Embed Size (px)
DESCRIPTION
eco
Citation preview
CAMPO:RESERVAS (MMBLS) 900
Invercion Inicial (MM$) 20 Interes Anual (%) 15%PROD. OIL (MBLS/D) 200 COSTO ($/BLS) 28GOR (SCF/STB) 250 PRECIO ($/BLS) 100COSTOS ADMIN. (MM$/año) 2COSTO DE PERF. (MM$/pozo) 6COSTO MANTEN. (MM$/año) 6TASA DE ABANDONO (BLS/pozo) 5
TIEMPO DE ABANDONO (años) 40
TABLA DE RESULTADOS
AÑO #. Pozos
1 1995 10 730.00 182.502 1996 15 910.57 227.643 1997 15 830.35 207.594 1998 15 757.20 189.305 1999 18 828.59 207.156 2000 18 755.59 188.907 2001 18 689.02 172.268 2002 23 802.86 200.719 2003 23 732.13 183.03
10 2004 23 667.63 166.9111 2005 23 608.81 152.2012 2006 26 627.59 156.9013 2007 26 572.30 143.0814 2008 26 521.89 130.4715 2009 28 512.52 128.13
AÑO DE ABADONO 2035PRODUC. TOTAL DE CRUDO (MMBLS) 10.55
# AÑO1 19952 19963 19974 19985 19996 20007 20018 20029 2003
10 200411 200512 200613 200714 200815 2009
PROD. OIL NETO (MBLS)
PROD. GAS NETO (MMSCF)
40 2035
Año Inicial Prod 1995Num. Pozos INICIO 10
TABLA DE RESULTADOS
52.56 8 44.5665.56 38 27.5659.78 8 51.7854.52 8 46.5259.66 26 33.6654.40 8 46.4049.61 8 41.6157.81 38 19.8152.71 8 44.7148.07 8 40.0743.83 8 35.8345.19 26 19.1941.21 8 33.2137.58 8 29.5836.90 20 16.90
PROD. OIL730.00910.57830.35757.20828.59755.59689.02802.86732.13667.63608.81627.59572.30521.89512.52
INGRESOS POR OIL (MM$)
EGRESOS GENERALES
(MM$)INGRESO NETO
(MM$)
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00f(x) = 1.51545981667036E+111 exp( − 0.124631354825575 x )
PROD. OIL
5.00 1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00f(x) = 1.51545981667036E+111 exp( − 0.124631354825575 x )
PROD. OIL
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00f(x) = 1.51545981667036E+111 exp( − 0.124631354825575 x )
PROD. OIL
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00f(x) = 1.51545981667036E+111 exp( − 0.124631354825575 x )
PROD. OIL
0.09222199
CAMPO:RESERVAS (MMBLS) 900
Invercion Inicial (MM$) 20 Interes Anual (%) 15%PROD. OIL (MBLS/D) 200 COSTO ($/BLS) 28GOR (SCF/STB) 250 PRECIO ($/BLS) 100COSTOS ADMIN. (MM$/año) 2COSTO DE PERF. (MM$/pozo) 6COSTO MANTEN. (MM$/año) 6TASA DE ABANDONO (BLS/pozo) 5
TIEMPO DE ABANDONO (años) 40
TABLA DE RESULTADOS
AÑO #. Pozos
1 1995 10 730.00 182.502 1996 10 607.04 151.763 1997 10 553.56 138.394 1998 10 504.80 126.205 1999 10 460.33 115.086 2000 10 419.77 104.947 2001 10 382.79 95.708 2002 10 349.07 87.279 2003 10 318.32 79.58
10 2004 10 290.27 72.5711 2005 10 264.70 66.1812 2006 10 241.38 60.3513 2007 10 220.12 55.0314 2008 10 200.73 50.1815 2009 10 183.04 45.76
AÑO DE ABADONO 2035PRODUC. TOTAL DE CRUDO (MMBLS) 5.73
# AÑO1 19952 19963 19974 19985 19996 20007 20018 20029 2003
10 200411 200512 200613 200714 200815 2009
PROD. OIL NETO (MBLS)
PROD. GAS NETO (MMSCF)
40 2035
Año Inicial Prod 1995Num. Pozos INICIO 10
TABLA DE RESULTADOS
52.56 8 44.5643.71 8 35.7139.86 8 31.8636.35 8 28.3533.14 8 25.1430.22 8 22.2227.56 8 19.5625.13 8 17.1322.92 8 14.9220.90 8 12.9019.06 8 11.0617.38 8 9.3815.85 8 7.8514.45 8 6.4513.18 8 5.18
PROD. OIL730.00607.04553.56504.80460.33419.77382.79349.07318.32290.27264.70241.38220.12200.73183.04
INGRESOS POR OIL (MM$)
EGRESOS GENERALES
(MM$)INGRESO NETO
(MM$)
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
PROD. OIL
5.00 1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
PROD. OIL
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
PROD. OIL
1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 20400.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
PROD. OIL
0.09222199
