Economia y Costo

8/16/2019 Economia y Costo

1/4

LT1-13 (POOH BLT, Shoot Terebratula, Take BHP to Frac, Run Conv. or BLT Int to botto!"

OilRevenue

OperatingDepreciation Amortization

Sum InvestmentTax

Cashier Flow

Year Prouction Cost Taxa!le Tangi!le Intang" Current Discount

#$OPD% #&'% #&'% #&'% #&'% #&'% #&'% #&'% #&'% #&'% #&'%( ( )*( +)*( +)*(

) ,- .(* ,, ( )*( ,,. ( ( */ -)/ ),*

, ). ,-* / ( ( ,,0 ( ( *0 )*( ,12

- 2 )-/ . ( ( )-- ( ( .( 0- -,/

Total )*,/) //0 -- ( )*( 12* ( )*( )/* .)(

Para!eter Forecat Reult (# $ear"%

Reserves #& $O% )*"- 3P4 )("15 #&'% -,/

Investments6 TIR #5% ).2

Tangi!le #&'% ("(( Pa7 Out #&onths% *")Intangi!le #&'% )*( R8I Discount #'8'% ,"(.

Tax #5% -("( Dvlpmt" Cost #9'D8$O% 0"2-

4ar" Operat" Cost #'8!!l% )".) Investment &9'D )*(

Cost $oat Suppl7 #&9'% )(

Discount Tax #5% )("1( Time #Years% ) , - . 1


2/4

COSTO DE MATERIAL PARA LA INTERVENCION DE UN POZO

MATERIALES CANTIDAD # TUB. $ / TUB. C / UNIT

TUBING 3 1/2" 0 0 7.50

TUBING 2 7/8" 445 15 7.50

TUBING 2 3/8" 1,900 62 7.50

TUBING 1 1/4" 1,900 62 7.50

BP 1

PACKER HD 1 4,000

CALIBRAT. VALVE 3 100

ANDREL KBG!LT 0 2,900

ANDREL BLT 3 972

ANDREL KBG!2 0 1,615

ANDREL B 0 1,000

!A#!TREE 1 4,500

B$NNET 1 1,500

T$$L# 1 4,500

RIG C$#T 7 6,290

SUB-TOTAL (A)===>

Matera!e" Re%era&'" CANTIDAD $/PIE C / UNIT

PACKER R!4 0 329

ANDREL KBG!LT 0 2,900

ANDREL BLT 0 972

ANDREL KBG!2 0 1,615

ANDREL B 0 220

!A#!TREE 0 4,500

B$NNET 0 1,500

SUB-TOTAL (B) ===>

COSTO TOTAL (A-B)==>

COSTO ADICIONAL

#ET PACKER 1 1,100

#%UEE&E 0 25,000

ACID 0 60,000

BHP 1 2,000

'RAC 1 70,000

PER'$RATE 1 20,000

C$#T$ ADICI$NAL T$TAL((()


3/4

LT-

TOTAL

0

109

467

467

2,200

4,000

300

0

2,916

0

0

4,500

1,500

4,500

44,030

*+,

TOTAL

0

0

0

0

0

0

0

*+,

1,100

0

0

2,000

70,000

20,000

,


4/4

&cono!'c &valuat'on% Punta Lobo Cont'nuou 'tro)en In*ect'on Hel'co F!.

:al Oil Total OperatingDepreciation Amortization

Sum InvestmentTax

Cas

Year Prouction Increase Revenue Cost Taxa!le Tangi!le Intang" Current

#&$:% #&$O% #&'% #&'% #&'% #&'% #&'% #&'% #&'% #&'% #&'%

( ( ( (

) ),"2 ).", ,(/- 2.( ( ( ),-- ( ( -/( 2*-

, ),"2 -(") -,). 2.( ( ( ,-/. ( ( /), )**,

- ),"2 --"1 -.1, 2.( ( ( ,*), ( ( /2. )2,2

Total -2". //"2 2/-0 ,1,( ( ( *,)0 ( ( )2** .-1-

Parameters Forecat Reult (3 $ear"%

Reserves #:al ; Oil% #&$% ))*")* 3P4 )("15 #&'% -.0/

Tax #5% -("( Pa7 Out #&onths% (

3, In

Documents

Economia y Costo