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
8/16/2019 Economia y Costo
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((()
8/16/2019 Economia y Costo
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
,
8/16/2019 Economia y Costo
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