ProyProd2 Vassallo

Manifold 1
Ubicación Cañería por

Pozo # X Y Cañerías Total
X Y Pozo
1 1493700 5397300 1494370 5398311 1213 7238
2 1493820 5397600 899
3 1493950 5398600 510
4 1494040 5399200 949
5 1494700 5397700 694
6 1494630 5398700 468
7 1495000 5399250 1131
8 1495400 5397400 1375
Manifold 2
X Y Pozo
9 1494100 5398250 1494774 5398622 770 6873
10 1494700 5399600 981
11 1495220 5399100 654
12 1495120 5398000 712
13 1494000 5397500 1363
14 1493900 5399850 1508
15 1495600 5398300 886
Manifold 3
Ubicación Cañería por Cañerías Total
Pozo # X Y
X Y Pozo
20 1502200 5402600 1501764 5402723 453 1845
21 1502100 5403350 711
22 1501700 5402850 143
23 1501300 5402450 539
17 1501600 5401150 1500847 5401842 1023
Manifold 4
X Y Pozo
16 1499400 5399900 1498740 5399818 665 2646
18 1498600 5399700 183
19 1498000 5399990 760
24 1498600 5400200 407
25 1499100 5399300 631
Manifold 5
Pozo # X Y
X Y Pozo
26 1499200 5397300 1499700 5397550 559 2236
27 1499200 5397800 559
28 1500200 5397300 559
29 1500200 5397800 559
Bateria
Manifold # X Y
X Y Manifold
1 1494370 5398311 1498481 5399564 4297 15395
2 1494774 5398622 3824
3 1501764 5402723 4557
4 1498740 5399818 363
5 1499700 5397550 2354
Cañeria Total del Proyecto
TOTAL
Manifold 1 7238 36233
Manifold 2 6873
Manifold 3 1845
Manifold 4 2646
Manifold 5 2236
Batería 15395
Croquis de Ubicación de los Pozos, Manifolds y Baterias
5404000
RUTA
PROVINCIAL
5403000 CAUCE
ALUVIONAL
5402000
5401000
5399564
5400000
5399818
5399000
5398311
5398622
5398000 5397550
5397000
5396000
5395000
5394000
1494000 1495000 1496000 1497000 1498000 1499000 1500000
Bateria de
Gas Lif Maifolds B
s Pozos, Manifolds y Baterias
N
TA
OVINCIAL
5402723
5399564
5399818
5397550
498000 1499000 1500000 1501000 1502000 1503000
Bateria
DATOS
Q diseño
CONFLUYE A: Distancia
bruto
Qoil Qw Qg
Pozo
(m) (m3/d) (m3/d) (m3/d) (m3/d)
M-1 1 1213.0 26.1 20.3 5.7 1477.7
M-1 2 899.0 48.5 34.9 13.6 2265.9
M-1 3 510.3 46.9 37.1 9.9 3510.1
M-1 4 948.6 54.1 40.0 14.1 1760.8
M-1 5 694.0 58.0 40.6 17.4 2648.3
M-1 6 467.8 84.0 57.1 26.9 2585.8
M-1 7 1130.7 97.9 83.3 14.7 3501.9
M-1 8 1374.6 72.7 68.3 4.4 2109.5
M-2 9 770.1 104.0 94.6 9.4 1879.4
M-2 10 980.9 37.0 20.4 16.7 587.6
M-2 11 653.6 57.1 42.8 14.3 975.9
M-2 12 711.5 72.0 63.4 8.6 1293.4
M-2 13 1363.2 64.1 58.3 5.8 1061.6
M-2 14 1507.5 42.1 35.4 6.7 703.3
M-2 15 886.2 37.0 32.2 4.8 545.6
M-4 16 665.1 165.0 33.0 132.0 610.5
M-3 17 1022.8 270.0 27.0 243.0 624.3
M-4 18 183.1 130.1 18.2 111.9 449.0
M-4 19 759.7 128.9 15.5 113.5 459.0
M-3 20 452.5 27.0 23.0 4.1 390.9
M-3 21 711.4 33.9 28.4 5.4 390.9
M-3 22 142.7 21.9 19.5 2.4 283.2
M-3 23 538.6 20.2 20.0 0.2 223.1
M-4 24 406.8 125.3 15.0 110.3 480.0
M-4 25 630.8 103.0 9.3 93.8 207.5
M-5 26 559.0 175.1 113.8 61.3 2403.7
M-5 27 559.0 180.0 135.0 45.0 2597.3
M-5 28 559.0 180.9 99.5 81.4 1349.5
M-5 29 559.0 199.1 99.5 99.5 1708.6
LINEAS COLECTORAS
Distancia Q bruto Qoil Qw Qg

Manifold Confluye a
(m) m3/d m3/d m3/d m3/d
M-1 Bateria 4296.9 488.1 381.6 106.5 19860.0
M-2 Bateria 3824.1 413.4 347.1 66.3 7046.9
M-3 Bateria 4556.6 373.0 117.9 255.1 1912.4
M-4 Bateria 363.2 652.4 91.0 561.4 2206.1
M-5 Bateria 2354.1 735.1 447.8 287.2 8059.1
LINEAS CONTROL
Distancia Q bruto Densidad Viscosidad

Manifold Confluye a Pozo Nº
Manifold Confluye a Pozo Nº
(m) m3/d (Kg/m3) (cp)
M-1 Bateria GL 30.0 8 72.7 849.8 4.0
M-2 Bateria 3824.1 9 104.0 849.8 4.0
M-3 Bateria 4556.6 21 33.9 876.2 40.0
M-4 Bateria 363.2 16 165.0 876.2 3.0
M-5 Bateria 2354.1 29 199.1 865.4 4.0
Re 4500 5000 5500 6000 6500

Moody e/D=0,01 fM 0.047 0.046 0.046 0.045 0.044
Costos de Inversión Costos Fijos y Variables

Cañería [$/kg] $ 22.00 Potencia [$/HP*año]
Transporte [$/kg] $ 0.80 Mantenimiento [$/m*año]
Instalación [$/m] $ 1.00 Gasto de Mantenimiento
Caballetes [$/m] $ 8.00 Gastos Administrativos
Aislación [$/m*cm] $ 10.00
Líneas de Calefacción [$/m] $ 20.00
Estación de Calefacción [$/500m] $ 1,000.00
DATOS DE CAÑERÍA
Dnominal [in] 2 2.5 3 3.5 4
Dexterior [in] 2.37 2.87 3.50 4.00 4.50
Dexterior [mm] 60.30 73.00 88.90 101.60 114.30
Dinterior [in] 2.07 2.67 3.28 3.77 4.26
Dinterior [mm] 52.48 62.68 77.92 90.12 102.26
Espesor [mm] 3.91 5.16 5.49 5.74 6.02
Area Pje [m2] 0.0022 0.0036 0.0062 0.0081 0.0103
Area Acero [m2] 0.0007 0.0006 0.0008 0.0009 0.0011
Peso [kg/m] 5.44 8.63 11.29 13.57 16.08
η 0.75 0.75 0.75 0.75 0.85
CALCULOS DE LINEAS
LINEAS DE FLUJO
CaudalBruto
Velocidad 
86400  ÁreaPje
CÁLCULO DE LA VELOCIDAD (m/s)
Pozo Diámetro (in)
2 2.5 3 3.5 4 6
1 0.1395 0.0836 0.0486 0.0372 0.0294 0.0136
2 0.2595 0.1554 0.0904 0.0692 0.0547 0.0252
3 0.2510 0.1503 0.0875 0.0670 0.0529 0.0244
4 0.2893 0.1732 0.1008 0.0772 0.0610 0.0281
5 0.3105 0.1860 0.1082 0.0829 0.0655 0.0302
6 0.4492 0.2690 0.1565 0.1199 0.0947 0.0437
7 0.5241 0.3138 0.1826 0.1398 0.1105 0.0510
8 0.3888 0.2328 0.1355 0.1037 0.0820 0.0378
9 0.5564 0.3332 0.1939 0.1485 0.1173 0.0541
10 0.1982 0.1187 0.0691 0.0529 0.0418 0.0193
11 0.3054 0.1829 0.1064 0.0815 0.0644 0.0297
12 0.3854 0.2308 0.1343 0.1028 0.0812 0.0375
13 0.3429 0.2053 0.1195 0.0915 0.0723 0.0333
14 0.2255 0.1350 0.0786 0.0602 0.0475 0.0219
15 0.1982 0.1187 0.0691 0.0529 0.0418 0.0193
16 0.8831 0.5288 0.3077 0.2356 0.1862 0.0859
17 1.4446 0.8651 0.5034 0.3854 0.3045 0.1405
18 0.6959 0.4167 0.2425 0.1857 0.1467 0.0677
19 0.6900 0.4132 0.2404 0.1841 0.1455 0.0671
20 0.1446 0.0866 0.0504 0.0386 0.0305 0.0141
21 0.1812 0.1085 0.0631 0.0483 0.0382 0.0176
22 0.1174 0.0703 0.0409 0.0313 0.0248 0.0114
23 0.1080 0.0647 0.0377 0.0288 0.0228 0.0105
24 0.6704 0.4014 0.2336 0.1789 0.1413 0.0652
25 0.5513 0.3301 0.1921 0.1471 0.1162 0.0536
26 0.9367 0.5609 0.3264 0.2499 0.1975 0.0911
27 0.9631 0.5767 0.3356 0.2570 0.2030 0.0936
28 0.9682 0.5798 0.3374 0.2583 0.2041 0.0941
29 1.0651 0.6378 0.3712 0.2842 0.2245 0.1036
Costos de Inversión
Costo de Inversión
POZO
2 2.5 3 3.5 4 6
1 $ 161,361 $ 249,582 $ 323,145 $ 386,199 $ 455,614 $ 792,455
2 $ 119,600 $ 184,988 $ 239,513 $ 286,248 $ 337,698 $ 587,362
3 $ 67,890 $ 105,008 $ 135,958 $ 162,488 $ 191,693 $ 333,414
4 $ 126,198 $ 195,194 $ 252,726 $ 302,039 $ 356,327 $ 619,765
5 $ 92,326 $ 142,804 $ 184,894 $ 220,972 $ 260,689 $ 453,421
6 $ 62,232 $ 96,255 $ 124,626 $ 148,944 $ 175,715 $ 305,623
7 $ 150,414 $ 232,650 $ 301,222 $ 359,999 $ 424,704 $ 738,694
8 $ 182,863 $ 282,839 $ 366,205 $ 437,661 $ 516,325 $ 898,052
9 $ 102,442 $ 158,450 $ 205,152 $ 245,183 $ 289,251 $ 503,099
10 $ 130,493 $ 201,837 $ 261,328 $ 312,320 $ 368,456 $ 640,861
11 $ 86,954 $ 134,493 $ 174,135 $ 208,113 $ 245,519 $ 427,034
12 $ 94,656 $ 146,407 $ 189,559 $ 226,547 $ 267,267 $ 464,861
13 $ 181,343 $ 280,489 $ 363,161 $ 434,024 $ 512,034 $ 890,588
14 $ 200,549 $ 310,194 $ 401,622 $ 479,989 $ 566,261 $ 984,906
15 $ 117,897 $ 182,355 $ 236,103 $ 282,173 $ 332,890 $ 579,000
16 $ 88,476 $ 136,848 $ 177,184 $ 211,757 $ 249,818 $ 434,512
17 $ 136,059 $ 210,447 $ 272,475 $ 325,642 $ 384,172 $ 668,196
18 $ 24,358 $ 37,674 $ 48,779 $ 58,297 $ 68,775 $ 119,621
19 $ 101,068 $ 156,324 $ 202,400 $ 241,894 $ 285,371 $ 496,350
20 $ 60,200 $ 93,114 $ 120,558 $ 144,082 $ 169,980 $ 295,648
21 $ 94,643 $ 146,386 $ 189,533 $ 226,516 $ 267,229 $ 464,795
22 $ 18,981 $ 29,359 $ 38,012 $ 45,429 $ 53,595 $ 93,218
23 $ 71,646 $ 110,817 $ 143,480 $ 171,476 $ 202,297 $ 351,858
24 $ 54,124 $ 83,714 $ 108,389 $ 129,538 $ 152,821 $ 265,804
25 $ 83,918 $ 129,798 $ 168,056 $ 200,848 $ 236,948 $ 412,127
26 $ 74,367 $ 115,026 $ 148,929 $ 177,989 $ 209,980 $ 365,221
27 $ 74,367 $ 115,026 $ 148,929 $ 177,989 $ 209,980 $ 365,221
28 $ 74,367 $ 115,026 $ 148,929 $ 177,989 $ 209,980 $ 365,221
29 $ 74,367 $ 115,026 $ 148,929 $ 177,989 $ 209,980 $ 365,221
Cañería Seleccionada
POZO
2 2.5 3 3.5 4 6
1 2 0 0 0 0 0
2 0 0 3 0 0 0
3 0 0 3 0 0 0
4 0 0 3 0 0 0
5 0 0 3 0 0 0
6 0 0 0 3.5 0 0
7 0 0 0 3.5 0 0
8 0 0 3 0 0 0
9 0 0 0 3.5 0 0
10 0 2.5 0 0 0 0
11 0 0 3 0 0 0
12 0 0 3 0 0 0
13 0 0 3 0 0 0
14 0 2.5 0 0 0 0
15 0 2.5 0 0 0 0
16 0 0 0 0 0 6
17 0 0 0 0 0 6
18 0 0 0 0 4 0
19 0 0 0 0 4 0
20 2 0 0 0 0 0
21 0 0 0 3.5 0 0
22 0 0 3 0 0 0
23 0 0 3 0 0 0
24 0 0 0 0 4 0
25 0 0 0 3.5 0 0
26 0 0 0 0 0 6
27 0 0 0 0 0 6
28 0 0 0 0 0 6
29 0 0 0 0 0 6
Resúmen de Costos
Cañería Costo ΔP Potencia
POZO
POZO
Selecc. Inversión Mantenim. Total (kg/cm2) (HP)
1 2 $ 161,361 $ 99,036 $ 260,398 0.0803 371.89
2 3 $ 239,513 $ 42,171 $ 281,684 0.0175 150.70
3 3 $ 135,958 $ 22,559 $ 158,517 0.0096 80.03
4 3 $ 252,726 $ 54,145 $ 306,871 0.0206 197.61
5 3 $ 184,894 $ 45,123 $ 230,018 0.0162 166.61
6 3.5 $ 148,944 $ 35,966 $ 184,909 0.0090 134.51
7 3.5 $ 359,999 $ 116,280 $ 476,279 0.0254 442.51
8 3 $ 366,205 $ 136,202 $ 502,407 0.0401 517.32
9 3.5 $ 245,183 $ 88,777 $ 333,959 0.0184 339.71
10 2.5 $ 201,837 $ 68,612 $ 270,450 0.0387 254.83
11 3 $ 174,135 $ 41,218 $ 215,353 0.0150 151.80
12 3 $ 189,559 $ 69,336 $ 258,895 0.0206 263.11
13 3 $ 363,161 $ 106,551 $ 469,712 0.0350 398.94
14 2.5 $ 310,194 $ 134,187 $ 444,380 0.0677 506.60
15 2.5 $ 182,355 $ 61,989 $ 244,344 0.0350 230.23
16 6 $ 434,512 $ 18,569 $ 453,081 0.0024 60.98
17 6 $ 668,196 $ 296,303 $ 964,499 0.0275 1164.76
18 4 $ 68,775 $ 42,194 $ 110,969 0.0081 165.11
19 4 $ 285,371 $ 170,716 $ 456,087 0.0330 667.67
20 2 $ 60,200 $ 39,533 $ 99,733 0.0310 149.08
21 3.5 $ 226,516 $ 86,782 $ 313,298 0.0553 332.90
22 3 $ 38,012 $ 11,730 $ 49,743 0.0113 44.07
23 3 $ 143,480 $ 61,391 $ 204,871 0.0654 234.79
24 4 $ 152,821 $ 84,030 $ 236,851 0.0167 327.98
25 3.5 $ 200,848 $ 54,378 $ 255,226 0.0112 204.90
26 6 $ 365,221 $ 22,016 $ 387,238 0.0028 76.88
27 6 $ 365,221 $ 23,114 $ 388,335 0.0029 81.27
28 6 $ 365,221 $ 23,330 $ 388,551 0.0029 82.14
29 6 $ 365,221 $ 27,650 $ 392,871 0.0032 99.42
COLECTORA
Manifold Diámetro (in)
2 2.5 3 3.5 4 6
1 2.6118 1.5640 0.9102 0.6969 0.5506 0.2540
2 2.2120 1.3246 0.7708 0.5902 0.4663 0.2151
3 1.9959 1.1952 0.6955 0.5325 0.4208 0.1941
4 3.4907 2.0903 1.2164 0.9313 0.7359 0.3394
5 3.9331 2.3552 1.3706 1.0494 0.8291 0.3824
Costo de Inversión
Manifold
2 2.5 3 3.5 4 6
1 $ 571,619 $ 884,138 $ 1,144,734 $ 1,368,102 $ 1,614,002 $ 2,807,257
2 $ 508,728 $ 786,862 $ 1,018,786 $ 1,217,579 $ 1,436,424 $ 2,498,393
3 $ 606,173 $ 937,584 $ 1,213,932 $ 1,450,803 $ 1,711,568 $ 2,976,953
4 $ 48,323 $ 74,743 $ 96,773 $ 115,656 $ 136,443 $ 237,318
5 $ 313,175 $ 484,396 $ 627,170 $ 749,548 $ 884,270 $ 1,538,023
Manifold
2 2.5 3 3.5 4 6
1 0 0 0 0 0 6
2 0 0 0 0 0 6
3 0 0 0 0 0 6
4 0 0 0 0 0 6
5 0 0 0 0 0 0

Colectora
1 6 $ 2,807,257 $ 1,169,337 $ 3,976,594 0.0600 4591.41
2 6 $ 2,498,393 $ 751,835 $ 3,250,228 0.0452 2930.86
3 6 $ 2,976,953 $ 733,596 $ 3,710,550 0.0486 2843.25
4 6 $ 237,318 $ 175,141 $ 412,459 0.0068 693.30
5 8 $ 2,305,029 $ 497,770 $ 2,802,798 0.0169 1944.00
LINEAS DE CONTROL
Control Diámetro (in)
2 2.5 3 3.5 4 6
1 0.3888 0.2328 0.1355 0.1037 0.0820 0.0378
2 0.5564 0.3332 0.1939 0.1485 0.1173 0.0541
3 0.1812 0.1085 0.0631 0.0483 0.0382 0.0176
4 0.8831 0.5288 0.3077 0.2356 0.1862 0.0859
5 1.0651 0.6378 0.3712 0.2842 0.2245 0.1036
Costo de Inversión
POZO
2 2.5 3 3.5 4 6
1 $ 3,991 $ 6,173 $ 7,992 $ 9,552 $ 11,269 $ 19,600
2 $ 508,728 $ 786,862 $ 1,018,786 $ 1,217,579 $ 1,436,424 $ 2,498,393
3 $ 606,173 $ 937,584 $ 1,213,932 $ 1,450,803 $ 1,711,568 $ 2,976,953
4 $ 48,323 $ 74,743 $ 96,773 $ 115,656 $ 136,443 $ 237,318
5 $ 313,175 $ 484,396 $ 627,170 $ 749,548 $ 884,270 $ 1,538,023
POZO
2 2.5 3 3.5 4 6
1 0 0 3 0 0 0
2 0 0 0 3.5 0 0
3 0 2.5 0 0 0 0
4 0 0 0 0 4 0
5 0 0 0 0 4 0

POZO
1 3 $ 7,992 $ 2,971 $ 10,963 0.0009 11.28
2 3.5 $ 1,217,579 $ 440,557 $ 1,658,136 0.0912 1685.75
3 2.5 $ 937,584 $ 269,915 $ 1,207,499 0.1643 988.53
4 4 $ 136,443 $ 56,418 $ 192,862 0.0084 218.41
5 4 $ 884,270 $ 526,591 $ 1,410,861 0.0660 2059.28
CRUCES
RIO
Concideramos una llanura de inundacion de 50 m Fs
Fuerza sobre la cañeria Colectora II: F1 (N) 22355.7

Fuerza sobre la cañeria Control II: F2 (N) 9648.3
Concideramos la fuerza produ
fluido y el propio de la cañeria
Modulo de Young para la cañeria: E (N/m2) 2.10E+10 el centro del tramo que atravie
longitud entre apoyos: L (m) 50
Momento de Inercia colectora: I1 (Kg.m2) 0.008162
Momento de Inercia control: I2 (Kg.m2) 0.001956
Flecha Maxima colectora: f1 (m) 0.340 f1 (cm)

Flecha Maxima control: f2 (m) 0.612 f2 (cm)
Cálculo para una distancia entre apoyos de 16,6 m (50/3)
Fuerza Sobre la Cañeria Colectora II F1 (N) 7451.90

Fuerza Sobre la Cañeria Control II F2 (N) 3216.10
longitud entre apoyos: L (m) 16 2/3
Momento de Inercia colectora: I1 (Kg.m2) 0.008162 f1 (cm)
Momento de Inercia control: I2 (Kg.m2) 0.001956 f2 (cm)
Conclusion: considerando un factor de seguridad de 1,1 debido a posibles eventos que tiendan a aumentar la fuerza apli
como resultado, que la flecha máxima que se va a producir en la cañeria colectora es de 34,0 cm, mientras que en la linea
Por lo expuesto, se opta por colocar dos pilares, separados entre si y con respecto a los soportes extremos, una distancia
obtenida es de tan solo 0,46 cm para la cañeria colectora y de 0,83 cm para la cañeria de control.
Estos pilares seran de cemento y tendran una profundidad de enterramiento de 4 metros (segun normas civiles), mientras
las cañerias), se encontraran al nivel del suelo y de los pilares externos. Se opto por este medio de soporte y no por el de
fenómenos ambientales es mayor.
Los soportes a los extremos del rio, seran pilares de cemento para asegurar que se sostenga en forma adecuada la cañer
colocaran sunchos para mantener unidas las dos cañerias en la zona que atraviesan el rio. Y se provee de manómetro pa
Los soportes a los extremos del rio, seran pilares de cemento para asegurar que se sostenga en forma adecuada la cañer
colocaran sunchos para mantener unidas las dos cañerias en la zona que atraviesan el rio. Y se provee de manómetro pa
Concideramos una llanura de inundacion de 50/3 m
Fuerza sobre la cañeria Colectora I: F1 (N) 7451.9

Concideramos la fuerza produ
de la cañeria como localizado
Modulo de Young para la cañeria: E (N/m2) 2.10E+10 el rio
longitud entre apoyos: L (m) 16 2/3
Momento de Inercia colectora: I1 (m4) 0.008162
Flecha Maxima colectora: f1 (m) 0.0042 f1 (cm)
RUTA
Selección de Cañeria
Diametro Cañeria de Producción Diametro Camisa

Colectora III 6 12
Linea de Control III 2.5 5
Para este cruce se decidió enterrar la cañeria. La norma API PR 1102 indica que se debe encamisar el ducto en una cañer
o igual al doble del diametro exterior de la cañeria de produccion, a una profundidad no menor a los 1,2 metros. El espe
conforme a la tabla C-1 del apendice C de la norma.
El caño camisa y el de producción se encuentran unidos por soldadura, deben poseer aislación eléctrica y protección ca
El espacio anular se encuentra presurizado con un gas inerte (Nitrógeno en este caso) y provisto de manómetros para id
que se produzca en la cañería de producción por alguna rotura de la misma.
Se adjunta un esquema de la instalacion.
TABLA DE INFORMACION DE POZOS
% Agua RGL Densidad Oil Viscosidad Salinidad Pto escurr

°API
(%) ( m3/m3) (Kg/m3) (cp) ( gr/lts) (°C)
22.0 56.7 35.0 850.0 4.0 40.0 26.0
28.0 46.7 35.0 849.8 4.0 40.0 25.0
21.0 74.8 35.0 849.8 4.0 40.0 26.0
26.0 32.6 35.0 849.8 4.0 40.0 24.0
30.0 45.6 35.0 849.8 4.0 40.0 25.0
32.0 30.8 35.0 849.8 4.0 40.0 28.0
15.0 35.8 35.0 849.8 4.0 40.0 25.0
6.0 29.0 35.0 849.8 4.0 40.0 26.0
9.0 18.1 35.0 849.8 4.0 40.0 28.0
45.0 15.9 35.0 849.8 4.0 40.0 30.0
25.0 17.1 35.0 849.8 4.0 40.0 30.0
12.0 18.0 35.0 849.8 4.0 40.0 30.0
9.0 16.6 35.0 849.8 4.0 40.0 30.0
16.0 16.7 35.0 849.8 4.0 40.0 30.0
13.0 14.7 35.0 849.8 4.0 40.0 30.0
80.0 3.7 30.0 876.2 3.0 46.0 29.0
90.0 2.3 30.0 876.2 4.0 39.0 29.0
86.0 3.5 30.0 876.2 3.0 46.0 29.0
88.0 3.6 30.0 876.2 3.0 46.0 29.0
15.0 14.5 30.0 876.2 4.0 39.0 29.0
16.0 11.5 30.0 876.2 40.0 39.0 35.0
11.0 12.9 30.0 876.2 36.0 39.0 37.0
1.0 11.0 30.0 876.2 60.0 39.0 41.0
88.0 3.8 30.0 876.2 3.0 46.0 29.0
91.0 2.0 30.0 876.2 3.0 46.0 29.0
35.0 13.7 32.0 865.4 4.0 50.0 22.0
25.0 14.4 32.0 865.4 4.0 50.0 22.0
45.0 7.5 32.0 865.4 4.0 50.0 22.0
50.0 8.6 32.0 865.4 4.0 50.0 22.0
% Agua Densidad Oil Viscosidad

°API
(%) (Kg/m3) (cp)
21.8 35.0 849.9 4.0
16.0 35.0 849.8 4.0
68.4 30.0 876.2 28.8
86.1 30.0 876.2 3.0
39.1 32.0 865.4 4.0
7000 7500 8000 8500 9000 9500 10000
0.044 0.043 0.043 0.043 0.042 0.042 0.041
Costos Fijos y Variables Impuestos

Potencia [$/HP*año] $ 250.00 Ingresos Brutos a las ventas) 2.00%
Mantenimiento [$/m*año] $ 5.00 Regalías (a las ventas) 12.00%
Gasto de Mantenimiento 2.00% Impuesto a la Ganancia (al beneficio neto) 33.00%
Gastos Administrativos 2.00%
6 8 10 Densidad [kg/m3]
6.63 8.63 10.75 Acero 7800
168.30 219.10 273.00
6.35 8.30 10.38
154.08 202.74 254.46
7.11 8.18 9.27
0.0222 0.0377 0.0585
0.0018 0.0028 0.0039
28.26 42.55 60.32
0.85 0.85 0.85
Veloci
Re ynold 
CÁLCULO DEL REYN

Pozo Diámetro (in)
8 10 2 2.5 3
0.0080 0.0052 1 1556 1113 805
0.0149 0.0096 2 2893 2069 1497
0.0144 0.0093 3 2798 2001 1448
0.0166 0.0107 4 3225 2307 1669
0.0178 0.0115 5 3462 2476 1791
0.0258 0.0166 6 5009 3582 2592
0.0301 0.0194 7 5843 4179 3023
0.0223 0.0144 8 4335 3100 2243
0.0319 0.0206 9 6204 4437 3210
0.0114 0.0073 10 2210 1581 1144
0.0175 0.0113 11 3405 2436 1762
0.0221 0.0142 12 4297 3073 2223
0.0197 0.0127 13 3823 2734 1978
0.0129 0.0083 14 2514 1798 1301
0.0114 0.0073 15 2210 1581 1144
0.0507 0.0326 16 13535 9680 7003
0.0829 0.0534 17 16606 11877 8592
0.0399 0.0257 18 10666 7629 5519
0.0396 0.0255 19 10575 7563 5472
0.0083 0.0053 20 1663 1189 860
0.0104 0.0067 21 208 149 108
0.0067 0.0043 22 150 107 78
0.0062 0.0040 23 83 59 43
0.0385 0.0248 24 10275 7349 5317
0.0316 0.0204 25 8450 6043 4372
0.0537 0.0346 26 10636 7607 5503
0.0553 0.0356 27 10935 7821 5658
0.0555 0.0358 28 10993 7862 5688
0.0611 0.0394 29 12094 8650 6258
Costos de Mantenimiento
Costo de Mantenim
POZO
8 10 2 2.5 3
$ 1,187,649 $ 1,679,084 1 $ 99,036 $ 45,093 $ 20,762
$ 880,278 $ 1,244,526 2 $ 242,833 $ 104,546 $ 42,171
$ 499,686 $ 706,450 3 $ 129,117 $ 55,682 $ 22,559
$ 928,840 $ 1,313,182 4 $ 317,260 $ 135,933 $ 54,145
$ 679,540 $ 960,725 5 $ 266,967 $ 114,082 $ 45,123
$ 458,035 $ 647,565 6 $ 1,340,274 $ 158,355 $ 61,090
$ 1,107,078 $ 1,565,174 7 $ 5,140,820 $ 1,580,923 $ 198,934
$ 1,345,907 $ 1,902,826 8 $ 2,611,453 $ 350,312 $ 136,202
$ 753,992 $ 1,065,985 9 $ 4,098,238 $ 1,287,760 $ 152,229
$ 960,455 $ 1,357,880 10 $ 156,667 $ 68,612 $ 28,895
$ 639,994 $ 904,816 11 $ 243,339 $ 104,046 $ 41,218
$ 696,685 $ 984,964 12 $ 1,316,680 $ 178,234 $ 69,336
$ 1,334,721 $ 1,887,012 13 $ 637,737 $ 271,667 $ 106,551
$ 1,476,075 $ 2,086,857 14 $ 309,237 $ 134,187 $ 55,230
$ 867,745 $ 1,226,806 15 $ 141,544 $ 61,989 $ 26,106
$ 651,201 $ 920,660 16 $ 12,635,837 $ 4,087,785 $ 1,169,036
$ 1,001,423 $ 1,415,799 17 $ 80,682,190 $ 26,191,083 $ 7,673,960
$ 179,276 $ 253,459 18 $ 1,790,221 $ 564,332 $ 165,115
$ 743,878 $ 1,051,686 19 $ 7,239,262 $ 2,282,100 $ 667,776
$ 443,086 $ 626,430 20 $ 39,533 $ 17,908 $ 8,154
$ 696,587 $ 984,826 21 $ 923,390 $ 389,689 $ 148,963
$ 139,705 $ 197,514 22 $ 70,406 $ 29,969 $ 11,730
$ 527,328 $ 745,530 23 $ 374,018 $ 158,570 $ 61,391
$ 398,360 $ 563,196 24 $ 3,556,348 $ 1,121,216 $ 328,203
$ 617,653 $ 873,231 25 $ 3,217,231 $ 1,013,013 $ 290,496
$ 547,356 $ 773,845 26 $ 13,160,749 $ 4,145,969 $ 1,210,263
$ 547,356 $ 773,845 27 $ 14,303,772 $ 4,505,884 $ 1,315,155
$ 547,356 $ 773,845 28 $ 14,532,380 $ 4,577,868 $ 1,336,133
$ 547,356 $ 773,845 29 $ 18,879,037 $ 6,095,136 $ 1,739,721
Costo de Inversi
POZO
8 10 2 2.5 3
0 0 1 $ 161,361
0 0 2 $ 239,513
0 0 3 $ 135,958
0 0 4 $ 252,726
0 0 5 $ 184,894
0 0 6
0 0 7
0 0 8 $ 366,205
0 0 9
0 0 10 $ 201,837
0 0 11 $ 174,135
0 0 12 $ 189,559
0 0 13 $ 363,161
0 0 14 $ 310,194
0 0 15 $ 182,355
0 0 16
0 0 17
0 0 18
0 0 19
0 0 20 $ 60,200
0 0 21
0 0 22 $ 38,012
0 0 23 $ 143,480
0 0 24
0 0 25
0 0 26
0 0 27
0 0 28
0 0 29
CÁLCULO CAÍDAS DE P
Manifold Diámetro (in)
8 10 2 2.5 3
0.1498 0.0965 1 5.3183 2.2326 0.8407
0.1269 0.0817 2 4.0086 1.6827 0.6337
0.1145 0.0738 3 4.3098 1.8092 0.6813
0.2003 0.1290 4 0.6009 0.2522 0.0950
0.2256 0.1453 5 4.3877 1.8419 0.6936
Costo de Mantenim
Manifold
8 10 2 2.5 3
$ 4,207,224 $ 5,948,121 1 $ 115,348,081 $ 48,433,911 $ 18,252,185
$ 3,744,331 $ 5,293,688 2 $ 73,636,097 $ 30,922,455 $ 11,656,411
$ 4,461,548 $ 6,307,681 3 $ 71,439,298 $ 30,002,396 $ 11,312,227
$ 355,667 $ 502,838 4 $ 17,416,025 $ 7,312,047 $ 2,754,635
$ 2,305,029 $ 3,258,821 5 $ 143,290,339 $ 60,158,028 $ 22,661,089
Costo de Inversi
Manifold
8 10 2 2.5 3
0 0 1
0 0 2
0 0 3
0 0 4
8 0 5
CÁLCULO CAÍDAS DE P
Pozo Diámetro (in)
8 10 2 2.5 3
0.0223 0.0144 1 0.0055 0.0023 0.0009
0.0319 0.0206 2 1.0083 0.4233 0.1594
0.0104 0.0067 3 0.3913 0.1643 0.0619
0.0507 0.0326 4 0.1520 0.0638 0.0240
0.0611 0.0394 5 1.1883 0.4988 0.1878
Costo de Mantenim
POZO
8 10 2 2.5 3
$ 29,374 $ 41,529 1 $ 17,992 $ 7,640 $ 2,971
$ 3,744,331 $ 5,293,688 2 $ 4,676,984 $ 1,974,424 $ 755,430
$ 4,461,548 $ 6,307,681 3 $ 611,494 $ 269,915 $ 115,846
$ 355,667 $ 502,838 4 $ 1,116,356 $ 469,684 $ 178,001
$ 2,305,029 $ 3,258,821 5 $ 10,520,304 $ 4,423,100 $ 1,672,948
Costo de Inversi
POZO
8 10 2 2.5 3
0 0 1 7992.4
0 0 2
0 0 3 937583.9
0 0 4
0 0 5
1.1 Costo de los puentes [USD]= $ 2,000,000.00
Concideramos la fuerza producida por el peso del

luido y el propio de la cañeria como localizado en
el centro del tramo que atraviesa el rio.
37.36
67.30
0.46
0.83
dan a aumentar la fuerza aplicada sobre la cañeria, obtenemos

0 cm, mientras que en la linea de control sera de 61,2 cm.
ortes extremos, una distancia de 16,6 m. De esta forma la flecha

ntrol.
gun normas civiles), mientras que la parte superior (donde apoyan

edio de soporte y no por el de cables, ya que la resistencia frente a
a en forma adecuada la cañería. Como punto adicional, se

Y se provee de manómetro para identificar cualquier pérdida.
Concideramos la fuerza producida por el peso del fluido y el propio
de la cañeria como localizado en el centro del tramo que atraviesa
el rio
0.46
Costo del paso [USD]= $ 750,000.00
Diametro Camisa Espesor Camisa (tabla)

12 0.134
5 0.134
camisar el ducto en una cañeria de diametro interior mayor

enor a los 1,2 metros. El espesor de la camisa se determina
ción eléctrica y protección catódica.

ovisto de manómetros para identificar cualquier tipo de fuga
Presión de Densidad
Pest Pdin Temp. Fondo GOR
saturación gas
(Kg/cm2) (Kg/cm2) (°C) ( m3/m3) (Kg/cm2) relat.
280.0 98.7 70.0 72.7 120.0 0.75
240.0 96.5 72.0 64.9 110.0 0.75
195.0 99.3 71.0 94.7 150.0 0.75
178.0 107.1 73.0 44.0 80.0 0.75
160.0 100.2 71.0 65.2 110.0 0.75
155.0 110.7 72.0 45.3 81.6 0.75
148.0 118.3 70.0 42.1 76.2 0.75
152.0 102.3 75.2 30.9 60.1 0.75
60.0 7.6 74.0 19.9 41.5 0.75
60.0 2.9 75.3 28.8 56.8 0.75
60.0 3.9 73.0 22.8 46.3 0.75
60.0 8.1 75.2 20.4 42.6 0.75
60.0 7.1 75.0 18.2 38.7 0.75
60.0 6.7 75.1 19.9 41.7 0.75
60.0 5.7 75.2 16.9 36.5 0.75
70.0 20.9 73.1 18.5 45.0 0.75
70.0 20.8 77.2 23.1 55.0 0.75
70.0 20.8 73.1 24.7 57.1 0.75
70.0 20.5 73.3 29.7 66.7 0.75
110.0 30.6 77.2 17.0 42.6 0.75
110.0 28.7 77.2 13.7 35.7 0.75
110.0 29.5 77.3 14.5 37.4 0.75
110.0 30.7 77.2 11.2 30.1 0.75
70.0 19.1 73.3 31.9 60.0 0.75
70.0 19.6 73.4 22.4 52.8 0.75
200.0 62.6 116.0 21.1 55.8 0.75
200.0 68.9 116.3 19.2 51.7 0.75
200.0 48.5 116.2 13.6 38.6 0.75
200.0 58.8 116.3 17.2 47.0 0.75
11000 12000 13000 14000 15000 16000 17000
0.041 0.040 0.040 0.039 0.038 0.038 0.037
Velocidad  Di  
Re ynold 

CÁLCULO DEL REYNOLDS
Diámetro (in) Pozo
3.5 4 6 8 10
713 639 444 345 279 1
1326 1188 826 641 518 2
1282 1150 799 620 501 3
1478 1325 921 715 578 4
1586 1422 988 767 620 5
2295 2057 1430 1110 897 6
2677 2400 1668 1295 1047 7
1986 1781 1238 961 777 8
2842 2548 1771 1375 1112 9
1013 908 631 490 396 10
1560 1399 972 755 610 11
1969 1765 1227 952 770 12
1752 1570 1091 847 685 13
1152 1033 718 557 450 14
1013 908 631 490 396 15
6201 5560 3864 3000 2425 16
7608 6821 4741 3681 2975 17
4887 4381 3045 2364 1911 18
4845 4344 3019 2344 1895 19
762 683 475 368 298 20
95 86 59 46 37 21
69 62 43 33 27 22
38 34 24 18 15 23
4708 4221 2933 2277 1841 24
3871 3471 2412 1873 1514 25
4873 4369 3036 2357 1906 26
5010 4492 3122 2424 1959 27
5037 4516 3138 2437 1970 28
5541 4968 3453 2681 2167 29
Costo de Mantenimiento
POZO
3.5 4 6 8 10
$ 14,477 $ 10,619 $ 6,990 $ 6,380 $ 6,194 1
$ 26,060 $ 16,172 $ 6,867 $ 5,304 $ 4,826 2
$ 14,003 $ 8,752 $ 3,811 $ 2,981 $ 2,727 3
$ 33,019 $ 20,054 $ 7,854 $ 5,803 $ 5,177 4
$ 27,311 $ 16,379 $ 6,093 $ 4,364 $ 3,836 5
$ 35,966 $ 20,547 $ 6,038 $ 3,600 $ 2,854 6
$ 116,280 $ 65,553 $ 17,823 $ 9,801 $ 7,349 7
$ 80,896 $ 46,954 $ 15,016 $ 9,648 $ 8,008 8
$ 88,777 $ 49,835 $ 13,193 $ 7,034 $ 5,152 9
$ 18,636 $ 12,340 $ 6,415 $ 5,419 $ 5,115 10
$ 24,989 $ 15,029 $ 5,658 $ 4,082 $ 3,601 11
$ 41,207 $ 23,943 $ 7,699 $ 4,969 $ 4,135 12
$ 63,901 $ 37,725 $ 13,095 $ 8,956 $ 7,691 13
$ 34,835 $ 22,318 $ 10,540 $ 8,561 $ 7,956 14
$ 16,837 $ 11,148 $ 5,796 $ 4,896 $ 4,621 15
$ 607,567 $ 303,175 $ 18,569 $ 8,521 $ 5,450 16
$ 3,891,894 $ 1,935,845 $ 296,303 $ 33,619 $ 16,769 17
$ 84,136 $ 42,194 $ 3,522 $ 1,804 $ 1,279 18
$ 340,321 $ 170,716 $ 14,429 $ 7,421 $ 5,280 19
$ 5,635 $ 4,089 $ 2,634 $ 2,389 $ 2,314 20
$ 86,782 $ 48,620 $ 12,712 $ 6,677 $ 4,833 21
$ 7,019 $ 4,128 $ 1,407 $ 950 $ 810 22
$ 36,290 $ 20,884 $ 6,389 $ 3,952 $ 3,208 23
$ 170,939 $ 84,030 $ 7,409 $ 3,866 $ 2,783 24
$ 54,378 $ 30,890 $ 8,789 $ 5,074 $ 3,939 25
$ 628,076 $ 306,340 $ 22,016 $ 9,346 $ 5,473 26
$ 667,935 $ 332,709 $ 23,114 $ 9,720 $ 5,626 27
$ 678,567 $ 337,983 $ 23,330 $ 9,793 $ 5,657 28
$ 902,679 $ 439,647 $ 27,650 $ 11,266 $ 6,259 29
Costo de Inversión
POZO
3.5 4 6 8 10
1
2
3
4
5
$ 148,944 6
$ 359,999 7
8
$ 245,183 9
10
11
12
13
14
15
$ 434,512 16
$ 668,196 17
$ 68,775 18
$ 285,371 19
20
$ 226,516 21
22
23
$ 152,821 24
$ 200,848 25
$ 365,221 26
$ 365,221 27
$ 365,221 28
$ 365,221 29
CÁLCULO CAÍDAS DE PRESIÓN
Diámetro (in) Pozo
3.5 4 6 8 10
0.4812 0.2953 0.0600 0.0204 0.0084 1
0.3627 0.2226 0.0452 0.0154 0.0063 2
0.3899 0.2393 0.0486 0.0166 0.0068 3
0.0544 0.0334 0.0068 0.0023 0.0009 4
0.3970 0.2436 0.0495 0.0169 0.0069 5
POZO
3.5 4 6 8 10
$ 10,456,065 $ 5,671,414 $ 1,169,337 $ 412,670 $ 181,434 1
$ 6,679,876 $ 3,625,667 $ 751,835 $ 268,828 $ 121,222 2
$ 6,484,444 $ 3,521,528 $ 733,596 $ 265,027 $ 121,832 3
$ 1,577,428 $ 854,950 $ 175,141 $ 60,885 $ 25,968 4
$ 12,975,405 $ 7,031,087 $ 1,437,832 $ 497,770 $ 210,487 5
Costo de Inversión
POZO
3.5 4 6 8 10
2807256.6 1
2498392.5 2
2976953.3 3
237317.7 4
2305028.8 5
CÁLCULO CAÍDAS DE PRESIÓN

Diámetro (in) Pozo
3.5 4 6 8 10
0.0005 0.0003 0.0001 0.0000 0.0000 1
0.0912 0.0560 0.0114 0.0039 0.0016 2
0.0354 0.0217 0.0044 0.0015 0.0006 3
0.0138 0.0084 0.0017 0.0006 0.0002 4
0.1075 0.0660 0.0134 0.0046 0.0019 5
POZO
3.5 4 6 8 10
$ 1,764 $ 1,024 $ 328 $ 211 $ 175 1
$ 440,557 $ 247,312 $ 65,481 $ 34,920 $ 25,581 2
$ 76,049 $ 51,624 $ 28,642 $ 24,780 $ 23,599 3
$ 102,658 $ 56,418 $ 12,909 $ 5,597 $ 3,362 4
$ 962,567 $ 526,591 $ 116,363 $ 47,415 $ 26,345 5
Costo de Inversión
POZO
3.5 4 6 8 10
1
1217578.6 2
3
136443.3 4
884270.0 5
18000 19000 20000
0.037 0.037 0.037
CÁLCULO COEFICIENTE DE FRICCION

Diámetro (in)
2 2.5 3 3.5 4 6 8
0.0411 0.0575 0.0795 0.0898 0.1001 0.1441 0.1856
0.0221 0.0309 0.0428 0.0483 0.0539 0.0775 0.0998
0.0229 0.0320 0.0442 0.0499 0.0557 0.0801 0.1032
0.0198 0.0277 0.0384 0.0433 0.0483 0.0695 0.0895
0.0185 0.0258 0.0357 0.0403 0.0450 0.0647 0.0834
0.0460 0.0179 0.0247 0.0279 0.0311 0.0448 0.0577
0.0460 0.0470 0.0212 0.0239 0.0267 0.0384 0.0494
0.0470 0.0206 0.0285 0.0322 0.0359 0.0517 0.0666
0.0450 0.0470 0.0199 0.0225 0.0251 0.0361 0.0465
0.0290 0.0405 0.0560 0.0632 0.0705 0.1014 0.1306
0.0188 0.0263 0.0363 0.0410 0.0458 0.0658 0.0848
0.0470 0.0208 0.0288 0.0325 0.0363 0.0522 0.0672
0.0167 0.0234 0.0324 0.0365 0.0408 0.0586 0.0755
0.0255 0.0356 0.0492 0.0556 0.0620 0.0892 0.1149
0.0290 0.0405 0.0560 0.0632 0.0705 0.1014 0.1306
0.0390 0.0420 0.0440 0.0450 0.0460 0.0166 0.0213
0.0370 0.0400 0.0430 0.0430 0.0440 0.0470 0.0174
0.0410 0.0430 0.0460 0.0460 0.0470 0.0210 0.0271
0.0410 0.0430 0.0460 0.0460 0.0470 0.0212 0.0273
0.0385 0.0538 0.0744 0.0840 0.0937 0.1348 0.1737
0.3072 0.4296 0.5938 0.6706 0.7479 1.0762 1.3862
0.4268 0.5967 0.8249 0.9315 1.0390 1.4950 1.9256
0.7729 1.0807 1.4938 1.6870 1.8816 2.7075 3.4873
0.0410 0.0430 0.0460 0.0470 0.0470 0.0218 0.0281
0.0430 0.0450 0.0470 0.0165 0.0184 0.0265 0.0342
0.0410 0.0430 0.0460 0.0470 0.0470 0.0211 0.0271
0.0410 0.0430 0.0460 0.0460 0.0470 0.0205 0.0264
0.0410 0.0430 0.0460 0.0460 0.0470 0.0204 0.0263
0.0400 0.0430 0.0450 0.0460 0.0460 0.0185 0.0239
Costos Totales
Costo Total a 1 Año
2 2.5 3 3.5 4 6 8
$ 260,398 $ 294,675 $ 343,906 $ 400,676 $ 466,233 $ 799,445 $ 1,194,029
$ 362,433 $ 289,534 $ 281,684 $ 312,308 $ 353,869 $ 594,230 $ 885,581
$ 197,008 $ 160,690 $ 158,517 $ 176,491 $ 200,445 $ 337,225 $ 502,667
$ 443,458 $ 331,127 $ 306,871 $ 335,059 $ 376,381 $ 627,619 $ 934,643
$ 359,293 $ 256,886 $ 230,018 $ 248,283 $ 277,068 $ 459,514 $ 683,904
$ 1,402,505 $ 254,610 $ 185,716 $ 184,909 $ 196,261 $ 311,661 $ 461,635
$ 5,291,235 $ 1,813,573 $ 500,156 $ 476,279 $ 490,258 $ 756,517 $ 1,116,879
$ 2,794,316 $ 633,151 $ 502,407 $ 518,557 $ 563,279 $ 913,068 $ 1,355,555
$ 4,200,681 $ 1,446,210 $ 357,381 $ 333,959 $ 339,086 $ 516,292 $ 761,027
$ 287,160 $ 270,450 $ 290,223 $ 330,956 $ 380,796 $ 647,276 $ 965,875
$ 330,292 $ 238,540 $ 215,353 $ 233,102 $ 260,548 $ 432,692 $ 644,077
$ 1,411,336 $ 324,641 $ 258,895 $ 267,754 $ 291,210 $ 472,560 $ 701,654
$ 819,080 $ 552,156 $ 469,712 $ 497,924 $ 549,759 $ 903,684 $ 1,343,677
$ 509,786 $ 444,380 $ 456,852 $ 514,824 $ 588,580 $ 995,447 $ 1,484,636
$ 259,441 $ 244,344 $ 262,208 $ 299,009 $ 344,038 $ 584,796 $ 872,641
$ 12,724,313 $ 4,224,633 $ 1,346,220 $ 819,324 $ 552,993 $ 453,081 $ 659,722
$ 80,818,249 $ 26,401,529 $ 7,946,435 $ 4,217,536 $ 2,320,017 $ 964,499 $ 1,035,041
$ 1,814,578 $ 602,006 $ 213,894 $ 142,433 $ 110,969 $ 123,143 $ 181,080
$ 7,340,330 $ 2,438,424 $ 870,176 $ 582,214 $ 456,087 $ 510,779 $ 751,300
$ 99,733 $ 111,022 $ 128,713 $ 149,717 $ 174,068 $ 298,281 $ 445,475
$ 1,018,032 $ 536,076 $ 338,496 $ 313,298 $ 315,849 $ 477,508 $ 703,264
$ 89,388 $ 59,328 $ 49,743 $ 52,448 $ 57,722 $ 94,625 $ 140,655
$ 445,664 $ 269,386 $ 204,871 $ 207,766 $ 223,181 $ 358,247 $ 531,280
$ 3,610,472 $ 1,204,930 $ 436,592 $ 300,478 $ 236,851 $ 273,213 $ 402,225
$ 3,301,150 $ 1,142,811 $ 458,552 $ 255,226 $ 267,838 $ 420,916 $ 622,728
$ 13,235,116 $ 4,260,995 $ 1,359,192 $ 806,065 $ 516,320 $ 387,238 $ 556,701
$ 14,378,139 $ 4,620,910 $ 1,464,083 $ 845,923 $ 542,689 $ 388,335 $ 557,076
$ 14,606,747 $ 4,692,894 $ 1,485,062 $ 856,556 $ 547,963 $ 388,551 $ 557,149
$ 18,953,404 $ 6,210,162 $ 1,888,649 $ 1,080,668 $ 649,627 $ 392,871 $ 558,621
2 2.5 3 3.5 4 6 8
$ 99,036
$ 42,171
$ 22,559
$ 54,145
$ 45,123
$ 35,966
$ 116,280
$ 136,202
$ 88,777
$ 68,612
$ 41,218
$ 69,336
$ 106,551
$ 134,187
$ 61,989
$ 18,569
$ 296,303
$ 42,194
$ 170,716
$ 39,533
$ 86,782
$ 11,730
$ 61,391
$ 84,030
$ 54,378
$ 22,016
$ 23,114
$ 23,330
$ 27,650
CÁLCULO POTENCIA
Diámetro (in)
2 2.5 3 3.5 4 6 8
461306 193650 72923 41738 22600 4591 1565
294468 123613 46549 26643 14426 2931 999
285666 119918 45158 25847 13995 2843 969
69657 29241 11011 6302 3413 693 236
573114 240585 90597 51855 28077 5704 1944

2 2.5 3 3.5 4 6 8
$ 115,919,700 $ 49,318,049 $ 19,396,919 $ 11,824,167 $ 7,285,417 $ 3,976,594 $ 4,619,894
$ 74,144,825 $ 31,709,318 $ 12,675,197 $ 7,897,455 $ 5,062,092 $ 3,250,228 $ 4,013,159
$ 72,045,471 $ 30,939,980 $ 12,526,159 $ 7,935,247 $ 5,233,095 $ 3,710,550 $ 4,726,575
$ 17,464,348 $ 7,386,790 $ 2,851,408 $ 1,693,084 $ 991,394 $ 412,459 $ 416,552
$ 143,603,514 $ 60,642,424 $ 23,288,259 $ 13,724,952 $ 7,915,357 $ 2,975,855 $ 2,802,798
2 2.5 3 3.5 4 6 8
1169337.5
751835.1
733596.3
175141.0
497769.5
CÁLCULO POTENCIA
Diámetro (in)
2 2.5 3 3.5 4 6 8
71 30 11 6 3 1 0
18631 7821 2945 1686 913 185 63
2355 989 372 213 115 23 8
4458 1871 705 403 218 44 15
42034 17645 6645 3803 2059 418 143

2 2.5 3 3.5 4 6 8
$ 21,983 $ 13,813 $ 10,963 $ 11,316 $ 12,293 $ 19,927 $ 29,585
$ 5,185,712 $ 2,761,286 $ 1,774,217 $ 1,658,136 $ 1,683,737 $ 2,563,873 $ 3,779,251
$ 1,217,667 $ 1,207,499 $ 1,329,778 $ 1,526,851 $ 1,763,192 $ 3,005,596 $ 4,486,328
$ 1,164,679 $ 544,426 $ 274,774 $ 218,314 $ 192,862 $ 250,227 $ 361,264
$ 10,833,479 $ 4,907,496 $ 2,300,118 $ 1,712,115 $ 1,410,861 $ 1,654,386 $ 2,352,444
2 2.5 3 3.5 4 6 8
2970.5
440557.2
269915.1
56418.3
526591.0
f  L  Velocidad2 10000
P    1.10
g  Di 
CÁLCULO CAÍDAS DE PRESIÓN (Kg/cm2)
Pozo Diámetro (in)
10 2 2.5 3 3.5
0.2296 1 0.0803 0.0337 0.0127 0.0073
0.1235 2 0.1106 0.0464 0.0175 0.0100
0.1276 3 0.0607 0.0255 0.0096 0.0055
0.1107 4 0.1301 0.0546 0.0206 0.0118
0.1032 5 0.1022 0.0429 0.0162 0.0092
0.0713 6 0.3587 0.0418 0.0158 0.0090
0.0611 7 1.1802 0.3620 0.0444 0.0254
0.0824 8 0.8069 0.1064 0.0401 0.0229
0.0576 9 0.8863 0.2779 0.0321 0.0184
0.1616 10 0.0922 0.0387 0.0146 0.0083
0.1049 11 0.0947 0.0397 0.0150 0.0086
0.0831 12 0.4104 0.0546 0.0206 0.0118
0.0934 13 0.2216 0.0930 0.0350 0.0201
0.1421 14 0.1612 0.0677 0.0255 0.0146
0.1616 15 0.0833 0.0350 0.0132 0.0075
0.0264 16 1.7230 0.5571 0.1590 0.0824
0.0215 17 6.7266 2.1833 0.6394 0.3241
0.0335 18 0.3097 0.0975 0.0284 0.0144
0.0338 19 1.2631 0.3977 0.1159 0.0587
0.2148 20 0.0310 0.0130 0.0049 0.0028
1.7147 21 0.6114 0.2566 0.0966 0.0553
2.3819 22 0.0715 0.0300 0.0113 0.0065
4.3138 23 0.4139 0.1738 0.0654 0.0375
0.0348 24 0.6386 0.2011 0.0586 0.0303
0.0423 25 0.7022 0.2206 0.0628 0.0112
0.0336 26 1.6919 0.5328 0.1553 0.0804
0.0327 27 1.7886 0.5632 0.1641 0.0832
0.0325 28 1.8076 0.5692 0.1659 0.0841
0.0295 29 2.1345 0.6889 0.1964 0.1018
10
$ 1,685,277
$ 1,249,351
$ 709,177
$ 1,318,359
$ 964,561
$ 650,419
$ 1,572,523
$ 1,910,834
$ 1,071,137
$ 1,362,995
$ 908,417
$ 989,099
$ 1,894,703
$ 2,094,813
$ 1,231,428
$ 926,109
$ 1,432,568
$ 254,737
$ 1,056,966
$ 628,744
$ 989,659
$ 198,324
$ 748,738
$ 565,979
$ 877,170
$ 779,318
$ 779,471
$ 779,501
$ 780,104
Pérdidas de Carga [kg/cm2]

POZO
10 2 2.5 3 3.5
1 0.0803
2 0.0175
3 0.0096
4 0.0206
5 0.0162
6 0.0090
7 0.0254
8 0.0401
9 0.0184
10 0.0387
11 0.0150
12 0.0206
13 0.0350
14 0.0677
15 0.0350
16
17
18
19
20 0.0310
21 0.0553
22 0.0113
23 0.0654
24
25 0.0112
26
27
28
29
10
640
408
396
97
795
10
$ 6,129,555
$ 5,414,910
$ 6,429,513
$ 528,806
$ 3,469,309

POZO
10 2 2.5 3 3.5
1
2
3
4
5
10
0
26
3
6
58
10
$ 41,704
$ 5,319,269
$ 6,331,280
$ 506,200
$ 3,285,166

POZO
10 2 2.5 3 3.5
1 0.0009
2 0.0912
3 0.1643
4
5
Velocidad2 10000
  1.10
g  Di 
O CAÍDAS DE PRESIÓN (Kg/cm2)
Diámetro (in) Pozo
4 6 8 10 2
0.0045 0.0009 0.0003 0.0001 1 371.89
0.0061 0.0012 0.0004 0.0002 2 953.35
0.0034 0.0007 0.0002 0.0001 3 506.26
0.0072 0.0015 0.0005 0.0002 4 1250.07
0.0057 0.0012 0.0004 0.0002 5 1053.99
0.0055 0.0011 0.0004 0.0002 6 5351.74
0.0156 0.0032 0.0011 0.0004 7 20540.67
0.0141 0.0029 0.0010 0.0004 8 10418.32
0.0113 0.0023 0.0008 0.0003 9 16377.55
0.0051 0.0010 0.0004 0.0001 10 607.05
0.0053 0.0011 0.0004 0.0001 11 960.28
0.0072 0.0015 0.0005 0.0002 12 5252.49
0.0123 0.0025 0.0009 0.0003 13 2523.68
0.0089 0.0018 0.0006 0.0003 14 1206.80
0.0046 0.0009 0.0003 0.0001 15 548.45
0.0463 0.0024 0.0008 0.0003 16 50530.05
0.1824 0.0275 0.0027 0.0011 17 322708.30
0.0081 0.0005 0.0002 0.0001 18 7157.22
0.0330 0.0021 0.0007 0.0003 19 28941.85
0.0017 0.0004 0.0001 0.0000 20 149.08
0.0339 0.0069 0.0024 0.0010 21 3679.33
0.0040 0.0008 0.0003 0.0001 22 278.77
0.0230 0.0047 0.0016 0.0007 23 1485.30
0.0167 0.0011 0.0004 0.0002 24 14217.26
0.0069 0.0014 0.0005 0.0002 25 12856.31
0.0442 0.0028 0.0010 0.0004 26 52631.82
0.0468 0.0029 0.0010 0.0004 27 57203.91
0.0473 0.0029 0.0010 0.0004 28 58118.34
0.0560 0.0032 0.0011 0.0004 29 75504.97
érdidas de Carga [kg/cm2]
POZO
4 6 8 10 2
1 371.89
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0.0024 16
0.0275 17
0.0081 18
0.0330 19
20 149.08
21
22
23
0.0167 24
25
0.0028 26
0.0029 27
0.0029 28
0.0032 29
POZO
4 6 8 10 2
0.0600 1
0.0452 2
0.0486 3
0.0068 4
0.0169 5

POZO
4 6 8 10 2
1
2
3
0.0084 4
0.0660 5
q  P
HHP  133.2727 

CÁLCULO POTENCIA (HP)
Diámetro (in)
2.5 3 3.5 4 6 8 10
156.11 58.79 33.65 18.22 3.70 1.26 0.52
400.20 150.70 86.26 46.71 9.49 3.23 1.32
212.52 80.03 45.81 24.80 5.04 1.72 0.70
524.76 197.61 113.10 61.24 12.44 4.24 1.73
442.45 166.61 95.36 51.64 10.49 3.58 1.46
624.06 235.00 134.51 72.83 14.80 5.04 2.06
6301.08 773.12 442.51 239.60 48.68 16.59 6.78
1373.75 517.32 296.09 160.32 32.57 11.10 4.54
5135.64 593.51 339.71 183.94 37.37 12.74 5.21
254.83 95.96 54.92 29.74 6.04 2.06 0.84
403.11 151.80 86.88 47.04 9.56 3.26 1.33
698.71 263.11 150.60 81.54 16.57 5.65 2.31
1059.41 398.94 228.34 123.64 25.12 8.56 3.50
506.60 190.77 109.19 59.12 12.01 4.09 1.67
230.23 86.70 49.62 26.87 5.46 1.86 0.76
16337.84 4662.84 2416.97 1199.40 60.98 20.78 8.50
104743.88 30675.38 15547.12 7722.93 1164.76 114.02 46.62
2253.66 656.80 332.88 165.11 10.43 3.55 1.45
9113.21 2655.91 1346.09 667.67 42.52 14.49 5.93
62.58 23.57 13.49 7.30 1.48 0.51 0.21
1544.53 581.62 332.90 180.25 36.62 12.48 5.10
117.02 44.07 25.22 13.66 2.77 0.95 0.39
623.51 234.79 134.39 72.77 14.78 5.04 2.06
4476.73 1304.68 675.62 327.98 21.50 7.33 3.00
4039.43 1149.37 204.90 110.94 22.54 7.68 3.14
16572.70 4829.87 2501.13 1214.18 76.88 26.20 10.71
18012.36 5249.44 2660.56 1319.66 81.27 27.70 11.33
18300.29 5333.35 2703.09 1340.75 82.14 27.99 11.45
24369.37 6947.70 3599.54 1747.41 99.42 33.88 13.85
Potencia Requerida [HP]
2.5 3 3.5 4 6 8 10
150.70
80.03
197.61
166.61
134.51
442.51
517.32
339.71
254.83
151.80
263.11
398.94
506.60
230.23
60.98
1164.76
165.11
667.67
332.90
44.07
234.79
327.98
204.90
76.88
81.27
82.14
99.42
2.5 3 3.5 4 6 8 10
4591.41
2930.86
2843.25
693.30
1944.00

2.5 3 3.5 4 6 8 10
11.28
1685.75
988.53
218.41
2059.28
DATOS
Q diseño
CONFLUYE A: Distancia
bruto
Qoil Qw Qg
Pozo
(m) (m3/d) (m3/d) (m3/d) (m3/d)
M-1 1 1213.0 26.1 20.3 5.7 1477.7
M-1 2 899.0 48.5 34.9 13.6 2265.9
M-1 3 510.3 46.9 37.1 9.9 3510.1
M-1 4 948.6 54.1 40.0 14.1 1760.8
M-1 5 694.0 58.0 40.6 17.4 2648.3
M-1 6 467.8 84.0 57.1 26.9 2585.8
M-1 7 1130.7 97.9 83.3 14.7 3501.9
M-1 8 1374.6 72.7 68.3 4.4 2109.5
M-2 9 770.1 104.0 94.6 9.4 1879.4
M-2 10 980.9 37.0 20.4 16.7 587.6
M-2 11 653.6 57.1 42.8 14.3 975.9
M-2 12 711.5 72.0 63.4 8.6 1293.4
M-2 13 1363.2 64.1 58.3 5.8 1061.6
M-2 14 1507.5 42.1 35.4 6.7 703.3
M-2 15 886.2 37.0 32.2 4.8 545.6
M-4 16 665.1 165.0 33.0 132.0 610.5
M-3 17 1022.8 270.0 27.0 243.0 624.3
M-4 18 183.1 130.1 18.2 111.9 449.0
M-4 19 759.7 128.9 15.5 113.5 459.0
M-3 20 452.5 27.0 23.0 4.1 390.9
M-3 21 711.4 33.9 28.4 5.4 390.9
M-3 22 142.7 21.9 19.5 2.4 283.2
M-3 23 538.6 20.2 20.0 0.2 223.1
M-4 24 406.8 125.3 15.0 110.3 480.0
M-4 25 630.8 103.0 9.3 93.8 207.5
M-5 26 559.0 175.1 113.8 61.3 2403.7
M-5 27 559.0 180.0 135.0 45.0 2597.3
M-5 28 559.0 180.9 99.5 81.4 1349.5
M-5 29 559.0 199.1 99.5 99.5 1708.6
DATOS ADICIONALES
Conductividad Térmica del poliuretano expandido 0.016
Temperatura media anual (ºC) 14.8
Calor Específico Agua (kcal/mhºC) 1
Calor Específico Petróleo (kcal/mhºC) 0.52
DATOS DE CAÑERÍA
Ø Nominal Pulgadas 2 2.5 3 3.5 4
Ø Exterior Pulgadas 2.37 2.87 3.50 4.00 4.50
Ø Exterior [mm] 60.30 73.00 88.90 101.60 114.30
Ø Interior Pulgadas 2.07 2.67 3.28 3.77 4.26
Ø Interior [mm] 52.48 62.68 77.92 90.12 102.26
Espesor [mm] 3.91 5.16 5.49 5.74 6.02
Area Pasaje [m2] 0.0022 0.0036 0.0062 0.0081 0.0103
Area Acero [m2] 0.0007 0.0006 0.0008 0.0009 0.0011
Peso [kg/m] 5.44 8.63 11.29 13.57 16.08
η 0.75 0.75 0.75 0.75 0.85
LINEAS DE FLUJO
Cañería Ø Ø Externo Espesor Q
POZO ΔT (º C) Tº Manifold
Nominal (cm) (mm) (Kcal/h*m)
1 2 7.30 5 1.865 3.9 66.1

2 3 7.30 5 1.933 1.5 70.5
3 3 7.30 5 1.899 0.9 70.1
4 3 7.30 5 1.966 1.5 71.5
5 3 7.30 5 1.899 1.0 70.0
6 3.5 7.30 5 1.933 0.5 71.5
7 3.5 7.30 5 1.865 1.0 69.0
8 3 7.30 5 2.040 2.0 73.2
9 3.5 7.30 5 2.000 0.7 73.3
10 2.5 7.30 5 2.045 2.1 73.2
11 3 7.30 5 1.966 1.0 72.0
12 3 7.30 5 2.040 1.0 74.2
13 3 7.30 5 2.034 2.2 72.8
14 2.5 7.30 5 2.036 3.4 71.6
15 2.5 7.30 5 2.041 2.4 72.8
16 6 7.30 5 1.970 0.2 72.9
17 6 7.30 5 2.107 0.2 76.9
18 4 7.30 5 1.971 0.1 73.0
19 4 7.30 5 1.978 0.3 73.0
20 2 7.30 5 2.109 1.6 75.6
21 3.5 7.30 5 2.110 2.0 75.2
22 3 7.30 5 2.111 0.7 76.6
23 3 7.30 5 2.110 2.9 74.3
24 4 7.30 5 1.975 0.2 73.1
25 3.5 7.30 5 1.980 0.3 73.1
26 6 7.30 5 3.419 0.4 115.6
27 6 7.30 5 3.429 0.5 115.8
28 6 7.30 5 3.427 0.4 115.8
29 6 7.30 5 3.429 0.4 115.9
LINEAS COLECTORAS
LÍNEAS COLECTORAS
Caudal
Distancia Q Bruto Temperatura
Manifold Confluye a Manifold
Calor Especifico Masico
(metros) (m3/d)
(kg/h)
1 BATERIA 30.0 488.1 70.5 0.628 17285.3
2 BATERIA 3824.1 413.4 73.0 0.608 14638.7
3 BATERIA 4556.6 373.0 76.5 0.648 13617.5
4 BATERIA 363.2 652.4 73.0 0.936 23816.1
5 BATERIA 2354.1 735.1 115.8 0.706 26506.3
Cañería Ø Ø Externo Espesor Q Tº

COLECTOR ΔT (º C)
Nominal (cm) (cm) (Kcal/h*m) Separadores
1 6 16.830 5 21.54 0.1 70.5

2 6 16.830 5 22.48 9.7 63.3
3 6 16.830 5 23.85 12.3 64.2
4 6 16.830 5 22.49 0.4 72.6
5 8 21.910 0.5 450.00 56.6 59.2
LINEAS DE CONTROL
LÍNEAS CONTROL
Distancia Q Bruto Temperatura Calor

Manifold Confluye a Pozo
(metros) (m3/d) Manifold Especifico
M-1 BATERIA GL 8 30.0 72.7 70.5 0.549

M-2 BATERIA 9 3824.1 104.0 73.0 0.563
M-3 BATERIA 21 4556.6 33.9 76.5 0.597
M-4 BATERIA 16 363.2 165.0 73.0 0.904
M-5 BATERIA 29 2354.1 199.1 115.8 0.760
Cañería Ø Ø Externo Espesor Q Tº

COLECTOR ΔT (º C)
Nominal (cm) (cm) (Kcal/h*m) Separadores
1 2.5 7.30 10 6.50 0.1 70.4

2 3.5 10.16 5 14.61 26.9 46.0
3 2.5 7.30 5 11.89 73.4 3.1
4 4 11.43 20 5.78 0.4 72.6
5 4 11.43 2 62.97 27.2 88.6
TABLA DE INFORMACION DE POZOS
% Agua RGL Densidad Oil Viscosidad Salinidad Pto escurr Pest

°API
(%) ( m3/m3) (Kg/m3) (cp) ( gr/lts) (°C) (Kg/cm2)
22.0 56.7 35.0 850.0 4.0 40.0 26.0 280.0
28.0 46.7 35.0 849.8 4.0 40.0 25.0 240.0
21.0 74.8 35.0 849.8 4.0 40.0 26.0 195.0
26.0 32.6 35.0 849.8 4.0 40.0 24.0 178.0
30.0 45.6 35.0 849.8 4.0 40.0 25.0 160.0
32.0 30.8 35.0 849.8 4.0 40.0 28.0 155.0
15.0 35.8 35.0 849.8 4.0 40.0 25.0 148.0
6.0 29.0 35.0 849.8 4.0 40.0 26.0 152.0
9.0 18.1 35.0 849.8 4.0 40.0 28.0 60.0
45.0 15.9 35.0 849.8 4.0 40.0 30.0 60.0
25.0 17.1 35.0 849.8 4.0 40.0 30.0 60.0
12.0 18.0 35.0 849.8 4.0 40.0 30.0 60.0
9.0 16.6 35.0 849.8 4.0 40.0 30.0 60.0
16.0 16.7 35.0 849.8 4.0 40.0 30.0 60.0
13.0 14.7 35.0 849.8 4.0 40.0 30.0 60.0
80.0 3.7 30.0 876.2 3.0 46.0 29.0 70.0
90.0 2.3 30.0 876.2 4.0 39.0 29.0 70.0
86.0 3.5 30.0 876.2 3.0 46.0 29.0 70.0
88.0 3.6 30.0 876.2 3.0 46.0 29.0 70.0
15.0 14.5 30.0 876.2 4.0 39.0 29.0 110.0
16.0 11.5 30.0 876.2 40.0 39.0 35.0 110.0
11.0 12.9 30.0 876.2 36.0 39.0 37.0 110.0
1.0 11.0 30.0 876.2 60.0 39.0 41.0 110.0
88.0 3.8 30.0 876.2 3.0 46.0 29.0 70.0
91.0 2.0 30.0 876.2 3.0 46.0 29.0 70.0
35.0 13.7 32.0 865.4 4.0 50.0 22.0 200.0
25.0 14.4 32.0 865.4 4.0 50.0 22.0 200.0
45.0 7.5 32.0 865.4 4.0 50.0 22.0 200.0
50.0 8.6 32.0 865.4 4.0 50.0 22.0 200.0
6 8 10
6.63 8.63 10.75
168.30 219.10 273.00
6.35 8.30 10.38
2 *  *  * (ti  te)
154.08 202.74 254.46 Q
7.11 8.18 9.27 ln De Di 
0.0222 0.0377 0.0585
0.0018 0.0028 0.0039
Q*L
28.26 42.55 60.32 t 
P*c
Q*L
t 
0.85 0.85 0.85 P*c
Temperatura en el Manifold
Tº Min Uso de MANIFOLDS
POZO
Escurrimiento Calefaccion
M-1 M-2 M-3 M-4
32.5 S/C 1 66.1 0.0 0.0 0.0
31.3 S/C 2 70.5 0.0 0.0 0.0
32.5 S/C 3 70.1 0.0 0.0 0.0
30.0 S/C 4 71.5 0.0 0.0 0.0
31.3 S/C 5 70.0 0.0 0.0 0.0
35.0 S/C 6 71.5 0.0 0.0 0.0
31.3 S/C 7 69.0 0.0 0.0 0.0
32.5 S/C 8 73.2 0.0 0.0 0.0
35.0 S/C 9 0.0 73.3 0.0 0.0
37.5 S/C 10 0.0 73.2 0.0 0.0
37.5 S/C 11 0.0 72.0 0.0 0.0
37.5 S/C 12 0.0 74.2 0.0 0.0
37.5 S/C 13 0.0 72.8 0.0 0.0
37.5 S/C 14 0.0 71.6 0.0 0.0
37.5 S/C 15 0.0 72.8 0.0 0.0
36.3 S/C 16 0.0 0.0 0.0 72.9
36.3 S/C 17 0.0 0.0 76.9 0.0
36.3 S/C 18 0.0 0.0 0.0 73.0
36.3 S/C 19 0.0 0.0 0.0 73.0
36.3 S/C 20 0.0 0.0 75.6 0.0
43.8 S/C 21 0.0 0.0 75.2 0.0
46.3 S/C 22 0.0 0.0 76.6 0.0
51.3 S/C 23 0.0 0.0 74.3 0.0
36.3 S/C 24 0.0 0.0 0.0 73.1
36.3 S/C 25 0.0 0.0 0.0 73.1
27.5 S/C 26 0.0 0.0 0.0 0.0
27.5 S/C 27 0.0 0.0 0.0 0.0
27.5 S/C 28 0.0 0.0 0.0 0.0
27.5 S/C 29 0.0 0.0 0.0 0.0
Temperatura
por Manifold
70.5 73.0 76.5 73.0
Densidad
(kg/m3)
849.9
849.8
876.2
876.2
865.4
Uso de
Tº Minima Calefaccion
(Kcal/d)
30.0 SC
35.0 SC
36.3 SC
36.3 SC
27.5 SC
Caudal
Masico
2573.0
3682.2
1236.4
6025.1
7178.4
Uso de
Tº Minima Calefaccion
(Kcal/d)
30.0 SC
35.0 SC
36.3 Traceado
36.3 SC
27.5 SC
Presión de Densidad Caudal
Pdin Temp. Fondo GOR
saturación gas
c
Másico Pozo
(Kg/cm2) (°C) ( m3/m3) (Kg/cm2) relat. (Kcal/mhºC) (Kg/h)
98.7 70.0 72.7 120.0 0.75 0.63 923.53 1
96.5 72.0 64.9 110.0 0.75 0.65 1717.23 2
99.3 71.0 94.7 150.0 0.75 0.62 1660.93 3
107.1 73.0 44.0 80.0 0.75 0.64 1914.29 4
100.2 71.0 65.2 110.0 0.75 0.66 2055.04 5
110.7 72.0 45.3 81.6 0.75 0.67 2972.77 6
118.3 70.0 42.1 76.2 0.75 0.59 3468.24 7
102.3 75.2 30.9 60.1 0.75 0.55 2573.03 8
7.6 74.0 19.9 41.5 0.75 0.56 3682.19 9
2.9 75.3 28.8 56.8 0.75 0.74 1311.85 10
3.9 73.0 22.8 46.3 0.75 0.64 2021.26 11
8.1 75.2 20.4 42.6 0.75 0.58 2550.51 12
7.1 75.0 18.2 38.7 0.75 0.56 2268.99 13
6.7 75.1 19.9 41.7 0.75 0.60 1492.02 14
5.7 75.2 16.9 36.5 0.75 0.58 1311.85 15
20.9 73.1 18.5 45.0 0.75 0.90 6025.14 16
20.8 77.2 23.1 55.0 0.75 0.95 9856.15 17
20.8 73.1 24.7 57.1 0.75 0.93 4748.14 18
20.5 73.3 29.7 66.7 0.75 0.94 4707.50 19
30.6 77.2 17.0 42.6 0.75 0.59 986.78 20
28.7 77.2 13.7 35.7 0.75 0.60 1236.37 21
29.5 77.3 14.5 37.4 0.75 0.57 801.03 22
30.7 77.2 11.2 30.1 0.75 0.52 737.18 23
19.1 73.3 31.9 60.0 0.75 0.94 4574.00 24
19.6 73.4 22.4 52.8 0.75 0.96 3761.36 25
62.6 116.0 21.1 55.8 0.75 0.69 6312.65 26
68.9 116.3 19.2 51.7 0.75 0.64 6490.39 27
48.5 116.2 13.6 38.6 0.75 0.74 6524.79 28
58.8 116.3 17.2 47.0 0.75 0.76 7178.42 29
nifold CAUDAL BRUTO
POZO MANIFOLDS
M-5 M-1 M-2 M-3 M-4 M-5
0.0 1 26.1 0.0 0.0 0.0 0.0
0.0 2 48.5 0.0 0.0 0.0 0.0
0.0 3 46.9 0.0 0.0 0.0 0.0
0.0 4 54.1 0.0 0.0 0.0 0.0
0.0 5 58.0 0.0 0.0 0.0 0.0
0.0 6 84.0 0.0 0.0 0.0 0.0
0.0 7 97.9 0.0 0.0 0.0 0.0
0.0 8 72.7 0.0 0.0 0.0 0.0
0.0 9 0.0 104.0 0.0 0.0 0.0
0.0 10 0.0 37.0 0.0 0.0 0.0
0.0 11 0.0 57.1 0.0 0.0 0.0
0.0 12 0.0 72.0 0.0 0.0 0.0
0.0 13 0.0 64.1 0.0 0.0 0.0
0.0 14 0.0 42.1 0.0 0.0 0.0
0.0 15 0.0 37.0 0.0 0.0 0.0
0.0 16 0.0 0.0 0.0 165.0 0.0
0.0 17 0.0 0.0 270.0 0.0 0.0
0.0 18 0.0 0.0 0.0 130.1 0.0
0.0 19 0.0 0.0 0.0 128.9 0.0
0.0 20 0.0 0.0 27.0 0.0 0.0
0.0 21 0.0 0.0 33.9 0.0 0.0
0.0 22 0.0 0.0 21.9 0.0 0.0
0.0 23 0.0 0.0 20.2 0.0 0.0
0.0 24 0.0 0.0 0.0 125.3 0.0
0.0 25 0.0 0.0 0.0 103.0 0.0
115.6 26 0.0 0.0 0.0 0.0 175.1
115.8 27 0.0 0.0 0.0 0.0 180.0
115.8 28 0.0 0.0 0.0 0.0 180.9
115.9 29 0.0 0.0 0.0 0.0 199.1
Q TOTAL 488.1 413.4 373.0 652.4 735.1
115.8
LÍNEAS COLECTORAS
Temperatura Presión de
Colector Caudal de Gas Separador
Operación Operación
1 70.5 19859.95 3 1
2 63.3 7046.86 3 2
3 64.2 1912.42
4 72.6 2206.10 3 3
5 59.2 8059.12 3 4
CAPACIDAD DEL GAS

Tseparad Pseparad Factor de
Separador SG SG*P/T ºAPI
[ºR] [psi] Comp
1 618.5 42.66 0.85 0.75 0.052 35
2 605.6 42.66 0.85 0.75 0.053 35
3 614.8 42.66 0.85 0.75 0.052 30
4 598.2 42.66 0.85 0.75 0.053 32
Lef [ft]
Separador Diámetro [in]
dxLef
8 12 16 20 24
1 47.2 5.90 3.93 2.95 2.36 1.97
2 16.4 2.05 1.37 1.02 0.82 0.68
3 8.2 1.03 0.69 0.51 0.41 0.34
4 17.1 2.14 1.42 1.07 0.85 0.71
Lt [ft]
Separador Diámetro [in]
dxLef
8 12 16 20 24
1 47.2 6.57 4.93 4.28 4.03 3.97
2 16.4 2.72 2.37 2.36 2.49 2.68
3 8.2 1.70 1.69 1.85 2.08 2.34
4 17.1 2.80 2.42 2.40 2.52 2.71
CAPACIDAD DEL LIQUIDO

Separador 1 Capacidad de Liquido [bbl/d] 3065.46
tr (min) d (in) Leff (f) Lt (f) 12*(Lt/D) d2 Leff

24 7.603 10.137 5.069
26 6.478 8.638 3.987
28 5.586 7.448 3.192
30 4.866 6.488 2.595
32 4.277 5.702 2.138
1 4379.22
1 4379.22
34 3.788 5.051 1.783
36 3.379 4.505 1.502
38 3.033 4.044 1.277
40 2.737 3.649 1.095
42 2.483 3.310 0.946
24 15.206 20.274 10.137
26 12.956 17.275 7.973
28 11.171 14.895 6.384
30 9.732 12.975 5.190
32 8.553 11.404 4.277
2 8758.45
34 7.577 10.102 3.565
36 6.758 9.011 3.004
38 6.065 8.087 2.554
40 5.474 7.299 2.190
42 4.965 6.620 1.891
24 22.808 30.411 15.206
26 19.434 25.913 11.960
28 16.757 22.343 9.576
30 14.597 19.463 7.785
32 12.830 17.106 6.415
34 11.365 15.153 5.348
3 13137.67
36 10.137 13.516 4.505
38 9.098 12.131 3.831
40 8.211 10.948 3.284
42 7.448 9.930 2.837
44 6.786 9.048 2.468
46 6.209 8.278 2.160

28 4.731 6.307 2.703
30 4.121 5.495 2.198
32 3.622 4.829 1.811
34 3.208 4.278 1.510
36 2.862 3.816 1.272
1 3708.79
38 2.568 3.425 1.081
40 2.318 3.091 0.927
42 2.102 2.803 0.801
44 1.916 2.554 0.697
46 1.753 2.337 0.610
28 9.461 12.615 5.406
30 8.242 10.989 4.396
32 7.244 9.658 3.622
34 6.417 8.555 3.020
36 5.723 7.631 2.544
2 7417.58
38 5.137 6.849 2.163
40 4.636 6.181 1.854
2 7417.58
42 4.205 5.607 1.602

44 3.831 5.109 1.393
46 3.505 4.674 1.219
28 14.192 18.922 8.110
30 12.363 16.484 6.593
32 10.866 14.487 5.433
34 9.625 12.833 4.529
36 8.585 11.447 3.816
38 7.705 10.274 3.244
3 11126.37
40 6.954 9.272 2.782
42 6.307 8.410 2.403
44 5.747 7.663 2.090
46 5.258 7.011 1.829
48 4.829 6.439 1.610
50 4.451 5.934 1.424

28 11.734 15.645 6.705
30 10.221 13.628 5.451
32 8.984 11.978 4.492
34 7.958 10.610 3.745
36 7.098 9.464 3.155
1 9199.22
38 6.371 8.494 2.682
40 5.750 7.666 2.300
42 5.215 6.953 1.987
44 4.752 6.336 1.728
46 4.347 5.797 1.512
28 23.467 31.290 13.410
30 20.443 27.257 10.903
32 17.967 23.956 8.984
34 15.916 21.221 7.490
36 14.196 18.928 6.309
2 18398.44
38 12.741 16.988 5.365
40 11.499 15.332 4.600
42 10.430 13.907 3.973
44 9.503 12.671 3.456
46 8.695 11.593 3.024
28 35.201 46.935 20.115
30 30.664 40.885 16.354
32 26.951 35.934 13.475
34 23.873 31.831 11.235
36 21.294 28.393 9.464
38 19.112 25.483 8.047
3 27597.67
40 17.249 22.998 6.899
42 15.645 20.860 5.960
44 14.255 19.007 5.184
3 27597.67
46 13.042 17.390 4.536

48 11.978 15.971 3.993
50 11.039 14.719 3.533

28 8.411 11.215 4.806
30 7.327 9.770 3.908
32 6.440 8.587 3.220
34 5.705 7.606 2.685
36 5.088 6.784 2.261
1 6594.51
38 4.567 6.089 1.923
40 4.122 5.495 1.649
42 3.738 4.985 1.424
44 3.406 4.542 1.239
46 3.116 4.155 1.084
28 16.823 22.430 9.613
30 14.654 19.539 7.816
32 12.880 17.173 6.440
34 11.409 15.212 5.369
36 10.177 13.569 4.523
2 13189.02
38 9.134 12.178 3.846
40 8.243 10.991 3.297
42 7.477 9.969 2.848
44 6.813 9.083 2.477
46 6.233 8.311 2.168
28 25.234 33.645 14.419
30 21.982 29.309 11.724
32 19.320 25.760 9.660
34 17.114 22.818 8.054
36 15.265 20.353 6.784
38 13.701 18.267 5.769
3 19783.53
40 12.365 16.486 4.946
42 11.215 14.954 4.272
44 10.219 13.625 3.716
46 9.349 12.466 3.252
48 8.587 11.449 2.862
50 7.913 10.551 2.532
Qg
K
MMSCFD
0.130 0.701
0.130 0.249
0.110 0.145
0.120 0.285
metro [in]
28 32 36 40
1.69 1.47 1.31 1.18
0.59 0.51 0.46 0.41
0.29 0.26 0.23 0.21
0.61 0.53 0.47 0.43
metro [in]
28 32 36 40
4.02 4.14 4.31 4.51
2.92 3.18 3.46 3.74
2.63 2.92 3.23 3.54
2.94 3.20 3.47 3.76
Valor de L/D Adecuado 50

12*Lt/D d (in) Leff (f)
24 6.00
28 7.00
45
32 8.00
36 9.00
3 40
45
40 10.00
3 40
44 11.00
48 12.00
52 13.00
56 14.00 35
60 15.00
24 7.00
28 8.17 30
32 9.33
36 10.50
40 11.67
3.5 25
44 12.83
48 14.00
52 15.17
56 16.33 20
0.000 2.000 4.000 6.000 8.000
60 17.50
24 8.00
28 9.33 Tr = 1 Tr = 2 Tr = 3 L/D 3
32 10.67
36 12.00
40 13.33 Sep Seleccionado
4
44 14.67 Long [ft] Diám [in]
48 16.00 10.1 34
52 17.33
56 18.67
60 20.00

28 7.00
32 8.00
36 9.00 45
40 10.00
44 11.00
3
48 12.00
52 13.00 40
56 14.00
60 15.00
64 16.00
28 8.17 35
32 9.33
36 10.50
40 11.67
44 12.83 30
3.5
48 14.00
25
0.000 2.000 4.000 6.000
30
3.5
52 15.17
56 16.33
60 17.50 25
64 18.67 0.000 2.000 4.000 6.000
28 9.33
32 10.67 Tr = 1 Tr = 2 Tr = 3 L/D
36 12.00
40 13.33
4
52 17.33 9.7 32
56 18.67
60 20.00
64 21.33
Valor de L/D Adecuado

50
28 7.00
32 8.00
36 9.00 45
40 10.00
44 11.00
3
48 12.00
52 13.00 40
56 14.00
60 15.00
64 16.00
28 8.17 35
32 9.33
36 10.50
40 11.67
44 12.83 30
3.5
48 14.00
52 15.17
56 16.33
60 17.50 25
64 18.67 4.000 6.000 8.000 10.000 12.000 14.00
28 9.33
32 10.67 Tr = 1 Tr = 2 Tr = 3 L/
36 12.00
40 13.33
4
52 17.33 12.7 44
56 18.67
4
60 20.00
64 21.33

28 7.00
32 8.00
36 9.00 45
40 10.00
44 11.00
3
48 12.00
52 13.00 40
56 14.00
60 15.00
64 16.00
28 8.17 35
32 9.33
36 10.50
40 11.67
44 12.83 30
3.5
48 14.00
52 15.17
56 16.33
60 17.50 25
2.000 4.000 6.000 8.000 10.000
64 18.67
28 9.33
Tr = 1 Tr = 2 Tr = 3 L/D
32 10.67
36 12.00
40 13.33
4
52 17.33 12.2 38
56 18.67
60 20.00
64 21.33
4.000 6.000 8.000 10.000 12.000 14.000 16.000
1 Tr = 2 Tr = 3 L/D 3 L/D 3,5 L/D 4 Separador
4.000 6.000 8.000 10.000 12.000 14.000

4.000 6.000 8.000 10.000 12.000 14.000
=1 Tr = 2 Tr = 3 L/D 3 L/D 3,5 L/D 4 Separador
000 10.000 12.000 14.000 16.000 18.000 20.000 22.000 24.000
Tr = 1 Tr = 2 Tr = 3 L/D 3 L/D 3,5 L/D 4 Separador

6.000 8.000 10.000 12.000 14.000 16.000 18.000 20.000
=1 Tr = 2 Tr = 3 L/D 3 L/D 3,5 L/D 4 Separador

Separador
tr d [in] Lt [ft] 12*(Lt/D) Vol [m3]
1 26 8.638 3.987 0.90
1 28 7.448 3.192 0.90
2 34 10.102 3.565 1.80
2 36 9.011 3.004 1.80
3 38 12.131 3.831 2.71
3 40 10.948 3.284 2.71
Separador
2 32 9.658 3.622 1.53
2 34 8.555 3.020 1.53
3 36 11.447 3.816 2.29
3 38 10.274 3.244 2.29
Separador
1 34 10.610 3.745 7.58
1 36 9.464 3.155 7.58
2 42 13.907 3.973 15.15
2 44 12.671 3.456 15.15
2 46 11.593 3.024 15.15
3 48 15.971 3.993 22.73
3 50 14.719 3.533 22.73
Separador
1 30 9.770 3.908 5.43
1 32 8.587 3.220 5.43
2 38 12.178 3.846 10.86
2 40 10.991 3.297 10.86
3 44 13.625 3.716 16.30
3 46 12.466 3.252 16.30
LÍNEAS CONTROL
Distancia Q Bruto Temperatura Calor
Control Confluye a Pozo (metros) (m3/d) Manifold Específico
1 BATgl 8 30.0 72.7 70.4 0.549
2 BATERIA 9 3824.1 104.0 46.0 0.563
3 BATERIA 21 4556.6 33.9 3.1 0.597
4 BATERIA 16 363.2 165.0 72.6 0.904
5 BATERIA 29 2354.1 199.1 88.6 0.760
CAPACIDAD DEL GAS

Tsep Psep Factor de
Separador SG SG*P/T ºAPI
[ºR] [psi] comp
1 651.2 42.66 0.85 0.75 0.049 32
Lef [ft]
Diámetro [in]
Separador dxLef
8 12 16 20 24
1 3.62 0.45 0.30 0.23 0.18 0.15
Lt [ft]
Diámetro [in]
Separador dxLef
8 12 16 20 24
1 3.62 1.12 1.30 1.56 1.85 2.15
CAPACIDAD DEL LIQUIDO

Separador 1 Capacidad de Liquido 1875.22

10 26.789 35.718 42.862
12 18.603 24.805 24.805
14 13.668 18.224 15.620
16 10.464 13.953 10.464
18 8.268 11.024 7.349
1 2678.89
20 6.697 8.930 5.358
22 5.535 7.380 4.025
24 4.651 6.201 3.101
26 3.963 5.284 2.439
28 3.417 4.556 1.953
10 53.578 71.437 85.724
12 37.207 49.609 49.609
14 27.336 36.447 31.241
16 20.929 27.905 20.929
2 5357.77
18 16.536 22.048 14.699
2 5357.77
20 13.394 17.859 10.716
22 11.070 14.760 8.051
24 9.302 12.402 6.201
26 7.926 10.568 4.877
28 6.834 9.112 3.905
10 80.367 107.155 128.587
12 55.810 74.414 74.414
14 41.003 54.671 46.861
16 31.393 41.858 31.393
18 24.805 33.073 22.048
20 20.092 26.789 16.073
3 8036.66
22 16.605 22.140 12.076
24 13.953 18.603 9.302
26 11.889 15.851 7.316
28 10.251 13.668 5.858
30 8.930 11.906 4.762
32 7.848 10.464 3.924
Presión de
Q Gas Grados API
Operación
2109.5 3 35
1879.4 3 35
390.9 3 30
610.5 3 30
1708.6 3 32
Qg
K
MMSCFD
0.110 0.060
metro [in]
28 32 36 40
0.13 0.11 0.10 0.09
metro [in]
28 32 36 40
2.46 2.78 3.10 3.42

10 2.50
14 3.50 35
18 4.50
22 5.50
26 6.50
3 30
30 7.50
34 8.50
38 9.50
42 10.50 25
46 11.50
10 2.92
14 4.08 20
18 5.25
3.5 15
20
22 6.42
26 7.58 15
3.5
30 8.75
34 9.92
38 11.08
10
42 12.25 0.000 2.000 4.000 6.000
46 13.42
10 3.33 Tr = 1 Tr = 2 Tr = 3 L/D 3
14 4.67
18 6.00
22 7.33
4
34 11.33 9.1 28
38 12.67
42 14.00
46 15.33
4.000 6.000 8.000 10.000 12.000 14.000
Tr = 2 Tr = 3 L/D 3 L/D 3,5 L/D 4 Separador Separador

Separador
1 24 6.201 3.101 2.21
2 28 9.112 3.905 4.41
3 32 10.464 3.924 6.62
TANQUES
TANQUE CORTADOR
Dimensionamiento Selección
Velocidad ascencional máxima (m/h) 1 Diám
Caudal total a deshidratar (m3/d) 2662.0 Diám
Área transversal calculada (m2) 110.92 A
Diámetro calculado (ft) 38.99 Al
Diámetro calculado (m) 11.88 Volum
Tiempo de residencia estimado (h) 12.00 Área Transver
Altura Estimada (ft) 39.37 Caudal de petróleo Tratado
Altura Estimada (m) 12.00
Altura de petroleo estimada (m) 8 C
Volumen Estimado (m3) 1330.99 Capacidad To
TANQUE DE CONTROL
Velocidad ascencional máxima (m/h) 1 Diám
Linea de Control de Mayor Caudal (m3/d) 405.0 Diám
Área transversal calculada (m2) 16.87 A
Diámetro calculado (ft) 15.21 Al
Diámetro calculado (m) 4.64 Volum
Tiempo de Almacenamiento (h) 12 Área Transver
Altura Estimada (ft) 39.37
Altura Estimada (m) 12.00 C
Volumen Estimado (m3) 202.49 Capacidad Total de Almacenamien
TANQUE DE ALMACENAMIENTO
Velocidad ascencional máxima [m/h] 1 Diám
Caudal de líquido total a almacenar [m3/d] 1774.7 Diám
Área transversal calculada [m2] 73.94 A
Diámetro calculado [ft] 31.83 Al
Diámetro calculado [m] 9.70 Volum
Tiempo de residencia estimado [h] 12.00 Área Transver
Altura Estimada [ft] 39.37
Altura Estimada [m] 12.00 C
Volumen Estimado [m3] 887.33 Capacidad Total de Almacenamien
TANQUE DESALADOR + LAVADOR
Caudal de líquido total a desalar [m3/d] 2661.98 Diám
Altura Estimada [ft] 78.74 Caudal de petróleo Tratado
Altura Estimada [m] 24.00
Altura de petroleo estimada [m] 16 C
Volumen Estimado [m3] 2661.98 Capacidad To
TANQUE DE ENTREGA Y RESERVA
Caudal de líquido total a deshidratar [m3/d] 1774.65 Diám
Tiempo de producción almacenada [h] 24.00 Área Transver
Altura Estimada [ft] 78.74 Caudal de petróleo Tratado
Altura Estimada [m] 24.00
Volumen Estimado [m3] 1774.65 C
Capacidad To
TANQUE DE ALMACENAMIENTO DE AGUA DULCE
Caudal de líquido total a deshidratar [m3/d] 887.33 Diám
Tiempo de producción almacenada [h] 48.00 Diám
Volumen Estimado [m3] 1774.65 A
Al
Volum
Área Transver
C
Capacidad To
TANQUE DE AGUA + RED CONTRA INCENDIOS
Volumen Necesario [m3] 997.75 Diám
Diám
A
Al
Volum
Área Transver
C
Capacidad To
TANQUE DE CONTROL + ALMACENAMIENTO + SEPARADOR - BATERIA DE GAS LIFT
Caudal de líquido total a almacenar [m3/d] 325.4 Diám
Altura Estimada [ft] 39.37
Altura Estimada [m] 12.00 C
Volumen Estimado [m3] 162.71 Capacidad Total de Almacenamien
TANQUE DE AGUA + RED CONTRA INCENDIOS - BATERIA DE GAS LIFT

Volumen Necesario [m3] 84.93 Diám
Diám
A
Al
Volum
Área Transver
C
Volumen To
Selección Verificación
Diámetro (ft) 58.63 Altura del colchón de Agua (m)
Diámetro (m) 17.87 Volumen del colchón de Agua (m3)
Altura (ft) 18.14 Altura del colchón de Petróleo (m)
Altura (m) 5.53 Volumen del colchón de Petróleo (m3)
Volumen (m3) 1386.96 Velocidad Ascencional (m/s)
Área Transversal (m2) 250.81 Tiempo de Residencia (h)
Caudal de petróleo Tratado (m3/d) 1774.65
Cantidad 2
Capacidad Total [m3] 2773.92
Diámetro (ft) 26.87 Velocidad Ascencional (m/s)
Diámetro (m) 8.19 Tiempo de Residencia (h)
Altura (ft) 13.65
Altura (m) 4.16
Volumen (m3) 219.15
Área Transversal (m2) 52.68
Cantidad 4
Capacidad Total de Almacenamiento (m3) 876.62
Diámetro [ft] 31.99 Velocidad Ascencional [m/s]
Diámetro [m] 9.75 Tiempo de Residencia [h]
Altura [ft] 40.65
Altura [m] 12.39
Volumen [m3] 925.06
Área Transversal [m2] 74.66
Cantidad 1
Capacidad Total de Almacenamiento [m3] 925.06
Diámetro [ft] 66.6 Altura del colchón de Agua [m]
Diámetro [m] 20.31 Volumen del colchón de Agua [m3]
Altura [ft] 27.1 Altura del colchón de Petróleo [m]
Altura [m] 8.27 Volumen del colchón de Petróleo [m3]
Volumen [m3] 2679.26 Velocidad Ascencional [m/s]
Área Transversal [m2] 323.97 Tiempo de Residencia [h]
Caudal de petróleo Tratado [m3/d] 1774.65
Cantidad 2
Diámetro [ft] 42.65 Altura del colchón de Agua [m]
Diámetro [m] 13.00 Volumen del colchón de Agua [m3]
Altura [ft] 45.14 Altura del colchón de Petróleo [m]
Altura [m] 13.76 Volumen del colchón de Petróleo [m3]
Volumen [m3] 1826.40 Velocidad Ascencional [m/s]
Área Transversal [m2] 132.73 Tiempo de Residencia [h]
Caudal de petróleo Tratado [m3/d] 1183.10
Cantidad 1
Diámetro [ft] 42.65 Tiempo de Residencia [h]
Diámetro [m] 13.00
Altura [ft] 45.14
Altura [m] 13.76
Volumen [m3] 1826.40
Cantidad 1
Diámetro [ft] 29.30 Funcionamiento Continuo [h]
Diámetro [m] 8.93
Altura [ft] 40.65
Altura [m] 12.39
Volumen [m3] 776.00
Cantidad 1
BATERIA DE GAS LIFT
Diámetro [ft] 29.30 Velocidad Ascencional [m/s]
Diámetro [m] 8.93 Tiempo de Residencia [h]
Altura [ft] 9.15
Altura [m] 2.79
Volumen [m3] 174.74
Cantidad 2
Capacidad Total de Almacenamiento [m3] 349.48
Diámetro [ft] 13.32 Funcionamiento Continuo [h]
Diámetro [m] 4.06
Altura [ft] 22.64
Altura [m] 6.9
Volumen [m3] 89.33
Cantidad 1
Volumen Total [m3] 89.33
n
1.84
462.32
3.69
924.64
0.44
12.50
n
0.32
12.99
n
0.99
12.51
n
2.76
893.09
5.51
1786.17
0.34
24.16
n
4.59
608.80
9.17
1217.60
0.56
24.70
n
49.40
n
3.11
n
0.22
12.89
n
4.21
RED CONTRA INCENDIOS
Bateria Principal
Diámetro Altura Área Techo Envolvente
Tanques
[m] [m] [m2] [m2]
TK Cortador (FWKO) 17.87 5.53 250.81 310.46
TK Control 2 8.19 4.16 52.68 107.04
TK Control 3 8.19 4.16 52.68 107.04
TK Control 4 8.19 4.16 52.68 107.04
TK Control 5 8.19 4.16 52.68 107.04
TK Almacenamiento 9.75 12.39 74.66 379.51
Almacenamiento + FWKO 17.87 5.53 250.81 310.46
TK Lavador 20.31 8.27 323.97 527.67
TK Entrega - Lavador 13.00 8.27 132.73 337.75
TK Entrega - Reserva 13.00 13.76 132.73 561.97
Agua para generación de Espuma

Cantidad (Ley 13660) [lt/min*m2] 30
Área Total de Techos [m2] 1376.44
Caudal de Espuma [lt/min] 41293.18
Coef Exp Espuma [lt agua/lt espuma] 0.1667
Caudal de Agua [lt/min] 6883.57
Agua para Refrigeración de Tanques

Régimen (Ley 13660) [lt/h*m2] 30
Área Externa Total [m2] 2855.96
Caudal de Agua [lt/h] 85678.77
Agua para Hidrantes

Régimen (Ley 13660) [lt/h] 30
Cantidad de Hidrantes (mínimo 6) 6
Agua Total requerida para la Red contra Incendios

Caudal Necesario [m3/h] 498.87
Caudal de Agua (50%) [m3/h] 249.44
Funcionamiento Continuo [h] 4
Capacidad Necesaria [m3] 997.75
MUROS DE CONTENCIÓN
F.S 1.5
Área Base V Necesario

Tanques Diámetro (m) Altura (m) (m2) (m3)
TK Cortador (FWKO) 17.87 5.53 250.81 2080.44
TK Control 2-5 8.19 4.16 52.68 328.73
TK Lavador 20.31 8.27 323.97 4018.89
Diámetro Altura Cap.Muro Área Muros

Tanques
[ft] [ft] [m3] [m2]
TK Cortador 58.63 18.14 2381.41 1984.51
TK Control 2-5 26.87 13.65 391.95 326.62
TK Lavador 66.63 27.13 4407.66 3673.05
CONTROL DE CORROSIÓN
Datos
Corriente necesaria de protección 50 [mA/m2]
Diferencia de potencial de protección 0.6 [V]
Radio de protección por ánodo 2 [m]
Sup efectiva de proteción de 1 ánodo 12.5 [m2]
Tiempo estimado de vida del ánodo 5 [años]
Corriente Producida/Unidad de Peso 500 [A*h/lb]
54.8 [lb]
Peso por ánodo de Mg
24.8 [Kg]
Tanques Diámetro (m) Altura (m) Área Base Colchón (m)

(m2)
TK Cortador (FWKO) 17.87 5.53 250.81 1.84
TK Control 1 (BATgl) 8.93 2.79 62.63 0.93
TK Control 2 8.19 4.16 52.68 4.16
TK Control 3 8.19 4.16 52.68 4.16
TK Control 4 8.19 4.16 52.68 4.16
TK Control 5 8.19 4.16 52.68 4.16
TK Lavador 20.31 8.27 323.97 2.76
TK Almacenamiento (BATgl) 8.93 2.79 62.63 0.93
Tanque Agua Dulce 13.00 13.76 116.75 13.76
Tanque Red c/Incendios 8.93 12.39 116.75 12.39
Bateria Gas Lif
Área Total Diámetro Altura
Tanques
[m2] [m] [m]
561.26 TK Control 1 (BATgl) 8.93 2.79
159.72 TK Auxiliar (BAT gl) 8.93 2.79
159.72
159.72
159.72
454.17
561.26
851.65
470.48
694.70
Agua para generación de Espuma

Cantidad (Ley 13660) [lt/min*m2] 30
Área Total de Techos [m2] 125.26
Caudal de Espuma [lt/min] 3757.89
Coef Exp Espuma [lt agua/lt espuma] 0.1667
Caudal de Agua [lt/min] 626.44
Agua para Refrigeración de Tanques

Régimen (Ley 13660) [lt/h*m2] 30
Área Externa Total [m2] 156.54
Agua para Hidrantes

Régimen (Ley 13660) [lt/h] 30
Cantidad de Hidrantes (mínimo 6) 6
Agua Total requerida para la Red contra Incendios

Caudal Necesario [m3/h] 42.46
Caudal de Agua (50%) [m3/h] 21.23
Funcionamiento Continuo [h] 4
Capacidad Necesaria [m3] 84.93
Altura Muro Vocupado (m3) Tanques Diámetro (m) Altura (m)

(m)
1.20 300.97 TK Control 1 (BATgl) 8.93 2.79
1.20 63.22 TK Auxiliar (BAT gl) 8.93 2.79
1.20 89.59
1.20 300.97
1.20 388.77
1.20 159.28
1.20 159.28
Lados del Muro Diámetro Altura

Tanques
[m] [ft] [ft] [ft]
44.55 146.15 TK Control 1 (BATgl) 29.30 9.15
18.07 59.29 TK Auxiliar (BAT gl) 29.30 9.15
35.09 115.11
44.55 146.15
60.61 198.84
38.79 127.27
49.15 161.25
Envolvente Área Total (m2) Nº de

(m2) Electrodos
103.49 354.29 28
26.09 88.72 7
107.04 159.72 12
107.04 159.72 12
107.04 159.72 12
107.04 159.72 12
126.50 201.17 16
103.49 354.29 28
175.89 499.86 39
26.09 88.72 7
112.58 245.32 19
187.32 320.05 25
561.97 678.72 54
347.59 464.34 37
Área Techo Envolvente Área Total
[m2] [m2] [m2]
62.63 78.27 140.90
62.63 78.27 140.90
Área Base V Necesario Altura Muro Vocupado

(m2) (m3) (m) (m3)
62.63 262.11 1.20 75.16
62.63 262.11 1.20 75.16
Cap.Muro Área Muros Lados del Muro
[m3] [m2] [m] [ft]
337.27 281.06 16.76 55.00
337.27 281.06 16.76 55.00
SEPARACIÓN D
DATOS
Caudal de Agua de Pozos Total [bbl/d]
Caudal de Agua de Tanques [bbl/d]
Caudal de Agua a tratar [bbl/d]
Densidad Petróleo [kg/m3]
Densidad Relativa Agua Efluente
Viscosidad del Agua [cP]
Calidad del agua a tratar (mg/l)
Calidad del agua de salida (mg/l)
Cantidad de petroleo disuelto (mg/l)
Calidad del efluente para el diseño del tratamiento
Diámetro máximo de gota de petróleo (μm)
Eficiencia de la unidad de flotación (%)
Tiempo de reteción (min)
CÁLCULO
Diámetro de gota de petroleo que debe ser removida (μm)

Calidad del agua a la entrada de la unidad de flotación
Diámetro de gota de petroleo que debe ser removida por la unidad
primaria (μm)
Diseño de Unidad de Flotacio

Eficiencia por Celda (e) 0.5
Eficiencia Global 0.9375
N° de Celdas (n) 4
Relación Gas Liquido 10 ft3/bblw
"Las dimensiones del sistema dependen del

fabricante, entrando con el caudal a tratar"
SEPARACIÓN D
CALCULO DE FILTROS
Seleccionamos filtros de cáscaras de nuez por ser técnicamente

de mejor operación, tienen menor costo, ocupan menos espacio y
tienen un tiempo de lavado menor, independiente y automático,
dado que se realiza con la misma bomba de agua aunque los
granulares permiten separar particulas de menor diámetro.
Qw a tratar (m3/h) 64.98

Capacidad de carga hidraulica (m3/(m2*h)) 25
Superficie filtrante necesaria (m2) 2.60
Modelo Seleccionado EP060
Cantidad de Filtros 3
Caudal tratado por cada filtro 32.4895619615
Presión de trabajo (Kg/cm2) 3.5
TRATAMIENT
BACTERICIDAS: Se adicionan a la entrada de la unidad de flotación. Se utilizan Hipoclo
SECUESTRADORES DE OXIGENO: Se adicionan a la entrada de los tanques pulmón.
INHIBIDORES DE INCRUSTACIONES: Generalmente van antes de los desaireadores p

y esto aumenta el PH favoreciendo la formación de incrustaciones.
Como no tenemos desaireadores, adicionamos estos quimicos a la entra
orgánicos.
BOMBAS DOSIFICADORAS: A émbolo.

INHIBIDORES DE INCRUSTACIONES: Generalmente van antes de los desaireadores p
y esto aumenta el PH favoreciendo la formación de incrustaciones.
Como no tenemos desaireadores, adicionamos estos quimicos a la entra
orgánicos.
BOMBAS DOSIFICADORAS: A émbolo.
TANQUES
Datos
Caudal de Ingreso (m3/h) 64.98
Tiempo de almacenaje (h) 24
Capacidad de Tanque (m3) 1559.50
Capacidad del Tanque Seleccionado (m3) 1620.52
Cantidad de TKs necesarios 2
CALDERA PAR
Datos
Caudal de Oil [m3/d] 1183.10
Caudal de Agua [kg/h] 14149.2
Poder calorifico agua (Cp H2O) [kcal/kg] 1
Potencia de Caldera [kcal/h] 14149.2
Densidad del Petróleo [Kg/m3] 861
Caudal de Oil [Kg/h] 42447.6
SEPARACIÓN DE PETRÓLEO
8028.75 Adoptaremos un tanque horizontal de sección rectangular

887.33
9807.69 W (ft) W*L Leff (ft) Lt(ft) H (ft)
0.87 10 77.84 7.78 10.38 5
1.07 15 77.84 5.19 6.92 7.5
1.00 20 77.84 3.89 5.19 10
1000.00 30 77.84 2.59 3.46 15
27.00
6.00 W (ft) (W^2)*L Leff (ft) Lt H (ft)
21.00 10 1569.23 15.69 20.92 5
500.00 15 1569.23 6.97 9.30 7.5
90.00 20 1569.23 3.92 5.23 10
20.00 30 1569.23 1.74 2.32 15
10.5
210.00
105
iseño de Unidad de Flotacion de Gas disperso

SEPARACIÓN DE SÓLIDOS
CALCULO DE FILTROS (NUTSHELL FILTER)
er técnicamente
menos espacio y
e y automático,
a aunque los
diámetro.
TRATAMIENTO QUÍMICO
dad de flotación. Se utilizan Hipoclorito de Sodio o Policlorofenoles.
la entrada de los tanques pulmón. Se usan Bisulfito de amonio o Sulfito de Sodio.
e van antes de los desaireadores porque estos ademas de disminuir la concentracion de O2 disminuyen la de C
crustaciones.
cionamos estos quimicos a la entrada de los tanques pulmón. Se usan Polifosfatos inorgánicos o esteres fosfatad
e van antes de los desaireadores porque estos ademas de disminuir la concentracion de O2 disminuyen la de C
crustaciones.
cionamos estos quimicos a la entrada de los tanques pulmón. Se usan Polifosfatos inorgánicos o esteres fosfatad
TANQUES PULMÓN
Selección
Diámetro [m] 14.63 Estos tanques trabajan con una presión interior de
Diámetro [ft] 48.00 entre 0.1 - 0.2 psi, con un colchón de gas para evitar
Altura [m] 9.64 que el agua entre en contacto con el oxígeno.
Altura [ft] 31.63
Volúmen [m3] 1620.52
Área transvesal [m2] 168.10
CALDERA PARA LAVADO
Selecciono una Caldera Mod. CTHV 160, con una

potencia de 16000 Kcal/h.
ción rectangular
VOL (ft3)
518.93
778.39
1037.85
1556.78
2 disminuyen la de CO2
cos o esteres fosfatados

2 disminuyen la de CO2
cos o esteres fosfatados
presión interior de
n de gas para evitar
n el oxígeno.
PILETA API
Datos
Caudal de Agua de Pozos Total [m3/d] 1276.49
Caudal de Agua de Tanques [m3/d] 887.33
Caudal de Agua a tratar [m3/d] 2163.82
Información
Densidad Petróleo [kg/m3] 861.08
Densidad Agua a la temp de operación [kg/m3] 1015.00
Viscosidad del Agua [cP] 8.10
Temperatura de Operación [°C] 40.00
Tiempo de retención [hs] 12
Cálculos
Velocidad Ascensional "Va" [ft/h] 0.400
Diámetro de la gota de petróleo [cm] 0.015
Velocidad horizontal "Vh" de la corriente líquida [ft/h] 6.00
Vh de la corriente líquida adoptada (Vh) [ft/h] 3.00
Vh/Va 7.50
Factor de turbulencia "Ft" 1.20
Factor de circuito corto "Fs" 1.30
Factor de diseño "Fd" 1.5
Dimensionamiento
Área mínima de sección transversal [ft2] 424.53
Sección horizontal mínima [ft2] 636.788
Profundidad del canal [ft] 16
Ancho del canal [ft] 30
Longitud del canal [ft] 54
Sección transversal de los canales [ft2] 485
Número de canales adoptados 2
Selección [ft] [m]

Ancho de los canales 30 9
Profundidad total 16 5
Longitud 54 16
Número de canales 2 2
CRONOGRAMA DE PERFORACIÓN Y MANTENIMIENTO
AÑO Mes Perforación Mantenimiento
0 26
1 27
2 28
3 29
4 9
5 10
1
6 11
7 12
8 13
9 14
10 15
11 1
12 2 26
13 3 27
14 4 28
15 5 29
16 6 9
17 7 10
2
18 8 11
19 18 12
20 19 13
21 24 14
22 25 15
23 16 1
24 20 26 2
25 21 27 3
26 22 28 4
27 23 29 5
28 17 9 6
29 10 7
3
30 11 8
31 12 18
32 13 19
33 14 24
34 15 25
35 1 16
36 26 2 20
37 27 3 21
38 28 4 22
39 29 5 23
40 9 6 17
41 10 7
4
42 11 8
4
43 12 18
44 13 19
45 14 24
46 15 25
47 1 16
48 26 2 20
49 27 3 21
50 28 4 22
51 29 5 23
52 9 6 17
53 10 7
5
54 11 8
55 12 18
56 13 19
57 14 24
58 15 25
59 1 16
60 26 2 20
61 27 3 21
62 28 4 22
63 29 5 23
64 9 6 17
65 10 7
6
66 11 8
67 12 18
68 13 19
69 14 24
70 15 25
71 1 16
72 26 2 20
73 27 3 21
74 28 4 22
75 29 5 23
76 9 6 17
77 10 7
7
78 11 8
79 12 18
80 13 19
81 14 24
82 15 25
83 1 16
84 26 2 20
85 27 3 21
86 28 4 22
87 29 5 23
8
88 9 6 17
89 10 7
8
90 11 8
91 12 18
92 13 19
93 14 24
94 15 25
95 1 16
96 26 2 20
97 27 3 21
98 28 4 22
99 29 5 23
100 9 6 17
101 10 7
9
102 11 8
103 12 18
104 13 19
105 14 24
106 15 25
107 1 16
108 26 2 20
109 27 3 21
110 28 4 22
111 29 5 23
112 9 6 17
113 10 7
10
114 11 8
115 12 18
116 13 19
117 14 24
118 15 25
119 1 16
Barril [USD/bbl] 91.0 WTI [USD/bbl] 90.96
Declinación 0.01
Produccion de Petróleo por mes de cada pozo

MES/POZOS 26 27 28 29 9 10 11
0
1 21469.5
2 21254.8 25470
3 21042.3 25215.3 18777
4 20831.8 24963.1 18589.2 18780
5 20623.5 24713.5 18403.3 18592.2 17854.2
6 20417.3 24466.4 18219.3 18406.3 17675.7 3844.5
7 20213.1 24221.7 18037.1 18222.2 17498.9 3806.1 8077.5
8 20011.0 23979.5 17856.7 18040.0 17323.9 3768.0 7996.7
9 19810.9 23739.7 17678.2 17859.6 17150.7 3730.3 7916.8
10 19612.8 23502.3 17501.4 17681.0 16979.2 3693.0 7837.6
11 19416.6 23267.3 17326.4 17504.2 16809.4 3656.1 7759.2
12 19222.5 23034.6 17153.1 17329.1 16641.3 3619.5 7681.6
13 19030.2 22804.3 16981.6 17155.9 16474.9 3583.3 7604.8
14 18839.9 22576.2 16811.8 16984.3 16310.1 3547.5 7528.8
15 18651.5 22350.5 16643.6 16814.5 16147.0 3512.0 7453.5
16 18465.0 22127.0 16477.2 16646.3 15985.5 3476.9 7378.9
17 18280.4 21905.7 16312.4 16479.8 15825.7 3442.1 7305.1
18 18097.6 21686.6 16149.3 16315.0 15667.4 3407.7 7232.1
19 17916.6 21469.8 15987.8 16151.9 15510.8 3373.6 7159.8
20 17737.4 21255.1 15827.9 15990.4 15355.7 3339.9 7088.2
21 17560.1 21042.5 15669.7 15830.5 15202.1 3306.5 7017.3
22 17384.5 20832.1 15513.0 15672.2 15050.1 3273.4 6947.1
23 17210.6 20623.8 15357.8 15515.4 14899.6 3240.7 6877.7
24 17038.5 20417.5 15204.3 15360.3 14750.6 3208.3 6808.9
25 16868.1 20213.4 15052.2 15206.7 14603.1 3176.2 6740.8
26 16699.4 20011.2 14901.7 15054.6 14457.0 3144.4 6673.4
27 16532.4 19811.1 14752.7 14904.1 14312.5 3113.0 6606.6
28 16367.1 19613.0 14605.2 14755.0 14169.3 3081.9 6540.6
29 16203.4 19416.9 14459.1 14607.5 14027.7 3051.1 6475.2
30 16041.4 19222.7 14314.5 14461.4 13887.4 3020.5 6410.4
31 15881.0 19030.5 14171.4 14316.8 13748.5 2990.3 6346.3
32 15722.2 18840.2 14029.7 14173.6 13611.0 2960.4 6282.9
33 15565.0 18651.8 13889.4 14031.9 13474.9 2930.8 6220.0
34 15409.3 18465.2 13750.5 13891.6 13340.2 2901.5 6157.8
35 15255.2 18280.6 13613.0 13752.7 13206.8 2872.5 6096.2
36 15102.7 18097.8 13476.8 13615.1 13074.7 2843.8 6035.3
37 14951.6 17916.8 13342.1 13479.0 12943.9 2815.3 5974.9
38 14802.1 17737.6 13208.6 13344.2 12814.5 2787.2 5915.2
39 14654.1 17560.3 13076.6 13210.7 12686.4 2759.3 5856.0
40 14507.6 17384.7 12945.8 13078.6 12559.5 2731.7 5797.5
41 14362.5 17210.8 12816.3 12947.9 12433.9 2704.4 5739.5
42 14218.9 17038.7 12688.2 12818.4 12309.6 2677.4 5682.1
43 14076.7 16868.3 12561.3 12690.2 12186.5 2650.6 5625.3
44 13935.9 16699.6 12435.7 12563.3 12064.6 2624.1 5569.0
45 13796.5 16532.6 12311.3 12437.7 11944.0 2597.8 5513.3
46 13658.6 16367.3 12188.2 12313.3 11824.5 2571.9 5458.2
47 13522.0 16203.6 12066.3 12190.1 11706.3 2546.1 5403.6
48 13386.8 16041.6 11945.7 12068.2 11589.2 2520.7 5349.6
49 13252.9 15881.2 11826.2 11947.6 11473.3 2495.5 5296.1
50 13120.4 15722.4 11707.9 11828.1 11358.6 2470.5 5243.1
51 12989.2 15565.2 11590.9 11709.8 11245.0 2445.8 5190.7
52 12859.3 15409.5 11474.9 11592.7 11132.5 2421.4 5138.8
53 12730.7 15255.4 11360.2 11476.8 11021.2 2397.1 5087.4
54 12603.4 15102.9 11246.6 11362.0 10911.0 2373.2 5036.5
55 12477.4 14951.8 11134.1 11248.4 10801.9 2349.4 4986.2
56 12352.6 14802.3 11022.8 11135.9 10693.9 2325.9 4936.3
57 12229.1 14654.3 10912.6 11024.6 10586.9 2302.7 4886.9
58 12106.8 14507.7 10803.4 10914.3 10481.1 2279.7 4838.1
59 11985.7 14362.7 10695.4 10805.2 10376.3 2256.9 4789.7
60 11865.8 14219.0 10588.4 10697.1 10272.5 2234.3 4741.8
61 11747.2 14076.8 10482.6 10590.1 10169.8 2212.0 4694.4
62 11629.7 13936.1 10377.7 10484.2 10068.1 2189.8 4647.4
63 11513.4 13796.7 10274.0 10379.4 9967.4 2167.9 4601.0
64 11398.3 13658.8 10171.2 10275.6 9867.7 2146.3 4554.9
65 11284.3 13522.2 10069.5 10172.8 9769.0 2124.8 4509.4
66 11171.5 13386.9 9968.8 10071.1 9671.4 2103.5 4464.3
67 11059.7 13253.1 9869.1 9970.4 9574.6 2082.5 4419.7
68 10949.1 13120.5 9770.4 9870.7 9478.9 2061.7 4375.5
69 10839.6 12989.3 9672.7 9772.0 9384.1 2041.1 4331.7
70 10731.3 12859.4 9576.0 9674.3 9290.3 2020.7 4288.4
71 10623.9 12730.8 9480.2 9577.5 9197.4 2000.4 4245.5
72 10517.7 12603.5 9385.4 9481.8 9105.4 1980.4 4203.1
73 10412.5 12477.5 9291.6 9386.9 9014.3 1960.6 4161.0
74 10308.4 12352.7 9198.7 9293.1 8924.2 1941.0 4119.4
75 10205.3 12229.2 9106.7 9200.1 8834.9 1921.6 4078.2
76 10103.3 12106.9 9015.6 9108.1 8746.6 1902.4 4037.4
77 10002.2 11985.8 8925.5 9017.1 8659.1 1883.4 3997.1
78 9902.2 11866.0 8836.2 8926.9 8572.5 1864.5 3957.1
79 9803.2 11747.3 8747.8 8837.6 8486.8 1845.9 3917.5
80 9705.2 11629.9 8660.4 8749.2 8401.9 1827.4 3878.3
81 9608.1 11513.6 8573.8 8661.7 8317.9 1809.2 3839.6
82 9512.0 11398.4 8488.0 8575.1 8234.7 1791.1 3801.2
83 9416.9 11284.4 8403.1 8489.4 8152.4 1773.2 3763.2
84 9322.7 11171.6 8319.1 8404.5 8070.9 1755.4 3725.5
85 9229.5 11059.9 8235.9 8320.4 7990.2 1737.9 3688.3
86 9137.2 10949.3 8153.6 8237.2 7910.3 1720.5 3651.4
87 9045.8 10839.8 8072.0 8154.9 7831.2 1703.3 3614.9
88 8955.4 10731.4 7991.3 8073.3 7752.9 1686.3 3578.7
89 8865.8 10624.1 7911.4 7992.6 7675.3 1669.4 3542.9
90 8777.2 10517.8 7832.3 7912.7 7598.6 1652.7 3507.5
91 8689.4 10412.6 7754.0 7833.5 7522.6 1636.2 3472.4
92 8602.5 10308.5 7676.4 7755.2 7447.4 1619.8 3437.7
93 8516.5 10205.4 7599.7 7677.6 7372.9 1603.6 3403.3
94 8431.3 10103.4 7523.7 7600.9 7299.2 1587.6 3369.3
95 8347.0 10002.3 7448.4 7524.9 7226.2 1571.7 3335.6
96 8263.5 9902.3 7373.9 7449.6 7153.9 1556.0 3302.2
97 8180.9 9803.3 7300.2 7375.1 7082.4 1540.4 3269.2
98 8099.1 9705.3 7227.2 7301.4 7011.5 1525.0 3236.5
99 8018.1 9608.2 7154.9 7228.3 6941.4 1509.8 3204.2
100 7937.9 9512.1 7083.4 7156.1 6872.0 1494.7 3172.1
101 7858.5 9417.0 7012.5 7084.5 6803.3 1479.7 3140.4
102 7779.9 9322.8 6942.4 7013.7 6735.3 1464.9 3109.0
103 7702.1 9229.6 6873.0 6943.5 6667.9 1450.3 3077.9
104 7625.1 9137.3 6804.3 6874.1 6601.2 1435.8 3047.1
105 7548.9 9045.9 6736.2 6805.3 6535.2 1421.4 3016.7
106 7473.4 8955.5 6668.9 6737.3 6469.9 1407.2 2986.5
107 7398.7 8865.9 6602.2 6669.9 6405.2 1393.1 2956.6
108 7324.7 8777.3 6536.1 6603.2 6341.1 1379.2 2927.1
109 7251.4 8689.5 6470.8 6537.2 6277.7 1365.4 2897.8
110 7178.9 8602.6 6406.1 6471.8 6214.9 1351.8 2868.8
111 7107.1 8516.6 6342.0 6407.1 6152.8 1338.2 2840.1
112 7036.0 8431.4 6278.6 6343.0 6091.2 1324.9 2811.7
113 6965.7 8347.1 6215.8 6279.6 6030.3 1311.6 2783.6
114 6896.0 8263.6 6153.7 6216.8 5970.0 1298.5 2755.8
115 6827.1 8181.0 6092.1 6154.6 5910.3 1285.5 2728.2
116 6758.8 8099.2 6031.2 6093.1 5851.2 1272.7 2700.9
117 6691.2 8018.2 5970.9 6032.2 5792.7 1259.9 2673.9
118 6624.3 7938.0 5911.2 5971.8 5734.8 1247.3 2647.2
119 6558.1 7858.6 5852.1 5912.1 5677.4 1234.9 2620.7
120 6492.5 7780.0 5793.5 5853.0 5620.7 1222.5 2594.5
12 13 14 15 1 2 3 4
11959.2
11839.6 11001.9
11721.2 10891.9 6678.0
11604.0 10783.0 6611.2 6081.3
11488.0 10675.1 6545.1 6020.5 3837.6
11373.1 10568.4 6479.7 5960.3 3799.2 6588
11259.3 10462.7 6414.9 5900.7 3761.2 6522.1 6991.5
11146.8 10358.1 6350.7 5841.7 3723.6 6456.9 6921.6 7548
11035.3 10254.5 6287.2 5783.3 3686.4 6392.3 6852.4 7472.5
10924.9 10151.9 6224.3 5725.4 3649.5 6328.4 6783.8 7397.8
10815.7 10050.4 6162.1 5668.2 3613.0 6265.1 6716.0 7323.8
10707.5 9949.9 6100.5 5611.5 3576.9 6202.5 6648.8 7250.6
10600.5 9850.4 6039.5 5555.4 3541.1 6140.4 6582.4 7178.1
10494.4 9751.9 5979.1 5499.8 3505.7 6079.0 6516.5 7106.3
10389.5 9654.4 5919.3 5444.8 3470.7 6018.3 6451.4 7035.2
10285.6 9557.9 5860.1 5390.4 3436.0 5958.1 6386.9 6964.9
10182.8 9462.3 5801.5 5336.5 3401.6 5898.5 6323.0 6895.2
10080.9 9367.7 5743.5 5283.1 3367.6 5839.5 6259.8 6826.3
9980.1 9274.0 5686.0 5230.3 3333.9 5781.1 6197.2 6758.0
9880.3 9181.2 5629.2 5178.0 3300.6 5723.3 6135.2 6690.4
9781.5 9089.4 5572.9 5126.2 3267.6 5666.1 6073.8 6623.5
9683.7 8998.5 5517.2 5074.9 3234.9 5609.4 6013.1 6557.3
9586.9 8908.5 5462.0 5024.2 3202.5 5553.3 5953.0 6491.7
9491.0 8819.5 5407.4 4973.9 3170.5 5497.8 5893.4 6426.8
9396.1 8731.3 5353.3 4924.2 3138.8 5442.8 5834.5 6362.5
9302.1 8644.0 5299.8 4875.0 3107.4 5388.4 5776.2 6298.9
9209.1 8557.5 5246.8 4826.2 3076.3 5334.5 5718.4 6235.9
9117.0 8471.9 5194.3 4777.9 3045.6 5281.1 5661.2 6173.6
9025.8 8387.2 5142.3 4730.2 3015.1 5228.3 5604.6 6111.8
8935.6 8303.3 5090.9 4682.9 2985.0 5176.0 5548.6 6050.7
8846.2 8220.3 5040.0 4636.0 2955.1 5124.3 5493.1 5990.2
8757.8 8138.1 4989.6 4589.7 2925.6 5073.0 5438.1 5930.3
8670.2 8056.7 4939.7 4543.8 2896.3 5022.3 5383.8 5871.0
8583.5 7976.2 4890.3 4498.3 2867.3 4972.1 5329.9 5812.3
8497.6 7896.4 4841.4 4453.4 2838.7 4922.4 5276.6 5754.2
8412.7 7817.4 4793.0 4408.8 2810.3 4873.1 5223.9 5696.6
8328.5 7739.3 4745.1 4364.7 2782.2 4824.4 5171.6 5639.7
8245.3 7661.9 4697.6 4321.1 2754.4 4776.2 5119.9 5583.3
8162.8 7585.2 4650.6 4277.9 2726.8 4728.4 5068.7 5527.4
8081.2 7509.4 4604.1 4235.1 2699.6 4681.1 5018.0 5472.2
8000.4 7434.3 4558.1 4192.7 2672.6 4634.3 4967.8 5417.4
7920.4 7360.0 4512.5 4150.8 2645.8 4588.0 4918.2 5363.3
7841.2 7286.4 4467.4 4109.3 2619.4 4542.1 4869.0 5309.6
7762.7 7213.5 4422.7 4068.2 2593.2 4496.7 4820.3 5256.5
7685.1 7141.4 4378.5 4027.5 2567.2 4451.7 4772.1 5204.0
7608.3 7069.9 4334.7 3987.3 2541.6 4407.2 4724.4 5151.9
7532.2 6999.2 4291.4 3947.4 2516.2 4363.1 4677.1 5100.4
7456.9 6929.3 4248.4 3907.9 2491.0 4319.5 4630.3 5049.4
7382.3 6860.0 4206.0 3868.8 2466.1 4276.3 4584.0 4998.9
7308.5 6791.4 4163.9 3830.1 2441.4 4233.5 4538.2 4948.9
7235.4 6723.5 4122.3 3791.8 2417.0 4191.2 4492.8 4899.4
7163.0 6656.2 4081.0 3753.9 2392.8 4149.3 4447.9 4850.4
7091.4 6589.7 4040.2 3716.4 2368.9 4107.8 4403.4 4801.9
7020.5 6523.8 3999.8 3679.2 2345.2 4066.7 4359.4 4753.9
6950.3 6458.5 3959.8 3642.4 2321.8 4026.0 4315.8 4706.4
6880.8 6393.9 3920.2 3606.0 2298.6 3985.8 4272.6 4659.3
6812.0 6330.0 3881.0 3569.9 2275.6 3945.9 4229.9 4612.7
6743.9 6266.7 3842.2 3534.2 2252.8 3906.5 4187.6 4566.6
6676.4 6204.0 3803.8 3498.9 2230.3 3867.4 4145.7 4520.9
6609.7 6142.0 3765.8 3463.9 2208.0 3828.7 4104.3 4475.7
6543.6 6080.6 3728.1 3429.3 2185.9 3790.4 4063.2 4431.0
6478.1 6019.8 3690.8 3395.0 2164.0 3752.5 4022.6 4386.6
6413.3 5959.6 3653.9 3361.0 2142.4 3715.0 3982.4 4342.8
6349.2 5900.0 3617.4 3327.4 2121.0 3677.9 3942.5 4299.3
6285.7 5841.0 3581.2 3294.1 2099.8 3641.1 3903.1 4256.4
6222.9 5782.6 3545.4 3261.2 2078.8 3604.7 3864.1 4213.8
6160.6 5724.7 3509.9 3228.6 2058.0 3568.6 3825.4 4171.7
6099.0 5667.5 3474.8 3196.3 2037.4 3532.9 3787.2 4129.9
6038.0 5610.8 3440.1 3164.3 2017.0 3497.6 3749.3 4088.6
5977.7 5554.7 3405.7 3132.7 1996.9 3462.6 3711.8 4047.8
5917.9 5499.2 3371.6 3101.4 1976.9 3428.0 3674.7 4007.3
5858.7 5444.2 3337.9 3070.4 1957.1 3393.7 3638.0 3967.2
5800.1 5389.7 3304.5 3039.7 1937.6 3359.8 3601.6 3927.5
5742.1 5335.8 3271.5 3009.3 1918.2 3326.2 3565.6 3888.3
5684.7 5282.5 3238.8 2979.2 1899.0 3292.9 3529.9 3849.4
5627.8 5229.6 3206.4 2949.4 1880.0 3260.0 3494.6 3810.9
5571.6 5177.3 3174.3 2919.9 1861.2 3227.4 3459.7 3772.8
5515.8 5125.6 3142.6 2890.7 1842.6 3195.1 3425.1 3735.0
5460.7 5074.3 3111.2 2861.8 1824.2 3163.2 3390.8 3697.7
5406.1 5023.6 3080.0 2833.2 1805.9 3131.5 3356.9 3660.7
5352.0 4973.3 3049.2 2804.8 1787.9 3100.2 3323.3 3624.1
5298.5 4923.6 3018.7 2776.8 1770.0 3069.2 3290.1 3587.9
5245.5 4874.4 2988.6 2749.0 1752.3 3038.5 3257.2 3552.0
5193.1 4825.6 2958.7 2721.5 1734.8 3008.1 3224.6 3516.5
5141.1 4777.4 2929.1 2694.3 1717.4 2978.1 3192.4 3481.3
5089.7 4729.6 2899.8 2667.4 1700.2 2948.3 3160.5 3446.5
5038.8 4682.3 2870.8 2640.7 1683.2 2918.8 3128.9 3412.0
4988.4 4635.5 2842.1 2614.3 1666.4 2889.6 3097.6 3377.9
4938.5 4589.1 2813.7 2588.1 1649.7 2860.7 3066.6 3344.1
4889.2 4543.2 2785.5 2562.3 1633.2 2832.1 3035.9 3310.7
4840.3 4497.8 2757.7 2536.6 1616.9 2803.8 3005.6 3277.6
4791.9 4452.8 2730.1 2511.3 1600.7 2775.7 2975.5 3244.8
4743.9 4408.3 2702.8 2486.2 1584.7 2748.0 2945.8 3212.4
4696.5 4364.2 2675.8 2461.3 1568.9 2720.5 2916.3 3180.2
4649.5 4320.6 2649.0 2436.7 1553.2 2693.3 2887.1 3148.4
4603.0 4277.4 2622.5 2412.3 1537.7 2666.4 2858.3 3116.9
4557.0 4234.6 2596.3 2388.2 1522.3 2639.7 2829.7 3085.8
4511.4 4192.2 2570.3 2364.3 1507.1 2613.3 2801.4 3054.9
4466.3 4150.3 2544.6 2340.7 1492.0 2587.2 2773.4 3024.4
4421.7 4108.8 2519.2 2317.3 1477.1 2561.3 2745.6 2994.1
4377.5 4067.7 2494.0 2294.1 1462.3 2535.7 2718.2 2964.2
4333.7 4027.1 2469.1 2271.1 1447.7 2510.3 2691.0 2934.5
4290.3 3986.8 2444.4 2248.4 1433.2 2485.2 2664.1 2905.2
4247.4 3946.9 2419.9 2226.0 1418.9 2460.4 2637.5 2876.1
4205.0 3907.4 2395.7 2203.7 1404.7 2435.8 2611.1 2847.4
4162.9 3868.4 2371.8 2181.7 1390.6 2411.4 2585.0 2818.9
4121.3 3829.7 2348.0 2159.8 1376.7 2387.3 2559.1 2790.7
4080.1 3791.4 2324.6 2138.2 1363.0 2363.4 2533.5 2762.8
4039.3 3753.5 2301.3 2116.9 1349.3 2339.8 2508.2 2735.2
3998.9 3715.9 2278.3 2095.7 1335.8 2316.4 2483.1 2707.8
3958.9 3678.8 2255.5 2074.7 1322.5 2293.2 2458.3 2680.8
3919.3 3642.0 2233.0 2054.0 1309.3 2270.3 2433.7 2653.9
3880.1 3605.6 2210.6 2033.4 1296.2 2247.6 2409.4 2627.4
5 6 7 8 18 19 24 25
7665
7588.4 10771.2
7512.5 10663.5 15708
7437.3 10556.9 15550.9 12887.4
7363.0 10451.3 15395.4 12758.5 3435.6
7289.3 10346.8 15241.5 12630.9 3401.2 2919.6
7216.4 10243.3 15089.0 12504.6 3367.2 2890.4 2836.8
7144.3 10140.9 14938.2 12379.6 3333.6 2861.5 2808.4 1749.6
7072.8 10039.5 14788.8 12255.8 3300.2 2832.9 2780.3 1732.1
7002.1 9939.1 14640.9 12133.2 3267.2 2804.6 2752.5 1714.8
6932.1 9839.7 14494.5 12011.9 3234.5 2776.5 2725.0 1697.6
6862.8 9741.3 14349.5 11891.8 3202.2 2748.7 2697.8 1680.7
6794.1 9643.9 14206.0 11772.9 3170.2 2721.3 2670.8 1663.9
6726.2 9547.4 14064.0 11655.1 3138.5 2694.0 2644.1 1647.2
6658.9 9452.0 13923.3 11538.6 3107.1 2667.1 2617.6 1630.7
6592.3 9357.4 13784.1 11423.2 3076.0 2640.4 2591.5 1614.4
6526.4 9263.9 13646.3 11309.0 3045.3 2614.0 2565.6 1598.3
6461.2 9171.2 13509.8 11195.9 3014.8 2587.9 2539.9 1582.3
6396.5 9079.5 13374.7 11083.9 2984.7 2562.0 2514.5 1566.5
6332.6 8988.7 13241.0 10973.1 2954.8 2536.4 2489.4 1550.8
6269.3 8898.8 13108.5 10863.3 2925.3 2511.0 2464.5 1535.3
6206.6 8809.8 12977.5 10754.7 2896.0 2485.9 2439.8 1520.0
6144.5 8721.7 12847.7 10647.2 2867.1 2461.1 2415.4 1504.8
6083.1 8634.5 12719.2 10540.7 2838.4 2436.4 2391.3 1489.7
6022.2 8548.2 12592.0 10435.3 2810.0 2412.1 2367.3 1474.8
5962.0 8462.7 12466.1 10330.9 2781.9 2388.0 2343.7 1460.1
5902.4 8378.1 12341.4 10227.6 2754.1 2364.1 2320.2 1445.5
5843.4 8294.3 12218.0 10125.3 2726.5 2340.4 2297.0 1431.0
5784.9 8211.3 12095.8 10024.1 2699.3 2317.0 2274.1 1416.7
5727.1 8129.2 11974.9 9923.9 2672.3 2293.9 2251.3 1402.5
5669.8 8047.9 11855.1 9824.6 2645.6 2270.9 2228.8 1388.5
5613.1 7967.5 11736.6 9726.4 2619.1 2248.2 2206.5 1374.6
5557.0 7887.8 11619.2 9629.1 2592.9 2225.7 2184.5 1360.9
5501.4 7808.9 11503.0 9532.8 2567.0 2203.5 2162.6 1347.3
5446.4 7730.8 11388.0 9437.5 2541.3 2181.4 2141.0 1333.8
5391.9 7653.5 11274.1 9343.1 2515.9 2159.6 2119.6 1320.5
5338.0 7577.0 11161.4 9249.7 2490.7 2138.0 2098.4 1307.3
5284.6 7501.2 11049.8 9157.2 2465.8 2116.7 2077.4 1294.2
5231.8 7426.2 10939.3 9065.6 2441.2 2095.5 2056.6 1281.2
5179.5 7351.9 10829.9 8975.0 2416.8 2074.5 2036.1 1268.4
5127.7 7278.4 10721.6 8885.2 2392.6 2053.8 2015.7 1255.7
5076.4 7205.6 10614.4 8796.4 2368.7 2033.2 1995.5 1243.2
5025.6 7133.6 10508.2 8708.4 2345.0 2012.9 1975.6 1230.8
4975.4 7062.2 10403.1 8621.3 2321.5 1992.8 1955.8 1218.4
4925.6 6991.6 10299.1 8535.1 2298.3 1972.9 1936.3 1206.3
4876.4 6921.7 10196.1 8449.7 2275.3 1953.1 1916.9 1194.2
4827.6 6852.5 10094.1 8365.2 2252.6 1933.6 1897.7 1182.3
4779.3 6784.0 9993.2 8281.6 2230.1 1914.3 1878.8 1170.4
4731.5 6716.1 9893.3 8198.8 2207.8 1895.1 1860.0 1158.7
4684.2 6649.0 9794.3 8116.8 2185.7 1876.2 1841.4 1147.1
4637.4 6582.5 9696.4 8035.6 2163.8 1857.4 1823.0 1135.7
4591.0 6516.6 9599.4 7955.3 2142.2 1838.8 1804.7 1124.3
4545.1 6451.5 9503.4 7875.7 2120.8 1820.4 1786.7 1113.1
4499.6 6387.0 9408.4 7797.0 2099.6 1802.2 1768.8 1101.9
4454.6 6323.1 9314.3 7719.0 2078.6 1784.2 1751.1 1090.9
4410.1 6259.9 9221.2 7641.8 2057.8 1766.4 1733.6 1080.0
4366.0 6197.3 9129.0 7565.4 2037.2 1748.7 1716.3 1069.2
4322.3 6135.3 9037.7 7489.7 2016.8 1731.2 1699.1 1058.5
4279.1 6073.9 8947.3 7414.8 1996.7 1713.9 1682.1 1047.9
4236.3 6013.2 8857.8 7340.7 1976.7 1696.8 1665.3 1037.5
4194.0 5953.1 8769.2 7267.3 1956.9 1679.8 1648.7 1027.1
4152.0 5893.5 8681.6 7194.6 1937.4 1663.0 1632.2 1016.8
4110.5 5834.6 8594.7 7122.7 1918.0 1646.4 1615.8 1006.6
4069.4 5776.3 8508.8 7051.4 1898.8 1629.9 1599.7 996.6
4028.7 5718.5 8423.7 6980.9 1879.8 1613.6 1583.7 986.6
3988.4 5661.3 8339.5 6911.1 1861.0 1597.5 1567.9 976.7
3948.5 5604.7 8256.1 6842.0 1842.4 1581.5 1552.2 967.0
3909.0 5548.6 8173.5 6773.6 1824.0 1565.7 1536.7 957.3
3870.0 5493.2 8091.8 6705.8 1805.7 1550.0 1521.3 947.7
3831.3 5438.2 8010.9 6638.8 1787.7 1534.5 1506.1 938.3
3792.9 5383.8 7930.7 6572.4 1769.8 1519.2 1491.0 928.9
3755.0 5330.0 7851.4 6506.7 1752.1 1504.0 1476.1 919.6
3717.5 5276.7 7772.9 6441.6 1734.6 1489.0 1461.3 910.4
3680.3 5223.9 7695.2 6377.2 1717.2 1474.1 1446.7 901.3
3643.5 5171.7 7618.2 6313.4 1700.1 1459.3 1432.3 892.3
3607.0 5120.0 7542.1 6250.3 1683.1 1444.7 1417.9 883.3
3571.0 5068.8 7466.6 6187.8 1666.2 1430.3 1403.8 874.5
3535.3 5018.1 7392.0 6125.9 1649.6 1416.0 1389.7 865.8
3499.9 4967.9 7318.1 6064.6 1633.1 1401.8 1375.8 857.1
3464.9 4918.2 7244.9 6004.0 1616.7 1387.8 1362.1 848.5
3430.3 4869.1 7172.4 5944.0 1600.6 1373.9 1348.4 840.1
3396.0 4820.4 7100.7 5884.5 1584.6 1360.2 1335.0 831.7
3362.0 4772.2 7029.7 5825.7 1568.7 1346.6 1321.6 823.3
3328.4 4724.4 6959.4 5767.4 1553.0 1333.1 1308.4 815.1
3295.1 4677.2 6889.8 5709.7 1537.5 1319.8 1295.3 807.0
3262.1 4630.4 6820.9 5652.6 1522.1 1306.6 1282.4 798.9
3229.5 4584.1 6752.7 5596.1 1506.9 1293.5 1269.5 790.9
3197.2 4538.3 6685.2 5540.2 1491.8 1280.6 1256.8 783.0
3165.3 4492.9 6618.3 5484.8 1476.9 1267.8 1244.3 775.2
3133.6 4448.0 6552.1 5429.9 1462.2 1255.1 1231.8 767.4
3102.3 4403.5 6486.6 5375.6 1447.5 1242.6 1219.5 759.7
3071.2 4359.4 6421.7 5321.8 1433.1 1230.1 1207.3 752.1
3040.5 4315.9 6357.5 5268.6 1418.7 1217.8 1195.2 744.6
3010.1 4272.7 6294.0 5215.9 1404.5 1205.6 1183.3 737.2
2980.0 4230.0 6231.0 5163.8 1390.5 1193.6 1171.5 729.8
2950.2 4187.7 6168.7 5112.1 1376.6 1181.7 1159.7 722.5
2920.7 4145.8 6107.0 5061.0 1362.8 1169.8 1148.1 715.3
2891.5 4104.3 6045.9 5010.4 1349.2 1158.1 1136.7 708.1
2862.6 4063.3 5985.5 4960.3 1335.7 1146.6 1125.3 701.0
2834.0 4022.7 5925.6 4910.7 1322.3 1135.1 1114.0 694.0
2805.6 3982.4 5866.4 4861.6 1309.1 1123.7 1102.9 687.1
2777.6 3942.6 5807.7 4813.0 1296.0 1112.5 1091.9 680.2
2749.8 3903.2 5749.6 4764.9 1283.1 1101.4 1081.0 673.4
2722.3 3864.1 5692.1 4717.2 1270.2 1090.4 1070.1 666.7
2695.1 3825.5 5635.2 4670.0 1257.5 1079.5 1059.4 660.0
Acumulada Oil
USD
16 20 21 22 23 17 [bbl/mes]
0.0 0
21470.5 1952956.7
46726.8 4250270.2
65037.6 5915816.2
83168.2 7564980.5
100191.8 9113443.3
103035.4 9372100.1
110083.6 10013204.9
120943.0 11000979.1
130736.6 11891800.3
136108.3 12380412.3
140829.6 12809863.3
143260.0 13030933.8
148416.6 13499970.8
153925.0 14001020.7
159934.9 14547680.3
166001.7 15099516.5
175114.1 15928375.2
189072.1 17197997.5
200070.0 18198362.8
201506.0 18328989.6
202411.8 18411375.6
203225.7 18485407.3
202944.2 18459807.8
6228 207144.0 18841820.5
6165.7 4335 209408.8 19047826.7
6104.1 4291.7 5367.6 212683.6 19345699.0
6043.0 4248.7 5313.9 3684.6 214242.6 19487507.8
5982.6 4206.2 5260.8 3647.8 3771.9 215873.4 19635840.3
5922.8 4164.2 5208.2 3611.3 3734.2 5094 218809.9 19902948.5
5863.5 4122.5 5156.1 3575.2 3696.8 5043.1 216623.1 19704036.4
5804.9 4081.3 5104.5 3539.4 3659.9 4992.6 214458.2 19507114.3
5746.9 4040.5 5053.5 3504.0 3623.3 4942.7 212314.9 19312162.3
5689.4 4000.1 5003.0 3469.0 3587.0 4893.3 210193.1 19119160.7
5632.5 3960.1 4952.9 3434.3 3551.2 4844.3 208092.5 18928090.1
5576.2 3920.5 4903.4 3399.9 3515.7 4795.9 206012.9 18738931.1
5520.4 3881.3 4854.4 3365.9 3480.5 4747.9 203954.1 18551664.6
5465.2 3842.5 4805.8 3332.3 3445.7 4700.5 201915.9 18366271.6
5410.5 3804.1 4757.8 3299.0 3411.2 4653.5 199898.1 18182733.5
5356.4 3766.0 4710.2 3266.0 3377.1 4606.9 197900.5 18001031.7
5302.9 3728.4 4663.1 3233.3 3343.4 4560.9 195922.9 17821147.8
5249.9 3691.1 4616.4 3201.0 3309.9 4515.2 193965.1 17643063.7
5197.4 3654.2 4570.3 3169.0 3276.8 4470.1 192026.8 17466761.3
5145.4 3617.6 4524.6 3137.3 3244.1 4425.4 190108.0 17292222.9
5093.9 3581.4 4479.3 3105.9 3211.6 4381.1 188208.3 17119430.7
5043.0 3545.6 4434.5 3074.8 3179.5 4337.3 186327.7 16948367.4
4992.6 3510.2 4390.2 3044.1 3147.7 4294.0 184465.9 16779015.6
4942.6 3475.1 4346.3 3013.7 3116.2 4251.0 182622.7 16611358.3
4893.2 3440.3 4302.8 2983.5 3085.1 4208.5 180797.9 16445378.4
4844.3 3405.9 4259.8 2953.7 3054.2 4166.4 178991.4 16281059.2
4795.8 3371.9 4217.2 2924.2 3023.7 4124.8 177203.0 16118384.2
4747.9 3338.1 4175.0 2894.9 2993.4 4083.5 175432.5 15957336.8
4700.4 3304.8 4133.3 2866.0 2963.5 4042.7 173679.6 15797900.7
4653.4 3271.7 4092.0 2837.3 2933.9 4002.2 171944.4 15640060.0
4606.9 3239.0 4051.0 2808.9 2904.5 3962.2 170226.5 15483798.6
4560.8 3206.6 4010.5 2780.8 2875.5 3922.6 168525.7 15329100.7
4515.2 3174.5 3970.4 2753.0 2846.7 3883.4 166842.0 15175950.6
4470.0 3142.8 3930.7 2725.5 2818.3 3844.5 165175.2 15024333.0
4425.3 3111.4 3891.4 2698.2 2790.1 3806.1 163525.0 14874232.5
4381.1 3080.2 3852.5 2671.3 2762.2 3768.0 161891.3 14725633.9
4337.3 3049.4 3814.0 2644.5 2734.6 3730.4 160274.0 14578522.2
4293.9 3019.0 3775.8 2618.1 2707.2 3693.0 158672.9 14432882.5
4251.0 2988.8 3738.1 2591.9 2680.1 3656.1 157087.7 14288700.1
4208.4 2958.9 3700.7 2566.0 2653.3 3619.6 155518.5 14145960.5
4166.4 2929.3 3663.7 2540.3 2626.8 3583.4 153964.9 14004649.1
4124.7 2900.0 3627.0 2514.9 2600.5 3547.5 152426.9 13864751.8
4083.4 2871.0 3590.8 2489.8 2574.5 3512.1 150904.3 13726254.4
4042.6 2842.3 3554.9 2464.9 2548.8 3476.9 149396.9 13589142.8
4002.2 2813.9 3519.3 2440.2 2523.3 3442.2 147904.6 13453403.3
3962.2 2785.7 3484.1 2415.8 2498.1 3407.7 146427.2 13319022.1
3922.5 2757.9 3449.3 2391.7 2473.1 3373.7 144964.7 13185985.6
3883.3 2730.3 3414.8 2367.8 2448.4 3339.9 143516.7 13054280.4
3844.5 2703.0 3380.6 2344.1 2423.9 3306.5 142083.3 12923893.1
3806.0 2676.0 3346.8 2320.6 2399.6 3273.5 140664.1 12794810.6
3768.0 2649.2 3313.4 2297.4 2375.6 3240.7 139259.2 12667019.9
3730.3 2622.7 3280.2 2274.5 2351.9 3208.3 137868.4 12540508.0
3693.0 2596.5 3247.4 2251.7 2328.4 3176.2 136491.4 12415262.1
3656.1 2570.5 3215.0 2229.2 2305.1 3144.5 135128.3 12291269.5
3619.5 2544.8 3182.8 2206.9 2282.0 3113.0 133778.8 12168517.8
3583.3 2519.4 3151.0 2184.8 2259.2 3081.9 132442.8 12046994.6
3547.5 2494.2 3119.5 2163.0 2236.6 3051.1 131120.1 11926687.4
3512.0 2469.2 3088.3 2141.4 2214.2 3020.6 129810.7 11807584.3
3476.9 2444.5 3057.4 2120.0 2192.1 2990.4 128514.4 11689673.1
3442.1 2420.1 3026.8 2098.8 2170.2 2960.5 127231.1 11572941.9
3407.7 2395.9 2996.5 2077.8 2148.5 2930.9 125960.6 11457378.9
3373.6 2371.9 2966.6 2057.0 2127.0 2901.5 124702.9 11342972.5
3339.9 2348.2 2936.9 2036.4 2105.7 2872.5 123457.7 11229711.1
3306.5 2324.7 2907.5 2016.1 2084.7 2843.8 122225.0 11117583.1
3273.4 2301.5 2878.5 1995.9 2063.8 2815.4 121004.6 11006577.4
3240.7 2278.5 2849.7 1975.9 2043.2 2787.2 119796.4 10896682.6
3208.3 2255.7 2821.2 1956.2 2022.8 2759.3 118600.3 10787887.7
3176.2 2233.1 2793.0 1936.6 2002.5 2731.8 117416.2 10680181.7
3144.4 2210.8 2765.0 1917.2 1982.5 2704.4 116244.0 10573553.6
3113.0 2188.7 2737.4 1898.1 1962.7 2677.4 115083.5 10467992.7
3081.9 2166.8 2710.0 1879.1 1943.0 2650.6 113934.6 10363488.3
3051.0 2145.1 2682.9 1860.3 1923.6 2624.1 112797.2 10260029.9
3020.5 2123.7 2656.1 1841.7 1904.4 2597.9 111671.1 10157607.0
2990.3 2102.4 2629.5 1823.3 1885.3 2571.9 110556.4 10056209.2
2960.4 2081.4 2603.2 1805.0 1866.5 2546.2 109452.8 9955826.3
2930.8 2060.6 2577.2 1787.0 1847.8 2520.7 108360.2 9856448.1
2901.5 2040.0 2551.4 1769.1 1829.3 2495.5 107278.6 9758064.6
2872.5 2019.6 2525.9 1751.4 1811.0 2470.5 106207.8 9660665.9
2843.8 1999.4 2500.7 1733.9 1792.9 2445.8 105147.8 9564242.1
2815.3 1979.4 2475.7 1716.6 1775.0 2421.4 104098.3 9468783.4
2787.2 1959.6 2450.9 1699.4 1757.3 2397.2 103059.4 9374280.2
2759.3 1940.0 2426.4 1682.4 1739.7 2373.2 102030.8 9280723.0
2731.7 1920.6 2402.1 1665.6 1722.3 2349.5 101012.6 9188102.2
2704.4 1901.4 2378.1 1648.9 1705.1 2326.0 100004.5 9096408.6
2677.3 1882.4 2354.3 1632.5 1688.0 2302.7 99006.5 9005632.8
2650.6 1863.6 2330.8 1616.1 1671.1 2279.7 98018.5 8915765.6
2624.1 1844.9 2307.5 1600.0 1654.4 2256.9 97040.4 8826798.1
2597.8 1826.5 2284.4 1584.0 1637.9 2234.3 96072.1 8738721.1
2571.9 1808.2 2261.6 1568.1 1621.5 2212.0 95113.5 8651525.8
2546.1 1790.1 2238.9 1552.4 1605.3 2189.9 94164.5 8565203.4
2520.7 1772.2 2216.5 1536.9 1589.2 2168.0 93225.0 8479745.1
2495.5 1754.5 2194.4 1521.6 1573.3 2146.3 92294.9 8395142.3
2470.5 1737.0 2172.4 1506.3 1557.6 2124.8 91374.1 8311386.5
2445.8 1719.6 2150.7 1491.3 1542.0 2103.6 90462.5 8228469.1
2421.3 1702.4 2129.2 1476.4 1526.6 2082.5 89560.0 8146381.8
2397.1 1685.4 2107.9 1461.6 1511.3 2061.7 88666.6 8065116.3
2373.2 1668.5 2086.8 1447.0 1496.2 2041.1 87782.1 7984664.3
Producción de Agua por mes de cada pozo
MES/POZOS 26 27 28 29 9 10 11
0
1 11560.5
2 11775.2 8490
3 11987.7 8744.7 15363
4 12198.2 8996.9 15550.8 18780
5 12406.5 9246.5 15736.7 18967.8 1765.8
6 12612.7 9493.6 15920.7 19153.7 1944.3 3145.5
7 12816.9 9738.3 16102.9 19337.8 2121.1 3183.9 2692.5
8 13019.0 9980.5 16283.3 19520.0 2296.1 3222.0 2773.3
9 13219.1 10220.3 16461.8 19700.4 2469.3 3259.7 2853.2
10 13417.2 10457.7 16638.6 19879.0 2640.8 3297.0 2932.4
11 13613.4 10692.7 16813.6 20055.8 2810.6 3333.9 3010.8
12 13807.5 10925.4 16986.9 20230.9 2978.7 3370.5 3088.4
13 13999.8 11155.7 17158.4 20404.1 3145.1 3406.7 3165.2
14 14190.1 11383.8 17328.2 20575.7 3309.9 3442.5 3241.2
15 14378.5 11609.5 17496.4 20745.5 3473.0 3478.0 3316.5
16 14565.0 11833.0 17662.8 20913.7 3634.5 3513.1 3391.1
17 14749.6 12054.3 17827.6 21080.2 3794.3 3547.9 3464.9
18 14932.4 12273.4 17990.7 21245.0 3952.6 3582.3 3537.9
19 15113.4 12490.2 18152.2 21408.1 4109.2 3616.4 3610.2
20 15292.6 12704.9 18312.1 21569.6 4264.3 3650.1 3681.8
21 15469.9 12917.5 18470.3 21729.5 4417.9 3683.5 3752.7
22 15645.5 13127.9 18627.0 21887.8 4569.9 3716.6 3822.9
23 15819.4 13336.2 18782.2 22044.6 4720.4 3749.3 3892.3
24 15991.5 13542.5 18935.7 22199.7 4869.4 3781.7 3961.1
25 16161.9 13746.6 19087.8 22353.3 5016.9 3813.8 4029.2
26 16330.6 13948.8 19238.3 22505.4 5163.0 3845.6 4096.6
27 16497.6 14148.9 19387.3 22655.9 5307.5 3877.0 4163.4
28 16662.9 14347.0 19534.8 22805.0 5450.7 3908.1 4229.4
29 16826.6 14543.1 19680.9 22952.5 5592.3 3938.9 4294.8
30 16988.6 14737.3 19825.5 23098.6 5732.6 3969.5 4359.6
31 17149.0 14929.5 19968.6 23243.2 5871.5 3999.7 4423.7
32 17307.8 15119.8 20110.3 23386.4 6009.0 4029.6 4487.1
33 17465.0 15308.2 20250.6 23528.1 6145.1 4059.2 4550.0
34 17620.7 15494.8 20389.5 23668.4 6279.8 4088.5 4612.2
35 17774.8 15679.4 20527.0 23807.3 6413.2 4117.5 4673.8
36 17927.3 15862.2 20663.2 23944.9 6545.3 4146.2 4734.7
37 18078.4 16043.2 20797.9 24081.0 6676.1 4174.7 4795.1
38 18227.9 16222.4 20931.4 24215.8 6805.5 4202.8 4854.8
39 18375.9 16399.7 21063.4 24349.3 6933.6 4230.7 4914.0
40 18522.4 16575.3 21194.2 24481.4 7060.5 4258.3 4972.5
41 18667.5 16749.2 21323.7 24612.1 7186.1 4285.6 5030.5
42 18811.1 16921.3 21451.8 24741.6 7310.4 4312.6 5087.9
43 18953.3 17091.7 21578.7 24869.8 7433.5 4339.4 5144.7
44 19094.1 17260.4 21704.3 24996.7 7555.4 4365.9 5201.0
45 19233.5 17427.4 21828.7 25122.3 7676.0 4392.2 5256.7
46 19371.4 17592.7 21951.8 25246.7 7795.5 4418.1 5311.8
47 19508.0 17756.4 22073.7 25369.9 7913.7 4443.9 5366.4
48 19643.2 17918.4 22194.3 25491.8 8030.8 4469.3 5420.4
49 19777.1 18078.8 22313.8 25612.4 8146.7 4494.5 5473.9
50 19909.6 18237.6 22432.1 25731.9 8261.4 4519.5 5526.9
51 20040.8 18394.8 22549.1 25850.2 8375.0 4544.2 5579.3
52 20170.7 18550.5 22665.1 25967.3 8487.5 4568.6 5631.2
53 20299.3 18704.6 22779.8 26083.2 8598.8 4592.9 5682.6
54 20426.6 18857.1 22893.4 26198.0 8709.0 4616.8 5733.5
55 20552.6 19008.2 23005.9 26311.6 8818.1 4640.6 5783.8
56 20677.4 19157.7 23117.2 26424.1 8926.1 4664.1 5833.7
57 20800.9 19305.7 23227.4 26535.4 9033.1 4687.3 5883.1
58 20923.2 19452.3 23336.6 26645.7 9138.9 4710.3 5931.9
59 21044.3 19597.3 23444.6 26754.8 9243.7 4733.1 5980.3
60 21164.2 19741.0 23551.6 26862.9 9347.5 4755.7 6028.2
61 21282.8 19883.2 23657.4 26969.9 9450.2 4778.0 6075.6
62 21400.3 20023.9 23762.3 27075.8 9551.9 4800.2 6122.6
63 21516.6 20163.3 23866.0 27180.6 9652.6 4822.1 6169.0
64 21631.7 20301.2 23968.8 27284.4 9752.3 4843.7 6215.1
65 21745.7 20437.8 24070.5 27387.2 9851.0 4865.2 6260.6
66 21858.5 20573.1 24171.2 27488.9 9948.6 4886.5 6305.7
67 21970.3 20706.9 24270.9 27589.6 10045.4 4907.5 6350.3
68 22080.9 20839.5 24369.6 27689.3 10141.1 4928.3 6394.5
69 22190.4 20970.7 24467.3 27788.0 10235.9 4948.9 6438.3
70 22298.7 21100.6 24564.0 27885.7 10329.7 4969.3 6481.6
71 22406.1 21229.2 24659.8 27982.5 10422.6 4989.6 6524.5
72 22512.3 21356.5 24754.6 28078.2 10514.6 5009.6 6566.9
73 22617.5 21482.5 24848.4 28173.1 10605.7 5029.4 6609.0
74 22721.6 21607.3 24941.3 28266.9 10695.8 5049.0 6650.6
75 22824.7 21730.8 25033.3 28359.9 10785.1 5068.4 6691.8
76 22926.7 21853.1 25124.4 28451.9 10873.4 5087.6 6732.6
77 23027.8 21974.2 25214.5 28542.9 10960.9 5106.6 6772.9
78 23127.8 22094.0 25303.8 28633.1 11047.5 5125.5 6812.9
79 23226.8 22212.7 25392.2 28722.4 11133.2 5144.1 6852.5
80 23324.8 22330.1 25479.6 28810.8 11218.1 5162.6 6891.7
81 23421.9 22446.4 25566.2 28898.3 11302.1 5180.8 6930.4
82 23518.0 22561.6 25652.0 28984.9 11385.3 5198.9 6968.8
83 23613.1 22675.6 25736.9 29070.6 11467.6 5216.8 7006.8
84 23707.3 22788.4 25820.9 29155.5 11549.1 5234.6 7044.5
85 23800.5 22900.1 25904.1 29239.6 11629.8 5252.1 7081.7
86 23892.8 23010.7 25986.4 29322.8 11709.7 5269.5 7118.6
87 23984.2 23120.2 26068.0 29405.1 11788.8 5286.7 7155.1
88 24074.6 23228.6 26148.7 29486.7 11867.1 5303.7 7191.3
89 24164.2 23335.9 26228.6 29567.4 11944.7 5320.6 7227.1
90 24252.8 23442.2 26307.7 29647.3 12021.4 5337.3 7262.5
91 24340.6 23547.4 26386.0 29726.5 12097.4 5353.8 7297.6
92 24427.5 23651.5 26463.6 29804.8 12172.6 5370.2 7332.3
93 24513.5 23754.6 26540.3 29882.4 12247.1 5386.4 7366.7
94 24598.7 23856.6 26616.3 29959.1 12320.8 5402.4 7400.7
95 24683.0 23957.7 26691.6 30035.1 12393.8 5418.3 7434.4
96 24766.5 24057.7 26766.1 30110.4 12466.1 5434.0 7467.8
97 24849.1 24156.7 26839.8 30184.9 12537.6 5449.6 7500.8
98 24930.9 24254.7 26912.8 30258.6 12608.5 5465.0 7533.5
99 25011.9 24351.8 26985.1 30331.7 12678.6 5480.2 7565.8
100 25092.1 24447.9 27056.6 30403.9 12748.0 5495.3 7597.9
101 25171.5 24543.0 27127.5 30475.5 12816.7 5510.3 7629.6
102 25250.1 24637.2 27197.6 30546.3 12884.7 5525.1 7661.0
103 25327.9 24730.4 27267.0 30616.5 12952.1 5539.7 7692.1
104 25404.9 24822.7 27335.7 30685.9 13018.8 5554.2 7722.9
105 25481.1 24914.1 27403.8 30754.7 13084.8 5568.6 7753.3
106 25556.6 25004.5 27471.1 30822.7 13150.1 5582.8 7783.5
107 25631.3 25094.1 27537.8 30890.1 13214.8 5596.9 7813.4
108 25705.3 25182.7 27603.9 30956.8 13278.9 5610.8 7842.9
109 25778.6 25270.5 27669.2 31022.8 13342.3 5624.6 7872.2
110 25851.1 25357.4 27733.9 31088.2 13405.1 5638.2 7901.2
111 25922.9 25443.4 27798.0 31152.9 13467.2 5651.8 7929.9
112 25994.0 25528.6 27861.4 31217.0 13528.8 5665.1 7958.3
113 26064.3 25612.9 27924.2 31280.4 13589.7 5678.4 7986.4
114 26134.0 25696.4 27986.3 31343.2 13650.0 5691.5 8014.2
115 26202.9 25779.0 28047.9 31405.4 13709.7 5704.5 8041.8
116 26271.2 25860.8 28108.8 31466.9 13768.8 5717.3 8069.1
117 26338.8 25941.8 28169.1 31527.8 13827.3 5730.1 8096.1
118 26405.7 26022.0 28228.8 31588.2 13885.2 5742.7 8122.8
119 26471.9 26101.4 28287.9 31647.9 13942.6 5755.1 8149.3
120 26537.5 26180.0 28346.5 31707.0 13999.3 5767.5 8175.5
12 13 14 15 1 2 3 4
1630.8
1750.4 1088.1
1868.8 1198.1 1272
1986.0 1307.0 1338.8 908.7
2102.0 1414.9 1404.9 969.5 1082.4
2216.9 1521.6 1470.3 1029.7 1120.8 2562
2330.7 1627.3 1535.1 1089.3 1158.8 2627.9 1858.5
2443.2 1731.9 1599.3 1148.3 1196.4 2693.1 1928.4 2652
2554.7 1835.5 1662.8 1206.7 1233.6 2757.7 1997.6 2727.5
2665.1 1938.1 1725.7 1264.6 1270.5 2821.6 2066.2 2802.2
2774.3 2039.6 1787.9 1321.8 1307.0 2884.9 2134.0 2876.2
2882.5 2140.1 1849.5 1378.5 1343.1 2947.5 2201.2 2949.4
2989.5 2239.6 1910.5 1434.6 1378.9 3009.6 2267.6 3021.9
3095.6 2338.1 1970.9 1490.2 1414.3 3071.0 2333.5 3093.7
3200.5 2435.6 2030.7 1545.2 1449.3 3131.7 2398.6 3164.8
3304.4 2532.1 2089.9 1599.6 1484.0 3191.9 2463.1 3235.1
3407.2 2627.7 2148.5 1653.5 1518.4 3251.5 2527.0 3304.8
3509.1 2722.3 2206.5 1706.9 1552.4 3310.5 2590.2 3373.7
3609.9 2816.0 2264.0 1759.7 1586.1 3368.9 2652.8 3442.0
3709.7 2908.8 2320.8 1812.0 1619.4 3426.7 2714.8 3509.6
3808.5 3000.6 2377.1 1863.8 1652.4 3483.9 2776.2 3576.5
3906.3 3091.5 2432.8 1915.1 1685.1 3540.6 2836.9 3642.7
4003.1 3181.5 2488.0 1965.8 1717.5 3596.7 2897.0 3708.3
4099.0 3270.5 2542.6 2016.1 1749.5 3652.2 2956.6 3773.2
4193.9 3358.7 2596.7 2065.8 1781.2 3707.2 3015.5 3837.5
4287.9 3446.0 2650.2 2115.0 1812.6 3761.6 3073.8 3901.1
4380.9 3532.5 2703.2 2163.8 1843.7 3815.5 3131.6 3964.1
4473.0 3618.1 2755.7 2212.1 1874.4 3868.9 3188.8 4026.4
4564.2 3702.8 2807.7 2259.8 1904.9 3921.7 3245.4 4088.2
4654.4 3786.7 2859.1 2307.1 1935.0 3974.0 3301.4 4149.3
4743.8 3869.7 2910.0 2354.0 1964.9 4025.7 3356.9 4209.8
4832.2 3951.9 2960.4 2400.3 1994.4 4077.0 3411.9 4269.7
4919.8 4033.3 3010.3 2446.2 2023.7 4127.7 3466.2 4329.0
5006.5 4113.8 3059.7 2491.7 2052.7 4177.9 3520.1 4387.7
5092.4 4193.6 3108.6 2536.6 2081.3 4227.6 3573.4 4445.8
5177.3 4272.6 3157.0 2581.2 2109.7 4276.9 3626.1 4503.4
5261.5 4350.7 3204.9 2625.3 2137.8 4325.6 3678.4 4560.3
5344.7 4428.1 3252.4 2668.9 2165.6 4373.8 3730.1 4616.7
5427.2 4504.8 3299.4 2712.1 2193.2 4421.6 3781.3 4672.6
5508.8 4580.6 3345.9 2754.9 2220.4 4468.9 3832.0 4727.8
5589.6 4655.7 3391.9 2797.3 2247.4 4515.7 3882.2 4782.6
5669.6 4730.0 3437.5 2839.2 2274.2 4562.0 3931.8 4836.7
5748.8 4803.6 3482.6 2880.7 2300.6 4607.9 3981.0 4890.4
5827.3 4876.5 3527.3 2921.8 2326.8 4653.3 4029.7 4943.5
5904.9 4948.6 3571.5 2962.5 2352.8 4698.3 4077.9 4996.0
5981.7 5020.1 3615.3 3002.7 2378.4 4742.8 4125.6 5048.1
6057.8 5090.8 3658.6 3042.6 2403.8 4786.9 4172.9 5099.6
6133.1 5160.7 3701.6 3082.1 2429.0 4830.5 4219.7 5150.6
6207.7 5230.0 3744.0 3121.2 2453.9 4873.7 4266.0 5201.1
6281.5 5298.6 3786.1 3159.9 2478.6 4916.5 4311.8 5251.1
6354.6 5366.5 3827.7 3198.2 2503.0 4958.8 4357.2 5300.6
6427.0 5433.8 3869.0 3236.1 2527.2 5000.7 4402.1 5349.6
6498.6 5500.3 3909.8 3273.6 2551.1 5042.2 4446.6 5398.1
6569.5 5566.2 3950.2 3310.8 2574.8 5083.3 4490.6 5446.1
6639.7 5631.5 3990.2 3347.6 2598.2 5124.0 4534.2 5493.6
6709.2 5696.1 4029.8 3384.0 2621.4 5164.2 4577.4 5540.7
6778.0 5760.0 4069.0 3420.1 2644.4 5204.1 4620.1 5587.3
6846.1 5823.3 4107.8 3455.8 2667.2 5243.5 4662.4 5633.4
6913.6 5886.0 4146.2 3491.1 2689.7 5282.6 4704.3 5679.1
6980.3 5948.0 4184.2 3526.1 2712.0 5321.3 4745.7 5724.3
7046.4 6009.4 4221.9 3560.7 2734.1 5359.6 4786.8 5769.0
7111.9 6070.2 4259.2 3595.0 2756.0 5397.5 4827.4 5813.4
7176.7 6130.4 4296.1 3629.0 2777.6 5435.0 4867.6 5857.2
7240.8 6190.0 4332.6 3662.6 2799.0 5472.1 4907.5 5900.7
7304.3 6249.0 4368.8 3695.9 2820.2 5508.9 4946.9 5943.6
7367.1 6307.4 4404.6 3728.8 2841.2 5545.3 4985.9 5986.2
7429.4 6365.3 4440.1 3761.4 2862.0 5581.4 5024.6 6028.3
7491.0 6422.5 4475.2 3793.7 2882.6 5617.1 5062.8 6070.1
7552.0 6479.2 4509.9 3825.7 2903.0 5652.4 5100.7 6111.4
7612.3 6535.3 4544.3 3857.3 2923.1 5687.4 5138.2 6152.2
7672.1 6590.8 4578.4 3888.6 2943.1 5722.0 5175.3 6192.7
7731.3 6645.8 4612.1 3919.6 2962.9 5756.3 5212.0 6232.8
7789.9 6700.3 4645.5 3950.3 2982.4 5790.2 5248.4 6272.5
7847.9 6754.2 4678.5 3980.7 3001.8 5823.8 5284.4 6311.7
7905.3 6807.5 4711.2 4010.8 3021.0 5857.1 5320.1 6350.6
7962.2 6860.4 4743.6 4040.6 3040.0 5890.0 5355.4 6389.1
8018.4 6912.7 4775.7 4070.1 3058.8 5922.6 5390.3 6427.2
8074.2 6964.4 4807.4 4099.3 3077.4 5954.9 5424.9 6465.0
8129.3 7015.7 4838.8 4128.2 3095.8 5986.8 5459.2 6502.3
8183.9 7066.4 4870.0 4156.8 3114.1 6018.5 5493.1 6539.3
8238.0 7116.7 4900.8 4185.2 3132.1 6049.8 5526.7 6575.9
8291.5 7166.4 4931.3 4213.2 3150.0 6080.8 5559.9 6612.1
8344.5 7215.6 4961.4 4241.0 3167.7 6111.5 5592.8 6648.0
8396.9 7264.4 4991.3 4268.5 3185.2 6141.9 5625.4 6683.5
8448.9 7312.6 5020.9 4295.7 3202.6 6171.9 5657.6 6718.7
8500.3 7360.4 5050.2 4322.6 3219.8 6201.7 5689.5 6753.5
8551.2 7407.7 5079.2 4349.3 3236.8 6231.2 5721.1 6788.0
8601.6 7454.5 5107.9 4375.7 3253.6 6260.4 5752.4 6822.1
8651.5 7500.9 5136.3 4401.9 3270.3 6289.3 5783.4 6855.9
8700.8 7546.8 5164.5 4427.7 3286.8 6317.9 5814.1 6889.3
8749.7 7592.2 5192.3 4453.4 3303.1 6346.2 5844.4 6922.4
8798.1 7637.2 5219.9 4478.7 3319.3 6374.3 5874.5 6955.2
8846.1 7681.7 5247.2 4503.8 3335.3 6402.0 5904.2 6987.6
8893.5 7725.8 5274.2 4528.7 3351.1 6429.5 5933.7 7019.8
8940.5 7769.4 5301.0 4553.3 3366.8 6456.7 5962.9 7051.6
8987.0 7812.6 5327.5 4577.7 3382.3 6483.6 5991.7 7083.1
9033.0 7855.4 5353.7 4601.8 3397.7 6510.3 6020.3 7114.2
9078.6 7897.8 5379.7 4625.7 3412.9 6536.7 6048.6 7145.1
9123.7 7939.7 5405.4 4649.3 3428.0 6562.8 6076.6 7175.6
9168.3 7981.2 5430.8 4672.7 3442.9 6588.7 6104.4 7205.9
9212.5 8022.3 5456.0 4695.9 3457.7 6614.3 6131.8 7235.8
9256.3 8062.9 5480.9 4718.9 3472.3 6639.7 6159.0 7265.5
9299.7 8103.2 5505.6 4741.6 3486.8 6664.8 6185.9 7294.8
9342.6 8143.1 5530.1 4764.0 3501.1 6689.6 6212.5 7323.9
9385.0 8182.6 5554.3 4786.3 3515.3 6714.2 6238.9 7352.6
9427.1 8221.6 5578.2 4808.3 3529.4 6738.6 6265.0 7381.1
9468.7 8260.3 5602.0 4830.2 3543.3 6762.7 6290.9 7409.3
9509.9 8298.6 5625.4 4851.8 3557.0 6786.6 6316.5 7437.2
9550.7 8336.5 5648.7 4873.1 3570.7 6810.2 6341.8 7464.8
9591.1 8374.1 5671.7 4894.3 3584.2 6833.6 6366.9 7492.2
9631.1 8411.2 5694.5 4915.3 3597.5 6856.8 6391.7 7519.2
9670.7 8448.0 5717.0 4936.0 3610.7 6879.7 6416.3 7546.1
9709.9 8484.4 5739.4 4956.6 3623.8 6902.4 6440.6 7572.6
5 6 7 8 18 19 24 25
3285
3361.7 5068.8
3437.5 5176.5 2772
3512.7 5283.1 2929.1 822.6
3587.0 5388.7 3084.6 951.5 21104.4
3660.7 5493.2 3238.5 1079.1 21138.8 21410.4
3733.6 5596.7 3391.0 1205.4 21172.8 21439.6 20803.2
3805.7 5699.1 3541.8 1330.4 21206.4 21468.5 20831.6 17690.4
3877.2 5800.5 3691.2 1454.2 21239.8 21497.1 20859.7 17707.9
3947.9 5900.9 3839.1 1576.8 21272.8 21525.4 20887.5 17725.2
4017.9 6000.3 3985.5 1698.1 21305.5 21553.5 20915.0 17742.4
4087.2 6098.7 4130.5 1818.2 21337.8 21581.3 20942.2 17759.3
4155.9 6196.1 4274.0 1937.1 21369.8 21608.7 20969.2 17776.1
4223.8 6292.6 4416.0 2054.9 21401.5 21636.0 20995.9 17792.8
4291.1 6388.0 4556.7 2171.4 21432.9 21662.9 21022.4 17809.3
4357.7 6482.6 4695.9 2286.8 21464.0 21689.6 21048.5 17825.6
4423.6 6576.1 4833.7 2401.0 21494.7 21716.0 21074.4 17841.7
4488.8 6668.8 4970.2 2514.1 21525.2 21742.1 21100.1 17857.7
4553.5 6760.5 5105.3 2626.1 21555.3 21768.0 21125.5 17873.5
4617.4 6851.3 5239.0 2736.9 21585.2 21793.6 21150.6 17889.2
4680.7 6941.2 5371.5 2846.7 21614.7 21819.0 21175.5 17904.7
4743.4 7030.2 5502.5 2955.3 21644.0 21844.1 21200.2 17920.0
4805.5 7118.3 5632.3 3062.8 21672.9 21868.9 21224.6 17935.2
4866.9 7205.5 5760.8 3169.3 21701.6 21893.6 21248.7 17950.3
4927.8 7291.8 5888.0 3274.7 21730.0 21917.9 21272.7 17965.2
4988.0 7377.3 6013.9 3379.1 21758.1 21942.0 21296.3 17979.9
5047.6 7461.9 6138.6 3482.4 21785.9 21965.9 21319.8 17994.5
5106.6 7545.7 6262.0 3584.7 21813.5 21989.6 21343.0 18009.0
5165.1 7628.7 6384.2 3685.9 21840.7 22013.0 21365.9 18023.3
5222.9 7710.8 6505.1 3786.1 21867.7 22036.1 21388.7 18037.5
5280.2 7792.1 6624.9 3885.4 21894.4 22059.1 21411.2 18051.5
5336.9 7872.5 6743.4 3983.6 21920.9 22081.8 21433.5 18065.4
5393.0 7952.2 6860.8 4080.9 21947.1 22104.3 21455.5 18079.1
5448.6 8031.1 6977.0 4177.2 21973.0 22126.5 21477.4 18092.7
5503.6 8109.2 7092.0 4272.5 21998.7 22148.6 21499.0 18106.2
5558.1 8186.5 7205.9 4366.9 22024.1 22170.4 21520.4 18119.5
5612.0 8263.0 7318.6 4460.3 22049.3 22192.0 21541.6 18132.7
5665.4 8338.8 7430.2 4552.8 22074.2 22213.3 21562.6 18145.8
5718.2 8413.8 7540.7 4644.4 22098.8 22234.5 21583.4 18158.8
5770.5 8488.1 7650.1 4735.0 22123.2 22255.5 21603.9 18171.6
5822.3 8561.6 7758.4 4824.8 22147.4 22276.2 21624.3 18184.3
5873.6 8634.4 7865.6 4913.6 22171.3 22296.8 21644.5 18196.8
5924.4 8706.4 7971.8 5001.6 22195.0 22317.1 21664.4 18209.2
5974.6 8777.8 8076.9 5088.7 22218.5 22337.2 21684.2 18221.6
6024.4 8848.4 8180.9 5174.9 22241.7 22357.1 21703.7 18233.7
6073.6 8918.3 8283.9 5260.3 22264.7 22376.9 21723.1 18245.8
6122.4 8987.5 8385.9 5344.8 22287.4 22396.4 21742.3 18257.7
6170.7 9056.0 8486.8 5428.4 22309.9 22415.7 21761.2 18269.6
6218.5 9123.9 8586.7 5511.2 22332.2 22434.9 21780.0 18281.3
6265.8 9191.0 8685.7 5593.2 22354.3 22453.8 21798.6 18292.9
6312.6 9257.5 8783.6 5674.4 22376.2 22472.6 21817.0 18304.3
6359.0 9323.4 8880.6 5754.7 22397.8 22491.2 21835.3 18315.7
6404.9 9388.5 8976.6 5834.3 22419.2 22509.6 21853.3 18326.9
6450.4 9453.0 9071.6 5913.0 22440.4 22527.8 21871.2 18338.1
6495.4 9516.9 9165.7 5991.0 22461.4 22545.8 21888.9 18349.1
6539.9 9580.1 9258.8 6068.2 22482.2 22563.6 21906.4 18360.0
6584.0 9642.7 9351.0 6144.6 22502.8 22581.3 21923.7 18370.8
6627.7 9704.7 9442.3 6220.3 22523.2 22598.8 21940.9 18381.5
6670.9 9766.1 9532.7 6295.2 22543.3 22616.1 21957.9 18392.1
6713.7 9826.8 9622.2 6369.3 22563.3 22633.2 21974.7 18402.5
6756.0 9886.9 9710.8 6442.7 22583.1 22650.2 21991.3 18412.9
6798.0 9946.5 9798.4 6515.4 22602.6 22667.0 22007.8 18423.2
6839.5 10005.4 9885.3 6587.3 22622.0 22683.6 22024.2 18433.4
6880.6 10063.7 9971.2 6658.6 22641.2 22700.1 22040.3 18443.4
6921.3 10121.5 10056.3 6729.1 22660.2 22716.4 22056.3 18453.4
6961.6 10178.7 10140.5 6798.9 22679.0 22732.5 22072.1 18463.3
7001.5 10235.3 10223.9 6868.0 22697.6 22748.5 22087.8 18473.0
7041.0 10291.4 10306.5 6936.4 22716.0 22764.3 22103.3 18482.7
7080.0 10346.8 10388.2 7004.2 22734.3 22780.0 22118.7 18492.3
7118.7 10401.8 10469.1 7071.2 22752.3 22795.5 22133.9 18501.7
7157.1 10456.2 10549.3 7137.6 22770.2 22810.8 22149.0 18511.1
7195.0 10510.0 10628.6 7203.3 22787.9 22826.0 22163.9 18520.4
7232.5 10563.3 10707.1 7268.4 22805.4 22841.0 22178.7 18529.6
7269.7 10616.1 10784.8 7332.8 22822.8 22855.9 22193.3 18538.7
7306.5 10668.3 10861.8 7396.6 22839.9 22870.7 22207.7 18547.7
7343.0 10720.0 10937.9 7459.7 22856.9 22885.3 22222.1 18556.7
7379.0 10771.2 11013.4 7522.2 22873.8 22899.7 22236.2 18565.5
7414.7 10821.9 11088.0 7584.1 22890.4 22914.0 22250.3 18574.2
7450.1 10872.1 11161.9 7645.4 22906.9 22928.2 22264.2 18582.9
7485.1 10921.8 11235.1 7706.0 22923.3 22942.2 22277.9 18591.5
7519.7 10970.9 11307.6 7766.0 22939.4 22956.1 22291.6 18599.9
7554.0 11019.6 11379.3 7825.5 22955.4 22969.8 22305.0 18608.3
7588.0 11067.8 11450.3 7884.3 22971.3 22983.4 22318.4 18616.7
7621.6 11115.6 11520.6 7942.6 22987.0 22996.9 22331.6 18624.9
7654.9 11162.8 11590.2 8000.3 23002.5 23010.2 22344.7 18633.0
7687.9 11209.6 11659.1 8057.4 23017.9 23023.4 22357.6 18641.1
7720.5 11255.9 11727.3 8113.9 23033.1 23036.5 22370.5 18649.1
7752.8 11301.7 11794.8 8169.8 23048.2 23049.4 22383.2 18657.0
7784.7 11347.1 11861.7 8225.2 23063.1 23062.2 22395.7 18664.8
7816.4 11392.0 11927.9 8280.1 23077.8 23074.9 22408.2 18672.6
7847.7 11436.5 11993.4 8334.4 23092.5 23087.4 22420.5 18680.3
7878.8 11480.6 12058.3 8388.2 23106.9 23099.9 22432.7 18687.9
7909.5 11524.1 12122.5 8441.4 23121.3 23112.2 22444.8 18695.4
7939.9 11567.3 12186.0 8494.1 23135.5 23124.4 22456.7 18702.8
7970.0 11610.0 12249.0 8546.2 23149.5 23136.4 22468.5 18710.2
7999.8 11652.3 12311.3 8597.9 23163.4 23148.3 22480.3 18717.5
8029.3 11694.2 12373.0 8649.0 23177.2 23160.2 22491.9 18724.7
8058.5 11735.7 12434.1 8699.6 23190.8 23171.9 22503.3 18731.9
8087.4 11776.7 12494.5 8749.7 23204.3 23183.4 22514.7 18739.0
8116.0 11817.3 12554.4 8799.3 23217.7 23194.9 22526.0 18746.0
8144.4 11857.6 12613.6 8848.4 23230.9 23206.3 22537.1 18752.9
8172.4 11897.4 12672.3 8897.0 23244.0 23217.5 22548.1 18759.8
8200.2 11936.8 12730.4 8945.1 23256.9 23228.6 22559.0 18766.6
8227.7 11975.9 12787.9 8992.8 23269.8 23239.6 22569.9 18773.3
8254.9 12014.5 12844.8 9040.0 23282.5 23250.5 22580.6 18780.0
Acumulada Agua % Agua del
Yacimiento
16 20 21 22 23 17 [bbl/mes]
0 0
11561.5 35.0
20267.2 30.3
36098.4 35.7
55529.8 40.0
58128.2 36.7
62276.6 37.7
66000.4 37.5
68733.0 36.2
71031.4 35.2
73611.7 35.1
75882.4 35.0
78374.0 35.4
82369.4 35.7
85713.0 35.8
89905.1 36.0
94790.3 36.3
101519.9 36.7
106043.9 35.9
108758.0 35.2
131864.0 39.6
155290.2 43.4
178118.3 46.7
197841.8 49.4
24912 224784.0 52.0
24974.3 765 227621.2 52.1
25035.9 808.4 1022.4 230738.4 52.0
25097.0 851.3 1076.1 455.4 233321.4 52.1
25157.4 893.8 1129.2 492.2 38.1 235502.6 52.2
25217.2 935.8 1181.8 528.7 75.8 45846 283508.1 56.4
25276.5 977.5 1233.9 564.8 113.2 45896.9 285696.9 56.9
25335.1 1018.7 1285.5 600.6 150.1 45947.4 287863.8 57.3
25393.1 1059.5 1336.5 636.0 186.7 45997.3 290009.1 57.7
25450.6 1099.9 1387.0 671.0 223.0 46046.7 292132.9 58.2
25507.5 1139.9 1437.1 705.7 258.8 46095.7 294235.5 58.6
25563.8 1179.5 1486.6 740.1 294.3 46144.1 296317.1 59.0
25619.6 1218.7 1535.6 774.1 329.5 46192.1 298377.9 59.4
25674.8 1257.5 1584.2 807.7 364.3 46239.5 300418.1 59.8
25729.5 1295.9 1632.2 841.0 398.8 46286.5 302437.9 60.2
25783.6 1334.0 1679.8 874.0 432.9 46333.1 304437.5 60.6
25837.1 1371.6 1726.9 906.7 466.6 46379.1 306417.1 61.0
25890.1 1408.9 1773.6 939.0 500.1 46424.8 308376.9 61.4
25942.6 1445.8 1819.7 971.0 533.2 46469.9 310317.2 61.8
25994.6 1482.4 1865.4 1002.7 565.9 46514.6 312238.0 62.2
26046.1 1518.6 1910.7 1034.1 598.4 46558.9 314139.7 62.5
26097.0 1554.4 1955.5 1065.2 630.5 46602.7 316022.3 62.9
26147.4 1589.8 1999.8 1095.9 662.3 46646.0 317886.1 63.3
26197.4 1624.9 2043.7 1126.3 693.8 46689.0 319731.3 63.6
26246.8 1659.7 2087.2 1156.5 724.9 46731.5 321558.1 64.0
26295.7 1694.1 2130.2 1186.3 755.8 46773.6 323366.6 64.4
26344.2 1728.1 2172.8 1215.8 786.3 46815.2 325157.0 64.7
26392.1 1761.9 2215.0 1245.1 816.6 46856.5 326929.5 65.1
26439.6 1795.2 2256.7 1274.0 846.5 46897.3 328684.4 65.4
26486.6 1828.3 2298.0 1302.7 876.1 46937.8 330421.6 65.8
26533.1 1861.0 2339.0 1331.1 905.5 46977.8 332141.5 66.1
26579.2 1893.4 2379.5 1359.2 934.5 47017.4 333844.3 66.5
26624.8 1925.5 2419.6 1387.0 963.3 47056.6 335530.0 66.8
26670.0 1957.2 2459.3 1414.5 991.7 47095.5 337198.8 67.1
26714.7 1988.6 2498.6 1441.8 1019.9 47133.9 338851.0 67.4
26758.9 2019.8 2537.5 1468.7 1047.8 47172.0 340486.7 67.8
26802.7 2050.6 2576.0 1495.5 1075.4 47209.6 342106.0 68.1
26846.1 2081.0 2614.2 1521.9 1102.8 47247.0 343709.1 68.4
26889.0 2111.2 2651.9 1548.1 1129.9 47283.9 345296.3 68.7
26931.6 2141.1 2689.3 1574.0 1156.7 47320.4 346867.5 69.0
26973.6 2170.7 2726.3 1599.7 1183.2 47356.6 348423.1 69.4
27015.3 2200.0 2763.0 1625.1 1209.5 47392.5 349963.1 69.7
27056.6 2229.0 2799.2 1650.2 1235.5 47427.9 351487.7 70.0
27097.4 2257.7 2835.1 1675.1 1261.2 47463.1 352997.1 70.3
27137.8 2286.1 2870.7 1699.8 1286.7 47497.8 354491.4 70.6
27177.8 2314.3 2905.9 1724.2 1311.9 47532.3 355970.8 70.9
27217.5 2342.1 2940.7 1748.3 1336.9 47566.3 357435.3 71.1
27256.7 2369.7 2975.2 1772.2 1361.6 47600.1 358885.3 71.4
27295.5 2397.0 3009.4 1795.9 1386.1 47633.5 360320.7 71.7
27334.0 2424.0 3043.2 1819.4 1410.4 47666.5 361741.9 72.0
27372.0 2450.8 3076.6 1842.6 1434.4 47699.3 363148.8 72.3
27409.7 2477.3 3109.8 1865.5 1458.1 47731.7 364541.6 72.6
27447.0 2503.5 3142.6 1888.3 1481.6 47763.8 365920.6 72.8
27483.9 2529.5 3175.0 1910.8 1504.9 47795.5 367285.7 73.1
27520.5 2555.2 3207.2 1933.1 1528.0 47827.0 368637.2 73.4
27556.7 2580.6 3239.0 1955.2 1550.8 47858.1 369975.2 73.6
27592.5 2605.8 3270.5 1977.0 1573.4 47888.9 371299.9 73.9
27628.0 2630.8 3301.7 1998.6 1595.8 47919.4 372611.3 74.2
27663.1 2655.5 3332.6 2020.0 1617.9 47949.6 373909.6 74.4
27697.9 2679.9 3363.2 2041.2 1639.8 47979.5 375194.9 74.7
27732.3 2704.1 3393.5 2062.2 1661.5 48009.1 376467.4 74.9
27766.4 2728.1 3423.4 2083.0 1683.0 48038.5 377727.1 75.2
27800.1 2751.8 3453.1 2103.6 1704.3 48067.5 378974.3 75.4
27833.5 2775.3 3482.5 2123.9 1725.3 48096.2 380209.0 75.7
27866.6 2798.5 3511.5 2144.1 1746.2 48124.6 381431.4 75.9
27899.3 2821.5 3540.3 2164.1 1766.8 48152.8 382641.6 76.2
27931.7 2844.3 3568.8 2183.8 1787.2 48180.7 383839.7 76.4
27963.8 2866.9 3597.0 2203.4 1807.5 48208.2 385025.8 76.6
27995.6 2889.2 3625.0 2222.8 1827.5 48235.6 386200.0 76.9
28027.0 2911.3 3652.6 2241.9 1847.3 48262.6 387362.5 77.1
28058.1 2933.2 3680.0 2260.9 1867.0 48289.4 388513.4 77.3
28089.0 2954.9 3707.1 2279.7 1886.4 48315.9 389652.8 77.6
28119.5 2976.3 3733.9 2298.3 1905.6 48342.1 390780.9 77.8
28149.7 2997.6 3760.5 2316.7 1924.7 48368.1 391897.6 78.0
28179.6 3018.6 3786.8 2335.0 1943.5 48393.8 393003.2 78.2
28209.2 3039.4 3812.8 2353.0 1962.2 48419.3 394097.8 78.4
28238.5 3060.0 3838.6 2370.9 1980.7 48444.5 395181.4 78.6
28267.5 3080.4 3864.1 2388.6 1999.0 48469.5 396254.2 78.9
28296.2 3100.6 3889.3 2406.1 2017.1 48494.2 397316.2 79.1
28324.7 3120.6 3914.3 2423.4 2035.0 48518.6 398367.7 79.3
28352.8 3140.4 3939.1 2440.6 2052.7 48542.8 399408.6 79.5
28380.7 3160.0 3963.6 2457.6 2070.3 48566.8 400439.2 79.7
28408.3 3179.4 3987.9 2474.4 2087.7 48590.5 401459.4 79.9
28435.6 3198.6 4011.9 2491.1 2104.9 48614.0 402469.5 80.1
28462.7 3217.6 4035.7 2507.5 2122.0 48637.3 403469.5 80.3
28489.4 3236.4 4059.2 2523.9 2138.9 48660.3 404459.5 80.5
28515.9 3255.1 4082.5 2540.0 2155.6 48683.1 405439.6 80.7
28542.2 3273.5 4105.6 2556.0 2172.1 48705.7 406409.9 80.9
28568.1 3291.8 4128.4 2571.9 2188.5 48728.0 407370.5 81.1
28593.9 3309.9 4151.1 2587.6 2204.7 48750.1 408321.5 81.3
28619.3 3327.8 4173.5 2603.1 2220.8 48772.0 409263.0 81.4
28644.5 3345.5 4195.6 2618.4 2236.7 48793.7 410195.1 81.6
28669.5 3363.0 4217.6 2633.7 2252.4 48815.2 411117.9 81.8
28694.2 3380.4 4239.3 2648.7 2268.0 48836.4 412031.5 82.0
28718.7 3397.6 4260.8 2663.6 2283.4 48857.5 412936.0 82.2
28742.9 3414.6 4282.1 2678.4 2298.7 48878.3 413831.4 82.4
28766.8 3431.5 4303.2 2693.0 2313.8 48898.9 414717.9 82.5
Q bruto
diseño
[m3/d]
175.06
179.99
180.94
199.07
103.99
37.05
57.08
72.03
64.08
42.14
37.05
26.08
48.50
46.91
54.06
58.04
83.95
97.94
72.66
130.06
128.95
125.29
103.03
165.04
27.03
33.87
21.94
20.19
269.98
Q bruto
Qoil Qwater Qoil Qwater
diseño POZO
[m3/d] [m3/d] [bblm] [bblm] [bblm]
113.79 61.27 33030 21469.5 11560.5 26 1.00
134.99 45.00 33960 25470 8490 27 2.00
99.52 81.42 34140 18777 15363 28 3.00
99.53 99.53 37560 18780 18780 29 4.00
94.63 9.36 19620 17854.2 1765.8 9 5.00
20.38 16.67 6990 3844.5 3145.5 10 6.00
42.81 14.27 10770 8077.5 2692.5 11 7.00
63.38 8.64 13590 11959.2 1630.8 12 8.00
58.31 5.77 12090 11001.9 1088.1 13 9.00
35.39 6.74 7950 6678 1272 14 10.00
32.23 4.82 6990 6081.3 908.7 15 10.00
20.34 5.74 4920 3837.6 1082.4 1 11.00
34.92 13.58 9150 6588 2562 2 12.00
37.05 9.85 8850 6991.5 1858.5 3 13.00
40.00 14.06 10200 7548 2652 4 14.00
40.62 17.41 10950 7665 3285 5 15.00
57.09 26.86 15840 10771.2 5068.8 6 16.00
83.25 14.69 18480 15708 2772 7 17.00
68.30 4.36 13710 12887.4 822.6 8 18.00
18.21 111.85 24540 3435.6 21104.4 18 19.00
15.47 113.48 24330 2919.6 21410.4 19 20.00
15.04 110.26 23640 2836.8 20803.2 24 21.00
9.27 93.76 19440 1749.6 17690.4 25 22.00
33.01 132.03 31140 6228 24912 16 23.00
22.98 4.05 5100 4335 765 20 24.00
28.45 5.42 6390 5367.6 1022.4 21 25.00
19.53 2.41 4140 3684.6 455.4 22 26.00
19.99 0.20 3810 3771.9 38.1 23 27.00
27.00 242.98 50940 5094 45846 17 28.00
PRODUCCIÓN
Prod Oil Prod Water
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
1 4 7 10 13 16 19 22 2 5 2 8 3 1 3 4 37 40 43 4 6 4 9 52 55 58 61 64 6 7 7 0 73 76 7 9 8 2 8 5 8 8
N
er
7 7 0 73 76 7 9 8 2 8 5 8 8 91 94 97 0 0 0 3 0 6 0 9 1 2 1 5 1 8 2 1
1 1 1 1 1 1 1 1
Costos
Batería & Playa de Tks [U$$] $ 6,495,402.33
Costo Tk [U$$/m3] $ 360.00
Red Contra Incendios [U$$] $ 2,500,000.00
Separadores [U$$] $ 3,198,055.11
Costo Separadores [U$$/m3] $ 50,000.00
Sist Tratamiento Agua [U$$] $ 3,000,000.00
Costo Pileta API [U$$/m3] $ 120.00
Manifold [U$$] $ 70,000.00
Perforación & Terminación [U$$] $ 3,500,000.00
Mantenimiento Pozo [U$$] $ 500,000.00
Obras Elect, Ind, Civ, Bbas, Comp [U$$] $ 13,400,000.00
Sueldos y Gtos Administrativos [U$$] $ 800,000.00
TOTAL $ 28,593,457.44
Costo Cañería
Perforo Pozo
AÑOS Mes Inversión
N°
U$$ inv
0 26 $ 32,963,457 $ 3,554,520
1 27 $ 4,300,000 $ 365,221
2 28 $ 4,300,000 $ 365,221
3 29 $ 4,300,000 $ 365,221
4 9 $ 4,370,000 $ 3,961,154
5 10 $ 4,300,000 $ 201,837
1
6 11 $ 4,300,000 $ 174,135
7 12 $ 4,300,000 $ 189,559
8 13 $ 4,300,000 $ 363,161
9 14 $ 4,300,000 $ 310,194
10 15 $ 4,300,000 $ 182,355
11 1 $ 4,370,000 $ 2,976,610
12 2 $ 4,800,000 $ 239,513
13 3 $ 4,800,000 $ 135,958
14 4 $ 4,800,000 $ 252,726
15 5 $ 4,800,000 $ 184,894
16 6 $ 4,800,000 $ 148,944
17 7 $ 4,800,000 $ 359,999
2
18 8 $ 4,800,000 $ 366,205
19 18 $ 4,870,000 $ 442,536
20 19 $ 4,800,000 $ 285,371
21 24 $ 4,800,000 $ 152,821
22 25 $ 4,800,000 $ 200,848
23 16 $ 4,800,000 $ 434,512
24 20 $ 5,370,000 $ 3,974,738
25 21 $ 5,300,000 $ 226,516
26 22 $ 5,300,000 $ 38,012
3
27 23 $ 5,300,000 $ 143,480
28 17 $ 5,300,000 $ 668,196
29 $ 1,800,000 $0
3
30 $ 1,800,000 $0
31 $ 1,800,000 $0
32 $ 1,800,000 $0
33 $ 1,800,000 $0
34 $ 1,800,000 $0
35 $ 1,800,000 $0
36 $ 2,300,000 $0
37 $ 2,300,000 $0
38 $ 2,300,000 $0
39 $ 2,300,000 $0
40 $ 2,300,000 $0
41 $ 1,800,000 $0
4
42 $ 1,800,000 $0
43 $ 1,800,000 $0
44 $ 1,800,000 $0
45 $ 1,800,000 $0
46 $ 1,800,000 $0
47 $ 1,800,000 $0
48 $ 2,300,000 $0
49 $ 2,300,000 $0
50 $ 2,300,000 $0
51 $ 2,300,000 $0
52 $ 2,300,000 $0
53 $ 1,800,000 $0
5
54 $ 1,800,000 $0
55 $ 1,800,000 $0
56 $ 1,800,000 $0
57 $ 1,800,000 $0
58 $ 1,800,000 $0
59 $ 1,800,000 $0
60 $ 2,300,000 $0
61 $ 2,300,000 $0
62 $ 2,300,000 $0
63 $ 2,300,000 $0
64 $ 2,300,000 $0
65 $ 1,800,000 $0
6
66 $ 1,800,000 $0
67 $ 1,800,000 $0
68 $ 1,800,000 $0
69 $ 1,800,000 $0
70 $ 1,800,000 $0
71 $ 1,800,000 $0
72 $ 2,300,000 $0
73 $ 2,300,000 $0
74 $ 2,300,000 $0
75 $ 2,300,000 $0
76 $ 2,300,000 $0
77 $ 1,800,000 $0
7
78 $ 1,800,000 $0
79 $ 1,800,000 $0
80 $ 1,800,000 $0
81 $ 1,800,000 $0
82 $ 1,800,000 $0
83 $ 1,800,000 $0
84 $ 2,300,000 $0
85 $ 2,300,000 $0
86 $ 2,300,000 $0
87 $ 2,300,000 $0
88 $ 2,300,000 $0
89 $ 1,800,000 $0
8
90 $ 1,800,000 $0
91 $ 1,800,000 $0
92 $ 1,800,000 $0
93 $ 1,800,000 $0
94 $ 1,800,000 $0
95 $ 1,800,000 $0
96 $ 2,300,000 $0
97 $ 2,300,000 $0
98 $ 2,300,000 $0
99 $ 2,300,000 $0
100 $ 2,300,000 $0
101 $ 1,800,000 $0
9
102 $ 1,800,000 $0
103 $ 1,800,000 $0
104 $ 1,800,000 $0
105 $ 1,800,000 $0
106 $ 1,800,000 $0
107 $ 1,800,000 $0
108 $ 2,300,000 $0
109 $ 2,300,000 $0
110 $ 2,300,000 $0
111 $ 2,300,000 $0
112 $ 2,300,000 $0
113 $ 1,800,000 $0
10
114 $ 1,800,000 $0
115 $ 1,800,000 $0
116 $ 1,800,000 $0
117 $ 1,800,000 $0
118 $ 1,800,000 $0
119 $ 1,800,000 $0
Gastos de Costos de I
Mes $inv $mant $mant $mant
0 $ 3,554,520.3
1 $ 365,221.5
2 $ 365,221.5
3 $ 365,221.5
4 $ 3,961,153.8
5 $ 201,837.5
6 $ 174,134.6
7 $ 189,559.4
8 $ 363,161.3
9 $ 310,193.8
10 $ 182,354.5
11 $ 2,976,610.3
12 $ 239,512.8 $ 1,046,376.6
13 $ 135,958.4 $ 23,113.7
14 $ 252,725.9 $ 23,329.7
15 $ 184,894.5 $ 27,649.9
16 $ 148,943.6 $ 1,281,168.9
17 $ 359,998.9 $ 68,612.1
18 $ 366,204.7 $ 41,218.3
19 $ 442,536.1 $ 69,335.7
20 $ 285,371.4 $ 106,551.1
21 $ 152,821.3 $ 134,186.7
22 $ 200,848.1 $ 61,989.1
23 $ 434,511.7 $ 1,271,344.3
24 $ 3,974,737.7 $ 42,171.4 $ 1,046,376.6
25 $ 226,515.6 $ 22,559.0 $ 23,113.7
26 $ 38,012.2 $ 54,145.4 $ 23,329.7
27 $ 143,479.5 $ 45,123.3 $ 27,649.9
28 $ 668,196.0 $ 35,965.9 $ 1,281,168.9
29 $ 116,279.9 $ 68,612.1
30 $ 136,201.8 $ 41,218.3
31 $ 273,752.8 $ 69,335.7
32 $ 170,715.8 $ 106,551.1
33 $ 39,532.7 $ 134,186.7
34 $ 84,029.8 $ 61,989.1
35 $ 54,378.4 $ 1,271,344.3
36 $ 18,569.5 $ 42,171.4 $ 1,046,376.6
37 $ 1,043,044.1 $ 22,559.0 $ 23,113.7
38 $ 86,782.2 $ 54,145.4 $ 23,329.7
39 $ 11,730.4 $ 45,123.3 $ 27,649.9
40 $ 61,391.4 $ 35,965.9 $ 1,281,168.9
41 $ 296,302.8 $ 116,279.9 $ 68,612.1
42 $ 136,201.8 $ 41,218.3
43 $ 273,752.8 $ 69,335.7
44 $ 170,715.8 $ 106,551.1
45 $ 39,532.7 $ 134,186.7
46 $ 84,029.8 $ 61,989.1
47 $ 54,378.4 $ 1,271,344.3
48 $ 18,569.5 $ 42,171.4
49 $ 1,043,044.1 $ 22,559.0
50 $ 86,782.2 $ 54,145.4
51 $ 11,730.4 $ 45,123.3
52 $ 61,391.4 $ 35,965.9
53 $ 296,302.8 $ 116,279.9
54 $ 136,201.8
55 $ 273,752.8
56 $ 170,715.8
57 $ 39,532.7
58 $ 84,029.8
59 $ 54,378.4
60 $ 18,569.5
61 $ 1,043,044.1
62 $ 86,782.2
63 $ 11,730.4
64 $ 61,391.4
65 $ 296,302.8
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
Equipos U$$ inv U$$ mant
Surgencia Natural 30000 3000
Gas Lift 80000 8000
Bombeo Mecánico 275000 27500
Bombeo Hidráulico 325000 32500
PCP 295000 29500
Electrosumergible 270000 27000
Precio del Barril [U$S] 90.96

Cotización Dólar en Argentina [$/U$D] 3.98
Impuestos Ingresos Brutos 2%
Regalías 30%
Impuestos a las Ganancias 35%
Costo de Reinyección de Agua [U$$/bbl] 0.6
Interes anual del banco 12.0%
Costo Cañería Extracción
Pozo N° Sistema $ inv $ mant

U$$$ mant
$0 $0 $0
$0 26 BES $ 270,000 $0
$0 27 BES $ 270,000 $0
$0 28 BES $ 270,000 $0
$0 29 BES $ 270,000 $0
$0 9 BES $ 270,000 $0
$0 10 BM $ 275,000 $0
$0 11 BM $ 275,000 $0
$0 12 BM $ 275,000 $0
$0 13 BM $ 275,000 $0
$0 14 BM $ 275,000 $0
$0 15 BM $ 275,000 $0
$ 1,046,377 1 SN $ 30,000 $0
$ 23,114 2 GL $ 80,000 $ 27,000
$ 23,330 3 GL $ 80,000 $ 27,000
$ 27,650 4 GL $ 80,000 $ 27,000
$ 1,281,169 5 GL $ 80,000 $ 27,000
$ 68,612 6 GL $ 80,000 $ 27,000
$ 41,218 7 GL $ 80,000 $ 27,500
$ 69,336 8 GL $ 80,000 $ 27,500
$ 106,551 18 BES $ 270,000 $ 27,500
$ 134,187 19 BES $ 270,000 $ 27,500
$ 61,989 24 BES $ 270,000 $ 27,500
$ 1,271,344 25 BES $ 270,000 $ 27,500
$ 1,088,548 16 BM $ 275,000 $ 3,000
$ 45,673 20 PCP $ 295,000 $ 35,000
$ 77,475 21 PCP $ 295,000 $ 35,000
$ 72,773 22 PCP $ 295,000 $ 35,000
$ 1,317,135 23 BES $ 270,000 $ 35,000
$ 184,892 17 BES $ 270,000 $ 35,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
$ 1,107,118 $0 $ 30,500
$ 1,088,717 $0 $ 64,500
$ 164,257 $0 $ 64,500
$ 84,504 $0 $ 64,500
$ 1,378,526 $0 $ 62,000
$ 481,195 $0 $ 62,000
$ 177,420 $0 $ 35,500
$ 343,088 $0 $ 35,500
$ 277,267 $0 $ 54,500
$ 173,719 $0 $ 54,500
$ 146,019 $0 $ 54,500
$ 1,325,723 $0 $ 54,500
Gastos de Costos de Inversión y Mantenimiento de Cañerías

$mant $mant $mant $mant $mant
$ 1,046,376.6
$ 23,113.7
$ 23,329.7
$ 27,649.9
$ 1,281,168.9
$ 68,612.1
$ 41,218.3
$ 69,335.7
$ 106,551.1
$ 134,186.7
$ 61,989.1
$ 1,271,344.3
$ 42,171.4 $ 1,046,376.6
$ 22,559.0 $ 23,113.7
$ 54,145.4 $ 23,329.7
$ 45,123.3 $ 27,649.9
$ 35,965.9 $ 1,281,168.9
$ 116,279.9 $ 68,612.1
$ 136,201.8 $ 41,218.3
$ 273,752.8 $ 69,335.7
$ 170,715.8 $ 106,551.1
$ 39,532.7 $ 134,186.7
$ 84,029.8 $ 61,989.1
$ 54,378.4 $ 1,271,344.3
$ 18,569.5 $ 42,171.4 $ 1,046,376.6
$ 1,043,044.1 $ 22,559.0 $ 23,113.7
$ 86,782.2 $ 54,145.4 $ 23,329.7
$ 11,730.4 $ 45,123.3 $ 27,649.9
$ 61,391.4 $ 35,965.9 $ 1,281,168.9
$ 296,302.8 $ 116,279.9 $ 68,612.1
$ 136,201.8 $ 41,218.3
$ 273,752.8 $ 69,335.7
$ 170,715.8 $ 106,551.1
$ 39,532.7 $ 134,186.7
$ 84,029.8 $ 61,989.1
$ 54,378.4 $ 1,271,344.3
$ 18,569.5 $ 42,171.4 $ 1,046,376.6
$ 1,043,044.1 $ 22,559.0 $ 23,113.7
$ 86,782.2 $ 54,145.4 $ 23,329.7
$ 11,730.4 $ 45,123.3 $ 27,649.9
$ 61,391.4 $ 35,965.9 $ 1,281,168.9
$ 296,302.8 $ 116,279.9 $ 68,612.1
$ 136,201.8 $ 41,218.3
$ 273,752.8 $ 69,335.7
$ 170,715.8 $ 106,551.1
$ 39,532.7 $ 134,186.7
$ 84,029.8 $ 61,989.1
$ 54,378.4 $ 1,271,344.3
$ 18,569.5 $ 42,171.4 $ 1,046,376.6
$ 1,043,044.1 $ 22,559.0 $ 23,113.7
$ 86,782.2 $ 54,145.4 $ 23,329.7
$ 11,730.4 $ 45,123.3 $ 27,649.9
$ 61,391.4 $ 35,965.9 $ 1,281,168.9
$ 296,302.8 $ 116,279.9 $ 68,612.1
$ 136,201.8 $ 41,218.3
$ 273,752.8 $ 69,335.7
$ 170,715.8 $ 106,551.1
$ 39,532.7 $ 134,186.7
$ 84,029.8 $ 61,989.1
$ 54,378.4 $ 1,271,344.3
$ 18,569.5 $ 42,171.4
$ 1,043,044.1 $ 22,559.0
$ 86,782.2 $ 54,145.4
$ 11,730.4 $ 45,123.3
$ 61,391.4 $ 35,965.9
$ 296,302.8 $ 116,279.9
$ 136,201.8
$ 273,752.8
$ 170,715.8
$ 39,532.7
$ 84,029.8
$ 54,378.4
Costo Operativo Prod Gastos
Petróleo Prod Agua
Petróleo Inyección
5U$D/bbl producido [U$D/mes] [Bbl/mes] Ingresos Brutos
[Bbl/mes] Agua
$0 0 $0 0.0 $0 $0
$ 107,353 21,470.5 $ 1,952,957 11,561.5 $ 6,937 $ 39,059
$ 233,634 46,726.8 $ 4,250,270 20,267.2 $ 12,160 $ 85,005
$ 325,188 65,037.6 $ 5,915,816 36,098.4 $ 21,659 $ 118,316
$ 415,841 83,168.2 $ 7,564,981 55,529.8 $ 33,318 $ 151,300
$ 500,959 100,191.8 $ 9,113,443 58,128.2 $ 34,877 $ 182,269
$ 515,177 103,035.4 $ 9,372,100 62,276.6 $ 37,366 $ 187,442
$ 550,418 110,083.6 $ 10,013,205 66,000.4 $ 39,600 $ 200,264
$ 604,715 120,943.0 $ 11,000,979 68,733.0 $ 41,240 $ 220,020
$ 653,683 130,736.6 $ 11,891,800 71,031.4 $ 42,619 $ 237,836
$ 680,542 136,108.3 $ 12,380,412 73,611.7 $ 44,167 $ 247,608
$ 704,148 140,829.6 $ 12,809,863 75,882.4 $ 45,529 $ 256,197
$ 716,300 143,260.0 $ 13,030,934 78,374.0 $ 47,024 $ 260,619
$ 742,083 148,416.6 $ 13,499,971 82,369.4 $ 49,422 $ 269,999
$ 769,625 153,925.0 $ 14,001,021 85,713.0 $ 51,428 $ 280,020
$ 799,675 159,934.9 $ 14,547,680 89,905.1 $ 53,943 $ 290,954
$ 830,009 166,001.7 $ 15,099,516 94,790.3 $ 56,874 $ 301,990
$ 875,570 175,114.1 $ 15,928,375 101,519.9 $ 60,912 $ 318,568
$ 945,360 189,072.1 $ 17,197,998 106,043.9 $ 63,626 $ 343,960
$ 1,000,350 200,070.0 $ 18,198,363 108,758.0 $ 65,255 $ 363,967
$ 1,007,530 201,506.0 $ 18,328,990 131,864.0 $ 79,118 $ 366,580
$ 1,012,059 202,411.8 $ 18,411,376 155,290.2 $ 93,174 $ 368,228
$ 1,016,128 203,225.7 $ 18,485,407 178,118.3 $ 106,871 $ 369,708
$ 1,014,721 202,944.2 $ 18,459,808 197,841.8 $ 118,705 $ 369,196
$ 1,035,720 207,144.0 $ 18,841,820 224,784.0 $ 134,870 $ 376,836
$ 1,047,044 209,408.8 $ 19,047,827 227,621.2 $ 136,573 $ 380,957
$ 1,063,418 212,683.6 $ 19,345,699 230,738.4 $ 138,443 $ 386,914
$ 1,071,213 214,242.6 $ 19,487,508 233,321.4 $ 139,993 $ 389,750
$ 1,079,367 215,873.4 $ 19,635,840 235,502.6 $ 141,302 $ 392,717
$ 1,094,050 218,809.9 $ 19,902,949 283,508.1 $ 170,105 $ 398,059
$ 1,083,115 216,623.1 $ 19,704,036 285,696.9 $ 171,418 $ 394,081
$ 1,072,291 214,458.2 $ 19,507,114 287,863.8 $ 172,718 $ 390,142
$ 1,061,574 212,314.9 $ 19,312,162 290,009.1 $ 174,005 $ 386,243
$ 1,050,965 210,193.1 $ 19,119,161 292,132.9 $ 175,280 $ 382,383
$ 1,040,462 208,092.5 $ 18,928,090 294,235.5 $ 176,541 $ 378,562
$ 1,030,064 206,012.9 $ 18,738,931 296,317.1 $ 177,790 $ 374,779
$ 1,019,770 203,954.1 $ 18,551,665 298,377.9 $ 179,027 $ 371,033
$ 1,009,580 201,915.9 $ 18,366,272 300,418.1 $ 180,251 $ 367,325
$ 999,491 199,898.1 $ 18,182,734 302,437.9 $ 181,463 $ 363,655
$ 989,503 197,900.5 $ 18,001,032 304,437.5 $ 182,662 $ 360,021
$ 979,615 195,922.9 $ 17,821,148 306,417.1 $ 183,850 $ 356,423
$ 969,825 193,965.1 $ 17,643,064 308,376.9 $ 185,026 $ 352,861
$ 960,134 192,026.8 $ 17,466,761 310,317.2 $ 186,190 $ 349,335
$ 950,540 190,108.0 $ 17,292,223 312,238.0 $ 187,343 $ 345,844
$ 941,042 188,208.3 $ 17,119,431 314,139.7 $ 188,484 $ 342,389
$ 931,638 186,327.7 $ 16,948,367 316,022.3 $ 189,613 $ 338,967
$ 922,329 184,465.9 $ 16,779,016 317,886.1 $ 190,732 $ 335,580
$ 913,113 182,622.7 $ 16,611,358 319,731.3 $ 191,839 $ 332,227
$ 903,990 180,797.9 $ 16,445,378 321,558.1 $ 192,935 $ 328,908
$ 894,957 178,991.4 $ 16,281,059 323,366.6 $ 194,020 $ 325,621
$ 886,015 177,203.0 $ 16,118,384 325,157.0 $ 195,094 $ 322,368
$ 877,162 175,432.5 $ 15,957,337 326,929.5 $ 196,158 $ 319,147
$ 868,398 173,679.6 $ 15,797,901 328,684.4 $ 197,211 $ 315,958
$ 859,722 171,944.4 $ 15,640,060 330,421.6 $ 198,253 $ 312,801
$ 851,132 170,226.5 $ 15,483,799 332,141.5 $ 199,285 $ 309,676
$ 842,629 168,525.7 $ 15,329,101 333,844.3 $ 200,307 $ 306,582
$ 834,210 166,842.0 $ 15,175,951 335,530.0 $ 201,318 $ 303,519
$ 825,876 165,175.2 $ 15,024,333 337,198.8 $ 202,319 $ 300,487
$ 817,625 163,525.0 $ 14,874,233 338,851.0 $ 203,311 $ 297,485
$ 809,457 161,891.3 $ 14,725,634 340,486.7 $ 204,292 $ 294,513
$ 801,370 160,274.0 $ 14,578,522 342,106.0 $ 205,264 $ 291,570
$ 793,364 158,672.9 $ 14,432,883 343,709.1 $ 206,225 $ 288,658
$ 785,439 157,087.7 $ 14,288,700 345,296.3 $ 207,178 $ 285,774
$ 777,592 155,518.5 $ 14,145,960 346,867.5 $ 208,121 $ 282,919
$ 769,825 153,964.9 $ 14,004,649 348,423.1 $ 209,054 $ 280,093
$ 762,135 152,426.9 $ 13,864,752 349,963.1 $ 209,978 $ 277,295
$ 754,521 150,904.3 $ 13,726,254 351,487.7 $ 210,893 $ 274,525
$ 746,985 149,396.9 $ 13,589,143 352,997.1 $ 211,798 $ 271,783
$ 739,523 147,904.6 $ 13,453,403 354,491.4 $ 212,695 $ 269,068
$ 732,136 146,427.2 $ 13,319,022 355,970.8 $ 213,582 $ 266,380
$ 724,823 144,964.7 $ 13,185,986 357,435.3 $ 214,461 $ 263,720
$ 717,584 143,516.7 $ 13,054,280 358,885.3 $ 215,331 $ 261,086
$ 710,416 142,083.3 $ 12,923,893 360,320.7 $ 216,192 $ 258,478
$ 703,321 140,664.1 $ 12,794,811 361,741.9 $ 217,045 $ 255,896
$ 696,296 139,259.2 $ 12,667,020 363,148.8 $ 217,889 $ 253,340
$ 689,342 137,868.4 $ 12,540,508 364,541.6 $ 218,725 $ 250,810
$ 682,457 136,491.4 $ 12,415,262 365,920.6 $ 219,552 $ 248,305
$ 675,641 135,128.3 $ 12,291,270 367,285.7 $ 220,371 $ 245,825
$ 668,894 133,778.8 $ 12,168,518 368,637.2 $ 221,182 $ 243,370
$ 662,214 132,442.8 $ 12,046,995 369,975.2 $ 221,985 $ 240,940
$ 655,601 131,120.1 $ 11,926,687 371,299.9 $ 222,780 $ 238,534
$ 649,054 129,810.7 $ 11,807,584 372,611.3 $ 223,567 $ 236,152
$ 642,572 128,514.4 $ 11,689,673 373,909.6 $ 224,346 $ 233,793
$ 636,156 127,231.1 $ 11,572,942 375,194.9 $ 225,117 $ 231,459
$ 629,803 125,960.6 $ 11,457,379 376,467.4 $ 225,880 $ 229,148
$ 623,514 124,702.9 $ 11,342,973 377,727.1 $ 226,636 $ 226,859
$ 617,288 123,457.7 $ 11,229,711 378,974.3 $ 227,385 $ 224,594
$ 611,125 122,225.0 $ 11,117,583 380,209.0 $ 228,125 $ 222,352
$ 605,023 121,004.6 $ 11,006,577 381,431.4 $ 228,859 $ 220,132
$ 598,982 119,796.4 $ 10,896,683 382,641.6 $ 229,585 $ 217,934
$ 593,002 118,600.3 $ 10,787,888 383,839.7 $ 230,304 $ 215,758
$ 587,081 117,416.2 $ 10,680,182 385,025.8 $ 231,015 $ 213,604
$ 581,220 116,244.0 $ 10,573,554 386,200.0 $ 231,720 $ 211,471
$ 575,417 115,083.5 $ 10,467,993 387,362.5 $ 232,418 $ 209,360
$ 569,673 113,934.6 $ 10,363,488 388,513.4 $ 233,108 $ 207,270
$ 563,986 112,797.2 $ 10,260,030 389,652.8 $ 233,792 $ 205,201
$ 558,356 111,671.1 $ 10,157,607 390,780.9 $ 234,469 $ 203,152
$ 552,782 110,556.4 $ 10,056,209 391,897.6 $ 235,139 $ 201,124
$ 547,264 109,452.8 $ 9,955,826 393,003.2 $ 235,802 $ 199,117
$ 541,801 108,360.2 $ 9,856,448 394,097.8 $ 236,459 $ 197,129
$ 536,393 107,278.6 $ 9,758,065 395,181.4 $ 237,109 $ 195,161
$ 531,039 106,207.8 $ 9,660,666 396,254.2 $ 237,752 $ 193,213
$ 525,739 105,147.8 $ 9,564,242 397,316.2 $ 238,390 $ 191,285
$ 520,492 104,098.3 $ 9,468,783 398,367.7 $ 239,021 $ 189,376
$ 515,297 103,059.4 $ 9,374,280 399,408.6 $ 239,645 $ 187,486
$ 510,154 102,030.8 $ 9,280,723 400,439.2 $ 240,264 $ 185,614
$ 505,063 101,012.6 $ 9,188,102 401,459.4 $ 240,876 $ 183,762
$ 500,022 100,004.5 $ 9,096,409 402,469.5 $ 241,482 $ 181,928
$ 495,033 99,006.5 $ 9,005,633 403,469.5 $ 242,082 $ 180,113
$ 490,093 98,018.5 $ 8,915,766 404,459.5 $ 242,676 $ 178,315
$ 485,202 97,040.4 $ 8,826,798 405,439.6 $ 243,264 $ 176,536
$ 480,361 96,072.1 $ 8,738,721 406,409.9 $ 243,846 $ 174,774
$ 475,568 95,113.5 $ 8,651,526 407,370.5 $ 244,422 $ 173,031
$ 470,823 94,164.5 $ 8,565,203 408,321.5 $ 244,993 $ 171,304
$ 466,125 93,225.0 $ 8,479,745 409,263.0 $ 245,558 $ 169,595
$ 461,474 92,294.9 $ 8,395,142 410,195.1 $ 246,117 $ 167,903
$ 456,870 91,374.1 $ 8,311,386 411,117.9 $ 246,671 $ 166,228
$ 452,313 90,462.5 $ 8,228,469 412,031.5 $ 247,219 $ 164,569
$ 447,800 89,560.0 $ 8,146,382 412,936.0 $ 247,762 $ 162,928
$ 443,333 88,666.6 $ 8,065,116 413,831.4 $ 248,299 $ 161,302
$mant $mant $total mant Mes

0
1
2
3
4
5
6
7
8
9
10
11
$ 1,046,376.6 12
$ 23,113.7 13
$ 23,329.7 14
$ 27,649.9 15
$ 1,281,168.9 16
$ 68,612.1 17
$ 41,218.3 18
$ 69,335.7 19
$ 106,551.1 20
$ 134,186.7 21
$ 61,989.1 22
$ 1,271,344.3 23
$ 1,088,548.0 24
$ 45,672.7 25
$ 77,475.1 26
$ 72,773.2 27
$ 1,317,134.7 28
$ 184,892.0 29
$ 177,420.1 30
$ 343,088.5 31
$ 277,266.9 32
$ 173,719.4 33
$ 146,019.0 34
$ 1,325,722.7 35
$ 1,107,117.5 36
$ 1,088,716.8 37
$ 164,257.3 38
$ 84,503.6 39
$ 1,378,526.2 40
$ 481,194.9 41
$ 177,420.1 42
$ 343,088.5 43
$ 277,266.9 44
$ 173,719.4 45
$ 146,019.0 46
$ 1,325,722.7 47
$ 1,107,117.5 48
$ 1,088,716.8 49
$ 164,257.3 50
$ 84,503.6 51
$ 1,378,526.2 52
$ 481,194.9 53
$ 177,420.1 54
$ 343,088.5 55
$ 277,266.9 56
$ 173,719.4 57
$ 146,019.0 58
$ 1,325,722.7 59
$ 1,107,117.5 60
$ 1,088,716.8 61
$ 164,257.3 62
$ 84,503.6 63
$ 1,378,526.2 64
$ 481,194.9 65
$ 177,420.1 66
$ 343,088.5 67
$ 277,266.9 68
$ 173,719.4 69
$ 146,019.0 70
$ 1,325,722.7 71
$ 1,107,117.5 72
$ 1,088,716.8 73
$ 164,257.3 74
$ 84,503.6 75
$ 1,378,526.2 76
$ 481,194.9 77
$ 177,420.1 78
$ 343,088.5 79
$ 277,266.9 80
$ 173,719.4 81
$ 146,019.0 82
$ 1,325,722.7 83
$ 1,107,117.5 84
$ 1,088,716.8 85
$ 164,257.3 86
$ 84,503.6 87
$ 1,378,526.2 88
$ 481,194.9 89
$ 177,420.1 90
$ 343,088.5 91
$ 277,266.9 92
$ 173,719.4 93
$ 146,019.0 94
$ 1,325,722.7 95
$ 1,107,117.5 96
$ 1,088,716.8 97
$ 164,257.3 98
$ 84,503.6 99
$ 1,378,526.2 100
$ 481,194.9 101
$ 177,420.1 102
$ 343,088.5 103
$ 277,266.9 104
$ 173,719.4 105
$ 146,019.0 106
$ 1,325,722.7 107
$ 1,046,376.6 $ 1,107,117.5 108
$ 23,113.7 $ 1,088,716.8 109
$ 23,329.7 $ 164,257.3 110
$ 27,649.9 $ 84,503.6 111
$ 1,281,168.9 $ 1,378,526.2 112
$ 68,612.1 $ 481,194.9 113
$ 41,218.3 $ 177,420.1 114
$ 69,335.7 $ 343,088.5 115
$ 106,551.1 $ 277,266.9 116
$ 134,186.7 $ 173,719.4 117
$ 61,989.1 $ 146,019.0 118
$ 1,271,344.3 $ 1,325,722.7 119
Gastos Neto [U$D] Neto con impuestos
Regalías Total Mensual Acumulada Mensual Acumulado
$ 0 $ 36,517,978 $ -36,517,978 $ -36,517,978 $ -36,517,978 $ -36,517,978

$ 585,887 $ 5,674,457 $ -3,721,500 $ -3,721,500 $ -3,721,500 $ -40,239,478
$ 1,275,081 $ 6,541,102 $ -2,290,832 $ -2,290,832 $ -2,290,832 $ -42,530,310
$ 1,774,745 $ 7,175,129 $ -1,259,313 $ -1,259,313 $ -1,259,313 $ -43,789,623
$ 2,269,494 $ 11,471,106 $ -3,906,126 $ -3,906,126 $ -3,906,126 $ -47,695,749
$ 2,734,033 $ 8,223,975 $ 889,468 $ 889,468 $ 578,154 $ -47,117,595
$ 2,811,630 $ 8,300,750 $ 1,071,351 $ 1,071,351 $ 696,378 $ -46,421,217
$ 3,003,961 $ 8,558,803 $ 1,454,402 $ 1,454,402 $ 945,361 $ -45,475,856
$ 3,300,294 $ 9,104,430 $ 1,896,549 $ 1,896,549 $ 1,232,757 $ -44,243,099
$ 3,567,540 $ 9,386,872 $ 2,504,929 $ 2,504,929 $ 1,628,204 $ -42,614,895
$ 3,714,124 $ 9,443,795 $ 2,936,617 $ 2,936,617 $ 1,908,801 $ -40,706,094
$ 3,842,959 $ 12,470,444 $ 339,419 $ 339,419 $ 220,622 $ -40,485,472
$ 3,909,280 $ 11,049,113 $ 1,981,821 $ 1,981,821 $ 1,288,184 $ -39,197,288
$ 4,049,991 $ 10,177,567 $ 3,322,404 $ 3,322,404 $ 2,159,562 $ -37,037,726
$ 4,200,306 $ 10,484,435 $ 3,516,586 $ 3,516,586 $ 2,285,781 $ -34,751,945
$ 4,364,304 $ 10,628,420 $ 3,919,261 $ 3,919,261 $ 2,547,519 $ -32,204,426
$ 4,529,855 $ 12,055,841 $ 3,043,676 $ 3,043,676 $ 1,978,389 $ -30,226,036
$ 4,778,513 $ 11,369,173 $ 4,559,202 $ 4,559,202 $ 2,963,481 $ -27,262,555
$ 5,159,399 $ 11,827,269 $ 5,370,728 $ 5,370,728 $ 3,490,974 $ -23,771,582
$ 5,459,509 $ 12,378,452 $ 5,819,910 $ 5,819,910 $ 3,782,942 $ -19,988,640
$ 5,498,697 $ 12,441,348 $ 5,887,642 $ 5,887,642 $ 3,826,967 $ -16,161,673
$ 5,523,413 $ 12,381,381 $ 6,029,994 $ 6,029,994 $ 3,919,496 $ -12,242,176
$ 5,545,622 $ 12,398,667 $ 6,086,740 $ 6,086,740 $ 3,956,381 $ -8,285,795
$ 5,537,942 $ 13,843,921 $ 4,615,887 $ 4,615,887 $ 3,000,327 $ -5,285,468
$ 5,652,546 $ 17,911,259 $ 930,562 $ 930,562 $ 604,865 $ -4,680,603
$ 5,714,348 $ 13,181,110 $ 5,866,717 $ 5,866,717 $ 3,813,366 $ -867,237
$ 5,803,710 $ 13,137,972 $ 6,207,727 $ 6,207,727 $ 4,035,023 $ 3,167,785
$ 5,846,252 $ 13,293,461 $ 6,194,047 $ 6,194,047 $ 4,026,130 $ 7,193,916
$ 5,890,752 $ 15,094,468 $ 4,541,372 $ 4,541,372 $ 2,951,892 $ 10,145,808
$ 5,970,885 $ 9,922,990 $ 9,979,959 $ 9,979,959 $ 6,486,973 $ 16,632,781
$ 5,911,211 $ 9,572,745 $ 10,131,291 $ 10,131,291 $ 6,585,339 $ 23,218,120
$ 5,852,134 $ 9,665,874 $ 9,841,240 $ 9,841,240 $ 6,396,806 $ 29,614,926
$ 5,793,649 $ 9,547,239 $ 9,764,924 $ 9,764,924 $ 6,347,200 $ 35,962,126
$ 5,735,748 $ 9,372,596 $ 9,746,565 $ 9,746,565 $ 6,335,267 $ 42,297,394
$ 5,678,427 $ 9,274,511 $ 9,653,579 $ 9,653,579 $ 6,274,826 $ 48,572,220
$ 5,621,679 $ 10,384,535 $ 8,354,396 $ 8,354,396 $ 5,430,357 $ 54,002,577
$ 5,565,499 $ 10,572,947 $ 7,978,717 $ 7,978,717 $ 5,186,166 $ 59,188,743
$ 5,509,881 $ 10,520,254 $ 7,846,017 $ 7,846,017 $ 5,099,911 $ 64,288,654
$ 5,454,820 $ 9,528,185 $ 8,654,548 $ 8,654,548 $ 5,625,456 $ 69,914,111
$ 5,400,310 $ 9,381,499 $ 8,619,533 $ 8,619,533 $ 5,602,696 $ 75,516,807
$ 5,346,344 $ 10,606,758 $ 7,214,390 $ 7,214,390 $ 4,689,353 $ 80,206,160
$ 5,292,919 $ 9,143,827 $ 8,499,237 $ 8,499,237 $ 5,524,504 $ 85,730,664
$ 5,240,028 $ 8,748,608 $ 8,718,153 $ 8,718,153 $ 5,666,800 $ 91,397,464
$ 5,187,667 $ 8,849,983 $ 8,442,240 $ 8,442,240 $ 5,487,456 $ 96,884,920
$ 5,135,829 $ 8,739,510 $ 8,379,920 $ 8,379,920 $ 5,446,948 $ 102,331,868
$ 5,084,510 $ 8,572,949 $ 8,375,419 $ 8,375,419 $ 5,444,022 $ 107,775,890
$ 5,033,705 $ 8,482,865 $ 8,296,151 $ 8,296,151 $ 5,392,498 $ 113,168,388
$ 4,983,407 $ 9,600,809 $ 7,010,549 $ 7,010,549 $ 4,556,857 $ 117,725,245
$ 4,933,614 $ 9,797,063 $ 6,648,315 $ 6,648,315 $ 4,321,405 $ 122,046,650
$ 4,884,318 $ 9,752,133 $ 6,528,926 $ 6,528,926 $ 4,243,802 $ 126,290,452
$ 4,835,515 $ 8,767,749 $ 7,350,635 $ 7,350,635 $ 4,777,913 $ 131,068,365
$ 4,787,201 $ 8,628,671 $ 7,328,665 $ 7,328,665 $ 4,763,633 $ 135,831,997
$ 4,739,370 $ 9,861,463 $ 5,936,437 $ 5,936,437 $ 3,858,684 $ 139,690,682
$ 4,692,018 $ 8,405,989 $ 7,234,071 $ 7,234,071 $ 4,702,146 $ 144,392,828
$ 4,645,140 $ 8,018,153 $ 7,465,646 $ 7,465,646 $ 4,852,670 $ 149,245,498
$ 4,598,730 $ 8,126,836 $ 7,202,265 $ 7,202,265 $ 4,681,472 $ 153,926,970
$ 4,552,785 $ 8,023,599 $ 7,152,351 $ 7,152,351 $ 4,649,028 $ 158,575,998
$ 4,507,300 $ 7,864,201 $ 7,160,132 $ 7,160,132 $ 4,654,086 $ 163,230,084
$ 4,462,270 $ 7,781,209 $ 7,093,024 $ 7,093,024 $ 4,610,465 $ 167,840,549
$ 4,417,690 $ 8,906,174 $ 5,819,460 $ 5,819,460 $ 3,782,649 $ 171,623,198
$ 4,373,557 $ 9,109,378 $ 5,469,144 $ 5,469,144 $ 3,554,944 $ 175,178,142
$ 4,329,865 $ 9,071,329 $ 5,361,554 $ 5,361,554 $ 3,485,010 $ 178,663,152
$ 4,286,610 $ 8,093,758 $ 6,194,942 $ 6,194,942 $ 4,026,713 $ 182,689,864
$ 4,243,788 $ 7,961,424 $ 6,184,537 $ 6,184,537 $ 4,019,949 $ 186,709,813
$ 4,201,395 $ 9,200,892 $ 4,803,757 $ 4,803,757 $ 3,122,442 $ 189,832,255
$ 4,159,426 $ 7,752,028 $ 6,112,724 $ 6,112,724 $ 3,973,271 $ 193,805,525
$ 4,117,876 $ 7,370,736 $ 6,355,519 $ 6,355,519 $ 4,131,087 $ 197,936,613
$ 4,076,743 $ 7,485,897 $ 6,103,246 $ 6,103,246 $ 3,967,110 $ 201,903,722
$ 4,036,021 $ 7,389,074 $ 6,064,329 $ 6,064,329 $ 3,941,814 $ 205,845,537
$ 3,995,707 $ 7,236,025 $ 6,082,997 $ 6,082,997 $ 3,953,948 $ 209,799,485
$ 3,955,796 $ 7,159,319 $ 6,026,667 $ 6,026,667 $ 3,917,333 $ 213,716,818
$ 3,916,284 $ 8,290,507 $ 4,763,773 $ 4,763,773 $ 3,096,453 $ 216,813,271
$ 3,877,168 $ 8,499,872 $ 4,424,021 $ 4,424,021 $ 2,875,614 $ 219,688,884
$ 3,838,443 $ 8,467,922 $ 4,326,889 $ 4,326,889 $ 2,812,478 $ 222,501,362
$ 3,800,106 $ 7,496,389 $ 5,170,631 $ 5,170,631 $ 3,360,910 $ 225,862,272
$ 3,762,152 $ 7,370,033 $ 5,170,475 $ 5,170,475 $ 3,360,809 $ 229,223,081
$ 3,724,579 $ 8,615,420 $ 3,799,842 $ 3,799,842 $ 2,469,898 $ 231,692,978
$ 3,687,381 $ 7,172,414 $ 5,118,856 $ 5,118,856 $ 3,327,256 $ 235,020,234
$ 3,650,555 $ 6,796,922 $ 5,371,596 $ 5,371,596 $ 3,491,537 $ 238,511,772
$ 3,614,098 $ 6,917,826 $ 5,129,169 $ 5,129,169 $ 3,333,960 $ 241,845,731
$ 3,578,006 $ 6,826,687 $ 5,100,000 $ 5,100,000 $ 3,315,000 $ 245,160,731
$ 3,542,275 $ 6,679,267 $ 5,128,317 $ 5,128,317 $ 3,333,406 $ 248,494,138
$ 3,506,902 $ 6,608,132 $ 5,081,541 $ 5,081,541 $ 3,303,002 $ 251,797,139
$ 3,471,883 $ 7,744,837 $ 3,828,105 $ 3,828,105 $ 2,488,268 $ 254,285,408
$ 3,437,214 $ 7,959,662 $ 3,497,717 $ 3,497,717 $ 2,273,516 $ 256,558,923
$ 3,402,892 $ 7,933,119 $ 3,409,854 $ 3,409,854 $ 2,216,405 $ 258,775,328
$ 3,368,913 $ 6,966,938 $ 4,262,773 $ 4,262,773 $ 2,770,803 $ 261,546,131
$ 3,335,275 $ 6,845,880 $ 4,271,703 $ 4,271,703 $ 2,776,607 $ 264,322,738
$ 3,301,973 $ 8,096,513 $ 2,910,065 $ 2,910,065 $ 1,891,542 $ 266,214,280
$ 3,269,005 $ 6,658,700 $ 4,237,982 $ 4,237,982 $ 2,754,688 $ 268,968,968
$ 3,236,366 $ 6,288,350 $ 4,499,538 $ 4,499,538 $ 2,924,700 $ 271,893,668
$ 3,204,054 $ 6,414,343 $ 4,265,838 $ 4,265,838 $ 2,772,795 $ 274,666,463
$ 3,172,066 $ 6,328,244 $ 4,245,310 $ 4,245,310 $ 2,759,451 $ 277,425,914
$ 3,140,398 $ 6,185,812 $ 4,282,181 $ 4,282,181 $ 2,783,417 $ 280,209,332
$ 3,109,046 $ 6,119,616 $ 4,243,872 $ 4,243,872 $ 2,758,517 $ 282,967,849
$ 3,078,009 $ 7,261,210 $ 2,998,820 $ 2,998,820 $ 1,949,233 $ 284,917,082
$ 3,047,282 $ 7,480,876 $ 2,676,731 $ 2,676,731 $ 1,739,875 $ 286,656,957
$ 3,016,863 $ 7,459,124 $ 2,597,085 $ 2,597,085 $ 1,688,105 $ 288,345,062
$ 2,986,748 $ 6,497,688 $ 3,458,139 $ 3,458,139 $ 2,247,790 $ 290,592,852
$ 2,956,934 $ 6,381,327 $ 3,475,121 $ 3,475,121 $ 2,258,829 $ 292,851,681
$ 2,927,419 $ 7,636,609 $ 2,121,456 $ 2,121,456 $ 1,378,946 $ 294,230,627
$ 2,898,200 $ 6,203,400 $ 3,457,266 $ 3,457,266 $ 2,247,223 $ 296,477,850
$ 2,869,273 $ 5,837,606 $ 3,726,636 $ 3,726,636 $ 2,422,313 $ 298,900,164
$ 2,840,635 $ 5,968,111 $ 3,500,672 $ 3,500,672 $ 2,275,437 $ 301,175,600
$ 2,812,284 $ 5,886,479 $ 3,487,802 $ 3,487,802 $ 2,267,071 $ 303,442,671
$ 2,784,217 $ 5,748,468 $ 3,532,255 $ 3,532,255 $ 2,295,966 $ 305,738,637
$ 2,756,431 $ 5,686,650 $ 3,501,452 $ 3,501,452 $ 2,275,944 $ 308,014,581
$ 2,728,923 $ 6,832,578 $ 2,263,831 $ 2,263,831 $ 1,471,490 $ 309,486,071
$ 2,701,690 $ 7,056,534 $ 1,949,098 $ 1,949,098 $ 1,266,914 $ 310,752,985
$ 2,674,730 $ 7,039,030 $ 1,876,736 $ 1,876,736 $ 1,219,878 $ 311,972,863
$ 2,648,039 $ 6,081,799 $ 2,744,999 $ 2,744,999 $ 1,784,250 $ 313,757,113
$ 2,621,616 $ 5,969,601 $ 2,769,120 $ 2,769,120 $ 1,799,928 $ 315,557,041
$ 2,595,458 $ 7,229,004 $ 1,422,522 $ 1,422,522 $ 924,639 $ 316,481,680
$ 2,569,561 $ 5,799,875 $ 2,765,328 $ 2,765,328 $ 1,797,463 $ 318,279,143
$ 2,543,924 $ 5,438,121 $ 3,041,624 $ 3,041,624 $ 1,977,056 $ 320,256,199
$ 2,518,543 $ 5,572,626 $ 2,822,517 $ 2,822,517 $ 1,834,636 $ 322,090,835
$ 2,493,416 $ 5,494,952 $ 2,816,435 $ 2,816,435 $ 1,830,683 $ 323,921,517
$ 2,468,541 $ 5,360,861 $ 2,867,608 $ 2,867,608 $ 1,863,945 $ 325,785,462
$ 2,443,915 $ 5,302,923 $ 2,843,459 $ 2,843,459 $ 1,848,248 $ 327,633,711
$ 2,419,535 $ 6,452,692 $ 1,612,424 $ 1,612,424 $ 1,048,076 $ 328,681,787
Costos de Inversión y Mantenimiento de Sistemas de Extrac

$inv $mant $mant $mant $mant $mant $mant
$0
$ 270,000
$ 270,000
$ 270,000
$ 270,000
$ 270,000
$ 275,000
$ 275,000
$ 275,000
$ 275,000
$ 275,000
$ 275,000
$ 30,000
$ 80,000 $ 27,000
$ 80,000 $ 27,000
$ 80,000 $ 27,000
$ 80,000 $ 27,000
$ 80,000 $ 27,000
$ 80,000 $ 27,500
$ 80,000 $ 27,500
$ 270,000 $ 27,500
$ 270,000 $ 27,500
$ 270,000 $ 27,500
$ 270,000 $ 27,500
$ 275,000 $ 3,000
$ 295,000 $ 8,000 $ 27,000
$ 295,000 $ 8,000 $ 27,000
$ 295,000 $ 8,000 $ 27,000
$ 270,000 $ 8,000 $ 27,000
$ 270,000 $ 8,000 $ 27,000
$ 8,000 $ 27,500
$ 8,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,500 $ 3,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 8,000 $ 27,500
$ 8,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,500 $ 3,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 8,000 $ 27,500
$ 8,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,500 $ 3,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 8,000 $ 27,500
$ 8,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,500 $ 3,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 29,500 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 27,000 $ 8,000 $ 27,000
$ 8,000 $ 27,500
$ 8,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,000 $ 27,500
$ 27,500 $ 3,000
$ 29,500 $ 8,000
$ 29,500 $ 8,000
$ 29,500 $ 8,000
$ 27,000 $ 8,000
$ 27,000 $ 8,000
$ 8,000
$ 8,000
$ 27,000
$ 27,000
$ 27,000
$ 27,000
$ 27,500
$ 29,500
$ 29,500
$ 29,500
$ 27,000
$ 27,000
20% 40%
AÑOS CASH FLOW CASH FLOW ACTUALIZADO VAN CASH FLOW
1 $ -40,485,472 $ -33,737,893 $ -33,737,893 $ -40,485,472
2 $ 35,200,003 $ 24,444,447 $ -9,293,446 $ 35,200,003
3 $ 59,288,045 $ 34,310,211 $ 25,016,765 $ 59,288,045

3 $ 59,288,045 $ 34,310,211 $ 25,016,765 $ 59,288,045
4 $ 63,722,668 $ 30,730,453 $ 55,747,218 $ 63,722,668
5 $ 53,897,953 $ 21,660,379 $ 77,407,597 $ 53,897,953
6 $ 45,190,072 $ 15,134,064 $ 92,541,661 $ 45,190,072

7 $ 37,472,137 $ 10,457,786 $ 102,999,447 $ 37,472,137
8 $ 30,631,674 $ 7,123,948 $ 110,123,395 $ 30,631,674
9 $ 24,568,989 $ 4,761,635 $ 114,885,030 $ 24,568,989
10 $ 19,195,716 $ 3,100,215 $ 117,985,245 $ 19,195,716

de Sistemas de Extracción
$mant $mant $mant $mant $total mant
$ 27,000
$ 27,000
$ 27,000
$ 27,000
$ 27,000
$ 27,500
$ 27,500
$ 27,500
$ 27,500
$ 27,500
$ 27,500
$ 3,000
$ 35,000
$ 35,000
$ 35,000
$ 35,000
$ 35,000
$ 35,500
$ 35,500
$ 54,500
$ 54,500
$ 54,500
$ 54,500
$ 30,500
$ 64,500
$ 64,500
$ 64,500
$ 62,000
$ 62,000
$ 35,500
$ 35,500
$ 54,500
$ 54,500
$ 54,500
$ 54,500
$ 30,500
$ 64,500
$ 64,500
$ 64,500
$ 62,000
$ 62,000
$ 35,500
$ 35,500
$ 54,500
$ 54,500
$ 54,500
$ 54,500
$ 30,500
$ 64,500
$ 64,500
$ 64,500
$ 62,000
$ 62,000
$ 35,500
$ 35,500
$ 54,500
$ 54,500
$ 54,500
$ 54,500
$ 30,500
$ 64,500
$ 64,500
$ 64,500
$ 62,000
$ 62,000
$ 35,500
$ 35,500
$ 54,500
$ 54,500
$ 54,500
$ 54,500
$ 30,500
$ 27,000 $ 64,500
$ 27,000 $ 64,500
$ 27,000 $ 64,500
$ 27,000 $ 62,000
$ 27,000 $ 62,000
$ 27,500 $ 35,500
$ 27,500 $ 35,500
$ 27,500 $ 54,500
$ 27,500 $ 54,500
$ 27,500 $ 54,500
$ 27,500 $ 54,500
$ 3,000 $ 30,500
$ 8,000 $ 27,000 $ 64,500
$ 8,000 $ 27,000 $ 64,500
$ 8,000 $ 27,000 $ 64,500
$ 8,000 $ 27,000 $ 62,000
$ 8,000 $ 27,000 $ 62,000
$ 8,000 $ 27,500 $ 35,500
$ 8,000 $ 27,500 $ 35,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
$ 27,500 $ 3,000 $ 30,500
$ 29,500 $ 8,000 $ 27,000 $ 64,500
$ 29,500 $ 8,000 $ 27,000 $ 64,500
$ 29,500 $ 8,000 $ 27,000 $ 64,500
$ 27,000 $ 8,000 $ 27,000 $ 62,000
$ 27,000 $ 8,000 $ 27,000 $ 62,000
$ 8,000 $ 27,500 $ 35,500
$ 8,000 $ 27,500 $ 35,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
$ 27,000 $ 27,500 $ 54,500
40% 60%
CASH FLOW ACTUALIZADO VAN CASH FLOW CASH FLOW ACTUALIZADO
$ -28,918,194 $ -28,918,194 $ -40,485,472 $ -25,303,420
$ 17,959,185 $ -10,959,009 $ 35,200,003 $ 13,750,001
$ 21,606,431 $ 10,647,422 $ 59,288,045 $ 14,474,620

$ 21,606,431 $ 10,647,422 $ 59,288,045 $ 14,474,620
$ 16,587,533 $ 27,234,955 $ 63,722,668 $ 9,723,308
$ 10,021,485 $ 37,256,440 $ 53,897,953 $ 5,140,109
$ 6,001,707 $ 43,258,148 $ 45,190,072 $ 2,693,538

$ 3,554,776 $ 46,812,924 $ 37,472,137 $ 1,395,946
$ 2,075,613 $ 48,888,537 $ 30,631,674 $ 713,199
$ 1,189,145 $ 50,077,682 $ 24,568,989 $ 357,526
$ 663,627 $ 50,741,309 $ 19,195,716 $ 174,584

80% 100%
VAN CASH FLOW CASH FLOW ACTUALIZADO VAN CASH FLOW
$ -25,303,420 $ -40,485,472 $ -22,491,929 $ -22,491,929 $ -40,485,472
$ -11,553,419 $ 35,200,003 $ 10,864,198 $ -11,627,730 $ 35,200,003
$ 2,921,202 $ 59,288,045 $ 10,165,989 $ -1,461,742 $ 59,288,045

$ 2,921,202 $ 59,288,045 $ 10,165,989 $ -1,461,742 $ 59,288,045
$ 12,644,509 $ 63,722,668 $ 6,070,213 $ 4,608,471 $ 63,722,668
$ 17,784,619 $ 53,897,953 $ 2,852,396 $ 7,460,867 $ 53,897,953
$ 20,478,157 $ 45,190,072 $ 1,328,642 $ 8,789,509 $ 45,190,072

$ 21,874,103 $ 37,472,137 $ 612,070 $ 9,401,579 $ 37,472,137
$ 22,587,302 $ 30,631,674 $ 277,965 $ 9,679,544 $ 30,631,674
$ 22,944,828 $ 24,568,989 $ 123,861 $ 9,803,405 $ 24,568,989
$ 23,119,412 $ 19,195,716 $ 53,762 $ 9,857,168 $ 19,195,716

100% 113%
CASH FLOW ACTUALIZADO VAN CASH FLOW CASH FLOW ACTUALIZADO
$ -20,242,736 $ -20,242,736 $ -40,485,472 $ -19,010,461
$ 8,800,001 $ -11,442,735 $ 35,200,003 $ 7,761,213
$ 7,411,006 $ -4,031,729 $ 59,288,045 $ 6,138,291

$ 7,411,006 $ -4,031,729 $ 59,288,045 $ 6,138,291
$ 3,982,667 $ -49,063 $ 63,722,668 $ 3,097,902
$ 1,684,311 $ 1,635,248 $ 53,897,953 $ 1,230,381
$ 706,095 $ 2,341,343 $ 45,190,072 $ 484,399

$ 292,751 $ 2,634,094 $ 37,472,137 $ 188,609
$ 119,655 $ 2,753,749 $ 30,631,674 $ 72,397
$ 47,986 $ 2,801,736 $ 24,568,989 $ 27,266
$ 18,746 $ 2,820,482 $ 19,195,716 $ 10,003

i VAN
20% $ 117,985,245
VAN
40% $ 50,741,309
60% $ 23,119,412 TIR calculada por ex
80% $ 9,857,168
100% $ 2,820,482
113% $ 0.00
$ -19,010,461
TIR calculada
manualmente
i = 12 %
AÑOS CASH FLOW
0 $ -36,517,978
1 $ -28,918,194
2 $ -10,959,009
$ -11,249,248
3 $ 10,647,422
4 $ 27,234,955
5 $ 37,256,440
6 $ 43,258,148
7 $ 46,812,924
8 $ 48,888,537
9 $ 50,077,682
10 $ 50,741,309
$ -5,110,957
$ -5,110,957 La inflacion no se puede estimar por mas de 2 años debido a que no se sabe como va
pero en este proyecto no se consi
$ -2,013,055
$ -782,675
$ -298,275
$ -109,666
$ -37,270
$ -10,003
$0
TIR 112.96%
TIR calculada por excel
Max Exposición $ -36,517,978

bido a que no se sabe como va a evolucionar el país. La inflación hoy en dia es del 25%,
o en este proyecto no se considera.
-25768581.9
2167782.641
29018214.52
48543284.16
62455748.21
72091308.44
78489381.14
82456791.89
84617981.6211
Cash Flow VS t
$ 60,000,000
$ 40,000,000
$ 20,000,000
$0
0 2 4 6 8 10 12
$ -20,000,000
$ -40,000,000
$ -60,000,000
VAN VS TIR
$ 140,000,000
$ 120,000,000
$ 100,000,000
$ 80,000,000
$ 60,000,000
$ 40,000,000
$ 20,000,000
$0
0% 20% 40% 60% 80% 100% 120%
12
120%

ProyProd2 Vassallo

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ProyProd2 Vassallo

Uploaded by

Copyright:

Available Formats

Manifold 1

Ubicación Cañería por

Croquis de Ubicación de los Pozos, Manifolds y Baterias

498000 1499000 1500000 1501000 1502000 1503000

Distancia Q bruto Qoil Qw Qg

Distancia Q bruto Densidad Viscosidad

Re 4500 5000 5500 6000 6500

Costos de Inversión Costos Fijos y Variables

Cañería Costo ΔP Potencia

Cañería Costo ΔP Potencia

Concideramos una llanura de inundacion de 50 m Fs

Fuerza sobre la cañeria Colectora II: F1 (N) 22355.7

Flecha Maxima colectora: f1 (m) 0.340 f1 (cm)

Cálculo para una distancia entre apoyos de 16,6 m (50/3)

Fuerza Sobre la Cañeria Colectora II F1 (N) 7451.90

Concideramos una llanura de inundacion de 50/3 m

Fuerza sobre la cañeria Colectora I: F1 (N) 7451.9

Flecha Maxima colectora: f1 (m) 0.0042 f1 (cm)

Diametro Cañeria de Producción Diametro Camisa

% Agua RGL Densidad Oil Viscosidad Salinidad Pto escurr

% Agua Densidad Oil Viscosidad

Costos Fijos y Variables Impuestos

CÁLCULO DEL REYN

1.1 Costo de los puentes [USD]= $ 2,000,000.00

Concideramos la fuerza producida por el peso del

dan a aumentar la fuerza aplicada sobre la cañeria, obtenemos

ortes extremos, una distancia de 16,6 m. De esta forma la flecha

gun normas civiles), mientras que la parte superior (donde apoyan

a en forma adecuada la cañería. Como punto adicional, se

Costo del paso [USD]= $ 750,000.00

Diametro Camisa Espesor Camisa (tabla)

camisar el ducto en una cañeria de diametro interior mayor

ción eléctrica y protección catódica.

CÁLCULO CAÍDAS DE PRESIÓN

CÁLCULO COEFICIENTE DE FRICCION

Costo Total a 1 Año

Costo Total a 1 Año

Pérdidas de Carga [kg/cm2]

Pérdidas de Carga [kg/cm2]

Pérdidas de Carga [kg/cm2]

érdidas de Carga [kg/cm2]

Potencia Requerida [HP]

1 2 7.30 5 1.865 3.9 66.1

Cañería Ø Ø Externo Espesor Q Tº

1 6 16.830 5 21.54 0.1 70.5

Distancia Q Bruto Temperatura Calor

M-1 BATERIA GL 8 30.0 72.7 70.5 0.549

Cañería Ø Ø Externo Espesor Q Tº

1 2.5 7.30 10 6.50 0.1 70.4

% Agua RGL Densidad Oil Viscosidad Salinidad Pto escurr Pest

CAPACIDAD DEL GAS

CAPACIDAD DEL LIQUIDO

tr (min) d (in) Leff (f) Lt (f) 12*(Lt/D) d2 Leff

Separador 2 Capacidad de Liquido [bbl/d] 2596.15

tr (min) d (in) Leff (f) Lt (f) 12*(Lt/D) d2 Leff

42 4.205 5.607 1.602

Separador 3 Capacidad de Liquido [bbl/d] 6439.46

tr (min) d (in) Leff (f) Lt (f) 12*(Lt/D) d2 Leff

46 13.042 17.390 4.536

Separador 4 Capacidad de Liquido [bbl/d] 4616.16

tr (min) d (in) Leff (f) Lt (f) 12*(Lt/D) d2 Leff

Valor de L/D Adecuado 50

Valor de L/D Adecuado 50