Tablas y Calculos

OIL COMPANY S.A.
CORPORACIÓN PROFESIONAL DE INGENIERIA

DEPARTAMENTO DE EXPLORACIÓN,PRODUCCIÓN Y REFINACIÓN
CLIENTE:
YACIMIENTOS PETROLIFEROS FISCALES BOLIVIANOS YPFB
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPERA
UBICACIÓN DEL PROYECTO:
PAIS: BOLIVIA
DEPARTAMENTO: TARIJA
HOJA DE DATOS PARA: CALCULO DE RESERVAS
CALCULO DE RESERVAS VOLUMETRICAS
Vol. De gas in situ
DATOS DEL YACIMIENTO
Volumen de roca
Porosidad
Saturacion de agua irreductible
Temperatura del reservorio
Presion del reservorio
Presion atmosferica
Temperatura ambiente
Factor de compresibilidad ambiente
Factor de compresibilidad del reservorio
CALCULO DE G, GP,%R METODO ANALITICO
Bg = 0.0050
G = 52.0905 MMMm3
Gp = 41.7276 MMMm3
%R = 0.8011
GAS IN SITU Y %R- GRAFICAMENTE
P Z
246.00 0.9321
225.00 0.9215
180.00 0.9092
120.00 0.9145
80.00 0.9320
0.00 1.0000
1.0200
Z vs P
1.0000
f(x) = 3.13549879703983E-14x^5 - 2.17546407176907E-11x^4 + 5.46981658717298E-09x^3 + 2.87444101042635E-06x^2
R²0.9800
=1
0.9600
0.9400
Z
0.9200
0.9000
0.8800
0.8600
0.00 50.00 100.00 150.00 200.00 250.00
P [Kg/cm2]
P Z P/Z Bg G
[Kg/cm2] [Kg/cm2] [MMMm3]
246.00 0.9638 255.25 0.00520 50.3790
236.00 0.9567 246.67 0.00538 48.6864
230.00 0.9529 241.37 0.00550 47.6406
225.00 0.9499 236.87 0.00560 46.7524
215.00 0.9444 227.65 0.00583 44.9326
205.00 0.9397 218.16 0.00608 43.0581
190.00 0.9340 203.44 0.00652 40.1524
180.00 0.9310 193.33 0.00686 38.1586
170.00 0.9288 183.03 0.00725 36.1246
160.00 0.9273 172.54 0.00769 34.0547
150.00 0.9265 161.89 0.00820 31.9535
140.00 0.9265 151.11 0.00878 29.8258
130.00 0.9271 140.22 0.00946 27.6763
120.00 0.9284 129.25 0.01027 25.5102
110.00 0.9305 118.21 0.01123 23.3323
100.00 0.9333 107.15 0.01239 21.1478
90.00 0.9368 96.07 0.01381 18.9617
80.00 0.9410 85.01 0.01561 16.7791
70.00 0.9460 74.00 0.01793 14.6049
80.00 0.9410 85.01 0.01561 16.7791
70.00 0.9460 74.00 0.01793 14.6049
60.00 0.9516 63.05 0.02105 12.4441
50.00 0.9580 52.19 0.02543 10.3012
40.00 0.9651 41.45 0.03202 8.1806
30.00 0.9728 30.84 0.04303 6.0866
20.00 0.9812 20.38 0.06511 4.0229
10.00 0.9903 10.10 GAS
0.13143 IN SITU y RECUPERABLE
1.9930
0.00 1.0000
270 0.00 0.00 0.0000
255
240
225
210
GAS IN SITU Y RECUPERABLE
195
180
165
P/Z [Kg/cm2]
150
135
120
105
90
75
60
45
30
15
0
0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48
Gas Acumulado [MMMm3]
P[Kg/cm2]
10
12
14
16
18
20
22
24
26
20
40
60
80
0
0
0
0
0
0
0
0
0
0
0
10
20
30
40
50
60
70
80
90
100
110
120
130
140
P vs P/Z
P/Z [Kg/cm2] 150

160
170
180
190
200
210
220
230
ELABORÓ:
Ing.:
FINACIÓN REVISÓ:
Ing.:
PFB APROBÓ:
Ing.:
N DEL YACIMIENTO " LA ESPERANZA"
NÚMERO DE DOCUMENTO:
HD-ABK-H-4885-P-381
e gas in situ
2140.00 MMm3
0.18 %
0.32 %
370.00 ºK
246.00 Kg/cm2
1.03 Kg/cm2
288.00 ºK
1.00
0.93
298E-09x^3 + 2.87444101042635E-06x^2 - 0.001105108x + 1
200.00 250.00
Gp %R
[MMMm3]
0.00 0.00
1.69 3.36
2.74 5.44
3.63 7.20
5.45 10.81
7.32 14.53
10.23 20.30
12.22 24.26
14.25 28.29
16.32 32.40
18.43 36.57
20.55 40.80
22.70 45.06
24.87 49.36
27.05 53.69
29.23 58.02
31.42 62.36
33.60 66.69
35.77 71.01
33.60 66.69
35.77 71.01
37.93 75.30
40.08 79.55
42.20 83.76
44.29 87.92
46.36 92.01
y RECUPERABLE
48.39 96.04
50.38 100.00
Column D
8 30 32 34 36 38 40 42 44 46 48 50 52 54
[MMMm3]
]
150
160
170
180
190
200
210
220
230
240
250
260
270
PROYECTO:
4885.00
REVISADO:
1.00
FECHA:
40796.00
DOCUMENTO: Nº DE HOJA
85-P-381 5 DE 7
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
PAIS: BOLIVIA
HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING
CORRELACION DE LA VISCOSIDAD VS LA PRESION PORMEDIO EN EL TUBING
Ptb u*10^6
10.50
110.00 9.91
100.00 9.67
90.00 9.48 10.00
80.00 9.16
f(x) = 0.0218157385x
70.00 8.92 R² = 0.9887086366
60.00 8.77 9.50
50.00 8.56
45.00 8.54
9.00
u
6
8; 8.54
7; 8.56
8.50
8.00
7.50
40 50 60
7.50
40 50 60
ELABORÓ: PROYECTO:
Ing.: 4885.00
ACIÓN REVISÓ: REVISADO:
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
EL YACIMIENTO " LA ESPERANZA"
NÚMERO DE DOCUMENTO: Nº DE HOJA
HD-ABK-H-4885-P-381 5 DE 7
BING
IO EN EL TUBING
u vs Ptf
1; 9.91
f(x) = 0.0218157385x + 7.477422276
R² = 0.9887086366 2; 9.67
3; 9.48
4; 9.16
5; 8.92
6; 8.77
8; 8.54
7; 8.56
0 50 60 70 80 90 100 110 120
Ptb
0 50 60 70 80 90 100 110 120
Ptb
ROYECTO:
885.00
EVISADO:
1.00
FECHA:
0796.00
º DE HOJA
DE 7
1; 9.91
2; 9.67
Column D
Linear (Column D)
110 120
110 120
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPER
PAIS: BOLIVIA
Contrapresion
Q Pwf Pws Q Pwf

[Mm3/d] [Kg/cm2] [Kg/cm2] [Mm3/d] [Kg/cm2]
25.00 95.35 246.00 0.00 246.00
50.00 95.49 432.20 197.07
100.00 96.03 665.27 157.87
250.00 99.49 808.30 126.47
500.00 110.48 898.09 101.32
750.00 126.23 955.00 81.16
1000.00 145.09
1200.00 161.65 219.00 0.00 219.00

1300.00 170.26 353.04 175.44
1350.00 174.64 543.43 140.55
660.26 112.59
733.61 90.20
25.00 71.54 780.10 72.26
50.00 71.73
100.00 72.44 167.00 0.00 167.00

250.00 76.96 220.28 133.78
500.00 90.68 339.08 107.17
750.00 109.28 411.98 85.86
1000.00 130.57 457.74 68.78
1200.00 148.74 486.75 55.10
1300.00 158.07
1350.00 162.78 117.00 0.00 117.00

118.60 93.73
25.00 47.75 182.56 75.09
50.00 48.03 221.81 60.15
100.00 49.08 246.45 48.19
250.00 55.52 262.07 38.60
500.00 73.35
750.00 95.37
1000.00 119.17
1200.00 138.82
Comportamiento
1300.00 148.77
1350.00 153.78
25.00 29.94
50.00 30.38 260
100.00 32.01 250
250.00 41.21 240
500.00 63.20
230
750.00 87.79
220
1000.00 113.18
1200.00 210
133.71
1300.00 144.00 200
1350.00 149.21 190
180
170
160
150
140
Pwf[Kg/cm2]
130
120
110
100
90
80
70
60
50
40
30
20
10
0
0 50 100 150 200 250 300 350 400 450 500 550 6
Pws=246 Pws=240 Pws=235 Pws=22

20
10
0
0 50 100 150 200 250 300 350 400 450 500 550 6

Pws=91 Pws=86 Pws=81 Ptf=80
ELABORÓ: PROYECTO:
Ing.: $4,885.00
Ing.: $1.00
APROBÓ: FECHA:
Ing.: 10-Sep-11
HD-ABK-H-4885-P-381 5 DE 7
BING
Comportamiento con FR=80,1059=80,11
Pws Q Pwf Pws Q Pwf Pws

[Kg/cm2] [Mm3/d] [Kg/cm2] [Kg/cm2] [Mm3/d] [Kg/cm2] [Kg/cm2]
240.00 0.00 240.00 235.00 0.00 235.00 229.00
414.02 192.26 399.13 188.26
637.29 154.02 614.37 150.81
774.31 123.39 746.45 120.82
860.32 98.85 829.37 96.79
914.84 79.19 881.93 77.54
208.00 0.00 208.00 197.00 0.00 197.00 187.00

322.76 166.63 293.65 157.82
496.82 133.49 452.01 126.43
603.64 106.94 549.18 101.28
670.69 85.67 610.19 81.14
713.19 68.63 648.85 65.00
157.00 0.00 157.00 147.00 0.00 147.00 137.00

197.84 125.77 176.44 117.76
304.54 100.76 271.58 94.34
370.01 80.72 329.97 75.57
411.11 64.66 366.63 60.54
437.16 51.80 389.86 48.50
108.00 0.00 108.00 99.00 0.00 99.00 91.00

103.18 86.52 88.69 79.31
158.83 69.31 136.51 63.53
192.98 55.52 165.86 50.90
214.41 44.48 184.29 40.77
228.00 35.63 195.97 32.66
portamiento y Contrapresión
350 400 450 500 550 600 650 700 750 800 850 900 950 1000 1050 1100 1150 1200 1250 1300 1350 1400
Q [Mm3/d]
240 Pws=235 Pws=229 Pws=224 Pws=219 Pws=208 Pws=197 Pws=187

350 400 450 500 550 600 650 700 750 800 850 900 950 1000 1050 1100 1150 1200 1250 1300 1350 1400
Q [Mm3/d]

86 Pws=81 Ptf=80 Ptf=60 Ptf=40 Ptf=25
ROYECTO:
4,885.00
EVISADO:
$1.00
FECHA:
0-Sep-11
º DE HOJA
DE 7
059=80,11
Q Pwf Pws Q Pwf

[Mm3/d] [Kg/cm2] [Kg/cm2] [Mm3/d] [Kg/cm2]
0.00 229.00 224.00 0.00 224.00
381.56 183.45 367.18 179.45
587.34 146.96 565.20 143.75
713.61 117.73 686.72 115.16
792.87 94.32 763.00 92.26
843.12 75.56 811.35 73.91
0.00 187.00 177.00 0.00 177.00

268.20 149.81 243.74 141.79
412.84 120.01 375.19 113.59
501.59 96.14 455.85 91.00
557.31 77.02 506.48 72.90
592.63 61.70 538.58 58.40
0.00 137.00 127.00 0.00 127.00

156.08 109.75 136.80 101.74
240.25 87.92 210.57 81.50
291.90 70.43 255.84 65.29
324.33 56.42 284.26 52.31
344.88 45.20 302.27 41.90
0.00 91.00 86.00 0.00 86.00

76.59 72.90 69.42 68.89
117.90 58.40 106.86 55.19
143.24 46.78 129.83 44.21
159.16 37.48 144.25 35.42
169.24 30.02 153.39 28.37
81.00 0.00 81.00

62.55 64.89
96.28 51.98
116.98 41.64
129.97 33.36
138.21 26.73
150 1200 1250 1300 1350 1400
Pws=187
150 1200 1250 1300 1350 1400
Pws=187
Pws=99
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPE
PAIS: BOLIVIA
Para Ptf=80kg/cm2
Q u Condicion f
Mm3/d MMcfd cfd
25.00 883.00 883000.00 0.00 SI 0.01
50.00 1766.00 1766000.00 0.00 SI 0.01
100.00 3531.00 3531000.00 0.00 SI 0.01
250.00 8829.00 8829000.00 0.00 SI 0.00
500.00 17657.00 17657000.00 0.00 SI 0.00
750.00 26486.00 26486000.00 0.00 SI 0.00
1000.00 35315.00 35315000.00 0.00 SI 0.00
1200.00 42378.00 42378000.00 0.00 NO 0.00
1300.00 45909.00 45909000.00 0.00 SI 0.00
1350.00 47675.00 47675000.00 0.00 SI 0.00
Para Ptf=60kg/cm2
Q u Condición f
Mm3/d MMcfd cfd
25.00 883.00 883000.00 0.00 SI 0.01

50.00 1766.00 1766000.00 0.00 SI 0.01
100.00 3531.00 3531000.00 0.00 SI 0.01
250.00 8829.00 8829000.00 0.00 SI 0.00
500.00 17657.00 17657000.00 0.00 SI 0.00
750.00 26486.00 26486000.00 0.00 SI 0.00
1000.00 35315.00 35315000.00 0.00 SI 0.00
1200.00 42378.00 42378000.00 0.00 SI 0.00
1300.00 45909.00 45909000.00 0.00 SI 0.00
1350.00 47675.00 47675000.00 0.00 SI 0.00
Para Ptf=40kg/cm2
Q u Condición f
Mm3/d MMcfd Mcfd [lb/(ft*seg)]

25.00 883.00 883000.00 0.00 SI 0.01
50.00 1766.00 1766000.00 0.00 SI 0.01
100.00 3531.00 3531000.00 0.00 SI 0.01
250.00 8829.00 8829000.00 0.00 SI 0.00
500.00 17657.00 17657000.00 0.00 SI 0.00
750.00 26486.00 26486000.00 0.00 SI 0.00
1000.00 35315.00 35315000.00 0.00 SI 0.00
1200.00 42378.00 42378000.00 0.00 SI 0.00
1300.00 45909.00 45909000.00 0.00 SI 0.00
1350.00 47675.00 47675000.00 0.00 SI 0.00
Para Ptf=25kg/cm2
Q u Condición f
Mm3/d MMcfd Mcfd [lb/(ft*seg)]

25.00 883.00 883000.00 0.00 SI 0.01
50.00 1766.00 1766000.00 0.00 SI 0.01
100.00 3531.00 3531000.00 0.00 SI 0.01
250.00 8829.00 8829000.00 0.00 SI 0.00
500.00 17657.00 17657000.00 0.00 SI 0.00
750.00 26486.00 26486000.00 0.00 NO 0.00
1000.00 35315.00 35315000.00 0.00 NO 0.00
1200.00 42378.00 42378000.00 0.00 NO 0.00
1300.00 45909.00 45909000.00 0.00 NO 0.00
1350.00 47675.00 47675000.00 0.00 NO 0.00
ELABORÓ: PROYECTO:
Ing.: 4885.00
CIÓN REVISÓ: REVISADO:
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
L YACIMIENTO " LA ESPERANZA"
HD-ABK-H-4885-P-381 5 DE 7
ING
s Pwf Ptb* Ptb Ptb-Ptb*

Psia Kg/cm2
0.35 1356.23 95.35 87.68 87.68 0.00
0.35 1358.22 95.49 87.75 87.75 0.00
0.35 1365.82 96.03 88.01 88.01 0.00
0.35 1415.10 99.49 89.74 89.75 0.01
0.35 1571.34 110.48 95.21 95.24 0.03
0.35 1795.37 126.23 103.19 103.11 0.08
0.35 2063.70 145.09 112.48 112.55 0.07
0.35 2299.44 161.67 120.00 120.83 0.50
0.35 2422.26 170.30 123.82 125.15 0.00
0.35 2484.75 174.70 126.01 127.35 0.00

Psia Kg/cm2
0.35 1017.58 71.54 65.77 65.77 0.00

0.35 1020.23 71.73 65.86 65.86 0.00
0.35 1030.28 72.44 66.22 66.22 0.00
0.35 1094.59 76.96 68.48 68.48 0.00
0.35 1289.72 90.68 75.34 75.34 0.00
0.35 1554.28 109.28 84.64 84.64 0.00
0.35 1857.18 130.57 95.29 95.29 0.00
0.35 2115.52 148.74 103.04 104.37 0.00
0.35 2248.24 158.07 107.70 109.03 0.00
0.35 2315.31 162.78 110.06 111.39 0.00
Psia Kg/cm2 Kg/cm2 Kg/cm2 Kg/cm2

0.35 679.17 47.75 53.88 53.88 0.00
0.35 683.12 48.03 54.01 54.01 0.00
0.35 698.02 49.08 54.54 54.54 0.00
0.35 789.71 55.52 57.76 57.76 0.00
0.35 1043.24 73.35 66.67 66.67 0.00
0.35 1356.52 95.37 77.69 77.69 0.00
0.35 1694.97 119.17 89.58 89.58 0.00
0.35 1974.54 138.82 98.08 99.41 0.00
0.35 2116.07 148.77 103.05 104.39 0.00
0.35 2187.19 153.78 105.67 106.89 0.12

Psia Kg/cm2 Kg/cm2 Kg/cm2 Kg/cm2
0.35 425.84 29.94 44.97 44.97 0.00
0.35 432.11 30.38 45.19 45.19 0.00
0.35 455.27 32.01 46.00 46.00 0.00
0.35 586.12 41.21 50.60 50.60 0.00
0.35 898.86 63.20 61.60 61.60 0.00
0.35 1248.73 87.79 73.35 73.90 0.55
0.35 1609.79 113.18 85.13 86.59 1.46
0.35 1901.75 133.71 93.52 96.85 2.00
0.35 2048.22 144.00 98.45 102.00 2.22
0.35 2122.24 149.21 105.67 104.60 2.40
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
PAIS: BOLIVIA
PRONOSTICO DE PRODUCCION
CAUDAL RETENIDO EN CAUDAL

Año Pws Pwf Ptf DEMANDA YAC. PRODUCIDO
[Kg/cm2] [Kg/cm2] [Kg/cm2] [MMm3/d] [MMm3/d] [MMm3/d]

0 246
1 240 127.5 80 3.0 0.18 3.18
2 235 125 80 3.0 0.18 3.18
3 229 123 80 3.0 0.18 3.18
4 224 121 80 5.0 0.3 5.30
5 208 101 60 5.0 0.3 5.30
6 197 96 60 5.0 0.3 5.30
7 187 92.3 60 5.0 0.3 5.30
8 177 88 60 5.0 0.3 5.30
9 157 66 40 8.0 0.48 8.48
10 147 63 40 8.0 0.48 8.48
11 137 60 40 8.0 0.48 8.48
12 127 57 40 8.0 0.48 8.48
13 108 40 25 7.0 0.42 7.42
14 99 36.5 25 6.0 0.36 6.36
15 91 36 25 5.0 0.3 5.30
16 86 34.3 25 4.3 0.258 4.56
ELABORÓ: PROYECTO:
Ing.: 4885.00
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
HD-ABK-H-4885-P-381 5 DE 7
BING
Nº DE POZOS POR AÑO
VOL. ANUAL VOLUMEN CAUDAL POZO Q max POR CAUDAL NECESARIOS POR PERFORAR
PRODUCIDO ACUMULADO PROMEDIO bp POZO DEMANDA
[MMm3/d] [MMm3/d] [MMm3/d] [MMm3/d] [MMm3/d]

5
1160.7 1160.7 0.7579 0.8 3.0 4.20 0
1160.7 2321.4 0.7300 0.7 3.0 4.36 0
1160.7 3482.1 0.6932 0.7 3.0 4.59 3
1934.5 5416.6 0.6643 0.7 5.0 7.98 1
1934.5 7351.1 0.6240 0.6 5.0 8.49 2
1934.5 9285.6 0.5666 0.6 5.0 9.35 1
1934.5 11220.1 0.5138 0.5 5.0 10.31 2
1934.5 13154.6 0.4651 0.5 5.0 11.40 8
3095.2 16249.8 0.4081 0.4 8.0 20.78 4
3095.2 19345 0.3612 0.4 8.0 23.48 3
3095.2 22440.2 0.3168 0.3 8.0 26.77 5
3095.2 25535.4 0.2748 0.3 8.0 30.86 3
2708.3 28243.7 0.2217 0.2 7.0 33.47 0
2321.4 30565.1 0.1908 0.2 6.0 33.34 0
1934.5 32499.6 0.1613 0.2 5.0 32.85 0
1663.67 34163.27 0.1458 0.1 4.3 31.25 0
ROYECTO:
885.00
EVISADO:
1.00
FECHA:
0796.00
º DE HOJA
DE 7
Nº DE POZOS POR AÑO

SE ESTA
PERFORAND ACUMULAD pozos PERFOR. EN
ESTERILES OS productores RESERVA
O
0 5 0 0
0 0 5 5
0 0 5 5
0 3 5 5
0 1 8 8
0 2 9 9
1 1 11 10
0 2 12 11
0 8 14 12 1
0 4 22 21
1 3 26 24
0 5 29 27
1 3 34 31
0 0 37 34
0 0 37 34
0 0 37 34
0 0 37 34
$0.00 $0.00
$1.00 $3.00
Chart Title
$2.00 $3.00
$3.00 $3.00 $10.00
$4.00 $5.00
$5.00 $5.00
$6.00 $5.00
f(x) = 1.92563676882013E-05x^6 - 0.0006504309x^5 + 0.004788853x^4 + 0.0392338065x^3 - 0.5999989933x^2 + 2.618
$7.00 $5.00 R² = 0.931497506
$8.00 $5.00
$9.00 $8.00
$10.00 $8.00
$5.00
$11.00 $8.00
$12.00 $8.00 Axis Title
$13.00 $7.00
$14.00 $6.00
$15.00 $5.00
$16.00 $4.00
$0.00
Axis Title
4 + 0.0392338065x^3 - 0.5999989933x^2 + 2.6181231901x + 0.2089110244
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPERANZA
PAIS: BOLIVIA
HOJA DE DATOS PARA: INGRESOS
NUMERO DE CAUDAL POZO

Cantidad de pozos En
AÑO Ptf[Kg/cm2] COMPRESOR PROMEDIO bp Q-pozo Anual
esteriles Produccion [MMm3/d]
ES
0 0 0 0 0
1 0 80 0 5 0.7579 276633500
2 0 80 0 5 0.7300 266450000
3 0 80 0 5 0.6932 253018000
4 0 80 1 8 0.6643 242469500
5 0 60 1 9 0.6240 227760000
6 1 60 0 10 0.5666 206809000
7 0 60 0 11 0.5138 187537000
8 0 60 1 12 0.4651 169761500
9 0 40 0 21 0.4081 148956500
10 1 40 1 24 0.3612 131838000
11 0 40 1 27 0.3168 115632000
12 1 40 0 31 0.2748 100302000
13 0 25 0 34 0.2217 80920500
14 0 25 0 34 0.1908 69642000
15 0 25 0 34 0.1613 58874500
16 0 25 0 34 0.1458 53217000
ELABORÓ: PROYECTO:
Ing.: 4885.00
REVISÓ: REVISADO:
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
MIENTO " LA ESPERANZA"
HD-ABK-H-4885-P-381 5 DE 7
Q- a ser Q de gas Q
Q-producido
comprimido
CONDENSADO m3/año
comprimido condensado ENERG conversion
M3/AÑO
m3/año neto neto MMBTU litros
[m3/año] [BBL/año]
0 0 0 0 0
1383167500 0 27663.35 1383139837 173997.5595 51066905.91 27663350
1332250000 0 26645 1332223355 167592.3189 49187018.49 1406000.676
1265090000 0 25301.8 1265064698.2 159143.8294 46707453.72 1335122.833
1939756000 0 38795.12 1939717205 244014.4163 71616298.92 2047136.984
2049840000 12775000 40996.8 2037024003.2 257862.5925 75208963.22 2163315.012
2068090000 25550000 41361.8 2042498638.2 260158.3777 75411092.22 2182575.296
2062907000 25550000 41258.14 2037315742 259506.3747 75219734.51 2177105.375
2037138000 25550000 40742.76 2011547257 256264.726 74268336.28 2149909.855
3128086500 38325000 62561.73 3089698938 393502.1731 114074774 3301251.066
3164112000 38325000 63282.24 3125723718 398034.0531 115404845 3339270.865
3122064000 51100000 62441.28 3070901559 392744.564 113380756 3294895.173
3109362000 63875000 62187.24 3045424813 391146.6975 112440130 3281490.016
2751297000 63875000 55025.94 2687366974 346103.3921 99220276 2903603.259
2367828000 63875000 47356.56 2303905643 297864.3537 85062500.26 2498906.187
2001733000 63875000 40034.66 1937817965 251810.9028 71546177.1 2112544.906
1809378000 63875000 36187.56 1745466812 227613.3269 64444380.18 1909541.521
total
ROYECTO:
885.00
EVISADO:
1.00
FECHA:
0796.00
º DE HOJA
DE 7
ingresos
ingresos GN ingreso general
condensado
0 0
102133812 13831675 115965486.817
98374037 703000.3379 99077037.318
93414907.44 667561.4167 94082468.861
143232598 1023568.492 144256166.335
150417926 1081657.506 151499583.950
150822184 1091287.648 151913472.090
150439469 1088552.688 151528021.698
148536673 1074954.928 149611627.497
228149549 1650625.533 229800174.533
230809691 1669635.433 232479326.199
226761513 1647447.586 228408960.485
224880259 1640745.008 226521004.032
198440552 1451801.629 199892353.728
170125001 1249453.094 171374453.617
143092354 1056272.453 144148626.650
128888760 954770.7603 129843531.124
2588519285 31883009.51 2,620,402,294.934
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPERAN
PAIS: BOLIVIA
HOJA DE DATOS PARA: EGRESOS
PERFORACION
AÑO
Nro de pozos Nro de Pozos costo
productores perforados perforacion work over
$
0 0 5 15000000.00 0
1 5 0 0.00 1
2 5 0 0.00 1
3 5 3 9000000.00 1
4 8 1 3000000.00 2
5 9 2 6000000.00 2
6 10 1 3000000.00 2
7 11 2 6000000.00 2
8 12 8 24000000.00 2
9 21 4 12000000.00 4
10 24 3 9000000.00 5
11 27 5 15000000.00 5
12 31 3 9000000.00 6
13 34 0 0.00 7
14 34 0 0.00 7
15 34 0 0.00 7
16 34 0 0.00 7
ELABORÓ:
Ing.:
REVISÓ:
Ing.:
APROBÓ:
Ing.:
IMIENTO " LA ESPERANZA"
HD-ABK-H-4885-P-381
FORACION SIS
Costo Total Perforacion y Nro de compresores

Compresores
mantenimiento Mantenimiento en uso
$ $ Nro $ #
0 15000000.00 0 0 0
50000.00 50000.00 0 0 0
50000.00 50000.00 0 0 0
50000.00 9050000.00 0 0 0
100000.00 3100000.00 1 4000000 0
100000.00 6100000.00 1 4000000 1
100000.00 3100000.00 0 0 2
100000.00 6100000.00 0 0 2
100000.00 24100000.00 1 4000000 2
200000.00 12200000.00 0 0 3
250000.00 9250000.00 1 4000000 3
250000.00 15250000.00 1 4000000 4
300000.00 9300000.00 0 0 5
350000.00 350000.00 0 0 5
350000.00 350000.00 0 0 5
350000.00 350000.00 0 0 5
350000.00 350000.00 0 0 5
Ó: PROYECTO:
4885.00
REVISADO:
Ing.: 1.00
FECHA:
Ing.: 40796.00
DE DOCUMENTO: Nº DE HOJA
H-4885-P-381 5 DE 7
SISTEMA DE CAPTACION
Costo Cañeria
costo operativo Separadores Costo Cañeria Principal
Secundaria
$ Nro $ m $ m
0 1 250000 7875 708750 7500
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 3750 337500 0
0 0 0 750 67500 0
750000 0 0 1500 135000 1500
1500000 0 0 2625 236250 0
1500000 0 0 5250 472500 0
1500000 0 0 10125 911250 1500
2250000 0 0 4125 371250 0
2250000 0 0 4125 371250 375
3000000 0 0 3375 303750 375
3750000 0 0 0 0 0
3750000 0 0 0 0 0
3750000 0 0 0 0 0
3750000 0 0 0 0 0
3750000 0 0 0 0 0
gasoductos
Est. de medicion y en Mantenimiento
planta de tratamiento
regulacion funcionamie Gasoducto
nto
Costo Cañeria Principal m

Nro $ $ Nro $
$
1125000 1 400000 0 0 1 3500000
0 0 0 15375 230625 0 0
0 0 0 15375 230625 0 0
0 0 0 15375 230625 0 0
0 0 0 19125 286875 0 0
225000 0 0 19875 298125 0 0
0 0 0 22875 343125 0 0
0 0 0 25500 382500 0 0
225000 0 0 30750 461250 0 0
0 0 0 42375 635625 0 0
56250 0 0 46500 697500 0 0
56250 0 0 51000 765000 0 0
0 0 0 54750 821250 0 0
0 0 0 54750 821250 0 0
0 0 0 54750 821250 0 0
0 0 0 54750 821250 0 0
0 0 0 54750 821250 0 0
total
inprevistos
TOTAL TOTAL Egresos
10%
$ $
20983750.00 2098375 23082125.00

280625.00 28062.5 308687.50
280625.00 28062.5 308687.50
9618125.00 961812.5 10579937.50
7454375.00 745437.5 8199812.50
11508125.00 1150812.5 12658937.50
5179375.00 517937.5 5697312.50
8455000.00 845500 9300500.00
31197500.00 3119750 34317250.00
15456875.00 1545687.5 17002562.50
16625000.00 1662500 18287500.00
23375000.00 2337500 25712500.00
13871250.00 1387125 15258375.00
4921250.00 492125 5413375.00
4921250.00 492125 5413375.00
4921250.00 492125 5413375.00
4921250.00 492125 5413375.00
183970625.00 18397062.5 202,367,687.50
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA E
PAIS: BOLIVIA
HOJA DE DATOS PARA: FLUJO DE CAJA
FLUJO DE CAJA
PERIODO INGRESOS EGRESOS FLUJO DE CAJA ACUMULADO
$ $ $ $
0 0 23,082,125.000 -$23,082,125.000 -$23,082,125.00
1 $ 115,965,486.817 308,687.500 $115,656,799.317 $92,574,674.32
2 $ 99,077,037.318 308,687.500 $98,768,349.818 $191,343,024.14
3 $ 94,082,468.861 10,579,937.500 $83,502,531.361 $274,845,555.50
4 $ 144,256,166.335 8,199,812.500 $136,056,353.835 $410,901,909.33
5 $ 151,499,583.950 12,658,937.500 $138,840,646.450 $549,742,555.78
6 $ 151,913,472.090 5,697,312.500 $146,216,159.590 $695,958,715.37
7 $ 151,528,021.698 9,300,500.000 $142,227,521.698 $838,186,237.07
8 $ 149,611,627.497 34,317,250.000 $115,294,377.497 $953,480,614.57
9 $ 229,800,174.533 17,002,562.500 $212,797,612.033 $1,166,278,226.60
10 $ 232,479,326.199 18,287,500.000 $214,191,826.199 $1,380,470,052.80
11 $ 228,408,960.485 25,712,500.000 $202,696,460.485 $1,583,166,513.28
12 $ 226,521,004.032 15,258,375.000 $211,262,629.032 $1,794,429,142.32
13 $ 199,892,353.728 5,413,375.000 $194,478,978.728 $1,988,908,121.04
14 $ 171,374,453.617 5,413,375.000 $165,961,078.617 $2,154,869,199.66
15 $ 144,148,626.650 5,413,375.000 $138,735,251.650 $2,293,604,451.31
16 $ 129,843,531.124 5,413,375.000 $124,430,156.124 $2,418,034,607.43
$2,418,034,607.434 $18,763,711,475.51
Ganancias
Ganancias que la empresa ofrece

ELABORÓ:
Ing.:
IÓN REVISÓ:
Ing.:
APROBÓ:
Ing.:
YACIMIENTO " LA ESPERANZA"
HD-ABK-H-4885-P-381
VAN
$
-23082125.000
84158794.834
158134730.690
206495533.806
280651532.908
341346875.078
392850551.221
430122072.141
444805743.582
494615818.260
532230965.115
554890204.769
571760424.939
576115837.235
567444409.212
549070670.041
526234781.926
6687846820.758
$b 2,418,034,607.43
$b 1,209,017,303.72
PROYECTO:
4885.00
REVISADO:
Ing.: 1.00
FECHA:
Ing.: 40796.00
DOCUMENTO: Nº DE HOJA
85-P-381 5 DE 7
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPERANZA"
PAIS: BOLIVIA
HOJA DE DATOS PARA: FLUJO DE CAJA
Flujo de caja
Tiempo
acumulado 2500
EN MILLONES
2400
0 -23,082,125.000 -23.082125
2300
1 90,571,721.857 90.571721857
2200
2 187,410,852.390 187.4108523899
2100
3 269,081,418.260 269.0814182604
2000
4 402,350,828.816 402.3508288164
1900
flujo de caja acumulado {dolares}millones

5 538,252,620.067 538.2526200673 1800
6 681,510,996.529 681.5109965292 1700
7 820,777,240.555 820.7772405551 1600
8 933,136,656.238 933.1366562376 1500
9 1,141,449,013.444 1141.449013444 1400
10 1,351,125,416.613 1351.1254166133 1300
11 1,549,352,843.133 1549.3528431334 1200
12 1,756,194,331.585 1756.1943315851 1100
13 1,946,792,680.450 1946.7926804505 1000
14 2,109,428,427.227 2109.4284272267 900

800
15 2,245,368,485.924 2245.3684859242
700
16 2,367,281,996.648 2367.2819966483
600
500
400
300
200
100
0
600
flujo de
500
400
300
200
100
0
-100 0 2
-200
560
540
520
500
480
460
440
420
400
380
360
340
320
300
280
260
240
220
200
180
160
140
120
100
80
60
40
20
0
-20 0 1
-40
-60
ELABORÓ: PROYECTO:
Ing.: 4885.00
REVISÓ: REVISADO:
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
IMIENTO " LA ESPERANZA"
HD-ABK-H-4885-P-381 5 DE 7
Flujo de Caja
2500
2400
2300
2200
2100
2000
1900
flujo de caja acumulado {dolares}millones
1800
1700
1600
1500
1400
1300
1200
1100
1000
900
800
700
600
500
400
300
200
100
0
flujo de 600
500
400
300
200
100
0
-100 0 2 4 6 8 10 12 14 16 18
-200
Tiempo [Años]
560
540
520
500
480
460
440
420
400
380
360
340
320
300
280
260
240
220
200
180
160
140
120
100
80
60
40
20
0
-20 0 1 2 3 4 5 6
-40
-60
ROYECTO:
885.00
EVISADO:
1.00
FECHA:
0796.00
º DE HOJA
DE 7
16 18
6
OILCOMPANY S.A.
CLIENTE:
PROYECTO:
CALCULO DE RESERVAS Y PREVISION DE PRODUCCION DEL YACIMIENTO " LA ESPERAN
PAIS: BOLIVIA
0.00 0.00
2.00 2.00
3.00 3.00
4.00 4.00
10.00 10.00
15.00 15.00
ELABORÓ: PROYECTO:
Ing.: 4885.00
Ing.: 1.00
APROBÓ: FECHA:
Ing.: 40796.00
HD-ABK-H-4885-P-381 5 DE 7
BING
16.00
14.00
12.00
10.00
8.00
6.00
4.00
2.00
0.00
0.00 2.00 4.00 6.00 8.00 10.00 12.00 14.00 16.00
ROYECTO:
885.00
EVISADO:
1.00
FECHA:
0796.00
º DE HOJA
DE 7

Tablas y Calculos

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Tablas y Calculos

Hochgeladen von

Copyright:

Verfügbare Formate

OIL COMPANY S.A.

CORPORACIÓN PROFESIONAL DE INGENIERIA

HOJA DE DATOS PARA: CALCULO DE RESERVAS

CALCULO DE RESERVAS VOLUMETRICAS

Vol. De gas in situ

DATOS DEL YACIMIENTO

GAS IN SITU Y %R- GRAFICAMENTE

P/Z [Kg/cm2] 150

HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING

CORRELACION DE LA VISCOSIDAD VS LA PRESION PORMEDIO EN EL TUBING

0 50 60 70 80 90 100 110 120

HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING

Q Pwf Pws Q Pwf

1200.00 161.65 219.00 0.00 219.00

100.00 72.44 167.00 0.00 167.00

1350.00 162.78 117.00 0.00 117.00

Pws=246 Pws=240 Pws=235 Pws=22

Pws=246 Pws=240 Pws=235 Pws=22

Comportamiento con FR=80,1059=80,11

Pws Q Pwf Pws Q Pwf Pws

208.00 0.00 208.00 197.00 0.00 197.00 187.00

157.00 0.00 157.00 147.00 0.00 147.00 137.00

108.00 0.00 108.00 99.00 0.00 99.00 91.00

240 Pws=235 Pws=229 Pws=224 Pws=219 Pws=208 Pws=197 Pws=187

240 Pws=235 Pws=229 Pws=224 Pws=219 Pws=208 Pws=197 Pws=187

Q Pwf Pws Q Pwf

0.00 187.00 177.00 0.00 177.00

0.00 137.00 127.00 0.00 127.00

0.00 91.00 86.00 0.00 86.00

81.00 0.00 81.00

150 1200 1250 1300 1350 1400

HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING

25.00 883.00 883000.00 0.00 SI 0.01

Mm3/d MMcfd Mcfd [lb/(ft*seg)]

Mm3/d MMcfd Mcfd [lb/(ft*seg)]

s Pwf Ptb* Ptb Ptb-Ptb*

s Pwf Ptb* Ptb Ptb-Ptb*

0.35 1017.58 71.54 65.77 65.77 0.00

s Pwf Ptb* Ptb Ptb-Ptb*

Psia Kg/cm2 Kg/cm2 Kg/cm2 Kg/cm2

s Pwf Ptb* Ptb Ptb-Ptb*

HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING

CAUDAL RETENIDO EN CAUDAL

[Kg/cm2] [Kg/cm2] [Kg/cm2] [MMm3/d] [MMm3/d] [MMm3/d]

Nº DE POZOS POR AÑO

[MMm3/d] [MMm3/d] [MMm3/d] [MMm3/d] [MMm3/d]

Nº DE POZOS POR AÑO

HOJA DE DATOS PARA: INGRESOS

NUMERO DE CAUDAL POZO

HOJA DE DATOS PARA: EGRESOS

Costo Total Perforacion y Nro de compresores

Costo Cañeria Principal m

20983750.00 2098375 23082125.00

HOJA DE DATOS PARA: FLUJO DE CAJA

Ganancias que la empresa ofrece

HOJA DE DATOS PARA: FLUJO DE CAJA

flujo de caja acumulado {dolares}millones

14 2,109,428,427.227 2109.4284272267 900

HOJA DE DATOS PARA: PERDIDAS DE CARGA EN TUBING

Das könnte Ihnen auch gefallen