Inginerie de Zacamant - Calcule Proiect

i=
Pcr=
Tcr=
Tz=
S=
h=
m=
Saj=
55
46.2
191
50
5000000
11
0.24
0.3
Momentul
masuratorii
0
1
2
3
4
5
Presiunea statica medie, Cumulativul de gaze extras, 10

bar
mcN
175
0
159
214
274
153
364
144
126
524
119
590
Zi =
Zi =
Zi =
Zi =
Pr =
Pzi
Pcr
175
46.2
Tr
Tz
323.15
=
=
Tcr
191
Zi =
0.855
Pr =
Pzi
Pcr
159
46.2
3.79
Gi = 500 10
11 0.24 ( 1- 0.3 )
1.69
3.44
4
Tr
Zi =
Pr =
Tz
Tcr
323.15
191
Gi = 500 10
=
1.69
3.31
11 0.24 ( 1- 0.3 )
Zi =
Pr =
Pzi
Pcr
153
46.2
Tz
Tcr
323.15
191
Gi = 500 10
=
1.69
3.12
11 0.24 ( 1- 0.3 )
Zi =
Pr =
Pzi
Pcr
144
46.2
Tz
Tcr
323.15
191
Gi = 500 10
=
1.69
2.73
11 0.24 ( 1- 0.3 )
Zi =
Pr =
Pzi
Pcr
126
46.2
Tz
Tcr
323.15
191
Gi = 500 10
=
1.69
2.58
11 0.24 ( 1- 0.3 )
0.86
144
0.861
126
0.87
0.87
Pzi
Pcr
119
46.2
Tr
153
0.861
Tr
0.858
0.86
Tr
159
0.858
Tr
175
0.855
Tz
Tcr
323.15
191
Gi = 500 10
=
1.69
11 0.24 ( 1- 0.3 )
119
0.873
Zi =
0.873
288.15
= 1664 10
323.15 1.01325
288.15
323.15 1.01325
288.15
323.15 1.01325
288.15
323.15 1.01325
288.15
323.15 1.01325
288.15
323.15 1.01325
= 1507 10
= 1447 10
= 1360 10
= 1178 10
= 1108 10
Momentul
masuratorii
0
1
2
3
4
5
Presiunea statica
medie, bar
175
159
153
144
126
119
Cumulativul de gaze
extras, 10 mcN
0
214
274
364
524
590
Pz/Z
0.855
0.858
0.86
0.861
0.87
0.873
204.68
185.31
177.91
167.25
144.83
136.31
ns=
e=
0.923
Gi= 1664338871
Nz=
360
Zi=
0.855
Pi=
175
Pcr=
46.2
Tz=
50
Tc=
191
=
1.124
An
Ps
Pd
Pc
Pt
Pcd
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
80.80
69.31
63.55
57.61
52.26
47.11
42.37
37.99
33.80
29.94
26.48
73.20
60.98
55.10
48.93
43.33
37.83
32.66
27.76
22.83
17.97
13.10
65.13
54.26
49.02
43.53
38.55
33.65
29.06
24.70
20.31
15.98
11.66
62.68
51.74
46.64
41.24
36.34
31.49
26.91
22.53
18.03
13.45
8.51
10
10
10
10
10
10
10
10
10
10
10
qs
Nz
Qan
fr
27987.00
25841.56
23860.59
22031.48
20342.59
18783.16
17343.27
16013.77
14786.18
13652.70
12606.10
195909.0
180891.0
167024.2
154220.4
142398.1
131482.1
121402.9
112096.4
103503.3
95568.9
88242.7
360
360
360
360
360
360
360
360
360
360
360
70527240
65120743
60128698
55519335
51263318
47333560
43705051
40354697
37261175
34404797
31767384
974350687
1039471430
1099600128
1155119463
1206382782
1253716342
1297421393
1337776089
1375037264
1409442061
1441209445
689988184
624867441
564738743
509219408
457956089
410622529
366917478
326562782
289301607
254896810
223129426
58.54
62.46
66.07
69.40
72.48
75.33
77.95
80.38
82.62
84.68
86.59
e
2
N
N
3
G
G
G
G
10 Presiunea la tubin
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
1
qs
qs
e
2
N
N
3
G
G
G
G
ANUL
2011
1 Debitul sondei medii

qs 2011 = 27987
2 Debitul celor sapte sonde
N 2011 = qs 2011 ns
195909
mc/zi
N 2011 = 27987
7 =
3 Debitul celor sapte sonde pe an
Qan 2011 = N 2011 Nz
Qan 2011 =
195909
70527240
mc/an
360 =
4 Cumulativul de gaze extrase
974350687
G 2011 =
5 Resursa actuala
G 2011 = Gi - G 2011
974350687
689988184
G 2011 = 1664338871 =
6 factorul de recuperare
G 2011
fr 2011 =
Gi
974350687
fr 2011 =
= 58.54 %
1664338871
7. Presiunea statica
Ps 2011 = 80.80
8 Presiunea dinamica
Pd 2011 = 73.20
9 Presiunea la coloana
Pc 2011 = 65.13
10 Presiunea la tubing
Pt 2011 = 62.68
mcN
ANUL 2012
qs 2012 = qs 2011 e Dt
qs 2012 = 27987 e 0.081 = 27987 0.9233 = 25841.56 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2012 = qs 2012 ns
N 2012 = 25841.56 7 = 180890.952 mc/zi
Qan 2012 = N 2012 Nz
Qan 2012 = 180890.952 360 = 65120742.74 mc/an
G 2012 = G 2011 + Qan 2012
1039471430
mcN
G 2012 = 974350687 + 65120742.74 =
5 Resursa actuala
G 2012 = Gi - G 2012
mcN
G 2012 = 1664338871 - 1039471430 = 624867441.3
G 2012
fr 2012 =
Gi
1039471430
fr 2012 =
= 62.46 %
1664338871
Z 2012
G 2012
Ps 2012 =
( 1 ) Pi
Zi
Gi
0.902
1039471430
Ps 2012 =
( 1 ) 175 = 69.315
0.855
1664338871
80.8
Ps 2011
Pr =
=
= 1.75
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2012 = 0.902
2
2
Pd 2012 =
Ps 2012
- az qs 2012 - bz qs 2012
Pd 2012
69.315
- 4210 25842 - 110 25842
Pd 2012
Pc 2012 =
60.985
Pc 2012 =
= 54.257
1.124
2
Pt 2012 =
Pc 2012
- bt qs 2012
Pt 2012
54.257
- 4010 25842
= 60.985
2
2
= 51.737
ANUL 2013
qs 2013 = qs 2012 e Dt
qs 2013 = 25842 e 0.081 = 25842 0.9233 = 23860.59 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2013 = qs 2013 ns
N 2013 = 23860.59 7 = 167024.162 mc/zi
Qan 2013 = N 2013 Nz
Qan 2013 = 167024.162 360 = 60128698.29 mc/an
G 2013 = G 2012 + Qan 2013
1099600128
mcN
G 2013 = 1039471430 + 60128698.29 =
5 Resursa actuala
G 2013 = Gi - G 2013
564738743
mcN
G 2013 = 1664338871 - 1099600128 =
G 2013
fr 2013 =
Gi
1099600128
fr 2013 =
= 66.07 %
1664338871
Z 2013
G 2013
Ps 2013 =
( 1 ) Pi
Ps 2013
( 1 ) Pi
Zi
Gi
0.915
1099600128
Ps 2013 =
( 1 ) 175 = 63.548
0.855
1664338871
69.31
Ps 2012
Pr =
=
= 1.50
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2013 = 0.915
2
2
Pd 2013 =
Ps 2013
- az qs 2013 - bz qs 2013
Pd 2013
63.548
- 4210 23861 - 110 23861
Pd 2013
Pc 2013 =
55.101
Pc 2013 =
= 49.022
1.124
2
Pt 2013 =
Pc 2013
- bt qs 2013
Pt 2013
49.022
- 4010 23861
= 55.101
2
2
= 46.642
ANUL 2014
qs 2014 = qs 2013 e Dt
qs 2014 = 23861 e 0.081 = 23861 0.9233 = 22031.48 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2014 = qs 2014 ns
N 2014 = 22031.48 7 = 154220.376 mc/zi
Qan 2014 = N 2014 Nz
Qan 2014 = 154220.376 360 = 55519335.41 mc/an
G 2014 = G 2013 + Qan 2014
1155119463
mcN
G 2014 = 1099600128 + 55519335.41 =
5 Resursa actuala
G 2014 = Gi - G 2014
mcN
G 2014 = 1664338871 - 1155119463 = 509219407.6
G 2014
fr 2014 =
Gi
1155119463
fr 2014 =
= 69.40 %
1664338871
Z 2014
G 2014
Ps 2014 =
( 1 ) Pi
Zi
Gi
0.92
1155119463
Ps 2014 =
( 1 ) 175 = 57.613
Ps 2014
0.855
( 1 -
1664338871
63.55
Ps 2013
=
= 1.38
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2014 = 0.92
2
Pd 2014 =
Ps 2014
- az qs 2014
175
= 57.613
Pr =
Pd 2014
57.613
43.53
- 4210 22031 - 110 22031
Pd 2014
Pc 2014 =
48.928
Pc 2014 =
= 43.53
1.124
2
Pt 2014 =
Pc 2014
- bt qs 2014
Pt 2014
- bz qs 2014
- 4010 22031
= 48.928
2
2
= 41.24
ANUL 2015
qs 2015 = qs 2014 e Dt
qs 2015 = 22031 e 0.081 = 22031 0.9233 = 20342.59 mc/zi
0.081 = 0.9233
e Dt = 2.71
Debitul
celor
sapte
sonde
2
N 2015 = qs 2015 ns
N 2015 = 20342.59 7 = 142398.107 mc/zi
Qan 2015 = N 2015 Nz
Qan 2015 = 142398.107 360 = 51263318.38 mc/an
G 2015 = G 2014 + Qan 2015
1206382782
mcN
G 2015 = 1155119463 + 51263318.38 =
5 Resursa actuala
G 2015 = Gi - G 2015
mcN
G 2015 = 1664338871 - 1206382782 = 457956089.2
G 2015
fr 2015 =
Gi
1206382782
fr 2015 =
= 72.48 %
1664338871
Z 2015
G 2015
Ps 2015 =
( 1 ) Pi
Zi
Gi
0.928
1206382782
Ps 2015 =
( 1 ) 175 = 52.264
0.855
1664338871
57.61
Ps 2014
Pr =
=
= 1.25
Pr =
Pcr
46.2
Tz
323.15
=
=
Tcr
191
Z 2015 = 0.928
Tr =
Pd 2015
Ps
Pd 2015
1.69
2015
52.264
1.25
- az qs 2015
38.546
- 4210 20343 - 110 20343
Pd 2015
Pc 2015 =
43.326
Pc 2015 =
= 38.546
1.124
2
Pt 2015 =
Pc 2015
- bt qs 2015
Pt 2015
- bz qs 2015
- 4010 20343
= 43.326
2
2
= 36.336
ANUL 2016
qs 2016 = qs 2015 e Dt
qs 2016 = 20343 e 0.081 = 20343 0.9233 = 18783.16 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2016 = qs 2016 ns
N 2016 = 18783.16 7 = 131482.112 mc/zi
Qan 2016 = N 2016 Nz
Qan 2016 = 131482.112 360 = 47333560.31 mc/an
G 2016 = G 2015 + Qan 2016
1253716342
mcN
G 2016 = 1206382782 + 47333560.31 =
5 Resursa actuala
G 2016 = Gi - G 2016
mcN
G 2016 = 1664338871 - 1253716342 = 410622528.9
G 2016
fr 2016 =
Gi
1253716342
fr 2016 =
= 75.33 %
1664338871
Z 2016
G 2016
Ps 2016 =
( 1 ) Pi
Zi
Gi
0.933
1253716342
Ps 2016 =
( 1 ) 175 = 47.115
0.855
1664338871
52.26
Ps 2015
Pr =
=
= 1.13
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tr =
=
=
Tcr
191
Z 2016 = 0.933
Pd 2016
Ps
Pd 2016
1.69
2016
47.115
- az qs 2016
33.654
- 4210 18783 - 110 18783
Pd 2016
Pc 2016 =
37.827
Pc 2016 =
= 33.654
1.124
2
Pt 2016 =
Pc 2016
- bt qs 2016
Pt 2016
- bz qs 2016
- 4010 18783
= 37.827
2
2
= 31.487
ANUL 2017
qs 2017 = qs 2016 e Dt
qs 2017 = 18783 e 0.081 = 18783 0.9233 = 17343.27 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2017 = qs 2017 ns
N 2017 = 17343.27 7 = 121402.919 mc/zi
Qan 2017 = N 2017 Nz
Qan 2017 = 121402.919 360 = 43705050.76 mc/an
G 2017 = G 2016 + Qan 2017
1297421393
mcN
G 2017 = 1253716342 + 43705050.76 =
5 Resursa actuala
G 2017 = Gi - G 2017
mcN
G 2017 = 1664338871 - 1297421393 = 366917478.1
G 2017
fr 2017 =
Gi
1297421393
fr 2017 =
= 77.95 %
1664338871
Z 2017
G 2017
Ps 2017 =
( 1 ) Pi
Zi
Gi
0.939
1297421393
Ps 2017 =
( 1 ) 175 = 42.371
0.855
1664338871
47.11
Ps 2016
Pr =
=
= 1.02
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2017 = 0.939
Pd 2017
Ps
Pd 2017
2017
42.371
- az qs 2017
29.059
- 4210 17343 - 110 17343
Pd 2017
Pc 2017 =
32.663
Pc 2017 =
= 29.059
1.124
2
Pt 2017 =
Pc 2017
- bt qs 2017
Pt 2017
- bz qs 2017
- 4010 17343
= 32.663
2
2
= 26.91
ANUL 2018
qs 2018 = qs 2017 e Dt
qs 2018 = 17343 e 0.081 = 17343 0.9233 = 16013.77 mc/zi
0.081 = 0.9233
e Dt = 2.71
Debitul
celor
sapte
sonde
2
N 2018 = qs 2018 ns
N 2018 = 16013.77 7 = 112096.379 mc/zi
Qan 2018 = N 2018 Nz
Qan 2018 = 112096.379 360 = 40354696.53 mc/an
G 2018 = G 2017 + Qan 2018
1337776089
mcN
G 2018 = 1297421393 + 40354696.53 =
5 Resursa actuala
G 2018 = Gi - G 2018
mcN
G 2018 = 1664338871 - 1337776089 = 326562781.6
G 2018
fr 2018 =
Gi
1337776089
fr 2018 =
= 80.38 %
1664338871
Z 2018
G 2018
Ps 2018 =
( 1 ) Pi
Zi
Gi
0.946
1337776089
Ps 2018 =
( 1 ) 175 = 37.992
0.855
1664338871
42.37
Ps 2017
Pr =
=
= 0.92
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2018 = 0.946
2
2
Pd 2018 =
Ps 2018
- az qs 2018 - bz qs 2018
Pd 2018
Ps
Pd 2018
2018
37.992
Pd 2018
Pc 2018 =
27.763
Pc 2018 =
=
1.124
Pt 2018
Pc
Pt 2018
- bz qs 2018
- 4210 16014 - 110 16014
= 27.763
24.7
2018
24.7
- az qs 2018
- bt qs 2018
- 4010 16014
2
2
= 22.528
ANUL 2019
qs 2019 = qs 2018 e Dt
qs 2019 = 16014 e 0.081 = 16014 0.9233 = 14786.18 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2019 = qs 2019 ns
N 2019 = 14786.18 7 = 103503.263 mc/zi
Qan 2019 = N 2019 Nz
Qan 2019 = 103503.263 360 = 37261174.7
mc/an
G 2019 = G 2018 + Qan 2019
1375037264
mcN
G 2019 = 1337776089 + 37261174.7 =
5 Resursa actuala
G 2019 = Gi - G 2019
mcN
G 2019 = 1664338871 - 1375037264 = 289301606.9
G 2019
fr 2019 =
Gi
1375037264
fr 2019 =
= 82.62 %
1664338871
Z 2019
G 2019
Ps 2019 =
( 1 ) Pi
Zi
Gi
0.95
1375037264
Ps 2019 =
( 1 ) 175 = 33.799
0.855
1664338871
37.99
Ps 2018
Pr =
=
= 0.82
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2019 = 0.95
2
2
Pd 2019 =
Ps 2019
- az qs 2019 - bz qs 2019
Pd 2019
33.799
- 4210 14786 - 110 14786
= 22.833
Pd 2019
33.799
- 4210 14786 - 110 14786
Pd 2019
Pc 2019 =
22.833
Pc 2019 =
= 20.314
1.124
2
Pt 2019 =
Pc 2019
- bt qs 2019
Pt 2019
20.314
- 4010 14786
= 22.833
2
2
= 18.034
ANUL 2020
qs 2020 = qs 2019 e Dt
qs 2020 = 14786 e 0.081 = 14786 0.9233 = 13652.7 mc/zi
0.081 = 0.9233
e Dt = 2.71
N 2020 = qs 2020 ns
N 2020 = 13652.7 7 = 95568.8804 mc/zi
Qan 2020 = N 2020 Nz
Qan 2020 = 95568.8804 360 = 34404796.96 mc/an
G 2020 = G 2019 + Qan 2020
1409442061
mcN
G 2020 = 1375037264 + 34404796.96 =
5 Resursa actuala
G 2020 = Gi - G 2020
mcN
G 2020 = 1664338871 - 1409442061 = 254896809.9
G 2020
fr 2020 =
Gi
1409442061
fr 2020 =
= 84.68 %
1664338871
Z 2020
G 2020
Ps 2020 =
( 1 ) Pi
Zi
Gi
0.955
1409442061
Ps 2020 =
( 1 ) 175 = 29.936
0.855
1664338871
33.80
Ps 2019
Pr =
=
= 0.73
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2020 = 0.955
2
2
Pd 2020 =
Ps 2020
- az qs 2020 - bz qs 2020
Pd 2020
29.936
- 4210 13653 - 110 13653
= 17.966
Pd 2020
17.966
Pc 2020 =
= 15.984
1.124
2
Pt 2020 =
Pc 2020
- bt qs 2020
Pc 2020
Pt 2020
15.984
- 4010 13653
2
2
= 13.451
ANUL 2021
qs 2021 = qs 2020 e Dt
qs 2021 = 13653 e 0.081 = 13653 0.9233 = 12606.1 mc/zi
0.081 = 0.9233
e Dt = 2.71
Debitul
celor
sapte
sonde
2
N 2021 = qs 2021 ns
N 2021 = 12606.1 7 = 88242.734 mc/zi
Qan 2021 = N 2021 Nz
Qan 2021 = 88242.734 360 = 31767384.23 mc/an
G 2021 = G 2020 + Qan 2021
1441209445
mcN
G 2021 = 1409442061 + 31767384.23 =
5 Resursa actuala
G 2021 = Gi - G 2021
mcN
G 2021 = 1664338871 - 1441209445 = 223129425.7
G 2021
fr 2021 =
Gi
1441209445
fr 2021 =
= 86.59 %
1664338871
Z 2021
G 2021
Ps 2021 =
( 1 ) Pi
Zi
Gi
0.965
1441209445
Ps 2021 =
( 1 ) 175 = 26.48
0.855
1664338871
29.94
Ps 2020
Pr =
=
= 0.65
Pcr
46.2
Tz
323.15
Tr =
=
= 1.69
Tcr
191
Z 2021 = 0.965
2
2
Pd 2021 =
Ps 2021
- az qs 2021 - bz qs 2021
Pd 2021
26.48
Pd 2021
Pc 2021 =
- 4210 12606 - 110 12606
= 13.104
13.104
= 11.659
1.124
2
Pt 2021 =
Pc 2021
- bt qs 2021
Pc 2021
Pt 2021
11.659
- 4010 12606
2
2
= 8.5063
pret 1000 mc
redeventa
cheltuieli operare
cota de dezvoltare
impozit pe profit
Pv
160
3.5
80
35
16
10
An
1
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Productia de
gaze
mil. Mc
2
70.53
65.12
60.13
55.52
51.26
47.33
43.71
40.35
37.26
34.40
31.77
Pret
Usd/1000mc
3
160
160
160
160
160
160
160
160
160
160
160
Venituri
gaze
mii Usd
4
11284358
10419319
9620592
8883094
8202131
7573370
6992808
6456751
5961788
5504768
5082781
Redeventa
mii Usd
5
394953
364676
336721
310908
287075
265068
244748
225986
208663
192667
177897
Cheltuieli
operare
Usd/ 1000 mc
6
5642179
5209659
4810296
4441547
4101065
3786685
3496404
3228376
2980894
2752384
2541391
Cota de
dezvoltare
mii Usd
7
24685
22792
21045
19432
17942
16567
15297
14124
13041
12042
11119
Profit brut
mii Usd
8
5222542
4822191
4452530
4111207
3796049
3505050
3236359
2988265
2759190
2547675
2352375
Impozit pe
profit
mii Usd
9
835606.7
771550.6
712404.8
657793.1
607367.8
560808
517817.4
478122.4
441470.4
407628
376380
Profit net Cash flow

mii Usd
10
4386935
4050640
3740125
3453414
3188681
2944242
2718542
2510143
2317720
2140047
1975995
mii Usd
11
4411620
4073433
3761170
3472845
3206623
2960809
2733838
2524267
2330761
2152089
1987113
PV
Ra=10%
mii Usd
12
4010564
3366473
2825823
2372000
1991061
1671299
1402891
1177589
988470
829723
696471
C
C
C
C
C
C
C
C
C
C
C
NPV
mii Usd
13
4010564
7377037
10202860
12574860
14565921
16237220
17640111
18817701
19806171
20635894
21332365
V
V
V
V
V
V
V
V
V
V
V
Venituri gaze
2011 = Prod.gaze
2012 = Prod.gaze
2013 = Prod.gaze
2014 = Prod.gaze
2015 = Prod.gaze
2016 = Prod.gaze
2017 = Prod.gaze
2018 = Prod.gaze
2019 = Prod.gaze
2020 = Prod.gaze
2021 = Prod.gaze
Redeventa
Red. 2011 =
Red. 2012 =
Red. 2013 =
Red. 2014 =
Red. 2015 =
Red. 2016 =
Red. 2017 =
Red. 2018 =
Red. 2019 =
Red. 2020 =
Red. 2021 =
V
V
V
V
V
V
V
V
V
V
V
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Cheltuieli de operare
Chelt 2011 = Prod.gaze 2011
Chelt 2012 = Prod.gaze 2012
Pret
Pret
Pret
Pret
Pret
Pret
Pret
Pret
Pret
Pret
Pret
=
=
=
=
=
=
=
=
=
=
=
70527240
65120743
60128698
55519335
51263318
47333560
43705051
40354697
37261175
34404797
31767384
160
160
160
160
160
160
160
160
160
160
160
=
=
=
=
=
=
=
=
=
=
=
11284358
10419319
9620592
8883094
8202131
7573370
6992808
6456751
5961788
5504768
5082781
0.035
0.035
0.035
0.035
0.035
0.035
0.035
0.035
0.035
0.035
0.035
80 /1000
80 /1000
=
=
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
3.50%
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
70527240
65120743
Chelt 2013
Chelt 2014
Chelt 2015
Chelt 2016
Chelt 2017
Chelt 2018
Chelt 2019
Chelt 2020
Chelt 2021
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
Prod.gaze
2013
2014
2015
2016
2017
2018
2019
2020
2021
80
80
80
80
80
80
80
80
80
Cota de dezvoltare
Cot 2011 = Prod.gaze
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
Profit Brut
2011 =
2012 =
2013 =
2014 =
2015 =
2016 =
2017 =
2018 =
2011
2012
2013
2014
2015
2016
2017
2018
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
=
=
=
=
=
=
=
=
=
V
V
V
V
V
V
V
V
Red
Red
Red
Red
Red
Red
Red
Red
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
2011
2012
2013
2014
2015
2016
2017
2018
70527240
65120743
60128698
55519335
51263318
47333560
43705051
40354697
37261175
34404797
31767384
60128698
55519335
51263318
47333560
43705051
40354697
37261175
34404797
31767384
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
Chelt
Chelt
Chelt
Chelt
Chelt
Chelt
Chelt
Chelt
=
=
=
=
=
=
=
=
=
=
=
2011
2012
2013
2014
2015
2016
2017
2018
Pbr 2019 =
Pbr 2020 =
Pbr 2021 =
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
V
V
V
2019 - Red
2020 - Red
2021 - Red
Impozit pe profit
2011 =
Pbr
2012 =
Pbr
2013 =
Pbr
2014 =
Pbr
2015 =
Pbr
2016 =
Pbr
2017 =
Pbr
2018 =
Pbr
2019 =
Pbr
2020 =
Pbr
2021 =
Pbr
Profit net
Pnet 2011 =
Pnet 2012 =
Pnet 2013 =
Pnet 2014 =
Pnet 2015 =
Pnet 2016 =
Pnet 2017 =
Pnet 2018 =
Pnet 2019 =
Pnet 2020 =
Pnet 2021 =
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
Pbr
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
16%
16%
16%
16%
16%
16%
16%
16%
16%
16%
16%
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
Imp
2019 2020 2021 -
=
=
=
=
=
=
=
=
=
=
=
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Chelt
Chelt
Chelt
5222542
4822191
4452530
4111207
3796049
3505050
3236359
2988265
2759190
2547675
2352375
=
=
=
=
=
=
=
=
=
=
=
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
2019 2020 2021 -
=
=
=
=
=
=
=
=
=
=
=
5222542
4822191
4452530
4111207
3796049
3505050
3236359
2988265
2759190
2547675
2352375
Cf
Cf
Cf
Cf
Cf
Cf
Cf
Cf
Cf
Cf
Cf
Cash flow
2011 =
2012 =
2013 =
2014 =
2015 =
2016 =
2017 =
2018 =
2019 =
2020 =
2021 =
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
Pnet
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Cot
Cot
Cot
Cot
Cot
Cot
Cot
Cot
Cot
Cot
Cot
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
=
=
=
=
=
=
=
=
=
=
=
4386935
4050640
3740125
3453414
3188681
2944242
2718542
2510143
2317720
2140047
1975995
4411620
4073433
3761170
3472845
3206623
2960809
2733838
2524267
2330761
2152089
PV
PV 2011 =
Pnet
2011
PV 2012 =
Pnet
2012
PV 2013 =
Pnet
2013
PV 2014 =
Pnet
2014
PV 2015 =
Pnet
2015
PV 2016 =
Pnet
2016
PV 2017 =
Pnet
2017
PV 2018 =
Pnet
2018
PV 2019 =
Pnet
2019
PV 2020 =
Pnet
2020
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
1
(1+0.1)
10
PV 2021 =
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
NPV
=
=
=
=
=
=
=
=
=
=
=
Pnet
2021
PV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
NPV
2011
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
=
+
+
+
+
+
+
+
+
+
+
1
(1+0.1)
11
4010564
PV
2012
PV
2013
PV
2014
PV
2015
PV
2016
PV
2017
PV
2018
PV
2019
PV
2020
PV
2021
1987113
=
=
=
=
=
=
=
=
=
=
4010564
7377037
10202860
12574860
14565921
16237220
17640111
18817701
19806171
20635894
+
+
+
+
+
+
+
+
+
+
11284358
10419319
9620592
8883094
8202131
7573370
6992808
6456751
5961788
5504768
5082781
394953
364676
336721
310908
287075
265068
244748
225986
208663
192667
177897
80 /1000
80 /1000
=
=
5642179
5209659
80
80
80
80
80
80
80
80
80
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
/1000
=
=
=
=
=
=
=
=
=
4810296
4441547
4101065
3786685
3496404
3228376
2980894
2752384
2541391
24685
22792
21045
19432
17942
16567
15297
14124
13041
12042
11119
Cot
Cot
Cot
Cot
Cot
Cot
Cot
Cot
2011
2012
2013
2014
2015
2016
2017
2018
=
=
=
=
=
=
=
=
11284358
10419319
9620592
8883094
8202131
7573370
6992808
6456751
394953
364676
336721
310908
287075
265068
244748
225986
5642179
5209659
4810296
4441547
4101065
3786685
3496404
3228376
24685
22792
21045
19432
17942
16567
15297
14124
=
=
=
=
=
=
=
=
5222542
4822191
4452530
4111207
3796049
3505050
3236359
2988265
Cot
Cot
Cot
2019 =
2020 =
2021 =
5961788 5504768 5082781 -
835607
771551
712405
657793
607368
560808
517817
478122
441470
407628
376380
835607
771551
712405
657793
607368
560808
517817
478122
441470
407628
376380
=
=
=
=
=
=
=
=
=
=
=
4386935
4050640
3740125
3453414
3188681
2944242
2718542
2510143
2317720
2140047
1975995
208663 - 2980894 192667 - 2752384 177897 - 2541391 -
13041 =
12042 =
11119 =
2759190
2547675
2352375
24685
22792
21045
19432
17942
16567
15297
14124
13041
12042
11119
=
=
=
=
=
=
=
=
=
=
=
4411620
4073433
3761170
3472845
3206623
2960809
2733838
2524267
2330761
2152089
1987113
0.909091
4010564
0.826446
3366473
0.751315
2825823
0.683013
2372000
0.620921
1991061
0.564474
1671299
0.513158
1402891
0.466507
1177589
0.424098
988470
0.385543
829723
0.350494
696471
3366473
2825823
2372000
1991061
1671299
1402891
1177589
988470
829723
696471
=
=
=
=
=
=
=
=
=
=
7377037
10202860
12574860
14565921
16237220
17640111
18817701
19806171
20635894
21332365

Inginerie de Zacamant - Calcule Proiect

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Inginerie de Zacamant - Calcule Proiect

Încărcat de

Drepturi de autor:

Formate disponibile

i=

Presiunea statica medie, Cumulativul de gaze extras, 10

1 Debitul sondei medii

- 4210 25842 - 110 25842

- 4210 23861 - 110 23861

- 4210 22031 - 110 22031

- 4210 20343 - 110 20343

- 4210 18783 - 110 18783

- 4210 17343 - 110 17343

- 4210 16014 - 110 16014

- 4210 14786 - 110 14786

- 4210 14786 - 110 14786

- 4210 13653 - 110 13653

- 4210 12606 - 110 12606

Profit net Cash flow

2019 2020 2021 -

2019 2020 2021 -

5961788 5504768 5082781 -

208663 - 2980894 192667 - 2752384 177897 - 2541391 -

S-ar putea să vă placă și