Académique Documents
Professionnel Documents
Culture Documents
CONTING 25%
5 5.61 22.67 920.97 19.84 53.95 920.97 2.99 14.23 230.24 78.43
10 7.40 29.91 1,215.23 26.18 71.19 1,215.23 3.94 18.78 303.81 103.49
15 8.70 35.18 1,429.20 30.79 83.72 1,429.20 4.64 22.09 357.30 121.71
20 9.76 39.47 1,603.50 34.54 93.94 1,603.50 5.20 24.78 400.88 136.55
25 10.67 43.16 1,753.21 37.77 102.71 1,753.21 5.69 27.10 438.30 149.30
30 11.48 46.42 1,885.84 40.62 110.48 1,885.84 6.12 29.15 471.46 160.59
35 12.21 49.37 2,005.79 43.21 117.50 2,005.79 6.51 31.00 501.45 170.81
40 12.88 52.08 2,115.83 45.58 123.95 2,115.83 6.86 32.70 528.96 180.18
50 14.08 56.95 2,313.37 49.83 135.52 2,313.37 7.50 35.76 578.34 197.00
60 15.15 61.25 2,488.39 53.60 145.77 2,488.39 8.07 38.46 622.10 211.90
80 16.99 68.72 2,791.86 60.14 163.55 2,791.86 9.06 43.15 697.96 237.75
100 18.58 75.14 3,052.51 65.75 178.82 3,052.51 9.90 47.18 763.13 259.94
ESTIMADO DE COSTO CLASE V -PLANTAS DE TRATAMIENTO
EFLUENTES ACEITOSOS
0 AÑO ACTUAL: 2013 18 PARIDAD(BS/$) 6.3
CONTING 25%
5 2.61 10.55 428.64 9.23 25.11 428.64 1.39 6.63 107.16 36.50
10 3.97 16.04 651.54 14.03 38.17 651.54 2.11 10.07 162.88 55.48
15 5.06 20.47 831.57 17.91 48.71 831.57 2.70 12.85 207.89 70.81
20 6.02 24.34 988.74 21.30 57.92 988.74 3.21 15.28 247.18 84.20
25 6.89 27.86 1,131.62 24.38 66.29 1,131.62 3.67 17.49 282.90 96.37
30 7.69 31.09 1,263.07 27.21 73.99 1,263.07 4.10 19.52 315.77 107.56
35 8.44 34.12 1,385.94 29.85 81.19 1,385.94 4.50 21.42 346.49 118.02
40 9.13 36.93 1,500.25 32.32 87.89 1,500.25 4.87 23.19 375.06 127.76
50 10.44 42.21 1,714.57 36.93 100.44 1,714.57 5.56 26.50 428.64 146.01
60 11.65 47.13 1,914.60 41.24 112.16 1,914.60 6.21 29.59 478.65 163.04
80 13.39 54.16 2,200.37 47.40 128.90 2,200.37 7.14 34.01 550.09 187.38
100 15.32 61.97 2,517.56 54.23 147.48 2,517.56 8.17 38.91 629.39 214.39
ESTIMADO DE COSTO CLASE V - PLANTAS DE INYECCION
DE VAPOR
0 AÑO ACTUAL 2013 18 PARIDAD(BS/$) 6.3
CONTING 25%
100 7.76 82.87 9,228.26 27.48 118.11 9,228.26 8.81 31.73 2,307.06 231.33
110 8.22 87.73 9,769.33 29.09 125.04 9,769.33 9.33 33.59 2,442.33 244.90
120 8.64 92.23 10,270.32 30.59 131.45 10,270.32 9.81 35.32 2,567.58 257.45
150 9.80 104.60 11,648.04 34.69 149.09 11,648.04 11.12 40.05 2,912.01 291.99
160 10.16 108.54 12,086.41 36.00 154.70 12,086.41 11.54 41.56 3,021.60 302.98
200 11.53 123.16 13,714.63 40.84 175.54 13,714.63 13.10 47.16 3,428.66 343.80
220 12.17 129.91 14,466.12 43.08 185.16 14,466.12 13.81 49.74 3,616.53 362.63
250 13.09 139.75 15,562.04 46.35 199.18 15,562.04 14.86 53.51 3,890.51 390.11
260 13.39 142.98 15,922.12 47.42 203.79 15,922.12 15.21 54.75 3,980.53 399.13
275 13.82 147.62 16,438.77 48.96 210.40 16,438.77 15.70 56.53 4,109.69 412.08
280 13.97 149.17 16,610.99 49.47 212.61 16,610.99 15.86 57.12 4,152.75 416.40
300 14.54 155.21 17,284.19 51.47 221.23 17,284.19 16.51 59.43 4,321.05 433.28
ESTIMADO DE COSTO CLASE V - PLANTAS DE INYECCION
DE AGUA-5.000 PSIG
0 AÑO ACTUAL 2013 18 PARIDAD(BS/$) 6.3
0 CONTING 25%
5 2.49 8.77 2,509.34 9.27 20.54 2,509.34 1.82 5.59 627.34 47.70
10 3.51 12.37 3,538.81 13.08 28.96 3,538.81 2.56 7.88 884.70 67.27
15 3.73 13.16 3,764.01 13.91 30.80 3,764.01 2.73 8.38 941.00 71.55
20 5.10 18.00 5,147.37 19.02 42.12 5,147.37 3.73 11.46 1,286.84 97.85
25 5.53 19.51 5,581.68 20.63 45.68 5,581.68 4.04 12.43 1,395.42 106.11
30 6.06 21.37 6,112.50 22.59 50.02 6,112.50 4.43 13.61 1,528.12 116.20
40 6.94 24.46 6,997.20 25.86 57.26 6,997.20 5.07 15.58 1,749.30 133.01
50 7.81 27.56 7,881.90 29.13 64.50 7,881.90 5.71 17.55 1,970.48 149.83
60 8.53 30.09 8,605.75 31.81 70.43 8,605.75 6.23 19.16 2,151.44 163.59
80 9.89 34.87 9,973.02 36.86 81.62 9,973.02 7.22 22.21 2,493.26 189.58
90 10.45 36.84 10,536.02 38.94 86.22 10,536.02 7.63 23.46 2,634.00 200.29
100 11.00 38.80 11,099.01 41.02 90.83 11,099.01 8.04 24.72 2,774.75 210.99
ESTIMADO DE COSTO CLASE V - PLANTAS COMPRESORAS CENTRIFUGAS
PRESION DE DESCARGA 1815 PSIG
AÑO ACTUAL 2013 18 PARIDAD(BS/$) 6.3
FACTOR DE AJUSTE 1.00
CONTING 25%
CAPACIDAD INGENIERIA PROCURA CONSTRUCCION SUB TOTAL GESTION CONTINGENCIA TOTAL ALQUILER
MMPCD MMBSF MMBSF M$ MMBSF MMBSF M$ MMBSF MMBSF M$ MMBSF EQUIVALENTES
5 8.46 44.00 13,041.00 11.38 63.83 13,041.00 7.30 17.78 3,260.25 191.61 10.87 M$/DÍA 23,365.14
10 15.57 80.97 24,000.33 20.94 117.47 24,000.33 13.43 32.73 6,000.08 352.64 20.00 M$/DÍA
15 22.25 115.68 34,290.80 29.91 167.84 34,290.80 19.19 46.76 8,572.70 503.84 28.58 M$/DÍA
20 28.66 149.01 44,169.62 38.53 216.20 44,169.62 24.72 60.23 11,042.41 648.99 36.81 M$/DÍA 79,137.28
25 34.87 181.34 53,753.22 46.89 263.11 53,753.22 30.09 73.30 13,438.31 789.80 44.79 M$/DÍA
30 40.94 212.90 63,107.94 55.05 308.89 63,107.94 35.32 86.05 15,776.98 927.25 52.59 M$/DÍA
40 52.74 274.24 81,288.68 70.91 397.88 81,288.68 45.50 110.85 20,322.17 1,194.38 67.74 M$/DÍA
50 64.18 333.74 98,926.10 86.30 484.21 98,926.10 55.37 134.90 24,731.52 1,453.53 82.44 M$/DÍA
60 75.35 391.82 116,142.29 101.31 568.48 116,142.29 65.01 158.37 29,035.57 1,706.48 96.79 M$/DÍA
80 97.06 504.70 149,601.68 130.50 732.26 149,601.68 83.74 204.00 37,400.42 2,198.11 124.67 M$/DÍA
90 107.66 559.82 165,939.85 144.75 812.23 165,939.85 92.88 226.28 41,484.96 2,438.16 138.28 M$/DÍA
100 118.12 614.20 182,061.15 158.82 891.14 182,061.15 101.91 248.26 45,515.29 2,675.03 151.72 M$/DÍA
130 148.79 773.72 229,344.03 200.06 1,122.57 229,344.03 128.37 312.74 57,336.01 3,369.76 191.12 M$/DÍA 410,908.27
513,410.69 3333.835625399
CAPACIDAD FACTOR AJUSTE
1815 1.00
1000 0.89
3000 1.09
1200 0.92
1300 0.93
1400 0.94
1450 0.95
1600 0.97
1800 1.00
7000 1.70
ESTIMADO DE COSTO CLASE V - PLANTAS DESHIDRATADORA
PRESION DE DESCARGA 1300 PSIG
AÑO ACTUAL 2013 18 PARIDAD(BS/$) 6.3
FACTOR AJUSTE 0.91
CONTING 25%
CAPACIDAD INGENIERIA PROCURA CONSTRUCCION SUB TOTAL GESTION CONTINGENCIA TOTAL ALQUILER
MMPCD MMBSF MMBSF M$ MMBSF MMBSF M$ MMBSF MMBSF M$ MMBSF EQUIVALENTES
100 5.41 24.24 6,380.08 15.56 45.21 6,380.08 4.27 12.37 1,595.02 112.09 10.63 M$/DÍA
120 5.84 26.17 6,887.83 16.80 48.81 6,887.83 4.61 13.35 1,721.96 121.01 11.48 M$/DÍA
140 6.23 27.92 7,348.53 17.93 52.07 7,348.53 4.92 14.25 1,837.13 129.11 12.25 M$/DÍA
160 6.59 29.53 7,772.43 18.96 55.07 7,772.43 5.20 15.07 1,943.11 136.55 12.95 M$/DÍA 14184.69435 30,497,092.85
180 6.92 31.02 8,166.59 19.92 57.87 8,166.59 5.47 15.83 2,041.65 143.48 13.61 M$/DÍA
200 7.24 32.43 8,536.09 20.82 60.49 8,536.09 5.71 16.55 2,134.02 149.97 14.23 M$/DÍA
220 7.53 33.75 8,884.72 21.67 62.96 8,884.72 5.95 17.23 2,221.18 156.09 14.81 M$/DÍA
240 7.81 35.01 9,215.42 22.48 65.30 9,215.42 6.17 17.87 2,303.86 161.90 15.36 M$/DÍA
260 8.08 36.21 9,530.49 23.25 67.53 9,530.49 6.38 18.48 2,382.62 167.44 15.88 M$/DÍA
280 8.33 37.35 9,831.80 23.98 69.67 9,831.80 6.58 19.06 2,457.95 172.73 16.39 M$/DÍA
300 8.58 38.45 10,120.86 24.69 71.71 10,120.86 6.77 19.62 2,530.21 177.81 16.87 M$/DÍA
320 8.81 39.50 10,398.95 25.37 73.69 10,398.95 6.96 20.16 2,599.74 182.70 17.33 M$/DÍA
340 9.04 40.52 10,667.13 26.02 75.59 10,667.13 7.14 20.68 2,666.78 187.41 17.78 M$/DÍA
350 9.15 41.02 10,797.79 26.34 76.51 10,797.79 7.23 20.93 2,699.45 189.71 18.00 M$/DÍA