Precio de Gas en la Guajira 3.

6
Precio de Gas en Cusiana 4.5

Poder calorifico del Gas Guajira 1

Poder calorifico del Gas Cusiana 1.14

Tasa Representativa del Mercado 2450

Precio de la guajira x KPC 3.6 (USS/kpc)

Precio del Cusiana x Kpc 5.13 (USS/kpc)

Cargo variable (U$$/KPC) C.F (U$$/kpcd-año) AOM $/Kpcd-año

Cusiana - belleza 0.29 98.24 51.5265306122449
belleza - sebbastopol 0.31 103.95 66.1224489795918
sebastopo - medellin 0.27 33.45 17.5820408163265

Ballena - barranca 0.62 207.9 132.244897959184

Barranca - sebastopol 0.58 196.47 103.05306122449
Sebastopol - Medellin 0.27 33.45 17.5820408163265
CF(U$$/Kpcd) AOM U$$/kpcd COSTO TRANSPORTE U$$/Kpc COSTO DEL GAS U$$/MBTU
0.26915068493 0.14116857702 5.83031926195136 5.11431514206259
0.28479452055 0.181157394465 5.90595191501258 5.18065957457244
0.09164383562 0.048169974839 5.53981381045569 4.85948579864534
17.2760849874196 15.1544605152804

0.5695890411 0.362314788929 5.15190383002516

0.5382739726 0.28233715404 5.00061112664244
0.09164383562 0.048169974839 4.00981381045569
14.1623287671233 14.1623287671233