Paridad (MXN/USD) 20

Precio Mezcla Mex (USD/bl) 43

Precio Gas (USD/Mpc)
Precio Gas Residual (USD/Mpc)

Producción Producción de
Pozo SAP Tipo de aceite aceite
previa (bpd) posterior (bpd)

Artesa 26 BM Aceite 0 75
Artesa 362 BM Aceite 0 50
Artesa 364 BM Aceite 0 25
Artesa 372 BM Aceite 0 101
Artesa 374 BM Aceite 0 88
Artesa 378 BM Aceite 0 31
Artesa 380 BM Aceite 0 44
Artesa 386 BM Aceite 0 31
Artesa 395 BM Aceite 0 41
Artesa 384 BN Aceite 0 13
Cactus 1001 BN Aceite 31 44
Cactus 1003 BN Aceite 44 69
Cactus 1063 BN Aceite 63 94
Cactus 1190 BN Aceite 44 57
Cactus 3 BN Aceite 199 228
Cactus 55-A BN Aceite 38 57
Cactus 60-S BN Aceite 101 63
Comoapa 2 BN Aceite 13 50
Gaucho 25 BN Aceite 0 113
Gaucho 35 BN Aceite 0 31
Nispero 1107 BN Aceite 38 57
Nispero 90 BN Aceite 69 107
Shishito 11 BNF Aceite 0 38
Shishito 14 BNF Aceite 57 112
Shishito 15 BNF Aceite 219 314
Shishito 22 BNF Condesado 94 120
Shishito 41 BNF Condesado 107 170
Shishito 91 BNF Condesado 57 157
Cactus 1045 BNMT1 Aceite 75 101
Cactus 1057 BNMT1 Aceite 120 132
Cactus 5 BNMT1 Aceite 233 233
Cactus 57 BNMT1 Aceite 94 176
Comoapa 1-A BNMT1 Aceite 268 413
Comoapa 21 BNMT1 Aceite 0 252
Comoapa 3 BNMT1 Aceite 351 446
Gaucho 23 BNMT1 Aceite 0 101
Gaucho 3 BNMT1 Aceite 101 126
Muspac 84 BNMT1 Aceite 151 258
Nispero 86-A BNMT1 Aceite 88 138
Nispero 96-A BNMT1 Aceite 234 302
Nispero 98-A BNMT1 Aceite 170 214
 Shishito 6 BNMT1 Aceite 0 0
Shishito 63 BNMT1 Aceite 252 384
Sunuapa 401 BNMT1 Aceite 107 365
Copano 32 BNMT2 Aceite 144 906
Copano 41 BNMT2 Aceite 379 736
Copano 61 BNMT2 Aceite 393 411
Sunuapa 402 BNMT2 Aceite 340 478
 Cos
Producción Producción
Consumo de gas
actual de actual de gas Renta diaria Gas residual de BN
residual (MMpc)
aceite (bpd) (MMpc) (USD) GCO $2,540 USD

6 0.00 0.00 268 0

49 0.01 0.00 268 0.022
19 0.00 0.00 211 0.022
39 0.06 0.00 211 0.022
170 0.11 0.00 211 0.022
44 0.10 0.00 211 0.022
57 0.10 0.00 211 0.022
168 0.14 0.00 307 0.022
44 0.15 0.00 211 0.022
44 0.12 0.80 211 0.022
44 0.10 1.90 0 4,826
59 0.16 2.05 0 5,215
99 0.45 1.90 0 4,826
130 0.27 1.90 0 4,826
94 0.66 1.90 0 4,826
107 0.02 1.90 0 4,826
43 0.02 1.90 0 4,826
248 0.17 1.90 0 4,826
57 0.05 1.90 0 4,826
167 0.01 0.30 0 762
63 0.06 1.91 0 4,851
302 0.11 1.91 0 4,851
50 0.06 0.00 0
252 0.06 0.93 0 2,362
440 0.09 1.20 0 3,048
447 0.42 0.75 0 1,905
732 0.03 1.20 0 3,048
407 0.10 1.20 0 3,048
82 0.09 1.47 239 3,792
126 0.20 1.44 239 3,665
126 0.30 1.77 239 4,498
31 0.53 1.68 239 4,221
0 0.74 2.60 239 6,637
57 0.75 2.43 239 6,203
120 0.43 3.82 210 9,728
107 0.16 1.38 239 3,449
302 0.60 1.27 239 3,251
277 0.16 0.89 239 2,304
73 0.20 1.52 210 3,856
96 0.48 1.53 210 3,894
312 1.35 1.80 210 4,564
104 0.00 0.00 239
184 0.16 0.89 210 2,139
62 0.61 2.33 210 5,913
313 0.35 2.48 210 6,353
138 0.08 4.40 420 11,384
365 0.90 3.20 420 4,498
532 0.54 2.00 420 5,908
 MMpcd

Costos

Gas residual de BN Ingreso por

Combustible Químicos Subtotal Subtotal Total Venta (USD)
ADMINISTRACIÓN $
(MXN) (MXN) USD MXN (USD)
3,000 USD

0 1,555 268 1,555 345 270

0.025 0 268 0 268 2,119
0.025 0 211 0 211 829
0.025 0 211 0 211 1,685
0.025 0 211 0 211 7,302
0.025 0 211 0 211 1,893
0.025 0 211 0 211 2,434
0.025 0 307 0 307 7,212
0.025 0 211 0 211 1,893
0.025 0 211 0 211 1,893
5,700 4,826 0 4,826 1,893
6,159 5,215 0 5,215 2,524
5,700 4,826 0 4,826 4,237
5,700 4,826 0 4,826 5,575
5,700 4,826 0 4,826 4,057
5,700 4,826 0 4,826 4,598
5,700 4,826 0 4,826 1,863
5,700 4,826 0 4,826 10,683
5,700 4,826 0 4,826 2,441
900 762 0 762 7,197
5,730 4,851 0 4,851 2,705
5,730 4,851 0 4,851 12,982
0 0 0 2,164
2,790 2,362 0 2,362 10,818
3,600 3,048 0 3,048 18,941
2,250 1,905 0 1,905 19,218
3,600 3,048 0 3,048 31,464
3,600 3,048 0 3,048 17,520
4,479 4,031 0 4,031 3,516
4,329 3,904 0 3,904 5,409
5,313 4,737 0 4,737 5,409
4,986 4,461 0 4,461 1,352
7,839 6,876 0 6,876 0
7,326 6,442 0 6,442 2,434
11,490 9,938 0 9,938 5,139
4,074 3,688 0 3,688 4,598
3,840 3,490 0 3,490 12,982
2,721 2,543 0 2,543 11,900
4,554 4,066 0 4,066 3,119
4,599 4,104 0 4,104 4,149
5,391 4,774 0 4,774 13,397
 239 0 239 4,482
2,526 2,349 0 2,349 7,921
6,984 6,123 0 6,123 2,651
7,503 6,562 0 6,562 13,446
13,446 11,804 0 11,804 5,931
5,313 4,918 0 4,918 15,687
6,021 6,327 0 6,327 22,884
Ingresos -
Egresos FOM
(USD/Bpce)

-75
1,851
619
1,474
7,092
1,683
2,224
6,905
1,683
1,683
-2,933
-2,690
-589
749
-769
-228
-2,963
5,857
-2,385
6,435
-2,147
8,131
2,164
8,456
15,893
17,313
28,416
14,472
-515
1,505
672
-3,108
-6,876
-4,008
-4,799
909
9,492
9,357
-946
45
8,623
 4,243
5,572
-3,472
6,883
-5,873
10,769
16,557