166
Tabela C.4 – Estimativa de produção diária para cada ano.
Potencial de Produção Médio (mil BPD)
Ano 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Preço do
Brent
(US$/BBL)
45,00 40,00 35,00 30,00 25,00 25,00 25,00 25,00 25,00 25,00
Cenário 1 4245 28 300 16 697,0 8 773,0 6 792,0 5 094,0 3 396,0 2 830,0 2 547,0 1 981,0
Cenário 2 0 37 650 22 213,5 11 671,5 9 036,0 6 777,0 4 518,0 3 765,0 3 388,5 2 635,5
Cenário 3 0 31 500 18 585,0 9 765,0 7 560,0 5 670,0 3 780,0 3 150,0 2 835,0 2 205,0
Cenário 4 0 31 500 18 585,0 16 035,0 11 088,0 7 362,0 5 148,0 4 146,0 3 429,0 2 715,0
Cenário 5 0 31 500 18 585,0 9 765,0 9 380,0 7 760,0 4 840,0 3 960,0 3 420,0 2 580,0
Cenário 6 0 37 650 22 213,5 11 671,5 9 036,0 6 777,0 4 518,0 3 765,0 3 388,5 2 635,5
Cenário 7 0 37 650 22 213,5 11 671,5 9 036,0 19 400,0 11 860,0 7 340,0 6 060,0 4 620,0
Cenário 8 0 37 650 22 213,5 11 671,5 9 036,0 6 777,0 4 518,0 3 765,0 3 388,5 2 635,5
Cenário 9 0 37 650 22 213,5 11 671,5 9 036,0 19 400,0 11 860,0 7 340,0 6 060,0 4 620,0
Cenário 10 0 37 650 22 213,5 21 300,0 14 280,0 9 120,0 6 480,0 5 160,0 4 140,0 3 300,0
Cenário 11 0 37 650 22 213,5 29 300,0 19 000,0 11 600,0 8 400,0 6 600,0 5 100,0 4 100,0
Cenário 12 0 37 650 22 213,5 11 671,5 9 036,00 6 777,0 4 518,0 3 765,0 3 388,5 2 635,5
Cenário 13 0 37 650 27 359,0 17 758,2 14 244,2 12 299,0 10 416,5 9 538,0 9 161,5 8 596,7
Cenário 14 0 31 500 22 890,0 14 857,5 11 917,5 10 290,0 8 715,0 7 980,0 7 665,0 7 192,5
Cenário 15 0 31 500 22 890,0 20 642,5 15 030,5 11 542,0 9 613,0 8 516,0 7 799,0 7 227,5
Cenário 16 0 31 500 22 890,0 14 857,5 13 633,7 12 160,0 9 540,0 8 560,0 8 020,0 7 330,0
Cenário 17 0 37 650 27 359,0 17 758,2 14 244,2 12 299,0 10 416,5 9 538,0 9 161,5 8 596,7
Cenário 18 0 37 650 27 359,0 17 758,2 11 350,0 23 800,0 16 560,0 11 940,0 10 660,0 9 370,0
Cenário 19 0 37 650 27 359,0 17 758,2 14 244,2 12 299,0 10 416,5 9 538,0 9 161,5 8 596,7
Cenário 20 0 37 650 27 359,0 17 758,2 14 244,2 23 800,0 16 560,0 11 940,0 10 660,0 9 370,0
Cenário 21 0 37 650 27 359,0 26 150,0 18 430,0 13 520,0 11 180,0 9 760,0 8 740,0 8 050,0
Cenário 22 0 37 650 27 359,0 34 150,0 23 150,0 16 000,0 13 100,0 11 200,0 9 700,0 8 850,0
Cenário 23 0 37 650 27 359,0 17 758,2 14 244,2 12 299,0 10 416,5 9 538,0 9 161,5 8 596,7
Cenário 24 0 0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0
Novas entradas em produção Deságio em relação ao Brent (Spread): – US$ 5,00