ANEXO F

REACTOR DE FISCHER TROPSCH

Propiedades fsicas de la fase lquida y slida

DP = 0.005m
= 900 kg
m3
= 3500 kg 3
m
= 0.05 N m
= 0.1Pa * s
Operacin de variables
Dt = 7.0m
Ea = 70000 J
mol
k L aL = 0.027 s 1 (Trambouze et.al.,1988)
k S aS = 0.05s 1 (Trambouze et.al.,1988)
P = 2.5MPa
T = 523 K
U = 0.3
1 = 0.5

Parmetros calculados Caso C

vmf = 0.013 m (Correlacin de Costa, Ecuacin (115))
s
vt = 0.228 m/s (Kunii-Levenspiel method)

vZ = 0.07 m
s

[
k = 1.12 *105 exp 70000
8.314 * 523
] = 0.01143(swt%Fe) 1
...(ecuacin(95))
 = 0.091...........................(ecuacin(103))

= 0.698...........................(ecuacin(97))

= 1 = 0.211......(ecuacin(104))

L2 = Z final = 29.74m............(ecuacin(109))

* Vt *
Ccat = * 10 wt %Fe = 5.40 wt %Fe..........(ecuacin(96))
*Vt * + *Vt *

Constante de la ley de Henrry:

Hsi
Hei = Hei* exp .........................(ecuacin(94))

RT
Donde :
3
*
HeCO = 9.152 Mpa * m
kmol
HsCO
= 248 K
R
3
HeH* 2 = 6.954 Mpa * m
kmol
HsH 2
= 555 K ...................................( Shah et.al.,1990)
R

De la ecuacin (94) se tiene:

3
HeH 2 = 20.0956 MPa.m
kmol

3
HeCO = 14.7046 MPa.m
kmol
 TABLA F 1
VALORES DE LOS PARMETROS PARA LOS CASOS A H

Caso A Caso B Caso C Caso D Caso E Caso F Caso G Caso H

( s)
vZ m 0.04 0.05 0.07 0.1 0.04 0.05 0.07 0.1

k 0.01143 0.01143 0.01143 0.01143 0.017 0.017 0.017 0.017

0.099 0.095 0.091 0.086 0.099 0.095 0.091 0.086

0.599 0.637 0.698 0.767 0.599 0.637 0.698 0.767

0.302 0.268 0.211 0.147 0.302 0.268 0.211 0.147

Zfinal
20.78 23.41 29.74 42.687 20.78 23.41 29.74 42.682
(m)
Ccat 6.62 6.21 5.40 4.27 6.62 6.21 5.40 4.27

wt% Fe wt% Fe wt% Fe wt% Fe wt% Fe wt% Fe wt% Fe wt% Fe

De esta manera,
R *T
= 295.7
HeCO
y
R *T
= 213.7
HeH 2

Condiciones lmite caso C:

Asumiendo gas ideal,

C H 2 = YH 2 * P R * T = 403 .42 mol
0 m3

CCO = YCO * P R * T = 103.14 mol
0 m3

CCO = CCO = CH 2 = CH 2 = 0
0 0 0 0

Z initial = 0
and
Z final = 29.74m
Parmetros calculados Casos A, B, E, F, G

Algunas ecuaciones aplicadas como en el caso C. Sin embargo los valores de ( vZ ) y (k) tienen

que ser variados. La tabla F 1 enlista todos los parmetros que varan con ( vZ ) y (k). los
parmetros que no son enlistados en la tabla permanecen constantes en todos los casos.

Correlacin para la transferencia de masa de gas a lquido

Es mostrada a continuacin (Fair 1967):

1
D * 3
k L aL = 3.31 * i 2 *
DB * Di

Donde:
Di, Difusividad para CO o H2, 1.72E-8 y 4.55E-8 m2/seg (Krishna y Maretto, 1998),
respectivamente
, Retencin de la fase gas
, Viscosidad lquida
, Densidad lquida
DB, Dimetro de la burbuja gaseosa.

DB puede ser asignado un valor de 0.002 m, qu est razonablemente cerca de las estimaciones en
la literatura (Soong et al., 1997; Shah et al., 1982; Fair, 1967). Como vZ cambia, cambia y

kL aL cambia. El valor de kL aL cambia de 0.025 seg-1 para vZ = 0.05 m a 0.020 seg-1 para
seg

vZ = 0.2 m para CO y 0.048 seg-1 para vZ = 0.05 m a 0.039 para vZ = 0.2 m para H2.
seg seg seg
Por lo tanto estos valores estn en lnea con los valores anteriormente asignados de 0.027 seg-1,
La variacin en ( kL aL ) es bastante pequeo no imparte los cambios significantes en los resultados
modelados.
La correlacin de lquido a slido para la transferencia de masa en una columna de lodos
burbujeante es tomada de Sanger y Deckwer (1981). Esta correlacin trata
Sh 2 eDP4
Vs
3
SC vL3
Donde:

Sh, Sobredimencionamiento del nmero de Sherwood

Sc, Sobredimencionamiento del nmero de Schmidt
e, Disipacin de la velocidad energtica local por unidad de masa
DP, Dimetro de la partcula cataltica
vL Viscosidad cinemtica del lquido.

K s DP
Sh esta definido por ,
Di
Donde:

Di, Difusividad de CO o H2 en la fase lquida.

Los mismos valores que se usaron para la difusividad en la ecuacin (116) se emplean aqu de
nuevo.

Sc, es definido por , finalmente el valor de (e) es estimado por:
Di
e = vZ * g

eDP4 Sh 2
Una vez que la cantidad 3
es determinada, 3 se encuentra de la parcela de datos
vL SC

eDP4
experimentales presentada en referencia. En nuestro caso, = 224, que da una correlacin de
vL3
Sh 2
3
3.
SC

Resolviendo para (kS) el nmero de Sherwood da un valor de 8.9E-6 m/seg.

Dado un dimetro de partcula de DP = 0.005m, aS = 1200 m-1.
Entonces, kSaS = 0.011 seg-1 y est razonablemente cerca del valor asignado de 0.05 seg.
 TABLA F 2
CASO A

L CH 2
CCO CH 2
CCO CH 2
CCO X H2
) ( ) ( ) ( ) ( ) ( )
X CO
(
P
(m)
mol mol
m3
mol mol
m3
mol mol
m3
(% ) (% ) (KPa)
m3 m3 m3
0 403.42 103.14 0 0 0 0 0 0 2500.000
2 326.463 77.325 13.932 4.743 5.543 2.226 - 6.293 - 9.155 2496.220
4 274.949 61.531 20.175 6.686 8.027 3.042 - 4.452 - 7.412 2492.441
6 238.085 51.133 22.384 7.212 8.906 3.169 0.678 - 1.650 2488.661
8 209.959 43.712 22.522 7.044 8.961 2.975 7.400 7.497 2484.882
10 187.306 38.002 21.639 6.554 8.609 2.646 14.606 16.879 2481.103
12 168.292 33.336 20.292 5.936 8.074 2.270 21.744 26.141 2477.323
14 151.864 29.359 18.776 5.284 7.470 1.893 28.547 34.936 2473.544
16 137.399 25.876 17.239 4.647 6.859 1.532 34.899 43.120 2469.765
18 124.506 22.774 15.758 4.044 6.269 1.197 40.762 50.654 2465.985
20 112.929 19.987 14.367 3.485 5.716 0.889 46.137 57.547 2462.206
21 107.575 18.697 13.709 3.222 5.455 0.746 48.648 60.763 2460.316

CONCENTRACION EN FASE GASEOSA

450
400
Concentracin en fase

350
gas (mol/m 3)

300
250
200
150
100
50
0
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F1 Concentracin en fase gaseosa, Caso A

 CONCENTRACION EN FASE LIQUIDA
24
Concentracin en fase
lquida (mol/m 3) 20

16

12

0
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F2 Concentracin en fase lquida, Caso A

CONCENTRACION EN FASE SOLIDA

10
9
Concentracin en fase

8
slida (mol/m 3)

7
6
5
4
3
2
1
0
0 5 10 15 20 25
Z(m )

H2 CO

Figura F 3. Concentracin en fase slida, Caso A

 CONVERSIONES XH2 , XCO

60
Conversin (%) 50
40
30
20
10
0
-10
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F4 Conversiones XH2, XCO, Caso A

TABLA F 3
CASO B
CH 2
CCO CH 2
CCO CH 2
CCO X H2
( m ) (mol m ) (mol m ) (mol m ) (mol m ) (mol m )
L X CO P
(m) mol 3 3 3 3 3 3 (% ) (% ) (KPa)

0 403.42 103.14 0 0 0 0 0 0 2500.000

3 291.445 66.338 14.396 4.797 5.949 2.263 0.330 1.697 2495.080
6 226.468 47.698 19.291 6.139 7.973 2.743 6.223 6.341 2490.160
9 184.940 37.075 19.996 6.076 8.264 2.557 15.142 17.556 2485.240
12 155.718 30.135 18.949 5.490 7.832 2.155 24.428 29.196 2480.320
15 133.450 25.021 17.260 4.750 7.134 1.712 33.243 40.179 2475.400
18 115.495 20.929 15.423 4.005 6.374 1.291 41.279 50.138 2470.480
21 100.492 17.495 13.647 3.314 5.640 0.912 48.464 59.003 2465.560
24 87.689 14.544 12.014 2.691 4.965 0.576 54.822 66.827 2460.640
 CONCENTRACION EN FASE GASEOSA
450
Concentracin en fase 400
350
gas (mol/m 3)

300
250
200
150
100
50
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 5 Concentracin en fase gaseosa, Caso B

CONCENTRACION EN FASE LIQUIDA

24
Concentracin en fase

20
lquida (mol/m 3)

16

12

0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 6 Concentracin en fase lquida, Caso B

 CONCENTRACION EN FASE SOLIDA
10
9
Concentracin en fase

8
slida (mol/m 3)

7
6
5
4
3
2
1
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 7 Concentracin en fase slida, Caso B

CONVERSIONES XH2 , XCO

70
60
Conversin (%)

50
40
30
20
10
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 8 Conversiones XH2, XCO, Caso B

 TABLA F 4
CASO E
L CH 2
CCO CH 2
CCO CH 2
CCO X H2
) ( ) ( ) ( ) ( ) ( )
X CO
(
P
(m)
mol mol
m3
mol mol
m3
mol mol
m3
(% ) (% ) (KPa)
m3 m3 m3
0 403.42 103.14 0 0 0 0 0 0 2500.000
2 326.369 77.298 13.683 4.668 4.209 1.826 - 4.600 - 7.730 2496.220
4 274.416 61.378 19.491 6.480 5.996 2.431 - 1.790 - 4.710 2492.441
6 236.792 50.767 21.303 6.884 6.553 2.459 4.397 3.125 2488.661
8 207.729 43.091 21.143 6.620 6.504 2.228 11.880 12.795 2484.882
10 184.096 37.122 20.058 6.063 6.170 1.897 19.617 22.831 2481.103
12 164.153 32.217 18.589 5.399 5.718 1.538 27.106 32.538 2477.323
14 146.904 28.034 17.008 4.721 5.232 1.188 34.119 41.614 2473.544
16 131.751 24.382 15.451 4.068 4.753 0.859 40.575 49.952 2469.765
18 118.309 21.151 13.978 3.461 4.299 0.558 46.458 57.538 2465.985
20 106.318 18.269 12.616 2.905 3.881 0.284 51.790 64.406 2462.206
21 100.804 16.943 11.978 2.646 3.685 0.158 54.261 67.586 2460.316

CONCENTRACION EN FASE GASEOSA

450
400
Concentracin en fase

350
gas (mol/m 3)

300
250
200
150
100
50
0
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F 9 Concentracin en fase gaseosa, Caso E

 CONCENTRACION EN FASE LIQUIDA
24
Concentracin en fase
lquida (mol/m 3) 20

16

12

0
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F 10 Concentracin en fase lquida, Caso E

CONCENTRACION EN FASE SOLIDA

10
9
Concentracin en fase

8
slida (mol/m 3)

7
6
5
4
3
2
1
0
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F 11 Concentracin en fase slida, Caso E

 CONVERSIONES XH2 , XCO
80
70
60
Conversin (%)

50
40
30
20
10
0
-10
0 5 10 15 20 25
Z(m )

H2 CO

Fig. F 12 Conversiones XH2, XCO, Caso E

TABLA F 5
CASO F
L CH 2
CCO CH 2
CCO CH 2
CCO X H2
( m ) (mol m ) (mol m ) (mol m ) (mol m ) (mol m )
X CO P
(m)
mol 3 3 3 3 3 3 (% ) (% ) (KPa)

0 403.42 103.14 0 0 0 0 0 0 2500.000

3 291.271 66.288 14.097 4.707 4.531 1.838 1.201 0.101 2495.080
6 225.563 47.442 18.522 5.906 5.953 2.135 9.139 9.769 2490.160
9 182.912 36.517 18.845 5.724 6.057 1.887 19.102 22.223 2485.240
12 152.469 29.261 17.546 5.054 5.639 1.482 29.100 34.720 2480.320
15 129.081 23.868 15.713 4.262 5.050 1.063 38.355 46.243 2475.400
18 110.211 19.557 13.811 3.490 4.439 0.678 46.622 56.493 2470.480
21 94.527 15.967 12.026 2.788 3.865 0.339 53.878 65.463 2465.560
24 81.270 12.918 10.421 2.168 3.349 0.047 60.192 73.250 2460.640
 CONCENTRACION EN FASE GASEOSA
450
Concentracin en fase 400
350
gas (mol/m 3)

300
250
200
150
100
50
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 13 Concentracin en fase gaseosa, Caso F

CONCENTRACION EN FASE LIQUIDA

20
Concentracin en fase

16
lquida (mol/m 3)

12

0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 14 Concentracin en fase lquida, Caso F

 CONCENTRACION EN FASE SOLIDA
10
9
Concentracin en fase

8
slida (mol/m 3)

7
6
5
4
3
2
1
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 15 Concentracin en fase slida, Caso F

CONVERSIONES XH2 , XCO

80
70
60
Conversin (%)

50
40
30
20
10
0
0 5 10 15 20 25 30
Z(m )

H2 CO

Fig. F 16 Conversiones XH2, XCO, Caso F

 TABLA F 6
CASO G
L CH 2
CCO CH 2
CCO CH 2
CCO X H2
(mol m ) ( ) (mol m ) ( ) (mol m ) ( )
X CO P
(m) 3
mol
m3 3
mol
m3 3
mol
m3
(% ) (% ) (KPa)

0 403.42 103.14 0 0 0 0 0 0 2500.000

3 283.319 63.776 10.054 3.326 3.545 1.374 8.617 10.337 2496.209
6 211.407 43.314 14.266 4.487 5.030 1.716 17.580 20.779 2492.419
9 166.114 31.988 15.493 4.644 5.463 1.635 26.227 30.773 2488.628
12 135.821 25.140 15.243 4.360 5.375 1.400 34.262 40.049 2484.838
15 114.238 20.553 14.309 3.904 5.045 1.126 41.576 48.504 2481.047
18 97.926 17.168 13.102 3.402 4.620 0.857 48.160 56.128 2477.257
21 84.976 14.476 11.830 2.909 4.171 0.612 54.046 62.953 2473.466
24 74.309 12.288 10.596 2.450 3.736 0.392 59.286 69.038 2469.676
27 65.292 10.296 9.446 2.033 3.330 0.199 63.942 74.449 2465.885
30 57.536 8.609 8.39 1.659 2.961 0.028 68.072 79.251 2462.095

CONCENTRACION EN FASE GASEOSA

450
400
Concentracin en fase

350
gas (mol/m 3)

300
250
200
150
100
50
0
0 5 10 15 20 25 30 35
Z(m )

H2 CO

Fig. F 17 Concentracin en fase gaseosa, Caso G

 CONCENTRACION EN FASE LIQUIDA
20
Concentracin en fase
lquida (mol/m 3) 16

12

0
0 5 10 15 20 25 30 35
Z(m )

H2 CO

Fig. F 18 Concentracin en fase lquida, Caso G

CONCENTRACION EN FASE SOLIDA

10
9
Concentracin en fase

8
slida (mol/m 3)

7
6
5
4
3
2
1
0
0 5 10 15 20 25 30 35
Z(m )

H2 CO

Fig. F 19 Concentracin en fase slida, Caso G

 CONVERSIONES XH2 , XCO

80
70
Conversin (%)

60
50
40
30
20
10
0
0 5 10 15 20 25 30 35
Z(m )

H2 CO

Fig. F 20 Conversiones XH2, XCO, Caso G

 PROGRAMA PARA EL REACTOR DE FISCHER-TROPSCH
(HP-48GX)

DATOS DE ENTRADA:

V1 Z = 0
V 2 CA1 = CH 2 = 403.42

V 3 CA2 = CCO = 103.14
V 4 CB1 = CH 2 = 0

V 5 CB 2 = CCO =0

CONSTANTES:

C .1 K L = 0.027 C .10 VZ = 0.07

C .2 a L = 1 C .11 k = 0.01143
C .3 = 0.091 C .12 CCAT = 5.40
C .4 VZ = 0.05 C .13 K S = 0.05
C .5 R = 8.3144 C .14 aS = 1
C .6 T = 523 C .15 U = 0.3
C .7 HeH 2 = 20095 .6 C .16 = 0.211
C .8 HeCO = 14704 .6 C .17 C0, H 2 = 403 .42
C .9 = 0.698 C .18 C0, CO = 103 .14

DESARROLLO DEL PROGRAMA

DIR
XA .73575
FTO 16099.91
FDO 139.5216
FBO 11296.96
FAO 2888.918
EQ {FA=FAO*(1-XA)' 'FB=FAO*(FBO/FAO-3*XA)' 'FC=FAO*XA' 'FD=FAO*(FDO/FAO+XA)'
'FT=FTO-2*FAO*XA}
CUA {-12.8335314731 -3.2146491325 .06743635409 -.074532012753}
TRE {-13.7542157174 -3.507626061 .21578087531 -.027527389134}
DOS {-13.645379348 -3.46535020907 .19190461419 -.036125698254}
UNO {-14.6479414216 -3.78860925615 .35790576635 .017028792418}
EQ1 '-(KL*AL)/(EA*VZA)*(CA1*R*T/HE1-CB1)'
EQ2 '-(KL*AL)/(EA*VZA)*(CA2*R*T/HE2-CB2)'
EQ3 'KL*AL/(EB*VZB)*(CA1*R*T/HE1-CB1)-KS*AS/(EB*VZB)*(CB1-
KS*AS*CB1/(KS*AS+K*CAT))'
 EQ4 'KL*AL/(EB*VZB)*(CA2*R*T/HE2-CB2)-KS*AS/(EB*VZB)*(CB2-(KS*AS*CB2-
U*K*CAT*KS*AS*CB1/(KS*AS+K*CAT))/(KS*AS))'
UP
UPDIR

INICIO
TU "RUNGE KUTTA" { { "N. VARIABLES:" "INGRESE NUMERO DE VARIABLES" } {
"INCREMENTO:" "INGRESE EL INCREMENTO DE X" } { "N. ITERACION:" "INGRESE NUMERO
DE ITERACIONES" } { "N. CONSTANTES:" "INGRESE NUMERO DE CONSTANTES" } } { } { }
AA INFORM DROP 'AA' STO AA 1 GET 'O' STO AA 1 GET 'OO' STO CAR2 CAR3 CAR4 CAR5
CAR1 CAR6 { O } PURGE 1 AA 3 GET
FOR II 1 4
FOR JJ
IF JJ 1 ==
THEN BB OBJ-> DROP CCC
END
IF JJ 2 ==
THEN 1 AA 1 GET
FOR MM
IF MM 1 ==
THEN BB 1 GET AA 2 GET 2 / +
ELSE BB MM GET UNO MM 1 - GET 2 / +
END CLS
NEXT CCC
END
IF JJ 3 ==
THEN 1 AA 1 GET
FOR MM
IF MM 1 ==
THEN BB 1 GET AA 2 GET 2 / +
ELSE BB MM GET DOS MM 1 - GET 2 / +
END CLS
NEXT CCC
END
IF JJ 4 ==
THEN 1 AA 1 GET
FOR MM
IF MM 1 ==
THEN BB 1 GET AA 2 GET +
ELSE BB MM GET TRE MM 1 - GET +
END CLS
NEXT CCC
END 1 AA 1 GET 1 -
FOR KK AA 2 GET "EQ" KK + KK + OBJ-> EVAL *
NEXT AA 1 GET 1 - ->LIST NUME JJ GET STO
NEXT CLS "LAS VARIABLES K; L; M; ... SON:

" UNO OBJ-> DROP DOS OBJ-> DROP TRE OBJ-> DROP CUA OBJ-> DROP 4 AA 1 GET 1 - 2 -
>LIST ->ARRY + TED DROP BB 1 GET AA 2 GET + 1 AA 1 GET 1 -
FOR NN UNO NN GET DOS NN GET 2 * + TRE NN GET 2 * + CUA NN GET + 6 / BB NN 1 +
GET +
 NEXT AA 1 GET ->LIST 'BB' STO "
LAS VARIABLES MODIFICADAS SON:

" BB OBJ-> DROP AA 1 GET 1 2 ->LIST ->ARRY + TED DROP { EQ11 EQ22 EQ33 EQ44 } PURGE
EE PURGE EE1 PURGE AA 4 GET 'OO' STO CAR6 "
CALCULO DE LA LTIMA VARIABLE

C H2 SLIDO = " BB OBJ-> DROP 'CB2' STO 'CB1' STO 'CA2' STO 'CA1' STO DROP EQ111 EVAL
DUP 'CC1' STO + "

C CO SOLIDO = " + EQ222 EVAL DUP 'CC2' STO + DD1 6 GET 'CA22' STO DD1 5 GET 'CA11'
STO "

K1 = " + EQ333 EVAL + "

K2 = " + EQ444 EVAL + TED DROP CLR

NEXT EE PURGE EE1 PURGE

BORRAR
{ } 'AA' { } 'FF' STO { } 'BB' STO { } 'CC' STO { } 'DD' STO { } 'EE' STO 'DD1' STO { } 'EE1'
STO

CLR
{ UNO DOS TRE CUA } PURGE

CLS
{ 0 } TVARS PURGE

CAR1
"INGRESE ECUACIONES" 1 O 1 -
FOR I "EQ" I ->STR + ":" + "INGRESE ECUACION NUMERO " I ->STR + 2 ->LIST
NEXT O 1 - ->LIST
IF O 1 - 0 O 1 - 4 *
THEN { }
END
IF O 1 - 5 O 1 - 8 *
THEN { 2 }
END
IF O 1 - 9 O 1 - 12 *
THEN { 3 }
END { } FF INFORM DROP 'FF' STO { EQ1 EQ2 EQ3 EQ4 EQ5 EQ6 EQ7 EQ8 EQ9 EQ10 EQ11 }
PURGE FF OBJ-> DROP 1 O 1 -
FOR I "EQ" O I - ->STR + OBJ-> STO
NEXT

CAR2
"INGRESE VARIABLES" 1 O
FOR I "V" I ->STR + ":" + "INGRESE VARIABLE NUMERO " I ->STR + 2 ->LIST
NEXT O ->LIST
IF O 0 O 4 *
THEN { }
 END
IF O 5 O 8 *
THEN { 2 }
END
IF O 9 O 12 *
THEN { 3 }
END { } BB INFORM DROP 'BB' STO

CAR3
"INGRESE LETRAS DE VARIABLES" 1 O
FOR I "Y" I ->STR + ":" + "INGRESE LETRA DE VARIABLE " I ->STR + 2 ->LIST
NEXT O ->LIST
IF O 0 O 4 *
THEN { }
END
IF O 5 O 8 *
THEN { 2 }
END
IF O 9 O 12 *
THEN { 3 }
END { } CC INFORM DROP 'CC' STO

CAR4
AA 4 GET 'OO' STO
IF OO 12.1 <
THEN "INGRESE CONSTANTES" 1 OO
FOR I "C" I ->STR + ":" + "INGRESE CONSTANTE NUMERO " I ->STR + 2 ->LIST
NEXT OO ->LIST
IF OO 0 OO 4 *
THEN { }
END
IF OO 5 OO 8 *
THEN { 2 }
END
IF OO 9 OO 12 *
THEN { 3 }
END { } DD INFORM DROP 'DD' STO
ELSE "INGRESE CONSTANTES" 1 12
FOR I "C" I ->STR + ":" + "INGRESE CONSTANTE NUMERO " I ->STR + 2 ->LIST
NEXT 12 ->LIST { 3 } { } DD INFORM DROP 'DD' STO "INGRESE CONSTANTES" 1 OO 12 -
FOR I "C" 12 I + ->STR + ":" + "INGRESE CONSTANTE NUMERO " 12 I + ->STR + 2 ->LIST
NEXT OO 12 - ->LIST
IF OO 12 - 0 OO 12 - 4 *
THEN { }
END
IF OO 12 - 5 OO 12 - 8 *
THEN { 2 }
END
IF OO 12 - 9 OO 12 - 12 *
THEN { 3 }
END { } DD1 INFORM DROP 'DD1' STO
 END

CAR5
AA 4 GET 'OO' STO
IF OO 12.1 <
THEN "INGRESE LETRAS DE CONSTANTES" 1 OO
FOR I "Y" I ->STR + ":" + "INGRESE LETRA DE CONSTANTE " I ->STR + 2 ->LIST
NEXT OO ->LIST
IF OO 0 OO 4 *
THEN { }
END
IF OO 5 OO 8 *
THEN { 2 }
END
IF OO 9 OO 12 *
THEN { 3 }
END { } EE INFORM DROP 'EE' STO
ELSE "INGRESE LETRAS DE CONSTANTES" 1 12
FOR I "Y" I ->STR + ":" + "INGRESE LETRA DE CONSTANTE " I ->STR + 2 ->LIST
NEXT 12 ->LIST { 3 } { } EE INFORM DROP 'EE' STO "INGRESE LETRAS DE
CONSTANTES" 1 OO 12 -
FOR I "Y" 12 I + ->STR + ":" + "INGRESE LETRA DE CONSTANTE " 12 I + ->STR + 2 ->LIST
NEXT OO 12 - ->LIST
IF OO 12 - 0 OO 12 - 4 *
THEN { }
END
IF OO 12 - 5 OO 12 - 8 *
THEN { 2 }
END
IF OO 12 - 9 OO 12 - 12 *
THEN { 3 }
END { } EE1 INFORM DROP 'EE1' STO
END

CAR6

IF OO 12.1 <
THEN EE PURGE 1 AA 4 GET
FOR QQ DD QQ GET EE QQ GET STO
NEXT 1 AA 1 GET 1 -
FOR Q "EQ" Q ->STR + OBJ-> EVAL "EQ" Q + Q + OBJ-> STO
NEXT
ELSE EE PURGE 1 12
FOR QQ DD QQ GET EE QQ GET STO
NEXT EE1 PURGE 1 AA 4 GET 12 -
FOR QQ DD1 QQ GET EE1 QQ GET STO
NEXT 1 AA 1 GET 1 -
FOR Q "EQ" Q ->STR + OBJ-> EVAL "EQ" Q + Q + OBJ-> STO
NEXT
END

 AA { 5 .1 55 18 }
BB { .8 197.027410464 40.0643224238 20.0388884506 6.18435188526 }
CC { Z CA1 CA2 CB1 CB2 }
DD { .027 1 .095 .05 8.3144 523 20095.6 14704.6 .637 .05 .01143 6.21 }
EE { KL AL EA VZA R T HE1 HE2 EB VZB K CAT }
FF { '-(KL*AL)/(EA*VZA)*(CA1*R*T/HE1-CB1)' '-(KL*AL)/(EA*VZA)*(CA2*R*T/HE2-CB2)'
'KL*AL/(EB*VZB)*(CA1*R*T/HE1-CB1)-KS*AS/(EB*VZB)*(CB1-KS*AS*CB1/(KS*AS+K*CAT))'
'KL*AL/(EB*VZB)*(CA2*R*T/HE2-CB2)-KS*AS/(EB*VZB)*(CB2-(KS*AS*CB2-
U*K*CAT*KS*AS*CB1/(KS*AS+K*CAT))/(KS*AS))' }
DD1 { .05 1 .3 .268 403.42 103.14 }
EE1 { KS AS U EC CA11 CA22 }
TU
{ EQ44 EQ33 EQ22 EQ11 } PURGE { 0 } TVARS PURGE { CA1 CA2 CB1 CB2 CC1 CC2 }
PURGE

EQ444 '(1-(EA*CA2+EB*CB2+EC*CC2)/(EA*CA22))*100'
EQ333 '(1-(EA*CA1+EB*CB1+EC*CC1)/(EA*CA11))*100'
EQ222 '(KS*AS*CB2-U*K*CAT*KS*AS*CB1/(KS*AS+K*CAT))/(KS*AS)'
EQ111 'KS*AS*CB1/(KS*AS+K*CAT)'
CCC
1 AA 1 GET
FOR QQ CC AA 1 GET 1 + QQ - GET STO
NEXT

NUME {UNO DOS TRE CUA}
END
 ANEXO G

RESULTADOS FINALES

TABLA G1
FLUJOS Y COMPOSICIONES DE LAS CORRIENTES
CHEMCAD 5.2.0

Job Name: PRESENTACION FINAL DEL PROYECTO

Stream No. 1 2 3 4

Stream Name Alim.GN-Vap sal.mezc.1 ent.convec entrada refor.

Temp K 475.0000* 474.8586 742.6323 795.0000*

Pres KPa 2400.0000* 2935.0001 2900.0001 2900.0001*
Enth MJ/h -5.0588E+006 -6.4141E+006 -5.8050E+006 -5.7402E+006
Vapor mole fraction 0.69320 0.70661 1.0000 1.0000
Total kmol/h 24405.1423 27906.9552 27906.9552 27906.9552
Total kg/h 418730.2527 569207.1117 569207.1117 569207.1117
Total std L m3/h 616.3102 798.2010 798.2010 798.2010
Total std V m3/h 547008.25 625496.66 625496.66 625496.66

Flowrates in kmol/h
Methane 4715.3700 4717.3700 4717.3700 4717.3700
Water 18861.4799 18980.3211 18980.3211 18980.3211
Hydrogen 767.5507 778.3015 778.3015 778.3015
Carbon Monoxide 0.0000 2.5407 2.5407 2.5407
Carbon Dioxide 2.6973 3370.3410 3370.3410 3370.3410
Nitrogen 58.0458 58.0808 58.0808 58.0808
C1-2Ethanolamine 0.0000 0.0000 0.0000 0.0000

Stream No. 5 6 7 8

Stream Name salida refor. Ent.inter.2 entrada sepa gas alim abs.

Temp K 1062.1370 600.0000 310.0000 310.0009

Pres kPa 2438.8000 2404.3300 2369.8299 2369.8301
Enth MJ/h -4.6191E+006 -5.2281E+006 -6.2196E+006 -1.8987E+006
Vapor mole fraction 1.0000 1.0000 0.56164 1.0000
Total kmol/h 34546.8635 34546.8635 34546.8635 19403.0090
Total kg/h 566075.0000 566075.0000 566075.0000 292465.0000
Total std L m3/h 975.3231 975.3231 975.3231 701.2872
Total std V m3/h 774321.23 774321.23 774321.23 434892.20

Flowrates in kmol/h

Methane 1362.2121 1362.2121 1362.2121 1361.7060

Water 15159.5106 15159.5106 15159.5106 51.0935
Hydrogen 11310.1601 11310.1601 11310.1601 11307.7096
Carbon Monoxide 2892.1422 2892.1422 2892.1422 2891.4580
Carbon Dioxide 3764.7609 3764.7609 3764.7609 3732.9700
Nitrogen 58.0811 58.0811 58.0811 58.0717
C1-2Ethanolamine 0.0000 0.0000 0.0000 0.0000

Stream No. 9 10 11 12

Stream Name salida liq. Solvente ric alim.regen. Rico en CO2

Temp K 310.0008 348.3597 318.2352 346.2835

Pres kPa 2369.8299 2369.8301* 101.3250 66.8510
Enth MJ/h -4.3209E+006 -2.4687E+007 -2.4687E+007 -2.2177E+006
Vapor mole fraction 0.00000 0.00000 0.00026907 1.0000
Total kmol/h 15143.8563 80903.1037 80903.0824 7111.6077
Total kg/h 273609.6675 2263670.4126 2263669.9590 216134.1278
Total std L m3/h 274.0360 2262.6734 2262.6726 247.5948
Total std V m3/h 339429.06 1813333.61 1813333.15 159397.06

Flowrates in kmol/h

Methane 0.5061 1.9995 1.9995 1.9995

Water 15108.4141 70406.6998 70406.6856 3717.8180
Hydrogen 2.4518 10.7508 10.7508 10.7508
Carbon Monoxide 0.6846 2.5408 2.5408 2.5408
Carbon Dioxide 31.7910 3377.0658 3377.0590 3373.8659
Nitrogen 0.0094 0.0350 0.0350 0.0350
C1-2Ethanolamine 0.0000 7104.0180 7104.0171 4.5980

Stream No. 13 14 15 16

Stream Name alim.separ. Reciclo CO2 salida agua recup.MDEA

Temp K 293.0000 292.5988 292.5988 383.8740

Pres kPa 66.7510 66.7510 66.7510 135.7990
Enth MJ/h -2.3908E+006 -1.3553E+006 -1.0356E+006 -2.1797E+007
Vapor mole fraction 0.49285 1.0000 0.00000 0.00000
Total kmol/h 7111.6077 3501.8137 3609.7939 73791.4840
Total kg/h 216134.1278 150477.0000 65657.2475 2047535.4627
Total std L m3/h 247.5948 181.8909 65.7039 2015.0778
Total std V m3/h 159397.06 78488.42 80908.65 1653936.27

Flowrates in kmol/h

Methane 1.9995 1.9995 0.0000 0.0000

Water 3717.8180 118.8437 3598.9742 66688.8654
Hydrogen 10.7508 10.7507 0.0001 0.0000
Carbon Monoxide 2.5408 2.5407 0.0000 0.0000
Carbon Dioxide 3373.8659 3367.6441 6.2217 3.1932
Nitrogen 0.0350 0.0350 0.0000 0.0000
C1-2Ethanolamine 4.5980 0.0000 4.5979 7099.4191

Stream No. 17 18 19 20

Stream Name ent.interc. ent.bomba salida bomba Mdea-ag.adic

Temp K 380.5974 316.0000 316.4026* 316.3882*

Pres kPa 202.5500 188.7600 2369.8301* 2369.8301*
Enth MJ/h -2.2832E+007 -2.3318E+007 -2.3314E+007 -56729.
Vapor mole fraction 0.00000 0.00000 0.00000 0.00000
Total kmol/h 77401.2713 77401.2784 77401.2784 198.7500
Total kg/h 2113192.9582 2113193.1850 2113193.1850 3667.6717
Total std L m3/h 2080.7817 2080.7820 2080.7820 3.6643
Total std V m3/h 1734844.75 1734844.97 1734844.97 4454.71

Flowrates in kmol/h

Methane 0.0000 0.0000 0.0000 0.0000

Water 70287.8444 70287.8444 70287.8444 197.8880
Hydrogen 0.0001 0.0001 0.0001 0.0000
Carbon Monoxide 0.0000 0.0000 0.0000 0.0000
Carbon Dioxide 9.4149 9.4149 9.4149 0.0000
Nitrogen 0.0000 0.0000 0.0000 0.0000
C1-2Ethanolamine 7104.0171 7104.0189 7104.0189 0.8620

Stream No. 21 22 23 24

Stream Name solv.pobre gas trtado salida compr entra F-T

Temp K 316.3882* 329.8984* 337.6178 523.0000
Pres kPa 2369.8301 2369.8301 2535.0001 2500.0000
Enth MJ/h -2.3370E+007 -5.8193E+005 -5.7737E+005 -4.8545E+005
Vapor mole fraction 0.00000* 0.99824 1.0000 1.0000
Total kmol/h 77600.0015 16099.9050 16099.9050 16099.9068
Total kg/h 2116860.4793 145410.3031 145410.3031 145410.3031
Total std L m3/h 2084.4459 522.7283 522.7284 522.7284
Total std V m3/h 1739299.10 360857.58 360857.58 360857.63
Flowrates in kmol/h
Methane 0.0000 1359.7067 1359.7070 1359.7070
Water 70485.7099 139.5170 139.5170 139.5170
Hydrogen 0.0001 11296.9589 11296.9598 11296.9598
Carbon Monoxide 0.0000 2888.9172 2888.9170 2888.9170
Carbon Dioxide 9.4149 355.9043 355.9043 355.9044
Nitrogen 0.0000 58.0368 58.0368 58.0368
C1-2Ethanolamine 7104.8817 0.8639 0.8639 0.8639
N-Octadecane 0.0000 0.0000 0.0000 0.0000

Stream No. 25 26 27 28

Stream Name Salida F-T Alim. Trifas Salida Gas Sal. Petrle
Temp K 522.0000* 288.0000* 288.0000 288.0000
Pres kPa 2340.0001* 2305.5000* 2305.5000 2305.5000
Enth MJ/h -1.4816E+006 -2.0449E+006 -3.1250E+005 -1.0886E+006
Vapor mole fraction 1.0000 0.62942 1.0000 0.00000
Total kmol/h 11848.5857 11848.5857 7350.1521 2252.4380
Total kg/h 652294.0642 652294.0642 67979.6333 543809.3409
Total std L m3/h 996.3232 996.3232 257.2252 698.5441
Total std V m3/h 265570.03 265570.03 164743.72 50485.35
Flowrates in kmol/h
Methane 1359.7070 1359.7070 1327.8392 31.5921
Water 2265.1880 2265.1880 4.6938 17.3278
Hydrogen 4919.9618 4919.9618 4889.0640 30.4047
Carbon Monoxide 763.2521 763.2521 750.9389 12.2150
Carbon Dioxide 355.9105 355.9105 320.3809 33.5721
Nitrogen 58.0368 58.0368 57.2352 0.7963
C1-2Ethanolamine 0.8640 0.8640 0.0000 0.8639
N-Octadecane 2125.6661 2125.6661 0.0001 2125.6661
Stream No. 29

Stream Name Salida Agua

Temp K 288.0000
Pres kPa 2305.5000
Enth MJ/h -6.4422E+005
Vapor mole fraction 0.00000
Total kmol/h 2246.2556
Total kg/h 40509.8384
Total std L m3/h 40.5589
Total std V m3/h 50346.78
Flowrates in kmol/h
Methane 0.2793
Water 2243.4134
Hydrogen 0.4968
Carbon Monoxide 0.0995
Carbon Dioxide 1.9614
Nitrogen 0.0054
C1-2Ethanolamine 0.0001
N-Octadecane 0.0000

Stream No. 8

Stream Name gas alim.abs

Temp K 310.0009
Pres kPa 2369.8301
Ph value 0.0000
Ionic strength molal 0.0000

Flowrates in kmol/h

H2O
H+ 0.0000
OH- 0.0000
CO2 0.0000
CO3-- 0.0000
HCO3- 0.0000
C1-2Ethanolamine 0.0000
MDEA+ 0.0000

Stream No. 10

Stream Name solvente rico

Temp. K 348.3597
Pres. kPa 2369.8301*
Ph value 7.3917
Ionic strength molal 3.2111
Flowrates in kmol/h
H2O 67096.4890
H+ 0.0000
OH- 0.0262
CO2 66.8845
CO3-- 285.6332
HCO3- 3024.5479
C1-2Ethanolamine 3508.1771
MDEA+ 3595.8404

Stream No. 21 22

Stream Name solv.pobre gas tratado

Temp K 316.3882* 329.8984*

Pres kPa 2369.8301 2369.8301
Ph value 10.5201 0.0000
Ionic strength molal 0.0223 0.0000

Flowrates in kmol/h

H2O 70474.4268 0.0000

H+ 0.0000 0.0000
OH- 1.8659 0.0000
CO2 0.0001 0.0000
CO3-- 8.5139 0.0000
HCO3- 0.9009 0.0000
C1-2Ethanolamine 7085.0871 0.0000
MDEA+ 19.7946 0.0000

TABLA G2
FLUJO TOTAL Y PROPIEDADES DE LAS CORRIENTES

CHEMCAD 5.2.0

Job Name: PRESENTACION FINAL DEL PROYECTO

Stream No. 1 2 3 4

Name Alim.GN-Vap sal.mezc.1 ent.convec. entrada refor.

- - Overall - -

Molar flow kmol/h 24405.1423 27906.9552 27906.9552 27906.9552

Mass flow kg/h 418730.2243 569207.1117 569207.1117 569207.1117
Temp K 475.0000 474.8586 742.6323 795.0000
Pres kPa 2400.0000 2935.0001 2900.0001 2900.0001
Vapor mole fraction 0.6932 0.7066 1.000 1.000
Enth MJ/h -5.0588E+006 -6.4141E+006 -5.8050E+006 -5.7402E+006
Tc K 503.5880 473.3643 473.3643 473.3643
Pc kPa 9716.8218 8124.3443 8124.3443 8124.3443
Std. sp gr. air = 1 0.592 0.704 0.704 0.704
Degree API 76.5792 66.7466 66.7466 66.7466
Average mol wt 17.1575 20.3966 20.3966 20.3966
Actual dens kg/m3 15.8027 22.5880 9.7183 9.0416
Actual vol m3/h 26497.3140 25199.5812 58570.3602 62954.5372
Std vap 0 C m3/h 547008.2488 625496.6576 625496.6576 625496.6576
- - Vapor only - -

Molar flow kmol/h 16917.6488 19719.2212 27906.9552 27906.9552

Mass flow kg/h 283846.0000 421525.0000 569207.1117 569207.1117
Average mol wt 16.7781 21.3763 20.3966 20.3966
Actual dens kg/m3 10.7759 16.8422 9.7183 9.0416
Actual vol m3/h 26340.7767 25027.9121 58570.3602 62954.5372
Std liq m3/h 481.3678 650.3880 798.2010 798.2010
Std vap 0 C m3/h 379186.2204 441979.6773 625496.6576 625496.6576
Cp J/kmol-K 49638.7040 48840.2839 43989.1235 44738.7310
Z factor 0.9463 0.9436 0.9859 0.9899
Visc Pa-sec 1.668e-005 1.858e-005 2.794e-005 2.978e-005
Th cond W/m-K 0.0504 0.0472 0.0766 0.0835

- - Liquid only - -

Molar flow kmol/h 7487.4935 8187.7340

Mass flow kg/h 134884.2796 147682.4241
Average mol wt 18.0146 18.0370
Actual dens kg/m3 861.6798 860.2749
Actual vol m3/h 156.5364 171.6689
Std vap 0 C m3/h 167822.0425 183516.9804
Cp J/kmol-K 82430.1052 82387.0382
Z factor 0.0154 0.0189
Visc Pa-sec 0.0001322 0.0001323
Th cond W/m-K 0.6635 0.6593
Surf tens N/m 0.0373 0.0368

Stream No. 5 6 7 8

Name salida refor. Ent.inter.2 entrada sepa gas alim. Abs.

- - Overall - -

Molar flow kmol/h 34546.8635 34546.8635 34546.8635 19403.0090

Mass flow kg/h 566075.0000 566075.0000 566075.0000 292465.0000
Temp K 1062.1370 600.0000 310.0000 310.0009
Pres kPa 2438.8000 2404.3300 2369.8299 2369.8301
Vapor mole fraction 1.000 1.000 0.5616 1.000
Enth MJ/h -4.6191E+006 -5.2281E+006 -6.2196E+006 -1.8987E+006
Tc K 332.1623 332.1623 332.1623 129.9668
Pc kPa 8312.0582 8312.0582 8312.0582 5592.9482
Std. sp gr. air = 1 0.566 0.566 0.566 0.520
Degree API 112.0782 112.0782 112.0782 207.4892
Average mol wt 16.3857 16.3857 16.3857 15.0732
Actual dens kg/m3 4.5153 7.9775 26.7535 14.0059
Actual vol m3/h 125367.0758 70959.1080 21158.9000 20881.6179
Std vap 0 C m3/h 774321.2251 774321.2251 774321.2251 434892.1971

- - Vapor only - -

Molar flow kmol/h 34546.8635 34546.8635 19403.0042 19403.0090

Mass flow kg/h 566075.0000 566075.0000 292465.0000 292465.0000
Average mol wt 16.3857 16.3857 15.0732 15.0732
Actual dens kg/m3 4.5153 7.9775 14.0059 14.0059
Actual vol m3/h 125367.0758 70959.1080 20881.5506 20881.6179
Std liq m3/h 975.3231 975.3231 701.2871 701.2872
Std vap 0 C m3/h 774321.2251 774321.2251 434892.0838 434892.1971
Cp J/kmol-K 40363.8948 36308.8027 31683.0552 31683.3647
Z factor 1.0023 0.9901 0.9896 0.9896
Visc Pa-sec 3.964e-005 2.398e-005 1.579e-005 1.579e-005
Th cond W/m-K 0.1756 0.1017 0.0849 0.0849

- - Liquid only - -

Molar flow kmol/h 15143.8593

Mass flow kg/h 273610.0000
Average mol wt 18.0674
Actual dens kg/m3 986.5165
Actual vol m3/h 277.3494
Std vap 0 C m3/h 339429.1413
Cp J/kmol-K 75090.1996
Z factor 0.0196
Visc Pa-sec 0.0007189
Th cond W/m-K 0.6101
Surf tens N/m 0.0668

Stream No. 9 10 11 12

Name salida liq. Solvente rico alim.regen. Rico en CO2

- - Overall - -

Molar flow kmol/h 15143.8563 80903.1037 80903.0824 7111.6077

Mass flow kg/h 273609.6675 2263670.4126 2263669.9590 216134.1278
Temp K 310.0008 348.3597 318.2352 346.2835
Pres kPa 2369.8299 2369.8301 101.3250 66.8510
Vapor mole fraction 0.0000 0.0000 0.0002691 1.000
Enth MJ/h -4.3209E+006 -2.4687E+007 -2.4687E+007 -2.2177E+006
Tc K 646.1374 642.4886 642.4886 451.5719
Pc kPa 21991.5491 21654.7040 21654.6905 7894.8596
Std. sp gr. air = 1 0.624 0.966 0.966 1.049
Degree API 10.0924 9.8098 9.8098 30.4503
Average mol wt 18.0674 27.9800 27.9800 30.3917
Actual dens kg/m3 986.5164 1292.9835 1014.1349 0.7087
Actual vol m3/h 277.3493 1750.7342 2232.1192 304953.2956
Std vap 0 C m3/h 339429.0563 1813333.6074 1813333.1543 159397.0586

- - Vapor only - -

Molar flow kmol/h 21.7682 7111.6077

Mass flow kg/h 384.3714 216134.1278
Average mol wt 17.6574 30.3917
Actual dens kg/m3 0.6770 0.7087
Actual vol m3/h 567.7230 304953.2956
Std liq m3/h 0.7963 247.5948
Std vap 0 C m3/h 487.9058 159397.0586
Cp J/kmol-K 32171.4997 37784.1722
Z factor 0.9989 0.9958
Visc Pa-sec 1.516e-005 1.469e-005
Th cond W/m-K 0.0702 0.0215
- - Liquid only - -

Molar flow kmol/h 15143.8563 80903.1037 80881.3142

Mass flow kg/h 273609.6675 2263670.4126 2263285.5876
Average mol wt 18.0674 27.9800 27.9828
Actual dens kg/m3 986.5164 1292.9835 1359.8235
Actual vol m3/h 277.3493 1750.7342 1664.3962
Std vap 0 C m3/h 339429.0563 1813333.6074 1812845.3117
Cp J/kmol-K 75090.2155 98312.2781 95020.7246
Z factor 0.0196 0.0297 0.0012
Visc Pa-sec 0.0007189 0.0007765 0.001341
Th cond W/m-K 0.6101 0.3332 0.3298
Surf tens N/m 0.0668 0.0284 0.0309

Stream No. 13 14 15 16

Name alim.separ. Reciclo CO2 salida agua recup.MDEA

- - Overall - -

Molar flow kmol/h 7111.6077 3501.8137 3609.7939 73791.4840

Mass flow kg/h 216134.1278 150477.0000 65657.2475 2047535.4627
Temp K 293.0000 292.5988 292.5988 383.8740
Pres kPa 66.7510 66.7510 66.7510 135.7990
Vapor mole fraction 0.4928 1.000 0.0000 0.0000
Enth MJ/h -2.3908E+006 -1.3553E+006 -1.0356E+006 -2.1797E+007
Tc K 451.5719 311.4692 646.6937 657.8851
Pc kPa 7894.8596 7275.9682 22043.9045 22318.3061
Std. sp gr. air = 1 1.049 1.484 0.628 0.958
Degree API 30.4503 39.3854 9.9725 7.6310
Average mol wt 30.3917 42.9711 18.1886 27.7476
Actual dens kg/m3 1.6952 1.1839 1009.4625 951.3084
Actual vol m3/h 127494.3506 127101.0862 65.0418 2152.3361
Std vap 0 C m3/h 159397.0586 78488.4159 80908.6497 1653936.2656

- - Vapor only - -

Molar flow kmol/h 3504.9429 3501.8137

Mass flow kg/h 150534.0000 150477.0000
Average mol wt 42.9490 42.9711
Actual dens kg/m3 1.1813 1.1839
Actual vol m3/h 127429.3634 127101.0862
Std liq m3/h 181.9482 181.8909
Std vap 0 C m3/h 78558.5568 78488.4159
Cp J/kmol-K 38264.7248 38221.7617
Z factor 0.9963 0.9960
Visc Pa-sec 1.459e-005 1.458e-005
Th cond W/m-K 0.0164 0.0163

- - Liquid only - -

Molar flow kmol/h 3606.6647 3609.7939 73791.4840

Mass flow kg/h 65600.2498 65657.2475 2047535.4627
Average mol wt 18.1886 18.1886 27.7476
Actual dens kg/m3 1009.3845 1009.4626 951.3084
Actual vol m3/h 64.9903 65.0418 2152.3361
Std vap 0 C m3/h 80838.5089 80908.6497 1653936.2656
Cp J/kmol-K 75722.8522 75690.8773 100144.4735
Z factor 0.0007 0.0006 0.0014
Visc Pa-sec 0.001052 0.001062 0.0003214
Th cond W/m-K 0.5891 0.5886 0.3948
Surf tens N/m 0.0717 0.0718 0.0434

Stream No. 17 18 19 20

Name ent.interc. ent.bomba salida bomba Mdea-ag.adic

- - Overall - -

Molar flow kmol/h 77401.2713 77401.2784 77401.2784 198.7500

Mass flow kg/h 2113192.9582 2113193.1850 2113193.1850 3667.6717
Temp K 380.5974 316.0000 316.4026 316.3882
Pres kPa 202.5500 188.7600 2369.8301 2369.8301
Vapor mole fraction 0.0000 0.0000 0.0000 0.0000
Enth MJ/h -2.2832E+007 -2.3318E+007 -2.3314E+007 -56729.
Tc K 657.5202 657.5202 657.5202 648.0309
Pc kPa 22348.0000 22348.0000 22348.0000 22183.1446
Std. sp gr. air = 1 0.943 0.943 0.943 0.637
Degree API 7.7038 7.7038 7.7038 9.7413
Average mol wt 27.3018 27.3018 27.3018 18.4537
Actual dens kg/m3 954.6262 1002.7227 1002.4785 991.5471
Actual vol m3/h 2213.6339 2107.4552 2107.9687 3.6989
Std vap 0 C m3/h 1734844.7455 1734844.9720 1734844.9720 4454.7125

- - Liquid only - -

Molar flow kmol/h 77401.2713 77401.2784 77401.2784 198.7500

Mass flow kg/h 2113192.9582 2113193.1850 2113193.1850 3667.6717
Average mol wt 27.3018 27.3018 27.3018 18.4537
Actual dens kg/m3 954.6263 1002.7227 1002.4785 991.5471
Actual vol m3/h 2213.6339 2107.4552 2107.9687 3.6989
Std vap 0 C m3/h 1734844.7455 1734844.9720 1734844.9720 4454.7125
Cp J/kmol-K 98840.7171 95875.9871 95875.9871 76442.0779
Z factor 0.0021 0.0022 0.0282 0.0197
Visc Pa-sec 0.0003308 0.0009338 0.0009310 0.0006519
Th cond W/m-K 0.4021 0.3997 0.3998 0.6113
Surf tens N/m 0.0442 0.0546 0.0545 0.0679

Stream No. 21 22 23 24

Name solv.pobre gas tratado salida compr entra F-T

- - Overall - -

Molar flow kmol/h 77600.0015 16099.9050 16099.9050 16099.9068

Mass flow kg/h 2116860.4793 145410.3031 145410.3031 145410.3031
Temp K 316.3882 329.8984 337.6178 523.0000
Pres kPa 2369.8301 2369.8301 2535.0001 2500.0000
Vapor mole fraction 0.0000 0.9982 1.000 1.000
Enth MJ/h -2.3370E+007 -5.8193E+005 -5.7737E+005 -4.8545E+005
Tc K 657.5030 86.5307 86.5307 86.5307
Pc kPa 22349.5026 3914.5854 3914.5850 3914.5863
Std. sp gr. air = 1 0.942 0.312 0.312 0.312
Degree API 7.7073 376.7115 376.7116 376.7116
Average mol wt 27.2791 9.0317 9.0317 9.0317
Actual dens kg/m3 1002.4680 7.7498 8.1301 5.1598
Actual vol m3/h 2111.6490 18763.2098 17885.3698 28181.5328
Std vap 0 C m3/h 1739299.0987 360857.5751 360857.5751 360857.6318

- - Vapor only - -

Molar flow kmol/h 16071.5883 16099.9050 16099.9068

Mass flow kg/h 144811.4305 145410.3031 145410.3031
Average mol wt 9.0104 9.0317 9.0317
Actual dens kg/m3 7.7181 8.1301 5.1598
Actual vol m3/h 18762.6700 17885.3698 28181.5328
Std liq m3/h 522.1290 522.7284 522.7284
Std vap 0 C m3/h 360222.9380 360857.5751 360857.6318
Cp J/kmol-K 29844.2337 30006.3957 31463.3961
Z factor 1.0088 1.0034 1.0065
Visc Pa-sec 1.546e-005 1.572e-005 2.152e-005
Th cond W/m-K 0.1154 0.1174 0.1651

- - Liquid only - -

Molar flow kmol/h 77600.0015 28.3167

Mass flow kg/h 2116860.4793 598.8726
Average mol wt 27.2791 21.1497
Actual dens kg/m3 1002.4680 1111.2501
Actual vol m3/h 2111.6490 0.5389
Std vap 0 C m3/h 1739299.0987 634.6616
Cp J/kmol-K 95830.9476 82360.3739
Z factor 0.0281 0.0241
Visc Pa-sec 0.0009305 0.0006370
Th cond W/m-K 0.4001 0.4884
Surf tens N/m 0.0545 0.0469

Stream No. 25 26 27 28

Name Salida F-T Alim. Trifas Salida Gas Sal. Petrleo

- - Overall - -

Molar flow kmol/h 11848.5857 11848.5857 7350.1521 2252.4380

Mass flow kg/h 652294.0642 652294.0642 67979.6333 543809.3409
Temp K 522.0000 288.0000 288.0000 288.0000
Pres kPa 2340.0001 2305.5000 2305.5000 2305.5000
Vapor mole fraction 1.000 0.6294 1.000 0.0000
Enth MJ/h -1.4816E+006 -2.0449E+006 -3.1250E+005 -1.0886E+006
Tc K 618.5122 618.5122 98.9776 742.8897
Pc kPa 44023.7731 44023.7731 4507.1548 2058.8558
Std. sp gr. air = 1 1.901 1.901 0.319 8.336
Degree API 84.4337 84.4337 403.4318 50.0979
Average mol wt 55.0525 55.0525 9.2487 241.4314
Actual dens kg/m3 32.8850 77.2622 8.9439 775.3324
Actual vol m3/h 19835.5988 8442.6050 7600.6336 701.3887
Std vap 0 C m3/h 265570.0271 265570.0271 164743.7181 50485.3519
- - Vapor only - -

Molar flow kmol/h 11848.5857 7457.7112 7350.1521

Mass flow kg/h 652294.0642 70353.3267 67979.6333
Average mol wt 55.0525 9.4336 9.2487
Actual dens kg/m3 32.8850 9.1266 8.9439
Actual vol m3/h 19835.5988 7708.6314 7600.6336
Std liq m3/h 996.3233 261.9635 257.2252
Std vap 0 C m3/h 265570.0271 167154.5153 164743.7181
Cp J/kmol-K 151102.7816 30366.4099 30293.3326
Z factor 0.9027 0.9953 0.9958
Visc Pa-sec 1.094e-005 1.321e-005 1.316e-005
Th cond W/m-K 0.0529 0.0970 0.0980

- - Liquid only - -

Molar flow kmol/h 4390.8745 2252.4380

Mass flow kg/h 581941.0000 543809.3409
Average mol wt 132.5341 241.4314
Actual dens kg/m3 792.8632 775.3324
Actual vol m3/h 733.9736 701.3887
Std vap 0 C m3/h 98415.5047 50485.3519
Cp J/kmol-K 286551.6380 485915.2318
Z factor 0.2140 0.3848
Visc Pa-sec 0.002448 0.004100
Th cond W/m-K 0.1630 0.1511
Surf tens N/m 0.0306 0.0277

Stream No. 29

Name Salida Agua

- - Overall - -

Molar flow kmol/h 2246.2556

Mass flow kg/h 40509.8420
Temp K 288.0000
Pres kPa 2305.5000
Vapor mole fraction 0.0000
Enth MJ/h -6.4422E+005
Tc K 646.6490
Pc kPa 22050.2538
Std. sp gr. air = 1 0.623
Degree API 10.0434
Average mol wt 18.0344
Actual dens kg/m3 996.7985
Actual vol m3/h 40.6399
Std vap 0 C m3/h 50346.7798

- - Liquid only - -

Molar flow kmol/h 2246.2556

Mass flow kg/h 40509.8420
Average mol wt 18.0344
Actual dens kg/m3 996.7984
Actual vol m3/h 40.6399
Std vap 0 C m3/h 50346.7798
Cp J/kmol-K 75211.6783
Z factor 0.0203
Visc Pa-sec 0.001166
Th cond W/m-K 0.5874
Surf tens N/m 0.0729

ANEXO H

FLUJO DE FONDOS CON BASE EFECTIVO PARA EL ANALISIS DE

SENSIBILIDAD DEL PROYECTO

TABLA H 1
CANTIDAD E INGRESOS TOTALES DE PRODUCTOS
( Precio = + 10%)

CANTIDAD PRECIO TOTAL

PRODUCTO
(bbl/da) ($us/bbl) ($us/ao)
Diesel 68786 74.44 1684,621,417
Gasolina 17197 86.98 492,116,575
Otros (Gas residual, GLP, aceites lubricantes, ceras y asfaltos; 217,673,799
10% de los productos lquidos)
TOTAL 2394,411,791
 TABLA H 2
CANTIDAD E INGRESOS TOTALES DE PRODUCTOS
( Precio = - 10%)

CANTIDAD PRECIO TOTAL

PRODUCTO
(bbl/da) ($us/bbl) ($us/ao)
Diesel 68786 60.90 1378,203,175
Gasolina 17197 71.16 402,609,973
Otros (Gas residual, GLP, aceites lubricantes, ceras y asfaltos; 178,081,315
10% de los productos lquidos)
TOTAL 1958,894,463

TABLA H 3
CANTIDAD E INGRESOS TOTALES DE PRODUCTOS
( Precio = - 18%)

CANTIDAD PRECIO TOTAL

PRODUCTO
(bbl/da) ($us/bbl) ($us/ao)
Diesel 68786 55.49 1255,771,661
Gasolina 17197 64.84 366,852,595
Otros (Gas residual, GLP, aceites lubricantes, ceras y asfaltos; 162,262,426
10% de los productos lquidos)
TOTAL 1784,886,682

TABLA H 4
CANTIDAD E INGRESOS TOTALES DE PRODUCTOS
( Precio = - 25%)

CANTIDAD PRECIO TOTAL

PRODUCTO
(bbl/da) ($us/bbl) ($us/ao)
Diesel 68786 50.75 1148,502,646
Gasolina 17197 59.30 335,508,311
Otros (Gas residual, GLP, aceites lubricantes, ceras y asfaltos; 148,401,096
10% de los productos lquidos)
TOTAL 1632,412,053
 TABLA H 5
FLUJO DE FONDOS CON BASE EFECTIVO PARA EL PROYECTO
( Precio = + 10%, en Millones $us)

DETALLE/AO 1 2 3 4 5 6 7 8 9 10

Capacidad Produccin (%) 50 65 80 90 100 100 100 100 100 100

1.- Ingresos Totales 1197.20 1556.37 1915.53 2154.97 2394.41 2394.41 2394.41 2394.41 2394.41 2394.41
* Volumen Ventas (bbl/ao) 14144204 18387465 22630726 25459566 28288407 28288407 28288407 28288407 28288407 28288407
* Ventas (millones $us) 1197.20 1556.37 1915.53 2154.97 2394.41 2394.41 2394.41 2394.41 2394.41 2394.41

2.- Costos Totales 477.96 569.80 661.65 722.89 784.12 784.12 784.12 784.12 784.12 784.12
2.1.-Costos Variables Operacin 306.17 398.01 489.86 551.10 612.33 612.33 612.33 612.33 612.33 612.33
* Costos de Produccin 262.37 341.07 419.78 472.26 524.73 524.73 524.73 524.73 524.73 524.73
* Costos de Comercializacin 43.80 56.94 70.08 78.84 87.60 87.60 87.60 87.60 87.60 87.60
2.2.-Costos Fijos de Operacin 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79
* Gastos Administrativos 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25
* Gastos Financieros 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Otros Gastos 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99
3.- Utilidad antes de Impuestos 719.24 986.57 1253.88 1432.08 1610.29 1610.29 1610.29 1610.29 1610.29 1610.29
4.- Impuestos
* IVA 121.53 157.99 194.45 218.75 243.06 243.06 243.06 243.06 243.06 243.06
* IT (3% ingresos) 35.92 46.69 57.46 64.65 71.83 71.83 71.83 71.83 71.83 71.83
* IUE (25% utilidad bruta) 179.81 246.64 313.47 358.02 402.57 402.57 402.57 402.57 402.57 402.57
* IEHD (a)
P P 121.43 157.86 194.29 218.58 242.87 242.87 242.87 242.87 242.87 242.87
5.- Utilidad Neta 260.55 377.39 494.21 572.08 649.96 649.96 649.96 649.96 649.96 649.96
6.- Otros
* Inversin 948.147
* Pago a Capital - - 63.174 71.387 80.667 91.154 103.004 116.394 131.525 148.621
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Valor Residual 79.01
7.- Flujo de Efectivo 948.147 311.13 427.97 481.62 551.27 619.87 609.39 597.54 584.14 569.01 630.93
(a)
P IEHD (Impuesto Especial a los Hidrocarburos y sus Derivados) tiene las siguientes alcuotas: Gasolina 0.17 $us/lt; Diesel oil de gas natural 0.025 $us/lt; Aceite automotriz e
P

industrial 0.23 $us/lt; Grasas y lubricantes 0.23 $us/lt

(b)
P Mencionar que en un futuro se aplicar el Impuesto Complementario a los Hidrocarburos (ICH). Actualmente es discutido en el Congreso.
P
 TABLA H 6
FLUJO DE FONDOS CON BASE EFECTIVO PARA EL PROYECTO
( Precio = - 10%, en Millones $us)

DETALLE/AO 1 2 3 4 5 6 7 8 9 10

Capacidad Produccin (%) 50 65 80 90 100 100 100 100 100 100

1.- Ingresos Totales 979.45 1273.28 1567.12 1763.00 1958.89 1958.89 1958.89 1958.89 1958.89 1958.89
* Volumen Ventas (bbl/ao) 14144204 18387465 22630726 25459566 28288407 28288407 28288407 28288407 28288407 28288407
* Ventas (millones $us) 979.45 1273.28 1567.12 1763.00 1958.89 1958.89 1958.89 1958.89 1958.89 1958.89

2.- Costos Totales 477.96 569.80 661.65 722.89 784.12 784.12 784.12 784.12 784.12 784.12
2.1.-Costos Variables Operacin 306.17 398.01 489.86 551.10 612.33 612.33 612.33 612.33 612.33 612.33
* Costos de Produccin 262.37 341.07 419.78 472.26 524.73 524.73 524.73 524.73 524.73 524.73
* Costos de Comercializacin 43.80 56.94 70.08 78.84 87.60 87.60 87.60 87.60 87.60 87.60
2.2.-Costos Fijos de Operacin 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79
* Gastos Administrativos 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25
* Gastos Financieros 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Otros Gastos 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99
3.- Utilidad antes de Impuestos 501.49 703.48 905.47 1040.11 1174.77 1174.77 1174.77 1174.77 1174.77 1174.77
4.- Impuestos
* IVA 93.22 121.19 149.15 167.80 186.44 186.44 186.44 186.44 186.44 186.44
* IT (3% ingresos) 29.38 38.20 47.01 52.89 58.77 58.77 58.77 58.77 58.77 58.77
* IUE (25% utilidad bruta) 125.37 175.87 226.37 260.03 293.69 293.69 293.69 293.69 293.69 293.69
* IEHD (a)
P P 121.43 157.86 194.29 218.58 242.87 242.87 242.87 242.87 242.87 242.87
5.- Utilidad Neta 132.09 210.36 288.65 340.81 393.00 393.00 393.00 393.00 393.00 393.00
6.- Otros
* Inversin 948.147
* Pago a Capital - - 63.174 71.387 80.667 91.154 103.004 116.394 131.525 148.621
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Valor Residual 79.01
7.- Flujo de Efectivo 948.147 182.67 260.94 276.05 320.00 362.91 352.43 340.58 327.19 312.06 373.97
(a)
P IEHD (Impuesto Especial a los Hidrocarburos y sus Derivados) tiene las siguientes alcuotas: Gasolina 0.17 $us/lt; Diesel oil de gas natural 0.025 $us/lt; Aceite automotriz e
P

industrial 0.23 $us/lt; Grasas y lubricantes 0.23 $us/lt

(b)
P Mencionar que en un futuro se aplicar el Impuesto Complementario a los Hidrocarburos (ICH). Actualmente es discutido en el Congreso.
P
 TABLA H 7
FLUJO DE FONDOS CON BASE EFECTIVO PARA EL PROYECTO
( Precio = - 18%, en Millones $us)

DETALLE/AO 1 2 3 4 5 6 7 8 9 10

Capacidad Produccin (%) 50 65 80 90 100 100 100 100 100 100

1.- Ingresos Totales 892.44 1160.18 1427.91 1606.40 1784.89 1784.89 1784.89 1784.89 1784.89 1784.89
* Volumen Ventas (bbl/ao) 14144204 18387465 22630726 25459566 28288407 28288407 28288407 28288407 28288407 28288407
* Ventas (millones $us) 892.44 1162.18 1427.91 1606.40 1784.89 1784.89 1784.89 1784.89 1784.89 1784.89

2.- Costos Totales 477.96 569.80 661.65 722.89 784.12 784.12 784.12 784.12 784.12 784.12
2.1.-Costos Variables Operacin 306.17 398.01 489.86 551.10 612.33 612.33 612.33 612.33 612.33 612.33
* Costos de Produccin 262.37 341.07 419.78 472.26 524.73 524.73 524.73 524.73 524.73 524.73
* Costos de Comercializacin 43.80 56.94 70.08 78.84 87.60 87.60 87.60 87.60 87.60 87.60
2.2.-Costos Fijos de Operacin 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79
* Gastos Administrativos 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25
* Gastos Financieros 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Otros Gastos 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99
3.- Utilidad antes de Impuestos 414.48 590.38 766.26 883.51 1000.77 1000.77 1000.77 1000.77 1000.77 1000.77
4.- Impuestos
* IVA 81.91 106.48 131.06 147.44 163.82 163.82 163.82 163.82 163.82 163.82
* IT (3% ingresos) 26.77 34.80 42.84 48.19 53.55 53.55 53.55 53.55 53.55 53.55
* IUE (25% utilidad bruta) 103.62 147.60 191.56 220.88 250.19 250.19 250.19 250.19 250.19 250.19
* IEHD (a)
P P 121.43 157.86 194.29 218.58 242.87 242.87 242.87 242.87 242.87 242.87
5.- Utilidad Neta 80.75 143.64 206.51 248.42 290.34 290.34 290.34 290.34 290.34 290.34
6.- Otros
* Inversin 948.147
* Pago a Capital - - 63.174 71.387 80.667 91.154 103.004 116.394 131.525 148.621
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Valor Residual 79.01
7.- Flujo de Efectivo 948.147 131.33 194.22 193.92 227.61 260.25 249.77 237.92 224.53 209.40 271.31
(a)
P IEHD (Impuesto Especial a los Hidrocarburos y sus Derivados) tiene las siguientes alcuotas: Gasolina 0.17 $us/lt; Diesel oil de gas natural 0.025 $us/lt; Aceite automotriz e
P

industrial 0.23 $us/lt; Grasas y lubricantes 0.23 $us/lt

(b)
P Mencionar que en un futuro se aplicar el Impuesto Complementario a los Hidrocarburos (ICH). Actualmente es discutido en el Congreso.
P
 TABLA H 8
FLUJO DE FONDOS CON BASE EFECTIVO PARA EL PROYECTO
( Precio = - 25%, en Millones $us)

DETALLE/AO 1 2 3 4 5 6 7 8 9 10

Capacidad Produccin (%) 50 65 80 90 100 100 100 100 100 100

1.- Ingresos Totales 816.21 1061.07 1305.93 1469.17 1632.41 1632.41 1632.41 1632.41 1632.41 1632.41
* Volumen Ventas (bbl/ao) 14144204 18387465 22630726 25459566 28288407 28288407 28288407 28288407 28288407 28288407
* Ventas (millones $us) 816.21 1061.07 1305.93 1469.17 1632.41 1632.41 1632.41 1632.41 1632.41 1632.41

2.- Costos Totales 477.96 569.80 661.65 722.89 784.12 784.12 784.12 784.12 784.12 784.12
2.1.-Costos Variables Operacin 306.17 398.01 489.86 551.10 612.33 612.33 612.33 612.33 612.33 612.33
* Costos de Produccin 262.37 341.07 419.78 472.26 524.73 524.73 524.73 524.73 524.73 524.73
* Costos de Comercializacin 43.80 56.94 70.08 78.84 87.60 87.60 87.60 87.60 87.60 87.60
2.2.-Costos Fijos de Operacin 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79 171.79
* Gastos Administrativos 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25
* Gastos Financieros 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72 74.72
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Otros Gastos 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99 24.99
3.- Utilidad antes de Impuestos 338.25 491.27 644.28 746.28 848.29 848.29 848.29 848.29 848.29 848.29
4.- Impuestos
* IVA 71.99 93.60 115.20 129.60 143.99 143.99 143.99 143.99 143.99 143.99
* IT (3% ingresos) 24.49 31.83 39.18 44.08 48.97 48.97 48.97 48.97 48.97 48.97
* IUE (25% utilidad bruta) 84.56 122.82 161.07 186.57 212.07 212.07 212.07 212.07 212.07 212.07
* IEHD (a)
P P 121.43 157.86 194.29 218.58 242.87 242.87 242.87 242.87 242.87 242.87
5.- Utilidad Neta 35.78 85.16 134.54 167.45 200.39 200.39 200.39 200.39 200.39 200.39
6.- Otros
* Inversin 948.147
* Pago a Capital - - 63.174 71.387 80.667 91.154 103.004 116.394 131.525 148.621
* Depreciacin 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58 50.58
* Valor Residual 79.01
7.- Flujo de Efectivo 948.147 86.36 135.74 121.95 146.64 170.30 159.82 147.97 134.58 119.44 181.36
(a)
P IEHD (Impuesto Especial a los Hidrocarburos y sus Derivados) tiene las siguientes alcuotas: Gasolina 0.17 $us/lt; Diesel oil de gas natural 0.025 $us/lt; Aceite automotriz e
P

industrial 0.23 $us/lt; Grasas y lubricantes 0.23 $us/lt

(b)
P Mencionar que en un futuro se aplicar el Impuesto Complementario a los Hidrocarburos (ICH). Actualmente es discutido en el Congreso.
P