Presion (Psig)

Temp. (F)
Fecha
Componentes

1000.0
78.0
15/JUN/2004
San Alberto

N2
CO2

0.45000

C1
C2
C3
IC4
NC4
IC5
NC5
C6
C7
C8
C9+
Total
C6
C7
C8
C9+
Total

89.96000

NOTA.-

1.52000
%

5.03000

C6
C7
C8
C9+
C6+

1.84000
0.48000
0.40000
0.16000
0.07000

100.00
0.00
0.00
0.00
100.00

PODER
CALORIFICO
GRAVEDAD
SUPERIOR
ESPECIFICA
SECO

Btu/Pc
4756.0
0.0
0.0
0.0
4,756.0

Factor b

PESO
MOLECULAR
lbr/lbrmol

2.97580
0.00000
0.00000
0.00000
2.97580

0.0792
0.0000
0.0000
0.0000
0.0792

86.17500
0.00000
0.00000
0.00000
86.17500

0.09000

0.00000
0.00000
0.00000
100.00000
1.000000
0.000000
0.000000
0.000000
1.000000

0.09000

%
100.00
0.00
0.00
0.00
100.00

PROPIEDADES DE ACUERDO CON LA NORMA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

Componentes
N2

San Alberto
-

CO2

CH4

1,010.0

C2H6

1,769.7

C3H8

2,516.1

C4H10

3,251.9

C4H10

3,262.3

C5H12

4,000.9

C5H12

4,008.9

C6H14+

4,756.0

Componentes
N2

San Alberto
-

CO2

CH4

992.4

C2H6

1,738.9

C3H8

2,472.3

C4H10

3,195.3

C4H10

3,205.5

C5H12

3,931.3

C5H12

3,939.1

C6H14+

4,673.2

Componentes
N2

San Alberto
0.96723

CO2

1.51960

CH4

0.55392

C2H6

1.03820

C3H8

1.52260

C4H10

2.00680

C4H10

2.00680

C5H12

2.49120

C5H12

2.49120

C6H14+

2.97580

Componentes
N2

San Alberto
0.00440

CO2

0.01970

CH4

0.01160

C2H6

0.02390

C3H8

0.03440

C4H10

0.04580

C4H10

0.04780

C5H12

0.05810

C5H12

0.06310

C6H14+

0.07920

Componentes
N2

San Alberto
28.01340

CO2

44.01000

CH4

16.04300

C2H6

30.07000

C3H8

44.09700

C4H10

58.12300

C4H10

58.12300

C5H12

72.15000

C5H12

72.15000

C6H14+

86.17500

DENSIDAD

RELACIN

DENSIDAD

RELACIN

RELATIVA

GAS/LIQUIDO

ABSOLUTA

GAS/LIQUIDO

LIQUIDO

IDEAL

LQUIDO

IDEAL

Agua = 1

Pie3 gas/Galn L

Lbs / Galn

Pie3 gas/Pie3 liq.

0.66410

24.3800

5.53630

182.37

0.00000

0.0000

0.00000

0.00

0.00000

0.0000

0.00000

0.00

0.00000

0.0000

0.00000

0.00

0.66410

24.3800

5.53630

182.37

PRECIOS MONT BELVIEU (US CENTS/GALON) AL 31/05/06

PRODUCTO
ETANO
PROPANO
BUTANO
GASOL.NAT

PROMEDIO
ENERO
66.25
98.72
128.31
145.43
C$US/GALON

ETANO
GLP
GASOLINA

ETANO
PROPANO
BUTANO

GLP

PROMEDIO
FEBRERO
66.25
91.62
118.30
133.70
$US/PC

66.25
104.18
142.55

4.96
7.79
10.66

3/22/2004
66.25
92.43
111.82
136.93

3/23/2004
66.25
101.37
119.55
154.12

$US/BBL

$US/Ton

27.82
43.75
59.87

Gas ideal/
COMPOSICION DENSIDAD(Liq.)
Lquidos
GLP (%)
relativa
60F,14.696psia
0.35643
280.54
65.30
34.70

0.50738
0.57352

272.32
233.54

100.00

0.53033

258.86

C O S T O S (CAPEX+OPEX) GLP
$US/MPC (*)
$US/TON
$US/Kilo
TOTAL
0.18
122.35
0.1223
OPERACIN
0.055
37.38
0.0374
INVERSION
0.125
84.96
0.0850
(*)
Fuente: EAQ
CONVENIO
OPERACIN

$US/BBL
0.9776
16
1600
200
106.0658107256
16.8894603066
17.2764603533

$US/TON
11.5945
Bs/10Kg
Bs/T
$us/T
$us/m3
$us/bbl

3/24/2004
66.25
0.00

491.02
518.93
9.86766 590.76582351
18
1.8241406777

ON) AL 31/05/06

3/25/2004
66.25
0.00

58.04

PROMEDIO
PROMEDIO
MARZO
ENE,FEB,MAR
66.25
66.25
0.00
96.04
119.50
142.55

PLANTA DE EXTRACCION DE LICUABLES DEL GAS NATURAL ARGENTINA

COMPOSICION PROMEDIO

JUN./04 a OCT./04
AN T E S
COMPONENTES

DE PLANTA

GAS RESIDUAL

%
Molar

%
Molar

A LA S A L I D A D E P L A N T A
RECUPERACION RECUPERACION
RECUPERACION
ETANO
GLP
GASOLINAS
%
%
%
Molar
Molar
Molar

TOTAL
%
Molar

2002

2003

2004

2005

N2

0.45000

0.45

0.00

0.00

0.00

0.45

N2

0.516

0.525447307

CO2

1.52000

1.52

0.00

0.00

0.00

1.52

CO2

1.840

1.770479112 1.743123401 1.920788148

C1

89.96000

89.96

0.00

0.00

0.00

89.96

C1

89.503

89.47203663 89.24040089 89.44638426

C2

5.03000

5.03

0.00

0.00

0.00

5.03

C2

5.136

5.303771905 5.455687067 5.132380685

C3

1.84000

0.18

0.00

1.66

0.00

1.84

C3

1.787

1.795530355

1.89293882 1.846387419

i-C4

0.48000

0.00

0.00

0.48

0.00

0.48

iC4

0.321

0.318181255

0.33941288 0.342944611

n-C4

0.40000

0.00

0.00

0.40

0.00

0.40

nC4

0.430

0.442067379 0.457812684 0.453057705

0.51287726 0.514305595

i-C5

0.16000

0.00

0.00

0.00

0.16

0.16

iC5

0.176

0.154956462 0.156342473 0.154191686

n-C5

0.07000

0.00

0.00

0.00

0.07

0.07

nC5

0.111

0.096554584 0.096539792 0.094891003

C6+

Poder Calorfico Superior

Base Seca Real (BTU/ pc)
a 60 F y 14,696 psia
VOLUMEN
MM m3/dia
MM BTU/da
$US/MM BTU
$US/da
$US/ao

0.0900
100.0000

0.00
97.14

0.00
0.00

0.00
2.54

0.09
0.32

0.09
100.0

C6

0.178

0.120975006 0.104864728

1091

1034

2839

4501

27.70
1,067,498.5

ton/dia
BBL/dia
GLP
ton/dia
BBL/dia
GASOLINAS
Bbl/dia

0.00
0.00
0.0000
0.00
0.00

1,768.51
31,238.52

1768.51
31238.52

0.00
0.00

1,546.76
18,350.58

94.87
1177.21

0.70
70,424.2
8.0183
564,680.58
206,673,092.70

$/TON
$/BBL
$/TON

GAS NATURAL POBRE($US/MMBTU)

GAS NATURAL RICO($US/MMBTU)

TRANSPORTE TR. ($US/M pc)
COMPRESION JV ($US/M pc)
CAUDAL DE INGRESO (MM m3/dia)

0.09
27.70
14,090.6
1,067,498.5
10.9401
5.0000
154,152.20
5,337,492.25 1,948,184,672.10
56,419,704.33 2,057,038,120.7
-108,853,448.6

1,768.51
31,238.52
1,451.89
17,173.37

2809.46

P R E C I O S
GLP
GASOLINA NATURAL
ETANO

26.91
982,983.7
5.0000
4,914,918.69
1,793,945,323.67

1,546.76
18,350.58
2809.46

MBV/WTI

Spread venta MBV/WTI

Precio de Venta

518.93
59.87
491.02

-130
-5
-25

388.9288637476
54.8688872043
466.0192034923

BOCA DE POZO
4.7601
4.7726
0.2482
0.0539
27.7

TRANSPORTE
0.2399
0.2274

COMPRESION
0
0

RECUPERACION ETANO %

RENDIMIENTOS

RECUPERACION PROPANO %
RECUPERACION BUTANO %
RECUPERACION GASOLINAS(C5+) %

2,809.46

Costo Procesamiento Precio de Referencia

0
0
0

388.93
54.87
466.02

PRECIO DE VENTA PRECIO FRONTERA

5.0000
5.00
5.0000
4,341,321

DIF/EN/VALREAL

US$/DIA
-996,171.53

0
90
100
100

NOTA.- LOS NUMEROS EN ROJO SON DATOS DE ENTRADA

Comprende separacin de Etano, aplicndose como lmites mximos: un 85% de recuperacin de Etano y 95% de Propano ; asimismo considera separacin
de GLP (C3, iC4 y nC4) y gasolinas (iC5, nC5 y C6+)

###

0.09467722

PLANTA DE EXTRACCION DE ETANO Y LICUABLES DEL GAS EN ARGENTINA

2
GAS RESIDUAL

A GASODUCTO

26.91 MM m3/d

3
ETANO
0.00 MM m3/d

PLANTA DE EXTRACCION DE ETANO

GAS NATURAL

27.70 MM m3/d
OJO!!!
DATOS DE
INGRESO
ver RESUMEN
0
90
100
100

RECUPERACION ETANO %
RECUPERACION PROPANO %
RECUPERACION BUTANO %
RECUPERACION GASOLINAS(C5+) %

Numero de corriente
Corriente
CompoPeso
nentes
Molecular
lbr/lbrmol
N2
28.013

%
Molar
xi

44.010

C1

16.043

C2

30.070

C3

44.097

i-C4

58.123

n-C4

58.123

i-C5

72.150

n-C5

72.150

0.45
1.52
89.96
5.03
1.84
0.48
0.40
0.16
0.07

C6+

86.175

0.09

GLP
GASOLINAS

Condiciones Base:
Presion:
14.696
Temperatura:
60
Entrada:
Flujo:
27,700,000
Peso molecular:
18.3062
Constantes:
35.314667
10.73164
5.614584

GLP +
GASOLINAS

1
ENTRADA

CO2

4
4

100.00
m3/dia
ton/dia
Bbl/dia
ton/dia
Bbl/dia
ton/dia
Bbl/dia

lbrmol/hr

%
Molar
xi

0.70 MM m3/d
0.09 MM m3/d
0.79

2
GAS RESIDUAL
%
Molar
lbrmol/hr
normalizado

3
RECUPERACION
%
%
Molar
Molar
normalizado

ETANO
lbrmol/hr

4
RECUPERACION GLP
%
%
Molar
Molar
lbrmol/hr
normalizado

4
RECUPERACION GASOLINAS
%
%
Molar
Molar
lbrmol/hr
normalizado

RELACION
Gas ideal/
liquidos
60F,14.696psia

483.328

0.45

0.46

483.328

0.00

0.00

0.00

0.00

0.00

0.0

0.00

0.00

681.69

1,632.573

1.52

1.56

1,632.573

0.00

0.00

0.00

0.00

0.00

0.000

0.00

0.00

442.06

96,622.549

89.96

92.60

96,622.549

0.00

0.00

0.00

0.00

0.00

0.000

0.00

0.00

442.38

5,402.528

5.03

5.18

5,402.528

0.00

0.00

0.000

0.00

0.00

0.000

0.00

0.00

280.54

1,976.273

0.18

0.19

197.627

0.00

0.00

0.00

1.66

65.30

1778.645

0.00

0.00

272.32

515.549

0.00

0.00

0.000

0.00

0.00

0.00

0.48

18.93

515.549

0.00

0.00

229.23

429.624

0.00

0.00

0.000

0.00

0.00

0.00

0.40

15.77

429.624

0.00

0.00

237.84

171.850

0.00

0.00

0.000

0.00

0.00

0.00

0.00

0.00

0.000

0.16

50.00

171.850

204.89

75.184

0.00

0.00

0.000

0.00

0.00

0.00

0.00

0.00

0.000

0.07

21.88

75.184

207.03

96.666
107,406.124
27,700,000

0.00
97.14

0.00
100.00

0.000
104,338.605
26,908,888

0.00
0.00

0.00
0.00

0.00
0.000
0

0.00
2.54

0.00
100.00

0.000
2,723.819
702,472

0.09
0.32

28.13
100.00

96.666
343.700
88,640

182.37
107,406.124
27,700,000

1,768.51
31,238.5
1,546.76
18,350.6
284.71
2,809.5

1,768.51
31,238.5
94.87
1,177.2

0.00
0.0
1,451.89
17,173.4
284.71
2,809.5

psia
F
m3/dia
lbr/lbrmol
pc/m3
(psia*pc)/(lbrmol*R)
pc/Bbl

Comprende separacin de Etano, aplicndose como lmites mximos: un 85% de recuperacin de Etano y 95% de Propano ; asimismo considera separacin
de GLP (C3, iC4 y nC4) y gasolinas (iC5, nC5 y C6+)

FILE:DEETANIZADORA I ; JNS-15/07/03 (CASO II)

COMPARACION DE PRECIOS DE GAS NATURAL DE EXPORTACION BRASIL - ARGENTINA 2006

FECHA:

INFORMACION BRASIL

14-Jun-06

PRECIO QDCA:

4.2071

$US/MM BTU

QDCA(MM m3/d):

14.08

PRECIO QDCB:

3.4354

$US/MM BTU

QDCB(MM m3/d):

16.00

PRECIO PONDERADO:

3.6852(1)

$US/MM BTU

QDC(MM m /d):

30.08

TARIFA COMPRESION:
TARIFA TR:

0.0539
0.2482

$US/M PCS
$US/M PCS

QDG2(MM m3/d):
(80% de QDC)
QERi(MMm3/D)

24.06

VOLUMNEN ENERGIA
PERIODO
MM M3/D MM BTU/DIA
AOS
EXPORT. BRASIL (YPFB)
(1)

20.00

774,624.2

20

PRECIOS BOCA DE POZO

POBRE
RICO
US$/MM BTU
US$/MM BTU
4.7726

3.4084

TRANSPORTE
Y COMPRESION
US$/MM BTU
0.2768

23.66

PRECIOS FRONTERA/FINAL RGD

POBRE
RICO
US$/MM BTU
US$/MM BTU
5.0494

3.6852

Precio Ponderado obtenido en base a las cantidades contractuales pactadas entre YPFB y PETROBRAS.
NOTA: En el caso de Brasil no se toma en cuenta el transporte de RGD a MTN porque lo paga el comprador PETROBRAS
Para el precio Boca Pozo del GSA se ha tomado en cuenta la Tarifa del JV (compresin) de 0.0539 $US/MPC y el transporte de TR
de 0,2471 $US/Mpc

VOLUMEN ENERGIA
PERIODO
MM M3/D MM BTU/DIA
AOS
EXPORT. ARGENT. (REPSOL)

20.00

774,624.2

20.00

PRECIOS BOCA DE POZO

POBRE
RICO
US$/MM BTU
US$/MM BTU
4.7726

3.4084

TRANSPORTE
US$/MM BTU
0.2399

PRECIOS FRONTERA/FINAL YACUIBA

POBRE
RICO
US$/MM BTU
US$/MM BTU
5.0125

3.6483

PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

SISTEMA "FPS" : CONDICIONES BASE 60 F ; 14,696 PSIA

DATOS DE
INGRESO

%Molar
Normalizado

GRAVEDAD
ESPECFICA
DEL GAS

DENSIDAD
RELATIVA
LIQUIDO

RELACIN
GAS/LIQUIDO
IDEAL

PODER CAL
SUPERIOR
SECO ideal

PODER CAL
SUPERIOR
SECO real

Aire = 1

Agua = 1

Pie3 gas/Galn L

BTU / Pie3

0.45
1.52

0.45
1.52

0.96730
1.51970

0.80687
0.82203

91.129
59.095

0.0
0.0

METANO

89.96

89.96

0.55397

0.30003

59.137

1010.0

ETANO

5.03
1.84
0.48
0.40
0.16
0.07
0.09
100.00

5.03
1.84
0.48
0.40
0.16
0.07
0.09
100.00

1.03830
1.52270
2.00710
2.00710
2.49140
2.49140
2.97580

0.35643
0.50738
0.56295
0.58408
0.62460
0.63113
0.66410

37.503
36.404
30.644
31.794
27.390
27.676
24.380

1769.7
2516.2
3252.0
3262.4
4000.9
4008.7
4756.0

BTU / Pie3

1,086
0.6321

COMPONENTES

%Molar
de la corriente
xi

NITROGENO
DIOXIDO DE CARBONO

PROPANO
I.BUTANO
N.BUTANO
I.PENTANO
N.PENTANO
C6+

SUMATORIA

PODER CALORIFICO SUPERIOR ( Gas Ideal )

DENSIDAD RELATIVA ( Gas Ideal )

PCS id
G id

BASE SECA

PODER CALORIFICO SUPERIOR ( Gas Real )

PCS real

BASE SECA

DENSIDAD RELATIVA ( Gas Real ) Aire = 1

PODER CALORIFICO SUPERIOR ( Gas Real )
FACTOR DE COMPRESIBILIDAD

Aire = 1
BTU / Pie3

G real
BASE HUMEDA BTU / Pie3
Z

1091
0.6335

1072
0.9974

PESO
MOLECULAR

DENSIDAD
ABSOLUTA
LQUIDO

PM

Lbs / Galn

28.0130
44.0100

6.7270
6.8534

FACTOR DE
SUMACIN
GPA2145/03

FACTOR
COMPRESI
BILIDAD

BTU / Pie3

(b)

0.0
0.0

0.00442
0.01950

Z
0.999713
0.994412

1012.0

0.01160

0.998023

16.042

2.5000

1784.6
2562.1
3349.0
3372.3
4203.0
4235.0
5238.9

0.02380
0.03490
0.04440
0.04710
0.05720
0.06030
0.07920

0.991676
0.982100
0.971029
0.967398
0.951917
0.946564
0.907817

30.069
44.096
58.122
58.122
72.149
72.149
86.175

2.9716
4.2301
4.6934
4.8696
5.2074
5.2618
5.5363

PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

SISTEMA "FPS" : CONDICIONES BASE 60 F ; 14,696 PSIA

DATOS DE
INGRESO

COMPONENTES

%Molar
de la corriente

%Molar
Normalizado

GRAVEDAD
ESPECFICA
DEL GAS

DENSIDAD
RELATIVA
LIQUIDO

RELACIN PODER CAL

GAS/LIQUIDO SUPERIOR
IDEAL
SECO ideal

Aire = 1

Agua = 1

Pie3 gas/Galn L

BTU / Pie3

PODER CAL
SUPERIOR
SECO real

FACTOR DE
SUMACIN
GPA2172/86

COMPRESI
BILIDAD
s/AGA N5

PESO
MOLECULAR

DENSIDAD
ABSOLUTA
LQUIDO

BTU / Pie3

(b)^0,5

14.73 psia; 60F

PM

Lbs / Galn

0.45
1.52

0.46
1.56

0.96730
1.51970

0.80687
0.82203

91.129
59.095

0.0
0.0

0.0
0.0

0.00442
0.01950

0.999713
0.994412

28.0130
44.0100

6.7270
6.8534

METANO

89.96

92.60

0.55397

0.30003

59.137

1010.0

1012.0

0.01160

0.998023

16.042

2.5000

ETANO

5.03
0.18
0.00
0.00
0.00
0.00
0.00
97.14

5.18
0.19
0.00
0.00
0.00
0.00
0.00
100.00

1.03830
1.52270
2.00710
2.00710
2.49140
2.49140
2.97580

0.35643
0.50738
0.56295
0.58408
0.62460
0.63113
0.66410

37.503
36.404
30.644
31.794
27.390
27.676
24.380

1769.7
2516.2
3252.0
3262.4
4000.9
4008.7
4756.0

1784.6
2562.1
3349.0
3372.3
4203.0
4235.0
5238.9

0.02380
0.03490
0.04440
0.04710
0.05720
0.06030
0.07920

0.991676
0.982100
0.971029
0.967398
0.951917
0.946564
0.907817

30.069
44.096
58.122
58.122
72.149
72.149
86.175

2.9716
4.2301
4.6934
4.8696
5.2074
5.2618
5.5363

BTU / Pie3

1,032
0.5979

xi
NITROGENO
DIOXIDO DE CARBONO

PROPANO
I.BUTANO
N.BUTANO
I.PENTANO
N.PENTANO
C6+

SUMATORIA

PODER CALORIFICO SUPERIOR ( Gas Ideal )

DENSIDAD RELATIVA ( Gas Ideal )

PCS id
G id

BASE SECA

PODER CALORIFICO SUPERIOR ( Gas Real )

PCS real

BASE SECA

Aire = 1

DENSIDAD RELATIVA ( Gas Real ) Aire = 1

G real

FACTOR DE COMPRESIBILIDAD

BTU / Pie3

1034
0.5990
Lbs/Lbs-Mol
0.9978

PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

SISTEMA "FPS" : CONDICIONES BASE 60 F ; 14,696 PSIA

DATOS DE
INGRESO

%Molar
Normalizado

GRAVEDAD
ESPECFICA
DEL GAS

DENSIDAD
RELATIVA
LIQUIDO

Aire = 1

Agua = 1

Pie3 gas/Galn L

BTU / Pie3

DIOXIDO DE CARBONO

0.00
0.00

0.00
0.00

0.96730
1.51970

0.80687
0.82203

91.129
59.095

0.0
0.0

METANO

0.00

0.00

0.55397

0.30003

59.137

1010.0

ETANO

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

1.03830
1.52270
2.00710
2.00710
2.49140
2.49140
2.97580

0.35643
0.50738
0.56295
0.58408
0.62460
0.63113
0.66410

37.503
36.404
30.644
31.794
27.390
27.676
24.380

1769.7
2516.2
3252.0
3262.4
4000.9
4008.7
4756.0

BTU / Pie3

0
0.0000

COMPONENTES

%Molar
de la corriente
xi

NITROGENO

PROPANO
I.BUTANO
N.BUTANO
I.PENTANO
N.PENTANO
C6+

SUMATORIA

PODER CALORIFICO SUPERIOR ( Gas Ideal )

DENSIDAD RELATIVA ( Gas Ideal )

PCS id
G id

BASE SECA

PODER CALORIFICO SUPERIOR ( Gas Real )

PCS real

BASE SECA

RELACIN PODER CAL

GAS/LIQUIDO SUPERIOR
IDEAL
SECO ideal

Aire = 1

DENSIDAD RELATIVA ( Gas Real ) Aire = 1

G real

FACTOR DE COMPRESIBILIDAD

BTU / Pie3

0
0.0000
1.0000

PODER CAL
SUPERIOR
SECO real

PESO
MOLECULAR

DENSIDAD
ABSOLUTA
LQUIDO

14.73 psia; 60F

PM

Lbs / Galn

0.999713
0.994412

28.0130
44.0100

6.7270
6.8534

0.01160

0.998023

16.042

2.5000

0.02380
0.03490
0.04440
0.04710
0.05720
0.06030
0.07920

0.991676
0.982100
0.971029
0.967398
0.951917
0.946564
0.907817

30.069
44.096
58.122
58.122
72.149
72.149
86.175

2.9716
4.2301
4.6934
4.8696
5.2074
5.2618
5.5363

FACTOR DE
SUMACIN
GPA2172/86

COMPRESI
BILIDAD
s/AGA N5

BTU / Pie3

(b)^0,5

0.0
0.0

0.00442
0.01950

1012.0
1784.6
2562.1
3349.0
3372.3
4203.0
4235.0
5238.9

Lbs/Lbs-Mol

PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

SISTEMA "FPS" : CONDICIONES BASE 60 F ; 14,696 PSIA

DATOS DE
INGRESO

COMPONENTES

%Molar
de la corriente

%Molar
Normalizado

GRAVEDAD
ESPECFICA
DEL GAS

DENSIDAD
RELATIVA
LIQUIDO

RELACIN PODER CAL

GAS/LIQUIDO SUPERIOR
IDEAL
SECO ideal

PODER CAL
SUPERIOR
SECO real

FACTOR DE
SUMACIN
GPA2172/86

COMPRESI
BILIDAD
s/AGA N5

PESO
MOLECULAR

DENSIDAD
ABSOLUTA
LQUIDO

Aire = 1

Agua = 1

Pie3 gas/Galn L

BTU / Pie3

BTU / Pie3

(b)^0,5

14.73 psia; 60F

PM

Lbs / Galn

NITROGENO
DIOXIDO DE CARBONO

0.00
0.00

0.00
0.00

0.96730
1.51970

0.80687
0.82203

91.129
59.095

0.0
0.0

0.0
0.0

0.00442
0.01950

0.999713
0.994412

28.0130
44.0100

6.7270
6.8534

METANO

0.00

0.00

0.55397

0.30003

59.137

1010.0

1012.0

0.01160

0.998023

16.042

2.5000

ETANO
PROPANO
I.BUTANO
N.BUTANO
I.PENTANO
N.PENTANO

0.00
1.66
0.48
0.40
0.00
0.00
0.00
2.54

0.00
65.30
18.93
15.77
0.00
0.00
0.00
100.00

1.03830
1.52270
2.00710
2.00710
2.49140
2.49140
2.97580

0.35643
0.50738
0.56295
0.58408
0.62460
0.63113
0.66410

37.503
36.404
30.644
31.794
27.390
27.676
24.380

1769.7
2516.2
3252.0
3262.4
4000.9
4008.7
4756.0

1784.6
2562.1
3349.0
3372.3
4203.0
4235.0
5238.9

0.02380
0.03490
0.04440
0.04710
0.05720
0.06030
0.07920

0.991676
0.982100
0.971029
0.967398
0.951917
0.946564
0.907817

30.069
44.096
58.122
58.122
72.149
72.149
86.175

2.9716
4.2301
4.6934
4.8696
5.2074
5.2618
5.5363

BTU / Pie3

2,773
1.6908

xi

C6+

SUMATORIA

PODER CALORIFICO SUPERIOR ( Gas Ideal )

DENSIDAD RELATIVA ( Gas Ideal )

PCS id
G id

BASE SECA

PODER CALORIFICO SUPERIOR ( Gas Real )

PCS real

BASE SECA

Aire = 1

DENSIDAD RELATIVA ( Gas Real ) Aire = 1

G real

FACTOR DE COMPRESIBILIDAD

BTU / Pie3

2839
1.7280
Lbs/Lbs-Mol
0.9781

PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIN 2003 Y

ASTM D 3588 - 98

SISTEMA "FPS" : CONDICIONES BASE 60 F ; 14,696 PSIA

DATOS DE
INGRESO

COMPONENTES

%Molar
de la corriente

%Molar
Normalizado

GRAVEDAD
ESPECFICA
DEL GAS

DENSIDAD
RELATIVA
LIQUIDO

RELACIN PODER CAL

GAS/LIQUIDO SUPERIOR
IDEAL
SECO ideal

PODER CAL
SUPERIOR
SECO real

FACTOR DE
SUMACIN
GPA2172/86

COMPRESI
BILIDAD
s/AGA N5

PESO
MOLECULAR

DENSIDAD
ABSOLUTA
LQUIDO

Aire = 1

Agua = 1

Pie3 gas/Galn L

BTU / Pie3

BTU / Pie3

(b)^0,5

14.73 psia; 60F

PM

Lbs / Galn

NITROGENO
DIOXIDO DE CARBONO

0.00
0.00

0.00
0.00

0.96730
1.51970

0.80687
0.82203

91.129
59.095

0.0
0.0

0.0
0.0

0.00442
0.01950

0.999713
0.994412

28.0130
44.0100

6.7270
6.8534

METANO

0.00

0.00

0.55397

0.30003

59.137

1010.0

1012.0

0.01160

0.998023

16.042

2.5000

ETANO
PROPANO
I.BUTANO
N.BUTANO
I.PENTANO
N.PENTANO

0.00
0.00
0.00
0.00
0.16
0.07
0.09
0.32

0.00
0.00
0.00
0.00
50.00
21.88
28.13
100.00

1.03830
1.52270
2.00710
2.00710
2.49140
2.49140
2.97580

0.35643
0.50738
0.56295
0.58408
0.62460
0.63113
0.66410

37.503
36.404
30.644
31.794
27.390
27.676
24.380

1769.7
2516.2
3252.0
3262.4
4000.9
4008.7
4756.0

1784.6
2562.1
3349.0
3372.3
4203.0
4235.0
5238.9

0.02380
0.03490
0.04440
0.04710
0.05720
0.06030
0.07920

0.991676
0.982100
0.971029
0.967398
0.951917
0.946564
0.907817

30.069
44.096
58.122
58.122
72.149
72.149
86.175

2.9716
4.2301
4.6934
4.8696
5.2074
5.2618
5.5363

BTU / Pie3

4,215
2.6276

xi

C6+

SUMATORIA

PODER CALORIFICO SUPERIOR ( Gas Ideal )

DENSIDAD RELATIVA ( Gas Ideal )

PCS id
G id

BASE SECA

PODER CALORIFICO SUPERIOR ( Gas Real )

PCS real

BASE SECA

Aire = 1

DENSIDAD RELATIVA ( Gas Real ) Aire = 1

G real

FACTOR DE COMPRESIBILIDAD

BTU / Pie3

4501
2.7952
Lbs/Lbs-Mol
0.9397

VOLUMENES ESTIMADOS E INGRESOS BRUTOS EN FRONTERA

AO

VOLUMEN TOTAL
MMm3D

RESIDUAL
MMm3D

RESIDUAL
MPCD

GLP
TON/DIA

GLP
BBL/DIA

GASOLNAT
BBL/DIA

2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026

6.5
7.7
7.7
7.7
10.2
12.7
18
23
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7

6.31
7.48
7.48
7.48
9.91
12.34
17.49
22.34
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91

222,835.55
264,153.71
264,153.71
264,153.71
349,968.35
435,782.99
617,653.53
788,929.66
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69
950,317.69

340
403
403
403
535
665
943
1205
1452
1452
1452
1452
1452
1452
1452
1452
1452
1452
1452
1452
1452

4,034
4,781
4,781
4,781
6,347
7,889
11,188
14,296
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226
17,226

659
781
781
781
1,035
1,288
1,825
2,333
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809

INVERSIN ESTIMADA DE PLANTAS:

FLUJO GAS

6.5
7.7
7.7
7.7
10.2
12.7
18
23
27.7
27.7
27.7
27.7
27.7

EXTRAC. GLP

EXTRAC. GASOL

GAS RESID.

INVERSIN APROX

OP/MTTO/ADM

TON/DIA

BBL/DIA

MMm3D

MMUS$

MMUS$/AO

340
403
403
403
535
665
943
1205
1452
1452
1452
1452
1452

659
781
781
781
1,035
1,288
1,825
2,333
2,809
2,809
2,809
2,809
2,809

6.31
7.48
7.48
7.48
9.91
12.34
17.49
22.34
26.91
26.91
26.91
26.91
26.91

100
100
100
100
120
144
173
207
249
299
358
394
394

1.00
1.00
1.00
1.00
1.20
1.44
1.73
2.07
2.49
2.99
3.58
3.94
3.94

BRASIL

2.2
9.1
13.3
20.4
24.6
30

27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7

1452
1452
1452
1452
1452
1452
1452
1452

2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809

26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91

394
394
394
394
394
394
394
394

3.94
3.94
3.94
3.94
3.94
3.94
3.94
3.94

INGRESO RESIDUAL
US$/DIA

ING. GLP
US$/DIA

ING. GASOLINA
US$/DIA

1,152,524
1,366,225
1,366,225
1,366,225
1,810,065
2,253,906
3,194,555
4,080,410
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122

136,000
161,200
161,200
161,200
214,000
266,000
377,200
482,000
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800

39,556
46,858
46,858
46,858
62,072
77,285
109,500
139,980
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568
168,568

cost recup ao
10,277,575

BRASIL

7.33333333
6.9 30.3333333
4.2 44.3333333
7.1
68
4.2
82
5.4
100

6.7711111111
8.4023333333
12.2803333333
18.836
22.714
27.7

ING. BRUTO
US$/DIA

1,328,080
1,574,283
1,574,283
1,574,283
2,086,137
2,597,191
3,681,255
4,702,390
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489
5,664,489

ING. BRUTO
US$/AO

ING. BRUTO BDP

US$/AO

484,749,023
574,613,318
574,613,318
574,613,318
761,440,039
947,974,760
1,343,658,146
1,716,372,187
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632
2,067,538,632

460,313,618
545,648,040
545,648,040
545,648,040
723,053,468
900,188,375
1,275,924,076
1,629,848,205
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169
1,963,310,169

1,466,768
1,494,926
1,494,926
1,980,968
2,466,270
3,495,682
4,465,338
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932
5,378,932

ING COMPAIAS
US$/AO
50/50

230,156,809
272,824,020
272,824,020
272,824,020
361,526,734
450,094,187
637,962,038
814,924,103
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085

ING ESTADO
US$/AO
50/50

230,156,809
272,824,020
272,824,020
272,824,020
361,526,734
450,094,187
637,962,038
814,924,103
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085
981,655,085

ING COMPAIAS
US$/AO
50/18

105,805,847
125,420,476
125,420,476
125,420,476
166,198,178
206,913,699
293,278,804
374,630,389
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622
451,278,622

ING ESTADO
US$/AO
50/18

354,507,771
420,227,564
420,227,564
420,227,564
556,855,290
693,274,676
982,645,272
1,255,217,816
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547
1,512,031,547

DISPONIBLE
YPGB
US$/AO

EVALUACION ECONOMICA PLANTA EXTRACCION LICUABLES YACUIBA

AO

VOLUMEN TOTAL RESIDUAL

MMm3D

MMm3D

RESIDUAL

GLP

GASOLNAT

MPCD

TON/DIA

BBL/DIA

PRECIO INGRESO RESIDUAL

GAS RESIDUAL

US$/DIA

VENTA
$US/MMBTU

2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
TOTALES

6.5
7.7
7.7
7.7
10.2
12.7
15.2
17.7
20.2
22.7
25.2
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7

6.31
7.48
7.48
7.48
9.91
12.34
14.77
17.19
19.62
22.05
24.48
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91

222,836
264,154
264,154
264,154
349,968
435,783
521,598
607,059
692,874
778,688
864,503
950,318
950,318
950,318
950,318
950,318
950,318
950,318
950,318
950,318
950,318
950,318

340.7
403.59
403.59
403.59
534.63
665.67
796.7
927.74
1058.78
1189.81
1320.85
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89
1451.89

659
781
781
781
1,035
1,288
1,542
1,795
2,049
2,302
2,556
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809

INVERSIN ESTIMADA DE PLANTAS:

FLUJO GAS

6.5
7.7
7.7
7.7
10.2
12.7
15.2
17.7
20.2
22.7
25.2

EXTRAC. GLP EXTRAC. GASOL GAS RESID. INVERSIN APROXOP/MTTO/ADM

TON/DIA

BBL/DIA

MMm3D

MMUS$

MMUS$/AO

362.96
429.97
429.97
429.97
569.56
709.16
848.76
988.36
1127.96
1267.56
1407.16

659
781
781
781
1,035
1,288
1,542
1,795
2,049
2,302
2,556

6.31
7.48
7.48
7.48
9.91
12.34
14.77
17.19
19.62
22.05
24.48

100
100
100
100
120
144
173
207
249
299
358

1.00
1.00
1.00
1.00
1.20
1.44
1.73
2.07
2.49
2.99
3.58

5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00

1,152,524
1,366,225
1,366,225
1,366,225
1,810,065
2,253,906
2,697,746
3,139,760
3,583,601
4,027,441
4,471,281
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122
4,915,122

27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7

1546.76
1546.76
1546.76
1546.76
1546.76
1546.76
1546.76
1546.76
1546.76

FLUJO GAS

2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026

6.5
7.7
7.7
7.7
10.2
12.7
15.2
17.7
20.2
22.7
25.2
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7
27.7

2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809
2,809

26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91
26.91

1er modulo

394
394
394
394
394
394
394
394
394

3.94
3.94
3.94
3.94
3.94
3.94
3.94
3.94
3.94

2do modulo 3er modulo

20.8889938

4to modulo

50
50
50
50
100
100
50

5to modulo

PRECIO

ING. GLP

PRECIO

GLP

US$/DIA

GASOLINA

VENTA

NATURAL

$US/TON

$US/TON

389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389
389

132,508
156,968
156,968
156,968
207,933
258,898
309,860
360,825
411,790
462,751
513,717
564,682
564,682
564,682
564,682
564,682
564,682
564,682
564,682
564,682
564,682
564,682

54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87
54.87

ING. GASOLINA ING. BRUTO

US$/DIA

US$/DIA

ING. BRUTO

MMUS$

36,173
42,851
42,851
42,851
56,764
70,676
84,589
98,502
112,414
126,327
140,239
154,152
154,152
154,152
154,152
154,152
154,152
154,152
154,152
154,152
154,152
154,152

1,321,205
1,566,044
1,566,044
1,566,044
2,074,762
2,583,480
3,092,195
3,599,087
4,107,805
4,616,519
5,125,237
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956
5,633,956

INVERSION

DEPRECIACION

MMUS$

MMUS$

US$/AO

571.61
571.61
757.29
942.97
1,128.65
1,313.67
1,499.35
1,685.03
1,870.71
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39
2,056.39

0.00
50.00
50.00
50.00
0.00
50.00
100.00
100.00
50.00

0.00
0.00
6.25
12.50
18.75
18.75
25.00
37.50
50.00
56.25
50.00
43.75
37.50
37.50
31.25
18.75
6.25

450.00

450.00

2.83168464

45 127.425809

27.7

45

1246.5 9.78216276

400
INVERSION
0
50
50
50
0
50
100
100
50

450

1ra

2da

0
6.25
12.5
12.5
12.5
12.5
12.5
12.5
12.5
6.25

100

3ra

0
6.25
6.25
6.25
6.25
6.25
6.25
6.25
6.25

50

DEPRECIACION
4ta

6.25
18.75
18.75
18.75
18.75
18.75
18.75
18.75
12.5

150

5ta

Total

0
12.5
18.75
18.75
18.75
18.75
18.75
18.75
18.75
6.25

150

0
0
0
0
0
0
0
0
0

0
0
6.25
12.5
18.75
18.75
25
37.5
50
56.25
50
43.75
37.5
37.5
31.25
18.75
6.25

450

PRECIO

COSTO

COSTOS

UTILIDADES

GAS RICO

MATERIA

OPERACIN

ANTES DE

IMPUESTO

MAT. PRIMA

PRIMA

IMPUESTOS

UTILIDADES

$US/MMBTU

MMUS$

MMUS$

MMUS$

5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00

541.55
541.55
717.38
893.21
1,069.04
1,244.87
1,420.70
1,596.53
1,772.36
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18
1,948.18

MMUS$

5.45
5.45
7.22
8.99
10.76
12.53
14.30
16.07
17.84
19.61
19.61
19.61
19.61
19.61
19.61
19.61
19.61
19.61
19.61
19.61
294.71

0.00
0.00
18.35
12.10
13.94
22.02
23.85
18.77
14.35
16.18
30.52
44.85
51.10
51.10
57.35
69.85
82.35
88.60
88.60
88.60
88.60
88.60
881.07

TASA INTERNA DE RETORNO(%):

VALOR PRESENTE NETO MMUS$
AL 10%:
AL 15%:
AL 20%:

FLUJO

0.00
0.00
4.59
3.03
3.48
5.50
5.96
4.69
3.59
4.05
7.63
11.21
12.77
12.77
14.34
17.46
20.59
22.15
22.15
22.15
22.15
22.15
220.27

NETO

FLUJO
NETO
ACUMULADO

MMUS$

0.00
-50.00
-29.99
-28.42
29.20
-14.74
-57.11
-48.42
10.76
68.39
72.89
77.39
75.82
75.82
74.26
71.14
68.01
66.45
66.45
66.45
66.45
66.45
727.25

MMUS$

0.00
-50.00
-79.99
-108.41
-79.21
-93.94
-151.05
-199.48
-188.71
-120.33
-47.44
29.95
105.77
181.60
255.86
326.99
395.01
461.45
527.90
594.35
660.80
727.25

16.54
60.34
39.77
31.11

94.27
15.59
18.32

154.61
55.35
49.42

440.197324