T.

Ebullición Calor de vap P de vapor

Etanol 351.52 42400
Agua 373.15 40656 14,7psi
Tolueno 383.75 38060
Acido fluorhidrico 292.40 30250
Hiperclorito de sodio 374.15 40670
2-Isopropoxipropano 342.15 50440
2-Propano 231.05 16250
Cloroformo de bencilo 452.15 38500
Cloroformo 334.35 29240
Etilenglicol 470.15 65600
Hexano 342.15 28850
Amoniaco 239.81 23350

Agua-Etanol 4.15E+04 8.31E+00

a= 4.39E-01

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 4.65E-02 8.00E-01
0.2 9.89E-02
0.3 1.58E-01 7.00E-01
0.4 2.26E-01 6.00E-01
0.5 3.05E-01
5.00E-01
0.6 3.97E-01

Y
0.7 5.06E-01 4.00E-01
0.8 6.37E-01 3.00E-01
0.9 7.98E-01
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00

Agua-Acido fluorhidrico 4.07E+04 8.31E+00

a= 2.68E-02

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 2.97E-03 8.00E-01
0.2 6.65E-03
0.3 1.14E-02 7.00E-01
0.4 1.75E-02 6.00E-01
0.5 2.61E-02
5.00E-01
0.6 3.86E-02
Y

0.7 5.88E-02 4.00E-01

3.00E-01

2.00E-01

1.00E-01
 6.00E-01

5.00E-01

Y
4.00E-01
0.8 9.68E-02 3.00E-01
0.9 1.94E-01
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00

Agua-2-Isopropoxipropano 4.55E+04 8.31E+00

a= 2.64E-01

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 2.85E-02 8.00E-01
0.2 6.20E-02
0.3 1.02E-01 7.00E-01
0.4 1.50E-01 6.00E-01
0.5 2.09E-01
5.00E-01
0.6 2.84E-01

Y
0.7 3.82E-01 4.00E-01
0.8 5.14E-01 3.00E-01
0.9 7.04E-01
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00

Agua-Cloroformo de bencilo 3.96E+04 8.31E+00

a= 9.29E+00

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 5.08E-01 8.00E-01
0.2 6.99E-01
0.3 7.99E-01 7.00E-01
0.4 8.61E-01 6.00E-01
0.5 9.03E-01
5.00E-01
0.6 9.33E-01
Y

0.7 9.56E-01 4.00E-01

0.8 9.74E-01 3.00E-01
0.9 9.88E-01
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00
 1.00E-01

0.00E+00
0 0.1 0.2 0

Agua-Etilenglicol 5.31E+04 8.31E+00

a= 3.42E+01

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 7.92E-01 8.00E-01
0.2 8.95E-01
0.3 9.36E-01 7.00E-01
0.4 9.58E-01 6.00E-01
0.5 9.72E-01
5.00E-01
0.6 9.81E-01

Y
0.7 9.88E-01 4.00E-01
0.8 9.93E-01 3.00E-01
0.9 9.97E-01
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00

Agua-Amoniaco 3.20E+04 8.31E+00

a= 3.23E-03

1.00E+00
x y
0 0.00E+00 9.00E-01
0.1 3.59E-04 8.00E-01
0.2 8.06E-04
0.3 1.38E-03 7.00E-01
0.4 2.15E-03 6.00E-01
0.5 3.22E-03
5.00E-01
0.6 4.82E-03
Y

0.7 7.48E-03 4.00E-01

0.8 1.27E-02 3.00E-01
0.9 2.82E-02
1 1.00E+00 2.00E-01

1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0
1.00E+00 1.00E+00
 1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X

1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01
 6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X

1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X

1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X
 1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X

1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X

1.00E+00

9.00E-01

8.00E-01

7.00E-01

6.00E-01

5.00E-01
Y

4.00E-01

3.00E-01

2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X
 Agua-Tolueno 3.94E+04 8.31E+00
a= 1.42E+00

x y 1.00E+00
0 0.00E+00
9.00E-01
0.1 1.36E-01
0.2 2.62E-01 8.00E-01

0.3 3.78E-01 7.00E-01

0.4 4.86E-01 6.00E-01
0.5 5.87E-01
5.00E-01
0.6 6.80E-01
Y

0.7 7.68E-01 4.00E-01

0.8 8.50E-01 3.00E-01
0.9 9.27E-01
2.00E-01
1 1.00E+00
1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1

1.00E+00 1.00E+00 X

Agua-Hipoclorito d 4.07E+04 8.31E+00

a= 1.04E+00

x y 1.00E+00
0 0.00E+00
9.00E-01
0.1 1.03E-01
0.2 2.06E-01 8.00E-01

0.3 3.07E-01 7.00E-01

0.4 4.08E-01 6.00E-01
0.5 5.09E-01
5.00E-01
0.6 6.08E-01
Y

0.7 7.07E-01 4.00E-01

3.00E-01

2.00E-01

1.00E-01
 6.00E-01

5.00E-01

Y
4.00E-01
0.8 8.06E-01 3.00E-01
0.9 9.03E-01
2.00E-01
1 1.00E+00
1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1

1.00E+00 1.00E+00 X

Agua-2-Propano 2.85E+04 8.31E+00

a= 3.55E-03

x y 1.00E+00
0 0.00E+00
9.00E-01
0.1 3.94E-04
0.2 8.87E-04 8.00E-01

0.3 1.52E-03 7.00E-01

0.4 2.36E-03 6.00E-01
0.5 3.54E-03
5.00E-01
0.6 5.30E-03
Y

0.7 8.22E-03 4.00E-01

0.8 1.40E-02 3.00E-01
0.9 3.10E-02
2.00E-01
1 1.00E+00
1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1

1.00E+00 1.00E+00 X

Agua-Cloroformo 3.49E+04 8.31E+00

a= 2.71E-01

x y 1.00E+00
0 0.00E+00
9.00E-01
0.1 2.92E-02
0.2 6.34E-02 8.00E-01

0.3 1.04E-01 7.00E-01

0.4 1.53E-01 6.00E-01
0.5 2.13E-01
5.00E-01
0.6 2.89E-01
Y

0.7 3.87E-01 4.00E-01

0.8 5.20E-01 3.00E-01
0.9 7.09E-01
2.00E-01
1 1.00E+00
1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1
X
 2.00E-01

1.00E-01

0.00E+00
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1

1.00E+00 1.00E+00 X

Agua-Hexano 3.48E+04 8.31E+00

a= 3.62E-01

x y 1.00E+00
0 0.00E+00
9.00E-01
0.1 3.87E-02
0.2 8.31E-02 8.00E-01

0.3 1.34E-01 7.00E-01

0.4 1.95E-01 6.00E-01
0.5 2.66E-01
5.00E-01
0.6 3.52E-01
Y

0.7 4.58E-01 4.00E-01

0.8 5.92E-01 3.00E-01
0.9 7.65E-01
2.00E-01
1 1.00E+00
1.00E-01

0.00E+00
0.00E+00 0.00E+00 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1

1.00E+00 1.00E+00 X
0.8 0.9 1
0.8 0.9 1

0.8 0.9 1

0.8 0.9 1
0.8 0.9 1

0.8 0.9 1
 ZONA 0 ZONA 1
SUSTANCIA INTERCAMBIADOR SUSTANCIA INTERCAMBIADOR

Etanol E-000 2-Isopropoxipropano E-100

Tolueno E-001 2-propanol E-101

Tolueno E-004 2-propanol E-102
Ácido
E-002
Fluorhidrico ZONA 2
Ácido
E-005
Fluorhidrico SUSTANCIA INTERCAMBIADOR
Ácido
E-006 Agua E-201
Fluorhidrico

Hipoclorito de
sodio 10% E-003 Agua E-200

Hipoclorito de
E-007 Agua E-203
sodio 10%
Hipoclorito de Cloroformiato de
E-008 E-202
sodio 10% mencilo
 ZONA 3 ZONA 4
SUSTANCIA INTERCAMBIADOR SUSTANCIA INTERCAMBIADOR

Cloroformo E-302 Hexano E-400

Cloroformo E-300 Hexano E-402

Agua E-303 Amoniaco E-401

Agua E-301 Amoniaco E-403

Etilenglicol E-304 Amoniaco E-404

Etilenglicol E-305
 2-
Ácido Hipoclorito de
SUSTANCIA Etanol Tolueno Isopropoxiprop
Fluorhidrico sodio
ano
FLUJO (kg/h) 894 245 145 242 2424
 Cloroformiato
2-propanol Agua Cloroformo Etilenglicol Hexano Amoniaco
de mencilo

234 10030 245 1243 4683 5734 643

 Balance de materia
1 2 3
Temperature K 307.15 399.15 307.15
Pressure atm 9.97E-01 9.97E-01 9.97E-01
Mole Flows kmol/hr 1.94E+01 1.94E+01 2.66E+00
ETHAN-01 kg/hr 894 894 0
TOLUE-01 kg/hr 0 0 245
HYDRO-01 kg/hr 0 0 0
SODIU-01 kg/hr 0 0 0
WATER kg/hr 0 0 0
BENZY-01 kg/hr 0 0 0
CHLOR-01 kg/hr 0 0 0
ETHYL-01 kg/hr 0 0 0
N-HEX-01 kg/hr 0 0 0
AMMON-01 kg/hr 0 0 0
DIISO-01 kg/hr 0 0 0
ISOPR-01 kg/hr 0 0 0

Balance de energia
Equipo E-000 E-001 E-004 E-002
Q (cal/s) 62922 1701 8361 645
 4 5 6 7 8 9
363.15 453.15 419.15 373.15 323.15 297.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
2.66E+00 2.66E+00 7.25E+00 7.25E+00 7.25E+00 7.25E+00
0 0 0 0 0 0
245 245 0 0 0 0
0 0 145 145 145 145
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

E-005 E-006 E-007 E-008 E-009 E-100

701 364 988 645 32976 65822
 10 11 12 13 14 15
373.15 373.15 397.14 368.15 353.15 343.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
3.25E-01 1.21E+01 1.24E+01 1.24E+01 1.24E+01 1.24E+01
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
24.20 0 24.20 24.20 24.20 24.20
0 217.80 217.80 217.80 217.80 217.80
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

E-101 E-102 E-201 E-200 E-203 E-302

2421 12249 13791 379541 23446 1697
 16 17 18 19 20 21
293.15 353.15 440.15 356.15 321.15 311.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
2.37E+01 2.37E+01 3.89E+00 3.89E+00 3.89E+00 1.30E+02
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 2345
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2424 2424 0 0 0 0
0 0 234 234 234 0

E-300 E-303 E-301 E-304 E-305 E-400

839 1266740 87798 85235 26510 23589
 22 23 24 27 28 29
332.15 373.15 452.15 318.15 298.15 288.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
1.30E+02 1.30E+02 1.30E+02 1.04E+01 1.04E+01 1.04E+01
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2345 2345 2345 0 0 0
0 0 0 0 0 0
0 0 0 1243 1243 1243
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

E-401 E-403 E-404

1917 1883 2307
 30 31 32 33 34 35
408.15 337.15 296.15 453.15 353.15 318.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
4.27E+02 4.27E+02 4.27E+02 7.54E+01 7.54E+01 7.54E+01
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
7685 7685 7685 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 4683 4683 4683
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
 36 37 38 39 40 41
308.15 333.15 353.15 393.15 373.15 353.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
6.65E+01 6.65E+01 6.65E+01 3.78E+01 3.78E+01 3.78E+01
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
5734 5734 5734 0 0 0
0 0 0 643 643 643
0 0 0 0 0 0
0 0 0 0 0 0
 42
328.15
9.97E-01
3.78E+01
0
0
0
0
0
0
0
0
0
643
0
0
CAPEX

EQUIPO COSTO (US) 2018 COSTO (US) 2022 COSTO (COP) 2022
E-000 $ 2,894.00 $ 3,134.49 $ 14,534,103.76
E-001 $ 261,024.00 $ 282,715.09 $ 1,310,901,831.17
E-004 $ 12,521.00 $ 13,561.50 $ 62,882,347.32
E-002 $ 10,205.00 $ 11,053.04 $ 51,251,046.60
E-005 $ 10,869.00 $ 11,772.21 $ 54,585,754.58
E-006 $ 12,571.00 $ 13,615.65 $ 63,133,454.85
E-003 $ 24,739.00 $ 26,794.81 $ 124,242,983.03
E-007 $ 10,806.00 $ 11,703.98 $ 54,269,359.09
E-008 $ 10,806.00 $ 11,703.98 $ 54,269,359.09
E-100 $ 102,115.00 $ 110,600.76 $ 512,836,905.76
E-101 $ 10,869.00 $ 11,772.21 $ 54,585,754.58
E-102 $ 15,151.00 $ 16,410.05 $ 76,090,603.33
E-201 $ 13,276.00 $ 14,379.24 $ 66,674,071.01
E-200 $ 51,801.00 $ 56,105.66 $ 260,152,421.83
E-203 $ 19,119.00 $ 20,707.79 $ 96,018,496.81
E-202 $ 762.00 $ 825.32 $ 3,826,878.74
E-302 $ 2,152.00 $ 2,330.83 $ 10,807,668.03
E-300 $ 1,415.00 $ 1,532.59 $ 7,106,343.06
E-303 $ 161,535.00 $ 174,958.56 $ 811,253,092.81
E-301 $ 59,269.00 $ 64,194.25 $ 297,657,842.31
E-304 $ 9,962.00 $ 10,789.84 $ 50,030,664.01
E-305 $ 377,582.00 $ 408,959.06 $ 1,896,273,657.65
E-400 $ 145,344.00 $ 157,422.09 $ 729,939,452.88
E-402 $ 314,388.00 $ 340,513.64 $ 1,578,903,874.34
E-401 $ 19,343.00 $ 20,950.40 $ 97,143,458.53
E-403 $ 20,729.00 $ 22,451.58 $ 104,104,159.23
E-404 $ 30,627.00 $ 33,172.10 $ 153,813,405.60
TOTAL $ 1,711,874.00 $ 1,854,130.73 $ 8,597,288,990.00
OPEX

USD/year 2018 USD/year 2022

Costos utilidades $ 30,960,400,000.00 $ 33,533,209,240.00
Costos operativos $ 33,438,200,000.00 $ 36,216,914,420.00
Total
COP/year 2020
$ 155,487,790,600,309.00
$ 167,931,675,290,089.00
$ 323,419,465,890,398.00
 Primera integración

heat
exchan t cold t cold
ger cold steam in out hot steam hot t in hot t out
1 E-108 2ISOPRO_To_OUT2ISOP 20.00 80.00 WATER2_To_OUTWATE2 135.00 99.93
2 E-109 HEXANE_To_OUTHEXAN 43.78 80.00 WATER2_To_OUTWATE2 135.00 99.93
3 E-110 WATER_To_OUTWATER 99.94 179.00 HPSTEAM 250.00 249.03
4 E-111 ETHANOL_To_OUTETHA 78.29 126.00 HPSTEAM 250.00 249.03
5 E-112 TOLUENE_To_OUTTOLU 58.90 180.00 HPSTEAM 250.00 249.03
6 E-113 CWATER2 -5.24 20.00 CHLOROF_To_OUTCHLOR 45.00 15.00
7 E-114 CWATER2 -5.24 20.00 2PROPA_To_OUT2PROP 167.00 81.97
8 E-115 CWATER2 -5.24 20.00 FLOACID_To_OUTFACID 146.00 24.00
9 E-117 WATER_To_OUTWATER 38.00 99.94 ETILENGL_To_OUTETILE 180.00 55.19
10 E-118 ETHANOL_To_OUTETHA 56.12 78.29 28_To_OUTNACLO 123.99 70.00
11 E-119 CWATER2 -9.60 -5.24 WATER2_To_OUTWATE2 99.93 23.00
12 E-120 HEXANE_To_OUTHEXAN 35.00 43.78 HPSTEAM 249.03 249.00
13 E-121 ETHANOL_To_OUTETHA 34.00 56.12 HPSTEAM 249.03 249.00
14 E-122 TOLUENE_To_OUTTOLU 34.00 58.90 HPSTEAM 249.03 249.00
15 E-123 CWATER2 -9.80 -9.60 ETILENGL_To_OUTETILE 55.19 45.00
16 E-124 CWATER2 -10.00 -9.80 AMMONIA_To_OUTAMMON 120.00 55.00
17 E-125 CWATER2 -10.00 -9.80 2PROPA_To_OUT2PROP 81.97 48.00
18 E.126
 Primera integración

heat
exchanger cold steam t cold in t cold out
E-102 CWATER2 -10.00 20.00
E000 ETANOL_To_OUETAN3 34.00 56.12
, E-402 HEXANE_To_OUTHEXA2 43.62 80.00
E-001 TOLUENO_To_OUT-TOLU 34.00 58.05
, E-304 H2O_To_OUTH2O-2 38.00 73.24
E-101 CWATER2 -10.00 20.00
. E100 2ISOPRO_To_OUT2ISOP 20.00 80.00
E-401 CWATER2 -10.00 20.00
E-002 CWATER2 -10.00 20.00
B7 ETANOL_To_OUETAN3 74.05 126.00
, E-003 ETANOL_To_OUETAN3 56.12 74.05
E-400 HEXANE_To_OUTHEXA2 35.00 43.62
E-302 CWATER2 -10.00 20.00
B2 CWATER2 -10.00 20.00
E-004 TOLUENO_To_OUT-TOLU 58.05 180.00
E-305 CWATER2 -10.00 20.00
B1 H2O_To_OUTH2O-2 73.24 179.00

B2 CWATER2 -10 20 WATER2_To_2OUTWAT4

gración

hot steam hot t in hot t out

2PROPANO_To_OUT2PROP 81.47 48.00
HPSTEAM 250.00 249.00
WATER2_To_2OUTWAT4 106.91 99.88
HPSTEAM 250.00 249.00
ETILENGL_To_OUTETIL2 180.00 54.87
2PROPANO_To_OUT2PROP 167.00 81.47
WATER2_To_2OUTWAT4 135.00 106.91
AMONIACO_To_OUTAMONI 120.00 55.00
HF_To_OUTHF 146.00 24.00
HPSTEAM 250.00 249.00
28-_To_OUTNACLO 123.99 70.00
HPSTEAM 250.00 249.00
CHLOROFO_To_OUTCHLOR 45.00 15.00
WATER2_To_2OUTWAT4 99.88 23.00
HPSTEAM 250.00 249.00
ETILENGL_To_OUTETIL2 54.87 45.00
HPSTEAM 250.00 249.00

99.8777685017228 23
 Balance de materia
1 2 3
Temperature K 308.15 316.93 353.15
Pressure atm 9.97E-01 9.97E-01 9.97E-01
Mole Flows kmol/hr 6.65E+01 6.65E+01 6.65E+01
ETHAN-01 kg/hr 0 0 0
TOLUE-01 kg/hr 0 0 0
HYDRO-01 kg/hr 0 0 0
SODIU-01 kg/hr 0 0 0
WATER kg/hr 0 0 0
BENZY-01 kg/hr 0 0 0
CHLOR-01 kg/hr 0 0 0
ETHYL-01 kg/hr 0 0 0
N-HEX-01 kg/hr 5734 5734 5734
AMMON-01 kg/hr 0 0 0
DIISO-01 kg/hr 0 0 0
ISOPR-01 kg/hr 0 0 0

Balance de energia
Equipo E-000 E-001 E-004 E-002
Q (cal/s) 3679 726 9336 1710
 4 5 6 7 8 9 10
373.08 296.15 373.08 293.15 353.15 408.15 311.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
4.27E+02 4.27E+02 4.27E+02 2.37E+01 2.37E+01 4.27E+02 1.30E+02
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
7685 7685 7685 0 0 7685 2345
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 2424 2424 0 0
0 0 0 0 0 0 0

E-003 E-009 E-100 E-101 E-103 E-302 E-301

3461 2434 65822 1292 1747 5757 87798
 11 12 13 14 15 16 17
453.15 328.34 318.15 373.08 452.15 307.15 329.27
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
7.54E+01 7.54E+01 7.54E+01 1.30E+02 1.30E+02 1.94E+01 1.94E+01
0 0 0 0 0 894 894
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 2345 2345 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
4683 4683 4683 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0

E-304 E-305 E-400 E-401 E-402 E-403

104169 7576 8091 6107 159341 1129375
 18 19 20 21 22 23 24
343.15 351.38 399.15 373.15 373.15 397.14 307.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
1.24E+01 1.94E+01 1.94E+01 1.21E+01 3.25E-01 1.24E+01 2.66E+00
0 894 894 0 0 0 0
0 0 0 0 0 0 245
0 0 0 0 0 0 0
24.20 0 0 0 24.20 24.20 0
217.80 0 0 217.80 0 217.80 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
 25 26 27 28 29 30 31
332.05 453.15 440.15 355.12 321.15 393.15 328.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01 9.97E-01
2.66E+00 2.66E+00 3.89E+00 3.89E+00 3.89E+00 3.78E+01 3.78E+01
0 0 0 0 0 0 0
245 245 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 643 643
0 0 0 0 0 0 0
0 0 234 234 234 0 0
 32 33 34 35
318.15 288.15 419.15 297.15
9.97E-01 9.97E-01 9.97E-01 9.97E-01
2.00E+01 2.00E+01 7.25E+00 7.25E+00
0 0 0 0
0 0 0 0
0 0 145 145
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
1243 1243 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
CAPEX

EQUIPO COSTO (US) 2018 COSTO (US) 2022 COSTO (COP) 2022
E-000 $ 1,801.00 $ 1,950.66 $ 9,044,893.18
E-001 $ 9,091.00 $ 9,846.46 $ 45,656,370.86
E-002 $ 12,773.00 $ 13,834.44 $ 64,147,929.27
E-003 $ 49,845.00 $ 53,987.12 $ 250,329,095.31
E-004 $ 9,790.00 $ 10,603.55 $ 49,166,854.11
E-005 $ 19,905.00 $ 21,559.11 $ 99,965,907.16
E-100 $ 34,268.00 $ 37,115.67 $ 172,099,055.84
E-101 $ 14,871.00 $ 16,106.78 $ 74,684,401.17
E-102 $ 8,779.00 $ 9,508.53 $ 44,089,459.88
E-202 $ 771.00 $ 835.07 $ 3,872,078.09
E-302 $ 3,382.00 $ 3,663.04 $ 16,984,913.24
E-304 $ 73,308.00 $ 79,399.89 $ 368,163,814.21
E-305 $ 109,984.00 $ 119,123.67 $ 552,356,208.62
E-306 $ 54,951.00 $ 59,517.43 $ 275,972,196.14
E-400 $ 25,308.00 $ 27,411.09 $ 127,100,586.70
E-401 $ 24,047.00 $ 26,045.31 $ 120,767,654.83
E-402 $ 269,946.00 $ 292,378.51 $ 1,355,709,458.58
E-403 $ 215,909.00 $ 233,851.04 $ 1,084,327,508.07
Total $ 938,729.00 $ 1,016,737.38 $ 4,714,438,385.24
OPEX

USD/year 2018 USD/year 2022 COP/year 2020

Costos utilidades $ 84,392.00 $ 91,404.98 $ 423,829,331.16
Costos operativos $ 1,004,800.00 $ 1,088,298.88 $ 5,046,256,895.75
Total $ 5,470,086,226.91