Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Amoniaco
Urea
Cost. Unit.
USD/TM
680.21
385.00
Total Ingresos
Produccion
Total
TM/Ao
USD/Ao
76,490.50 52,029,757.07
748,250.00 288,076,250.00
340,106,007.07
2) Costos de Operacin
Costos Variables
Flujos Totales
TM/Ao
500,000.00
423,509.50
76,490.50
MMBTU/Ao USD/MMBTU
2,885.71
3.81
GN -> Amoniaco
Licenciante
Energa
Haldor Topsoe
Gcal/TM
Amoniaco
6.50
Gcal/Ao
3,250,000.00
GJ/Ao
1,361,750.00
USD/GJ
16.80
Amoniaco
CO2
Vapor @110bar, 510C
Energa
Agua de enfriamiento
Condensado
TM/TM Urea
TM/TM Urea
TM/TM Urea
kWh/TM Urea
m3/TM Urea
TM/TM Urea
0.566
0.735
0.730
21.000
80.000
0.105
GJ/TM Urea
0.0756
GJ/Ao
56,567.70
Total al Ao
Costos Fijos
35,743,838.38
Jefe de la Unidad
Ingeniero Senior
Ingeniero Junior
Operador
USD/Ao
Operadores
60,000.00
2
42,000.00
6
18,000.00
10
12,000.00
30
Total por Ao
USD/Ao
120,000.00
252,000.00
180,000.00
360,000.00
912,000.00
912,000.00
36,655,838.38
340,106,007.07
303,450,168.69
299,784,584.85
3,665,583.84
5.00
2.80
787,900.00
50,359.71
3,850.00
365.00
500,000.00
31,958.19
15.65
2,050.00
365.00
748,250.00
2,600.00
3,850.00
1,405,250.00
365.00
USD/Ao
10,994.57
Se escogi el proceso CASALE para la obtencin del Amonaco, y el proceso SAIPEM para la
Segn este ltimo proceso, la relacin de Urea/Amoniaco es de 1000:566
(Falta rellenar los cuadros amarillos con los valores estimados de los procesos)
or Topsoe
USD/Ao
22,877,400.00
USD/m3
15.02
16.80
0.0148
36.00
Total al Ao
USD/Ao
8,204,261.95
950,337.36
885,928.00
2,814,916.50
12,855,443.81
80.00
455.00
0.18
59,798,858.39
1,500,000,000.00
1,010.00
2,828.00
2,885.71
1) Ingresos
Amoniaco
Urea
Cost. Unit.
USD/TM
615.15
385.00
Total Ingresos
Total
Produccion
USD/Ao
TM/Ao
77,987.00 47,973,703.05
748,250.00 288,076,250.00
336,049,953.05
2) Costos de Operacin
Costos Variables
Flujos Totales
Gas Natural - Alimentacin
Amoniaco producido de GN
Hacia Planta de Urea
Hacia Venta directa
TM/Ao
500,000.00
422,013.00
77,987.00
MMBTU/Ao USD/MMBTU
2,885.71
3.81
GN -> Amoniaco
Licenciante
Energa
KAAP
MMBtu/TM
Amoniaco
25.00
25MMBtu=26.3GJ
Gcal/Ao
GJ/Ao
82,042.32
USD/GJ
16.80
Stamicarbon 2000 p
Valor
Amoniaco
TM/TM Urea
CO2
TM/TM Urea
Vapor @23bar, 330C
TM/TM Urea
Energa
kWh/TM Urea
Agua de enfriamiento, dT=10C
m3/TM Urea
Vapor Condensado
TM/TM Urea
Vapor exportado, 4bar, saturado
TM/TM Urea
Proceso de condensado de exp
TM/TM Urea
0.564
0.730
0.770
56.000
64.000
0.415
0.050
0.300
GJ/TM Urea
0.2016
GJ/Ao
150,847.20
Total al Ao
23,710,186.75
Costos Fijos
Jefe de la Unidad
Ingeniero Senior
Ingeniero Junior
Operador
USD/Ao
Operadores
60,000.00
2
42,000.00
6
18,000.00
10
12,000.00
30
Total por Ao
USD/Ao
120,000.00
252,000.00
180,000.00
360,000.00
912,000.00
912,000.00
24,622,186.75
336,049,953.05
311,427,766.30
308,965,547.63
2,462,218.67
4.85
2.80
787,900.00
50,359.71
3,850.00
365.00
500,000.00
31,958.19
15.65
2,600.00
3,850.00
1,405,250.00
365.00
USD/Ao
10,994.57
USD/Ao
1,378,311.04
USD/m3
13.71
16.80
0.0148
36.00
Total al Ao
2,050.00
365.00
748,250.00
USD/Ao
7,899,050.78
2,534,232.96
708,742.40
11,178,855.00
22,320,881.14
80.00
455.00
0.18
59,085,706.03
1,500,000,000.00
1,010.00
2,828.00
2,885.71