Presion (Psig) 1000.

0
Temp. (°F) 78.0
Fecha 15/JUN/2004
Componentes San Alberto

N2 0.45000 PODER
CO2 1.52000 CALORIFICO
GRAVEDAD PESO
SUPERIOR
ESPECIFICA
Factor b
C1 89.96000 SECO MOLECULAR
%
C2 5.03000 Btu/Pc lbr/lbrmol
C3 1.84000 C6 100.00 4756.0 2.97580 0.0792 86.17500
IC4 0.48000 C7 0.00 0.0 0.00000 0.0000 0.00000
NC4 0.40000 C8 0.00 0.0 0.00000 0.0000 0.00000
IC5 0.16000 C9+ 0.00 0.0 0.00000 0.0000 0.00000
NC5 0.07000 C6+ 100.00 4,756.0 2.97580 0.0792 86.17500
C6 0.09000
C7 0.00000 0.09000
C8 0.00000
C9+ 0.00000
Total 100.00000 %
C6 1.000000 100.00
C7 0.000000 0.00
C8 0.000000 0.00
C9+ 0.000000 0.00
Total 1.000000 100.00

NOTA.- PROPIEDADES DE ACUERDO CON LA NORMA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98
Componentes San Alberto
N2 -
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 San Alberto

N2 -
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 San Alberto

N2 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 San Alberto

N2 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 San Alberto

N2 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 RELACIÓN DENSIDAD RELACIÓN
RELATIVA GAS/LIQUIDO ABSOLUTA GAS/LIQUIDO

LIQUIDO IDEAL LÍQUIDO IDEAL

Agua = 1 Pie3 gas/Galón L Lbs / Galón 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)

PROMEDIO PROMEDIO
PRODUCTO ENERO FEBRERO 3/22/2004 3/23/2004 3/24/2004
ETANO 66.25 66.25 66.25 66.25 66.25
PROPANO 98.72 91.62 92.43 101.37 0.00
BUTANO 128.31 118.30 111.82 119.55
GASOL.NAT 145.43 133.70 136.93 154.12

C$US/GALON $US/PC $US/BBL $US/Ton

ETANO 66.25 4.96 27.82 491.02

GLP 104.18 7.79 43.75 518.93
GASOLINA 142.55 10.66 59.87 9.86766 590.76582351
18
1.8241406777
Gas ideal/
COMPOSICION DENSIDAD(Liq.) Líquidos
GLP (%) relativa 60ºF,14.696psia
ETANO 0.35643 280.54

PROPANO 65.30 0.50738 272.32

BUTANO 34.70 0.57352 233.54
GLP 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
OPERACIÓN 0.055 37.38 0.0374
INVERSION 0.125 84.96 0.0850
(*) Fuente: EAQ

CONVENIO $US/BBL $US/TON

OPERACIÓN 0.9776 11.5945

16 Bs/10Kg
1600 Bs/T
200 $us/T
106.0658107256 $us/m3
16.8894603066 $us/bbl

17.2764603533
/GALON)

PROMEDIO PROMEDIO
3/25/2004 MARZO ENE,FEB,MAR
66.25 66.25 66.25
0.00 0.00 96.04
119.50
142.55

58.04
 PLANTA DE EXTRACCION DE LICUABLES DEL GAS NATURAL
COMPOSICION PROMEDIO

ANTES A LA S A L I D A D E P L A N T A
RECUPERACION RECUPERACION RECUPERACION
DE PLANTA GAS RESIDUAL
COMPONENTES ETANO GLP GASOLINAS TOTAL
% % % % % % 2002 2003 2004 2005
Molar Molar Molar Molar Molar Molar
N2 0.45000 0.45 0.00 0.00 0.00 0.45 N2 0.516 0.525447307 0.51287726 0.514305595
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
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+ 0.0900 0.00 0.00 0.00 0.09 0.09 C6 0.178 0.120975006 0.104864728 0.09467722
å = 100.0000 97.14 0.00 2.54 0.32 100.0
Poder Calorífico Superior
Base Seca Real (BTU/ pc)
a 60 ºF y 14,696 psia 1091 1034 0 2839 4501
VOLUMEN
MM m3/dia 27.70 26.91 0.00 0.70 0.09 27.70
MM BTU/día 1,067,498.5 982,983.7 0.00 70,424.2 14,090.6 1,067,498.5
$US/MM BTU 5.0000 0.0000 8.0183 10.9401 5.0000
$US/día 4,914,918.69 0.00 564,680.58 154,152.20 5,337,492.25 1,948,184,672.10
$US/año 1,793,945,323.67 0.00 206,673,092.70 56,419,704.33 2,057,038,120.7 -108,853,448.6 -217,706,897.2

ETANO
ton/dia 1,768.51 1768.51 0.00 1,768.51
BBL/dia 31,238.52 31238.52 0.00 31,238.52
GLP
ton/dia 1,546.76 94.87 1,451.89 1,546.76
BBL/dia 18,350.58 1177.21 17,173.37 18,350.58
GASOLINAS
Bbl/dia 2809.46 2809.46 2,809.46

P R E C I O S MBV/WTI Spread venta MBV/WTI Precio de Venta Costo Procesamiento Precio de Referencia

GLP $/TON 518.93 -130 388.9288637476 0 388.93

GASOLINA NATURAL $/BBL 59.87 -5 54.8688872043 0 54.87
ETANO $/TON 491.02 -25 466.0192034923 0 466.02

BOCA DE POZO TRANSPORTE COMPRESION PRECIO DE VENTA PRECIO FRONTERA DIF/EN/VALREAL

GAS NATURAL POBRE($US/MMBTU) 4.7601 0.2399 0 5.0000 5.00 US$/DIA
GAS NATURAL RICO($US/MMBTU) 4.7726 0.2274 0 5.0000 4,341,321 -996,171.53
TRANSPORTE TR. ($US/M pc) 0.2482
COMPRESION JV ($US/M pc) 0.0539
CAUDAL DE INGRESO (MM m3/dia) 27.7
RECUPERACION ETANO % 0
RECUPERACION PROPANO % 90
RENDIMIENTOS RECUPERACION BUTANO % 100
RECUPERACION GASOLINAS(C5+) % 100
NOTA.- LOS NUMEROS EN ROJO SON DATOS DE ENTRADA

Comprende separación de Etano, aplicándose como límites máximos: un 85% de recuperación de Etano y 95% de Propano ; asimismo considera separación
de GLP (C3, iC4 y nC4) y gasolinas (iC5, nC5 y C6+)
PLANTA DE EXTRACCION DE ETANO Y LICUABLES DEL GAS

2
GAS RESIDUAL A GASODUCTO

26.91 MM m3/d

1 3
GAS NATURAL PLANTA DE EXTRACCION DE ETANO ETANO
27.70 MM m3/d 0.00 MM m3/d
¡¡¡OJO!!!
DATOS DE
INGRESO
ver RESUMEN GLP + 0.70 MM m3/d
4 0.09 MM m3/d
GASOLINAS
4
RECUPERACION ETANO % 0 0.79
RECUPERACION PROPANO % 90
RECUPERACION BUTANO % 100
RECUPERACION GASOLINAS(C5+) % 100
Numero de corriente 1 2 3 4 4
Corriente ENTRADA GAS RESIDUAL RECUPERACION ETANO RECUPERACION GLP RECUPERACION GASOLINAS RELACION
Compo- Peso % % % % % % % % % Gas ideal/
nentes Molecular Molar lbrmol/hr Molar Molar lbrmol/hr Molar Molar lbrmol/hr Molar Molar lbrmol/hr Molar Molar lbrmol/hr liquidos
lbr/lbrmol xi xi normalizado normalizado normalizado normalizado 60ºF,14.696psia
N2 28.013 0.45 483.328 0.45 0.46 483.328 0.00 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0 681.69
CO2 44.010 1.52 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 0 442.06
C1 16.043 89.96 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 0 442.38
C2 30.070 5.03 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 0 280.54
C3 44.097 1.84 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 0 272.32
i-C4 58.123 0.48 515.549 0.00 0.00 0.000 0.00 0.00 0.00 0.48 18.93 515.549 0.00 0.00 0 229.23
n-C4 58.123 0.40 429.624 0.00 0.00 0.000 0.00 0.00 0.00 0.40 15.77 429.624 0.00 0.00 0 237.84
i-C5 72.150 0.16 171.850 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
n-C5 72.150 0.07 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
C6+ 86.175 0.09 96.666 0.00 0.00 0.000 0.00 0.00 0.00 0.00 0.00 0.000 0.09 28.13 96.666 182.37
å = 100.00 107,406.124 97.14 100.00 104,338.605 0.00 0.00 0.000 2.54 100.00 2,723.819 0.32 100.00 343.700 107,406.124
m3/dia 27,700,000 26,908,888 0 702,472 88,640 27,700,000

ton/dia 1,768.51 1,768.51 0.00

ETANO Bbl/dia 31,238.5 31,238.5 0.0
ton/dia 1,546.76 94.87 1,451.89
GLP
Bbl/dia 18,350.6 1,177.2 17,173.4
ton/dia 284.71 284.71
GASOLINAS
Bbl/dia 2,809.5 2,809.5

Condiciones Base:
Presion: 14.696 psia
Temperatura: 60 ºF
Entrada:
Flujo: 27,700,000 m3/dia
Peso molecular: 18.3062 lbr/lbrmol FILE:DEETANIZADORA I ; JNS-15/07/03 (CASO II)
Constantes:
35.314667 pc/m3
10.73164 (psia*pc)/(lbrmol*ºR)
5.614584 pc/Bbl

Comprende separación de Etano, aplicándose como límites máximos: un 85% de recuperación de Etano y 95% de Propano ; asimismo considera separación
de GLP (C3, iC4 y nC4) y gasolinas (iC5, nC5 y C6+)
 COMPARACION DE PRECIOS DE GAS NATURAL DE EXPORTACION COMPRADOR1 Y COMPRADOR2

FECHA: 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 m /d):3
16.00
INFORMACION
PRECIO PONDERADO: 3.6852(1) $US/MM BTU QDC(MM m3/d): 30.08
TARIFA COMPRESION: 0.0539 $US/M PCS QDG2(MM m3/d): 24.06
TARIFA TR: 0.2482 $US/M PCS (80% de QDC)
QERi(MMm3/D) 23.66

VOLUMNEN ENERGIA PERIODO PRECIOS BOCA DE POZO TRANSPORTE PRECIOS FRONTERA/FINAL RGD
MM M3/D MM BTU/DIA POBRE RICO Y COMPRESION POBRE RICO
AÑOS US$/MM BTU US$/MM BTU US$/MM BTU US$/MM BTU US$/MM BTU

EXPORTACION COMPRADOR1
20.00 774,624.2 20 4.7726 3.4084 0.2768 5.0494 3.6852

(1) Precio Ponderado obtenido en base a las cantidades contractuales pactadas entre VENDEDOR y COMPRADOR
NOTA: En el caso del COMPRADOR1 no se toma en cuenta el transporte de ORIGEN a DESTINO porque lo paga el COMPRADOR1

Para el precio Boca Pozo del GSA se ha tomado en cuenta la Tarifa de compresión de 0.0539 $US/MPC y el transporte
de 0,2471 $US/Mpc

VOLUMEN ENERGIA PERIODO PRECIOS BOCA DE POZO TRANSPORTE PRECIOS FRONTERA/FINAL

MM M3/D MM BTU/DIA POBRE RICO POBRE RICO
AÑOS US$/MM BTU US$/MM BTU US$/MM BTU US$/MM BTU US$/MM BTU

EXPORTACION COMPRADOR2
20.00 774,624.2 20.00 4.7726 3.4084 0.2399 5.0125 3.6483
 PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98

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

DATOS DE
INGRESO

GRAVEDAD DENSIDAD RELACIÓN PODER CAL PODER CAL FACTOR DE FACTOR PESO DENSIDAD
COMPONENTES %Molar %Molar ESPECÍFICA RELATIVA GAS/LIQUIDO SUPERIOR SUPERIOR SUMACIÓN COMPRESI MOLECULAR ABSOLUTA
de la corriente Normalizado DEL GAS LIQUIDO IDEAL SECO ideal SECO real GPA2145/03 BILIDAD LÍQUIDO
xi Aire = 1 Agua = 1 Pie3 gas/Galón L BTU / Pie3 BTU / Pie3 (b) Z PM Lbs / Galón
NITROGENO 0.45 0.45 0.96730 0.80687 91.129 0.0 0.0 0.00442 0.999713 28.0130 6.7270
DIOXIDO DE CARBONO 1.52 1.52 1.51970 0.82203 59.095 0.0 0.0 0.01950 0.994412 44.0100 6.8534
METANO 89.96 89.96 0.55397 0.30003 59.137 1010.0 1012.0 0.01160 0.998023 16.042 2.5000
ETANO 5.03 5.03 1.03830 0.35643 37.503 1769.7 1784.6 0.02380 0.991676 30.069 2.9716
PROPANO 1.84 1.84 1.52270 0.50738 36.404 2516.2 2562.1 0.03490 0.982100 44.096 4.2301
I.BUTANO 0.48 0.48 2.00710 0.56295 30.644 3252.0 3349.0 0.04440 0.971029 58.122 4.6934
N.BUTANO 0.40 0.40 2.00710 0.58408 31.794 3262.4 3372.3 0.04710 0.967398 58.122 4.8696
I.PENTANO 0.16 0.16 2.49140 0.62460 27.390 4000.9 4203.0 0.05720 0.951917 72.149 5.2074
N.PENTANO 0.07 0.07 2.49140 0.63113 27.676 4008.7 4235.0 0.06030 0.946564 72.149 5.2618
C6+ 0.09 0.09 2.97580 0.66410 24.380 4756.0 5238.9 0.07920 0.907817 86.175 5.5363
SUMATORIA 100.00 100.00

PODER CALORIFICO SUPERIOR ( Gas Ideal ) PCS id BASE SECA BTU / Pie3 1,086
DENSIDAD RELATIVA ( Gas Ideal ) G id Aire = 1 0.6321
PODER CALORIFICO SUPERIOR ( Gas Real ) PCS real BASE SECA BTU / Pie3 1091
DENSIDAD RELATIVA ( Gas Real ) Aire = 1 G real 0.6335
PODER CALORIFICO SUPERIOR ( Gas Real ) BASE HUMEDA BTU / Pie3 1072

FACTOR DE COMPRESIBILIDAD Z 0.9974

 PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98

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

DATOS DE
INGRESO

GRAVEDAD DENSIDAD RELACIÓN PODER CAL PODER CAL FACTOR DE COMPRESI PESO DENSIDAD
COMPONENTES %Molar %Molar ESPECÍFICA RELATIVA GAS/LIQUIDO SUPERIOR SUPERIOR SUMACIÓN BILIDAD MOLECULAR ABSOLUTA
de la corriente Normalizado DEL GAS LIQUIDO IDEAL SECO ideal SECO real GPA2172/86 s/AGA Nº5 LÍQUIDO
xi Aire = 1 Agua = 1 Pie3 gas/Galón L BTU / Pie3 BTU / Pie3 (b)^0,5 14.73 psia; 60ºF PM Lbs / Galón
NITROGENO 0.45 0.46 0.96730 0.80687 91.129 0.0 0.0 0.00442 0.999713 28.0130 6.7270
DIOXIDO DE CARBONO 1.52 1.56 1.51970 0.82203 59.095 0.0 0.0 0.01950 0.994412 44.0100 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 5.18 1.03830 0.35643 37.503 1769.7 1784.6 0.02380 0.991676 30.069 2.9716
PROPANO 0.18 0.19 1.52270 0.50738 36.404 2516.2 2562.1 0.03490 0.982100 44.096 4.2301
I.BUTANO 0.00 0.00 2.00710 0.56295 30.644 3252.0 3349.0 0.04440 0.971029 58.122 4.6934
N.BUTANO 0.00 0.00 2.00710 0.58408 31.794 3262.4 3372.3 0.04710 0.967398 58.122 4.8696
I.PENTANO 0.00 0.00 2.49140 0.62460 27.390 4000.9 4203.0 0.05720 0.951917 72.149 5.2074
N.PENTANO 0.00 0.00 2.49140 0.63113 27.676 4008.7 4235.0 0.06030 0.946564 72.149 5.2618
C6+ 0.00 0.00 2.97580 0.66410 24.380 4756.0 5238.9 0.07920 0.907817 86.175 5.5363
SUMATORIA 97.14 100.00

PODER CALORIFICO SUPERIOR ( Gas Ideal ) PCS id BASE SECA BTU / Pie3 1,032
DENSIDAD RELATIVA ( Gas Ideal ) G id Aire = 1 0.5979
PODER CALORIFICO SUPERIOR ( Gas Real ) PCS real BASE SECA BTU / Pie3 1034
DENSIDAD RELATIVA ( Gas Real ) Aire = 1 G real 0.5990 Lbs/Lbs-Mol
FACTOR DE COMPRESIBILIDAD Z 0.9978
 PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98

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

DATOS DE
INGRESO

GRAVEDAD DENSIDAD RELACIÓN PODER CAL PODER CAL FACTOR DE COMPRESI PESO DENSIDAD
COMPONENTES %Molar %Molar ESPECÍFICA RELATIVA GAS/LIQUIDO SUPERIOR SUPERIOR SUMACIÓN BILIDAD MOLECULAR ABSOLUTA
de la corriente Normalizado DEL GAS LIQUIDO IDEAL SECO ideal SECO real GPA2172/86 s/AGA Nº5 LÍQUIDO
xi Aire = 1 Agua = 1 Pie3 gas/Galón L BTU / Pie3 BTU / Pie3 (b)^0,5 14.73 psia; 60ºF PM Lbs / Galón
NITROGENO 0.00 0.00 0.96730 0.80687 91.129 0.0 0.0 0.00442 0.999713 28.0130 6.7270
DIOXIDO DE CARBONO 0.00 0.00 1.51970 0.82203 59.095 0.0 0.0 0.01950 0.994412 44.0100 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 0.00 0.00 1.03830 0.35643 37.503 1769.7 1784.6 0.02380 0.991676 30.069 2.9716
PROPANO 0.00 0.00 1.52270 0.50738 36.404 2516.2 2562.1 0.03490 0.982100 44.096 4.2301
I.BUTANO 0.00 0.00 2.00710 0.56295 30.644 3252.0 3349.0 0.04440 0.971029 58.122 4.6934
N.BUTANO 0.00 0.00 2.00710 0.58408 31.794 3262.4 3372.3 0.04710 0.967398 58.122 4.8696
I.PENTANO 0.00 0.00 2.49140 0.62460 27.390 4000.9 4203.0 0.05720 0.951917 72.149 5.2074
N.PENTANO 0.00 0.00 2.49140 0.63113 27.676 4008.7 4235.0 0.06030 0.946564 72.149 5.2618
C6+ 0.00 0.00 2.97580 0.66410 24.380 4756.0 5238.9 0.07920 0.907817 86.175 5.5363
SUMATORIA 0.00 0.00

PODER CALORIFICO SUPERIOR ( Gas Ideal ) PCS id BASE SECA BTU / Pie3 0
DENSIDAD RELATIVA ( Gas Ideal ) G id Aire = 1 0.0000
PODER CALORIFICO SUPERIOR ( Gas Real ) PCS real BASE SECA BTU / Pie3 0
DENSIDAD RELATIVA ( Gas Real ) Aire = 1 G real 0.0000 Lbs/Lbs-Mol
FACTOR DE COMPRESIBILIDAD Z 1.0000
 PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98

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

DATOS DE
INGRESO

GRAVEDAD DENSIDAD RELACIÓN PODER CAL PODER CAL FACTOR DE COMPRESI PESO DENSIDAD
COMPONENTES %Molar %Molar ESPECÍFICA RELATIVA GAS/LIQUIDO SUPERIOR SUPERIOR SUMACIÓN BILIDAD MOLECULAR ABSOLUTA
de la corriente Normalizado DEL GAS LIQUIDO IDEAL SECO ideal SECO real GPA2172/86 s/AGA Nº5 LÍQUIDO
xi Aire = 1 Agua = 1 Pie3 gas/Galón L BTU / Pie3 BTU / Pie3 (b)^0,5 14.73 psia; 60ºF PM Lbs / Galón
NITROGENO 0.00 0.00 0.96730 0.80687 91.129 0.0 0.0 0.00442 0.999713 28.0130 6.7270
DIOXIDO DE CARBONO 0.00 0.00 1.51970 0.82203 59.095 0.0 0.0 0.01950 0.994412 44.0100 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 0.00 0.00 1.03830 0.35643 37.503 1769.7 1784.6 0.02380 0.991676 30.069 2.9716
PROPANO 1.66 65.30 1.52270 0.50738 36.404 2516.2 2562.1 0.03490 0.982100 44.096 4.2301
I.BUTANO 0.48 18.93 2.00710 0.56295 30.644 3252.0 3349.0 0.04440 0.971029 58.122 4.6934
N.BUTANO 0.40 15.77 2.00710 0.58408 31.794 3262.4 3372.3 0.04710 0.967398 58.122 4.8696
I.PENTANO 0.00 0.00 2.49140 0.62460 27.390 4000.9 4203.0 0.05720 0.951917 72.149 5.2074
N.PENTANO 0.00 0.00 2.49140 0.63113 27.676 4008.7 4235.0 0.06030 0.946564 72.149 5.2618
C6+ 0.00 0.00 2.97580 0.66410 24.380 4756.0 5238.9 0.07920 0.907817 86.175 5.5363
SUMATORIA 2.54 100.00

PODER CALORIFICO SUPERIOR ( Gas Ideal ) PCS id BASE SECA BTU / Pie3 2,773
DENSIDAD RELATIVA ( Gas Ideal ) G id Aire = 1 1.6908
PODER CALORIFICO SUPERIOR ( Gas Real ) PCS real BASE SECA BTU / Pie3 2839
DENSIDAD RELATIVA ( Gas Real ) Aire = 1 G real 1.7280 Lbs/Lbs-Mol
FACTOR DE COMPRESIBILIDAD Z 0.9781
 PODER CALORIFICO, DENSIDAD Y COMPRESIBILIDAD

DE ACUERDO CON LA GPA 2145 VERSIÓN 2003 Y ASTM D 3588 - 98

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

DATOS DE
INGRESO

GRAVEDAD DENSIDAD RELACIÓN PODER CAL PODER CAL FACTOR DE COMPRESI PESO DENSIDAD
COMPONENTES %Molar %Molar ESPECÍFICA RELATIVA GAS/LIQUIDO SUPERIOR SUPERIOR SUMACIÓN BILIDAD MOLECULAR ABSOLUTA
de la corriente Normalizado DEL GAS LIQUIDO IDEAL SECO ideal SECO real GPA2172/86 s/AGA Nº5 LÍQUIDO
xi Aire = 1 Agua = 1 Pie3 gas/Galón L BTU / Pie3 BTU / Pie3 (b)^0,5 14.73 psia; 60ºF PM Lbs / Galón
NITROGENO 0.00 0.00 0.96730 0.80687 91.129 0.0 0.0 0.00442 0.999713 28.0130 6.7270
DIOXIDO DE CARBONO 0.00 0.00 1.51970 0.82203 59.095 0.0 0.0 0.01950 0.994412 44.0100 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 0.00 0.00 1.03830 0.35643 37.503 1769.7 1784.6 0.02380 0.991676 30.069 2.9716
PROPANO 0.00 0.00 1.52270 0.50738 36.404 2516.2 2562.1 0.03490 0.982100 44.096 4.2301
I.BUTANO 0.00 0.00 2.00710 0.56295 30.644 3252.0 3349.0 0.04440 0.971029 58.122 4.6934
N.BUTANO 0.00 0.00 2.00710 0.58408 31.794 3262.4 3372.3 0.04710 0.967398 58.122 4.8696
I.PENTANO 0.16 50.00 2.49140 0.62460 27.390 4000.9 4203.0 0.05720 0.951917 72.149 5.2074
N.PENTANO 0.07 21.88 2.49140 0.63113 27.676 4008.7 4235.0 0.06030 0.946564 72.149 5.2618
C6+ 0.09 28.13 2.97580 0.66410 24.380 4756.0 5238.9 0.07920 0.907817 86.175 5.5363
SUMATORIA 0.32 100.00

PODER CALORIFICO SUPERIOR ( Gas Ideal ) PCS id BASE SECA BTU / Pie3 4,215
DENSIDAD RELATIVA ( Gas Ideal ) G id Aire = 1 2.6276
PODER CALORIFICO SUPERIOR ( Gas Real ) PCS real BASE SECA BTU / Pie3 4501
DENSIDAD RELATIVA ( Gas Real ) Aire = 1 G real 2.7952 Lbs/Lbs-Mol
FACTOR DE COMPRESIBILIDAD Z 0.9397
VOLUMENES ESTIMADOS E INGRESOS BRUTOS EN FRONTERA

AÑO VOLUMEN TOTAL RESIDUAL RESIDUAL GLP GLP GASOLNAT

MMm3D MMm3D MPCD TON/DIA BBL/DIA BBL/DIA

2006 6.5 6.31 222,835.55 340 4,034 659

2007 7.7 7.48 264,153.71 403 4,781 781
2008 7.7 7.48 264,153.71 403 4,781 781
2009 7.7 7.48 264,153.71 403 4,781 781
2010 10.2 9.91 349,968.35 535 6,347 1,035
2011 12.7 12.34 435,782.99 665 7,889 1,288
2012 18 17.49 617,653.53 943 11,188 1,825
2013 23 22.34 788,929.66 1205 14,296 2,333
2014 27.7 26.91 950,317.69 1452 17,226 2,809
2015 27.7 26.91 950,317.69 1452 17,226 2,809
2016 27.7 26.91 950,317.69 1452 17,226 2,809
2017 27.7 26.91 950,317.69 1452 17,226 2,809
2018 27.7 26.91 950,317.69 1452 17,226 2,809
2019 27.7 26.91 950,317.69 1452 17,226 2,809
2020 27.7 26.91 950,317.69 1452 17,226 2,809
2021 27.7 26.91 950,317.69 1452 17,226 2,809
2022 27.7 26.91 950,317.69 1452 17,226 2,809
2023 27.7 26.91 950,317.69 1452 17,226 2,809
2024 27.7 26.91 950,317.69 1452 17,226 2,809
2025 27.7 26.91 950,317.69 1452 17,226 2,809
2026 27.7 26.91 950,317.69 1452 17,226 2,809

INVERSIÓN ESTIMADA DE PLANTAS:

FLUJO GAS EXTRAC. GLP EXTRAC. GASOL GAS RESID. INVERSIÓN APROX OP/MTTO/ADM
TON/DIA BBL/DIA MMm3D MMUS$ MMUS$/AÑO BRASIL
6.5 340 659 6.31 100 1.00 2.2
7.7 403 781 7.48 100 1.00 9.1
7.7 403 781 7.48 100 1.00 13.3
7.7 403 781 7.48 100 1.00 20.4
10.2 535 1,035 9.91 120 1.20 24.6
12.7 665 1,288 12.34 144 1.44 30
18 943 1,825 17.49 173 1.73
23 1205 2,333 22.34 207 2.07
27.7 1452 2,809 26.91 249 2.49
27.7 1452 2,809 26.91 299 2.99
27.7 1452 2,809 26.91 358 3.58
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
27.7 1452 2,809 26.91 394 3.94
INGRESO RESIDUAL ING. GLP ING. GASOLINA ING. BRUTO ING. BRUTO ING. BRUTO BDP
US$/DIA US$/DIA US$/DIA US$/DIA US$/AÑO US$/AÑO

1,152,524 136,000 39,556 1,328,080 484,749,023 460,313,618

1,366,225 161,200 46,858 1,574,283 574,613,318 545,648,040
1,366,225 161,200 46,858 1,574,283 574,613,318 545,648,040
1,366,225 161,200 46,858 1,574,283 574,613,318 545,648,040
1,810,065 214,000 62,072 2,086,137 761,440,039 723,053,468
2,253,906 266,000 77,285 2,597,191 947,974,760 900,188,375
3,194,555 377,200 109,500 3,681,255 1,343,658,146 1,275,924,076
4,080,410 482,000 139,980 4,702,390 1,716,372,187 1,629,848,205
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169
4,915,122 580,800 168,568 5,664,489 2,067,538,632 1,963,310,169

cost recup año

10,277,575 1,466,768
1,494,926
1,494,926
1,980,968
2,466,270
3,495,682
BRASIL 4,465,338
7.33333333 6.7711111111 5,378,932
6.9 30.3333333 8.4023333333 5,378,932
4.2 44.3333333 12.2803333333 5,378,932
7.1 68 18.836 5,378,932
4.2 82 22.714 5,378,932
5.4 100 27.7 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 COMPAÑIAS ING ESTADO ING COMPAÑIAS ING ESTADO DISPONIBLE
US$/AÑO US$/AÑO US$/AÑO US$/AÑO YPGB
50/50 50/50 50/18 50/18 US$/AÑO
230,156,809 230,156,809 105,805,847 354,507,771
272,824,020 272,824,020 125,420,476 420,227,564
272,824,020 272,824,020 125,420,476 420,227,564
272,824,020 272,824,020 125,420,476 420,227,564
361,526,734 361,526,734 166,198,178 556,855,290
450,094,187 450,094,187 206,913,699 693,274,676
637,962,038 637,962,038 293,278,804 982,645,272
814,924,103 814,924,103 374,630,389 1,255,217,816
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
981,655,085 981,655,085 451,278,622 1,512,031,547
EVALUACION ECONOMICA PLANTA EXTRACCION LICUABLES YACUIBA

AÑO VOLUMEN TOTAL RESIDUAL RESIDUAL GLP GASOLNAT PRECIO

MMm3D MMm3D MPCD TON/DIA BBL/DIA GAS RESIDUAL
VENTA
$US/MMBTU

2006 6.5 6.31 222,836 340.7 659 5.00

2007 7.7 7.48 264,154 403.59 781 5.00
2008 7.7 7.48 264,154 403.59 781 5.00
2009 7.7 7.48 264,154 403.59 781 5.00
2010 10.2 9.91 349,968 534.63 1,035 5.00
2011 12.7 12.34 435,783 665.67 1,288 5.00
2012 15.2 14.77 521,598 796.7 1,542 5.00
2013 17.7 17.19 607,059 927.74 1,795 5.00
2014 20.2 19.62 692,874 1058.78 2,049 5.00
2015 22.7 22.05 778,688 1189.81 2,302 5.00
2016 25.2 24.48 864,503 1320.85 2,556 5.00
2017 27.7 26.91 950,318 1451.89 2,809 5.00
2018 27.7 26.91 950,318 1451.89 2,809 5.00
2019 27.7 26.91 950,318 1451.89 2,809 5.00
2020 27.7 26.91 950,318 1451.89 2,809 5.00
2021 27.7 26.91 950,318 1451.89 2,809 5.00
2022 27.7 26.91 950,318 1451.89 2,809 5.00
2023 27.7 26.91 950,318 1451.89 2,809 5.00
2024 27.7 26.91 950,318 1451.89 2,809 5.00
2025 27.7 26.91 950,318 1451.89 2,809 5.00
2026 27.7 26.91 950,318 1451.89 2,809 5.00
2027 27.7 26.91 950,318 1451.89 2,809 5.00
TOTALES

INVERSIÓN ESTIMADA DE PLANTAS:

FLUJO GAS EXTRAC. GLP EXTRAC. GASOL GAS RESID. INVERSIÓN APROX
OP/MTTO/ADM
TON/DIA BBL/DIA MMm3D MMUS$ MMUS$/AÑO
6.5 362.96 659 6.31 100 1.00
7.7 429.97 781 7.48 100 1.00
7.7 429.97 781 7.48 100 1.00
7.7 429.97 781 7.48 100 1.00
10.2 569.56 1,035 9.91 120 1.20
12.7 709.16 1,288 12.34 144 1.44
15.2 848.76 1,542 14.77 173 1.73
17.7 988.36 1,795 17.19 207 2.07
20.2 1127.96 2,049 19.62 249 2.49
22.7 1267.56 2,302 22.05 299 2.99
25.2 1407.16 2,556 24.48 358 3.58
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94 20.8889938
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94
27.7 1546.76 2,809 26.91 394 3.94

FLUJO GAS 1er modulo 2do modulo 3er modulo 4to modulo 5to modulo

2006 6.5
2007 7.7 50
2008 7.7 50
2009 7.7 50
2010 10.2
2011 12.7 50
2012 15.2 100
2013 17.7 100
2014 20.2 50
2015 22.7
2016 25.2
2017 27.7
2018 27.7
2019 27.7
2020 27.7
2021 27.7
2022 27.7
2023 27.7
2024 27.7
2025 27.7
2026 27.7
INGRESO RESIDUAL PRECIO ING. GLP PRECIO ING. GASOLINA ING. BRUTO ING. BRUTO
US$/DIA GLP US$/DIA GASOLINA US$/DIA US$/DIA US$/AÑO
VENTA NATURAL
$US/TON $US/TON MMUS$

1,152,524 389 132,508 54.87 36,173 1,321,205

1,366,225 389 156,968 54.87 42,851 1,566,044
1,366,225 389 156,968 54.87 42,851 1,566,044 571.61
1,366,225 389 156,968 54.87 42,851 1,566,044 571.61
1,810,065 389 207,933 54.87 56,764 2,074,762 757.29
2,253,906 389 258,898 54.87 70,676 2,583,480 942.97
2,697,746 389 309,860 54.87 84,589 3,092,195 1,128.65
3,139,760 389 360,825 54.87 98,502 3,599,087 1,313.67
3,583,601 389 411,790 54.87 112,414 4,107,805 1,499.35
4,027,441 389 462,751 54.87 126,327 4,616,519 1,685.03
4,471,281 389 513,717 54.87 140,239 5,125,237 1,870.71
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
4,915,122 389 564,682 54.87 154,152 5,633,956 2,056.39
 2.83168464 45 127.425809

27.7 45 1246.5 9.78216276

400
DEPRECIACION
INVERSION 1ra 2da 3ra 4ta

0
50 0
50 6.25
50 12.5 0
0 12.5 6.25
50 12.5 6.25
100 12.5 6.25 6.25 0
100 12.5 6.25 18.75
50 12.5 6.25 18.75 12.5
12.5 6.25 18.75 18.75
6.25 6.25 18.75 18.75
6.25 18.75 18.75
18.75 18.75
18.75 18.75
12.5 18.75
18.75
6.25

450 100 50 150 150

INVERSION DEPRECIACION PRECIO COSTO COSTOS UTILIDADES FLUJO
GAS RICO MATERIA OPERACIÓN ANTES DE IMPUESTO NETO
MAT. PRIMA PRIMA IMPUESTOS UTILIDADES
MMUS$ MMUS$ $US/MMBTU MMUS$ MMUS$ MMUS$ MMUS$ MMUS$

0.00 0.00 5.00 0.00 0.00 0.00

50.00 0.00 5.00 0.00 0.00 -50.00
50.00 6.25 5.00 541.55 5.45 18.35 4.59 -29.99
50.00 12.50 5.00 541.55 5.45 12.10 3.03 -28.42
0.00 18.75 5.00 717.38 7.22 13.94 3.48 29.20
50.00 18.75 5.00 893.21 8.99 22.02 5.50 -14.74
100.00 25.00 5.00 1,069.04 10.76 23.85 5.96 -57.11
100.00 37.50 5.00 1,244.87 12.53 18.77 4.69 -48.42
50.00 50.00 5.00 1,420.70 14.30 14.35 3.59 10.76
56.25 5.00 1,596.53 16.07 16.18 4.05 68.39
50.00 5.00 1,772.36 17.84 30.52 7.63 72.89
43.75 5.00 1,948.18 19.61 44.85 11.21 77.39
37.50 5.00 1,948.18 19.61 51.10 12.77 75.82
37.50 5.00 1,948.18 19.61 51.10 12.77 75.82
31.25 5.00 1,948.18 19.61 57.35 14.34 74.26
18.75 5.00 1,948.18 19.61 69.85 17.46 71.14
6.25 5.00 1,948.18 19.61 82.35 20.59 68.01
5.00 1,948.18 19.61 88.60 22.15 66.45
5.00 1,948.18 19.61 88.60 22.15 66.45
5.00 1,948.18 19.61 88.60 22.15 66.45
5.00 1,948.18 19.61 88.60 22.15 66.45
5.00 1,948.18 19.61 88.60 22.15 66.45
450.00 450.00 294.71 881.07 220.27 727.25

TASA INTERNA DE RETORNO(%): 16.54

VALOR PRESENTE NETO MMUS$
AL 10%: 60.34 94.27
AL 15%: 39.77 15.59
AL 20%: 31.11 18.32
CION
5ta Total

0 440.197324
0
6.25
12.5
18.75
18.75
25
0 37.5
0 50
0 56.25
0 50
0 43.75
0 37.5
0 37.5
0 31.25
0 18.75
6.25

0 450
 FLUJO
NETO
ACUMULADO
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

154.61
55.35
49.42