Utility Price

Fuel 12.4 Product Paragwgi(%)

Electricity 106 Fuel 0.02
Water 112 LPG 1.16
Steam 10.4 LN 2.92
MN 6.52
HN 7.3
LAG 14.53
HAG 7.3
LVG 7.81
HVG 26.04
Slop Wax 3
Vacuum Res. 15.3
Losses 0.5

Product Paragwgi(%)-HDS Paragwgi(%)-MHC

Fuel 0.5 0.7
LPG 0.4 0.6
N 1.5 5.4
HDSG 12.3 21
HDSR 84 71.2
H2S 1.7 1.7
Losses 0.6 0.6

Construction=2 yrs
Cost 1st yr 60%
Cost 2nd yr 40%

Product Paragwgi(%)
Fuel 3.8
Propylene 4.5
LPG 16.4
FCCGO 50.3
LCO 12.7
HCO 3
MCB 4.5
Losses 4.8

Product Paragwgi(%)
Fuel 4
 Propylene 2
LPG 2.5
Naptha 11
DCGO 19.5
HCGO 36.5
Coke 24
Losses 0.5

Product Paragwgi(%)
Bitumen 98
Losses 2

GB
SPG(kg/dm3) RON MON
FFC Gasoline 0.75 93.5 82.5
Reformate 0.83 103 92
Isomerate 0.68 90 85
 CDU
Use Utility Consumption
Heat Fuel 650
Sale Electricity 7.36
LNH Water 3.3
HNH Steam -23
HNH
GH / Sale / P&H Oil
GH / Sale / P&H Oil
GH / Sale / P&H Oil
HDS/MHC / Sale as LFO
DC / BP / Sale as HFO
DC / BP / Sale as HFO

HDS / MHC
Use Utility Consumption
Heat Fuel 300
Sale Electricity 36
Sale as PN Water 4.5
Sale as Diesel Steam 250
FFC / Sale as LFO HDS Catalyst 3.6
Burnt / CU MHC Catalyst 6
Hydrogen( % of feed) HDS 1
Hydrogen( % of feed) MHC 1.2
Capacity(kt/year) CAPEX(MMF$)
2000 200
2600 230
3300 270
2200/2600 60
2600/3300 80
2000/3300 140

FCC
Use Utility Consumption
Heat Fuel 160
Sale Electricity 50
Sale Water 25
GB / BG Steam -250
Sale as Petchem & HO Catalyst(F$/kt) 200
Sale as LFO Construction=2 yrs
Sale as HFO Cost 1st yr 60%
Cost 2nd yr 40%
Total(MMF$) 380

DC
Use Utility Consumption
Heat Fuel 1200
 Sale Electricity 25
Sale Water 0.5
HN Hydrotreating Steam 450
GO Hydrotreating Construction=4 yrs
HDS / MHC Cost 1st yr 30%
Sale Cost 2nd yr 30%
Cost 3rd yr 20%
Cost 4th yr 20%
Total(MMF$) 550

BBU
Use Utility Consumption
Sale Fuel 100
Electricity 20
Water 2
Steam 200
Construction=2 yrs
Cost 1st yr 60%
Cost 2nd yr 40%
Total(MMF$) 50

RVP(kPa) Olefin(%) Aromatics(%)

56 27 26
30 0 81
80 1 0
 LN HDS
Product Paragwgi(%) Use Utility
Fuel 0.8 Heat Fuel
LPG 3 Sale Electricity
LN 96.13 LNI / Sale as PN Water
H2S 0.07 HNH Catalyst
Losses 0.2 Burnt / CU Hydrogen( % of feed)

HN HDS
Product Paragwgi(%) Use Utility
Fuel 0.4 Heat Fuel
HN 99.55 CCR / Sale as PN Electricity
H2S 0.15 Burnt / CU Water
Losses 0.2 Catalyst
Hydrogen( % of feed)

LNI
Product Paragwgi(%) Use Utility
Fuel 2.9 Heat Fuel
Isomerate 83 GB / BG Electricity
Residue 15 Sale as PN Water
Losses 0.1 Catalyst
Hydrogen( % of feed)

CCR
Product Paragwgi(%) Use Utility
Fuel 4.3 Heat Fuel
LPG 4.4 Sale Electricity
Reformate 88 GB / BG Water
Hydrogen 3.1 Heat & Isomerisation Catalyst
Losses 0.2

GO HDS
Product Paragwgi(%) Use Utility
Fuel 1 Heat Fuel
LPG 0.5 Sale Electricity
Naptha 3.7 Sale as PN Water
Diesel 94.45 Sale Catalyst
H2S 0.9 Burnt / CU Hydrogen( % of feed)
Losses 0.2

HPP
Product Paragwgi(%) Use Utility
Hydrogen 23.8 Hydrotreat & Isomer Fuel
 Losses 76.2 Electricity
Water
Steam
Catalyst
Construction=2 yrs
Cost 1st yr
Cost 2nd yr
Total(MMF$)

CU
Product Paragwgi(%) Use Utility
Sulphur 84.8 Sale Fuel
Losses 15.2 Electricity
Water
Steam
Catalyst
Construction=2 yrs
Cost 1st yr
Cost 2nd yr
Total(MMF$)
Consumption
500
6
12
250
0.2

Consumption
300
6
8
200
0.3

Consumption
3000
40
25
500
1

Consumption
3000
95
14
500

Consumption
300
15
5
300
0.75

Consumption
6000
 60
10
-1800
780

60%
40%
355

Consumption
810
100
40
-3500
1200

60%
40%
Depends
Microsoft Excel 12.0 Answer Report
Worksheet: [Pinakes_v4.xlsx]2
Report Created: 15/4/2014 2:09:32

Target Cell (Max)

Cell Name Original Value Final Value
$AS$35 - Pwliseis(MMF$) 4393.165 4404.392

Adjustable Cells
Cell Name Original Value Final Value
$AF$10 Water BG 100.00% 100.00%
$AF$19 Water B2 32.4% 100.0%
$AH$37 Fuel BG 99.8% 100.0%
$V$9 Electricity PCN 100.00% 100.00%
$V$19 Water S2 100% 32%
$K$26 CDU PCH & HO 100.00% 100.00%
$K$37 HDS/MHC / Sale as LFO S4 100% 100%
$W$38 Water S5 100% 100%

Constraints
Cell Name Cell Value Formula
$AN$16 Weighted Sums SPG(kg/dm3) 0.759 $AN$16<=$AX$5
$AN$16 Weighted Sums SPG(kg/dm3) 0.759 $AN$16>=$AW$5
$AO$16 Weighted Sums RON 95.2 $AO$16>=$AW$6
$AP$16 Weighted Sums MON 85.00 $AP$16>=$AW$7
$AQ$16 Weighted Sums RVP(kPa) 53.3 $AQ$16<=$AX$8
$AQ$16 Weighted Sums RVP(kPa) 53.3 $AQ$16>=$AW$8
$AR$16 Weighted Sums Olefin(%) 17.34% $AR$16<=$AX$9
$AS$16 Weighted Sums Aromatics(%) 35.00% $AS$16<=$AX$10
$AF$10 Water BG 100.00% $AF$10<=1
$AF$10 Water BG 100.00% $AF$10>=0.01
$AF$19 Water B2 100.0% $AF$19<=1
$AF$19 Water B2 100.0% $AF$19>=0.01
$AH$37 Fuel BG 100.0% $AH$37<=1
$AH$37 Fuel BG 100.0% $AH$37>=0.01
$V$9 Electricity PCN 100.00% $V$9<=1
$V$19 Water S2 32% $V$19<=1
$K$26 CDU PCH & HO 100.00% $K$26<=1
$K$37 HDS/MHC / Sale as LFO S4 100% $K$37<=1
$W$38 Water S5 100% $W$38<=1
 Status Slack
Not Binding 0.0112613764
Not Binding 0.029
Not Binding 0.2
Binding 0.00
Not Binding 6.6710019475
Not Binding 8.3
Not Binding 0.0066059866
Binding 0
Binding 0
Not Binding 99.00%
Binding 0
Not Binding 99.0%
Binding 0
Not Binding 99.0%
Binding 0
Not Binding 0.6761882014
Binding 0
Not Binding 0.0023128564
Binding 0
Microsoft Excel 12.0 Limits Report
Worksheet: [Pinakes_v4.xlsx]Limits Report 1
Report Created: 15/4/2014 2:09:32

Target
Cell Name Value
$AS$35 - Pwliseis(MMF$) 4404.392

Adjustable Lower Target

Cell Name Value Limit Result
$AF$10 Water BG 100.00% 100.00% 440439.20%
$AF$19 Water B2 100.0% 100.0% 440439.2%
$AH$37 Fuel BG 100.0% 100.0% 440439.2%
$V$9 Electricity PCN 100.00% 100.00% 440439.20%
$V$19 Water S2 32% 32% 440439%
$K$26 CDU PCH & HO 100.00% #/ #/
$K$37 HDS/MHC / Sale as LFO S4 100% 100% 440439%
$W$38 Water S5 100% 100% 440439%
Upper Target
Limit Result
100.00% 440439.20%
100.0% 440439.2%
100.0% 440439.2%
100.00% 440439.20%
32% 440439%
100.00% 440439.20%
100% 440439%
100% 440439%
 LPG

Crude Oil Amount

MMBBL 44.12
KTons 6096.50
Min CO 43.99
Max CO 72.37

Product
Fuel
LPG
LN
Utility Price MN
Fuel 12.4 HN
Electricity 106 Kerosene
Water 112 LAG
Steam 10.4 HAG
LVG
HVG
Slop Wax
Vacuum Res.
Losses
 Kerosene

Epeksigiseis xrwmatwn
Xrwma Ti deixnei
Sundesi me Monada
Vgazei Proion
Poio proion vgazei
 70.72

178.02

CDU
Paragwgi(%) Paragwgi(kTons) Use Utility
0.02% 1.22 Heat Fuel
1.16% 70.72 Sale Electricity
2.92% 178.02 LNH Water
6.52% 397.49 HNH Steam
7.30% 445.04 HNH
7.60% 463.33 Sale
14.53% 885.82 GH / Sale as P&H Oil
7.30% 445.04 GH / Sale as P&H Oil
7.81% 476.14 GH / Sale as P&H Oil
26.04% 1587.53 HDS/MHC / Sale as LFO
3% 182.90 DC / BP / Sale as HFO
15.30% 932.77 DC / BP / Sale as HFO
0.50% 30.48

1115.66
463.33
 Product
Fuel
LPG
LN
H2S
Losses

Product
Fuel
842.54 HN
H2S
0 Losses
DC

PCH & HO 0
842.54 0%
Product
100.00% Fuel
Consumption 1807.00 S3 1807.003609 LPG
650 Naptha
7.36 0 Diesel
3.3 DC H2S
-23 Losses

HDS / MHC
0
Product
1587.53 S4 1587.529487 Fuel
100.00% LPG
N
0.00% HDSG
LFO 0 HDSR
H2S
Losses
HN HDS GO HDS
0 0

Product
Fuel
Propylene
LPG
Naptha
DCGO
HCGO
Coke
Losses

Product
Bitumen
Losses

S6 0
0%

100.00%
HFO 1115.66012
 LN HDS
Paragwgi(%) Paragwgi(kTons) Use
0.80% 1.424 Heat
3% 5.341 Sale
96.13% 171.129 LNI / Sale as PN
0.07% 0.125 Burnt / CU
0.20% 0.356

HN HDS
Paragwgi(%) Paragwgi(kTons) Use
0.40% 3.370 Heat
99.55% 838.745 CCR / Sale as PN
0.15% 1.264 Burnt / CU
0.20% 1.685

GO HDS
Paragwgi(%) Paragwgi(kTons) Use
1% 18.070 Heat
0.50% 9.035 Sale
3.70% 66.859 Sale as PN
94.45% 1706.715 Sale
0.90% 16.263 Burnt / CU
0.20% 3.614

HDS / MHC
Paragwgi(%)-HDS Paragwgi(kTons)-HDS Paragwgi(%)-MHC
0.50% 7.938 0.70%
0.40% 6.350 0.60%
1.50% 23.813 5.40%
12.30% 195.266 21%
84% 1333.525 71.20%
1.70% 26.988 1.70%
0.60% 9.525 0.60%

Construction=2 yrs
Cost 1st yr 60%
Cost 2nd yr 40%
 HDS / MHC
0

DC
Paragwgi(%) Paragwgi(kTons) Use
4% 0.000 Heat
2% 0.000 Sale
2.50% 0.000 Sale
11% 0.000 HN Hydrotreating
19.50% 0.000 GO Hydrotreating
36.50% 0.000 HDS / MHC
24% 0.000 Sale
0.50% 0.000

BBU
Paragwgi(%) Paragwgi(kTons) Use
98% 0 Sale
2% 0
Utility Consumption
Fuel 500
Electricity 6
Water 12 171.129
Catalyst 250
Hydrogen( % of feed) 0.20%

Utility Consumption
Fuel 300
Electricity 6 838.745
Water 8
Catalyst 200
Hydrogen( % of feed) 0.30%

Utility Consumption
Fuel 300
Electricity 15
Water 5
Catalyst 300
Hydrogen( % of feed) 0.75%

HDS / MHC
Paragwgi(kTons)-MHC Use Utility
11.113 Heat Fuel
9.525 Sale Electricity
85.727 Sale as PN Water
333.381 Sale as Diesel Steam
1130.321 FFC / Sale as LFO HDS Catalyst
26.988 Burnt / CU MHC Catalyst
9.525 Hydrogen( % of feed) HDS
Hydrogen( % of feed) MHC
Capacity(kt/year)
2000
2600
 3300
2200/2600
2600/3300
2000/3300

Utility Consumption
Fuel 1200
Electricity 25
Water 0.5
Steam 450
Construction=4 yrs
Cost 1st yr 30%
Cost 2nd yr 30%
Cost 3rd yr 20%
Cost 4th yr 20%
Total(MMF$) 550

Utility Consumption
Fuel 100
Electricity 20
Water 2
Steam 200
Construction=2 yrs
Cost 1st yr 60%
Cost 2nd yr 40%
Total(MMF$) 50
 PCN 0
0%

Product Paragwgi(%)
Fuel 2.90%
100.00% Isomerate 83%
S1 171.1286067272 Residue 15%
Losses 0.10%
LPG 5.341

Product Paragwgi(%)
Fuel 4.30%
S2 271.5956420097 LPG 4.40%
32% Reformate 88%
Hydrogen 3.10%
Losses 0.20%

67.62%
PCN 567.1497131376

LPG 9.035
PCN 66.859
Diesel 1706.715

Consumption
300 HDS Product
36 1333.525 S5 1333.52477 Fuel
4.5 100% Propylene
250 LPG
3.6 FCCGO
6 LCO
1% 0.00% HCO
1.20% LFO MCB
CAPEX(MMF$) 0 Losses
200
230
 270 HDS MHC
60 LPG 6.350 9.525
80 PCN 23.813 85.727
140 Diesel 195.266 333.381

Propylene 0.000
LPG 0.000
Coke 0.000
Product Paragwgi(%)
Hydrogen 23.8
Losses 76.2

Bitumen 0

Product Paragwgi(%)
Sulphur 84.8
Losses 15.2
 LNI
Paragwgi(kTons) Use Utility
4.963 Heat Fuel
142.037 GB / BG Electricity
25.669 Sale as PN Water
0.171 Catalyst
Hydrogen( % of feed)

CCR
Paragwgi(kTons) Use Utility
11.679 Heat Fuel
11.950 Sale Electricity
239.004 GB / BG Water
8.419 Heat & Isomerisation Catalyst
0.543

LPG 11.950

FCC
Paragwgi(%) Paragwgi(kTons) Use
3.80% 50.674 Heat
4.50% 60.009 Sale
16.40% 218.698 Sale
50.30% 670.763 GB / BG
12.70% 169.358 Sale as Petchem & HO
3% 40.006 Sale as LFO
4.50% 60.009 Sale as HFO
4.80% 64.009
 HPP
Use Utility
Hydrotreat & Isomer Fuel
Electricity
Water
Steam
Catalyst
Construction=2 yrs
Cost 1st yr
Cost 2nd yr
Total(MMF$)

CU
Use Utility
Sale Fuel
Electricity
Water
Steam
Catalyst
Construction=2 yrs
Cost 1st yr
Cost 2nd yr
Total(MMF$)
 Residue 25.669
BG 0.000
0%

Consumption
3000
40
25 100.00%
500 142.037 B1 142.037
1

Consumption
3000
95 239.004 B2 239.004
14 100.0%
500

0.0%
BG 0.000

Utility Consumption
Fuel 160
Electricity 50 670.763
Water 25
Steam -250
Catalyst(F$/kt) 200
Construction=2 yrs Propylene 60.009
Cost 1st yr 60% LPG 218.698
Cost 2nd yr 40% PCH & HO 169.358
Total(MMF$) 380 LFO 40.006
HFO 60.009
Consumption
6000
60
10
-1800
780

60%
40%
355

Consumption
810
100 Sulphur
40
-3500
1200

60%
40%
Depends
 Isomerate
Reformate
FCC Gasoline

Isomerate
Reformate
FCC Gasoline
Weighted Sums

BG 0.000
0.0%

100.0%
B3 670.7629587396
 GB
SPG(kg/dm3) RON MON RVP(kPa) Olefin(%)
0.68 90 85 80 1%
0.83 103 92 30 0%
0.75 93.5 82.5 56 27%

GB
SPG(kg/dm3) RON MON RVP(kPa) Olefin(%)
96.585 12783.307 12073.123 11362.939 1.420
198.373 24617.429 21988.383 7170.125 0.000
503.072 62716.337 55337.944 37562.726 181.106
0.759 95.2 85.00 53.3 17.35%

Product Paragwgi(kTon) Timi pwlisis(F$/t)

LPG 322.09 845.13
Propylene 60.009 1183.240
PCN 634.009 689.920
Gasoline 1051.804 905.100
BG 0.000 719.290
Kerosene 463.33 884.52
Diesel 1706.715 832.350
PCH & HO 169.358 763.500
LFO 40.006 592.690
HFO 1175.669 585.720
Bitumen 0 709.31
Coke 0.000 256.100
Sulphur 0 55.5
44.639 H2S 0 -30000
Sunolo - -
 Aromatics(%) Constraints Min Max
0% SPG(kg/dm3) 0.73 0.77
81% RON 95
26% MON 85
RVP(kPa) 45 60
Olefin(%) 18%
Aromatics(%) 35.0%

Aromatics(%)
0.000 Gasoline
193.593 1051.804
174.398
34.99%

Pwliseis(MMF$)
272.211
71.005
437.415
951.988
0.000
409.828
1420.584
129.305
23.711
688.613
0.000
0.000
0.000
0.000
4404.659