Professional Documents
Culture Documents
Totals $- $- $-
Add Materials
Economic Options
Cost of Land $1,250,000
Taxation Rate 42%
Annual Interest Rate 10%
Salvage Value $739,000
Working Capital $4,169,000
FCIL $7,390,000
Total Module Factor 1.18
Grass Roots Factor 0.50
COMd $48,172,802
Construction period 2
0.0
-100.0
-200.0
-300.0
-400.0
-500.0
-600.0
-700.0
-800.0
-900.0
-1000.0
-1 0 1 2 3 4 5 6 7 8 9 10 11 12
Project Life (Years)
Generate CFD
Discounted Cash Flow Rate of Return 12.72% Rate of Return on Investment 349.43%
Cash Flow Cash Flow Cumulative Cash Flow Cumulative Cash Flow
Year Investment dk FCIL-Sdk R COMd (R-COMd-dk)*(1-t)+dk (Non-discounted) (discounted) (discounted) (Non-discounted)
0 0.00 7.39 0.00 0.00 0.00 0.00
0 1.25 7.39 (1.25) (1.25) (1.25) (1.25)
1 4.43 7.39 (4.43) (4.03) (5.28) (5.68)
2 2.96 7.39 (2.96) (2.44) (7.72) (8.64)
2 4.17 7.39 (4.17) (3.45) (11.17) (12.81)
3 1.48 5.91 93.36 48.17 26.83 26.83 20.16 8.99 14.02
4 2.36 3.55 93.36 48.17 27.20 27.20 18.58 27.57 41.22
5 1.42 2.13 93.36 48.17 26.80 26.80 16.64 44.21 68.03
6 0.85 1.28 93.36 48.17 26.57 26.57 15.00 59.21 94.59
7 0.85 0.43 93.36 48.17 26.57 26.57 13.63 72.84 121.16
8 0.43 - 93.36 48.17 26.39 26.39 12.31 85.15 147.55
9 - 93.36 48.17 26.21 26.21 11.11 96.26 173.75
10 - 93.36 48.17 26.21 26.21 10.10 106.37 199.96
11 - 93.36 48.17 26.21 26.21 9.19 115.55 226.17
12 - 93.36 48.17 26.64 26.64 8.49 124.04 252.81
12 5.42 1.73 125.77 258.23
Probable Variation of Key Parameters over Plant Life
Power Preference
kilowatts 1 kW / kW
Cost ($/tonne)
Waste Disposal (solid and liquid)
Non-Hazardous 36
Hazardous 200
Equipment Effeciencies
Process Equipment
Drive Data
Electric Drives K1 K2 K3 FBM Wmin(kW) Wmax(kW)
Explosion Proof 2.46 1.42 -0.18 1.5 75 2600
Totally Enclosed 1.96 1.71 -0.23 1.5 75 2600
Open/Drip Proof 2.95 1.07 -0.13 1.5 75 2600
Shell Materail
Type of Exchanger CS Cu SS Ni Ti
Teflon Tube Exchanger 1.00 1.20 1.30 1.40 3.30
Tube Material
Type of Exchanger CS Al SS
Air Cooler 1.00 1.42 2.93
Tank Data
Tank Type K1 K2 K3 B1 B2 Vmin(m3/s) Vmax(m3/s)
Fixed Roof 4.85 -0.4 0.14 1.10 0 90 30000
Floating Roof 5.96 -0.76 0.17 1.10 0.00 1000 40000
Turbine Data
Turbine Type K1 K2 K3 FBMCI FBMCS FBMCu FBMSS FBMNi FBMTi Wmin(kW) Wmax(kW)
Axial 2.71 1.44 -0.1776 NA 3.5 NA 6.1 11.7 NA 100 4000
Radial 2.25 1.5 -0.1618 NA 3.5 NA 6.1 11.7 NA 100 1500
Vessel Data (including data for distillation towers and packed columns)
Vertical Vessels Horizontal Vessels
K1 K2 K3 Vmin Vmax K1 K2 K3 Vmin Vmax Pmax(barg)
3.4974 0.4485 0.1074 0.3 520 3.5565 0.3776 0.0905 0.1 628 400