H2 production loss

Methanol co production

TPD
120
60
232.8

24000
93120
69,120.00
25,228,800.00

Capital cost =

8000*N*Q^0.615
8000*3*(235*365)0.615

COST 2015 =

Cost index 2015

Cost index 1998
800
400

25,955,421.60
* Cost 1998

*25955421.6

51,910,843.20
Production cost

9928666.91396693
10127240.2522463
10329785.0572912
10536380.758437
10747108.3736058
10962050.5410779
11181291.5518994
11404917.3829374
11633015.7305962
11865676.0452081
12102989.5661123
12345049.3574345
12591950.3445832
12843789.3514749
13100665.1385044
13362678.4412744

0.35
0.0924605062
0.1168463366
27,201.83
9,928,666.91
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

$/gallon
$/liter
$/kg
$/day

$/day
$/day
$/day
$/year

25228800 25228800
25733376
1
26248044
2
26773004
3
27308464
4
27854634
5
28411726
6
28979961
7
29559560
8
30150751
9
30753766
10
31368842
11
31996219
12
32636143
13
33288866
14

15,300,133.09
15,606,135.75
15,918,258.46
16,236,623.63
16,561,356.10
16,892,583.23
17,230,434.89
17,575,043.59
17,926,544.46
18,285,075.35
18,650,776.86
19,023,792.39
19,404,268.24
19,792,353.61
20,188,200.68

interest
year

cash flow
present value
0 - 51,910,543.00
-51910543
1 15,300,133.09 2550022.18101
2 15606135.74775 433503.770771
3 15918258.46271 73695.6410311
4 16236623.63196 12528.2589753
5 16561356.1046 2129.8040258
6 16892583.22669 362.066684386
7 17230434.89123 61.5513363456
8 17575043.58905 10.4637271787
9 17926544.46083 1.7788336204
10 18285075.35005 0.3024017155
11 18650776.85705 0.0514082916
12 19023792.39419 0.0087394096
13 19404268.24208 0.0014856996
14 19792353.60692 0.0002525689
15 20188200.67906 4.2936719E-005