COSTING ANALYSIS

COSTING ANALYSIS
Equipment Cost ($)

Equipment Cost Shell & Tube HEX 100800

Double Pipe Hex 63000
Compressor 594892
Buffer Vessel 24650
HC Filter 155482
Particulate Filter 144874
NR Membrane 2503716
Total 3.58 million USD
 Total Amount
Total Investment Fixed Capital $ 12.8 million
Working Capital $ 0.64 million
Total Investment required $ 13.4 million
~ $ 26.8 million USD

Operating Cost Total Amount

Utilities $ 0.57 million
Annual Operating Cost
Additional natural gas cost after PG $ 10.29 million
substitution in boilers
Fixed Cost $ 2.68 million
Total annual Operating Cost ~ 13 million USD
 COSTING ANALYSIS

Revenue Generated
Ammonia recovered in ARU=10,826 ton/ yr
Cost of ammonia= $ 370/ton
Revenue generated=4.00 million USD/ year

Hydrogen recovered in HRU=30,963 ton / year

Nitrogen recovered in NRU =37,892 ton / year
Revenue generated total= $ 56 million USD /year
Net income = $ 42 million USD / year

Pay Back Period :