Data Peralatan
40
Grass Root Calculation Kode Equipment's Name E-111 α-Pinene Distillation Reboiler E-112 α-Terpineol Distillation Reboiler E-211 β-Pinene Distillation Reboiler E-212 β-Pinene Purification Reboiler E-311 Carene-Limonene Distillation Reboiler E-312 Carene Purification Reboiler E-313 Limonene Purification Reboiler C-401 Clarifier T-101 α-Pinene Distillation Column T-102 α-Terpineol Distillation Column T-201 β-Pinene Distillation Column T-202 β-Pinene Purification Column T-301 Carene-Limonene Distillation Column T-302 Carene Purification Column T-303 Limonene Purification Column E-101 α-Pinene Distillation Condenser E-102 α-Terpineol Distillation Condenser E-201 β-Pinene Distillation Condenser E-202 β-Pinene Purification Condenser E-301 Carene-Limonene Distillation Condenser E-302 Carene Purification Condenser E-303 Limonene Purification Condenser E-401 Air Cooler CY-401 Cyclone BP-401 Belt Press Filter M-103 Water and Catalyst Recycle Mixer M-401 Static Mixer P-101 α-Pinene Distillation Reflux Pump P-102 Reactor Feed Pump P-104 α-Terpineol Distillation Reflux Pump P-106 Slurry Pump P-201 β-Pinene Distillation Reflux Pump P-202 β-Pinene Purification Reflux Pump P-203 Reactor Feed Pump P-204 β-Pinene Product Pump P-301 Carene-Limonene Distillation Reflux Pump P-302 Carene Purification Reflux Pump P-304 Carene Product Pump P-305 Limonene Purification Reflux Pump P-306 Limonene Product Pump P-307 Terpinolene Product Pump P-401 Centrifugal Pump P-402 Centrifugal Pump P-405 Centrifugal Pump P-502 Centrifugal Pump AR-401 Anaerobic Reactor
-
Upload
marcelhidajat -
Category
Documents
-
view
232 -
download
1
description
data peralatan
Transcript of Data Peralatan
Grass RootsGrass Root CalculationKodeEquipment's NameSpecificationEquipment Type# CapacityK1K2K3CpNew CpE-111-Pinene Distillation ReboilerKettle Reboiler; Heat exchange area = 2352 m2Boiler/heater2279,4 kWERROR:#VALUE!ERROR:#VALUE!DigesterE-112-Terpineol Distillation ReboilerKettle Reboiler; Heat exchange area = 359,7 m2Boiler/heater21095,8 kWERROR:#VALUE!ERROR:#VALUE!CEPCIFilterE-211-Pinene Distillation ReboilerBoiler/heater1-ERROR:#VALUE!ERROR:#VALUE!2015767.2HeaterE-212-Pinene Purification ReboilerBoiler/heater1-ERROR:#VALUE!ERROR:#VALUE!2001397DriverE-311Carene-Limonene Distillation ReboilerBoiler/heater216,6 kWERROR:#VALUE!ERROR:#VALUE!2006500Electrolysis ReactorE-312Carene Purification ReboilerBoiler/heater21,56 kWERROR:#VALUE!ERROR:#VALUE!2013567.6DrierE-313Limonene Purification ReboilerBoiler/heater1-ERROR:#VALUE!ERROR:#VALUE!ExtractorC-401ClarifierClarifier20,002 kWERROR:#VALUE!ERROR:#VALUE!Distillation unitT-101-Pinene Distillation ColumnSieve (22 Tray); Height = 13,4 m; Diameter = 1,1 m; 43,6% floodingColumn20,03 kWERROR:#VALUE!ERROR:#VALUE!T-102-Terpineol Distillation ColumnSieve (34 Tray); Height = 20,7 m; Diameter = 2,1 m; 71% floodingColumn20,004 kWERROR:#VALUE!ERROR:#VALUE!T-201-Pinene Distillation ColumnColumn20,04 kWERROR:#VALUE!ERROR:#VALUE!T-202-Pinene Purification ColumnColumn121,7 kWERROR:#VALUE!ERROR:#VALUE!T-301Carene-Limonene Distillation ColumnColumn1-ERROR:#VALUE!ERROR:#VALUE!T-302Carene Purification ColumnColumn2-ERROR:#VALUE!ERROR:#VALUE!T-303Limonene Purification ColumnColumn2-ERROR:#VALUE!ERROR:#VALUE!E-101-Pinene Distillation CondenserAir Cooled; Heat exchange area = 148,5 m2Condenser1-ERROR:#VALUE!ERROR:#VALUE!ComponentPlant Cost FactorCostE-102-Terpineol Distillation CondenserAir Cooled; Heat exchange area = 126,3 m2Condenser1-ERROR:#VALUE!ERROR:#VALUE!Equipment price1ERROR:#VALUE!Equipment priceERROR:#VALUE!E-201-Pinene Distillation CondensercondenserERROR:#NUM!ERROR:#NUM!Equipment erection0.5ERROR:#VALUE!Equipment erectionERROR:#VALUE!E-202-Pinene Purification CondensercondenserERROR:#NUM!ERROR:#NUM!Instrumentation0.2ERROR:#VALUE!InstrumentationERROR:#VALUE!E-301Carene-Limonene Distillation CondensercondenserERROR:#NUM!ERROR:#NUM!Electrical0.1ERROR:#VALUE!ElectricalERROR:#VALUE!E-302Carene Purification CondensercondenserERROR:#NUM!ERROR:#NUM!Piping0.5ERROR:#VALUE!PipingERROR:#VALUE!E-303Limonene Purification CondensercondenserERROR:#NUM!ERROR:#NUM!Building0.1ERROR:#VALUE!BuildingERROR:#VALUE!E-401Air CoolerCoolerERROR:#NUM!ERROR:#NUM!Utilities0.45ERROR:#VALUE!UtilitiesERROR:#VALUE!CY-401CycloneCycloneERROR:#NUM!ERROR:#NUM!Storages0.2ERROR:#VALUE!StoragesERROR:#VALUE!BP-401Belt Press FilterFilterERROR:#NUM!ERROR:#NUM!Jetty and Yard0.1ERROR:#VALUE!Jetty and YardERROR:#VALUE!M-103Water and Catalyst Recycle MixerFlat Cylinder; Volume = 12,1 m3MixerERROR:#NUM!ERROR:#NUM!Site Development0.05ERROR:#VALUE!Site DevelopmentERROR:#VALUE!M-401Static MixerMixerERROR:#NUM!ERROR:#NUM!Total of plant cost ERROR:#VALUE!othersERROR:#VALUE!P-101-Pinene Distillation Reflux PumpCentrifugal Pump; Head = 0,25 m; Q = 2,88 m3/hPumpERROR:#NUM!ERROR:#NUM!Design and Engineering0.25ERROR:#VALUE!ERROR:#VALUE!ERROR:#VALUE!P-102Reactor Feed PumpCentrifugal Pump; Head = 11,2 m; Q = 1,03 m3/hPumpERROR:#NUM!ERROR:#NUM!Contractor's Fee0.05ERROR:#VALUE!P-104-Terpineol Distillation Reflux PumpCentrifugal Pump; Head = 0,25 m; Q = 5,48 m3/hPumpERROR:#NUM!ERROR:#NUM!Contingency0.1ERROR:#VALUE!P-106Slurry PumpCentrifugal Pump; Head = 36,8 m; Q = 1,19 m3/hPumpERROR:#NUM!ERROR:#NUM!SubtotalERROR:#VALUE!P-201-Pinene Distillation Reflux PumppumpERROR:#NUM!ERROR:#NUM!Fixed Capital InvestmentERROR:#VALUE!P-202-Pinene Purification Reflux PumppumpERROR:#NUM!ERROR:#NUM!Working CapitalERROR:#VALUE!P-203Reactor Feed PumppumpERROR:#NUM!ERROR:#NUM!Total Investment CostERROR:#VALUE!P-204-Pinene Product PumppumpERROR:#NUM!ERROR:#NUM!P-301Carene-Limonene Distillation Reflux PumppumpERROR:#NUM!ERROR:#NUM!P-302Carene Purification Reflux PumppumpERROR:#NUM!ERROR:#NUM!P-304Carene Product PumppumpERROR:#NUM!ERROR:#NUM!P-305Limonene Purification Reflux PumppumpERROR:#NUM!ERROR:#NUM!P-306Limonene Product PumpPumpERROR:#NUM!ERROR:#NUM!P-307Terpinolene Product PumpPumpERROR:#NUM!ERROR:#NUM!P-401Centrifugal PumpPumpERROR:#NUM!ERROR:#NUM!P-402Centrifugal PumpPumpERROR:#NUM!ERROR:#NUM!P-405Centrifugal PumpPumpERROR:#NUM!ERROR:#NUM!P-502Centrifugal PumpPumpERROR:#NUM!ERROR:#NUM!AR-401Anaerobic ReactorReactorERROR:#NUM!ERROR:#NUM!R-101-Pinene Hydration ReactorFixed Bed Catalytic; Volume = 15,5 m3; Res time = 70 menitReactorERROR:#NUM!ERROR:#NUM!S-101Water-Catalyst SeparatorHorizontal Flat Cylinder; Volume = 13,3 m3SeparatorERROR:#NUM!ERROR:#NUM!S-401SplitterSplitterERROR:#NUM!ERROR:#NUM!TK-401-Pinene Storage TankTankERROR:#NUM!ERROR:#NUM!TK-402Terpinolene Storage TankTankERROR:#NUM!ERROR:#NUM!TK-403Carene Storage TankTankERROR:#NUM!ERROR:#NUM!TK-404-Terpineol Storage TankTankERROR:#NUM!ERROR:#NUM!TK-405Limonene Storage TankTankERROR:#NUM!ERROR:#NUM!TK-501Process Water TankTankERROR:#NUM!ERROR:#NUM!RO-501/502Reverse Osmosis UnitUnitERROR:#NUM!ERROR:#NUM!V-101Feed Pressure Relief ValveDP = 65 kPa; Cv [USGPM(60F,1psi)] = 3,343ValveERROR:#NUM!ERROR:#NUM!V-102Pressure Relief ValveDP = 92 kPa; Cv [USGPM(60F,1psi)] = 23,52ValveERROR:#NUM!ERROR:#NUM!D-101-Pinene Distillation Reflux DrumHorizontal Cylinder; Volume = 2 m3; Liq Holdup = 5 min half-full VesselERROR:#NUM!ERROR:#NUM!D-102-Terpineol Distillation Reflux DrumHorizontal Cylinder; Volume = 2 m3; Liq Holdup = 5 min half-full VesselERROR:#NUM!ERROR:#NUM!D-201-Pinene Distillation Reflux DrumvesselERROR:#NUM!ERROR:#NUM!D-202-Pinene Purification Reflux DrumvesselERROR:#NUM!ERROR:#NUM!D-301Carene-Limonene Distillation Reflux DrumvesselERROR:#NUM!ERROR:#NUM!D-302Carene Purification Reflux DrumvesselERROR:#NUM!ERROR:#NUM!D-303Limonene Purification Reflux DrumvesselERROR:#NUM!ERROR:#NUM!VA-502Vessel (lupa buat apa, keterangan ada di catatan amira)VesselERROR:#NUM!ERROR:#NUM!CodeEquipment's NamePressure FactorMaterial FactorPressure (barg)C1C2C3RangeFpMaterial Id No.FmE-111-Pinene Distillation ReboilerE-112-Terpineol Distillation ReboilerE-211-Pinene Distillation ReboilerE-212-Pinene Purification ReboilerE-311Carene-Limonene Distillation ReboilerE-312Carene Purification ReboilerE-313Limonene Purification ReboilerC-401ClarifierT-101-Pinene Distillation ColumnT-102-Terpineol Distillation ColumnT-201-Pinene Distillation ColumnT-202-Pinene Purification ColumnT-301Carene-Limonene Distillation ColumnT-302Carene Purification ColumnT-303Limonene Purification ColumnE-101-Pinene Distillation CondenserE-102-Terpineol Distillation CondenserE-201-Pinene Distillation CondenserE-202-Pinene Purification CondenserE-301Carene-Limonene Distillation CondenserE-302Carene Purification CondenserE-303Limonene Purification CondenserE-401Air CoolerCY-401CycloneBP-401Belt Press FilterM-103Water and Catalyst Recycle MixerM-401Static MixerP-101-Pinene Distillation Reflux PumpP-102Reactor Feed PumpP-104-Terpineol Distillation Reflux PumpP-106Slurry PumpP-201-Pinene Distillation Reflux PumpP-202-Pinene Purification Reflux PumpP-203Reactor Feed PumpP-204-Pinene Product PumpP-301Carene-Limonene Distillation Reflux PumpP-302Carene Purification Reflux PumpP-304Carene Product PumpP-305Limonene Purification Reflux PumpP-306Limonene Product PumpP-307Terpinolene Product PumpP-401Centrifugal PumpP-402Centrifugal PumpP-405Centrifugal PumpP-502Centrifugal PumpAR-401Anaerobic ReactorR-101-Pinene Hydration ReactorS-101Water-Catalyst SeparatorS-401SplitterTK-401-Pinene Storage TankERROR:#VALUE!ERROR:#VALUE!TK-402Terpinolene Storage TankERROR:#VALUE!ERROR:#VALUE!TK-403Carene Storage TankERROR:#VALUE!ERROR:#VALUE!TK-404-Terpineol Storage TankERROR:#VALUE!ERROR:#VALUE!TK-405Limonene Storage TankERROR:#VALUE!ERROR:#VALUE!TK-501Process Water TankERROR:#VALUE!ERROR:#VALUE!RO-501/502Reverse Osmosis UnitERROR:#NUM!ERROR:#NUM!V-101Feed Pressure Relief ValveERROR:#VALUE!ERROR:#VALUE!V-102Pressure Relief ValveD-101-Pinene Distillation Reflux DrumD-102-Terpineol Distillation Reflux DrumD-201-Pinene Distillation Reflux DrumD-202-Pinene Purification Reflux DrumD-301Carene-Limonene Distillation Reflux DrumD-302Carene Purification Reflux DrumD-303Limonene Purification Reflux DrumVA-502Vessel (lupa buat apa, keterangan ada di catatan amira)DigesterFilterpumpElectrolysis ReactorCodeEquipment's NameBM FactorCBMThe Amount of EquipmentTotal Cost ($)DrierB1B2ExtractorE-111-Pinene Distillation ReboilerERROR:#VALUE!ERROR:#VALUE!Distillation unitE-112-Terpineol Distillation ReboilerERROR:#VALUE!ERROR:#VALUE!E-211-Pinene Distillation ReboilerERROR:#VALUE!ERROR:#VALUE!E-212-Pinene Purification ReboilerERROR:#VALUE!ERROR:#VALUE!E-311Carene-Limonene Distillation ReboilerERROR:#VALUE!ERROR:#VALUE!E-312Carene Purification ReboilerERROR:#VALUE!ERROR:#VALUE!E-313Limonene Purification ReboilerERROR:#VALUE!ERROR:#VALUE!C-401ClarifierERROR:#VALUE!ERROR:#VALUE!T-101-Pinene Distillation ColumnERROR:#VALUE!ERROR:#VALUE!T-102-Terpineol Distillation ColumnERROR:#VALUE!ERROR:#VALUE!T-201-Pinene Distillation ColumnERROR:#VALUE!ERROR:#VALUE!T-202-Pinene Purification ColumnERROR:#VALUE!ERROR:#VALUE!T-301Carene-Limonene Distillation ColumnERROR:#VALUE!ERROR:#VALUE!T-302Carene Purification ColumnERROR:#VALUE!ERROR:#VALUE!T-303Limonene Purification ColumnERROR:#VALUE!ERROR:#VALUE!E-101-Pinene Distillation CondenserERROR:#VALUE!ERROR:#VALUE!E-102-Terpineol Distillation CondenserERROR:#VALUE!ERROR:#VALUE!E-201-Pinene Distillation CondenserERROR:#NUM!ERROR:#NUM!E-202-Pinene Purification CondenserERROR:#NUM!ERROR:#NUM!E-301Carene-Limonene Distillation CondenserERROR:#NUM!ERROR:#NUM!E-302Carene Purification CondenserERROR:#NUM!ERROR:#NUM!E-303Limonene Purification CondenserERROR:#NUM!ERROR:#NUM!E-401Air CoolerERROR:#NUM!ERROR:#NUM!CY-401CycloneERROR:#NUM!ERROR:#NUM!BP-401Belt Press FilterERROR:#NUM!ERROR:#NUM!M-103Water and Catalyst Recycle MixerERROR:#NUM!ERROR:#NUM!M-401Static MixerERROR:#NUM!ERROR:#NUM!P-101-Pinene Distillation Reflux PumpERROR:#NUM!ERROR:#NUM!P-102Reactor Feed PumpERROR:#NUM!ERROR:#NUM!P-104-Terpineol Distillation Reflux PumpERROR:#NUM!ERROR:#NUM!P-106Slurry PumpERROR:#NUM!ERROR:#NUM!P-201-Pinene Distillation Reflux PumpERROR:#NUM!ERROR:#NUM!P-202-Pinene Purification Reflux PumpERROR:#NUM!ERROR:#NUM!P-203Reactor Feed PumpERROR:#NUM!ERROR:#NUM!P-204-Pinene Product PumpERROR:#NUM!ERROR:#NUM!P-301Carene-Limonene Distillation Reflux PumpERROR:#NUM!ERROR:#NUM!P-302Carene Purification Reflux PumpERROR:#NUM!ERROR:#NUM!P-304Carene Product PumpERROR:#NUM!ERROR:#NUM!P-305Limonene Purification Reflux PumpERROR:#NUM!ERROR:#NUM!P-306Limonene Product PumpERROR:#NUM!ERROR:#NUM!P-307Terpinolene Product PumpERROR:#NUM!ERROR:#NUM!P-401Centrifugal PumpERROR:#NUM!ERROR:#NUM!P-402Centrifugal PumpERROR:#NUM!ERROR:#NUM!P-405Centrifugal PumpERROR:#NUM!ERROR:#NUM!P-502Centrifugal PumpERROR:#NUM!ERROR:#NUM!AR-401Anaerobic ReactorERROR:#NUM!ERROR:#NUM!R-101-Pinene Hydration ReactorERROR:#NUM!ERROR:#NUM!S-101Water-Catalyst SeparatorERROR:#NUM!ERROR:#NUM!S-401SplitterERROR:#NUM!ERROR:#NUM!TK-401-Pinene Storage TankERROR:#NUM!ERROR:#NUM!TK-402Terpinolene Storage TankERROR:#NUM!ERROR:#NUM!TK-403Carene Storage TankERROR:#NUM!ERROR:#NUM!TK-404-Terpineol Storage TankERROR:#NUM!ERROR:#NUM!TK-405Limonene Storage TankERROR:#NUM!ERROR:#NUM!TK-501Process Water TankERROR:#NUM!ERROR:#NUM!RO-501/502Reverse Osmosis UnitERROR:#NUM!ERROR:#NUM!V-101Feed Pressure Relief ValveERROR:#NUM!ERROR:#NUM!V-102Pressure Relief ValveERROR:#NUM!ERROR:#NUM!D-101-Pinene Distillation Reflux DrumERROR:#NUM!ERROR:#NUM!D-102-Terpineol Distillation Reflux DrumERROR:#NUM!ERROR:#NUM!D-201-Pinene Distillation Reflux DrumERROR:#NUM!ERROR:#NUM!D-202-Pinene Purification Reflux DrumERROR:#NUM!ERROR:#NUM!D-301Carene-Limonene Distillation Reflux DrumERROR:#NUM!ERROR:#NUM!D-302Carene Purification Reflux DrumERROR:#NUM!ERROR:#NUM!D-303Limonene Purification Reflux DrumERROR:#NUM!ERROR:#NUM!VA-502Vessel (lupa buat apa, keterangan ada di catatan amira)ERROR:#NUM!ERROR:#NUM!ERROR:#VALUE!ERROR:#VALUE!Total Cost Bare ModulERROR:#VALUE!Total Modul CostERROR:#VALUE!Grass Roots CostERROR:#VALUE!Land Area (m2)Land price per m2 (USD)Land Cost (USD)
COMCost of Raw Material CalculationUnitTi LeavesGulaPackagingEssenceTotal Cost of RMRaw MaterialsQuantity (kg/day)Cost per Quantity (USD/kg)Cost per day (USD)Cost per Year (USD)000000000400000000000800000000000120000000000016000000000002000000000TOTAL0002400000000Cost of Utility Calculation2800000000UtilityQuantityUnitCost per Quantity (USD)UnitCost per Year (USD)3200000000kg/day$/kg003600000000kWh$/kWh004000000000TOTAL00Cost of Operating Labor CalculationOperation Timeweeks/yearUnitWaterElectricityTotal CostOperation Work Hourshift/week0000Amount of shift needed a year by an operatorshift per year4000004000raw material costs0ERROR:#VALUE!Total cost of manufacturing72756822.28277491%Number of operating shift in a yearshift/year8000008000Utliity costs0ERROR:#VALUE!Administration cost1670192.781829872%Number of operator needed120000012000Operating labor costs0ERROR:#VALUE!Distribution and Selling Cost3807919.958704255%Nnp1 Washing unit160000016000Total cost of manufacturingERROR:#VALUE!ERROR:#VALUE!Research and Development cost1670192.781829872%1 Shredder unit200000020000Administration cost0ERROR:#VALUE!total operational expenditure79905127.80513792 Leaching Unit240000024000Distribution and Selling Cost00.0018041 Distillation Tower280000028000Research and Development cost00.00522941 Spray Dryer Unit320000032000total operational expenditureERROR:#VALUE!P constant360000036000Constant in Nol equation400000040000raw material costs0ERROR:#DIV/0!Nol0.00Utliity costs0ERROR:#DIV/0!Operating Labor (person)0Operating labor costs0ERROR:#DIV/0!Regional minimum in Babel per year$2,100UnitCOMdAdministration cost0ERROR:#DIV/0!Total Labor Cost per Year (USD)00ERROR:#VALUE!Distribution and Selling Cost0ERROR:#DIV/0!4000ERROR:#VALUE!Research and Development cost0ERROR:#DIV/0!Fixed Cost of Manufacturing Calculation 8000ERROR:#VALUE!0ERROR:#DIV/0!COM Constant Without Depretiation0.182.731.2312000ERROR:#VALUE!Fixed Capital Investment (USD)ERROR:#VALUE!16000ERROR:#VALUE!COMd (USD)ERROR:#VALUE!ERROR:#VALUE!ERROR:#VALUE!ERROR:#VALUE!COM Constant 0.282.731.2324000ERROR:#VALUE!ERROR:#VALUE!Fixed COM (USD)ERROR:#VALUE!ERROR:#VALUE!ERROR:#VALUE!ERROR:#VALUE!32000ERROR:#VALUE!General Manufacturing Expenses36000ERROR:#VALUE!Administration Cost (USD)40000ERROR:#VALUE!Distribution and Selling Cost (USD)Research and Development (USD)Total General Manufacturing Cost (USD)0Total Operational Expenditure (USD)ERROR:#VALUE!
Project EvaluationAssumptions :Life of plant YearsProduct PriceUSDpack/hrDepretiation MACRSyear RevenueDiscount Ratep.a0.35FCIFixed Capital InvestmentWorking Capitalyear 1Taxpayear 2Land Cost (USD)Salvage Value
YearInvestmentdkFCI - dkRCOMd(R-COM-dk)x(1-t)+dkNon Discounted CFDiscounted CFCumulative CFDiscounted CFCumulative CF0-23437.50---23437.5-23437.5-23437.5-23437.5-23437.5100--00-23437.50-23437.5200--00-23437.50-23437.53-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-79928565.3051379-32476808.5373725-32500246.03737254-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-159833693.110276-24056895.2128685-56557141.25024115-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-239738820.915414-17819922.3799026-74377063.63014376-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-319643948.720552-13199942.5036316-87577006.13377527-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-399549076.52569-9777735.18787523-97354741.32165058-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-479454204.330828-7242766.80583351-104597508.1274849-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-559359332.135966-5365012.44876556-109962520.5762510-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-639264459.941103-3974083.2953819-113936603.87163111-000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-719169587.746241-2943765.40398659-116880369.275618120000.0079905127.8051379-79905127.8051379-79905127.8051379-79905127.8051379-799074715.551379-2180566.96591599-119060936.241534Profitability CriteriaNet Present Value$(799,074,715.55)Rate of Return of Investments26.34%Pay Back Period4,54 yearsProduct priceraw materialsIRRcapacityIRR-229%-2%15%-127.80%24.87%-1%22%026%25.6%0%26%124.60%26%1%29%222.50%27%2%31.50%27.60%Discounted PayBack PeriodDiscounted Value of Land + Working Capital0Payback Period0.9997066834NPV-799074715.551379IRR10%-799074715.55137912%1023114.7414625715%311589.979954148?0IRR0.393771516135%-119060936.241534BEPProduct CostRevenue004000080000120000160000200000240000280000320000360000
