Professional Documents
Culture Documents
Sincerely,
G. Leota
J. Ma
H. Park
S. Park
G.Voloshenko
Formaldehyde Production from Methanol
G. Leota
J. Ma
H.Park
S. Park
G. Voloshenko
Dr. P. Mhaskar
December 6, 2010
CONTENTS
1. Introduction .................................................................................................................................. 1
2. Process Overview ........................................................................................................................ 1
2.1. Formaldehyde ....................................................................................................................... 1
2.1.1. Physical and Chemical Properties ................................................................................. 2
2.1.2. Applications and Benefits of Formaldehyde ................................................................... 2
2.1.3. Formaldehyde Production in Canada ............................................................................. 2
2.2. P&ID Description ................................................................................................................... 3
3. Process Principles ....................................................................................................................... 4
3.1. The Feed Stream .................................................................................................................. 4
3.2. The Reactor Configuration .................................................................................................... 4
3.3. Separation Process ............................................................................................................... 5
3.3.1. The Absorber .................................................................................................................. 5
3.3.2. The Distillation Column .................................................................................................. 5
3.4. Storage.................................................................................................................................. 6
4. Operability.................................................................................................................................... 6
4.1. Operating Window ................................................................................................................ 6
4.2. Flexibility ............................................................................................................................... 8
4.3. Reliability ............................................................................................................................... 9
4.4. Efficiency ............................................................................................................................. 10
4.4.1. Equipment Capacity ..................................................................................................... 10
4.4.2. Equipment Technology................................................................................................. 11
4.4.3. Equipment Utilization.................................................................................................... 11
4.4.4. Process Structure ......................................................................................................... 11
4.4.5. Operating Conditions.................................................................................................... 12
4.4.6. Calculation of Efficiency ............................................................................................... 12
4.5. Transition ............................................................................................................................ 12
4.5.1. Start Up ........................................................................................................................ 12
4.5.2. Shut Down .................................................................................................................... 13
5. Troubleshooting ......................................................................................................................... 13
6. Health and Safety Aspect .......................................................................................................... 13
6.1. Material Safety .................................................................................................................... 14
6.2. Process Safety .................................................................................................................... 14
7. Economics ................................................................................................................................. 15
7.1. Relevant Issues .................................................................................................................. 15
McMaster University Final Report
Tables
Table 1 List of alarm sign under possible system failure .............................................................. 14
Table 2 Hydro cost calculated via original rate, summer and winter Smart rate ........................... 19
Figures
Figure 1. Formaldehyde production from methanol P&ID ............................................................... 3
Figure 2. Process flow diagram of the reactor ................................................................................. 4
Figure 3 Operating window of reactor with air flow rate vs. methanol flow rate (kmol/h) ................ 7
Figure 4 Historic methanol price from 2006 to 2010 [13] .............................................................. 16
Figure 5 Ontario's Smart Electricity Cost ....................................................................................... 16
Figure 6 Standard & Poor's Case-Shiffer home price index [15] .................................................. 17
Figure 7 Operating cost distribution............................................................................................... 19
McMaster University Chemical Engineering 4N04 Final Report
1. INTRODUCTION
Chemical manufacturers around the globe do careful analyses from many
perspectives prior to launching a new project. Starting from the basic background
research, to the market analysis, and finally to plant safety, multi-faceted and in-
depth research must be performed. Engineers perform crucial roles in this
process. They make sure the company maximizes profit from the operation while
keeping safety paramount.
Formaldehyde is a key chemical component in many manufacturing
processes. It is relatively simple to produce, although careful handling,
transportation and storage are required. In this report, analyses on the chemical
itself, reactions, safety, plant design, troubleshooting and economics were
performed. Finally, some conclusions and suggestions were presented.
2. PROCESS OVERVIEW
2.1. FORMALDEHYDE
Formaldehyde (CH2O) is known as the first series of aliphatic aldehydes.
The occurrence of formaldehyde is abundant in air and is also a byproduct of
several biological processes. The average person produces 1.5 ounces of
formaldehyde per day as part of normal human metabolism [1]. Plants and
animals produce formaldehyde as their byproducts. For example, Brussels
sprouts and cabbage emit formaldehyde when they are cooked [2].
Formaldehyde can be produced by oxidation of methanol with air in the
presence of catalyst. Formaldehyde may be produced at a relatively low cost,
high purity, and from a variety of chemical reactions, making formaldehyde one
of the most produced industrial chemicals in the world. Formaldehyde industries
have been grown since 1972, from a yearly global production volume of 7 million
metric tons up to 24 million metric tons in recent years [3]. In addition,
commercial uses of formaldehyde have widespread industrial applications, which
showcase how important the chemical is in our everyday lives.
McMaster University Chemical Engineering 4N04 Final Report
3. PROCESS PRINCIPLES
feed prior to pumping. The bottoms products contain formalin, which exits
containing 1 weight percent methanol, and is subsequently sent to storage [6].
3.4. STORAGE
Formalin storage is made difficult as the formation of formaldehyde
dimers and trimers, known as paraformaldehyde, occurs at temperatures below
25oC, while the formation of formic acid is favoured at temperatures above 25 oC
[7]. Both materials are impurities and reduce the quality of the final formalin
product. In dilute quantities, methanol may be used to inhibit the degree of
polymerization of formalin, with 1 weight percent methanol typically used.
Storage at temperatures between 35 and 45 oC further inhibits the formation of
formaldehyde polymers [4].
Formic acid is readily formed when formaldehyde vapours are oxidized by
atmospheric oxygen. The extent of acid formation may be reduced by storing
the formalin under an inert gas blanket.
4. OPERABILITY
250
200
Air Flowrate (kmol/h)
150
100
50
0
40 50 60 70 80 90 100 110 120
Methanol Flowrate (kmol/h)
Figure 3 Operating window of reactor with air flow rate vs. methanol flow rate (kmol/h)
The red solid boundary and orange boundary represent hard constraints that
cannot exist in the process. The red solid boundary corresponds to the lowest
ratio requirement, 36 mol percent methanol in air; where the red dash line (37
mol percent methanol in air) is the upper combustion limit. The orange line
represents the maximum flow rate of methanol; it is a hard constraint obtained
when the valve is fully open. Green and blue lines represent soft constraints: if
the process violates these two constraints, the operation profit will decrease. The
green boundary is the minimum opening for the methanol feed valve. The blue
boundary is the maximum acceptable methanol to air mole ratio which is 41%. If
the ratio goes over 41%, then more un-reacted methanol from reactor will go into
the downstream equipment, which increases absorber and distillation column
duties. The black dot at feasible region indicates sufficient flow rates at the
optimal ratio, which is 39:61for methanol to air flow rates respectively.
Regarding to the importance of the methanol and air mole ratio for the
whole operation, a ratio controller is recommended to regulate both flow rates.
Controlled flows of methanol are mixed in proper proportions with air through the
ratio controller arrangement before the reactants stream enters the reactor tubes.
Ratio control is a special type of feed forward control where two disturbances
McMaster University Chemical Engineering 4N04 Final Report
(loads) are measured and held in a constant ratio to each other. It is mostly used
to control the ratio of flow rates of two streams. Both flow rates are measured but
only one can be controlled. In this process, methanol stream is the one to be
controlled. When the ratio has been measured, it is compared to the desired ratio
(set point) and the deviation (error) between the measured and desired ratios
constitutes the actuating signal for the ratio controller. Therefore, based on the
operating window’s constraints to set ratio controller, it can easily adjust the ratio
to get the maximum yield.
4.2. FLEXIBILITY
The operation of the formaldehyde plant relies on the digital controllers at
control room; thus, operators must carefully observe and maintain all dials in the
operating room at the corresponding set points within the operating window. For
example, when the production rate must be increased, the operator can adjust
the air flow rate and formaldehyde outlet flow rate settings to be higher, and then
the computer will make adjustments to the methanol flow rate increase based on
the set point on the ratio controller as mentioned at the operating window.
Meanwhile, the BFW flow rate would automatically increase to cool down the
reactor, since more heat will be released from the reaction. The formaldehyde
plant was mostly automated apart from two actions, which are the two manually
controlled actions involved with emergency shut off and the valves used for by-
passing purposes. Both of these manual actions are with regard to safety issues.
Existing “steering wheels” were adequate in terms of safety and
efficiency. Alarms for low flow rate, low methanol to air ratio, high reactor
temperature to ensure the reactor unit works properly and safely, and actual
product outcome did not deviate far from the set point within the operating
window. Moreover, employment of the recycle streams is considered as
increased the flexibility. Methanol separated from the distillation column should
be recycled to the feed stream in order to mix with the new methanol to the
McMaster University Chemical Engineering 4N04 Final Report
reactor. This not only decreases the material cost for the plant, as methanol is
expensive, but also decreases environmental pollution.
Additional parallel equipment may also improve flexibility and reliability for
the formaldehyde plant, such as parallel valves, pumps, and so on. For example,
if the set point for production rate was set at maximum, both flow rates for
methanol and air would to increase respectively. However, one feed pump could
not afford the entire load; if there is a parallel pump present to share the load, it
would be enough methanol feed to mix with air to achieve set point methanol to
air ratio and set point production rate.
4.3. RELIABILITY
The formaldehyde plant achieved higher reliability based on strict regular
maintenance as opposed to equipment redundancy. Methanol and
formaldehyde are hazards to the environment and risky to health. Thus, failure of
plant was not acceptable primarily because of the effect on safety, not the affect
on production.
As mentioned at the flexibility section (4.2), additional parallel pumps and
valves could enhance the operating reliability. Other than sharing the heavy work
load for feed pump, employing a parallel pump can also increase the plant’s
availability. If one of the pumps does not work properly, the other pump can still
pump the feed to ensure the plant continues to operate. At the same time, a
technician can be sent to repair the malfunctioning pump. Another setup to
increase the reliability was employment of storage tanks before the recycle feed
pump to distillation column. This setup ensures that when there is not enough
recycled formaldehyde produced from the condenser, it would not affect the feed
to the pump, since the inventory of the storage tank could provide enough feed to
prevent cavitations. In general, the plant can operate 51 weeks in a year, and 24
hours per day [8]. The off-line week can be used for catalyst replacement and
simultaneous plant maintenance. All of these gives the plant had high plant
operability.
McMaster University Chemical Engineering 4N04 Final Report
The ability to repair, diagnose and replace parts or the process system is
not limited to the formaldehyde plant operators and technicians. For the most
part, trouble shooting was done by operations from the control room or at the
problem site. Operators are equipped to perform small replacements and
repairs. However, when the complexity or size of the maintenance is too large,
outside contractors were hired to perform the task. In order to limit the need for
large scale repairs, the operators follow a strict Preventative Maintenance (PM)
Schedule. The following are some of the Preventative Maintenance
procedures followed rigorously by operators [8]:
Daily Basis
Methanol, Air, and BFW cutoff check
Weekly Basis
Reactor alarms testing
Semi-Annually Basis
Regular equipment check
Safety check
Three Years Basis
Safety valves removed and sent out for certification
Though PMs may not always require a shut down, they are generally time
consuming and costly. However, most of may be scheduled at the same time
when catalyst replacement takes place. Nevertheless, the costs of PMs outweigh
that of large scale equipment damage and possible equipment failure.
4.4. EFFICIENCY
methanols in air. This ratio must be adjusted before the feed enters the reactors
for the optimum productivity.
of heat exchanger will increase the surface area and hence give a better chance
for the catalyst to react with the methanol.
The amount of formaldehyde detected and the amount of methanol entered the
reactor are measured from the outlet and inlet stream of the reactor in kmol/h.
The amount of methanol entered the reactor is 94.12 kmol/h and the amount of
formaldehyde coming out of the reactor is 66.82 kmol/h total. This gives the total
efficiency of around 71%, which means that most of formaldehyde is converted in
the reactor. The calculation of the reactor efficiency is shown in Appendix A.
4.5. TRANSITION
4.5.1. START UP
Startup of the process takes between one and two hours, and is
completed when the reactor reaches a steady state temperature between 630
and 700oC [10]. Both the air and methanol feeds begin supplying the reactor
and combustion of the methanol is allowed to occur. However, mostly carbon
dioxide and water vapour are formed from the combustion, and the products are
vented from the reactor instead of proceeding through to the absorber. The
waste gas will contain traces of methanol and formaldehyde if no scrubbing is
McMaster University Chemical Engineering 4N04 Final Report
5. TROUBLESHOOTING
Due to the reaction is highly exothermic, the main trouble spot is on the
reactor. In the chemical reactor, if flow did not distributed, it would lead to “hot
spots” which can damage catalyst or vessel. In order to prevent those damages,
many temperature sensors are located at different locations in the bed provides
monitoring for poor distribution. Despite its high reliability, and low likelihood of
failure it can never been assumed the process is 100% trouble free. The fishbone
diagram and root cause table in Appendix B demonstrate some possible root
causes for high temperature in the reactor.
When part of the plant shut down to fix the problem, the equipment can be
damaged from the unexpected shut down. In order to prevent the damage,
multiple sensors and pumps installed in parallel, so it can function alternately to
continue the process. Therefore, it will not affect the main process.
Pressure relief valves builds on the reactor since the pressure of the steam
in the reactor would become too high to respond to controller also it can cause
high temperature. The spring release valves will allow the excess steam to
escape through pipes which lead to the roof of the building. And rupture disc will
build up next to valve as a back-up for larger relief.
Since the process dealing with highly toxic and flammable chemicals, when
it leaks or spilled, it should strictly follow containment system. For the spillage,
the area should evacuate and ventilate, and all possible source of ignition should
be eliminated. The spilled material should not empty into drain since it may
create fire or explosion.
A large red button for reactor is set up to enable a quick and immediate shut
down of the system and it should perform when the previous five safety
measures are not able to handle. Then, reactor will have to be restarted as
following the start up procedures. In this kind of a dangerous emergency,
evacuation of the building is necessary and the emergency unit will be respond.
7. ECONOMICS
0.099
0.081 $/kWh
$/kWh
0.051
$/kWh
200
Case-Shiller Index
150
100
Man-Power Others
4% 6%
Methanol
Energy 50%
40%
Table 2 Hydro cost calculated via original rate, summer and winter Smart rate
Smart
Energy uses Original Smart Rate
Rate
(kW) Rate (Summer)
(Winter)
15224.30556 $9,869,004 $8,922,113 $8,922,113
8. PROCESS RECOMMENDATIONS
The health risks of formaldehyde and methanol exposures are well
known. Chronic exposure to formaldehyde results in drying and cracking of the
skin, formation of lesions along the respiratory tract, and an increased risk of
contracting lung and nasal cancers. Exposure to methanol results in depression
McMaster University Chemical Engineering 4N04 Final Report
of the central nervous system, abdominal pain, and liver damage, as methanol is
converted into formaldehyde in the liver. It is possible to implement measures to
avoid leaks, exposures and reduce overall emission levels at the plant level.
For instance, the methanol vaporizer unit experiences a doubling in
pressure between the inlet and outlet. An uncontrolled increase of pressure in the
vaporizer may result in a leakage of methanol should the equipment begin to fail.
The implementation of a rupture disk within the methanol vaporizer unit will
effectively prevent methanol leakage while relieving any built-up pressure in the
vaporizer.
To reduce the likelihood of formaldehyde leaks, hermetically-sealed
canned motor pumps should be used. A canned pump contains the motor and
pump within an enclosure that does not contain any seals that can fail.
Implementing such a pump will greatly reduce the likelihood of formaldehyde
leaks in the plant.
9. CONCLUSIONS
In conclusion, the formaldehyde production is a reliable process since the
chemical plant has high availability and flexibility with dependable safety
structures and troubleshooting systems. With a reliable process, the efficiency of
the conversion reactor from methanol to formaldehyde is 71%, which is relatively
efficient operation compared to other reactors using different catalysts or with
different setup.
With highly automated controls, the whole process would be operated at
the desired set points in the operating window. However, if the process violates
the constraints limited by the operating window, alarms would go off to notify the
system and the operators. Then, corresponding troubleshooting or safety
process would be taken.
Finally, installation of hermetically-sealed canned motor pumps is
recommended to prevent formaldehyde leaks in the plant. Besides preventing
formaldehyde leaking, a rupture disk should be installed in the methanol
McMaster University Chemical Engineering 4N04 Final Report
vaporizer unit to prevent any methanol leak as well. With all the additional
setups, the formaldehyde plant would achieve a safer and more efficient
manufacturing environment.
McMaster University Chemical Engineering 4N04 Final Report
REFERENCES
[1] Formaldehyde: Brief history and its contribution to society and the U.S. and
Canadian economies. Arlington: The Formaldehyde Council, Inc. Feb 2005
[2] Betsy Natz, FORMALDEHYDE: FACTS AND BACKGROUND INFORMATION.
Arlington: The Formaldehyde Council, Inc. 2007
[3] Bizzari, Sebastian N. "Formaldehyde." Chemical Industries Newletter [Menlo Park,
CA] Mar. 2007
[4] Formaldehyde, Material Safety Data Sheet version 1.10, Sigma Aldrich Inc.,
Missouri, USA, February 2007
[5] Smith, R. Chemical Process Design and Integration. Chichester, West Sussex,
England: Wiley, 2005
[6] Large-scale design project; Formalin plants, West Virginia University, 2006
[7] Dynea Ireland Limited. Dynea Ireland Limited Standard Operating Procedure.
Dublin: Dynea Ireland Limited. Apr. 2006
[8] Safety Report. Rep. Dynea, 2006. Emergency Response.
[9] Solomon, S.J, and T. Custer. Atmospheric Methanol Measurement Using Selective
Catalytic. Tech. Bremen: Atmospheric Chemistry and Physics, 2005.
[10] Cybulski, Andrzej, and Jacob A. Moulijn. Structured Catalysts and Reactors. Boca
Raton: Taylor & Francis, 2006
[11] Safriet, Dallas. Locating and Estimating Air Emissions from Sources of
Formaldehyde. EPA, 1991.
[12] Methanol, Material Safety Data Sheet version 1.10, Sigma Aldrich Inc., Missouri,
USA, February 2007
[13] Methanex Monthly Average Regional Posted Contract Price History.
[14] "How Will TOU Pricing Work?" Ontario. 2010. Web. 25 Nov. 2010.
<http://www.ontario.ca/YOURMINISTRY/en/index.php>
[15] The First Quarter of 2010 Indicates Some Weakening in Home Prices According to
the S&P/Case-Shiller Home Price Indices, S&P INDICES, May 2010
McMaster University Chemical Engineering 4N04 Final Report
[16] Woods, Donald R., Cost Estimation in the Process Industries, McMaster University,
1993
McMaster University Chemical Engineering 4N04 Final Report
APPENDIX
APPENDIX A- SAMPLE EFFICIENCY CALCULATIONS
Methanol Entered: 94.12 kmol/h
AmountofFo rmaldehydeDetected
Efficiency
AmountMeth anolEntere d
66.82
Efficiency
94.12
APPENDIX C - HAZOP
Unit: R-801 Formaldehyde Reactor
Node: BFW inlet (after the feed valve, before entering the reactor)
Parameter: Flow
more more BFW flow 1. feed valve fails 1. reactor cools, however, 1. instruct operators
and open water builds-up on procedure
2. controller fails and
opens valve
less less BFW flow 1. partially plugged 1. covered under "NO" 1. cover under "NO"
feed line
2. partial water
source failure
3. control valve fails
to repond
reverse reverse BFW 1. failure of water 1. improper cooling, 1. install check valve
flow source resulting in possible runaway in BFW line
back ward flow
2. back flow due to 2. install high pressure
reactor pressure alarm to alert operator
other than another material 1. water source 1. possible loss of cooling 1. isolation of BFW
besides BFW contaminated with possible runaway source
2. possible damage the 2. install high
reactor temperature alarm
McMaster University Chemical Engineering 4N04 Final Report
Node: methanol inlet flow (Stream-6, after the preheater, before mix with air)
Parameter: Flow
more more methanol 1. feed valve fails 1. a) lower reaction rate b) 1. install flowmeter
inlet flow and open increase unused methanol after the pump
less less methanol 1. valve fails to open 1. cover under "NO" 1. cover under "NO"
inlet flow
2. partially plugged
feed line
low low pressure 1. reactor tank 1. steam runaway, waste 1. a) install ratio
opens to energy, possible pollution sensor b) instruce
atmosphere operators on
procedure
2. no cooling BFW 2. reactor over heat, 2. install high
flow temperature increase, temperaure alarm to
possible tank and pipe alert operator
failure
3. reactant pipe line 3. no reaction take plance, 3. a) install flowmeter
blocked waste cooling feed and at reactant pipe line
energy b) test the flow before
startup
4. relief valve fails to
close
McMaster University Chemical Engineering 4N04 Final Report
Compressors
Capacity Cost for Additional Additional Additional
FOB Type Material Co 2009 Fp Fm Total BM
(kW) installation Factor FOB Costs Pipe Costs
C-01 200 $39,937 Centrifugal carbon steel $194,856 $420,888 $615,744
Pumps
Capacity Cost for Addition Additional
FOB Type Material Co 2009 Fp Fm Total BM
(kW) installation FOB Costs Pipe Costs
P-01 0.5 $344 Centrifugal Cast Iron $1,679 $3,862 1 1 $0 $0 $5,542
P-02 0.5 $344 Centrifugal Cast Iron $1,679 $3,862 1 1 $0 $0 $5,542
P-03 0.5 $344 Centrifugal Cast Iron $1,679 $3,862 1 1 $0 $0 $5,542
Separation Towers
Cost for Additional Addition Additional
Size FOB Type Material Co 2009 Fp Fm Total BM
installation Factor FOB Costs Pipe Costs
T-01 25.22 $72,510 Absorber Carbon Steel $353,781 $1,117,948 1 1 $0 $0 $1,471,729
T-02 2.5 $82,733 Single Pass Carbon Steel $403,659 $1,275,564 1 1 1.2 $16,547 $5,328 $1,701,098
Reactor
Cost for Additional Addition Additional
Size FOB Type Material Co 2009 Fp Fm Total BM
installation Factor FOB Costs Pipe Costs
R-01 30 $12,200 Carbon Steel $59,524 $188,097 1.3 1 1.3 $8,418 $2,711 $258,750
Heat Exchanger (within reactor)
Cost for Additional Additional Additional
Area in m2 FOB Type Material Co 2009 Fp Fm Total BM
installation Factor FOB Costs Pipe Costs
Floating
150 $10,669 carbon steel $52,054 $111,395 0.9 1 1 -$1,387 -$447 $161,615
Head
Capital Cost
Total
$5,019,199
± 40%
McMaster University Chemical Engineering 4N04 Final Report
Energy
Energy uses Energy uses
Equipment Hourly Cost Annual Cost
(MJ/h) (kW)
E-01 4000 1111.11 $82 $720,267
Man Power
Number of
Classification $/year Subtotal
Persons
Plant Manager 1 $100,000 $100,000
Total Operating
Cost $23,028,754
Revenue
Product
Per year Price/unit Total
Formalin 35040 837.76 $/metric tonne $29,355,110
McMaster University Chemical Engineering 4N04 Final Report
Year
0 1 2 3 4 5
Capital Cost -$5,019,199
Water -$32,250 -$32,250 -$32,250 -$32,250 -$32,250
Methanol -$12,099,750 -$12,099,750 -$12,099,750 -$12,099,750 -$12,099,750
Energy -$9,869,004 -$9,869,004 -$9,869,004 -$9,869,004 -$9,869,004
Man-Power Cost -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000
Revenue $29,355,110 $29,355,110 $29,355,110 $29,355,110 $29,355,110
NCFBT -$5,019,199 $6,294,106 $6,294,106 $6,294,106 $6,294,106 $6,294,106
Account Balance -$5,019,199 $1,274,907 $7,569,013 $13,863,119 $20,157,225 $26,451,331
Depreciation $1,505,760 $1,054,032 $737,822 $516,476 $361,533
Book Value $5,019,199 $3,513,439 $2,459,408 $1,721,585 $1,205,110 $843,577
Gain Loss
Taxable Income $0 $7,799,866 $7,348,138 $7,031,928 $6,810,582 $6,655,639
Tax Payment $0 $2,729,953 $2,571,848 $2,461,175 $2,383,704 $2,329,474
NCFAT -$5,019,199 $3,564,153 $3,722,258 $3,832,931 $3,910,402 $3,964,632
Present Value -$5,019,199 $3,460,343 $3,508,585 $3,507,675 $3,474,342 $3,419,927
6 7 8 9 10
Capital Cost
Water -$32,250 -$32,250 -$32,250 -$32,250 -$32,250
Methanol -$12,099,750 -$12,099,750 -$12,099,750 -$12,099,750 -$12,099,750
Energy -$9,869,004 -$9,869,004 -$9,869,004 -$9,869,004 -$9,869,004
Man-Power Cost -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000
Revenue $29,355,110 $29,355,110 $29,355,110 $29,355,110 $29,355,110
NCFBT $6,294,106 $6,294,106 $6,294,106 $6,294,106 $6,294,106
Account Balance $32,745,437 $39,039,543 $45,333,649 $51,627,755 $57,921,861
Depreciation $253,073 $177,151 $124,006 $86,804 $60,763
Book Value $590,504 $413,353 $289,347 $202,543 $141,780
Gain Loss -$4,517,279
Taxable Income $6,547,179 $6,471,257 $6,418,112 $6,380,910 $6,354,869
Tax Payment $2,291,513 $2,264,940 $2,246,339 $2,233,319 $2,224,204
NCFAT $4,002,593 $3,615,813 $3,758,420 $3,858,245 $3,928,122
Present Value $3,352,109 $2,939,987 $2,966,931 $2,957,023 $2,922,892
NPV $27,490,615