Table 5. Assumptions for the Techno-Economic Assessment.
| assumptions | value | unit | |
|---|---|---|---|
| plant specifications | plant capacity | 4745 | metric ton |
| plant life | 20 | year | |
| utilization rate | 90% | ||
| annual output | 4217 | metric ton | |
| starting year | 2023 | ||
| development and construction period | 1 | year | |
| financial specifications | nominal hurdle IRR | 9.24% | |
| cost of debt (after tax) | 2.40% | ||
| gearing ratio | 1:1 | ||
| debt tenor | 10 | year | |
| inflation rate | 1.18% | ||
| income tax rate | 20% | ||
| depreciation method | straight line | ||
| depreciation life | 10 | year | |
| salvage value | 0 | USD |