Base Case
Two-Stage Semicontinuous, CMO
|
+20% CMO Fee
|
263
|
16.2
|
21
|
–
|
–
|
Two-Stage Batch,
CMO
|
+20% CMO Fee |
274 |
17.5 |
53 |
– |
– |
Single-Stage Batch,
CMO
|
+20% CMO
Fee |
266 |
17.0 |
52 |
– |
– |
Two-Stage Semicontinuous, New Facility |
With Depreciation |
573 |
35.3 |
62 |
168 |
86 |
|
Without Depreciation |
389 |
23.9 |
50 |
|
|
Two-Stage Batch,
New Facility
|
With
Depreciation |
644 |
41.1 |
77 |
151 |
88 |
|
Without Depreciation |
428 |
27.3 |
70 |
|
|
Single-Stage Batch,
New Facility
|
With Depreciation |
607 |
38.7 |
75 |
140 |
87 |
|
Without Depreciation |
406 |
25.9 |
69 |
|
|