Back
to LNG value.html
10 MMcfgpd 30%, 40% 50% R.O.I.
ROI
30%
| ROI
30% |
$
4,687,500 |
$
4,687,500 |
$
4,687,500 |
$
4,687,500 |
$
4,687,500 |
$
4,687,500 |
$
4,687,500 |
| Investment |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
| Annual
Costs |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
| (1)Gas
Cost |
$
5,943,750 |
$
5,943,750 |
$
5,943,750 |
$
5,943,750 |
$
5,943,750 |
$
5,943,750 |
$
5,943,750 |
| per/Mcf |
$1.75 |
$2.00 |
$2.25 |
$2.50 |
$2.75 |
$3.00 |
$3.25 |
| Fuel Gas |
$612,500 |
$700,000 |
$787,500 |
$875,000 |
$962,500 |
$1,050,000 |
$1,137,500 |
| Process
Gas |
$6,125,000 |
$7,000,000 |
$7,875,000 |
$8,750,000 |
$9,625,000 |
$10,500,000 |
$11,375,000 |
| (2) Total
Gas Costs |
$6,737,500 |
$7,700,000 |
$8,662,500 |
$9,625,000 |
$10,587,500 |
$11,550,000 |
$12,512,500 |
| Total
(1) + (2) |
$12,681,250 |
$13,643,750 |
$14,606,250 |
$15,568,750 |
$16,531,250 |
$17,493,750 |
$18,456,250 |
| LNG/Gallon |
$0.302 |
$0.325
|
$0.348
|
$0.371
|
$0.394
|
$0.417
|
$0.440
|
ROI
- 50%
| Investment |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
| ROI
- 50% |
$
7,812,500 |
$
7,812,500 |
$
7,812,500 |
$
7,812,500 |
$
7,812,500 |
$
7,812,500 |
$
7,812,500 |
| AnnualCosts |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
| (1) pre
Gas Cost) |
$9,068,750 |
$9,068,750 |
$9,068,750 |
$9,068,750 |
$9,068,750 |
$9,068,750 |
$9,068,750 |
| gas/
Mcf |
$1.75 |
$2.00 |
$2.25 |
$2.50 |
$2.75 |
$3.00 |
$3.25 |
| Fuel Gas |
$612,500 |
$700,000 |
$787,500 |
$875,000 |
$962,500 |
$1,050,000 |
$1,137,500 |
| Process
Gas |
$6,125,000 |
$7,000,000 |
$7,875,000 |
$8,750,000 |
$9,625,000 |
$10,500,000 |
$11,375,000 |
| (2) Total
Gas Costs |
$6,737,500 |
$7,700,000 |
$8,662,500 |
$9,625,000 |
$10,587,500 |
$11,550,000 |
$12,512,500 |
| Total
(1) + (2) |
$15,806,250 |
$16,768,750 |
$17,731,250 |
$18,693,750 |
$19,656,250 |
$20,618,750 |
$21,581,250 |
| LNG
/ gallon |
$0.375
|
$0.397
|
$0.419
|
$0.441
|
$0.463
|
$0.485
|
$0.507
|
ROI
40%
| ROI
40% |
$
6,250,000 |
$
6,250,000 |
$
6,250,000 |
$
6,250,000 |
$
6,250,000 |
$
6,250,000 |
$
6,250,000 |
| Investment |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
$15,625,000 |
| Annual
Costs |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
$1,256,250 |
| (1)
pre Gas Cost) |
$
7,506,250 |
$
7,506,250 |
$
7,506,250 |
$
7,506,250 |
$
7,506,250 |
$
7,506,250 |
$
7,506,250 |
| Gas/Mcf: |
$1.75 |
$2.00 |
$2.25 |
$2.50 |
$2.75 |
$3.00 |
$3.25 |
| Fuel Gas |
$612,500 |
$700,000 |
$787,500 |
$875,000 |
$962,500 |
$1,050,000 |
$1,137,500 |
| Process
Gas |
$6,125,000 |
$7,000,000 |
$7,875,000 |
$8,750,000 |
$9,625,000 |
$10,500,000 |
$11,375,000 |
| (2) Total
Gas Costs |
$6,737,500 |
$7,700,000 |
$8,662,500 |
$9,625,000 |
$10,587,500 |
$11,550,000 |
$12,512,500 |
| Total
(1) + (2) |
$14,243,750 |
$15,206,250 |
$16,168,750 |
$17,131,250 |
$18,093,750 |
$19,056,250 |
$20,018,750 |
| LNG/gallon |
$0.339
|
$0.362
|
$0.385
|
$0.408
|
$0.431
|
$0.454
|
$0.477
|
Last Updated on March 2003
By Charlie Bartholomew