EQUIP.

ICS (Equipment)
Area Name Component Name

Component Type

Miscellaneous
CMPRSR1
Flowsheet Area
Miscellaneous
COMPRSR2
Flowsheet Area
Miscellaneous
DC1-bottoms
Flowsheet split
Area
Miscellaneous
DC1-cond
Flowsheet Area
Miscellaneous
DC1-cond
Flowsheet
acc Area
Miscellaneous
DC1-overhead
Flowsheet Area
split
Miscellaneous
DC1-reb
Flowsheet Area
Miscellaneous
DC1-reflux
Flowsheet
pump
Area
Miscellaneous
DC1-tower
Flowsheet Area
Miscellaneous
DC2-bottoms
Flowsheet split
Area
Miscellaneous
DC2-cond
Flowsheet Area
Miscellaneous
DC2-cond
Flowsheet
acc Area
Miscellaneous
DC2-overhead
Flowsheet Area
split
Miscellaneous
DC2-reb
Flowsheet Area
Miscellaneous
DC2-reflux
Flowsheet
pump
Area
Miscellaneous
DC2-tower
Flowsheet Area
Miscellaneous
FLASH-flash
Flowsheetvessel
Area
Miscellaneous
HE1Flowsheet Area
Miscellaneous
HE2Flowsheet Area
Miscellaneous
HE3Flowsheet Area
Miscellaneous
HE4Flowsheet Area
Miscellaneous
HE5Flowsheet Area
Miscellaneous
HE6Flowsheet Area
Miscellaneous
HE8Flowsheet Area
Miscellaneous
HE9Flowsheet Area
Miscellaneous
LPMRCT1
Flowsheet Area
Miscellaneous
LPMRCT2
Flowsheet Area
Miscellaneous
LPMRCT3
Flowsheet Area
Miscellaneous
PUMP1
Flowsheet Area
Miscellaneous
PUMP22
Flowsheet Area
Miscellaneous
PUMP33
Flowsheet Area
Miscellaneous
RFRMR1
Flowsheet Area
Miscellaneous
RFRMR2
Flowsheet Area
Miscellaneous
RTR1
Flowsheet Area
Miscellaneous
RTR2
Flowsheet Area
Miscellaneous
RWDC1-bottoms
Flowsheet Area
split
Miscellaneous
RWDC1-cond
Flowsheet Area
Miscellaneous
RWDC1-cond
Flowsheet acc
Area
Miscellaneous
RWDC1-overhead
Flowsheet Areasplit
Miscellaneous
RWDC1-reb
Flowsheet Area

DGC CENTRIF
DGC CENTRIF
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED
DVT CYLINDER
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DHE FLOAT HEAD
DAT REACTOR
DAT REACTOR
DAT REACTOR
DCP CENTRIF
DCP CENTRIF
DCP CENTRIF
DAT REACTOR
DAT REACTOR
DAT REACTOR
DAT REACTOR
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE

Total Direct Cost

(USD)

1,180,800.00
0.00
56,400.00
19,000.00
0.00
67,000.00
25,600.00
208,900.00
0.00
66,600.00
19,000.00
0.00
70,500.00
28,900.00
313,600.00
109,400.00
210,400.00
70,500.00

47,100.00
57,100.00
76,300.00
230,300.00
230,300.00
230,300.00
64,600.00
36,500.00
36,600.00

0
63,100.00
79,200.00
0.00
57,400.00

Miscellaneous
RWDC1-reflux
Flowsheet Area
pump
Miscellaneous
RWDC1-tower
Flowsheet Area
Miscellaneous
RWDC2-bottoms
Flowsheet Area
split
Miscellaneous
RWDC2-cond
Flowsheet Area
Miscellaneous
RWDC2-cond
Flowsheet acc
Area
Miscellaneous
RWDC2-overhead
Flowsheet Areasplit
Miscellaneous
RWDC2-reb
Flowsheet Area
Miscellaneous
RWDC2-reflux
Flowsheet Area
pump
Miscellaneous
RWDC2-tower
Flowsheet Area

DCP CENTRIF
DTW TRAYED
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED

25,600.00
319,500.00
0.00
63,100.00
79,200.00
0.00
60,600.00
25,600.00
341,600.00

Equipment Cost
(USD)

1,167,300.00
0.00
10,100.00
14,400.00
0.00
11,500.00
4,200.00
72,300.00
0.00
13,200.00
14,400.00
0.00
12,500.00
4,200.00
141,000.00
32,200.00
15,300.00
10,200.00

8,700.00
10,600.00
17,000.00
95,800.00
95,800.00
95,800.00
41,700.00
14,200.00
14,200.00

0
11,900.00
14,800.00
0.00
11,500.00

4,200.00
184,900.00
0.00
11,900.00
14,800.00
0.00
12,400.00
4,200.00
2,187,200.00

1684144

EQUIP.ICS (Equipment)
Area Name Component Name

Component Type

Miscellaneous
DC1-bottoms
Flowsheet split
Area
Miscellaneous
DC1-cond
Flowsheet Area
Miscellaneous
DC1-cond
Flowsheet
acc Area
Miscellaneous
DC1-overhead
Flowsheet Area
split
Miscellaneous
DC1-reb
Flowsheet Area
Miscellaneous
DC1-reflux
Flowsheet
pump
Area
Miscellaneous
DC1-tower
Flowsheet Area
Miscellaneous
HE Flowsheet Area
Miscellaneous
PUMP1
Flowsheet Area
Miscellaneous
RWDC1-bottoms
Flowsheet Area
split
Miscellaneous
RWDC1-cond
Flowsheet Area
Miscellaneous
RWDC1-cond
Flowsheet acc
Area
Miscellaneous
RWDC1-overhead
Flowsheet Areasplit
Miscellaneous
RWDC1-reb
Flowsheet Area
Miscellaneous
RWDC1-reflux
Flowsheet Area
pump
Miscellaneous
RWDC1-tower
Flowsheet Area
Miscellaneous
RWDC2-bottoms
Flowsheet Area
split
Miscellaneous
RWDC2-cond
Flowsheet Area
Miscellaneous
RWDC2-cond
Flowsheet acc
Area
Miscellaneous
RWDC2-overhead
Flowsheet Areasplit
Miscellaneous
RWDC2-reb
Flowsheet Area
Miscellaneous
RWDC2-reflux
Flowsheet Area
pump
Miscellaneous
RWDC2-tower
Flowsheet Area

C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED
DHE FLOAT HEAD
DCP CENTRIF
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED
C
DHE FIXED T S
DHT HORIZ DRUM
C
DRB U TUBE
DCP CENTRIF
DTW TRAYED

Total Direct Cost

(EUR)

Equipment Cost
(EUR)

0
42,800.00
19,500.00
0

0
8,300.00
13,320.00
0

25,200.00
336,900.00
43,300.00
36,400.00
0
68,200.00
86,700.00
0
58,400.00
26,500.00
355,400.00
0
68,200.00
86,700.00
0
65,700.00
26,500.00
354,100.00

4,560.00
171,600.00
8,500.00
14,900.00
0
12,300.00
15,300.00
0
10,400.00
4,780.00
198,300.00
0
12,300.00
15,300.00
0
15,300.00
4,780.00
509940

1 Equipment cost
2 Raw Material costs
Natural gas
O2
Catalyst
Methanol
3

Fixed capital cost

Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies

Total Project Cost

SNG to Methanol
Methanol to DME

Requirement for NG to DME

Requirement for Methanol to DME

Natural gas to DME

(tonnes)

Methanol to DME

1684144

509940

(tonnes)
5200
6400

0
0

1652404
3884800
64456

0
0
0

5280

1953600

7285804

2463540

1,440,900.00
37,921.30
874,159.20
214,015.70
94,357.90
1,716,355.90
744,197.10
221,215.40
63,244.10
3,611,600.00
0
201,992.00
443,848.80
0.1
1,739,485.40

711,020.00
27,460.20
334,752.80
102,743.10
49,321.50
850,071.80
505,565.60
90,598.40
34,190.80
2,077,400.10
0
104,268.70
266,337.30
0
927,671.40
0

11,403,292.90

6,081,401.70

************************************************************************
PROJECT CAPITAL SUMMARY

Total Cost

Design, Eng, Procurement

Purchased Equipment
Cost
Equipment Setting Cost
Piping
Cost
Civil
Cost
Steel
Cost
Instrumentation Cost
Electrical
Cost
Insulation
Cost
Paint
Cost
Other
Cost
Subcontracts
Cost
G and A OverheadsCost
Contract Fee
Cost
Escalation
Cost
Contingencies
Cost

711,020.00
27,460.20
334,752.80
102,743.10
49,321.50
850,071.80
505,565.60
90,598.40
34,190.80
2,077,400.10
0
104,268.70
266,337.30
0
927,671.40
0

Total Project Cost Cost

Adjusted Total Project
CostCost

6,081,401.70
6,007,890.25

1,307,500.10
0
100,677.50
0
253,472.00

************************************************************************
ENGINEERING SUMMARY
Cost
Manhours
Basic Engineering
317,600.00
3,698.00
Detail Engineering
636,100.00
8,367.00
Material Procurement
287,800.00
Home Office
66,000.00
821
Total Design, Eng, Procurement Cost
1,307,500.00
************************************************************************
RAW MATERIALS COSTS AND PRODUCTS SALES
Raw Materials CostCost/Hour
per Hour
Total Raw MaterialsCost/Period
Cost

0
0

Products Sales per Hour

Cost/Hour
Total Products SalesCost/Period

0
0

Main Product Name

Main Product Rate

Main Product Unit Cost

ERR
Main Product Production Basis
Main Product Rate per
ERRPeriod
Main Product SalesEUR/Year
By-product Sales EUR/Year

0
0
0
0

************************************************************************
OPERATING LABOR AND MAINTENANCE COSTS
Operating Labor
Operators per Shift
Unit Cost
Cost/Operator/H
Total Operating Labor
Cost/period
Cost
Maintenance
Cost/8000 Hours
Total Maintenance
Cost/period
Cost
Supervision
Supervisors per Shift
Unit Cost
Cost/Supervisor/H
Total SupervisionCost/period
Cost

2
20
320,000.00

60,500.00
60,500.00

1
35
280,000.00

************************************************************************
UTILITIES COSTS

Electricity
Rate
KW
Unit Cost
Cost/KWH
Total Electricity Cost
Cost/period
Potable Water
Rate
Unit Cost
Cost/M3

38.2
0.08
23,681.52

Total Potable Water

Cost/period
Cost
Fuel
Rate
Unit Cost
Cost/MEGAWH
Total Fuel Cost Cost/period
Instrument Air
Rate
Unit Cost
Cost/M3
Total InstrumentCost/period
Air Cost
Subtotal Cost
Cost/period

26.81
0

0
0
23,681.52

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Total Cost
Subtotal Cost

Cost/period
Cost/period

0
0
0
132,864.44

Construction Material

Construction Manhours
Construction Manpower
Construction Indirects

711,020.00
169,504.10
58,731.10
42,367.20
764,027.10
452,291.70
43,499.10
10,075.10
22,500.00
68,220.50
46,844.70
0
430,034.50

1,230.00
7,266.00
2,035.00
301
3,881.00
2,393.00
2,080.00
1,162.00

27,460.20
165,248.60
44,012.00
6,954.20
86,044.80
53,273.90
47,099.40
24,115.70
747,400.00
13,626.30
44,912.20
0
92,294.50

22,422.00
73,902.90
0
151,870.50

PROJECT CAPITAL SUMMARY

Total Cost

Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies

Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost

711,020.00
27,460.20
334,752.80
102,743.10
49,321.50
850,071.80
505,565.60
90,598.40
34,190.80
2,077,400.10
0
104,268.70
266,337.30
0
927,671.40
0

Total Project Cost

Cost

6,081,401.70

OPERATING LABOR AND MAINTENANCE COSTS

Operating Labor
Operators per Shift
Unit Cost
Cost/Operator/H
Total Operating Labor
Cost/period
Cost
Maintenance
Cost/8000 Hours
Total Maintenance Cost
Cost/period
Supervision
Supervisors per Shift
Unit Cost
Cost/Supervisor/H
Total Supervision Cost
Cost/period

2
20
320,000.00

60,500.00
60,500.00

1
35
280,000.00

************************************************************************
UTILITIES COSTS

Electricity
Rate
KW
Unit Cost
Cost/KWH
Total Electricity CostCost/period
Potable Water
Rate
Unit Cost
Cost/M3
Total Potable Water Cost/period
Cost
Fuel
Rate
Unit Cost
Cost/MEGAWH
Total Fuel Cost
Cost/period
Instrument Air
Rate
Unit Cost
Cost/M3
Total Instrument Air Cost/period
Cost
Subtotal Cost
Cost/period

38.2
0.08
23,681.52

0
0

26.81
0

0
0
23,681.52

PROJECT CAPITAL SUMMARY

Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies

Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost

Total Project Cost

Cost
Adjusted Total Project Cost
Cost

Total Cost

Design, Eng,Construction
Procurement
Construction
Material Manhours

1,440,900.00
########
37,921.30
1,698.00
874,159.20
######## 15,368.00
214,015.70
######## 4,323.00
94,357.90
81,342.40
563
1,716,355.90
######## 7,734.00
744,197.10
######## 3,326.00
221,215.40
######## 4,641.00
63,244.10
18,686.80 2,148.00
3,611,600.00 ######## 45,200.00
0
201,992.00
0 ########
443,848.80 ######## 93,977.80
0.1
0
0
1,739,485.40 ######## ########
0
11,403,292.90
11,265,450.90

************************************************************************
ENGINEERING SUMMARY
Cost
Manhours
Basic Engineering
548,300.00 6,362.00
Detail Engineering
1,127,700.00 14,907.00
Material Procurement
513,400.00
Home Office
95,500.00 1,152.00
Total Design, Eng, Procurement Cost
2,284,900.00
************************************************************************
RAW MATERIALS COSTS AND PRODUCTS SALES
Raw Materials Cost per Hour
Cost/Hour
Total Raw Materials CostCost/Period

0
0

Products Sales per Hour Cost/Hour

Total Products Sales
Cost/Period

0
0

Main Product Name

Main Product Rate
Main Product Unit Cost ERR
Main Product Production Basis
Main Product Rate per Period
ERR

0
0
0

Main Product Sales

By-product Sales

EUR/Year
EUR/Year

0
0

************************************************************************
OPERATING LABOR AND MAINTENANCE COSTS
Operating Labor
Operators per Shift
Unit Cost
Cost/Operator/H
Total Operating LaborCost/period
Cost

5
20
800,000.00

Maintenance
Cost/8000 Hours
Total Maintenance Cost
Cost/period

139,000.00
139,000.00

Supervision
Supervisors per Shift
Unit Cost
Cost/Supervisor/H
Total Supervision CostCost/period

1
35
280,000.00

************************************************************************
UTILITIES COSTS

Electricity
Rate
KW
Unit Cost
Cost/KWH
Total Electricity Cost Cost/period
Potable Water
Rate
Unit Cost
Cost/M3
Total Potable Water Cost
Cost/period
Fuel
Rate

254.24
0.08
157,631.28

0
0

Unit Cost
Cost/MEGAWH
Total Fuel Cost
Cost/period
Instrument Air
Rate
Unit Cost
Cost/M3
Total Instrument Air Cost
Cost/period
Subtotal Cost
Cost/period

26.81
0

0
0
157,631.28

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Total Cost
Subtotal Cost

Cost/period
Cost/period

0
0
0
461,522.86

Construction
Construction
Manpower Indirects

37,921.30
########
93,367.20
13,015.60
########
74,310.60
########
44,557.30
########
26,686.10 38,445.00
80,627.50 ########
0
0
######## ########