Project Summey Fisseha Desta

A
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
UNITS
VALUE
Project
Summary
(Project
Summary)
PROJSUM.ICS
2
3
ITEM
************************************************************************
PROJECT INFORMATION
biodiesel
biodiesel production
Project Name
Project Description
Thu Feb 14 17:10:35 2013

AspenTech
Analysis Date and Time

Simulator Type
Simulator Version
Simulator Report File
Simulator Report Date
Economic Analysis Type
Version
Project Directory
Scenario Name
Scenario Description
*****************************************************************
CAPITAL COST EVALUATION BASIS
C:\ProgramData\AspenTech
Thursday, February 14, 2
IPE
15.0.0
C:\Program Files\AspenTe
Scenario1
biodiesel production
Date
Country
Units of Measure
Currency (Cost) Symbol
Currency Conversion Rate
USD/U.S. DOL
System Cost Base Date
Project Type
Design code
Prepared By
Plant Location
Capacity
Time Difference Between System Cost Base Date a Days
User Currency Name
User Currency Description
User Currency Symbol
14FEB13
US
I-P
U.S. DOLLAR
1.00
1Q 06
Grass roots/Clear field
ASME
baki
Africa
6400 LB/Year Fame @ 0.
3,594.00
DOLLARS
U.S. DOLLARS
USD
*****************************************************************
TIME PERIOD
Period Description
Operating Hours per Period
Number of Weeks per Period
Number of Periods for Analysis
Year
8,000.00
52.00
22.00
Hours/period
Weeks/period
Period
*****************************************************************
SCHEDULE
Start Date for Engineering
Duration of EPC Phase
Length of Start-up Period
Duration of Construction Phase
02/14/13 17:14:21
1FEB16
Weeks
Weeks
Weeks
54.00
20.00
24.00
1/54
A
1
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
02/14/13 17:14:22
Project
(Project Summary
Summary)
PROJSUM.ICS
2
3
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
Time Difference Between System Cost Base Date a
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
2/54
A
1
PROJSUM.ICS Project
(ProjectSummary
Summary)
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
02/14/13 17:14:22
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
3/54
A
1
PROJSUM.ICS Project
(ProjectSummary
Summary)
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
02/14/13 17:14:22
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
4/54
A
1
PROJSUM.ICS Project
(ProjectSummary
Summary)
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
02/14/13 17:14:22
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
5/54
A
1
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
Project
Summary
(Project
Summary)
PROJSUM.ICS
2
3
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
02/14/13 17:14:22
6/54
A
1
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
Summary
(Project Project
Summary)
PROJSUM.ICS
2
3
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
02/14/13 17:14:22
7/54
A
1
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
Summary
(Project Project
Summary)
PROJSUM.ICS
2
3
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
02/14/13 17:14:22
8/54
A
1
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
02/14/13 17:14:22
Summary
PROJSUM.ICSProject
(Project
Summary)
2
3
4
5
6
ITEM
************************************************************************
PROJECT INFORMATION
Project Name
Project Description

Simulator Type
Simulator Version
Version
Project Directory
Scenario Name
*****************************************************************
Date
Country
Units of Measure
Project Type
Design code
Prepared By
Plant Location
Capacity
User Currency Name
*****************************************************************
TIME PERIOD
Period Description
*****************************************************************
SCHEDULE
9/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
PROJSUM.ICS
Project
Summary
(Project
Summary)
Monday, February 13, 201
Completion Date for Construction
*****************************************************************
CAPITAL COSTS PARAMETERS
Working Capital Percentage
Percent/period
5.00
Cost/period
Cost/period
Percent/period
Percent/period
Percent/period
Percent/period
0.00
0.00
25.00
25.00
50.00
8.00
Percent/period
Percent/period
Period
Percent
30.00
20.00
10.00
20.00
*****************************************************************
OPERATING COSTS PARAMETERS
Operating Supplies (lump-sum)
Laboratory Charges (lump-sum)
User Entered Operating Charges (as percentage)
Operating Charges (Percent of Operating Labor Co
Plant Overhead (Percent of Operating Labor and M
G and A Expenses (Percent of Subtotal Operating
*****************************************************************
GENERAL INVESTMENT PARAMETERS
Tax Rate
Interest Rate
Economic Life of Project
Salvage Value (Fraction of Initial Capital Cost)
Depreciation Method
Straight Line
*****************************************************************
ESCALATION
131
132
Project Capital Escalation
02/14/13 17:14:22
Percent/period
8.00
10/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
02/14/13 17:14:23
PROJSUM.ICS
Project
(Project Summary
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
11/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
02/14/13 17:14:23
PROJSUM.ICS Project
(ProjectSummary
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
12/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
02/14/13 17:14:23
PROJSUM.ICS Project
(ProjectSummary
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
13/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
02/14/13 17:14:23
PROJSUM.ICS Project
(ProjectSummary
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
14/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
PROJSUM.ICS
Project
Summary
(Project
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
131
132
02/14/13 17:14:23
15/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
PROJSUM.ICS
Summary
(Project Project
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
131
132
02/14/13 17:14:23
16/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
PROJSUM.ICS
Summary
(Project Project
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
131
132
02/14/13 17:14:23
17/54
A
1
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
02/14/13 17:14:23
Summary
PROJSUM.ICSProject
(Project
Summary)
*****************************************************************
*****************************************************************
*****************************************************************
Tax Rate
Interest Rate
Depreciation Method
*****************************************************************
ESCALATION
18/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
PROJSUM.ICS
Project
Summary
(Project
Summary)
Products Escalation
Raw Material Escalation
Operating and Maintenance Labor Escalation
Utilities Escalation
Percent/period
Percent/period
Percent/period
Percent/period
5.00
3.50
3.00
3.00
*****************************************************************
PROJECT RESULTS SUMMARY
Total Project Capital Cost
Total Raw Materials Cost
Total Products Sales
Total Operating Labor and Maintenance Cost
Total Utilities Cost
Total Operating Cost
Cost
Cost/period
Cost/period
Cost/period
Cost/period
Cost/period
26,956,043.61
137,360.00
1,280.00
1,361,000.00
151,822.55
2,851,937.15
Operating Labor Cost

Maintenance Cost
Operating Charges
Plant Overhead
Subtotal Operating Cost
G and A Cost
Cost/period
Cost/period
Cost/period
Cost/period
Cost/period
1,240,000.00
121,000.00
310,000.00
680,500.00
2,640,682.55
211,254.60
*****************************************************************
Total Cost
PROJECT CAPITAL SUMMARY

Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
Cost
4,538,300.50
195,510.80
817,864.00
290,357.50
53,434.00
835,674.00
602,522.80
301,485.10
25,224.70
4,103,800.20
0.00
304,316.20
481,649.50
0.00
2,510,027.50
0.00
Total Project Cost

Adjusted Total Project Cost
Cost
Cost
15,060,166.80
26,956,043.61
*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Material Procurement
Home Office
Total Design, Eng, Procurement Cost
*****************************************************************
02/14/13 17:14:23
Cost
430,000.00
830,200.00
251,600.00
108,500.00
1,620,300.00
19/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
02/14/13 17:14:24
PROJSUM.ICS
Project
(Project Summary
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Design, Eng, Procurement
1,620,300.00
0.00
110,180.40
0.00
346,096.10
Total Project Cost

*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
Manhours
4,808.00
10,518.00
1,495.00
20/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
02/14/13 17:14:24
PROJSUM.ICS Project
(ProjectSummary
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Construction Material
4,538,300.50
589,855.20
153,180.50
34,866.50
692,463.60
520,989.50
146,603.10
7,627.40
1,069,500.00
232,601.60
159,719.70
0.00
1,629,141.40
Total Project Cost

*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
21/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
02/14/13 17:14:24
PROJSUM.ICS Project
(ProjectSummary
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Construction Manhour
8,400.00
9,289.00
7,064.00
912.00
5,473.00
3,429.00
7,336.00
953.00
Total Project Cost

*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
22/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
02/14/13 17:14:24
PROJSUM.ICS Project
(ProjectSummary
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Construction Manpower
195,510.80
228,008.80
137,177.00
18,567.50
143,210.50
81,533.30
154,882.00
17,597.30
29,294.60
86,497.20
0.00
218,455.80
Total Project Cost

*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
23/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
PROJSUM.ICS
Project
Summary
(Project
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Construction Indirects
1,414,000.10
42,420.00
125,252.10
0.00
316,334.40
Total Project Cost

*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
02/14/13 17:14:25
24/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
PROJSUM.ICS
Summary
(Project Project
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Total Project Cost
*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
02/14/13 17:14:25
25/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
PROJSUM.ICS
Summary
(Project Project
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Total Project Cost
*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
02/14/13 17:14:25
26/54
A
1
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
02/14/13 17:14:25
Summary
PROJSUM.ICSProject
(Project
Summary)
Products Escalation
*****************************************************************
Maintenance Cost
Operating Charges
Plant Overhead
G and A Cost
*****************************************************************
Purchased Equipment
Equipment Setting
Piping
Civil
Steel
Instrumentation
Electrical
Insulation
Paint
Other
Subcontracts
G and A Overheads
Contract Fee
Escalation
Contingencies
Special Charges
Total Project Cost
*****************************************************************
ENGINEERING SUMMARY
Basic Engineering
Detail Engineering
Home Office
*****************************************************************
27/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
PROJSUM.ICS
Project
Summary
(Project
Summary)
RAW MATERIALS COSTS AND PRODUCTS SALES

Raw Materials Cost per Hour
Cost/Hour
Cost/Period
17.17
137,360.00
Products Sales per Hour

Cost/Hour
Cost/Period
0.16
1,280.00
Main Product Name

Main Product Rate
Main Product Unit Cost
Main Product Production Basis
Main Product Rate per Period
Main Product Sales
By-product Sales
LB/H
USD/LB
LB/Year
USD/Year
USD/Year
Fame
0.80
0.20
LB
6,400.00
1,280.00
-0.00
*****************************************************************
OPERATING LABOR AND MAINTENANCE COSTS
Operating Labor
Operators per Shift
Unit Cost
Total Operating Labor Cost
Cost/Operator/
Cost/period
6.00
20.00
960,000.00
Maintenance
Cost/8000 Hours
Total Maintenance Cost
Cost/period
121,000.00
121,000.00
Supervision
Supervisors per Shift
Unit Cost
Total Supervision Cost
Cost/Supervis
Cost/period
1.00
35.00
280,000.00
KW
Cost/KWH
Cost/period
366.57
0.04
103,813.47
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Total Electricity Cost
Potable Water
Rate
Unit Cost
Total Potable Water Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
Total Instrument Air Cost
02/14/13 17:14:25
Cost/MMGAL
Cost/period
0.00
0.00
MMBTU/H
Cost/MMBTU
Cost/period
2.34
2.56
48,009.07
Cost/KCF
Cost/period
0.00
0.00
28/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
02/14/13 17:14:25
PROJSUM.ICS
Project
(Project Summary
Summary)

Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
29/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
02/14/13 17:14:25
PROJSUM.ICS Project
(ProjectSummary
Summary)
Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
30/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
02/14/13 17:14:25
PROJSUM.ICS Project
(ProjectSummary
Summary)
Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
31/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
02/14/13 17:14:26
PROJSUM.ICS Project
(ProjectSummary
Summary)
Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
32/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
PROJSUM.ICS
Project
Summary
(Project
Summary)

Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
02/14/13 17:14:26
33/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
PROJSUM.ICS
Summary
(Project Project
Summary)

Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
02/14/13 17:14:26
34/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
PROJSUM.ICS
Summary
(Project Project
Summary)

Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
02/14/13 17:14:26
35/54
A
1
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
02/14/13 17:14:26
Summary
PROJSUM.ICSProject
(Project
Summary)
Main Product Name
Main Product Rate
Main Product Sales
By-product Sales
*****************************************************************
Operating Labor
Operators per Shift
Unit Cost
Maintenance
Cost/8000 Hours
Supervision
Unit Cost
*****************************************************************
UTILITIES COSTS
Electricity
Rate
Unit Cost
Potable Water
Rate
Unit Cost
Fuel
Rate
Unit Cost
Total Fuel Cost
Instrument Air
Rate
Unit Cost
36/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
PROJSUM.ICS
Subtotal Cost
02/14/13 17:14:26
Project
Summary
(Project
Summary)
Cost/period
151,822.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
02/14/13 17:14:26
PROJSUM.ICS
Project
(Project Summary
Summary)
Subtotal Cost
38/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
02/14/13 17:14:26
PROJSUM.ICS Project
(ProjectSummary
Summary)
Subtotal Cost
39/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
02/14/13 17:14:26
PROJSUM.ICS Project
(ProjectSummary
Summary)
Subtotal Cost
40/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
02/14/13 17:14:26
PROJSUM.ICS Project
(ProjectSummary
Summary)
Subtotal Cost
41/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
PROJSUM.ICS
Project
Summary
(Project
Summary)
Subtotal Cost
02/14/13 17:14:27
42/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
PROJSUM.ICS
Summary
(Project Project
Summary)
Subtotal Cost
02/14/13 17:14:27
43/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
PROJSUM.ICS
Summary
(Project Project
Summary)
Subtotal Cost
02/14/13 17:14:27
44/54
A
1
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
02/14/13 17:14:27
Summary
PROJSUM.ICSProject
(Project
Summary)
Subtotal Cost
45/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
PROJSUM.ICS
Project
Summary
(Project
Summary)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Cost
Subtotal Cost
02/14/13 17:14:27
Cost/period
Cost/period
0.00
0.00
0.00
0.00
46/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
02/14/13 17:14:27
PROJSUM.ICS
Project
(Project Summary
Summary)
Total Cost
Subtotal Cost
47/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
02/14/13 17:14:27
PROJSUM.ICS Project
(ProjectSummary
Summary)
Total Cost
Subtotal Cost
48/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
02/14/13 17:14:27
PROJSUM.ICS Project
(ProjectSummary
Summary)
Total Cost
Subtotal Cost
49/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
02/14/13 17:14:27
PROJSUM.ICS Project
(ProjectSummary
Summary)
Total Cost
Subtotal Cost
50/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
PROJSUM.ICS
Project
Summary
(Project
Summary)
Total Cost
Subtotal Cost
02/14/13 17:14:27
51/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
PROJSUM.ICS
Summary
(Project Project
Summary)
Total Cost
Subtotal Cost
02/14/13 17:14:27
52/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
PROJSUM.ICS
Summary
(Project Project
Summary)
Total Cost
Subtotal Cost
02/14/13 17:14:27
53/54
A
1
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
02/14/13 17:14:27
Summary
PROJSUM.ICSProject
(Project
Summary)
Total Cost
Subtotal Cost
54/54

Project Summey Fisseha Desta

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Project Summey Fisseha Desta

Hochgeladen von

Copyright:

Verfügbare Formate

A

Thu Feb 14 17:10:35 2013

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Analysis Date and Time

Completion Date for Construction

Completion Date for Construction

Completion Date for Construction

Completion Date for Construction

Completion Date for Construction

Operating Labor Cost

PROJECT CAPITAL SUMMARY

Total Project Cost

Design, Eng, Procurement

Total Project Cost

Total Project Cost

Total Project Cost

Total Project Cost

Total Project Cost

RAW MATERIALS COSTS AND PRODUCTS SALES

Products Sales per Hour

Main Product Name

RAW MATERIALS COSTS AND PRODUCTS SALES

RAW MATERIALS COSTS AND PRODUCTS SALES

RAW MATERIALS COSTS AND PRODUCTS SALES

RAW MATERIALS COSTS AND PRODUCTS SALES

Das könnte Ihnen auch gefallen