| КРЫОПАК, компания | 100 | $3.531 | ||
| ПОЧТОВЫЙ ЯЩИК 5141
IH
35 South |
СУММА | Конверсионные кубические(футы) | ||
| Неш Браунфелс,
Штат
Техас США 78132 |
к кубическим метрам $US/сум | |||
| Вычислять LNG продажные цены, использующие различные Газовые затраты и | ||||
| дивиденд.Дивиденд 30 % перед налогами | ||||
| Размер Завода: | 10 MMSCFGPD | 353,145 |
|
|
| Рассмотрение Газа | $750,000 | $75,000,000 | ||
| Расплавлять | $9,375,000 | $937,500,000 | ||
| Хранение и Передача | $5,500,000 | $550,000,000 | ||
| Инвестиция Общего количества | $15,625,000 | $1,562,500,000 | ||
| Ежегодные Затраты: | ||||
| Обслуживание | $468,750 | $46,875,000 | ||
| Рабочая сила | $375,000 | $37,500,000 | ||
| Наверху и Наблюдение | $187,500 | $18,750,000 | ||
| Расход Периферийного отделения | $125,000 | $12,500,000 | ||
| Электричество в $ .05 за Kilowatt час | $100,000 | $10,000,000 | ||
| Дивиденд 30 % перед налогами | $4,687,500 | $468,750,000 | ||
| (1) Затраты (пред Газовая Стоимость) | $5,943,750 | $594,375,000 | ||
| Газ Топлива | $437,500 | $52,500,000 | $61,250,000 | $70,000,000 |
| Обработайте Газ | $4,375,000 | $525,000,000 | $612,500,000 | $700,000,000 |
| ( 2) Общие Газовые Затраты | $4,812,500 | $577,500,000 | $673,750,000 | $770,000,000 |
| Общая стоимость (1) + (2) | $10,756,250 | $1,171,875,000 | $1,268,125,000 | $1,364,375,000 |
| Газовые Цены за Mcf: | $1.25 | $1.50 | $1.75 | $2.00 |
| Газовые Цены за Mcm (сумма) | $4.414 | $5.297 | $6.180 | $7.063 |
| Ежегодные Галлоны | 42,000,000 | 42,000,000 | 42,000,000 | 42,000,000 |
| ЛНГ Стоимость за Галлон | $0.256 | $0.279 | $0.302 | $0.325 |
| Ежегодные Литр | 158,982,600.00 | 158,982,600.00 | 158,982,600.00 | 158,982,600.00 |
| ЛНГ Стоимость за Литр | $6.76 | $7.37 | $7.98 | $8.59 |
| The size of Factory: | 10 MMSCFD | 353,145 Кубические метры в день | ||
| Consideration of Gas | $750,000 | |||
| Liquefaction | $9,375,000 | The dividend 30 % before the taxes | ||
| Storage and Transfer | $5,500,000 | |||
| The investment of Total | $15,625,000 | |||
| The annual Costs: | ||||
| Service | $468,750 | |||
| Labour | $375,000 | |||
| Above and Supervision | $187,500 | |||
| Cost of Peripheral branch | $125,000 | |||
| Electricity in $ .05 for Kilowatt hour | $100,000 | |||
| The dividend 30 % before the taxes | $4,687,500 | |||
| (1) Costs (пред Gas Cost) | $5,943,750 | |||
| Gas of Fuel | $437,500 | $525,000 | $612,500 | $700,000 |
| Process GAS | $4,375,000 | $5,250,000 | $6,125,000 | $7,000,000 |
| (2) General(common) Gas Costs | $4,812,500 | $5,775,000 | $6,737,500 | $7,700,000 |
| Total cost (1) + (2) | $10,756,250 | $11,718,750 | $12,681,250 | $13,643,750 |
| The gas Prices for Mcf: | $1.25 | $1.50 | $1.75 | $2.00 |
| The gas Costs: | ||||
| Annual Gallons | 42,000,000 | 42,000,000 | 42,000,000 | 42,000,000 |
| LNG Cost for Gallon | $0.26 | $0.28 | $0.30 | $0.33 |
| KRYOPAK, компания. | ||||
| ПОЧТОВЫЙ ЯЩИК 15127 | ||||
| Lenexa, Штат Канзас США 66285-5127 | ||||
| Вычислять LNG продажные цены, использующие различные Газовые затраты и | ||||
| дивиденд.Дивиденд 30 % перед налогами | ||||
| Размер Завода: | 10 MMSCFGPD | 353,145 Кубические метры в день | ||
| Рассмотрение Газа | $750,000 | |||
| Liquefaction | $9,375,000 | |||
| Хранение и Передача | $5,500,000 | |||
| Инвестиция Общего количества | $15,625,000 | |||
| Ежегодные Затраты: | ||||
| Обслуживание | $468,750 | |||
| Рабочая сила | $375,000 | |||
| Наверху и Наблюдение | $187,500 | |||
| Расход Периферийного отделения | $125,000 | |||
| Электричество в $ .05 за Kilowatt час | $100,000 | |||
| Дивиденд 30 % перед налогами | $4,687,500 | |||
| (1) Затраты (пред Газовая Стоимость) | $5,943,750 | |||
| Газ Топлива | $437,500 | $525,000 | $612,500 | $700,000 |
| Обработайте Газ | $4,375,000 | $5,250,000 | $6,125,000 | $7,000,000 |
| ( 2) Общие Газовые Затраты | $4,812,500 | $5,775,000 | $6,737,500 | $7,700,000 |
| Общая стоимость (1) + (2) | $10,756,250 | $11,718,750 | $12,681,250 | $13,643,750 |
| Газовые Цены за Mcf: | $1.25 | $1.50 | $1.75 | $2.00 |
| Газовые Затраты: | ||||
| Ежегодные Галлоны | 42,000,000 | 42,000,000 | 42,000,000 | 42,000,000 |
| ЛНГ Стоимость за Галлон | $0.26 | $0.28 | $0.30 | $0.33 |
| To calculate LNG selling prices using various Gas costs and return on investment. | 40% Return on Investment before taxes | |||
| Plant Size: 10 ММscfd | 353145 Тысяча кубических метров в день | |||
| Plant Costs: | ||||
| Gas Treating | $750,000 | |||
| Liquefaction | $9,375,000 | |||
| Storage & Transfer | $5,500,000 | |||
| Total Investment | $15,625,000 | |||
| Annual Costs: | ||||
| Maintenance | $468,750 | |||
| Labor | $375,000 | |||
| Overhead and Supervision | $187,500 | |||
| Field Office Expense | $125,000 | |||
| Electricity @ $.05/KW-hr | $100,000 | |||
| 40% Return on Investment before taxes | $6,250,000 | |||
| (1) Costs (pre Gas Cost) | $7,506,250 | |||
| Gas Prices per Mcf: | $1.25 | $1.50 | $1.75 | $2.00 |
| Gas Costs: | ||||
| Fuel Gas | $437,500 | $525,000 | $612,500 | $700,000 |
| Process Gas | $4,375,000 | $5,250,000 | $6,125,000 | $7,000,000 |
| (2) Total Gas Costs | $4,812,500 | $5,775,000 | $6,737,500 | $7,700,000 |
| Total Cost (1)+(2) | $12,318,750 | $13,281,250 | $14,243,750 | $13,643,750 |
| Annual Gallons | 42,000,000 | 42,000,000 | 42,000,000 | 42,000,000 |
| LNG Cost per Gallon | $0.29 | $0.32 | $0.34 | $0.36 |