7/29/2019 Badger Lng Conversion Preliminary Budget

1/1

Estimated Budget for BADGER LNG conversion

HARDWARE PRICING (supplied by G.R. Bowler)

BMS (4 BOILERS) 206,684.00$

ACC (4 BOILERS AND PLANT) 295,196.00$

LNG STORAGE TANKS (2) 3,260,897.00$ *

STEAM FLOWMETERS (6) 59,553.00$GAS FLOWMETERS (4) 50,325.00$

SALWICO GAS DETECTOR SYSTEM 52,515.00$

UPS SYSTEM W/ XFER SW & BATTERY BOX 20,133.00$

HOFFMANTYPE STEEL ENCLOSURES 17,918.00$

HMI ENCLOSURES FOR BRIDGE, C/E OFFICE & CREWS' MESS 2,250.00$

FLAT PANEL HMI PCS FOR REMOTE PANELS 15,000.00$

BOILER ROOM HMI PANELS 1,500.00$

VORTEX COOLERS FOR HOT AREA HMI PANELS 3,174.00$

TRANSMITTERS 143,515.00$

CONTROL & BLOCK VALVES 158,362.00$

SECOND DRUM LEVEL (KTek) 34,614.00$

FLAME SCANNERS (Fireye) 19,404.00$

ZEECO LOW NOX BURNER 435,800.00$

FD FANS WITH BALDOR MOTORS 6,900.00$

WIRE, CONDUIT AND CABLES 18,000.00$

INSTALLATION AND TESTING

ONSITE BURNER TESTING TO 90% BURNER (Bowler) 35,969.00$

ENGINEERING AND ABS CERTIFICATION 1,016,000.00$

BUNKERING CONTROL AND SAFETY SYSTEM 518,000.00$

DEMOLITION OF COAL BUNKER SPACES 36,245.00$

PIPING FROM BOILERS TO STORAGE TANKS (INCLUDING Installation) 778,000.00$ *SHIPYARD COSTS 2,539,000.00$

9,724,954.00$

*The desired LNG tank storage location is in the existing coal bunker

space. Tanks storage below passenger accomodations has not

received ABS or USCG approval at this time. Alternate tank storage

locations have been identified, but the cost of utilizing those areas

has not been calculated.