PROPOSAL

Proposal No: V1-SW-210722-MYT-NSMS (10000CMD). Proposal Date: 27-Jul-2021

To: From:
Contact Person: Candice Ma
Company Name: Navis Shipping & Marine Services QT Enviro-Tech (Suzhou) Ltd
Address: Block 3, No. 2 Shuangma St, Suzhou, China
Telephone: +86 512 8666 9191
Fax: +86 512 8666 9192
Website: www.iDesalt.com
Mobile: +86 159 6216 8009
Email: navis@navisshippingmarine.com Candice@iDesalt.com

Cap. Unit Extended

No. Item Type Description Qty
m3/h Price Price
I. Desalination System
SWRO system
1 C2000E Containerized, automatic, with MMF, with ERD 84 534683.16 5 2,673,415.80
1)
Total (USD): 2,673,415.80
Note: The listed price base on the RMB-to-USD exchange rate of 6.40. The offer will be updated when fluctuates more than ±3%.

Terms:
▪ Delivery time: 14 weeks after the advance payment is confirmed
▪ Price terms: EXW Suzhou
▪ Payment term: 30% down payment in advance, 70% before delivery
▪ Valid until: 25-Oct-2021
Appendices:
▪ Appendix 01: Equipment List
▪ Appendix 03: Operating Expense (OPEX) Report
▪ Appendix 04: Process Flow Diagram (PFD)
Notes:
No 1, for raw water turbidity higher than 40 NTU, or raw water with oil and grease, QT recommends (and could provide) extra
1) pre-treatment solutions like clarifiers, Dissolved Air Flotation (DAF), etc. QT could provide customized extra post-treatment
solution (such as mineralization, 2nd pass RO, EDI, etc.) for higher product water requirement, contact us for more details.
No 1.1 , QT provide 10 times use (normally for 1 year usage) of elements for Pre-filter (10 microns nominal) and Main-filter (5
2)
microns absolute), and 2 times use of elements for CIP-filter (20 microns nominal). Worse feed may cause extra use.
No 1.2, Insulation kit is applied for areas with temperatures higher than 35°C or lower than 5°C. Insulation kit is also
3)
recommended for locations with long-time direct sunshine or with poor ventilation.
No 2, QT could provide solutions for raw water intake. This price is a roughly budget price, actual price depend on site
4)
investigation/user providing.
No 3, the capacity of feed tank is more than feed flow x 1 hour. When the quality of raw water varies enormously or raw water is
5)
taken in limited time, the capacity must be increased accordingly.
6) No 4, the capacity of product tank depends on actual conditions such as water supply peak, power supply, etc.
No 8, QT services generally include: installation guidance, commissioning, training and after sales service. QT service cost is based
7)
on unit: per person per day.
Appendix 01: Equipment List for 1 set of C2000E, 10000m3/day will use 5sets C2000E

No. Item Function C2000E Country Brand

Qty: 1
Type：vertical single stage centrifugal NYP/CNP/
1 Feed Pump Feed raw water to sand filter China
Q=185m3/h，H=55m, P=45kW ABD
Pump/impeller M：duplex 2205
Multi-media Filter
2 Remove big particles from raw water automatic
Unit
Qty: 6
Filter Tank China Huayu
φ=1800mm, H=2200mm, M: FRP
Quatz Sand Qty: 15 ton China China
Anthracite Qty: 4.8 ton China China
Remove small particles from filtered Qty: 4 Firstline/
3 Pre-Filter China
water 8060, M: FRP ROPV
To keep HPP, ERD & membrane away Qty: 4 Firstline/
4 Main-Filter China
from any particle 8060, M: FRP ROPV
Qty: 2
Boosting the feed water to pressurize Type：axial piston pump
5 High Pressure Pump Denmark Danfoss
fresh water out Q=43m3/h，H=680m, P=110kW
Piston/cylinder M: duplex 2507
Qty: 2
Energy Recovery Recovering energy from high pressure Type: Integrated isobaric
6 Denmark Danfoss
Device brine water Q=50m3/h，H=30m, P=18.5kW
Rotor/vane M: Duplex 2507
7 Seawater Reverse Osmosis (SWRO) Unit
Qty: 18
RO Vesseles China ROPV
8inch, 8elements, W.P.: 1000psi, M: FRP
Qty: 144
Japan/
RO Membrane Filtering the seawater to get fresh water Type: low pressure Toray/LG
Korea
8040, 37m2, M: polyamide
Frames CS with heavy duty paint China QT
8 CIP Unit Flushing and cleaning the membrane Outside the container
Qty: 1
CIP Tank China QT
V=5000L，M: PP
Type: centrifugal pump
CIP Pump Q=144m3/h，H=32m , P=18.5kW China CNP
Pump/impeller M：SS316
Qty: 3 Firstline/ROP
CIP Filter China
8020, M: FRP V
Frames CS with heavy paint China QT
9 Dosing Unit
Qty: 4
Chemical Tank China Jiangnan
V=80-500L，M: PE
Qty: 4
Chemical Dosing Dosing coagulation, bio-kill , anti-scaling Type: solenoid driven diaphragm Europe/ Seko/
Pump chemicals Q=1-20L/h, H=8bar, P=22-250W USA Prominent
Pump M: PVDF
High Pressure Pipe
10 Transport high pressure water W.P. 80bar, M: duplex 2205 China QT
And Valves
Low Pressure Pipe And
11 Transport low pressure water W.P. 10bar, M: UPVC China Hershey
Valves
12 Instruments
Qty: 8
Pressure Guage Indicate pressure Gemany Wika
Range: 0~10bar, W.M.: PP
Qty: 1
Pressure Guage Indicate pressure Gemany Wika
Range: 0~100bar, W.M.: duplex
Qty: 1
Indicate pressure and switch off power
Eletric Pressure Guage Range: 0~100bar, W.M.: duplex Gemany Wika
while over pressure
Setting: 70 bar
Qty: 1
Switch off power while feed pressure is Europe/
Low Pressure Switch Range: 0~100bar, W.M.: NBR Danfoss
too low USA
Setting: 1 bar
Qty: 3 Gemany/
Pressure Transmitter Send pressure signal to HMI DB/Danfoss
Range: 0~10bar, W.M.: SS316L Denmark
Qty: 2
Pressure Transmitter Send pressure signal to HMI USA Rosemount
Range: 0~100bar, W.M.: Hasteloy
 Qty: 1 Europe/ Seko/
ORP Meter Indicate RO feed ORP value
Range: -2000~2000mV, W.M.: plastic USA Lucenline
Qty: 1 Europe/ Seko/
Conductivity Meter Indicate the conductivity of raw water
Range: 0~200mS/cm, W.M.: plastic USA Lucenline
Indicate the conductivity of product Qty: 1 Europe/ Seko/
Conductivity Meter
water Range: 0~2mS/cm, W.M.: plastic USA Lucenline
Indicate product water flow & send to Qty: 1 Europe/ Seko/
Flow Meter
HMI Type: Turbine, W.M.: plastic USA Lucenline
Qty: 1
Flow Meter Indicate feed water flow & send to HMI China Weltec
Type: Electricmagnetic, W.M.: PVDF
Qty: 4
Flow Meter Indicate feed/brine/CIP water flow China Yinhuan
Type: roto, inpipe, W.M.: plastic
13 Electrical Control System China QT
PLC: Siemens
Control Carbinet Electric control system for system China QT
Parts: Schneider Parts
HMI for control 10" touchscreen China Wenview
Feed pump VFD Qty: 1, 45kw Gemany ABB
HPP VFD Qty: 2, 110kw, heavy duty Gemany ABB
ERD VFD Qty: 2, 18.5kw, heavy duty Gemany ABB
Qty: 2
14 Container Installing the system China QT
40'HQ, with PVC floor and LED light
Level switch(4), Pressure gauge(1),
Relay(2), Fuse(2), Victaulic coulings (3),
tank level switches, spare parts, tools, O-ring & bushings(1 lot), Common tool
15 Accessories included China QT
etc (1set), cartridge (pre-filter: 4, main filter:
4, CIP filter: 3), disassemble tool (1),
UPVC fittings & bolts (1 lot)
Optional (Provided on request)
Qty: 40 (pre)+40 (main)+6(CIP)
consumables, for pre-filter and main- for pre-filter: 10µm, pleated
A1 Cartridge kit QT
filter for main-filter: 5µm abs, pleated
for CIP-filter: 20µm, pleated
Qty: for 2 pcs 40'HQ container
A2 Insulation kit heat insulation and air condition 5cm heat insulation, 1.5-7.5HP air
conditioning
Qty: 1
Type: submersible centrifugal pump
A3 Intake pump for raw water taking Q=187m3/h，H=40m ,
P=26kW
Pump/impeller M：SS904L
Qty: 1
A4 Feed/Product tank Storage of raw/product water
V=216 m3, M: SMC FRP
A5 Water supply station Supply water with constant pressure
Qty: 4
Type: vertical centrifugal pump
Supply Pump
Q=130m3/h，H=50m , P=30kW
Pump/impeller M：SS304
1000L buffer tank, 30kW VFD, CS frames,
other
SS304 piping, Electric control
Appendix 03: Operating Expense (OPEX) Report
Qty Unit Price Amount Price
No. Item Description Unit
for 1 y (USD) (USD)
I. Power (Operating: 22h/day, 330day/year) 1)
1 Intake Pump Estimated, Assumed head=4bar 216425.1 kWh 0.1 21,642.51
2 fastRO C All equipment in container 1610017.5 kWh 0.1 161,001.75
3 Other Water supply, air conditioning, light 123830.4 kWh 0.1 12,383.04
Total Energy consumption: 3.2 kWh/m3
II. Routine Chemicals (Operating: 22h/day, 330day/year) 2)
Polyaluminum
4 Solid (28%), to lower feed turbidity 14520.0 kg 0.3 4,356.00
chloride (PAC)
5 NaClO/Ca(ClO)2 Solid (60%), to kill bacteria in feed water 903.5 kg 1.8 1,626.24
6 NaHSO3/ Na2S2O5 Solid (98%), to dioxidize extra NaClO/Ca(ClO)2 1659.4 kg 0.5 829.71

7 Anti-scalant dosing Liquid (100%), to prevent scaling on membrane 4065.6 kg 7.2 29,272.32
8 NaOH Solid (98%), to clean the membrane 9.4 kg 0.3 2.83
9 Citrin acid Solid (99%), to clean the membrane 560.0 kg 0.7 392.00
III. Maintenance
Membrane
10 Assume: Replace all membrane in 3 years 0.25 set 116640 29,160.00
replacement 3)
Assume: Filter elements replacement in 1 year,
11 Consumables 10 times usage for Pre-filter and Main filter, 2 1 set 7485.481 7,485.48
times usage for CIP filter
12 Maintenance Repair, membrane cleaning, repainting, etc. 1 lot 29704.6 29,704.62
IV. Labour
13 Operator 4) Local maintenance personnel 1.0 person 10,000 10,000.00

Total cost per year (USD): 307,857

Cost per day (USD): 932.90
Cost per ton product (USD): 0.50

Note:
1) Different countries have different electricity prices. Sometimes in the same country there are even differences between
regions. The above estimates are therefore for reference only.
2) The consumption of chemicals is for reference only. Actual consumption will depend on actual operating conditions.

3) The cost of replacing the membrane is based on the replacement of the entire membrane after an operating period of
3 years.
4) QT provide remote monitoring and control system to lower the requirement of operator. Thus, 1 operator could be
hired on a full-time basis for the daily management of the unit.
Appendix 04: Process Flow Diagram (PFD)

Note: This is typical process of fastRO C. If detailed P&ID is required, please contact us.