Vous êtes sur la page 1sur 1

01 Cost Summary

MICHAEL BAKER JR., INC. 4601 Business Park Blvd., Suite 28 Anchorage, Alaska 99503 Phone: (907) 562-1399 FAX: (907) 562-9901 Client: Alaska Natural Gas Development Authority Project: Construct 24" gas spur P/L, one season Spread No.: 1 winter work

Date:
Class MAOP pipe dia. Pipe w.t. Pipe wt/ft. Length Length Duration

15-Mar-05 1 2500 24 0.521 131 68.5 361,680 104 ($m) Total Cost location psi inches inches pounds miles feet shifts ($) Cost/ft.

COST SUMMARY CONSTRUCTION COSTS UNIT 1 2

DESCRIPTION

Direct Contractor Construction Costs Indirect Contractor Construction Costs Sub-total Contractor Construction Costs Contractor Markup (20% overhead and profit) Sub-total Contractor Markup Total Contractor Costs MATERIAL COSTS

$ 42,190.581 $ 116.65 $ 20,194.487 $ 55.84 $ 62,385 $ 172.49

$ 12,477.014 $ 34.50 $ 74,862 $ 206.98

Material (includes freight) Total Material Costs MISCELLANEOUS COSTS Cathodic system protection (allowance, $18,000 per mile) SCADA and Communications ( allowance, $3.00 per foot) Camp, mobilzation, setup, & demobilize (subcontract, LS) Medical Facility (ambulance, eqipment, facility, training) $125K ea per ANGDA Unload, haul and stockpile pipe & materials, based on pipe weight per cwt @4.30 Gravel Royality @ 0.75 per cyd Air freight supplies, etc @ $25.00 per cwt Open pits, mine and process material, cubic yards at $9.50 per cubic yd. HDD, stream crossings (allowance, $1,075 per foot, 3 total @ 900-ft each) Total Miscellaneous Costs PROJECT INDIRECT COSTS Detailed Engineering Surveying Permitting Quality Control Project Management, etc. Puchasing and expediting Total Project Indirect Costs SUB-TOTAL, TOTAL PIPELINE COSTS OWNERSHIP COSTS Project management Cost of Money Total Ownership Costs CONTINGENCY ALLOWANCE Contingency Total Contingency cost TOTAL SUMMER CONSTRUCTION PIPELINE COSTS ("Level 0" cost estimate)

58,470 $ 161.66

1 2 3 4 5 6 7 8 9

$ $

18,000 3.00 LS LS 472,512 418,704 1,040 200,000 1,075

$ $ $ $ $ $ $ $ $ $

1,233 1,085 125 2,032 314 26 1,900 2,903 9,617.371

$ 3.41 $ 3.00 $ $ 0.35 $ 5.62 $ 0.87 $ 0.07 $ 5.25 $ 8.03 $ 26.59

1 2 3 4 5 6

Cost per ft. $ $ $ $ $ $

19.28 3.00 3.74 11.61 25.48 3.74

$ $ $ $ $ $ $ $

6,973 1,085 1,353 4,199 9,216 1,353 24,178

$ $ $ $ $ $ $

19.28 3.00 3.74 11.61 25.48 3.74 66.85

167,128 $ 462.09

1 2

$ $ $

$ $ $

$ 167,127.562 $ 462.09

Filename: Winter Work Spread 2 - 24 inch spur line_Rev1.xls Sheet: 01 Cost Summary

Page 1 of 1

12:14 PM 4/1/2005

Vous aimerez peut-être aussi