Spreadsheet: kevin_hyatt__19633__KevinHyatt
Sheet: Page 2

 |  |  |  |  |  |  | ORIGINAL |  |  |  |  |  | PAGE 2 of 2
Project Definition |  | Project Title |  |  |  |  | REVISION NO.
 |  |  |  |  |  |  | CANCEL
Project WBS |  |  |  |  |  |  | AFUDC
 |  |  |  |  |  |  | Overhead Rate
WBS | Cost | PS | Materials |  |  |  | Qty | Unit | AFUDC | OH | Item | Current | Previous
Element | Element | Asset |  |  |  |  |  |  |  |  | Cost | Cost | Cost
.06 | 53500500 |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
.06 |  |  |  |  |  |  | 0 |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  | TOTAL MATERIALS
 |  |  |  |  |  |  |  |  |  |  | FREIGHT | 0 | 0
 |  |  |  |  |  |  |  |  |  |  | SALES TAX | 0 | 0
 |  |  |  |  |  |  |  |  |  |  | GRAND TOTAL MATERIALS + AFUDC + OH
ENVIRONMENTAL |  |  |  |  |  | Overhead |  | Interest |  |  | Planned Total | SAP Total
.01 | .01 |  | ENVR-GENERAL EXPENSE |  |  |  |  |  |  |  | 0 |  | 0
.01 | .02 |  | ENVR-PERMITS/AUTH. |  |  |  |  |  |  |  | 0 |  | 0
.01 | .03 |  | ENVR.CONST.MONITOR |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  | TOTAL
CONSTRUCTION SUPPORT
.02 | .01 |  | COMPANY LABOR |  |  |  |  |  |  |  | 0 |  | 0
.02 | .02 |  | CONTRACT LABOR |  |  |  |  |  |  |  | 0 |  | 0
.02 | .03 |  | XRAY (NDT) |  |  |  |  |  |  |  | 0 |  | 0
.02 | .04 |  | SURVEY |  |  |  |  |  |  |  | 0 |  | 0
.02 | .05 |  | 3RD PARTY INSPECT |  |  |  |  |  |  |  | 0 |  | 0
.02 | .06 |  | TEST |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  | TOTAL
DISTRICT LABOR AND EQUIPMENT
.03 |  |  | COMPANY LABOR |  |  |  |  |  |  |  | 0 |  | 0
ENGINEERING
.04 | .01 |  | COMPANY LABOR |  |  |  |  |  |  |  | 0 |  | 0
.04 | .02 |  | CONTRACT LABOR |  |  |  |  |  |  |  | 0 |  | 0
.04 | .03 |  | AS-BUILTS |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  | TOTAL
CONTRACT INSTALLATION
.05 |  |  | CONTRACT LABOR |  |  |  |  |  |  |  | 0 |  | 0
ROW AND OTHER
.06 | .38 | 53102200 | Real Property Purchase |  |  |  |  |  |  |  | 0 |  | 0
.06 | .38 | 53102000 | Right-of-Way |  |  |  |  |  |  |  | 0 |  | 0
.07 |  | 53102100 | Damages, Services, & Other |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  | TOTAL
CONTINGENCY
.08 |  |  | CONTINGENCY |  |  |  |  |  |  | TOTAL | 0 |  | 0
OTHER
.09 | .01 |  | OTHER GENERAL |  |  |  |  |  |  |  | 0 |  | 0
.09 | .02 |  | GAS LOSS |  |  |  |  |  |  |  | 0 |  | 0
.09 | .03 |  | QUALITY INSPECTION |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  | TOTAL
 |  | Total Estimated Cost
 |  |  |  |  |  |  |  |  |  |  | 0 |  | 0
 |  | Net Cost