Spreadsheet: john_hodge__16248__THORNBOROUGH SUMMARY
Sheet: PROJECT ESTIMATE

PIPELINE ([NAME]) |  |  |  |  | Est. Qty | Unit | Unit Cost | Total
 | Contractor Installation Direct
 | Upland Installation |  |  |  |  | ft
 | Hot Tap 18" & 24" |  |  |  | 2 | ea. |  | 14500
 | Contractor Mob/Demob |  |  |  | 1 | ea. | 31368
 | Total Contractor Installation Direct
 | Contractor Adder Lay Cost
 | Re-seeding |  |  |  | 2640 | ft |  | 5000
 | Hay Bales |  |  |  | 100 | ft | 2
 | Well Points |  |  |  | 1 | ea. | 8000
 | Concrete Set-on Weights |  |  |  |  | ea. | 200
 | Silt Fencing |  |  |  | 400 | ft | 10
 | Road Bores |  |  |  | 0 | ea. |  | 0
 | Directional Drill |  |  |  | 0 | ea. |  | 0
 | [NAME]
 | Total Contractor Adder Lay Cost
 | Material
 | See "MATL-Lateral" Tab
 | Freight |  |  |  | 0.08
 | Taxes |  |  |  | 0.08
 | Total Material Cost
 | Environmental Costs
 | Hydrostatic Test Water Inspection |  |  |  | 1 | ea. | 4000
 | Archeological Survey |  |  |  | 1 | ea. | 8800
 | Site visit ENRON rep |  |  |  | 6 | days | 500
 | Total Environmental Costs
 | Construction Support
 | Chief Inspector |  |  |  | 22 | days | 400
 | Construction Coordinator |  |  |  | 12 | days | 500
 | [NAME] |  |  |  | 22 | days | 200
 | Welding Inspector |  |  |  | 20 | days | 300
 | Environmental Inspector |  |  |  | 20 | days | 300
 | Electrical Inspector |  |  |  | 0 | days
 | [NAME] |  |  |  | 0 | days
 | Mail/phone/Util/Misc. |  |  |  | 24 | days | 40
 | Surveyors |  |  |  |  | M-days | 420
 | Hot Tap Crew |  |  |  | 7 | days | 400
 | X-Rays |  |  |  | 1 | ea | 17525
 | Total Construction Support
 | Company Labor
 | Company Employees |  |  |  | 9 | days | 380
 | Total Company Labor
 | Engineering / Design
 | Project Manager |  |  |  | 10 | days | 504
 | Project Engineer |  |  |  | 20 | days | 448
 | Travel / Misc |  |  |  | 1 | ea | 3480
 | In House Designers |  |  |  | 28 | days | 380 | 10628.5
 | Total Engineering / Design
 | ROW
 | New ROW  2,640' x 40' |  |  |  | 2.424242424242424 | acres | 217800
 | Temp Work Space 2,640' x 35' |  |  |  | 2.121212121212121 | acres | 54450
 | ROW Mgr |  |  |  | 5 | days | 400
 | Agents |  |  |  | 10 | days | 400
 | Temp Work Space, 100' x 100' (Hot tap) |  |  |  | 0.2295684113865932 | acres | 54450
 | ROW Damages |  |  |  | 1 | ea. | 500
 | Permits, [NAME]. |  |  |  | 1 | ea. | 1200
 | Total ROW
 | Other (Blowdown & Purge) |  |  |  | 400 | Mcf | 5.2
 | As-built Package |  |  |  | 0.009413340120878442
 | Overhead (FGT) |  |  |  | 0.2
 | AFUDC |  |  |  | 0.03
 | Contingency |  |  |  | 0.1481741290425984
 | TOTAL ESTIMATED COST
METER STATION
 | Contractor Install Direct Cost
 | Mech/Civil Direct |  |  |  | 1 | ea. | 125815
 | Electrical Direct |  |  |  | 1 | ea. | 30500
 | Contractor Mob/Demob |  |  |  | 1 | ea. | 12000
 | Total Contractor Install Direct Cost
 | Contractor Adder Install Cost
 | [NAME] |  |  |  | 1 | lot
 | Total Contractor Adder Install Cost
 | Material
 | See "MATL-Lateral" Tab
 | Freight |  |  |  | 0.08
 | Taxes |  |  |  | 0.08
 | Total Material Cost
 | Environmental Costs
 | Hydrostatic Test Water Inspection |  |  |  | 1 | ea. | 3000
 | Site visit ENRON rep |  |  |  | 2 | days | 500
 | Total Environmental Costs
 | Construction Support
 | Chief Inspector |  |  |  | 18 | days | 400
 | Construction Coordinator |  |  |  | 7 | days | 500
 | [NAME] |  |  |  | 13 | days | 200
 | Welding Inspector |  |  |  | 14 | days | 300
 | Environmental Inspector |  |  |  | 0 | days | 300
 | Electrical Inspector |  |  |  | 13 | days | 350
 | [NAME] |  |  |  | 0 | days
 | Mail/phone/Util/Misc. |  |  |  | 16 | days | 40
 | Surveyors |  |  |  | 11 | M-days | 420
 | Hot Tap Crew |  |  |  | 0 | days | 400
 | X-Rays |  |  |  | 1 | ea | 8300
 | Total Construction Support
 | Company Labor
 | Company Employees |  |  |  | 5 | days | 380
 | Total Company Labor
 | Engineering / Design
 | Project Manager |  |  |  | 6 | days | 504
 | Project Engineer |  |  |  | 24 | days | 448
 | Travel / Misc |  |  |  | 1 | ea | 3480
 | In House Designers |  |  |  | 45 | days | 380
 | Total Engineering / Design
 | ROW
 | Agent |  |  |  | 5 | days | 400
 | Permits |  |  |  | 1 | ea. | 1200
 | Total ROW
 | Gas Loss (Blowdown & Purge) |  |  |  | 20 | Mcf | 5.2
 | As-built Package |  |  |  | 0.02
 | Overhead (FGT) |  |  |  | 0.2
 | AFUDC |  |  |  | 0.02
 | Contingency |  |  |  | 0.09921231898370927
 | TOTAL ESTIMATED COST
 | TOTAL METER STATION ESTIMATED COST
 | TOTAL PIPELINE LATERAL ESTIMATED COST
 | PROJECT ESTIMATED COST