Size
Labor
Material
CSUP
Engineering
Environmental
ROW
Contingency
Launcher/Receiver
Main Line Valves
4
30536
24316
4580
5000
1500
16000
8587
0
0
6
40096
39267
6014
5000
1500
16000
11369
0
18000
8
63308
66841
9496
5000
1500
16000
17140
0
24000
10
64765
69932
9715
5000
1500
16000
17655
74000
28000
12
16
18
20
24
26
30
70922 107775 145347 170707 193142 204848 233708
90252 116550 159905 176432 235957 264538 366991
10638 16166 21802 25606 28971 30727 35056
5000
5000
5000
5000
5000
5000
5000
1500
3000
3000
3000
3000
3000
3000
16000 17600 17600 17600 17600 17600 17600
20699 28126 37446 42190 51467 56028 70923
95000 120000 140000 160000 270000 290000 320000
30000 36000 41000 48000 55000 66000 74000
36
266344
419639
39952
5000
3000
17600
80599
385000
111000
$/Mile/
Diameter
7423
8698
1113
$/Km/
Diameter
4613
5405
692
Corrected
To 2000
5298
6208
795
2044
1270
1459
13760
Environmental Corrected to 2000
<16
16 & >
Engineering Corrected To 2000
1723
3446
165122856
11762541
2660356
179545753
5743
ROW Corrected To 2000
<16
16 & >
18379
20217
0.0693653 192000000
Launcher/Receiver
Corrected to 2000
Difference
22000
42000
20000
63000
21000
85003 109125 137842 160816 183790 310145 333119 367579
22003 24122 28717 22974 22974 126355 22974 34461
442244
74665
Main Line Valves
Corrected to 2000
Difference
14000
20676
6676
27568
6892
32163
4595
127504
42501
34461
2297
41353
6892
47096
5743
55137
8041
63178
8041
75813
12636
85003
9189
PROJECT COST SPREADSHEET
ITEM DESCRIPTION
Labor
Material
CSUP
Engineering
Environmental
ROW
Contingency
Launchers/Receivers
Main Line Valves
$/KM/Inch
Diameter
$5,298
$6,208
$795
$/KM
Diameter
(Inches)
460
4
460
4
460
4
460
4
460
4
460
4
460
4
460
4
460
4
TOTAL PIPELINE COST
$/UNIT
$5,743
$1,723
$18,379
$1,459
$0
$0
KM
Notes:
Launchers/Receivers Based on Installation of Pig Stations Maximum Spacing of 150 Km's.
Main Line Valves Based on Installation of Valves Every 28 Km's.
Taxes Not Included.
Values For Input Sheet:
= 10% (Material + Launchers/Receiver + Main Line Valves)
Materials Local
= 90% (Material + Launchers/Receiver + Main Line Valves)
Materials Imported
Minus 10% due to freight Included on this sheet and
calculated on the Input sheet.
= 85% (Labor + CSUP + Engineering + Environmental)
Third Party Local
= 15% (Labor + CSUP + Engineering + Environmental)
Third Party Imported
= Contingency
Contingency
Other
= ROW (Right-of-Way)
Another way :
$29,440,000
1600. d. Km. L =
COST SPREADSHEET
TOTAL COST
$9,748,986
$11,423,483
$1,462,323
$2,641,977
$792,593
$8,454,327
$2,684,046
$0
$0
$37,207,735
Pig Stations Maximum Spacing of 150 Km's.
ves Every 28 Km's.
$1,142,348
$9,253,021
$12,448,997
$2,196,882
$2,684,046
$8,454,327
d=4
d=6
1600. d. Km. L = 28,800,000.00
1600. d. Km. L = 43,200,000.00
Caeria de 6 in , x42, e = 0,250 - Tricapa =
Caeria de 4 in , x42, e = 0,250 - Tricapa =
42.46