Incremental Material & Labor Costs to Facilitate SIMOPS- CNF81

10" Pipe 4" Pipe

Welding $619/22.77= 28 $200/22.77= 9
Stress Relive $188/22.77= 8 $115/22.77= 5
X-Ray $104/22.77 5 $63/22.77= 3
Hydrotest (600*6m)/22.77= 158 (329*6)/22.77= 87
Subtotal 199 104
Material Factors
Inconel 60% 119 62
Total hrs 318 166

Flanges 1,350 1120

Escalation 18% 243 202
Add. Escalation 20% 270 224
Total Cost - each $1,863 $1,546

Gaskets 254 254

Escalation 18% 46 46
Add. Escalation 20% 51 51
Total Cost - each $351 $351

File: 510695750.xls (Rate)

Incremental Material & Labor Costs to Facilitate SIMOPS- CNF81

WH5 WH4 WH9 Contingency

Total
Hours Rate Unit Rate Nos Total Nos Total Nos Total Nos Total
10" Pipe Welds Labor 318.00 22.77 $7,241 8 $57,927 4 $28,963 4 $28,963 0 0 $115,854
Supervisor 32.00 25.00 $800 8 $6,400 4 $3,200 4 $3,200 0 0 $12,800
Flanges - 10" $1,863 8 $14,904 4 $7,452 4 $7,452 4 $7,452 $37,260
Gaskets - 10" $351 4 $1,404 2 $702 2 $702 2 $702 $3,510
Mark-up on materials 12% $1,957 $978 $978 $0 $978 $4,892

4" Pipe Weld Labor 166.00 22.77 $3,780 8 $30,239 4 $15,119 4 $15,119 0 0 $60,477
Supervisor 17.00 25.00 $425 8 $3,400 4 $1,700 4 $1,700 0 0 $6,800
Flanges - 4" $1,546 8 $12,368 4 $6,184 4 $6,184 4 $6,184 $30,920
Gaskets - 4" $351 4 $1,404 2 $702 2 $702 2 $702 $3,510
Mark-up on materials 12% $1,653 $826 $826 $826 $4,132
Total $131,655 $65,828 $65,828 $16,845 $280,155

Allowance for small

Bore Pipe (<2") 10% $13,166 $6,583 $6,583 $1,684 $28,015

Total $144,821 $72,410 $72,410 $18,529 $308,170

File: 510695750.xls (T-Cost)