January 17, 2013
OPINION OF PROBABLE CONSTRUCTION COST Livingston to Brazos Pipeline OPCC
ESTIMATOR EJE ITEM
CHECKED BY JVW
DESCRIPTION
QUANTITY
UNIT
ACCOUNT NO GCW13494 UNIT PRICE
GENERAL ITEMS 1 2 3 4 5 6 7 8 9 10 11 12
78‐INCH PIPELINE ‐ INSTALLED BY OPEN CUT 78‐INCH PIPELINE ‐ INSTALLED BY TUNNELING (102‐INCH CASING) TRENCH SAFETY AIR VALVES BUTTERFLY VALVES BLOW OFF VALVES OUTFALL STRUCTURE ACCESS MANYWAYS REVEGETATION CATHODIC PROTECTION TESTING MOBILIZATION (3%)
TOTAL $272,019,941
439,500 6,200 439,500 74 5 74 1 37 303 445,700 445,700 1
LF LF LF EA EA EA LS EA AC LF LF LS
Subtotal Contingency
$565.50 $1,530.00 $1.00 $20,000.00 $95,000.00 $15,000.00 $65,000.00 $10,000.00 $1,160.00 $2.00 $2.00 $7,922,911.00
$248,537,250 $9,486,000 $439,500 $1,480,000 $475,000 $1,110,000 $65,000 $370,000 $351,480 $891,400 $891,400 $7,922,911
20%
$272,019,941 $54,403,988
CONSTRUCTION TOTAL
$326,423,900
NON CONSTRUCTION COSTS Land Acquisition 13 14 15
LAND ACQUISITION LEGAL FEES 40‐FOOT PERMANENT EASEMENT 60‐FOOT TEMPORARY EASEMENT
NON CONSTRUCTION TOTAL PROJECT TOTAL
$20,365,000 200 EA 409 ACRE 614 ACRE
$20,000.00 $25,000.00 $10,000.00
$4,000,000 $10,225,000 $6,140,000
$20,365,000 $346,789,000