Appendix SD2 RK
1
Appendices Prepared by Robert(Rik)Kem per 8/28/2011 Total Equipm ent Total M an- Total Construction & Des cription 3 4 Scope Defin ition orM aterial Cost hours Erection Cost Total Projec ted Costs Com bustion Turbinesw /Accessories GE LM S100-PA 87,618,000.00 44,268.00 6,717,226.32 94,379,494.32 SCR w /ExhaustStack 14,280,000.00 35,957.04 5,456,120.76 19,772,077.80 AqueousAm m oniaStorage & Forw arding 285,600.00 999.60 151,679.10 438,278.70 InletAirChillers N otIncluded 0.00 0 0 0.00 Pum ps 778,260.00 2,707.08 413,677.32 1,194,644.40 Field Erected Tanks TurnkeySubcontracts 1,856,400.00 0 0 1,856,400.00 Shop Fabricated Tanks 83,640.00 329.46 49,899.42 133,868.88 Cranes& Hoists Allow ance forM isc. HoistsO nly 15,300.00 214.2 32,727.72 48,241.92 Fuel GasCom pressors 2x100% 3,672,000.00 4,284.00 650,054.16 4,326,338.16 GasInterconnection and M etering 0.00 Station Assum ed by Fuel Gas 0.00 Fuel GasSupply& M etering Supplier 0.00 0 0 0.00 Fuel GasConditioning 1,071,000.00 1,085.28 164,680.02 1,236,765.30 BulkGasStorage Provisions 10,200.00 199.92 30,335.82 40,735.74 AirCom pressors& Dryers 187,680.00 399.84 60,671.64 248,751.48 WaterTreating N otIncluded 0.00 0 0 0.00 Fire Protection TurnkeySubcontract 459,000.00 0 0 459,000.00 B.O .P. M echanical (M iscellaneous) 102,000.00 571.2 86,673.48 189,244.68 Shop Fab LB and Field Fab SB. 0.00 BOP Piping Includesall Hangars& Insulation 1,128,028.20 44,493.42 6,778,917.96 7,951,439.58 Valves& Specialties 486,871.50 1,746.24 275,763.12 764,380.86 Electrical M ajorEquipm ent 6,420,900.00 16,779.00 2,218,973.28 8,656,652.28 Electrical BO P 1,887,036.72 63,798.96 8,773,594.26 10,724,429.94 Instrum entation & Controls 1,208,700.00 6,497.40 908,401.80 2,123,599.20 Allow ance -Based on 138kV 4- 0.00 Sw itchyard BreakerGIS 3,927,000.00 15,228.60 1,939,919.64 5,882,148.24 Steel ExcludingBuildingFraming 188,784.66 1,927.80 313,815.24 504,527.70 IncludesBuildings, HVAC , & Interior 0.00 Buildings Finishes 954,618.00 14,532.96 2,205,200.22 3,174,351.18 IncludesExcavation and Foundation 0.00 Foundations Pile Allow ance 2,201,513.94 27,496.14 3,712,450.14 5,941,460.22 Dem olition & M odsto ExistingStructures N one 0.00 0 0 0.00 Site Preparation, Drainage, & Yard W ork 1,306,824.00 17,298.18 2,725,367.58 4,049,489.76 HeavyHaul Subcontracts 0.00 0 816,000.00 816,000.00 Indirectand Startup CraftSupport 0.00 63,630.66 526,234.32 589,864.98 Allow ancesto attractLabor 0.00 31,690.38 9,001,366.38 9,033,056.76 Erection ContractorsG&A and Profit 0.00 0 13,376,566.62 13,376,566.62 Total Equipm ent, M aterial and LaborCosts 130,129,357.02 396,135.36 67,386,316.32 197,911,808.70 Consum ables 650,658.00 Freight, Duties, Taxes, Etc. FreightOnly 2,298,571.02 Total DirectProjectCosts 200,861,037.72 IndirectProjectCosts 43,139,880.00 Contingency& Escalation ContingencyO nly 24,360,660.00 Spare PartsCost 1,082,220.00 Electrical Interconnection & Upgrades 4,896,000.00 GasInterconnect& Reinforcem ent 5,854,800.00 Site Rem ediation 2,045,610.00 Total EPC ProjectCost 282,240,207.72 RikKemperEconomicConsulting
Transcript of Appendix SD2 RK
Appendices
Prepared by Robert ( Rik ) Kemper8/28/2011 Total Equipment Total Man- Total Construction &
Des cription 3 4 Scope Definitionition or Material Cost hours Erection Cost Total Projected Costted CostsCombustion Turbines w/ Accessories GE LMS 100-PA 87,618,000.00 44,268.00 6,717,226.32 94,379,494.32SCR w/ Exhaust Stack 14,280,000.00 35,957.04 5,456,120.76 19,772,077.80Aqueous Ammonia Storage & Forwarding 285,600.00 999.60 151,679.10 438,278.70Inlet Air Chillers Not Included 0.00 0 0 0.00Pumps 778,260.00 2,707.08 413,677.32 1,194,644.40Field Erected Tanks Turnkey Subcontracts 1,856,400.00 0 0 1,856,400.00Shop Fabricated Tanks 83,640.00 329.46 49,899.42 133,868.88Cranes & Hoists Allowance for Misc. Hoists Only 15,300.00 214.2 32,727.72 48,241.92Fuel Gas Compressors 2x 100% 3,672,000.00 4,284.00 650,054.16 4,326,338.16
Gas Interconnection and Metering 0.00Station Assumed by Fuel Gas 0.00
Fuel Gas Supply & Metering Supplier 0.00 0 0 0.00Fuel Gas Conditioning 1,071,000.00 1,085.28 164,680.02 1,236,765.30Bulk Gas Storage Provisions 10,200.00 199.92 30,335.82 40,735.74Air Compressors & Dryers 187,680.00 399.84 60,671.64 248,751.48Water Treating Not Included 0.00 0 0 0.00Fire Protection Turnkey Subcontract 459,000.00 0 0 459,000.00B.O.P. Mechanical (Miscellaneous) 102,000.00 571.2 86,673.48 189,244.68
Shop Fab LB and Field Fab SB. 0.00BOP Piping Includes all Hangars & Insulation 1,128,028.20 44,493.42 6,778,917.96 7,951,439.58Valves & Specialties 486,871.50 1,746.24 275,763.12 764,380.86Electrical Major Equipment 6,420,900.00 16,779.00 2,218,973.28 8,656,652.28Electrical BOP 1,887,036.72 63,798.96 8,773,594.26 10,724,429.94Instrumentation & Controls 1,208,700.00 6,497.40 908,401.80 2,123,599.20
Allowance - Based on 138kV 4- 0.00Switchyard Breaker GIS 3,927,000.00 15,228.60 1,939,919.64 5,882,148.24Steel Excluding Building Framing 188,784.66 1,927.80 313,815.24 504,527.70
Includes Buildings , HVAC , & Interior 0.00Buildings Finishes 954,618.00 14,532.96 2,205,200.22 3,174,351.18
Includes Excavation and Foundation 0.00Foundations Pile Allowance 2,201,513.94 27,496.14 3,712,450.14 5,941,460.22Demolition & Mods to Existing Structures None 0.00 0 0 0.00Site Preparation, Drainage, & Yard Work 1,306,824.00 17,298.18 2,725,367.58 4,049,489.76Heavy Haul Subcontracts 0.00 0 816,000.00 816,000.00Indirect and Startup Craft Support 0.00 63,630.66 526,234.32 589,864.98Allowances to attract Labor 0.00 31,690.38 9,001,366.38 9,033,056.76Erection Contractors G&A and Profit 0.00 0 13,376,566.62 13,376,566.62Total Equipment, Material and Labor Costs 130,129,357.02 396,135.36 67,386,316.32 197,911,808.70Consumables 650,658.00Freight, Duties, Taxes, Etc. Freight Only 2,298,571.02Total Direct Project Costs 200,861,037.72Indirect Project Costs 43,139,880.00Contingency & Escalation Contingency Only 24,360,660.00Spare Parts Cost 1,082,220.00Electrical Interconnection & Upgrades 4,896,000.00Gas Interconnect & Reinforcement 5,854,800.00Site Remediation 2,045,610.00Total EPC Project Cost 282,240,207.72
Rik Kemper Economic Consulting
![Untitled-1 [] · General Considerations After RK Residual Myopia After RK Hyperopia After RK The Cornea After RK LASIK AFTER RK ... High Risk Cases & LASIK Contraindications Preoperative](https://static.fdocuments.in/doc/165x107/5f7926d30796994bc76313ad/untitled-1-general-considerations-after-rk-residual-myopia-after-rk-hyperopia.jpg)
