赛区-三峡乘风队-设计源文件aspen process economic analyzer v8

OverallProjectSummaryKeytyBasisProjectsummary(directandindirectcosts)Directcostspresentedwithkeytiesatasub-accountlevel.Indirectcostspresentedatasummarylevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle: Prepared -ProjectLocation:North Currency:DOLLARSEstimateDate:13JUL16Project第1页，共 ReportPrinted6:45pmProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSOverallProjectSummary-KeyQtyKey(4)19(4)0.1(6)(7)UG460(7)AG7,470DirectConstEquip&ConstMgt,Staff,TaxesandOtherProjectIndirectProject第3页，共3 ReportPrinted

6:45

OverallProjectSummaryAccountBasisProjectsummary(directandindirectcosts)Directcostspresentedatanaccountlevel.IndirectcostspresentedatasummarylevelProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle: Prepared -ProjectLocation:North Currency:DOLLARSEstimateDate:13JUL16Project第1页，共 ReportPrinted6:45pmProjectTitle:ProjectLocation:NorthJobNo:-EstimateDate:13JUL16PreparedBy:Est.Class:OverallProjectSummary-Account Labor Matl Total(4)(6)(7)DirectConstEquip&ConstMgt,Staff,TaxesandOtherProjectIndirectProject第3页，共3 ReportPrinted

6:45

OverallProjectSummaryContractorSummaryProjectsummary(directandindirectcosts)bycontractor.Directcostspresentedassinglelinevalues.Indirectcostspresentedasasinglelinevalues.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSOverallProjectSummary-Contractor Summary Labor Matl TotalPRIMEIndirectAccount DirectAccount Projectsers\

OverallProjectSummaryContractorTotals-KeytyBasisProjectsummary(directandindirectcosts)bycontractor.Directcostspresentedwithkeytiesatasub-accountlevel.IndirectcostspresentedatasummaryProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSOverallProjectSummary-Contractor Unit Key Cost PRIME(4)19(4)0.1(6)(7)UG460(7)AG7,470DirectConstEquip&ConstMgt,Staff,TaxesandOtherProjectIndirectContractor第2页，共3 ReportPrinted

6:45

ProjectProjectJobNo:EstimateNorth PreparedBy:-- Est.13JUL16 Currency:DOLLARSOverallProjectSummary-Contractor Key Project sers\

OverallProjectSummaryContractorTotals-AccountBasisProjectsummary(directandindirectcosts)bycontractor.Directcostspresentedatanaccountlevel.Indirectcostspresentedatasummarylevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle:ProjectLocation:NorthJobNo:-EstimateDate:13JUL16PreparedBy:Est.Class: OverallProjectSummary-Contractor Labor Matl TotalPRIME(4)(6)(7)DirectConstEquip&ConstMgt,Staff,TaxesandOtherProjectIndirectContract第2页，共3 ReportPrinted

6:45

ProjectProjectJobNo:EstimateNorth-13JUL16PreparedBy:Est.Class: OverallProjectSummary-Contractor Labor Matl TotalProjectsers\

ProjectDirectTotalsKeytyBasisTotaldirectcost(TDC)summary.Directcostspresentedwithkeytiesatasub-accountlevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectProjectJobNo:Estimate

North-13JUL16

PreparedBy:Est.Class:

-DOLLARSProjectDirectTotals- ty Key

(4)19(4)0.1(6)(7)AG7,470(7)UG460ProjectDirect

ProjectDirectTotalsCodeofAccountGroupBasisTotaldirectcost(TDC)summarybyCodeofAccountgroup.Directcostspresentedwithkeytiesatasub-accountlevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSProjectDirectTotals-COAGroup Key Labor Matl Total(4)(440)(440)19(450)Rebar,Formwork,(4)(440)0.1(6)(640)Instr.Support&(660)Computer(7)AG(710)Wire,Cable,(710)Wire,Cable,7,080(720)Conduit,Trays,(730)OtherElec.(740)MajorElec.(750)Bldg/Area(750)Bldg/Area390(790)Other(7)UG(760)Buried(770)Grounding,Cath.(770)Grounding,Cath.460第2页，共3 ReportPrinted

6:45

ProjectProjectJobNo:EstimateNorth PreparedBy:-- Est.13JUL16 Currency:DOLLARSProjectDirectTotals-COAGroup Key LaborMatlTotalProjectDirect sers\

ProjectDirectTotalsContractorTotals-KeytyBasisTotaldirectcost(TDC)summarybycontractor.Directcostspresentedwithkeytiesatasub-accountProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectProjectJobNo:EstimateNorth-13JUL16PreparedBy:-Est.Currency:DOLLARSProjectDirectTotals-Contractor Key PRIME(4)19(4)0.1(6)(7)AG7,470(7)UG460Contractor第2页，共3 ReportPrinted

6:45

ProjectNorth Prepared- Est.13JUL16 Project-JobEstimateDOLLARSProjectDirectTotals-Contractor Key ProjectDirect sers\

ProjectDirectAreaTotals- tyTotaldirectcost(TDC)summarybyarea.Directcostspresentedwithkey atasub-accountlevel.ProjectProject1ScenarioProject1NorthJobEstimate13JUL16Prep.ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSProjectDirectTotals-AreaKey Unit Key Cost MainArea:MainArea(4)19(4)0.1(6)(7)AG7,470(7)UG460AreaDirect第2页，共3 ReportPrinted

6:45

ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSProjectDirectTotals-Area Key ProjectDirectsers\

ProjectDirectTotals-MaxiblockComponent/SourceKeytiesTotaldirectcost(TDC)summarybycomponent/sourcesortedbyDescription.Directcostspresentedwithkeytiesatasub-accountlevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSMaxiblock-Component/SourceKeyComponent/Source/Tag DirectInstalledMHand Key Labor Matl TotalProject/Area- AG Component/Source Project/Area-CTL AG 330 Component/Source Project/Area- UG 400 AG 750 Component/Source Project/Area-MSS 13.3 0.1 UG 30.0 AG Component/Source Project/Area-OPC AG 330 Component/Source Project/Area- AG Component/Source Project/Area-USS 5.5 UG 30.0 AG 6,060 Component/Source ProjectDirect sers\

DirectAccountsCodeofAccountTotaldirectcost(TDC)summarybyCodeofAccount.Directcostspresentedwithkeytiesatasub-accountlevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ReportReportPrintedAt6:45pmPAGE34ProjectTitle:ProjectLocation:NorthJobNo:-EstimateDate:13JUL16PreparedBy:Est.Class:DirectAccounts-CodeofAccountTotals CodeofAccount LaborCost MatlCost TotalCost (4)444-446-ConcretePourAnd447-6451-452-Foundation454-Formwork456-Install457-Strip&Clean458-1Account(4)445-Account(6)642-Conduit&664-Operator665-Cable/DataAccount(7)AG711-Wire/Cable-712-Wire/Cable-715-721-722-Conduit733-MotorControlCenter-737-Switchgear-738-BusDuct-739-Disconnect741-Transformers-742-Switchgear-745-BusDuct-747-Substation752-Lighting753-755-Misc.Small756-7757-Wire/Cable-4791-ElectricalCircuitAccount(7)UGProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARSDirectAccounts-CodeofAccountTotals CodeofAccount LaborCost MatlCost TotalCost 761-Electrical 771-Grounding Account ReportReportPrintedAt6:45pmPAGE44ProjectProjectJobNo:EstimateNorth-13JUL16PreparedBy:-Est.Currency:DirectAccounts-CodeofAccountCodeof Labor MatlTotalProjectDirectDirectCodeofAccountTotals-Totaldirectcost(TDC)summarybyCodeofAccountbycontractor.Directcostspresentedwithkeytiesatasub-accountlevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. PAGE3PAGE34ReportPrinted6:45ProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARS DirectAccounts-CodeofAccountTotals- Codeof Labor Matl Total PRIME(4)444-446-ConcretePourAnd447-6451-452-Foundation454-Formwork456-Install457-Strip&Clean458-Account(4)445-Account(6)642-Conduit&664-Operator665-Cable/DataAccount(7)AG711-Wire/Cable-712-Wire/Cable-715-721-722-Conduit733-MotorControlCenter-737-Switchgear-738-BusDuct-739-Disconnect741-Transformers-742-Switchgear-745-BusDuct-747-Substation752-Lighting753-755-Misc.Small756-7757-Wire/Cable-4791-ElectricalCircuitAccount(7)UG761-Electrical771-GroundingProjectTitle:ProjectLocation:North PreparedBy:-JobNo:- Est.EstimateDate:13JUL16 Currency:DOLLARS DirectAccounts-CodeofAccountTotals- Codeof Labor Matl Total PRIMEAccount PRIMECONTRACTOR PAGE4PAGE44ReportPrinted6:45ProjectProjectJobNo:EstimateNorth-13JUL16PreparedBy:-Est.Currency: DirectAccounts-CodeofAccountTotals- Codeof Labor Matl Total ProjectDirectDirectCodeofAccountTotals-Totaldirectcost(TDC)summarybyCodeofAccountbyarea.Directcostspresentedwithkeytiesatasub-accountProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ReportReportPrintedAt6:45pmPAGE34ProjectTitle:ProjectLocation:North PreparedBy:-Job - Est.EstimateDate:13JUL16 Currency: DirectAccounts-CodeofAccountTotals-Codeof Labor MatlTotalMainArea:MainArea(4)444- 446-ConcretePourAnd 447- 451- 452-Foundation454-Formwork 456-Install 457-Strip&Clean 458- Account (4)445-Account(6)642-Conduit& 664-Operator 665-Cable/Data Account (7)AG711-Wire/Cable- 712-Wire/Cable- 715- 721- 722-Conduit 733-MotorControlCenter- 737-Switchgear- 738-BusDuct- 739-Disconnect 741-Transformers- 742-Switchgear- 745-BusDuct- 747-Substation 752-Lighting 753- 755-Misc.Small 756- 757-Wire/Cable- 791-ElectricalCircuit ProjectTitle:ProjectLocation:North PreparedBy:-Job - Est.EstimateDate:13JUL16 Currency:DOLLARS DirectAccounts-CodeofAccountTotals- Codeof Labor Matl Total MainArea:MainAreaAccount(7)UG761-ElectricalTrenching771-GroundingAccountAreaReportReportPrintedAt6:45pmPAGE44ProjectProjectJobNo:EstimateNorth PreparedBy:-- Est.13JUL16 Currency:CodeofDirectAccounts-CodeofAccountTotals- Labor MatlTotalProjectDirectTotalTotaldirectcost(TDC)summary.DirectcostspresentedwithkeytiesatmodityProjectDirectTotalsProjectDirectTotalsOverallItemProjectProjectTitle:ProjectName:ScenarioName:ProjectLocation:NorthEstimateDate:13JUL16Job Prep. PAGE9PAGE910ReportPrintedAt6:45pmProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (4)444-READY-MIXCONC.-TYPE18.8CodeofAccount446-ConcretePourAndPOURANDFINISH18.80SEALSLAB-TYPEA0.6CodeofAccount447-HAND0.6MACHINE30.6CodeofAccount6451-REBARINSTALL.-TYPE1.1CodeofAccount452-FoundationANCHORSAND318.9CodeofAccount454-FormworkBRACING537.1BD107CONTACTSURFACE286.5158CodeofAccount456-InstallProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (4)456-InstallFORMWORK286.5CodeofAccount457-Strip&CleanSTRIPANDCLEAN286.5CodeofAccount458-EXCAVATED13.3CodeofAccount1AccountTotal-(4)(4)445-CodeofAccountAccountTotal-(4)0.11(6)642-Conduit&1.0081021.002001,2801.006381.0029191.00278ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (6)642-Conduit&1.004CodeofAccount664-OperatorDUALCARTRIDGE1ENGINEERS13GATEWAY/HISTORY1HIWAY11UNIVOPERATOR2CodeofAccount665-Cable/Data75OHMCOAX220COAXCABLE2LCNCOAXCABLE1CodeofAccountAccountTotal-(6)(7)AG711-Wire/Cable-10 6006602 600360PULLWIREIN1,020CodeofAccountProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (7)AG712-Wire/Cable-2 150006,060PULLWIREINCodeofAccount715-10 12 42 62 CodeofAccount721-0.751.252.50INSTALLCodeofAccount722-Conduit0.750.750.7530.7530.7530.7561.2581.25491.252 2ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (7)AG722-Conduit1.2521.2542.5082.502.502.502.502.50CodeofAccount733-MotorControlCenter-4803480 32CodeofAccount737-Switchgear-480VFEEDERBREAKER-1480VMAINBREAKER-2480V2480VTIEBREAKER-1INSTALL480V1CodeofAccount738-BusDuct-480VBUSCodeofAccount739-DisconnectProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (7)AG739-DisconnectCTLCENTERDISC.1OPSCENTERDISC.1PANELDISCONNECT1SUBSTATION4CodeofAccount741-Transformers-45 13800V245 34500V2CodeofAccount742-Switchgear-13.8KVFEEDERBRKR-213.8KVMAINBREAKER-213.8KVTIEBREAKER-1INSTALL13.8KV3CodeofAccount745-BusDuct-13800VBUS50CodeofAccount747-SubstationSUBSTATION12CodeofAccount752-LightingProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost (7)AG752-Lighting30.00FTLGWD2400 M.V.3CodeofAccount753-3WELD.3CodeofAccount755-Misc.Small15 480V230 480V1CodeofAccount756-100 81CodeofAccount7757-Wire/Cable-12 600390PULLWIREIN390CodeofAccount4791-ElectricalCircuitELECTRICAL2CodeofAccountProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS ProjectDirectTotals-OverallItemCodeof Key Other Unit Labor Matl TotalCost AccountTotal-(7)AG(7)UG761-ElectricalBACKFILL&7EXCAVATE7FILLHOLE-0FILLTRENCH-0CodeofAccount771-Grounding2/0400CADWELDGRNDCOND6GROUND2GROUND6GROUND60THERMOWELD,MOLD6CodeofAccountAccountTotal-(7)UG101010ReportPrintedAt6:45pmProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSCodeofAccountKeyProjectDirectTotals-OverallItemOther Unit Labor MatlTotalProjectDirect ProjectDirectCodeofAccount/ItemSummary-Totaldirectcost(TDC)summarybycontractor.Directcostspresentedwithkeytiesat modityProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. PAGE8PAGE89ReportPrintedAt6:45pmProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME(4)444-READY-MIXCONC.-TYPE 19 COA 446-ConcretePourAndPOURANDFINISH 19 SEALSLAB-TYPEA 1 COA 447-HAND 1 MACHINE 31 COA 451-REBARINSTALL.-TYPE 1 COA 452-FoundationANCHORSAND 319 COA 454-FormworkBRACING 537BD 107CONTACTSURFACE 286 158COA 456-InstallFORMWORK 286 COA 457-Strip&CleanProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME457-Strip&CleanSTRIPANDCLEAN 286 COA 458- 13 COA Account (4)445- 0.11 COATotalsAccountTotals(6)642-Conduit& 8 102 200 6 38 2 19 2 78 4 77 COA 664-OperatorDUALCARTRIDGE 1 1 3 GATEWAY/HISTORY 1 HIWAY 1 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME664-Operator 1 UNIVOPERATOR 2 COA 665-Cable/Data75OHMCOAX 220 COAXCABLE 2 LCNCOAXCABLE 1 COA Account (7)UG761-ElectricalBACKFILL& 7 EXCAVATE 7 FILLHOLE- 0 FILLTRENCH- 0 COA 771-Grounding2/0 400 CADWELDGRNDCOND 6 2 6 60 THERMOWELD,MOLD 6 COA Account (7)AGProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME711-Wire/Cable-10 600 660 2 600 360 PULLWIREIN 1,020 COA 712-Wire/Cable-2AWG15000 6,060 PULLWIREIN 6,060 COA 715-10 LV- 12 12 LV- 4 2 HV- 6 2 LV- 12 COA 721- 325 518 100 277 2,000 INSTALL 2,425 COA 722-Conduit 12 126 10 50 3 21 3 94 3 96 6 92 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME722-Conduit 8 121 4 51 2 34 2 111 2 105 4 100 8 227 66 20 949 20 20 40 COA 733-MotorControlCenter-480 3 480 3 2 COA 737-Switchgear-480VFEEDERBREAKER- 1 480VMAINBREAKER- 2 480V 2 480VTIEBREAKER- 1 INSTALL480V 1 COA 738-BusDuct-480VBUS 50 COA ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME739-DisconnectCTLCENTERDISC. 1 OPSCENTERDISC. 1 PANELDISCONNECT 1 SUBSTATION 4 COA 741-Transformers-45KVA13800V 2 45KVA34500V 2 COA 742-Switchgear-13.8KVFEEDERBRKR- 2 13.8KVMAINBREAKER- 2 13.8KVTIEBREAKER- 1 INSTALL13.8KV 3 COA 745-BusDuct-13800VBUS 50 COA 747-SubstationSUBSTATION 12 COA 752-Lighting30.00FTLGWD 2 400 M.V. 3 COA 753-ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Matl TotalCost PRIME753- 3 WELD. 3 COA 755-Misc.Small15 480V 2 30 480V 1 COA 756-100 8 1 COA 757-Wire/Cable-12 600 390 PULLWIREIN 390 COA 791-ElectricalCircuitELECTRICAL 2 COA Account Contractor PAGE9PAGE99ReportPrintedAt6:45pmProjectTitle:ProjectJobNo:EstimateNorth13JUL16PreparedBy:Est.Class:DOLLARSCodeofKeyCOA/ItemSummary-Other Unit MatlTotalProjectDirect ProjectDirectCodeofAccount/ItemSummary-Totaldirectcost(TDC)summarybyarea.Directcostspresentedwithkeytiesatan moditylevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. ReportPrintedReportPrintedAt6:45pmPAGE89ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainArea(4)444-READY-MIXCONC.-TYPE 19 COA 446-ConcretePourAndPOURANDFINISH 19 SEALSLAB-TYPEA COA 447-HAND MACHINE 31 COA 451-REBARINSTALL.-TYPE 1 COA 452-FoundationANCHORSAND 319 COA 454-FormworkBRACING 537BD 107CONTACTSURFACE 286 158COA 456-InstallFORMWORK 286 COA 457-Strip&CleanSTRIPANDCLEAN 286 COA 458- 13 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaCOA Account (4)445- COATotalsAccountTotals(6)642-Conduit& 8 102 200 6 38 2 19 2 78 4 77 COA 664-OperatorDUALCARTRIDGE 1 1 3 GATEWAY/HISTORY 1 HIWAY 1 1 UNIVOPERATOR 2 COA 665-Cable/Data75OHMCOAX 220 COAXCABLE 2 LCNCOAXCABLE 1 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaCOA Account (7)UG761-ElectricalBACKFILL& 7 EXCAVATE 7 FILLHOLE- FILLTRENCH- COA 771-Grounding2/0 400 CADWELDGRNDCOND 6 2 6 60 THERMOWELD,MOLD 6 COA Account (7)AG711-Wire/Cable-10 600 660 2 600 360 PULLWIREIN COA 712-Wire/Cable-2AWG15000 PULLWIREIN COA 715-ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaArea715-10 LV- 12 12 LV- 4 2 HV- 6 2 LV- 12 COA 721- 325 518 100 277 INSTALL COA 722-Conduit 12 126 10 50 3 21 3 94 3 96 6 92 8 121 4 51 2 34 2 111 2 105 4 100 8 227 66 20 949 20 20 40 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaCOA 733-MotorControlCenter-480 3 480 3 2 COA 737-Switchgear-480VFEEDERBREAKER- 1 480VMAINBREAKER- 2 480V 2 480VTIEBREAKER- 1 INSTALL480V 1 COA 738-BusDuct-480VBUS 50 COA 739-DisconnectCTLCENTERDISC. 1 OPSCENTERDISC. 1 PANELDISCONNECT 1 SUBSTATION 4 COA 741-Transformers-45KVA13800V 2 45KVA34500V 2 COA 742-Switchgear-13.8KVFEEDERBRKR- 2 13.8KVMAINBREAKER- 2 13.8KVTIEBREAKER- 1 INSTALL13.8KV 3 ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaCOA 745-BusDuct-13800VBUS 50 COA 747-SubstationSUBSTATION 12 COA 752-Lighting30.00FTLGWD 2 400 M.V. 3 COA 753- 3 WELD. 3 COA 755-Misc.Small15 480V 2 30 480V 1 COA 756-100 8 1 COA 757-Wire/Cable-12 600 390 PULLWIREIN 390 COA 791-ElectricalCircuitELECTRICAL 2 COA ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARS COA/ItemSummary-Codeof Key Other Unit Labor Unit Matl TotalCost MainArea:MainAreaAccount Area ReportPrintedReportPrintedAt6:45pmPAGE99ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSCodeofAccountKeyCOA/ItemSummary-Other Unit LaborUnitMatlTotalProjectDirect ProjectDirectCodeofAccount/ItemSummary-Totaldirectcost(TDC)summarybycomponent.Directcostspresentedwithkeytiesatan moditylevel.ProjectTitle:ProjectName:ScenarioName:ProjectLocation:North Job EstimateDate:13JUL16 Prep. PAGE9PAGE913ReportPrintedAt6:45pmProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/ COA/ItemSummary-Codeof Key Other Unit Labor Matl Total Project/Area-(7)AG791-ElectricalCircuitELECTRICALCOAAccount1ID:Component/Source0Project/Area-CTLID:(6)642-Conduit& 831021 200 61382 209194 22782 42772COA665-Cable/Data75OHMCOAX2209COAXCABLE221COAAccount(7)AG711-Wire/Cable-10 600PULLWIREIN3303303COA715-10 LV-COA644ProjectTitle:ProjectJobNo:EstimateComponent/SourceCodeof

North13JUL16

PreparedBy:Est.Class:COA/ItemSummary-

DOLLARS

Project/Area-CTL1721-

Key

Other

Unit

ID:

Labor

Matl

Total

100 159INSTALL 100 COA722-Conduit 4 42 3 15 1 7 1 31 1 32 2 COA733-MotorControlCenter-480 3 1

1111COA739-Disconnect

CTLCENTERDISC. 1 COA755-Misc.Small

15 480V 1

COAAccountComponent/SourceProject/Area-ID:(7)UG761-ElectricalBACKFILL&7EXCAVATE73FILLHOLE-7FILLTRENCH-5ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/ COA/ItemSummary-Codeof Key Other Unit Labor Matl Total Project/Area-ID:COA771-Grounding2/0400CADWELDGRNDCOND666THERMOWELD,MOLD6COAAccount(7)AG711-Wire/Cable-2 600360PULLWIREIN3608COA8715-12 LV-442 LV-12COA721- 125199 100277INSTALL225COA722-Conduit 41642 405201 104371 11311 11321 215311 831212ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/SourceCodeofAccountKeyCOA/ItemSummary-Other Unit Labor MatlTotal Project/Area-ID:722-Conduit1.254 95111.252 3461.252 11141.252 10541.254 1004COA739-DisconnectPANELDISCONNECT1 COA 752-Lighting30.00FTLGWD2 400 M.V.3 COA 753-3 WELD.3 COA 755-Misc.Small30 480V1 COA 756-100 81 COA 757-Wire/Cable-12 600390PULLWIREIN390 COA Account ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/ COA/ItemSummary-Codeof Key Other Unit Labor Matl Total Component/SourceProject/Area-MSSID:(4)444-READY-MIXCONC.-TYPE13COA446-ConcretePourAndPOURANDFINISH13SEALSLAB-TYPEA4COA447-HAND2MACHINE202COA4451-REBARINSTALL.-TYPECOA452-FoundationANCHORSAND226COA454-FormworkBRACING381BD76CONTACTSURFACE203112COA456-InstallFORMWORK203COA457-Strip&CleanSTRIPANDCLEAN2038COA8ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/ COA/ItemSummary-Codeof Key Other Unit Labor Matl Total Project/Area-MSSID:458-8077COA077Account(4)445-COAAccount0.11(7)UG771-Grounding130COAAccount(7)AG739-DisconnectSUBSTATION2COA741-Transformers-45KVA34500V2COA742-Switchgear-13.8KVFEEDERBRKR-213.8KVMAINBREAKER-213.8KVTIEBREAKER-1INSTALL13.8KV3COA745-BusDuct-ProjectTitle:ProjectLocation:North Prepared Job Est.EstimateDate:13JUL16 Currency:DOLLARSComponent/ COA/ItemSummary-Codeof Key Other Unit Labor Matl Total Project/Area-MSSID:745-BusDuct-13800VBUS50COA747-SubstationSUBSTATION12COAAccountComponent/SourceProject/Area-OPCID:(6)664-OperatorDUALCARTRIDGE1813GATEWAY/HISTORY1HIWAY1814UNIVOPERATOR2COA665-Cable/DataLCNCOAXCABLE1COAAccount(7)AG711-Wire/Cable-10 600PULLWIREIN3303303COA715-ProjectTitle:ProjectJobNo:EstimateComponent/SourceCodeof

North13JUL16

PreparedBy:Est.Class:COA/ItemSummary-

DOLLARS

Project/Area-OPC1715-

Key

Other

Unit

ID:

Labor

Matl

Total

10 LV- 6 COA - 100 159INSTALL 100 COA722-Co