COST BREAKDOWN FOR 28" OUTSIDE DIAMETER OPTION 1
Pipeline Diameter	28	inches
Wall Thickness	multiple	mm
Coating Thickness	FBE
Installation Method	Lay Barge	J Lay
Line Length	230	Km	From Bayu to Suai
COST ITEM	RATE US$		AMOUNT		COST US$	AREA TOTAL
						US$
1.0 Materials & Transportation
1.1 Heavy Wall Pipe/Corrosion Coating	1355	Tonne	40,733	tonne	55,193,215
1.2 Standard Wall Pipe/Corrosion Coating	1355	Tonne	81,351	tonne	110,230,605
1.3 Material transport	1.00	$/m	230,000	m	230,000
1.4 Spoolpieces	100,000	$ each	1	off	100,000
1.5 Anodes	450	$ each	1,916	off	862,200
1.6 Riser	200,000	$ each	1		200,000
						$166,816,020
2.0 Shore Approach
2.1 Land fall	28,000,000	$	1		28,000,000
2.2 Trenching/Stabilisation	12,000,000	$ each	1		12,000,000
						$40,000,000
3.0 Route Survey
3.1 pre survey vessel	12,000	$/day	90.0	days	1,080,000
						$1,080,000
4.0 Offshore Installation
4.1 DSV	100,000	$/day	30.00	days	3,000,000
4.2 laybarge	550,000	$/day	77.0	days	42,350,000
						$45,350,000
5.0 Mobilisation / Demobilisation
5.1 Pre survey vessel	150,000	$	1		150,000
5.2 DSV	750,000	$	1		750,000
5.3 Laybarge	12,500,000	$	1		12,500,000
						$13,400,000
		SUB TOTAL - DIRECT COSTS				$266,646,020
6.0 Indirect Costs
6.1 Engineering & Project Mangt.(1.0-5.0)	4.0%		266,646,020		10,665,841
6.2 Procurement (1.3 - 1.6)	10.0%		1,392,200		139,220
6.3 Inspection (1.3 - 1.6)	6.0%		1,392,200		83,532
6.4 Supervision (2.0-4.0)	4.0%		86,430,000		3,457,200
6.5 Insurance (2.0-5.0)	4.0%		99,830,000		3,993,200
						$18,338,993
7.0 Contingencies
7.1 Materials (1.0)	10.0%		166,816,020		16,681,602
7.2 Shore Approach (2.0)	15.0%		40,000,000		6,000,000
7.3 Route Survey (3.0)	10.0%		1,080,000		108,000
7.3 Offshore (4.0)	12.5%		45,350,000		5,668,750
7.4 Mobilisation / Demobilisation (5.0)	10.0%		13,400,000		1,340,000
7.5 Indirect Costs (6.0)	10.0%		18,338,993		1,833,899
						$31,632,251
		SUB TOTAL - INDIRECT COSTS				$49,971,244
		TOTAL FOR PIPELINE
						$316,617,264