TABLE 12.3-1. TABULATION OF DOLLAR COST ESTIMATES SUBMITTED UNDER CONTRACT aAT-(29-1)-507 ~ INDICATING A.E.C, AUTHORIZATIONS OF IBCREASED CONSTRUCTION INVOLVING COST ONLY AND gCOPE ONLY IR SUPPORT OF TOTAL CONTRACT NECOTIAPIONS AS OF JUNE 30, 1951, Note: All Estimated Costs shown hereon are net costs after Deductions have been pade for Government Furnished Labor, Equipment and Water Transportation. Item Feature Eat .Scope Reconn. Report Jan. 1949 Deen keane l. 2, 3. 4. B-Parry Island A-Eniwetok Island L-Japtan Island C-Runit Igland 4,669,190 5,055,160 -01,208,970 6. E-Engebi Island 7. F-Bogallua Island 1,264,540 723, 880 5. D-Aomon Group Is. 6, Miscellaneous Is. , Military struct. lo. 8.2 Program Defined Scope Moc. #7 5-13-50 1,637,500 623,260 694, 370 3,488, 545 165, 140 14. Job $-Support & Roll-Up 15. NO, B. L. 16. J-T Mod. #13 10-12-50 5,190,555 3,432,040 843,605 1,343,835 1,473,300 ll. Loran Station 12. Towers 13. Job 4-Maint.& Oper, Added Scope 19. NLRLL. 20, J-3 202,510 Lhe 855 191,660 83, G00 0. 8. c.o, 29. RAD-CHEM 30. 31. 32. 33. 34. é , a ae W.R.D.L, A.F.O.A.T. A.c.C B.R. L. - A.P.G. ALE.C 36. E-Plus TOTALS “~! 15,018, 300 21,906,265 196,105 37 , 860 Scope (67,790) 23,075 E475 68,130 (97,185) (52,265) (65 ,020) (747, 340) (266,135) ~0-0- -0-0- ue -0- (Sa 825) -G- {2 Additions Cost 109,465 3,083,995 38,600 (54,615) 18,480 15,680 1,940 30,010 16,090 56,980 16,665 3,110 6,450 (57,465) 47,275 B,1n5 ? 330 6,755 24,900 12,350 530, 315 118, 860 721,52 9,095, 42,580 16,090 a, 880 16,,665 908 , 165 1,351,120 1,688,090 1,865,120 5,985 428,235 270 2,90 165,140 100,000 294,200 56, 700 238,270 3,522,405 8,655 6,886,030 3,172,900 90 hwo 159,990 ko,kS5 109,465 1,265 610 2,550 226, 980, 6,090 420 (57,045) ea 1,635 6, ? 1n3 ** 38, 1,835 . 1 6 ward , 6 66 nn bs 1,113,689 ‘Total Estimate of Cost and Scape 6,254,TBR 3,615,230 950,785 1, 367,210 1,765,970 1,881,785 56, 43h, 180 3,760,675 165,140 100,270 37,100 6,894,685 3,172, 900 226,980 6,580 1,139,860 249,285 1,139,860 4O9 275 :185,310 121,000 2% 775 121,000 200,875 » 400 18,110 3,10 . (9,250) Only 263,359 5,991,425 102,005 3,513,225 45,290 59,470 93, 385 328 , 600 490 1,265 orization Added Geope Only 280,455 148,975 Total AuthInvolving Added Cost 8,655 1,500 1,275 6B, 1,508,U75 ~(2M,500) Ti,340,500) Invol ving Scope 205,435 93,530 4,900 1,590 23,635 375,920 Added Cost 100 (3,220) 53,560 3,635 7,950 orization 5,945 52, 960 241,490 “57,000 Added ~11,460 159,990 Total Auth- 2,120 5, 375,030 180 7,680 AEC Authorized Change Orders 170 575, 310 1,600 37,520 950 1,000 -0- 35a. Grout ing Program 35B.Drilling Program 5,470 Scope T-7-54 2,172, 900 16,610 3,600 336,290 26. U.C.R.L. & N.RVL.K, 2T. 19,270 5,000 5T 900 23. M-D 2h. A.M.C. 25. All Users 28, METEOR 537,110 Cog t 7-7 51 AEC Authorized 215,520 6,090 1,143,080 22. TeB 34, BAD De let fons from Mod. ~£y_*&f2h he , 900 17. N.B.S. 21. LD-50 Scape 3-20-51 12,570 2h, 900 236,150 100,000 29% , 200 1,511,000 1B, E.G.G. Cost 3-20-51 24 , 900 1,405,435 Bok OG 1,000 , 000 Modification f 24 Added Added 10,050 36,290 865,075 7b, ’ h¥,510" 26,710 28,370 1,000 7,085 233 30 ee 35,2 202, 140 6%, 950 16,110 13,160 336,290 808,030 As a meas 28,545 28, 370 2, 7,085 930,375 118,, 860 9,620 36, 359,008