Issued Rate For H.S.

1 Material transporting charges of H.S.D

From Pahtanago to Aunglan
S.O Office ( by GT Bowser )
Cost of H.S.D 1600.00 gal 4300.00 gal 6880000.00
Magway to Pahtanago (43/10) 4.30 gal 4300.00 gal 18490.00
Pahtanago to Aunglan S.O Office(62/8) 7.75 gal 4300.00 gal 33325.00
Aunglan S.O Office to Magway (82/10) 8.20 gal 4300.00 gal 35260.00
Total 20.25 gal
Say 20.00 gal
Loading & unloading 1600.00 gal 38.00 gal 60800.00
Road & Bridge passing charges
Magway Toll Gate ( go to back ) 1.00 Trip 17800.00 Trip 17800.00
Thityargauk Toll Gate ( go to back ) 1.00 Trip 18300.00 Trip 18300.00
Aunglan Toll Gate ( go to back ) 1.00 Trip 18300.00 Trip 18300.00
Transporting charges for HSD by G.T ( Lead 26 miles)
Aunglan to Dam (26/8) 3.25 gal 4300.00 gal 13975.00
Dam to Aunglan (26/10) 2.60 gal 4300.00 gal 11180.00
Hirring Charges of Empty Drum 32.00 Drum 500.00 Drum 16000.00
Transporting charges Dam Stock Pile to Work Site by Htawlargyi
Including Loading & Unloading 32.00 Drum 2400.00 Drum 76800.00

Total For 1600 gal 7200230.00

For 1 gal 4500.14

Say 4500.00
28800.00

18300
 Hourly Operation Cost

1 Hydraulic Excavator (1m3)

- H.S.D 4.00 gal @ks 4500 /- per gal ks 18000.00
- Lubricant 0.07 gal @ks 20000 /- per gal ks 1360.00
- Grease 0.02 lb @ks 6000 /- per lb ks 120.00
Total ks 19480.00

2 Crawler Tractor Dozer Class II

- H.S.D 5.50 gal @ks 4500 /- per gal ks 24750.00
- Lubricant 0.09 gal @ks 20000 /- per gal ks 1870.00
- Grease 0.03 lb @ks 6000 /- per lb ks 165.00
Total ks 26785.00

3 Dumper ( 12 cyd )
- H.S.D 5.00 gal @ks 4500 /- per gal ks 22500.00
- Lubricant 0.09 gal @ks 20000 /- per gal ks 1700.00
- Grease 0.03 lb @ks 6000 /- per lb ks 150.00
Total ks 24350.00

5 Water Pump
- H.S.D 0.33 gal @ks 4500 /- per gal ks 1485.00
- Lubricant 0.006 gal @ks 20000 /- per gal ks 112.20
Total ks 1597.20

577134719.xlsx/H.O.C/P-3
 Machine Combination ( 1 m3 ) (Lead -1000')
1 Accessed Road by Machine ( For 1 mile and 6" thick )
Tracked Dozer Class II
- Haul Distance = 200 Ft
- Load Factor = 0.70
- Blade Size = 12.5 Ft x 4.36 Ft
- Blade Capacity( 80% ) = 195.6 cft
- Speed with Load = 2.25 mph ( 198 ft/min )
- Speed with out Load = 3.75 mph ( 330 ft/min )
- Adavanicing time = 200 x 1 = 1.00 min
198
- Returning time = 200 x 1 = 0.60 min
330
- Enter fill 0.6 = 0.30 min
- Total fixed Cycle time 2 = 1.90 min
- Working Hour = 45 min
- Out put of Class II = 195.6 x 45 x 0.70 = 32.43 suds
1.90 x 100
- Taking Access Road width = 24 Ft
- Earthwork Quantity = 5280' x 24' x 6" = 63360 Cft
= 633.6 Sud
- Total working Hour = 633.60 = 19.54 hr / mile
32.43

- Output per Hour = 32.43 = 0.051 mile / hr

633.60
- H.S.D Comsumption = 19.54 hr/mile x 5.5 gal = 107.47 Gal
Say = 107.50 Gal

- Cost of Access Road = 19.54 hr x 26785.00 = 523378.90 mile

2 Jungle Clearing ( For 1 Acre )

To be done by Tracked Dozer class II for 1 hour
- 1 No of Tracked Dozer class II clear = 0.65 acre
- Time factor ( 50 min ) = 0.83
- Output per hour = 0.65 x 0.83 = 0.54 acre
- Reqd; Tracked Dozer Class for 1 acre = 1/0.54 = 1.85 hr

- H.S.D consumption
Tracked Dozer Class II = 1.85 hr x 5.5 gal = 10.175 gals
Say = 10.00 gals

- Cost of Jungle Clearing = 1.85 hr x 26785.00 = 49552.25 Sud

 Machine Combination ( 1 m3 ) (Lead -1000')

3 Borrow Area Stripping ( for 1 Sud)

Tracked Dozer Class II
- Haul Distance = 200 Ft
- Load Factor = 0.70
- Blade Size = 12.5 Ft x 4.36 Ft
- Blade Capacity( 80% ) = 195.6 cft
- Speed with Load = 2.25 mph ( 198 ft/min )
- Speed with out Load = 3.75 mph ( 330 ft/min )
- Adavanicing time = 200 x 1 = 1.00 min
198
- Returning time = 200 x 1 = 0.60 min
330
- Enter fill 0.6 = 0.30 min
- Total fixed Cycle time 2 = 1.90 min
- Working Hour = 45 min
- Out put of Class II = 195.6 x 45 x 0.70 = 32.43 suds
1.90 x 100
- Req; of Tractor Class II = 1 = 0.031 No
- Earthwork Quantity 32.43
Say = 0.030 No

- H.S.D Comsumption = 0.03 hr x 5.5 gal = 0.17 Gal/Sud

- Cost of Borrow Area Stripping = 0.03 hr x 26785.00 = 803.55 Sud

4 Earth work in excavation for ( C.O.T, Base Stripping , Conduit and Spillway digging )By Machine
( I ) Hydraulic excavator ( 1m3 )
( II ) Dumper ( Dump Truck ) ( 12.00 cyd )
( III ) Tracked Dozer Class II ( Spreading )
( I ) Hydraulic excavator ( 1 m3)
- Capacity of bucket = 1m3
- Load bucket time = 8 Sec
- Swing load time = 7 Sec
- Dump bucket time = 4 Sec
- Swing empty time = 5 Sec
- Total cycle time = 24 sec
- Bucket Fill Factor = 0.85
- Job efficiency = 0.83
- Swell Factor = 0.8
- Output per hour = 1x 35.32 x 0.85x 60 x 60 x 0.83 x 0.8
100 x 24 Sec
= 30.00 Sud/hr (Bank)
 Machine Combination ( 1 m3 ) (Lead -1000')
= 37.50 Sud/hr (Loose)
4 ( II ) Dumper ( 12.00 cyd )
- Haul distance = 1000 Ft
- Capacity of dumper = 12.00 cyd
- Speed with Load = 15.00 mph, speed without load = 20 mph
- Hy; Excavator Output = 37.50 sud/hr; ( loose )
- Working Hour (time factor) = 50.00 min/hr;
- Loading time = 12 x 60 x 27 = 5.18 min
37.5 x 100
- Leaving pit accelerate = 0.44 min
- Enter fill , turn dump & Exit = 0.58 min
- Enter pit , spot & wait = 0.41 min
- Loading haul time = 1000 x 60 = 0.76 min
15 x 5280
- Return time = 1000 x 60 = 0.57 min
20 x 5280
- Total cycle time = 7.94 min
- Output of Dumper = 50 x12 x 27 = 20.40 Sud /hr
7.94 x 100
- Number of Dumper Required = 37.50 sud/hr = 1.84 Nos
20.40 sud/hr

( III ) Spreading to be done By Tracked Dozer Class II

- Total spreading volume of earth = 37.50 x 100 = 3750 Cft
- Length of spread for 6" thickness = 3750 = 625.00 Ft
6" x 12'
- Speed of Tractor Class II Spread = 1.5 mph
- Time Required = 625 x 2
1.5x 5280

= 0.16 hr

H.S.D Comsumption for ( C.O.T, Base Stripping , Conduit & Spillway) ( For 1sud )
i.Hydraulic Excavator ( 1.m3 ) = 1.00 hr x 4.0 gal = 4.00 gal
ii.Dumper ( 12 Cyd ) = 1.84 hr x 5.0 gal = 9.20 gal
iii.Tractor Class II ( Spreading) = 0.16 hr x 5.5 gal = 0.88 gal
For 30.0 Suds(Bank) = 14.08 gal
For 1 sud = 0.47 gal/sud
Cost forSlope trimming ( For 1 Sud )
1 Hydraulic Excavator ( 1m3 ) = 1.00 x 18612 ks /hr = 19480.00 Ks
2 Dumper ( 12 Cyd ) = 1.84 x 23265 ks /hr = 44804.00 gals
2 Tracked Dozer Class II (Spreading ) = 0.16 x 25591.5 ks/hr = 4285.60 Ks
For 30 sud( Bank ) = 68569.60 Ks
 Machine Combination ( 1 m3 ) (Lead -1000')
For 1 Sud = 2285.65 Ks
Say = 2286.00 Ks

5. Slope trimming by machine Combination

( I ) Hydraulic excavator ( 1.m3)
(II) Tracked Dozer Class II ( Spreading )
(III) Tracked Dozer Class II ( Compaction )
( I ) Hydraulic excavator ( 1 m3)
- Capacity of bucket = 1m3
- Load bucket time = 8 Sec
- Swing load time = 7 Sec
- Dump bucket time = 4 Sec
- Swing empty time = 5 Sec
- Total cycle time = 24 sec
- Bucket Fill Factor = 0.85
- Job efficiency = 0.83
- Swell Factor = 0.8
- Output per hour = 1x 35.32 x 0.85x 60 x 60 x 0.83 x 0.80
100 x 24 Sec
= 30.00 Sud/hr (Bank)
= 37.50 Sud/hr (Loose)

5 ( II ) Spreading to be done By Tracked Dozer Class II

- Total spreading volume of earth = 37.50 x 100 = 3750 Cft
- Length of spread for 6" thickness = 3750 = 625.00 Ft
6" x 12'
- Speed of Tractor Class II Spread = 1.5 mph
- Time Required = 625 x 2
1.5x 5280

= 0.16 hr

( III )Compaction by Sheep foot roller drown by Tracked Dozer Class II

- Compacted thickness = 6 inches
- No of passes = 12 Nos
- Sheep foot roller width = 10 Ft
- Lapping = 1 ft
- Working speed of Tractor Clall II = 3 m.p.h
- Job effeciency = 75%
- Swell Factor = 0.8
 Machine Combination ( 1 m3 ) (Lead -1000')
- Compacted volume of earth = Width x thickness x working speed x job efficiency
Passes
- Compacted volume of earth = (10-1) x 6" x 3x 5280x.75x0.8 = 3564.00 Cft /hr
12 x 12
= 35.64 Sud/hr (Bank)
- No of Crawler Tractor Required = 30.00 suds = 0.84 No
35.64 suds
( IV ) Sprinkling Water on Dam Work
- Total volume of earth = 37.5 Sud
- Assunimg 8 % of additional water = 37.50 x 0.08 x 100 x 6.24
required for required moisture = 1872 gals/hr
- Time taken for one round trip of
Water Bowser (1200 gals ) = 60 min/trip
- No of Water Bowser Required = 1872 gals x 60 min = 1.56 No
1200 gals x 60 min
( V ) Filling of Water to Water Bowser by Water Pump
- Water requirment for required moisture = 1872 gals
- Output of Water pump hr = 60 min x 60 gals/min
= 3600 gals/hr
- Time for filling of water by water pump = 1872 = 0.52 hr
3600
5 H.S.D Comsumption for Slope trimming ( For 1 Sud )
1 Hydraulic Excavator ( 1m3) = 1.00 No x 4.0 gal = 4.00 gals
2 Tracked Dozer Class II (Spreading ) = 0.16 No x 5.5 gal = 0.88 gals
3 Tracked Dozer Class II (Compastion) = 0.84 No x 5.5 gal = 4.62 gals
4 Water pump = 0.52 No x 1/3 gal = 0.17 gals

For 30.0 sud (Bank) = 9.67 gals

For 1 Sud = 0.32 gal / suds
Cost forSlope trimming ( For 1 Sud )
1 Hydraulic Excavator ( 1m3 ) = 1.00 x 18612 ks /hr = 19480.00 Ks
2 Tracked Dozer Class II (Spreading ) = 0.16 x 25591.5 ks/hr = 4285.60 Ks
3 Tracked Dozer Class II (Compaction) = 0.84 x 25591.5 ks/hr = 22499.40 Ks
4 Water pump = 0.52 x 1527.24 ks/hr = 830.54 Ks
For 30 sud( Bank ) = 47095.54 Ks
For 1 Sud = 1569.85 Ks
Say = 1570.00 Ks

6. Earth work in Dam filling by machine Combination

( I ) Hydraulic excavator ( 1m3 )
( II ) Dumper ( Dump Truck ) ( 12.00 cyd )
(III) Tracked Dozer Class II ( Spreading )
(IV) Tracked Dozer Class II ( Compaction )
(V) Water Bowser
 Machine Combination ( 1 m3 ) (Lead -1000')
(VI) Water pump
( I ) Hydraulic excavator ( 1 m3)
- Capacity of bucket = 1m3
- Load bucket time = 8 Sec
- Swing load time = 7 Sec
- Dump bucket time = 4 Sec
- Swing empty time = 5 Sec
- Total cycle time = 24 sec
- Bucket Fill Factor = 0.85
- Job efficiency = 0.83
- Swell Factor = 0.8
- Output per hour = 1x 35.32 x 0.85x 60 x 60 x 0.83 x 0.8
100 x 24 Sec
= 30.00 Sud/hr (Bank)
= 37.50 Sud/hr (Loose)

( II ) Dumper ( 12.00 cyd )

- Haul distance = 3000 Ft
- Capacity of dumper = 12.00 cyd
- Speed with Load = 15.00 mph, speed without load = 20 mph
- Hy; Excavator Output = 37.50 sud/hr; (loose)
- Working Hour (time factor) = 50.00 min/hr;
- Loading time = 12 x 60 x 27 = 5.18 min
37.50 x 100 min
- Leaving pit accelerate = 0.44 min
- Enter fill , turn dump & Exit = 0.58 min
- Enter pit , spot & wait = 0.41 min
- Loading haul time = 3000 x 60 = 2.27 min
15 x 5280
- Return time = 3000 x 60 = 1.70 min
20 x 5280
- Total cycle time = 10.59 min

6 - Output of Dumper = 50 x12 x 27 = 15.30 Sud /hr

10.59x 100
- Number of Dumper Required = 37.50 sud/hr = 2.45 Nos
15.30sud/hr
( III ) Spreading to be done By Tracked Dozer Class II
- Total spreading volume of earth = 37.50 x 100 = 3750 Cft
- Length of spread for 6" thickness = 3750 = 625.00 Ft
6" x 12'
- Speed of Tractor Class II Spread = 1.5 mph
- Time Required = 625.0x 2
1.5x 5280
 Machine Combination ( 1 m3 ) (Lead -1000')
= 0.16 hr

( IV )Compaction by Sheep foot roller drown by Tracked Dozer Class II

- Compacted thickness = 6 inches
- No of passes = 12 Nos
- Sheep foot roller width = 10 Ft
- Lapping = 1 ft
- Working speed of Tractor Clall II = 3 m.p.h
- Job effeciency = 75%
- Swell Factor = 0.8
- Compacted volume of earth = Width x thickness x working speed x job efficiency
Passes

- Compacted volume of earth = (10-1) x 6" x 3x 5280x.75x0.8 = 3564.00 Cft /hr

12 x 12
= 35.64 Sud/hr (Bank)
- No of Crawler Tractor Required = 30.0 suds = 0.84 No
35.640 suds

( V ) Filling of Water to Water Bowser by Water Pump

- Water requirment for required moisture = 1872 gals
- Output of Water pump hr = 60 min x 60 gals/min
= 3600 gals/hr
- Time for filling of water by water pump = 1872 = 0.52 hr
3600
H.S.D Comsumption for Earth work in Dam Filling ( For 1 Sud )
1 Hydraulic Excavator ( 1m3 ) = 1.00 No x 4.0 gal = 4.00 gals
2 Dumper ( 12 Cyd ) = 2.45 No x 5.0 gal = 12.25 gals
3 Tracked Dozer Class II (Spreading ) = 0.16 No x 5.5 gal = 0.88 gals
4 Tracked Dozer Class II (Compaction) = 0.84 No x 5.5 gal = 4.62 gals
5 Water pump = 0.52 No x 1/3 gal = 0.17 gals

For 30 sud (Bank) = 21.92 gals

For 1 Sud = 0.73 gal / suds

Cost for Earth work in Dam Filling ( For 1 Sud )

1 Hydraulic Excavator ( 1m3 ) = 1.00 x 18612 ks /hr = 19480.00 Ks

2 Dumper ( 12 Cyd ) = 2.45 x 23265 ks/hr = 59657.50 Ks
3 Tracked Dozer Class II (Spreading ) = 0.16 x 25591.5 ks/hr = 4285.60 Ks
4 Tracked Dozer Class II (Compaction) = 0.84 x 25591.5 ks/hr = 22499.40 Ks
5 Water pump = 0.52 x 1527.24 ks/hr = 830.54 Ks
 Machine Combination ( 1 m3 ) (Lead -1000')

For 30 sud( Bank ) = 106753.04 Ks

For 1 Sud = 3558.43 Ks
Say = 3560.00 Ks

7. Earth work in Dam filling by machine Combination

( I ) Hydraulic excavator ( 1m3 )
( II ) Dumper ( Dump Truck ) ( 12.00 cyd )
(III) Tracked Dozer Class II ( Spreading )
(IV) Tracked Dozer Class II ( Compaction )
(V) Water Bowser
(VI) Water pump
( I ) Hydraulic excavator ( 1 m3)
- Capacity of bucket = 1m3
- Load bucket time = 8 Sec
- Swing load time = 7 Sec
- Dump bucket time = 4 Sec
- Swing empty time = 5 Sec
- Total cycle time = 24 sec
- Bucket Fill Factor = 0.85
- Job efficiency = 0.83
- Swell Factor = 0.8
- Output per hour = 1x 35.32 x 0.85x 60 x 60 x 0.83 x 0.8
100 x 24 Sec
= 30.00 Sud/hr (Bank)
= 37.50 Sud/hr (Loose)

( II ) Dumper ( 12.00 cyd )

- Haul distance = 5000 Ft
- Capacity of dumper = 12.00 cyd
- Speed with Load = 15.00 mph, speed without load = 20 mph
- Hy; Excavator Output = 37.50 sud/hr; (loose)
- Working Hour (time factor) = 50.00 min/hr;
- Loading time = 12 x 60 x 27 = 5.18 min
37.50 x 100 min
- Leaving pit accelerate = 0.44 min
- Enter fill , turn dump & Exit = 0.58 min
- Enter pit , spot & wait = 0.41 min
- Loading haul time = 5000 x 60 = 3.79 min
15 x 5280
- Return time = 5000 x 60 = 2.84 min
20 x 5280
- Total cycle time = 13.24 min

7 - Output of Dumper = 50 x12 x 27 = 12.24 Sud /hr

 Machine Combination ( 1 m3 ) (Lead -1000')
13.24x 100
- Number of Dumper Required = 37.50 sud/hr = 3.06 Nos
12.24sud/hr
( III ) Spreading to be done By Tracked Dozer Class II
- Total spreading volume of earth = 37.50 x 100 = 3750 Cft
- Length of spread for 6" thickness = 3750 = 625.00 Ft
6" x 12'
- Speed of Tractor Class II Spread = 1.5 mph
- Time Required = 625.0x 2
1.5x 5280
= 0.16 hr

( IV )Compaction by Sheep foot roller drown by Tracked Dozer Class II

- Compacted thickness = 6 inches
- No of passes = 12 Nos
- Sheep foot roller width = 10 Ft
- Lapping = 1 ft
- Working speed of Tractor Clall II = 3 m.p.h
- Job effeciency = 75%
- Swell Factor = 0.8
- Compacted volume of earth = Width x thickness x working speed x job efficiency
Passes

- Compacted volume of earth = (10-1) x 6" x 3x 5280x.75x0.8 = 3564.00 Cft /hr

12 x 12
= 35.64 Sud/hr (Bank)
- No of Crawler Tractor Required = 30.0 suds = 0.84 No
35.640 suds

( V ) Filling of Water to Water Bowser by Water Pump

- Water requirment for required moisture = 1872 gals
- Output of Water pump hr = 60 min x 60 gals/min
= 3600 gals/hr
- Time for filling of water by water pump = 1872 = 0.52 hr
3600
H.S.D Comsumption for Earth work in Dam Filling ( For 1 Sud )
1 Hydraulic Excavator ( 1m3 ) = 1.00 No x 4.0 gal = 4.00 gals
2 Dumper ( 12 Cyd ) = 3.06 No x 5.0 gal = 15.30 gals
3 Tracked Dozer Class II (Spreading ) = 0.16 No x 5.5 gal = 0.88 gals
4 Tracked Dozer Class II (Compaction) = 0.84 No x 5.5 gal = 4.62 gals
5 Water pump = 0.52 No x 1/3 gal = 0.17 gals

For 30 sud (Bank) = 24.97 gals

For 1 Sud = 0.83 gal / suds
 Machine Combination ( 1 m3 ) (Lead -1000')

Cost for Earth work in Dam Filling ( For 1 Sud )

1 Hydraulic Excavator ( 1m3 ) = 1.00 x 18612 ks /hr = 19480.00 Ks

2 Dumper ( 12 Cyd ) = 3.06 x 23265 ks/hr = 74511.00 Ks
3 Tracked Dozer Class II (Spreading ) = 0.16 x 25591.5 ks/hr = 4285.60 Ks
4 Tracked Dozer Class II (Compaction) = 0.84 x 25591.5 ks/hr = 22499.40 Ks
5 Water pump = 0.52 x 1527.24 ks/hr = 830.54 Ks

For 30 sud( Bank ) = 121606.54 Ks

For 1 Sud = 4053.55 Ks
Say = 4054.00 Ks
 1.308148

5.18
0
0.44
0.58
0.41 7.94
3.79
0
2.84

13.24
12.24

3.06

4.00
15.30
0.66
19.96
0.67

2.79
0.66
 10.57

10.57

3.90

0.66