Item No.

Activity Description Qty

3.0 Clearing & Preparation works
3.1 Clear containers and items within road corridor in the storage yard
3.2 Realign tailings lines
3.3 Decommission OHPL & Poles
3.4 Cut and dispose trees
3.5 Demolish Fenceline within road corridor with an 2m allowance on both sides

4.0 Drainage & Retaining structures

4.1 Culvert Assembly & Installation
4.1 (a) Trench Excavation & Clearing
4.1 (b) Bedding preparation, fill placement, and compaction
4.1 (c) 600mm dia. CMP installation
4.2 Minor river training (Kumian Creek)
4.4 Riprap construction

5.0 Earthworks
5.1 Clearing & stripping of topsoil (Ch. 00+060 to 00+228)
5.2 75mm minus capping layer construction (Ch. 00+060 to 00+228)
5.3 20mm minus Roadbase place, spread & compact (Ch. 00+000 to 00+060)
5.5 20mm minus Roadbase place, spread & compact (Ch. 00+060 to 00+228)
5.5 Safety berm installation on both sides (Ch. 00+000 to 00+228)
Unit
Item
Activity Description
No.
3.0 Clearing & Preparation works
3.1 Clear containers and items within road corridor in the storage yard
3.2 Realign tailings lines
3.3 Decommission OHPL & Poles
3.4 Cut and dispose trees
3.5 Demolish Fenceline within road corridor with an 2m allowance on both sides

4.0 Drainage & Retaining structures

4.1 Culvert Assembly & Installation
4.1 (a) Trench Excavation & Clearing
4.1 (b) Bedding preparation, fill placement, and compaction
4.1 (c) 600mm dia. CMP assembly & installation
4.2 Minor river training (Kumian Creek)
4.4 Riprap construction

5.0 Earthworks
5.1 Clearing & stripping of topsoil (Ch. 00+060 to 00+228)
5.2 75mm minus capping layer construction (Ch. 00+060 to 00+228)
5.3 20mm minus Roadbase place, spread & compact (Ch. 00+000 to 00+060)
5.5 20mm minus Roadbase place, spread & compact (Ch. 00+060 to 00+228)
5.5 Safety berm installation on both sides (Ch. 00+000 to 00+228)
 Production Rate Duration Man.hours/
Qty Unit No Day(s)
(Unit/hr) (hours) Eqpt.hours

Process Department to scope

Supply Department to scope
2.00 ea 2 1.00 2 1
3.00 ea 0.8 3.75 11.25 1
12.00 m 2.4 5.00 60 1

6.5 m³ 8.6 0.76 4.9127906977 1

12 m³ 6 2.00 24 1
12 m 0.6 20.00 240 3
24 m³ 120 0.20 4.8 1
32 m³ 3.6 8.89 284.44444444 2

133.12 m³ 60 2.22 295.34890667 1

230.8 m³ 40 5.77 1331.716 1
376.9 m³ 40 9.42 3551.34025 2
251.26 m³ 40 6.28 1578.28969 1
184.68 m³ 4 46.17 8526.6756 7
 Remarks
If_header
1 #NAME?
scope 0 #NAME?
scope 0 #NAME?
0 #NAME?
0 #NAME?
0 #NAME?
1 #NAME?
1 #NAME?
0 #NAME?
0 #NAME?
0 #NAME?
0 #NAME?
0 #NAME?
0 #NAME?
1 #NAME?
1 #NAME?
0 #NAME?
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Item No. Activity Description

Decommission OHPL & Poles

Cut and dispose trees
Demolish Fenceline within road corridor with an 2m allowance on both sides
Sequence of operation Method Plant
Description Usage (%) Quantity (Hours) Cost

0
0
0
Tools/Equipment Labor Description
Nos Quantity (Hours) Cost

1
4
5
Environmental/Safety Controls #NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
 Labor Estimated hours Arrangement
Foreman Contractor
Leading Hand Carpenter Contractor
Carpenter Contractor
Trade Assistant Contractor
Trade Assistant Contractor
Brick Layer Contractor
Leading Hand Carpenter Contractor
Casual Labour Casual
Casual Labour Casual
Casual Labour Casual
Casual Labour Casual
Casual Labour Casual
Casual Labour Casual
Plants & Equipment Estimated hours Owner
D8T Caterpillar Dozer 4 Pagini
Hyundai HX350L Excavator 64 Pagini
Komatsu PC 210 - BCS Excavator 96 BCS
CAT Roller smooth drum 12 Pagini
Isuzu JVTR05 9 Pagini
Nissan UD JVTR04 8 Pagini
Unit Rate Cost
Hour K42.50 K0.00
Hour K40.00 K0.00
Hour K35.00 K0.00
Hour K25.00 K0.00
Hour K25.00 K0.00
Hour K30.00 K0.00
Hour K40.00 K0.00
Day K9.30 K0.00
Day K9.30 K0.00
Day K9.30 K0.00
Day K9.30 K0.00
Day K9.30 K0.00
Day K9.30 K0.00
Unit Rate Cost
Hour K460.00 K1,840.00
Hour K280.00 K17,920.00
Hour K240.00 K23,040.00
Hour K188.00 K2,256.00
Day K1,200.00 K10,800.00
Day K1,200.00 K9,600.00
K65,456.00
 Plant & Eqpt Description Owner Unit Rate
D8T Caterpillar Dozer Pagini Hour 460
Komatsu D65 Dozer Pagini Hour 240
Hyundai HX350L Excavator Pagini Hour 280
Komatsu PC 210 - BCS Excavator BCS Hour 240
CAT Roller smooth drum Pagini Hour 188
Hyundai 757 Loader Pagini Hour 240
Isuzu JVTR05 Pagini Day 1200
Nissan UD JVTR04 Pagini Day 1200
Labor Description Unit Rate
Foreman Contractor Hour 42.5
Rigger Contractor Hour 37.5
Welder Contractor Hour 37.5
Boilermaker Contractor Hour 37.5
Leading Hand Carpenter Contractor Hour 40
Carpenter Contractor Hour 35
Scaffolder Contractor Hour 35
Brick Layer Contractor Hour 30
Trade Assistant Contractor Hour 25
Foreman (K92) 0
Operator (K92) 0
Engineer 0
Safety Officer 0
Casual Labour Casual Day 9.3