Mainline Pipeline Spread Estimate Detail Estimate: P-101 - Transcanada Pipeline Estimate Total:
Currency: CAD-Canada-Dollar Item 01000
Description General Requirements
Quantity
UOM
Rate
ManHrs
12.00 Months
22,302 1,858.48
A-01310
Project Management
12.00 Months
4,128 344.00
Project Manager Pipeline Superintentent Light Pickup Truck A-01312
Accounting
Project Accountant A-01313
Safety
Plant Foreman Light Pickup Truck A-01321
Engineering
Project Engineer Light Pickup Truck A-01510
A-01511
A-01512
A-01513
A-01521
9/1/03 1:56:59 PM
Temporary Utilities
Electrical Power
Communications
Water & Sewer
Temporary Office
1.0 EA 1.0 EA 2.0 EA
56.39 39.74 4.92
12.00 Months
1.0 EA
1.0 EA 1.0 EA
1.0 EA 1.0 EA 12.00 Months
12.00 Months
12.00 Months
12.00 Months
12.00 Months
43.07 4.92
Job Mat
80,913 6,742.76
Perm Mat 83,200
Sub/Plug
35,363,865 Total Cost
4,084,300
5,043,031
6,933.33 340,358.33
420,252.55
198,412
20,310
218,722
16,534.36
1,692.48
18,226.84 116,389 82,023 20,310
2,064
95,770
95,770
172.00
7,980.80
7,980.80
Prod=0.01 Months/hour, 2,064.00 hour
95,770
1,376
53,237
6,770
60,007
114.67
4,436.45
564.16
5,000.61
38.69 4.92
12.00 Months
794,617 66,218.12
Equip
Prod=0.01 Months/hour, 2,064.00 hour
46.40
12.00 Months
Labor
Prod=0.01 Months/hour, 1,376.00 hour
53,237 6,770
2,064
88,896
10,155
99,051
172.00
7,408.04
846.24
8,254.28
Prod=0.01 Months/hour, 2,064.00 hour
88,896 10,155 24,000
24,000
2,000.00
2,000.00
6,000
6,000
500.00
500.00
12,000
12,000
1,000.00
1,000.00
2,400
2,400
200.00
200.00
12,000
12,000
1,000.00
1,000.00
Page No 1 of 11
A-01522
A-01550
A-01551
Maintenance Shop
Access & Parking
Access Roads
Fine Grade Road Grader Operator Spotter 200 Hsp Grader ( Cat 14G ) Pitrun Gravel A-01562
A-01652
A-01655
A-01663
A-01664
Temporay Fence
Plant Transfer
Assembly/Erection
Float Equip Onsite
Gopher Operation
12.00 Months
500.00 SM
50,000.00 SM
1.00 EA 1.0 1.0 1.0 10,000.0 tonne
134.48
286
11,054
0.01
0.22
A-01721
Survey Crew
Survey Party Chief Survey Instrumentman Survey Rodman Crew Cab Truck Survey Level & Rod Survey Theodolite Survey Total Station A-01741
9/1/03 1:56:59 PM
Sanitary Facilities
83,200
0.16
1.66
102,411 2.05
12.00 Month
2,064
26.59 4.92
12.00 Month
34.19 28.64 23.09 9.04 0.72 1.08 1.45
1 9, 21 1
3,000
3,000
30.00
30.00
20,000
20,000
40.00
40.00
5,000
1,000.00 Hour
12.00 Month
3.00
83,200
500.00 tonne
EA EA EA EA EA EA EA
1,500
3.00
8,157
500.00 tonne
1.0 1.0 2.0 1.0 1.0 1.0 1.0
1,500
5,999 5,056
100.00 LM
1.0 EA 1.0 EA
24,000 2,000.00
P ro d=3 50 .0 0 S M/ ho ur , 0 .0 06 MH /S M, 1 75 .0 0 S M/ MH , 1 42 .8 6 h ou r
41.99 35.39 57.10 8.32
172.00 Pickup Truck Driver Light Pickup Truck
8,157
24,000 2,000.00
54,882 4,573.48
5,000
10.00
10.00
70,000
70,000
70.00
70.00
10,155
65,037
846.24
5,419.72
Prod=0.01 Month/hour, 2,064.00 hour
54,882 10,155
8,256
224,997
25,367
250,363
688.00
18,749.72
2,113.88
20,863.60
Prod=0.01 Month/hour, 2,064.00 hour
70,568 59,113 95,316 18,659 1,486 2,229 2,993 2,400
2,400
200.00
200.00
Page No 2 of 11
A-01742
Garbage Disposal
12.00 Month
6,000 500.00
A-01746
Yarding
General Laborer A-01830
A-01912
A-01914
A-01921
Maintenance Period
Living Allownances
Room & Board
Travel Time
12.00 Month
1.0 EA
2,064
67,369
67,369
172.00
5,614.08
5,614.08
32.64
Prod=0.01 Month/hour, 2,064.00 hour
12.00 Month
60.00 Man-Mos
34,000.00 Man-Day
14,000,000.00 % labor
67,369 36,000
36,000
3,000.00
3,000.00
60,000
60,000
1,000.00
1,000.00
1,700,000
1,700,000
50.00
50.00
840,000
840,000
0.06 A-01940
Bonus Labor
14,000,000.00 % labor
700,000 0.05
A-01950
Small Tools/Supplies
14,000,000.00 % labor
420,000 0.03
A-01952
Safety Supplies
14,000,000.00 % labor
140,000 0.01
02550
A-10
Prepare Right of Way
Clear Right of Way
Equipment Foreman Backhoe Operator Dozer Operator Truck Driver Labor Foreman General Laborer Oiler Crew Cab Truck 40 Person Bus 5 Ton Flat Bed Truck 1.5 CY Backhoe ( JD 790 ) 330 Hsp Bulldozer ( Cat D8 )
9/1/03 1:56:59 PM
100,000.00 LM
49,810
60,255.00 LM
1.0 EA 1.0 EA 1.0 EA 2.0 EA 2.0 EA 20.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA
42.32 38.69 36.27 32.64 38.69 32.64 24.17 9.04 12.32 12.43 61.24 121.01
6,000 500.00
1,695,420
1,675,051
0.50
16.95
16.75
21,089
705,669
252,258
0.35
11.71
359,563
4.19
Prod=80.00 LM/hour, 753.19 hour
3.60
0.06 700,000 0.05 420,000 0.03 140,000 0.01
3,730,034 37.30 957,926 15.90 31,875 29,141 27,318 49,168 58,282 491,681 18,205 6,809 9,279 9,362 46,125 91,143
Page No 3 of 11
20 Ton Tandem Truck 250 hsp 25 Ton Articulated Truck 260 hsp ( Cat D25 ) A-20
Stripping
Equipment Foreman Backhoe Operator Dozer Operator Labor Foreman General Laborer Oiler Heavy Pickup Truck Crew Cab Truck 1.5 CY Backhoe ( JD 790 ) 120 Hsp Bulldozer ( JD 750 ) 210 Hsp Bulldozer ( Cat D7 ) 330 Hsp Bulldozer ( Cat D8 ) 370 Hsp Bulldozer ( Cat D9 ) A-30
Cut Side Slope
1.0 EA 1.0 EA
27.66 91.22
100,000.00 LM
1.0 EA 1.0 EA 5.0 EA 1.0 EA 5.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 2.0 EA 1.0 EA
20,833 68,706 12,500
447,325
0.13
4.47
42.32 38.69 36.27 38.69 32.64 24.17 6.18 9.04 61.24 51.91 98.34 121.01 150.94
561,000.00 CM
Earth Cut Sideslope
16,221
Equipment Foreman Dozer Operator Spotter Heavy Pickup Truck 210 Hsp Bulldozer ( Cat D7 ) 330 Hsp Bulldozer ( Cat D8 ) O-20
E-10
9/1/03 1:56:59 PM
1.0 EA 3.0 EA 1.0 EA 1.0 EA 1.0 EA 2.0 EA
12.22
6,388 0.01 42.32 36.27 26.59 6.18 98.34 121.01
542,426 0.97 227,037 0.44
648,206
359,563
1.16
0.64
442,705 0.87
52,900 48,363 226,688 48,363 40,800 30,213 7,725 11,300 76,550 64,888 122,925 302,525 188,675 1,550,195 2.76 669,742 1.31
Prod=400.00 CM/hour, 1,277.50 hour
54,064 139,005 33,969 7,895 125,629 309,181
Rock Cut Sideslope
50,000.00 CM
9,833 0.20
315,389 6.31
205,501 4.11
359,563 7.19
880,453 17.61
Drill Grade Rock
25,000.00 VM
4,375 0.18
131,834 5.27
103,034 4.12
40,000 1.60
274,869 10.99
Truck Driver Labor Foreman Driller Helper Heavy Duty Mechanic Oiler Crew Cab Truck 5 Ton Flat Bed Truck Hydraulic Blasthole Rockdrill Drill Bits & Steel E-20
511,000.00 CM
1,221,913
7.75
Prod=80.00 LM/hour, 1,250.00 hour
0.03 O-10
774,588
Blast Grade Rock
1.0 EA 1.0 EA 4.0 EA 6.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 4.0 EA 25,000.0 LM 25,000.00 VM
32.64 38.69 32.64 26.59 36.27 24.17 9.04 12.43 77.06 1.60
Prod=80.00 VM/hour, 312.50 hour
10,200 12,091 40,800 49,856 11,334 7,553 2,825 3,884 96,325
40,000 3,125 0.13
105,781 4.23
25,847 1.03
319,563 12.78
451,191 18.05
Page No 4 of 11
Backhoe Operator Truck Driver Labor Foreman General Laborer Powderman Crew Cab Truck 5 Ton Flat Bed Truck 1.5 CY Backhoe ( JD 790 ) B-Line Detonator Cord Non-Electric Detonator Dynomite E-30
Excavate Grade Rock
Equipment Foreman Backhoe Operator Dozer Operator Spotter Oiler Crew Cab Truck 1.5 CY Backhoe ( JD 790 ) 210 Hsp Bulldozer ( Cat D7 )
02555
Excavate Trench
1.0 EA 1.0 EA 1.0 EA 5.0 EA 2.0 EA 1.0 EA 1.0 EA 1.0 EA 11,415.5 LM 13,541.7 EA 47,174.7 KG
38.69 32.64 38.69 32.64 32.64 9.04 12.43 61.24 0.95 4.16 5.35
50,000.00 CM
1.0 EA 2.0 EA 1.0 EA 2.0 EA 1.0 EA 1.0 EA 2.0 EA 1.0 EA
Prod=80.00 VM/hour, 312.50 hour
10,845 56,333 252,384 2,333 0.05
42.32 38.69 36.27 26.59 24.17 9.04 61.24 98.34
100,000.00 LM
Excavate Trench in Rock
29,254
O-10
E-10
154,393 3.09
954,932 9.55
997,486
629,954
9.97
6.30
24,248
789,345
772,322
629,954
0.44
14.48
14.17
11.56
14,107 25,793 12,090 17,727 8,057 3,013 40,827 32,780
2,582,371 25.82 2,191,621 40.22
54,495.00 LM
9,482 0.17
317,019 5.82
484,230 8.89
801,249 14.70
Pre-Rip with Dozer
54,495.00 LM
2,725 0.05
95,530 1.75
142,704 2.62
238,234 4.37
Rip & Excavate Rock with Backhoe
Equipment Foreman Backhoe Operator Spotter Oiler Crew Cab Truck 3.5 CY Backhoe ( Cat 245 )
9/1/03 1:56:59 PM
76,620 1.53
Rip & Excavate Rock
Equipment Foreman Dozer Operator Spotter Heavy Pickup Truck 370 Hsp Bulldozer ( Cat D9 ) E-20
54,494.00 LM
77,773 1.56
Prod=150.00 CM/hour, 333.33 hour
0.29 A-10
12,091 10,200 12,091 51,000 20,400 2,825 3,884 19,138
1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA
42.32 36.27 26.59 6.18 150.94
43,654.00 LM
1.0 EA 4.0 EA 4.0 EA 1.0 EA 1.0 EA 4.0 EA
Prod=60.00 LM/hour, 908.25 hour
5,457 0.13 42.32 38.69 26.59 24.17 9.04 141.43
178,769 4.10
313,632 7.18
Prod=80.00 LM/hour, 545.68 hour
38,437 32,942 24,150 5,613 137,091 492,401 11.28 23,093 84,449 58,038 13,189 4,933 308,699
Page No 5 of 11
E-30
Excavate Overburden to Rock
Equipment Foreman Backhoe Operator Spotter Oiler Heavy Pickup Truck 1.5 CY Backhoe ( JD 790 ) O-20
Drill, Blast & Excavate Rock
10,840.00 LM
1.0 EA 2.0 EA 2.0 EA 1.0 EA 1.0 EA 2.0 EA
1,301 0.12 42.32 38.69 26.59 24.17 6.18 61.24
42,720 3.94
27,893 2.57
70,614 6.51
Prod=50.00 LM/hour, 216.80 hour
9,175 16,776 11,529 5,240 1,340 26,554
10,840.00 LM
14,766 1.36
472,326 43.57
288,092 26.58
629,954 58.11
1,390,372 128.26
43,800.00 VM
7,665 0.18
230,974 5.27
180,516 4.12
70,080 1.60
481,570 10.99
4 metre drilled per metre of trench, load at 2.22 KG/M E-10
E-20
Drill Rock
Truck Driver Labor Foreman Driller Helper Heavy Duty Mechanic Oiler Crew Cab Truck 5 Ton Flat Bed Truck Hydraulic Blasthole Rockdrill Drill Bits & Steel
1.0 EA 1.0 EA 4.0 EA 6.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 4.0 EA 43,800.0 LM
Blast Rock ( per VM drilled )
43,800.00 VM
Backhoe Operator Truck Driver Labor Foreman General Laborer Powderman Crew Cab Truck 5 Ton Flat Bed Truck 1.5 CY Backhoe ( JD 790 ) B-Line Detonator Cord Non-Electric Detonator Dynomite E-30
Excavate Blasted Rock
Equipment Foreman Backhoe Operator Dozer Operator Spotter Oiler Crew Cab Truck
9/1/03 1:56:59 PM
1.0 EA 1.0 EA 1.0 EA 5.0 EA 2.0 EA 1.0 EA 1.0 EA 1.0 EA 20,000.0 LM 23,725.0 EA 82,650.0 KG
32.64 38.69 32.64 26.59 36.27 24.17 9.04 12.43 77.06 1.60
38.69 32.64 38.69 32.64 32.64 9.04 12.43 61.24 0.95 4.16 5.35
185,329 4.23
45,284 1.03
559,874 12.78
Prod=80.00 VM/hour, 547.50 hour
790,486 18.05 21,183 17,870 21,183 89,352 35,741 4,949 6,805 33,529
19,000 98,696 442,178 1,626 0.15
42.32 38.69 36.27 26.59 24.17 9.04
17,870 21,183 71,482 87,348 19,858 13,233 4,949 6,805 168,761
70,080 5,475 0.13
10,840.00 LM
1.0 EA 2.0 EA 1.0 EA 2.0 EA 1.0 EA 1.0 EA
Prod=80.00 VM/hour, 547.50 hour
56,024 5.17
62,292 5.75
Prod=40.00 LM/hour, 271.00 hour
118,316 10.91 11,469 20,970 9,829 7,206 6,550 2,450
Page No 6 of 11
1.5 CY Backhoe ( JD 790 ) 210 Hsp Bulldozer ( Cat D7 ) A-20
Excavate Trench in Earth
2.0 EA 1.0 EA
61.24 98.34
45,506.00 LM
33,192 26,650 5,006 0.11
Equipment Foreman Backhoe Operator Dozer Operator Spotter Oiler Heavy Pickup Truck Crew Cab Truck 2.3 CY Backhoe ( Cat 235 ) 210 Hsp Bulldozer ( Cat D7 )
02560
Weld Pipe
1.0 EA 4.0 EA 1.0 EA 4.0 EA 1.0 EA 1.0 EA 1.0 EA 4.0 EA 1.0 EA
42.32 38.69 36.27 26.59 24.17 6.18 9.04 95.31 98.34
100,000.00 LM
02565
Handle & Install Pipe
1.0 EA 2.0 EA 3.0 EA 2.0 EA 16.0 EA 16.0 EA 3.0 EA 8.0 EA 1.0 EA 1.0 EA 7.0 EA 1.0 EA 1.0 EA 2.0 EA 10.0 EA 2.0 EA 10.0 EA
75,000
42.32 36.27 32.64 44.74 44.74 32.64 32.64 38.69 32.64 38.69 36.27 6.18 9.04 12.32 12.43 69.82 6.71
100,000.00 LM
Load & Haul To ROW
268,611
100,000.00 LM
217,361 2.17
Equipment Foreman Equipment Foreman Crane Operator Truck Driver General Laborer Spotter
9/1/03 1:56:59 PM
1.0 EA 1.0 EA 1.0 EA 3.0 EA 4.0 EA 3.0 EA
41.58 42.32 38.69 32.64 32.64 26.59
225,164 4.95
2,841,250 28.41
463,625 4.64
Prod=80.00 LM/hour, 1,250.00 hour
2.69 A-10
3.64
Prod=100.00 LM/hour, 455.06 hour
0.75 Equipment Foreman Sideboom Operator Truck Driver Welder Foreman Line Welder Welders Helper Welders Buffer Labor Foreman General Laborer Pipefitter Foreman Pipefitter Heavy Pickup Truck Crew Cab Truck 40 Person Bus 5 Ton Flat Bed Truck 35 Ton Sideboom 200 hsp ( Cat 572 ) 300 Amp Welding Machine
165,587
9,637,376 96.37 7,849,626 78.50
1,236,650 12.37 314,975 3.15
Prod=1.00 LM/hour, 100,000.00 hour
390,751 8.59 19,258 70,425 16,505 48,400 10,999 2,812 4,114 173,487 44,751
3,304,875 33.05 52,900 90,675 122,400 111,850 894,800 652,800 122,400 386,900 40,800 48,363 317,363 7,725 11,300 30,800 155,375 174,550 83,875
10,874,026 108.74 8,164,601 81.65 4,158,000 52,900 42,989 122,400 163,200 99,713
Page No 7 of 11
Oiler Heavy Pickup Truck Tractor Trailer Equipment Float 20 Ton Hydraulic Crane Labor Composite Rate Labor Foreman General Laborer Helper A-20
String Pipe
Equipment Foreman Sideboom Operator Truck Driver Labor Foreman General Laborer Crew Cab Truck Boomtruck 35 Ton Sideboom 200 hsp ( Cat 572 ) A-30
Bend Pipe
Equipment Foreman Sideboom Operator Truck Driver Line Welder Oiler Pipefitter Heavy Pickup Truck Crew Cab Truck 35 Ton Sideboom 200 hsp ( Cat 572 ) 350 CFM Diesel Compressor 24" Bending Machine A-40
Lower Pipe into Trench
2.0 EA 1.0 EA 3.0 EA 5.0 EA 1.0 EA 1.00 EA 0.2 0.6 0.2
24.17 6.18 26.45 26.45 34.20 31.5
15,000
513,800
0.15
5.14
11,250
412,575
0.11
4.13
9/1/03 1:56:59 PM
1.0 EA 1.0 EA 4.0 EA 1.0 EA 1.0 EA 12.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 3.0 EA
25,000
42.32 38.69 36.27 32.64 38.69 32.64 6.18 12.32 12.43 68.00 69.82
1.33
232,388 2.32
Prod=80.00 LM/hour, 1,250.00 hour
0.25 Equipment Foreman Backhoe Operator Sideboom Operator Truck Driver Labor Foreman General Laborer Heavy Pickup Truck 40 Person Bus 5 Ton Flat Bed Truck 2.0 CY Backhoe ( JD 890 ) 35 Ton Sideboom 200 hsp ( Cat 572 )
133,038
Prod=80.00 LM/hour, 1,250.00 hour
42.32 36.27 32.64 44.74 24.17 36.27 6.18 9.04 69.82 14.92 16.13
100,000.00 LM
3,150,000
756,000 1,890,000 504,000
42.32 36.27 32.64 38.69 32.64 9.04 27.57 69.82
100,000.00 LM
1.0 EA 2.0 EA 2.0 EA 2.0 EA 1.0 EA 4.0 EA 1.0 EA 1.0 EA 2.0 EA 1.0 EA 1.0 EA
Prod=1.00 LM/hour, 1.000MH/LM, 1.00 LM/MH, 100,000.00 hour
37.80 31.50 25.20
100,000.00 LM
1.0 EA 1.0 EA 1.0 EA 1.0 EA 8.0 EA 1.0 EA 1.0 EA 1.0 EA
60,425 7,725 99,188 165,313 42,750
861,375 8.61
556,250 5.56
Prod=80.00 LM/hour, 1,250.00 hour
646,838 6.47 52,900 45,338 40,800 48,363 326,400 11,300 34,463 87,275 644,963 6.45 52,900 90,675 81,600 111,850 30,213 45,338 7,725 11,300 174,550 18,650 20,163 1,417,625 14.18 52,900 48,363 181,350 40,800 48,363 489,600 7,725 15,400 15,538 85,000 261,825
Page No 8 of 11
95 Ton Sideboom 370 hsp ( Cat 589 ) 4.0" Diesel Water Pump 30,000 gph
02570
Tie-In Pipe
Equipment Foreman Backhoe Operator Sideboom Operator Truck Driver Line Welder Welders Helper Labor Foreman General Laborer Oiler Crew Cab Truck 5 Ton Flat Bed Truck 1.5 CY Backhoe ( JD 790 ) 35 Ton Sideboom 200 hsp ( Cat 572 ) 300 Amp Welding Machine
02575
A-10
Crossings
Creek Crossings
Equipment Foreman Backhoe Operator Dozer Operator Loader Operator Line Welder Welders Helper Labor Foreman General Laborer 5 Ton Flat Bed Truck 2.3 CY Loader (JD644 ) 3.5 CY Backhoe ( Cat 245 ) 210 Hsp Bulldozer ( Cat D7 ) 300 Amp Welding Machine A-20
Road Crossings
Equipment Foreman Dozer Operator Loader Operator General Laborer Crew Cab Truck
9/1/03 1:56:59 PM
1.0 EA 3.0 EA
119.66 5.65
360.00 EA
1.0 EA 1.0 EA 1.0 EA 1.0 EA 2.0 EA 2.0 EA 1.0 EA 8.0 EA 1.0 EA 2.0 EA 3.0 EA 1.0 EA 1.0 EA 2.0 EA
25.00 EA
754,392
191,088
945,480
60.00
2,095.53
530.80
2,626.33
Prod=0.30 EA/hour, 1,200.00 hour
42.32 36.27 36.27 32.64 9.04
50,784 46,428 43,524 39,168 107,376 78,336 46,428 313,344 29,004 10,848 14,916 73,488 83,784 8,052
25,950
927,110
1,598,020
214,014
2,739,143
129.75
4,635.55
7,990.10
1,070.07
13,695.72
18,750
678,550
395,838
1,074,388
750.00
27,142.00
15,833.50
42,975.50
42.32 38.69 36.27 36.27 44.74 32.64 38.69 32.64 12.43 38.62 141.43 98.34 6.71
200.00 EA
1.0 EA 1.0 EA 1.0 EA 6.0 EA 1.0 EA
21,600
42.32 38.69 36.27 32.64 44.74 32.64 38.69 32.64 24.17 9.04 12.43 61.24 69.82 6.71
200.00 EA
1.0 EA 1.0 EA 1.0 EA 1.0 EA 2.0 EA 2.0 EA 1.0 EA 6.0 EA 2.0 EA 1.0 EA 1.0 EA 1.0 EA 2.0 EA
149,575 21,188
Prod=0.02 EA/hour, 1,250.00 hour
52,900 48,363 45,338 45,338 111,850 81,600 48,363 244,800 31,075 48,275 176,788 122,925 16,775
7,200
248,560
1,202,182
214,014
1,664,756
36.00
1,242.80
6,010.91
1,070.07
8,323.78
Prod=0.25 EA/hour, 800.00 hour
33,856 29,016 29,016 156,672 7,232
Page No 9 of 11
2.3 CY Loader (JD644 ) 70 HSP Bulldozer ( JD 450 ) Crushed Stone 200 Hsp Grader ( Cat 14G )
02580
Sand Bedding
1.0 EA 1.0 EA 20,020.0 tonne 1.0
38.62 26.14 10.69 57.10
125,545.00 tonne
30,896 20,912 214,014 1,143,142
30,125 0.24
A-10
Place Bedding
125,545.00 tonne
12,555 0.10
O-RES
Resource Lines
Equipment Foreman Backhoe Operator Loader Operator Labor Foreman General Laborer 2.3 CY Loader (JD644 ) 2.5 CY Track Loader ( Cat 963 ) 1.5 CY Backhoe ( JD 790 ) Sand Fill (Coarse) A-20
Haul Bedding
1.00 LS
1.0 EA 1.0 EA 2.0 EA 1.0 EA 5.0 EA 1.0 EA 1.0 EA 1.0 EA 125,733.3 tonne
12,555 12,554.50 42.32 38.69 36.27 38.69 32.64 38.62 51.38 61.24 10.10
125,545.00 tonne
02585
02590
A-10
Test Pipe
Restore Right of Way
Backfill Trench
36.27 32.64 26.59 27.66
100,000.00 LM
Testing Services
100,000.00 LM
9/1/03 1:56:59 PM
1.0 EA 1.0 EA 3.0 EA 3.0 EA 1.0 EA
42.32 38.69 36.27 26.59 24.17
189,874 1.51
446,237 189,874 446,237.15 189,874.26
570,448 4.54
1,515,688
0.45
15.16
11,250
367,200
0.11 Equipment Foreman Backhoe Operator Dozer Operator Spotter Oiler
3.55
1.79
1,269,907
2,511,179
10.12
20.00
1,269,907
1,906,018
10.12
15.18
1,269,907 1,269,906.51
1,906,018 1,906,017.91 53,131 48,573 91,070 48,573 204,889 48,485 64,505 76,884
34,713
605,161
0.28
4.82
Prod=100.04 tonne/hour, 1,255.00 hour
45,000
100,000.00 LM
446,237
224,588
1,269,907 17,570
1.0 EA 12.0 EA 1.0 EA 1.0 EA
8.10
Prod=100.00 tonne/hour, 1,255.45 hour
0.14 Trucking Foreman Truck Driver Spotter 20 Ton Tandem Truck 250 hsp
1,016,685
3.67
1,103,038
45,519 491,558 33,370 34,713
1,015,000
1,015,000
10.15
10.15
2,618,725
11.03
26.19
513,300
880,500
5.13
Prod=80.00 LM/hour, 1,250.00 hour
8.81 52,900 48,363 136,013 99,713 30,213
Page No 10 of 11
Crew Cab Truck 1.5 CY Backhoe ( JD 790 ) 210 Hsp Bulldozer ( Cat D7 ) 330 Hsp Bulldozer ( Cat D8 ) A-20
General Cleanup Crew
1.0 EA 1.0 EA 1.0 EA 2.0 EA
9.04 61.24 98.34 121.01
100,000.00 LM
11,300 76,550 122,925 302,525 33,750 0.34
Equipment Foreman Grader Operator Backhoe Operator Dozer Operator Loader Operator Truck Driver Labor Foreman General Laborer Oiler Heavy Pickup Truck Crew Cab Truck 40 Person Bus 1.6 CY Loader ( JD544 ) 1.0 CY Backhoe ( JD 690 ) 70 HSP Bulldozer ( JD 450 ) 210 Hsp Bulldozer ( Cat D7 ) 200 Hsp Grader ( Cat 14G )
9/1/03 1:56:59 PM
1.0 EA 1.0 EA 1.0 EA 4.0 EA 1.0 EA 3.0 EA 1.0 EA 14.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 1.0 EA 3.0 EA 1.0 EA
42.32 38.69 38.69 36.27 36.27 32.64 38.69 32.64 24.17 6.18 9.04 12.32 25.74 40.25 26.14 98.34 57.10
1,148,488 11.48
589,738 5.90
Prod=80.00 LM/hour, 1,250.00 hour
1,738,225 17.38 52,900 48,363 48,363 181,350 45,338 122,400 48,363 571,200 30,213 7,725 11,300 15,400 32,175 50,313 32,675 368,775 71,375
Page No 11 of 11
