SPP1 06071 Progress Monitor P10 FINAL
-
Upload
pvpallasigui3126 -
Category
Documents
-
view
220 -
download
0
Transcript of SPP1 06071 Progress Monitor P10 FINAL
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
1/26
SPP1 Site ClearanceProgress Calculation Report
Period 10 to 21st January
Prepared By
Signed Date
D Watters Project Control Lead /
I Stirzacker Senior Cost Engineer /
Checked By
Signed Date
J Mooney Project Engineer /
M Elliott Engineering Manager /
N Elliott Technical Manager /
P Waddicor Principal Engineer /
Approval and Authority to Issue
Signed Date
P Waddicor Principal Engineer /
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
2/26
160521524.xlsx.ms_office
Sludge Packaging Plant 1 - Summary Level 1 Performance Data
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11
BCWS Original 157,414 365,252 660,298 864,734 1,027,203 1,242,973
BCWS CCR 186 1,265,700 1,686,232 2,084,970 2,612,142 2,839,906 3,144,
BCWP 142,154 249,079 393,676 464,553 569,107 740,972 1,070,250 1,244,180 1,956,805 2,282,164ACWP 37,558 106,912 165,014 266,020 369,026 682,550 973,289 1,738,671 1,772,952 #VALUE!
EAC #VALUE! #VALUE
BCWP To Go 2,282,164 2,733,
SV -15,259 -116,173 -266,622 -400,181 -458,096 -524,728 -615,983 -840,790 -655,337 -557,742
CV 104,596 142,167 228,662 198,532 200,081 58,422 96,960 -494,491 183,853 #VALUE!
SPI 0.90 0.68 0.60 0.54 0.55 0.59 0.63 0.60 0.75 0.80
CPI 3.78 2.33 2.39 1.75 1.54 1.09 1.10 0.72 1.10 #VALUE!
Forecast SV -557,742 -411,
Forecast CV #VALUE! #VALUE
Forecast SPI 0.80 0.
Forecast CPI #VALUE! #VALUE
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
4,000,000
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11
SUMMARY COST PROFILE
BC
BC
BC
AC
EA
-900,000
-800,000
-700,000
-600,000
-500,000
-400,000
-300,000
-200,000
-100,000
0
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11
P12
SCHEDULE VARIANCE
3.78
2.33 2.39
1.751.54
1.09 1.10
0.72
1.10
-
-0.250.500.751.001.251.501.752.002.252.502.753.00
3.253.503.754.00
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P 1 1
CPI TREND
0.900.68 0.60 0.54 0.55 0.59 0.63 0.60
0.75 0.80
-0.250.500.751.001.251.501.752.002.252.502.753.003.253.503.754.00
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11
P12
SPI TREND
-600,000
-500,000
-400,000
-300,000
-200,000
-100,000
0
100,000
200,000
300,000
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11
COST VARIANCE
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
3/26
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site Clearance (Project Assesment)
WPSS Description BAC Values to Date Values to Date Previ
Planned Earned Variance Spent BCWS BCWP ACWP BCWS B
WPS-010 Project Control 75,026 81.1% 80.2% -0.9% #VALUE! 60,865 60,171 #VALUE! 56,647
WPS-020 Engineering & S&RM 74,576 81.1% 80.2% -0.9% #VALUE! 60,499 59,810 #VALUE! 56,306 WPS-030 Procurement Support 44,370 81.1% 80.2% -0.9% #VALUE! 35,994 35,584 #VALUE! 33,500
WPS-040 Site Infrastructure 33,388 81.1% 80.2% -0.9% #VALUE! 27,085 26,777 #VALUE! 25,208
WPS-050 Construction Mangement 308,815 81.1% 80.2% -0.9% #VALUE! 250,525 247,670 #VALUE! 233,162
WPS-070 B388 Refurbishment 113,203 100.0% 100.0% 0.0% #VALUE! 113,203 113,203 #VALUE! 113,203
WPS-080 B816 Demolition 72,000 100.0% 100.0% 0.0% #VALUE! 72,000 72,000 #VALUE! 72,000
WPS-090 B262 Demolition 161,500 100.0% 16.4% -83.6% #VALUE! 161,500 26,495 #VALUE! 161,500
WPS-100 B304 Demolition 1,965,285 75.2% 61.5% -13.7% #VALUE! 1,477,731 1,207,944 #VALUE! 1,316,322
WPS-110 B358 Refurbishment 265,076 100.0% 60.1% -39.9% #VALUE! 265,076 159,201 #VALUE! 265,076
WPS-120 Site Investigation 96,203 40.5% 0.0% -40.5% #VALUE! 38,968 - #VALUE! 21,920
WPS-900 Project Management 340,784 81.1% 80.2% -0.9% #VALUE! 276,459 273,308 #VALUE! 257,298
GRAND TOTAL SITE CLEARANCE YEAR 1 3,550,226 80.0% 64.3% -15.7% #VALUE! 2,839,906 2,282,164 #VALUE! 2,612,142
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1- Site Clearance (Primavera Execution
WPSS Description BAC Values to Date Values to Date Previ
Planned Earned Variance Spent BCWS BCWP ACWP BCWS B
WPS-010 Project Control 75,026 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 43,087
WPS-020 Engineering & S&RM 74,576 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 42,829
WPS-030 Procurement Support 44,370 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 25,481
WPS-040 Site Infrastructure 33,388 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 19,174
WPS-050 Construction Mangement 308,815 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 177,351
WPS-070 B388 Refurbishment 113,203 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 113,203
WPS-080 B816 Demolition 72,000 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 54,900
WPS-090 B262 Demolition 161,500 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 25,543
WPS-100 B304 Demolition 1,965,285 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 743,876 WPS-110 B358 Refurbishment 265,076 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 245,076
WPS-120 Site Investigation 96,203 0.0% 0.0% 0.0% #VALUE! - - #VALUE! -
WPS-900 Project Management 340,784 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 195,710
GRAND TOTAL SITE CLEARANCE YEAR 1 3,550,226 0.0% 0.0% 0.0% #VALUE! - - #VALUE! 1,686,232
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
4/26
Activity Activity
Desc
P3E Code Expense / Role / Resource
Start Finish Units Cost Centre Baseline Cost P
607100005 Project Management 1-Apr-05 28-Mar-06 265,268.34
WPS-900 6.31E+09 Prof Serv; Constn Manmt; Constn Manmt-Other1 1-Apr-05 28-Mar-06 12,485.00
WPS-900 6.58E+09 General Expenses; Office Expenses; Expenses-Other1 1-Apr-05 28-Mar-06 37,138.00
WPS-900 6.51E+09 General Expenses; Travel & Subsistence; Travel & Accommodati 1-Apr-05 28-Mar-06 40,000.00
WPS-900 6.53E+09 General Expenses; Training; Training Courses-Other1 1-Apr-05 28-Mar-06 14,000.00
WPS-900 6.31E+09 Info Techno; IT Infra-sture; Infra-sture-Other1 1-Apr-05 28-Mar-06 4,500.00
WPS-900 6.31E+09 Pro Ser; Dsgn Spt; Dsgn Ser, Gen Dsgn Ac-Other1 1-Apr-05 28-Mar-06 29,090.00
WPS-900 6001200 Senior Project Manager 1-Apr-05 28-Mar-06 750 6044 62,160.00
WPS-900 5081460 Personal Assistant; ASW/CSW 1-Apr-05 28-Mar-06 1500 6044 30,555.00
WPS-900 2460360 Construction Manager; ASW/CSW 1-Apr-05 28-Mar-06 750 6044 22,042.50
WPS-900 6000200 Head Project/Programme 1-Apr-05 28-Mar-06 68 6044 5,635.84
WPS-900 5020400 Quality Team Leader 1-Apr-05 28-Mar-06 300 6044 7,662.00
06071RM001 M 1&2 & 3: Stake Holder Management 1-Apr-05 28-Mar-06 23,800.00
WPS-900 6.31E+09 Pro Serv; Manmt Consultants; Consultants-Other1 1-Apr-05 28-Mar-06 7,680.00
WPS-900 6000360 Project Manager; ASW/CSW 1-Apr-05 28-Mar-06 500 6044 16,120.00
06071RM002 M4 : PMP Support & Interfaces Management 1-Apr-05 28-Mar-06 25,857.60
WPS-900 6.31E+09 Pro Serv; Manmt Consultants; Consultants-Other1 1-Apr-05 28-Mar-06 8,448.00
WPS-900 6000360 Project Manager; ASW/CSW 1-Apr-05 28-Mar-06 540 6044 17,409.60
06071RM007 M10: Liason and Interface with Regulatory Bodies 1-Apr-05 28-Mar-06 25,857.60WPS-900 6.31E+09 Pro Serv; Manmt Consultants; Consultants-Other1 1-Apr-05 28-Mar-06 8,448.00
WPS-900 6000360 Project Manager; ASW/CSW 1-Apr-05 28-Mar-06 540 6044 17,409.60
607100015 Project Controls 1-Apr-05 28-Mar-06 75,026.25
WPS-010 6.31E+09 Prof Serv; Constn Manmt; Constn Manmt-Other1 1-Apr-05 28-Mar-06 33,731.00
WPS-010 6011300 Project Controls Manager 1-Apr-05 28-Mar-06 375 3038 14,501.25
WPS-010 6010460 Planning Engineer; ASW/CSW 1-Apr-05 28-Mar-06 500 6044 12,535.00
WPS-010 6011460 Cost Engineer; ASW/CSW 1-Apr-05 28-Mar-06 700 6044 14,259.00
607100025 Engineering & S&RM Support to Construction Team 1-Apr-05 28-Mar-06 74,576.00
WPS-020 6.31E+09 Pro Ser; Dsgn Spt; Dsgn Ser, Gen Dsgn Ac-Other1 1-Apr-05 28-Mar-06 3,477.00
WPS-020 2340400 Civil / Structural / Architectural Engineer 1-Apr-05 28-Mar-06 750 6044 21,262.50
WPS-020 2310400 C,E &I Engineer 1-Apr-05 28-Mar-06 750 6044 21,127.50
WPS-020 4000400 Safety/Environment Adviser 1-Apr-05 28-Mar-06 325 3830 7,965.75
WPS-020 2300400 Mechanical Engineer; Design 1-Apr-05 28-Mar-06 325 6044 8,944.00
WPS-020 5020360 Quality Manager; ASW/CSW 1-Apr-05 28-Mar-06 100 6044 2,852.00
WPS-020 4000360 Safety/Environmental Manager; ASW/CSW 1-Apr-05 28-Mar-06 325 6044 8,947.25607100035 Procurement & Sub Contracts Support 1-Apr-05 28-Mar-06 44,369.50
WPS-030 6.31E+09 Prof Services; Finance; Accounting-Other1 1-Apr-05 28-Mar-06 16,275.00
WPS-030 5010300 Procurement Manager 1-Apr-05 28-Mar-06 200 6044 8,098.00
WPS-030 5051300 Legal Officer 1-Apr-05 28-Mar-06 200 6044 7,734.00
WPS-030 5010460 Procurement Assistant; ASW/CSW 1-Apr-05 28-Mar-06 750 6044 12,262.50
607100045 Site Infrastructure Support 1-Apr-05 28-Mar-06 33,387.60
WPS-040 4000300 Safety/Environmental Manager 1-Apr-05 28-Mar-06 10 3984 362.20
WPS-040 4002400 Health Physics Engineer 1-Apr-05 28-Mar-06 20 3821 492.60
WPS-040 1200300 Ops Support Mgr 1-Apr-05 28-Mar-06 20 3984 717.80
WPS-040 6000300 Project Manager 1-Apr-05 28-Mar-06 750 3298 31,815.00
607100055 Construction Management 1-Apr-05 28-Mar-06 308,815.10
WPS-050 6.31E+09 Prof Services; Finance; Accounting-Other1 1-Apr-05 28-Mar-06 79,070.00
WPS-050 2460300 Construction Manager 1-Apr-05 28-Mar-06 2025 5940 78,306.75
WPS-050 4000400 Safety/Environment Adviser 1-Apr-05 28-Mar-06 600 3540 14,706.00
WPS-050 2461480 Construction Team Leader; sub con 1-Apr-05 28-Mar-06 625 5940 18,750.00WPS-050 2330400 Construction Engineer 1-Apr-05 28-Mar-06 75 5940 1,847.25
WPS-050 5022300 Quality Assurance Engineer 1-Apr-05 28-Mar-06 150 3757 5,800.50
WPS-050 6000300 Project Manager 1-Apr-05 28-Mar-06 150 6044 6,363.00
WPS-050 6000360 Project Manager; ASW/CSW 1-Apr-05 28-Mar-06 1380 6044 44,491.20
WPS-050 2330460 Construction Engineer; ASW/CSW 1-Apr-05 28-Mar-06 2920 6044 59,480.40
607100075 B388: Building Ownership Transfer 1-Apr-05 28-Apr-05 5,000.00
WPS-070 6.54E+09 Moving costs-Other1 1-Apr-05 28-Apr-05 5,000.00
607100080 B388: Rehabilitation of B388 29-Apr-05 27-Jun-05 80,000.00
WPS-070 6.54E+09 Moving costs-Other1 29-Apr-05 27-Jun-05 80,000.00
607100085 B388: Relocation of Occupants from B816/B841 to B388 28-Jun-05 25-Jul-05 28,203.33
WPS-070 6.54E+09 Moving costs-Other1 28-Jun-05 25-Jul-05 20,000.00
WPS-070 8950101 P50 Contingency-Other1 28-Jun-05 25-Jul-05 8,203.33
607100090 B816/B841: Approval of PMP 1-Apr-05 28-Apr-05 5,000.00
WPS-080 6.31E+09 Prof Serv; Constn Manmt; Constn Manmt-Other1 1-Apr-05 28-Apr-05 5,000.00
607100095 B816/B841: Building Transfer Agreement 29-Apr-05 27-Jun-05 5,000.00
WPS-080 6.54E+09 Moving costs-Other1 29-Apr-05 27-Jun-05 5,000.00
607100100 B816/B841: Pre Operations Survey (M6) 28-Jun-05 25-Jul-05 5,000.00
WPS-080 6.11E+09 Constn; Survey & Invests; Testing/Comisg-Other1 28-Jun-05 25-Jul-05 5,000.00
607100105 B816/B841: Decontamination & Demoilition of B841/841.1 26-Jul-05 6-Sep-05 19,000.00
WPS-080 6.11E+09 Decontamination; Demo; Marine Contracts-Other1 26-Jul-05 6-Sep-05 19,000.00
607100110 B816/B841: Decontamination & Demoilition of B816/816.1 7-Sep-05 18-Oct-05 19,000.00
WPS-080 6.11E+09 Decontamination; Demo; Marine Contracts-Other1 7-Sep-05 18-Oct-05 19,000.00
607100115 B816/B841: Decontamination & Demoilition of B816.2/816.3 19-Oct-05 29-Nov-05 19,000.00
WPS-080 6.11E+09 Decontamination; Demo; Marine Contracts-Other1 19-Oct-05 29-Nov-05 19,000.00
607100120 B262: Building Transfer Agreement 10-Jun-05 4-Aug-05 18,780.00
WPS-090 6.54E+09 Moving costs-Other1 10-Jun-05 4-Aug-05 15,000.00
WPS-090 6.58E+09 General Expenses; Office Expenses; Administration-Other1 10-Jun-05 4-Aug-05 3,780.00
607100130 B262: Pre Operations Survey (M6) 3-Oct-05 28-Oct-05 6,350.00
WPS-090 6.11E+09 Constn; Survey & Invests; Testing/Comisg-Other1 03-Oct-2005* 29-Oct-05 5,000.00
WPS-090 6.58E+09 General Expenses; Office Expenses; Administration-Other1 03-Oct-2005* 30-Oct-05 1,350.00
06071TB002 Team Building: B262 Start Up 3-Oct-05 7-Oct-05 2,000.00
WPS-090 6.53E+09 General Expenses; Training; Training Courses-Other1 3-Oct-05 7-Oct-05 2,000.00
607100140 B262: Spray Cladding with PVA Solution 17-Nov-05 18-Nov-05 5,880.00
WPS-090 6.11E+09 Construction; Steelwork; Cladding-Other1 17-Nov-05 18-Nov-05 3,800.00
WPS-090 6.58E+09 General Expenses; Office Expenses; Administration-Other1 17-Nov-05 18-Nov-05 1,080.00
WPS-090 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 17-Nov-05 18-Nov-05 1,000.00
607100145 B262: Remove Cladding 21-Nov-05 23-Nov-05 9,570.00
WPS-090 6.11E+09 Construction; Steelwork; Cladding-Other1 21-Nov-05 23-Nov-05 6,200.00
WPS-090 6.58E+09 General Expenses; Office Expenses; Administration-Other1 21-Nov-05 23-Nov-05 1,620.00
WPS-090 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 21-Nov-05 23-Nov-05 1,750.00
607100150 B262: Structural Steel Removal & Remove Scaffold 24-Nov-05 2-Dec-05 17,150.00
WPS-090 6.11E+09 Constn; Steelwork; Platforms / Stairs-Other1 24-Nov-05 2-Dec-05 11,200.00
WPS-090 6 58E+09 General Expenses; Office Expenses; Administration-Other1 24-Nov-05 2-Dec-05 2 700 00
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
5/26
Activity Activity
Desc
P3E Code Expense / Role / Resource
Start Finish Units Cost Centre Baseline Cost P
WPS-100 6000360 Project Manager; ASW/CSW 1-Apr-05 25-Jul-05 40 6044 1,289.60
WPS-100 2330460 Construction Engineer; ASW/CSW 1-Apr-05 25-Jul-05 80 6044 1,629.60
06071RM006 M8: B304 Orphan Waste Mitigation / Alternate Route for Disposal 1-Apr-05 27-May-05 100,000.00
WPS-100 6.11E+09 Decon; Decon & Dplt; Hazardous Deplant-Other1 1-Apr-05 27-May-05 100,000.00
607100165 B304: Building Ownership Transfer 31-May-05 27-Jun-05 66,250.00
WPS-100 6.54E+09 Moving costs-Other1 31-May-05 27-Jun-05 66,250.00
06071TB003 Team Building: B304 Start Up 28-Jun-05 4-Jul-05 2,000.00
WPS-100 6.53E+09 General Expenses; Training; Training Courses-Other1 28-Jun-05 4-Jul-05 2,000.00
607100170 B304: Pre Ops Survey (M6) 28-Jun-05 25-Jul-05 5,000.00
WPS-100 6.11E+09 Constn; Survey & Invests; Testing/Comisg-Other1 28-Jun-05 25-Jul-05 5,000.00
607100180 B304: Remove Bay Doors 2,3 & 4 31-Aug-05 6-Sep-05 20,556.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 31-Aug-05 6-Sep-05 9,800.00
WPS-100 8950101 P50 Contingency-Other1 31-Aug-05 6-Sep-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 31-Aug-05 6-Sep-05 1,920.00
WPS-100 6.31E+09 Scaffolding (Generally) 31-Aug-05 6-Sep-05 1,860.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 31-Aug-05 6-Sep-05 3,900.00
607100185 B304: Remove Concrete Panel West Elevation Bay 1 7-Sep-05 20-Sep-05 12,196.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 7-Sep-05 20-Sep-05 4,000.00
WPS-100 8950101 P50 Contingency-Other1 7-Sep-05 20-Sep-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 7-Sep-05 20-Sep-05 1,280.00WPS-100 6.31E+09 Scaffolding (Generally) 7-Sep-05 20-Sep-05 1,240.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 7-Sep-05 20-Sep-05 2,600.00
607100200 B304: Remove Roof Slab Bay 3 7-Sep-05 14-Sep-05 17,756.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 7-Sep-05 14-Sep-05 7,000.00
WPS-100 8950101 P50 Contingency-Other1 7-Sep-05 14-Sep-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 7-Sep-05 14-Sep-05 1,920.00
WPS-100 6.31E+09 Scaffolding (Generally) 7-Sep-05 14-Sep-05 1,860.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 7-Sep-05 14-Sep-05 3,900.00
607100205 B304: Remove Roof Slab Bay 4 15-Sep-05 22-Sep-05 17,756.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 15-Sep-05 22-Sep-05 7,000.00
WPS-100 8950101 P50 Contingency-Other1 15-Sep-05 22-Sep-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 15-Sep-05 22-Sep-05 1,920.00
WPS-100 6.31E+09 Scaffolding (Generally) 15-Sep-05 22-Sep-05 1,860.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 15-Sep-05 22-Sep-05 3,900.00
607100190 B304: Remove Roof Slab Bay 2 21-Sep-05 28-Sep-05 17,756.25WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 21-Sep-05 28-Sep-05 7,000.00
WPS-100 8950101 P50 Contingency-Other1 21-Sep-05 28-Sep-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 21-Sep-05 28-Sep-05 1,920.00
WPS-100 6.31E+09 Scaffolding (Generally) 21-Sep-05 28-Sep-05 1,860.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 21-Sep-05 28-Sep-05 3,900.00
607100210 B304: Remove Internal Wall Bay 2-3 23-Sep-05 12-Oct-05 33,236.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 23-Sep-05 12-Oct-05 14,800.00
WPS-100 8950101 P50 Contingency-Other1 23-Sep-05 12-Oct-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 23-Sep-05 12-Oct-05 3,840.00
WPS-100 6.31E+09 Scaffolding (Generally) 23-Sep-05 12-Oct-05 3,720.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 23-Sep-05 12-Oct-05 7,800.00
607100195 B304: Remove Internal Wall Bay 1-2 29-Sep-05 18-Oct-05 33,236.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 29-Sep-05 18-Oct-05 14,800.00
WPS-100 8950101 P50 Contingency-Other1 29-Sep-05 18-Oct-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 29-Sep-05 18-Oct-05 3,840.00WPS-100 6.31E+09 Scaffolding (Generally) 29-Sep-05 18-Oct-05 3,720.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 29-Sep-05 18-Oct-05 7,800.00
607100215 B304: Remove Internal Wall Bay 3-4 13-Oct-05 28-Oct-05 33,236.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 13-Oct-05 28-Oct-05 14,800.00
WPS-100 8950101 P50 Contingency-Other1 13-Oct-05 28-Oct-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 13-Oct-05 28-Oct-05 3,840.00
WPS-100 6.31E+09 Scaffolding (Generally) 13-Oct-05 28-Oct-05 3,720.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 13-Oct-05 28-Oct-05 7,800.00
607100225 B304: Remove External Wall South Elevation 19-Oct-05 20-Dec-05 101,776.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 19-Oct-05 20-Dec-05 47,500.00
WPS-100 8950101 P50 Contingency-Other1 19-Oct-05 20-Dec-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 19-Oct-05 20-Dec-05 12,800.00
WPS-100 6.31E+09 Scaffolding (Generally) 19-Oct-05 20-Dec-05 12,400.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 19-Oct-05 20-Dec-05 26,000.00
607100220 B304: Remove External Wall North Elevation 31-Oct-05 2-Dec-05 63,396.25WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 31-Oct-05 2-Dec-05 29,600.00
WPS-100 8950101 P50 Contingency-Other1 31-Oct-05 2-Dec-05 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 31-Oct-05 2-Dec-05 7,680.00
WPS-100 6.31E+09 Scaffolding (Generally) 31-Oct-05 2-Dec-05 7,440.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 31-Oct-05 2-Dec-05 15,600.00
607100230 B304: Remove External Wall East Elevation 5-Dec-05 6-Feb-06 158,136.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 5-Dec-05 6-Feb-06 75,700.00
WPS-100 8950101 P50 Contingency-Other1 5-Dec-05 6-Feb-06 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 5-Dec-05 6-Feb-06 19,840.00
WPS-100 6.31E+09 Scaffolding (Generally) 5-Dec-05 6-Feb-06 19,220.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 5-Dec-05 6-Feb-06 40,300.00
607100235 B304: Remove Plant and Scaffold / Clear Site 7-Feb-06 28-Feb-06 26,126.25
WPS-100 6.11E+09 Decon; Decon & Deplant; Clean Deplant-Other1 7-Feb-06 28-Feb-06 10,250.00
WPS-100 8950101 P50 Contingency-Other1 7-Feb-06 28-Feb-06 3,076.25
WPS-100 6.31E+09 Crane Equipment (Generally) 7-Feb-06 28-Feb-06 3,200.00
WPS-100 6.31E+09 Scaffolding (Generally) 7-Feb-06 28-Feb-06 3,100.00
WPS-100 6.31E+09 Hire; Mobile Plant & Equipment Hire; Major Construction Equipme 7-Feb-06 28-Feb-06 6,500.00
607100240 B304: Removal B304 Foundations 1-Mar-06 14-Mar-06 28,076.25
WPS-100 6.11E+09 Foundations-Other1 1-Mar-06 14-Mar-06 25,000.00
WPS-100 8950101 P50 Contingency-Other1 1-Mar-06 14-Mar-06 3,076.25
607100245 B304: Removal Foundations Spoil 15-Mar-06 28-Mar-06 11,076.25
WPS-100 6.11E+09 Foundations-Other1 15-Mar-06 28-Mar-06 8,000.00
WPS-100 8950101 P50 Contingency-Other1 15-Mar-06 28-Mar-06 3,076.25
06071B2001 B304 Waste Crushing 05/06 1,000,000.00
WPS-100 6.11E+09 Decontamination; Demo; Treatment Plants-Other1 21-Sep-05 31-Mar-06 1,000,000.00
607100255 B358: Approval PMP 1-Apr-05 12-Apr-05 8,076.25
WPS-110 6.31E+09 Prof Serv; Constn Manmt; Constn Manmt-Other1 1-Apr-05 12-Apr-05 5,000.00
WPS-110 8950101 P50 Contingency-Other1 1-Apr-05 12-Apr-05 3 076 25
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
6/26
Activity Activity
Desc
P3E Code Expense / Role / Resource
Start Finish Units Cost Centre Baseline Cost P
WPS-110 6.11E+09 Lighting-Other1 12-Sep-05 16-Sep-05 3,500.00
607100305 B358: Install New Shutter Door 19-Sep-05 23-Sep-05 6,100.00
WPS-110 6.11E+09 Constn; Civil; Sml Civ Spt Sub-Contract-Other1 19-Sep-05 23-Sep-05 6,100.00
607100310 B358: Relocate B262 Product to Refurbished B358 26-Sep-05 28-Oct-05 100,000.00
WPS-110 6.11E+09 Wste Disp; Radioactive Materials; LLW-Other1 26-Sep-05 28-Oct-05 100,000.00
607100320 Site Investigation @ 10m Grid and 40 Boreholes 05/06 30-Nov-05 28-Mar-06 78,203.33
WPS-120 6.11E+09 Constn; Surv & Invests; Surv / Invests-Other1 30-Nov-05 28-Mar-06 70,000.00
WPS-120 8950101 P50 Contingency-Other1 30-Nov-05 28-Mar-06 8,203.33
06071RM004 M6 : Site Investigation Increased Density Borehole Grid > 10m Grid 30-Nov-05 28-Mar-06 18,000.00
WPS-120 6.11E+09 Constn; Surv & Invests; Surv / Invests-Other1 30-Nov-05 28-Mar-06 18,000.00
SITE CLEARANCE SCOPE OF WORK EXECUTION YEAR 3,550,225.58
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
7/26
SPP1 Site Clearance Record of Data Stored in P3eWPSS Activity Activity Description BAC BCWS BCWP % Prog
WPS-900 607100005 Project Management 265,268.34
WPS-010 607100015 Project Controls 75,026.25 WPS-020 607100025 Engineering & S&RM Support to Construction Team 74,576.00
WPS-030 607100035 Procurement & Sub Contracts Support 44,369.50
WPS-040 607100045 Site Infrastructure Support 33,387.60
WPS-050 607100055 Construction Management 308,815.10
WPS-070 607100075 B388: Building Ownership Transfer 5,000.00
WPS-070 607100080 B388: Rehabilitation of B388 80,000.00
WPS-070 607100085 B388: Relocation of Occupants from B816/B841 to B388 28,203.33
WPS-080 607100090 B816/B841: Approval of PMP 5,000.00
WPS-080 607100095 B816/B841: Building Transfer Agreement 5,000.00
WPS-080 607100100 B816/B841: Pre Operations Survey (M6) 5,000.00
WPS-080 607100105 B816/B841: Decontamination & Demoilition of B841/841.1 19,000.00
WPS-080 607100110 B816/B841: Decontamination & Demoilition of B816/816.1 19,000.00
WPS-080 607100115 B816/B841: Decontamination & Demoilition of B816.2/816.3 19,000.00
WPS-090 607100120 B262: Building Transfer Agreement 18,780.00
WPS-090 607100130 B262: Pre Operations Survey (M6) 6,350.00 WPS-090 607100135 B262: Scaffold Errection 39,530.00
WPS-090 607100140 B262: Spray Cladding with PVA Solution 5,880.00
WPS-090 607100145 B262: Remove Cladding 9,570.00
WPS-090 607100150 B262: Structural Steel Removal & Remove Scaffold 17,150.00
WPS-090 607100155 B262: Foundations Removal & Transfer of Services 62,240.00
WPS-100 607100160 B304: Approval B304 PMP (Cat B) 38,634.65
WPS-100 607100165 B304: Building Ownership Transfer 66,250.00
WPS-100 607100170 B304: Pre Ops Survey (M6) 5,000.00
WPS-100 607100175 B304: Orphan Waste Transfer 173,955.33
WPS-100 607100180 B304: Remove Bay Doors 2,3 & 4 20,556.25
WPS-100 607100185 B304: Remove Concrete Panel West Elevation Bay 1 12,196.25
WPS-100 607100190 B304: Remove Roof Slab Bay 2 17,756.25
WPS-100 607100195 B304: Remove Internal Wall Bay 1-2 33,236.25
WPS-100 607100200 B304: Remove Roof Slab Bay 3 17,756.25
WPS-100 607100205 B304: Remove Roof Slab Bay 4 17,756.25
WPS-100 607100210 B304: Remove Internal Wall Bay 2-3 33,236.25 WPS-100 607100215 B304: Remove Internal Wall Bay 3-4 33,236.25
WPS-100 607100220 B304: Remove External Wall North Elevation 63,396.25
WPS-100 607100225 B304: Remove External Wall South Elevation 101,776.25
WPS-100 607100230 B304: Remove External Wall East Elevation 158,136.25
WPS-100 607100235 B304: Remove Plant and Scaffold / Clear Site 26,126.25
WPS-100 607100240 B304: Removal B304 Foundations 28,076.25
WPS-100 607100245 B304: Removal Foundations Spoil 11,076.25
WPS-110 607100255 B358: Approval PMP 8,076.25
WPS-110 607100260 B358: Building Ownership Transfer Agreement 5,000.00
WPS-110 607100265 B358: Pre Ops Survey (M6) 10,000.00
WPS-110 607100270 B358: Install Acess Scafold 12,100.00
WPS-110 607100275 B358: Building Fabric Repairs 25,000.00
WPS-110 607100280 B358: Re-Paint Structural Steel 6,100.00
WPS-110 607100285 B358: Install New Cladding 12,000.00
WPS-110 607100290 B358: Relay New Floor 3,600.00 WPS-110 607100295 B358: Seal South End of Building 18,200.00
WPS-110 607100300 B358: Install New Lighting 3,500.00
WPS-110 607100305 B358: Install New Shutter Door 6,100.00
WPS-110 607100310 B358: Relocate B262 Product to Refurbished B358 100,000.00
WPS-110 607100315 B358: Errect RUBB Shelter 53,400.00
WPS-120 607100320 Site Investigation @ 10m Grid and 40 Boreholes 05/06 78,203.33
WPS-100 06071B2001 B304 Waste Crushing 05/06 1,000,000.00
WPS-900 06071RM001 M 1&2 & 3: Stake Holder Management 23,800.00
WPS-900 06071RM002 M4 : PMP Support & Interfaces Management 25,857.60
WPS-100 06071RM003 M5 : Alternate D&D B304 Methodology Preparation Excluding Crane Incl Mini HAZOP 5,127.20
WPS-120 06071RM004 M6 : Site Investigation Increased Density Borehole Grid > 10m Grid 18,000.00
WPS-100 06071RM006 M8: B304 Orphan Waste Mitigation / Alternate Route for Disposal 100,000.00
WPS-900 06071RM007 M10: Liason and Interface with Regulatory Bodies 25,857.60
WPS-110 06071TB001 Team Building: B358 Start Up 2,000.00
WPS-090 06071TB002 Team Building: B262 Start Up 2,000.00
WPS-100 06071TB003 Team Building: B304 Start Up 2,000.00 3,550,225.58 - -
WPSS Activity Activity Description BAC BCWS BCWP % Prog
WPS-010 - Project Control 75,026 - - 0.00
WPS-020 - Engineering 74,576 - - 0.00
WPS-030 - Procurement 44,370 - - 0.00
WPS-040 - Site Infrastructure 33,388 - - 0.00
WPS-050 - Construction Management 308,815 - - 0.00
WPS-070 - B388 Refurbishment 113,203 - - 0.00
WPS-080 - B816/B841 Demolition 72,000 - - 0.00
WPS-090 - B262 Demolotion 161,500 - - 0.00
WPS-100 - B304 Demolition 1,965,285 - - 0.00WPS-110 - B358 Refurbishment 265,076 - - 0.00
WPS-120 - Site Investigation 96,203 - - 0.00
WPS-900 - Project Management 340,784 - - 0.00
WPSS Sub Total 3,550,225.58 - - 0.00
BOTTOM LINE CHECK FOR CORRECT SUB TOTALS TRUE TRUE TRUE TRU
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
8/26
Site Clearance EAC Assesment
BAC CCRs BCWS BCWP ACWP To Go Carry Over
WPS-900 Core Team 245,146 198,873 196,607 #VALUE! 189,672
Expenses 95,638 77,585 76,702 #VALUE! 36,732
Sub Contract 0 0 0 0 0
Contingency 0 0 0 0 0
Sub Total 340,784 0 276,459 273,308 #VALUE! 226,404
WPS-010 Core Team 75,026 60,865 60,171 #VALUE! 42,937
Expenses 0 0 0 0 0
Sub Contract 0 0 0 0 0Contingency 0 0 0 0 0
Sub Total 75,026 0 60,865 60,171 #VALUE! 42,937
WPS-020 Core Team 74,576 60,499 59,810 #VALUE! 46,606
Expenses 0 0 0 0 0
Sub Contract 0 0 0 0 0
Contingency 0 0 0 0 0
Sub Total 74,576 0 60,499 59,810 #VALUE! 46,606
WPS-030 Core Team 44,370 35,994 35,584 #VALUE! 11,194
Expenses 0 0 0 0 0
Sub Contract 0 0 0 0 0
Contingency 0 0 0 0 0
Sub Total 44,370 0 35,994 35,584 #VALUE! 11,194
WPS-040 Core Team 33,388 27,085 26,777 #VALUE! 7,751
Expenses 0 0 0 0 0
Sub Contract 0 0 0 0 0
Contingency 0 0 0 0 0
Sub Total 33,388 0 27,085 26,777 #VALUE! 7,751
WPS-050 Core Team 308,815 250,525 247,670 #VALUE! 94,203
Expenses 0 0 0 0 0
Sub Contract 0 0 0 0 0
Contingency 0 0 0 0 0
Sub Total 308,815 0 250,525 247,670 #VALUE! 94,203
WPS-070 Core Team 0 0 0 0 0
Expenses 0 0 0 0 0
Sub Contract 105,000 105,000 105,000 #VALUE! 68,419
Contingency 8,203 8,203 8,203 #VALUE! 0
Sub Total 113,203 0 113,203 113,203 #VALUE! 68,419
WPS-080 Core Team 0 0 0 0 0
Expenses 0 0 0 0 0
Sub Contract 72,000 72,000 72,000 #VALUE! 40,658
Contingency 0 0 0 0 0
Sub Total 72,000 0 72,000 72,000 #VALUE! 40,658
WPS-090 Core Team 0 0 0 0 0
Expenses 0 0 0 0 0
Sub Contract 161,500 161,500 26,495 #VALUE! 132,873
Contingency 0 0 0 0 0Sub Total 161,500 0 161,500 26,495 #VALUE! 132,873
WPS-100 Core Team 84,879 84,879 84,879 #VALUE! 2,419
Expenses 0 0 0 0 0
Sub Contract 1,812,000 1,334,521 1,062,350 #VALUE! 1,327,275
Contingency 68,405 58,331 60,715 #VALUE! 0
Sub Total 1,965,285 0 1,477,731 1,207,944 #VALUE! 1,329,694
WPS-110 Core Team 0 0 0 0 0
Expenses 2,000 2,000 2,000 #VALUE! 0
Sub Contract 260,000 260,000 154,125 #VALUE! 290,481
Contingency 3,076 3,076 3,076 #VALUE! 0
Sub Total 265,076 0 265,076 159,201 #VALUE! 290,481
WPS-120 Core Team 0 0 0 0 0
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
9/26
35/06071 SPP1 Site Clearance Compressed Version EAC A
Work Pack Description Elements Budget Period 6 Period
YE EAC EACMovement
from BACYE EA
WPS-900 Project Management Core Team 245,145.54 279,344.44 279,344.44 34,198.90 304,6
Expenses 95,638.00 73,464.05 73,464.05 22,173.95- 71,6
Sub Contract - - - - Contingency - - - -
Sub Total 340,783.54 352,808.49 352,808.49 12,024.95 376,3
WPS-010 Project Control Core Team 75,026.25 85,874.90 85,874.90 10,848.65 80,6
Expenses - - - -
Sub Contract - - - -
Contingency - - - -
Sub Total 75,026.25 85,874.90 85,874.90 10,848.65 80,6
WPS-020 Engineering & S&RM Core Team 74,576.00 93,211.29 93,211.29 18,635.29 94,1
Expenses - - - -
Sub Contract - - - -
Contingency - - - -
Sub Total 74,576.00 93,211.29 93,211.29 18,635.29 94,1
WPS-030 Procurement & Sub Contracts Core Team 44,369.50 22,388.51 22,388.51 21,980.99- 16,1
Expenses - - - -
Sub Contract - - - -
Contingency - - - -
Sub Total 44,369.50 22,388.51 22,388.51 21,980.99- 16,1
WPS-040 Site Infrastructure Support Core Team 33,387.60 15,502.89 15,502.89 17,884.71- 15,9
Expenses - - - -
Sub Contract - - - -
Contingency - - - -
Sub Total 33,387.60 15,502.89 15,502.89 17,884.71- 15,9
WPS-050 Construction management Core Team 308,815.10 188,405.13 188,405.13 120,409.97- 192,2
Expenses - - - -
Sub Contract - - - -
Contingency - - - - Sub Total 308,815.10 188,405.13 188,405.13 120,409.97- 192,2
WPS-070 B388 Refurbishment Core Team - - - -
Expenses - - - -
Sub Contract 105,000.00 218,466.00 218,466.00 113,466.00 218,4
Contingency 8,203.33 - - 8,203.33-
Sub Total 113,203.33 218,466.00 218,466.00 105,262.67 218,4
WPS-080 Portakabins Demolition Core Team - - - -
Expenses - - - -
Sub Contract 72,000.00 45,504.00 45,504.00 26,496.00- 45,5
Contingency - - - -
Sub Total 72,000.00 45,504.00 45,504.00 26,496.00- 45,5
WPS-090 B262 Demolition Core Team - - - - Expenses - - - -
Sub Contract 161,500.00 133,616.00 133,616.00 27,884.00- 133,6
Contingency - - - -
Sub Total 161,500.00 133,616.00 133,616.00 27,884.00- 133,6
WPS-100 B304 Demolition Core Team 84,879.20 4,838.49 4,838.49 80,040.71- 4,1
Expenses - - - -
Sub Contract 1,812,000.00 1,429,298.00 1,429,298.00 382,702.00- 1,240,2
Contingency 68,405.48 - - 68,405.48-
Sub Total 1,965,284.68 1,434,136.49 1,434,136.49 531,148.19- 1,244,4
WPS-110 B358 Refurbishment Core Team - - - -
Expenses 2,000.00 927.60 927.60 1,072.40- 9
Sub Contract 260,000.00 370,295.00 370,295.00 110,295.00 370,2
Contingency 3,076.25 - - 3,076.25-
Sub Total 265,076.25 371,222.60 371,222.60 106,146.35 371,2
WPS-120 Site Investigation Core Team - - - -
Expenses - - - -
Sub Contract 88,000.00 324,213.00 324,213.00 236,213.00 324,2
Contingency 8,203.33 - - 8,203.33-
Sub Total 96,203.33 324,213.00 324,213.00 228,009.67 324,2
Total Project Bottom Line Core Team 866,199.19 689,565.65 689,565.65 176,633.54- 707,8
Expenses 97,638.00 74,391.65 74,391.65 23,246.35- 72,6
Sub Contract 2,498,500.00 2,521,392.00 2,521,392.00 22,892.00 2,332,3
Contingency 87,888.39 - - 87,888.39-
Grand Total 3,550,225.58 3,285,349.30 3,285,349.30 264,876.28- 3,112,8
Printed at 4:27 PM on the 7/27/2013
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
10/26
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site
Forecast Spend Profile - EAC Minimum
Period 9 Report
Current PeriodWPSS Description Period 1 Period 2 Period 3 Period 4 Period 5
WPS-010 Project Control #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-020 Engineering #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-030 Procurement #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-040 Site Infrastructure #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-050 Construction Management #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-070 B388 Refurbishment #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-080 B816 D&D #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-090 B262 D&D #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-100 B304 D&D #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-110 B358 Refurbishment #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-120 Site Investigation #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!WPS-900 Project Management #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Core Team #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Refurbishment #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Demolition #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Site Investigation #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Total Period #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Cumulative Total #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Previous PeriodWPSS Description Period 1 Period 2 Period 3 Period 4 Period 5
WPS-010 Project Control 1,623 10,562 3,906 4,856 10,757WPS-020 Engineering 7,085 8,035 5,261 6,938 2,748
WPS-030 Procurement 0 4,530 1,899 0 2,248
WPS-040 Site Infrastructure 1,110 1,582 1,328 2,067 1,110
WPS-050 Construction Management 0 34,992 22,135 15,734 12,749
WPS-070 B388 Refurbishment 2,227 11,106 10,111 9,511 14,923
WPS-080 B816 D&D 0 0 1,000 0 0
WPS-090 B262 D&D 0 0 0 0 743
WPS-100 B304 D&D 427 100 417 15,814 11,319
WPS-110 B358 Refurbishment 0 928 231 15,865 23,428
WPS-120 Site Investigation 0 0 11,000 1,276 359
WPS-900 Project Management 6,824 10,685 20,878 17,013 22,624
Core Team 16,641 70,386 55,407 46,608 52,235
Refurbishment 2,227 12,034 10,343 25,377 38,352
Demolition 427 100 1,417 15,814 12,062
Site Investigation 0 0 11,000 1,276 359
Total Period 19,295 82,521 78,167 89,074 103,007
Cumulative Total 19,295 101,816 179,983 269,057 372,064
Period MovmentWPSS Description Period 1 Period 2 Period 3 Period 4 Period 5
WPS-010 Project Control #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-020 Engineering #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-030 Procurement #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-040 Site Infrastructure #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
WPS-050 Construction Management #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
0
10,000
20,000
30,000
40,000
50,000
60,000
70,000
80,000
90,000
Period 1 Period 2 Period 3 Period 4 Period 5
PERIOD 9 EAC ASSESMENT ISSUED FOR APPROVA
Site Investigation
Demolition
Refurbishment
Core Team
Cumulative Total
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
11/26
SPP1 - Phil Waddicor
Sludge Packaging Plant 1 - Site Clearance
35/06071 2550 2,550 Original N/A N/A
1,000 Processing
waste and
management
costs
CCR: Approved Baseline Update -
Addition
Carry Over
Totals 3,550
Opportunities
Opportunities Totals 0Overall Project
Totals
3,550 SPP1 - Site Clearance
AFC (P12) 3,285 3577 EAC Business Objects
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
12/26
N/A N/A
0 CCR00186_01_BCP Completed, FCN Approved
and implemented
-265 Current trend to total forecast based on efficienies
observed to date. Potential overspends amount to
145,746 excluding Schedule Carry Over Listed
below. Potential Underspends ammount to
599,533.
0 Increased forecast capacity and efficientcy of
Crushing Machine at B16
-265
0-265
#VALUE! #REF!
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
13/26
Performance to date Stuff
High - Current level of commitment
made and forecast to be made to
complete both Refurbishment and
demolition contracts including P50
Contingency. Low - As above
excludiong P50 Contingency. Carry
Over- Current forecast carry over for
B304 Waste Crushing Costs based
on Early Start slippage from 5th Sept
to 17th October. This is beingassesed in line with underpinning
detailed Demolition strategy and
crusher capacity.
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
14/26
160521524.xlsx.ms_offic
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 010 Project Control
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100015 Project Controls
Prof Serv; Constn Manmt; Constn Manmt-Other1 BALA #VALUE! #VALUE! 33,731.00 Project Controls Manager #VALUE! Hrs #VALUE! #VALUE! 14,501.25
Planning Engineer; ASW/CSW #VALUE! Hrs #VALUE! #VALUE! 12,535.00
Cost Engineer; ASW/CSW #VALUE! Hrs #VALUE! #VALUE! 14,259.00
Activity Sub Total #VALUE! Hrs #VALUE! #VALUE! #VALUE! 41,295.25 33,731.00
Period 1 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 2,601.60 2,125.05
Period 2 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,138.44 2,563.56
Period 3 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,923.05 3,204.45
Period 4 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,262.32 2,664.75
Period 5 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,303.62 2,698.48
Period 6 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,923.05 3,204.45
Period 7 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,262.32 2,664.75
Period 8 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,303.62 2,698.48
Period 9 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 4,088.23 3,339.37
Period 10 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 2,312.53 1,888.94
Period 11 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 3,262.32 2,664.75
Period 12 #VALUE! Hrs #VALUE! #VALUE! #VALUE! 4,914.13 4,013.99
Step Assesment Calculation #VALUE! Hrs #VALUE! #VALUE! 41,295.25 33,731.00
Grand Total WPSS 010
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
NTWP2
Estimate
607100015 Project Controls #VALUE! Hrs #VALUE! #VALUE! #VALUE! 41,295.25 33,731.00
#VALUE! Hrs #VALUE! #VALUE! #VALUE! 41,295.25 33,731.00
Notes Reporting Period General Comment Opportunities
P1
P2P3
P4 Actual spend running to plan Improve systems and reduce future cost
P5
P6
P7
P8
P9
P10
P11
P12
Date Printed 7/27/2013 4:27 PM Page 14 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
15/26
160521524.xlsx.ms_o
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 020 Engineering
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100025 Engineering & S&RM Support to Construction Team
Pro Ser; Dsgn Spt; Dsgn Ser, Gen Dsgn Ac-Other1 BALANCE LINE #VALUE! 3,477.00
Civil / Structural / Architectural Engineer 750.0 Hrs 28.35 #VALUE! 21,262.50
C,E &I Engineer 750.0 Hrs 28.17 #VALUE! 21,127.50
Safety/Environment Adviser 325.0 Hrs 24.51 #VALUE! 7,965.75
Mechanical Engineer; Design 325.0 Hrs 27.52 #VALUE! 8,944.00
Quality Manager; ASW/CSW 100.0 Hrs 28.52 #VALUE! 2,852.00
Safety/Environmental Manager; ASW/CSW 325.0 Hrs 27.53 #VALUE! 8,947.25
Activity Sub Total 1,825.0 Hrs 38.96 40.86 #VALUE! 71,099.00 3,477.00
Period 1 115.0 Hrs 38.96 40.86 #VALUE! 4,479.24 219.05
Period 2 138.7 Hrs 38.96 40.86 #VALUE! 5,403.52 264.25
Period 3 173.4 Hrs 38.96 40.86 #VALUE! 6,754.41 330.32
Period 4 144.2 Hrs 38.96 40.86 #VALUE! 5,616.82 274.68
Period 5 146.0 Hrs 38.96 40.86 #VALUE! 5,687.92 278.16
Period 6 173.4 Hrs 38.96 40.86 #VALUE! 6,754.41 330.32
Period 7 144.2 Hrs 38.96 40.86 #VALUE! 5,616.82 274.68
Period 8 146.0 Hrs 38.96 40.86 #VALUE! 5,687.92 278.16 Period 9 180.7 Hrs 38.96 40.86 #VALUE! 7,038.80 344.22
Period 10 102.2 Hrs 38.96 40.86 #VALUE! 3,981.54 194.71
Period 11 144.2 Hrs 38.96 40.86 #VALUE! 5,616.82 274.68
Period 12 217.2 Hrs 38.96 40.86 #VALUE! 8,460.78 413.76
Step Assesment Calculation 1,825.0 Hrs 38.96 40.86 71,099.00 3,477.00
Grand Total WPSS 010
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
NTWP2
Estimate
607100025 Engineering & S&RM Support to Construction Team 1,825.0 Hrs 38.96 40.86 #VALUE! 71,099.00 3,477.00
1,825.0 Hrs 38.96 40.86 #VALUE! 71,099.00 3,477.00
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11
P12
Date Printed 7/27/2013 4:27 PM Page 15 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
16/26
160521524.xlsx.ms_offi
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 030 Procurement
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100035 Procurement & Sub Contracts Support
Prof Services; Finance; Accounting-Other1 #VALUE! 16,275.00
Procurement Manager 200 Hrs 40.49 #VALUE! 8,098.00
Legal Officer 200 Hrs 38.67 #VALUE! 7,734.00
Procurement Assistant; ASW/CSW 750 Hrs 16.35 #VALUE! 12,262.50
Activity Sub Total 1,150 Hrs 24.43 38.58 #VALUE! 28,094.50 16,275.00
Period 1 72 Hrs 24.43 #VALUE! #VALUE! 1,769.95 1,025.33
Period 2 87 Hrs 24.43 #VALUE! #VALUE! 2,135.18 1,236.90
Period 3 109 Hrs 24.43 #VALUE! #VALUE! 2,668.98 1,546.13
Period 4 91 Hrs 24.43 #VALUE! #VALUE! 2,219.47 1,285.73
Period 5 92 Hrs 24.43 #VALUE! #VALUE! 2,247.56 1,302.00
Period 6 109 Hrs 24.43 #VALUE! #VALUE! 2,668.98 1,546.13
Period 7 91 Hrs 24.43 #VALUE! #VALUE! 2,219.47 1,285.73
Period 8 92 Hrs 24.43 #VALUE! #VALUE! 2,247.56 1,302.00
Period 9 114 Hrs 24.43 #VALUE! #VALUE! 2,781.36 1,611.23
Period 10 64 Hrs 24.43 #VALUE! #VALUE! 1,573.29 911.40
Period 11 91 Hrs 24.43 #VALUE! #VALUE! 2,219.47 1,285.73 Period 12 137 Hrs 24.43 #VALUE! #VALUE! 3,343.25 1,936.73
Step Assesment Calculation 1,150 Hrs 24.43 38.58 28,094.50 16,275.00
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
NTWP2
Estimate
607100035 Procurement & Sub Contracts Support 1,150 Hrs 24.43 38.58 #VALUE! 28,094.50 16,275.00
1,150 Hrs 24.43 38.58 #VALUE! 28,094.50 16,275.00
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4 Leagal and commercial will not book to job None
P5
P6
P7
P8
P9
P10
P11
P12
Date Printed 7/27/2013 4:27 PM Page 16 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
17/26
160521524.xlsx.ms_offic
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 040 Site Infrastructure Support
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100045 Site Infrastructure Support
Safety/Environmental Manager 10 Hrs 36.22 36.22 #VALUE! 362.20 Health Physics Engineer 20 Hrs 24.63 24.63 #VALUE! 492.60
Ops Support Mgr 20 Hrs 35.89 35.89 #VALUE! 717.80
Project Manager 750 Hrs 42.42 42.42 #VALUE! 31,815.00
Activity Sub Total 800 Hrs 41.73 41.73 #VALUE! 33,387.60 -
Period 1 50 Hrs 41.73 41.73 #VALUE! 2,103.42 -
Period 2 61 Hrs 41.73 41.73 #VALUE! 2,537.46 -
Period 3 76 Hrs 41.73 41.73 #VALUE! 3,171.82 -
Period 4 63 Hrs 41.73 41.73 #VALUE! 2,637.62 -
Period 5 64 Hrs 41.73 41.73 #VALUE! 2,671.01 -
Period 6 76 Hrs 41.73 41.73 #VALUE! 3,171.82 -
Period 7 63 Hrs 41.73 41.73 #VALUE! 2,637.62 -
Period 8 64 Hrs 41.73 41.73 #VALUE! 2,671.01 -
Period 9 79 Hrs 41.73 41.73 #VALUE! 3,305.37 -
Period 10 45 Hrs 41.73 41.73 #VALUE! 1,869.71 -
Period 11 63 Hrs 41.73 41.73 #VALUE! 2,637.62 -
Period 12 95 Hrs 41.73 41.73 #VALUE! 3,973.12 -
Step Assesment Calculation 800 Hrs 41.73 41.73 #VALUE! 33,387.60 -
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
NTWP2
Estimate
607100045 Site Infrastructure Support 800 Hrs 41.73 41.73 #VALUE! 33,387.60 -
800 Hrs 41.73 41.73 #VALUE! 33,387.60 -
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11
P12
Date Printed 7/27/2013 4:27 PM Page 17 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
18/26
160521524.xlsx.ms_o
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 050 Construction Management
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100055 Construction Management
Prof Services; Finance; Accounting-Other1 BALANCE LINE #VALUE! 79,070.00
Construction Manager 2,025 Hrs 38.67 #VALUE! 78,306.75
Safety/Environment Adviser 600 Hrs 24.51 #VALUE! 14,706.00
Construction Team Leader; sub con 625 Hrs 30.00 #VALUE! 18,750.00
Construction Engineer 75 Hrs 24.63 #VALUE! 1,847.25
Quality Assurance Engineer 150 Hrs 38.67 #VALUE! 5,800.50
Project Manager 150 Hrs 42.42 #VALUE! 6,363.00
Project Manager; ASW/CSW 1,380 Hrs 32.24 #VALUE! 44,491.20
Construction Engineer; ASW/CSW 2,920 Hrs 20.37 #VALUE! 59,480.40
Activity Sub Total 7,925 Hrs 38.97 38.97 #VALUE! 308,815.10 -
Period 1 499 Hrs 38.97 38.97 #VALUE! 19,455.35 -
Period 2 11 Hrs 2,058.77 2,058.77 #VALUE! 23,469.95 -
Period 3 14 Hrs 2,058.77 2,058.77 #VALUE! 29,337.43 -
Period 4 12 Hrs 2,058.77 2,058.77 #VALUE! 24,396.39 -
Period 5 12 Hrs 2,058.77 2,058.77 #VALUE! 24,705.21 -
Period 6 14 Hrs 2,058.77 2,058.77 #VALUE! 29,337.43 - Period 7 12 Hrs 2,058.77 2,058.77 #VALUE! 24,396.39 -
Period 8 12 Hrs 2,058.77 2,058.77 #VALUE! 24,705.21 -
Period 9 15 Hrs 2,058.77 2,058.77 #VALUE! 30,572.69 -
Period 10 8 Hrs 2,058.77 2,058.77 #VALUE! 17,293.65 -
Period 11 12 Hrs 2,058.77 2,058.77 #VALUE! 24,396.39 -
Period 12 18 Hrs 2,058.77 2,058.77 #VALUE! 36,749.00 -
Step Assesment Calculation 640 Hrs 482.66 482.66 #VALUE! 308,815.10 -
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
NTWP2
Estimate
607100055 Construction Management 7,925 Hrs 38.97 38.97 #VALUE! 308,815.10 -
7,925 Hrs 38.97 38.97 #VALUE! 308,815.10 -
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4 Construction budgets not yet being used - refurb under way None
P5
P6
P7
P8
P9
P10
P11
P12
Date Printed 7/27/2013 4:27 PM Page 18 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
19/26
160521524.xlsx.ms_office
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 070 B388 Refurbishment
AMEC Quotation 153A - B388 Refurbishment Qty UOMQuanitity
Tracking
Actual
QuantityEstimate
Prelims Pro
Rata
Bucknal Austin
Pro Rata
1 Unknown balance to make grand total from sheet not supllied N/a 660.83 191.64 363.64 2 Unknown Line Item N/a 28,000.00 8,120.00 363.64
3 Lighting & Small Power - Electricians 86 hrs Yes 86 2,269.24 658.08 363.64
4 Lighting & Small Power - Materials N/a 0 500.00 145.00 363.64
5 Heating & Ventilation - Ricurculation and fresh air chiller units 8 off Yes 8 8,000.00 2,320.00 363.64
6 Remove roof extract fans and re-connect ceiling vents - Effort 54 hrs Yes 54 1,046.68 303.54 363.64
7 Electic wall mounted convector heater units 6 off Yes 6 1,200.00 348.00 363.64
8 Relocate office funiture - effort 172 hrs Yes 172 2,788.46 808.65 363.64
9 Clean roof area - scaffold errect & Strip effort 108 hrs Yes 108 12,756.96 3,699.52 363.64
10 Scaffold Hire 40 Days N/a 40 500.00 145.00 363.64
11 Clean Roof - Effort 86 Hrs Yes 86 1,394.23 404.33 363.64
Sub Total 59,116.40 17,143.76 4,000.00 + Prelims @ 29% of base cost 17,143.76
Grand Total 76,260.16
Further Estimate for Bucknall Austin Effort 4,000.00
Overall Total 80,260.16
P3e Activity P3e Cost Element and Description DesignLighting &
Small Power
Heating &
Ventilation
37,699.74 4,299.59 14,309.13
46.97% 5.36% 17.83%
607100075 B388: Building Ownership Transfer
Moving costs-Other1 5,000.00 n/a n/a n/a
607100080 B388: Rehabilitation of B388
Moving costs-Other1 80,000.00 47.0% 5.4% 17.8%
607100085 B388: Relocation of Occupants from B816/B841 to B388
Moving costs-Other1 20,000.00 n/a n/a n/a
P50 Contingency-Other1 8,203.33 n/a n/a n/a
607110000 Internal Resource
607110000 Moving costs-Other1
113,203.33
Notes Reporting Period General Comment Opportunities P1
P2
P3
P4 Progress report completed. Slippage against NTWP2 and Revised Programme. Accelerate programme with AMEC
P5
P6
P7
P8
P9
P10
P11
P12
Period Narrative
Date Printed 7/27/2013 4:27 PM Page 19 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
20/26
160521524.xlsx.ms
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 080 Portacabins Decontamination & Demolition
AMEC Quotation 174 - Demolish 7 No Portacabins Qty UOMQuanitity
Tracking
Actual
QuantityEstimate
Prelims
Rata
1 PROVISION - Scaffolding Access by Hertel PROV N/a Installation 1 12,870.00 3,7 2 Scaffold Hire- 11wks @ 400/wk 11 wks Hire 11 4,400.00 1,2
3 Scaffold Hire Escallation @ 7.5% PROV N/a N/a 1 1,295.25 3
Sub Total 11 Sub Total 18,565.25 5,3
Group 1 6,188.42 1,7
Group 2 6,188.42 1,7
Group 3 6,188.42 1,7
4 Internal Soft Strip - 4 Ops @ 3d per Cabin x 7 Cabins 756 Hrs Cabins 12,256.27 3,5
Group 1 4,085.42 1,1
Group 2 4,085.42 1,1
Group 3 4,085.42 1,1
5 External Demollition - 4 Ops @ 5.5d per cabin x 7 cabin 1386 Hrs Cabins 22,469.83 6,5
Group 1 7,489.94 2,1
Group 2 7,489.94 2,1
Group 3 7,489.94 2,1
6 Demolish Metal Stairs - 4 Ops for 4 days 144 Hrs Removal 2,334.53 6
Group 1 778.18 2
Group 2 778.18 2
Group 3 778.18 2
7 Fencing - 1.8m Chain Link Fence 7 m Installation 7 138.67
8 Fencing - Straining Post 1 strutt 2 off Installation 2 107.14
Sub Total 2 245.81
Group 1 81.94
Group 2 81.94
Group 3 81.94
Sub Total 55,871.69 16,2
+ Prelims @ 29% of base cost 16,202.79
Grand Total 72,074.48
Further Estimate for Bucknall Austin Effort 3,900.00Overall Total 75,974.48
Scaffolding Internal
25,299.17 16,26
33.43% 21.49
607100090 B816/B841: Approval of PMP
Professional Services; Construction Management; Construction Management-Other1 5,000.00
607100095 B816/B841: Building Transfer Agreement
Moving costs-Other1 5,000.00
607100100 B816/B841: Pre Operations Survey (M6)
Constn; Survey & Invests; Testing/Comisg-Other1 5,000.00
607100105 B816/B841: Decontamination & Demoilition of B841/841.1
Decontamination; Demo; Marine Contracts-Other1 19,000.00 33.4%
607100110 B816/B841: Decontamination & Demoilition of B816/816.1
Decontamination; Demo; Marine Contracts-Other1 19,000.00 33.4%
607100115 B816/B841: Decontamination & Demoilition of B816.2/816.3
Decontamination; Demo; Marine Contracts-Other1 19,000.00 33.4%
72,000.00
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4
P5
P6
P7
P8
P9
P10
P11P12
Period Narrative
Date Printed 7/27/2013 4:27 PM Page 20 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
21/26
160521524.xlsx.ms_offic
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 090 B262 Demolition
PCR Quatation Qty UOMQuanitity
TrackingActual Qty Estimate
Prelims Pro
Rata
B
1 Decommissioning / Demolition of B262
2 Prepare Safety Documentation / PMP Documentation - - N/a - 4,915.20
3 Design Access & Produce Drawing for Approval - - N/a - 4,915.20
4 Carry Radiological Surveys - - N/a - 5,000.00
5 Prepare Detailed Method Statements - - N/a - 4,915.20
6 Installation of Access
7 Mark out scaffold area - - N/a - 1,206.91 1,666.67
8 Transfer scaffold to work area - - N/a - 965.55 1,666.67
9 Set out scaffold to full external area - - N/a - 10,877.94 1,666.67
10 Install first lift of scaffold to external area of B262 X m^2 Yes 0 4,337.11 1,666.67
11 Install second lift of scaffold to external area of B262 X m^2 Yes 0 4,337.11 1,666.67
12 Install third lift of scaffold to external area of B262 X m^2 Yes 0 4,144.57 1,666.67
13 Removal of Cement Clad Sheets
14 Spray cladding with PVA solution Internal/External 7.5 m^3 Yes 0 3,858.48 1,666.67
15 Remove cladding from west end elevation of B262 X m^2 Yes 0 3,265.99 1,666.67 16 Remove cladding from centre of B262 X m^2 Yes 0 1,537.84 1,666.67
17 Remove Cladding from east end elevation of B262 X m^2 Yes 0 1,324.38 1,666.67
18 Removal of Steelwork / Base
19 Remove purling bars / transfer to wheel abrator X Te Yes 0 2,972.66 1,666.67
20 Remove structural steelwork & transfer to wheel abrator / remove acc X Te Yes 0 8,057.85 1,666.67
21 Remove concrete base & transfer to B16 for free release sentancing 1800 m^3 Yes 0 19,863.30 1,666.67
22 Transfer services if required X off Yes 0 748.72 1,666.67
23 Process Waste X Te Yes 0 20,233.20 1,666.67
Total Labour Costs 107,477.21 25,000.00
Plant & Equipment
Materials
Grand Total
PCR Non QtyPCR Qty
Tracked
19,745.60 139,731.61
12.38% 87.62%
607100120 B262: Building Transfer Agreement
Moving costs-Other1 15,000.00 100.0%
General Expenses; Office Expenses; Administration-Other1 3,780.00 100.0%
607100130 B262: Pre Operations Survey (M6)
Constn; Survey & Invests; Testing/Comisg-Other1 5,000.00 90.0%
General Expenses; Office Expenses; Administration-Other1 1,350.00 90.0%
607100135 B262: Scaffold Errection
General Expenses; Office Expenses; Administration-Other1 6,480.00 0.0%
Scaffolding (Generally) 25,800.00 0.0%
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 7,250.00 0.0%
607100140 B262: Spray Cladding with PVA Solution
Construction; Steelwork; Cladding-Other1 3,800.00 0.0%
General Expenses; Office Expenses; Administration-Other1 1,080.00 0.0%
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 1,000.00 0.0%
607100145 B262: Remove Cladding
Construction; Steelwork; Cladding-Other1 6,200.00 0.0%
General Expenses; Office Expenses; Administration-Other1 1,620.00 0.0%
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 1,750.00 0.0%
607100150 B262: Structural Steel Removal & Remove Scaffold
Constn; Steelwork; Platforms / Stairs-Other1 11,200.00 0.0%
General Expenses; Office Expenses; Administration-Other1 2,700.00 0.0%
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 3,250.00 0.0%
607100155 B262: Foundations Removal & Transfer of Services
Foundations-Other1 40,500.00 0.0%
General Expenses; Office Expenses; Administration-Other1 9,990.00 0.0%
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 11,750.00 0.0%
06071TB002 Team Building: B262 Start Up 2,000.00
General Expenses; Training; Training Courses-Other1
161,500.00
Date Printed 7/27/2013 4:27 PM Page 21 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
22/26
1605
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearaWork Pack Specification Sheet 100 B304 Demolition
PCR Quatation Qty UOM Quanitity Tracking Actual Qty EstimatePlant &
Equipmen
2 Prepare Safety Documentation / PMP - - N/a - 11,673.60
3 Design Access scaffold & Produce Drawings - - N/a - 5,000.00
4 Organise Waste Routes Free release low level - - N/a - 5,000.00
5 Transfer Orphan Waste from B304 to B206 Cell 2 114 Items Yes ############ 36,381.20
6 Install access scaffold 1 m^2 Yes 1 61,722.45
7 Prepare crane proposal - - N/a - 5,000.00
8 carry out radiological surveys 1 off Yes 1 5,000.00
10 Remove doors from bays 2,3 & 4 1 off Yes 1 9,780.73 5,878.79
11 Set up wire saw in bay1 2,110.90 5,878.7912 Mark out grid reference for proposed saw cuts 1,055.46 5,878.79
14 Remove front concrete panel on west elevation ba 1 m^3 Yes 1 4,221.80 5,878.79
15 Install wire saw on roof slab in bay 2 1,055.46 5,878.79
16 Mark out grid reference for proposed saw cuts 1,055.46 5,878.79
17 Remove roof slab in bay 2 1 m^3 Yes 1 4,221.80 5,878.79
18 Set up wire saw on internal wall in bay 1 1,055.46 5,878.79
19 Mark out grid reference for proposed saw cuts 1,055.46 5,878.79
20 Remove internal wall bay 1-2 1 m^3 Yes 1 12,665.40 5,878.79
21 Install wire saw on roof slab in bay 3 1,046.62 5,878.79
22 Mark out grid reference for proposed saw cuts 1,046.62 5,878.79
23 Remove roof slab in bay 3 1 m^3 Yes 1 4,186.46 5,878.79
24 Install wire saw on roof slab in bay 4 1,046.62 5,878.7925 Mark out grid reference for proposed saw cuts 1,046.62 5,878.79
26 Remove roof slab in bay 4 1 m^3 Yes 1 4,186.46 5,878.79
27 Set up wire saw on internal wall in bay 2 1,046.62 5,878.79
28 Mark out grid reference for proposed saw cuts 1,046.62 5,878.79
29 Remove internal wall bay 2-3 1 m^3 Yes 1 12,665.40 5,878.79
30 Set up wire saw in bay 3 1,055.46 5,878.79
31 Mark out grid reference for proposed saw cuts 1,055.46 5,878.79
32 Remove internal wall bay 3-4 1 m^3 Yes 1 12,665.40 5,878.79
33 Set up wire saw on external wall north elevation 6,332.70 5,878.79
34 Mark out grid reference for proposed saw cuts 2,110.90 5,878.79
35 Remove external wall north elevation 1 m^3 Yes 1 21,109.00 5,878.79
36 Set up wire saw on external wall south elevation 10,554.50 5,878.79
37 Mark out grid reference for proposed saw cuts 5,277.26 5,878.79
38 Remove external; wall south elevation 1 m^3 Yes 1 31,663.50 5,878.79
39 Set up wire saw on external wall east elevation 6,332.70 5,878.79
40 Mark out grid reference for proposed saw cuts 6,332.70 5,878.79
41 Remove external; wall east elevation 1 m^3 Yes 1 63,061.95 5,878.79
42 Breakout concrete to align floor area in bay 1 with 1 m^3 Yes 0 31,530.98 5,878.79
43 Remove plant, scaffold & Clear site N/a 10,510.33 5,878.79
PCR Non QtyPCR Qty
Tracked
607100160 B304: Approval B304 PMP (Cat B)
Prof Serv; Constn Manmt; Constn Manmt-Other1 21,500.00 100.00%
P50 Contingency-Other1 17,134.65
607100175 B304: Orphan Waste Transfer
Decon; Decon & Dplt; Hazardous Deplant-Other1 86,000.00 100.0
P50 Contingency-Other1 8,203.33
Safety/Environmental Manager 27,165.00 100.0
Waste Management Engineer 12,315.00 100.0
Project Manager 10,605.00 100.0
Plant Operator (Reactors) 29,667.00 100.0
06071RM003 M5 : Alternate D&D B304 Methodology Preparation Excluding Crane Incl Mini HAZOP
Pro Serv; Manmt Consultants; Consultants-Other1 BALANCE LINE 2,208.00
Project Manager; ASW/CSW 1,289.60
Construction Engineer; ASW/CSW 1,629.60
06071RM006 M8: B304 Orphan Waste Mitigation / Alternate Route for Disposal
Decon; Decon & Dplt; Hazardous Deplant-Other1 100,000.00
607100165 B304: Building Ownership Transfer
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
23/26
160521524.xlsx.ms_office
ORPHAN WASTE REMOVAL
Orphan Waste Qtys Qty UOM Moved % Progress%
Weighting
Weighted
Actual
Progress
Site
Waste
Managem
ent Team
P
Low Level Lead 25 off 25 100% 21.9% 21.93% 21.9%
Oil Waste 25 off 25 100% 21.9% 21.93% 21.9%
Silica Gel 25 off 25 100% 21.9% 21.93% 21.9%Uranium 30 off 30 100% 26.3% 26.32% 26.3%
277 Evaporator Roof Plugs 4 off 4 100% 3.5% 3.51% 3.5%
277 Heat Exchangers 4 off 4 100% 3.5% 3.51% 3.5%
277 Charge Tube Coffins 1 off 1 100% 0.9% 0.88% 0.9%
Sub Total 114 114 % Complete 100.00% 100.0% 1
Summary
Site Waste Team 79,752.00 100.0% 79,752.00
PCR Richardson 86,000.00 100.0% 86,000.00
P50 Contingency 8,203.33 75.0% 6,152.50
Total 173,955.33 98.8% 171,904.50
ilw lead boxes 3of 7 gon now all; gone
Date Printed 7/27/2013 4:27 PM Page 23 of 26 File Name 160521524.xlsx
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
24/26
1
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site CleaWork Pack Specification Sheet 110 B358 Refurbishment
PCR Quatation Qty UOMQuanitity
TrackingActual Qty Labour
P
2 Prepare Safety Documentation / PMP - - N/a - 4,915.20
3 Design Access Scaffold & Produce Drawings for Approval - - N/a - 4,915.20
4 Carry out radiological survey on B358 - - N/a - 5,000.00
5 Carry out Radiological surveys on proposed site for new Rubb Building - - N/a - 5,000.00
7 Install Access Scaffold 1 m^2 Yes 1 12,114.80
8 Removal of Existing Scaffold 1 m^2 Yes 1 6,057.40
9 Remove old Roller Shutter Door 1 off Yes 1 2,422.96
10 Clean Structural Steelwork 1 m^2 Yes 1 6,057.40
11 Repair Existing Floor 1 m^2 Yes 1 6,596.40
12 Apply Resin Coating to floor area 1 m^2 Yes 0 7,210.80
13 Re-paint structural steel work 1 m^2 Yes 1 6,057.40
14 Install new Cladding 1 m^2 Yes 1 12,114.80
15 Relay new Floor 1 m^2 Yes 0 3,634.44
16 Seal south end of building 50% brick and 50% cladding 1 m^2 Yes 1 18,172.20
17 Install new lighting system 1 off Yes 0.35 3,531.40
18 Install new shutter door 1 off Yes 1 6,057.40
20 Set out & mark area for proposed ring beam 1 JC Yes 1 3,705.48
21 Carry out pre-work for ring beam 1 JC Yes 1 4,311.72
22 Cast in situ ring beam 1 m^3 Yes 1 18,527.40
23 Install structural steelwork 1 m^3 Yes 1 18,527.40 24 Install fabric cover 1 m^2 Yes 1 6,175.80
25 Install vent 1 off Yes 1 1,886.76
26 Inspection & Handover 1 Doc Yes 0 245.76
PCR Non Qty
607100255 B358: Approval PMPProf Serv; Constn Manmt; Constn Manmt-Other1 5,000.00 100.0%
P50 Contingency-Other1 3,076.25
607100260 B358: Building Ownership Transfer Agreement
Moving costs-Other1 5,000.00 100.0%
06071TB001 Team Building: B358 Start Up
General Expenses; Training; Training Courses-Other1 2,000.00
607100265 B358: Pre Ops Survey (M6)
Constn; Surv & Invests; Surv / Invests-Other1 10,000.00 100.0%
607100270 B358: Install Acess Scafold
Scaffolding (Generally) 12,100.00
607100315 B358: Errect RUBB Shelter
Hire; Mobile Plant & Equipment Hire; Major Construction Equipment 53,400.00
607100275 B358: Building Fabric Repairs
Repair contracts-Other1 25,000.00
607100280 B358: Re-Paint Structural Steel
Constn; Civil; Sml Civ Spt Sub-Contract-Other1 6,100.00
607100285 B358: Install New Cladding
Construction; Steelwork; Cladding-Other1 12,000.00
607100290 B358: Relay New Floor
Constn; Civil; Sml Civ Spt Sub-Contract-Other1 3,600.00
607100295 B358: Seal South End of BuildingConstn; Civil; Sml Civ Spt Sub-Contract-Other1 18,200.00
607100300 B358: Install New Lighting
Lighting-Other1 3,500.00
607100305 B358: Install New Shutter Door
Constn; Civil; Sml Civ Spt Sub-Contract-Other1 6,100.00
607100310 B358: Relocate B262 Product to Refurbished B358
Wste Disp; Radioactive Materials; LLW-Other1 ##########
265076.25
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
25/26
160521524.xlsx.ms_office
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 120 Site Investigation
Ref number Description Qty UOMQuanitity
TrackingActual Qty Labour Prelims
Plant &
Equipment0607100320 Site Investigation @ 10m Grid and 40 Boreholes 05/06
1 Location TBA 1 off Yes - - - 1,750.00
2 Location TBA 1 off Yes - - - 1,750.00
3 Location TBA 1 off Yes - - - 1,750.00
4 Location TBA 1 off Yes - - - 1,750.00
5 Location TBA 1 off Yes - - - 1,750.00
6 Location TBA 1 off Yes - - - 1,750.00
7 Location TBA 1 off Yes - - - 1,750.00
8 Location TBA 1 off Yes - - - 1,750.00
9 Location TBA 1 off Yes - - - 1,750.00
10 Location TBA 1 off Yes - - - 1,750.00
11 Location TBA 1 off Yes - - - 1,750.00
12 Location TBA 1 off Yes - - - 1,750.00
13 Location TBA 1 off Yes - - - 1,750.00
14 Location TBA 1 off Yes - - - 1,750.00
15 Location TBA 1 off Yes - - - 1,750.00 16 Location TBA 1 off Yes - - - 1,750.00
17 Location TBA 1 off Yes - - - 1,750.00
18 Location TBA 1 off Yes - - - 1,750.00
19 Location TBA 1 off Yes - - - 1,750.00
20 Location TBA 1 off Yes - - - 1,750.00
21 Location TBA 1 off Yes - - - 1,750.00
22 Location TBA 1 off Yes - - - 1,750.00
23 Location TBA 1 off Yes - - - 1,750.00
24 Location TBA 1 off Yes - - - 1,750.00
25 Location TBA 1 off Yes - - - 1,750.00
26 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
27 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
28 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
29 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
30 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
31 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00 32 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
33 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
34 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
35 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
36 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
37 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
38 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
39 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
40 Location TBA - current limit is 26 planned locations 1 off Yes - - - 1,750.00
P50 Contingency No 8,203.33
Activity Sub Total 40 off Yes - - - 78,203.33
06071RM004 M6 : Site Investigation Increased Density Borehole Grid > 10m Grid
1 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
2 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00 3 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
4 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
5 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
6 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
7 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
8 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
9 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
10 Location TBA - No plans yet to undertake 1 off Yes - - - 1,800.00
Activity Sub Total 10 off Yes - - - 18,000.00
P3e Activity P3e Cost Element and Description Qty UOM Qty TrackingActual
QuantityLabour Prelims
Plant &
Equipment
607100320 Site Investigation @ 10m Grid and 40 Boreholes 05/06 40 off Yes - - - 78,203.33
Constn; Surv & Invests; Surv / Invests-Other1
P50 Contingency-Other1
06071RM004 M6 : Site Investigation Increased Density Borehole Grid > 10m 10 off Yes - - - 18,000.00
Constn; Surv & Invests; Surv / Invests-Other1
WPSS 120 Site Investigation 50 off Yes - - - 96,203.33
Date Printed 7/27/2013 4:27 PM Page 25 of 26
-
7/27/2019 SPP1 06071 Progress Monitor P10 FINAL
26/26
160521524.xlsx.m
35.11.12.35025.03000.35/06071 Sludge Packaging Plant 1 - Site ClearanceWork Pack Specification Sheet 900 Project Management
NTWP 2 Estimate Qty UOM TQ Rate PO RateActual
QuantityEffort
CSW Balance
Line
607100005 Project Management
Prof Serv; Constn Manmt; Constn Manmt-Other1 BALANCE LINE #VALUE! 12,485.00
General Expenses; Office Expenses; Expenses-Other1 #VALUE!
General Expenses; Travel & Subsistence; Travel & Acc 100.0 Trips 400.00 - #VALUE!
General Expenses; Training; Training Courses-Other1 70.0 Courses 200.00 - #VALUE!
Info Techno; IT Infra-sture; Infra-sture-Other1 #VALUE!
Pro Ser; Dsgn Spt; Dsgn Ser, Gen Dsgn Ac-Other1 #VALUE!
Senior Project Manager 750.0 Hrs 82.88 #VALUE! 62,160.00
Personal Assistant; ASW/CSW 1,500.0 Hrs 20.37 #VALUE! 30,555.00
Construction Manager; ASW/CSW 750.0 Hrs 29.39 #VALUE! 22,042.50
Head Project/Programme 68.0 Hrs 82.88 #VALUE! 5,635.84
Quality Team Leader 300.0 Hrs 25.54 #VALUE! 7,662.00
Activity Sub Total 3,368.0 Hrs 38.02 41.73 128,055.34 12,485.00
06071RM001 M 1&2 & 3: Stake Holder Management
Pro Serv; Manmt Consultants; Consultants-Other1 BALANCE LINE #VALUE! 7,680.00
Project Manager; ASW/CSW 500.0 Hrs 32.24 #VALUE! 16,120.00
Activity Sub Total 500.0 Hrs 32.24 47.60 16,120.00 7,680.00
06071RM002 M4 : PMP Support & Interfaces Management
Pro Serv; Manmt Consultants; Consultants-Other1 BALANCE LINE #VALUE! 8,448.00
Project Manager; ASW/CSW 540.0 Hrs 32.24 #VALUE! 17,409.60
Activity Sub Total 540.0 Hrs 17,409.60 8,448.00
06071RM007 M10: Liason and Interface with Regulatory Bodies
Pro Serv; Manmt Consultants; Consultants-Other1 BALANCE LINE #VALUE! 8,448.00
Project Manager; ASW/CSW 540.0 Hrs 32.24 #VALUE! 17,409.60
Activity Sub Total 540.0 Hrs 17,409.60 8,448.00
P3e Activity P3e Cost Element and Description Qty UOM TQ Rate PO Rate ActualQuantity
Effort CSW BalanceLine
NTWP2
Estimate
607100005 Project Management 3,368.0 Hrs 38.02 41.73 - 128,055.34 12,485.00
06071RM001 M 1&2 & 3: Stake Holder Management 500.0 Hrs 32.24 47.60 - 16,120.00 7,680.00
06071RM002 M4 : PMP Support & Interfaces Management 540.0 Hrs 32.24 47.88 - 17,409.60 8,448.00
06071RM007 M10: Liason and Interface with Regulatory Bodies 540.0 Hrs 32.24 47.88 - 17,409.60 8,448.00
Work Pack Spec Sheet 900 Grand Total 4,948.0 Hrs 36.18 43.67 178,994.54 37,061.00
Notes Reporting Period General Comment Opportunities
P1
P2
P3
P4
P5
P6
P7
P8
P9P10
P11
P12