2009-10-15_REPORT - M1987049

• Permit No: M1987049
• IBM Index Class Name: REPORT
• Doc Date: 10/15/2009
• Doc Name: Cost Summary Form
• From: DRMS
• To: Bromley Lakes
• Media Type: D
• Archive: No

PROJECT IDENTIFICATION
Task # : 010
Date : 10/14/2009
User : JLE
CIRCES Cost Estimating Software
BULLDOZER WORK
State : Colorado Permit/job# : M-1987-049
County :Adams Abbreviation :none
Site : Bromley Lakes Filename : M049-010
Agency or organization name : Colorado Division Of Reclamation, Mining And Safety
Permit or other job action : AM02, Bond Estimate
Task description :Partially Backfill 20 acres of excavation in expansion area
HOURLY EQUIPMENT COST
Cost Breakdown :
Basic machine : Cat D9R - 9SU (2005)
Blade type : Semi -Universal
Attachment no. 1 : ROPS Cab
Attachment no. 2 : 3 -shank ripper
Utilization
Ownership cost/hour : $67.84 NA
Operating cost/hour : $126.03 100
Ripper op. cost/hour : $1.73 20
Operator cost/hour : $38.54 NA
Total unit cost/hour : $234.14
MATERIAL QUANTITIES
Initial
volume : 193,600 LCY
Swell
factor :
NA
Horsepower: 405
Shift basis : 1 per day
Data source : (CRG)
Total fleet cost/hour : $468.28
Loose
volume : 193,600 LCY
Source of estimated volume :Estimate from Adequacy Review Response 10-5-09 and Exhibit D
Source of estimated swell factor :NA
HOURLY PRODUCTION
Average push distance : 200 feet
Unadjusted hourly production : 700 0 LCY/hr
Material consistency description :
Consolidated stockpile
Average push gradient : 30.00 % (neg)
Average site altitude : 4,980 feet
Material weight :
Weight description :
Earth - Loam
2,100 lbs/LCY
JOB TIME AND COST
Fleet size :
Unit cost :
2 Dozer(s)
$0 383 /LCY
Job Condition Correction Factors
Operator skill :
Material consistency :
Dozing method :
Visibility :
Job efficiency :
Spoil pile :
Push gradient :
Altitude :
Material weight :
Blade type :
Net correction :
0.75
1 00
1 00
1.00
0.83
0.80
1.60
1.00
1.10
Source
(avg.)
(Cat HB)
(gen.)
(avg.)
(1 shift/day)
(fnd-rf)
(Cat HB)
(Cat HB)
1.00
(Cat HB)
(S/SU/U)
0 87
Adjusted unit production : 611.15 LCY/hr
Adjusted fleet production : 1,222.31 LCY/hr
Total job time : 158.39 Hours
Total job cost : $74,170