2016-06-24_PERMIT FILE - C1981008A

• Permit No: C1981008A
• IBM Index Class Name: Permit File
• Doc Date: 6/24/2016
• Doc Name: Determination of Bond Amount
• Section_Exhibit Name: Section 3.02.2 Determination of Bond Amount
• Media Type: D
• Archive: Yes

Demo Worksheet Cont'd Task # TTT Page 23 of 157
MOTOR GRADER WORK
Task description: Final grade disturbed areas (not bond released)
Site: New Horizon Mine Permit Action: SL16 Permit/Job#: C1981008
PROJECT IDENTIFICATION
Task #: 009
Date: 11/19/2015
User: JDM
State: Colorado
County: Montrose
Agency or organization name
HOURLY EQUIPMENT COST
Basic Machine: CAT 14M
Ripper Attachment:
Cost Breakdown:
101.13
Abbreviation: None
Filename: C008-009
Horsepower: 259
Shift Basis: 1 per day
Data Source: (CRG)
Total Fleet Cost/Hour: $136.37
MATERIAL QUANTITIES
Total Area to be graded or ripped:
360.80
Source of estimated acreage: SL -16 App: 468.6 disturbed ac less 107.8 ac
HOURLY PRODUCTION
acres
Average Grader Speed:
Utilization %
Ownership Cost/Hour:
$42.03 NA
Operating Cost/Hour:
$69.88 100
Ripper Operating Cost/Hour:
$0.00
Operator Cost/Hour:
$24.47 NA
Total Unit Cost/Hour:
$136.37
Total Fleet Cost/Hour: $136.37
MATERIAL QUANTITIES
Total Area to be graded or ripped:
360.80
Source of estimated acreage: SL -16 App: 468.6 disturbed ac less 107.8 ac
HOURLY PRODUCTION
acres
Average Grader Speed:
3.25
mph
Selected Application:
Heavy
blading (0-6 mph) - 3.25
Selected Blade Angle:
0
degrees
Effective Blade Length:
14.00
feet
Width of blade overlap per pass:
2.00
feet
Net grading or ripping width per pass:
12.00
feet
Unadjusted Hourly Unit Production:
4.7273
acres/hour
Job Condition Correction Factors
Site Altitude: 5700 feet
Source
Altitude Adj: 1.00 (CAT HB)
Job Efficiency: 0.90 (1 sh/d, fay.)
Net Correction: 0.9000 multiplier
Adjusted Hourly Unit Production:
4.2545
acres/Hour
Adjusted Hourly Fleet Production:
4.2545
acres/Hour
JOB TIME AND COST
Fleet size: 1
Grader(s) Total job time: 84.80 Hours
Unit cost: $32.05 per acre Total job cost: $11,565
CIRCES Cost Estimating Software