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 24 of 157
MOTOR GRADER WORK
Task description: Rip spoil/topsoil interface
Site: New Horizon Mine Permit Action: SL16 Permit/Job#: C1981008
PROJECT IDENTIFICATION
Task #: 010
Date: 11/19/2015
User: JDM
State: Colorado
County: Montrose
Agency or organization name: DRMS
HOURLY EOUIPMENT COST
Abbreviation: None
Filename: C008-010
Basic Machine: CAT 14M
1.50
Horsepower: 259
Ripper Attachment: Multi -Shank Ripper
Ripping (0-3 mph) - 1.50
Shift Basis: 1 per day
-1
degrees
Data Source: (CRG)
Cost Breakdown:
feet
Width of blade overlap per pass:
2.00
feet
Utilization %
Ownership Cost/Hour:
$45.44
NA
Operating Cost/Hour:
$69.88
100
Ripper Operating Cost/Hour:
$3.56
100
Operator Cost/Hour:
$24.47
NA
Total Unit Cost/Hour:
$143.34
Job Efficiency: 0.90 (1 sh/d, fay.)
Total Fleet Cost/Hour: $143.34
MATERIAL QUANTITIES
Total Area to be graded or ripped: 20.00 acres
Source of estimated acreage: Map 2.05.3(3)-2 and Division Aerial Photographs
HOURLY PRODUCTION
Average Grader Speed:
1.50
mph
Selected Application:
Ripping (0-3 mph) - 1.50
Selected Blade Angle:
-1
degrees
Effective Blade Length:
0.00
feet
Width of blade overlap per pass:
2.00
feet
Net grading or ripping width per pass:
8.50
feet
Unadjusted Hourly Unit Production:
1.5455
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:
Adjusted Hourly Fleet Production:
1.3909
1.3909
JOB TIME AND COST
Fleet size: 1 Grader(s) Total job time:
acres/Hour
acres/Hour
14.38 Hours
Unit cost: $103.05 per acre Total job cost: $2,061
CIRCES Cost Estimating Software