2018-01-11_PERMIT FILE - C1996084 ‎(2)‎

• Permit No: C1996084
• IBM Index Class Name: Permit File
• Doc Date: 1/11/2018
• Section_Exhibit Name: Exhibit 23 Bond Calculations
• Media Type: D
• Archive: No

Page 1 of
TRUCK/LOADER TEAM WORK
Taskdescription: Replace Topsoil from Stockpile SSP#2 toH119a
Site: LorencitoCanyon Mne Permit Action: RN4 Permit/Job#: C1996084
PROJECT IDENTIFICATION
Task#: 003 State: Colorado Abbreviation: None
Date: 8/16/2017 County: Las Animas Filename: C084-003
User: CCW
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Description
i►u�xurauci Irani-liukIx. %.,at i iji
-Loader: CAT 990H high lift
Support Equipment -Load Area: Cat D9T - 9SU
-Dump Area: Cat D9T - 9SU
-WaterTruck: I Water
Shiftbasis: l perday
irnefUraakdnwn• Tnick/Tnar1PrTPam RnnnnrtFmiinrrkent MaintenanceFriuinment
Total work team cost/hour: $1.290.91
MATERIAL OUANTITIES
Initial volume: 4,950 CCY Swell factor: 1.125
Loosevolume: 5,569 LEY
Source of estimated volume: Table2.05.4-1f
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550
Description: Earth -
Rated Payload: 122,521
p
Pounds/LCY
CIRCES Cost Estimating Sofware
Truck
Loader
Load Area
Dump Area
Motor
Grader
WaterTruck
%Utilization -machine:
100
95
50
100
25
25
Ownership cost/hour:
$107.96
$126.84
$100.59
$100.59
$54.68
$24.01
Operating cost/hour:
$81.97
$112.27
$43.62
$87.23
$11.75
$8.53
%Utilization -riper:
NA
0
50
0
NA
NA
Ripper own. cost/hour.
NA
$0.00
$10.94
$10.94
$0.00
$0.00
Ripperop. cost/hour:
NA
$0.00
$3.41
$0.00
$0.00
$0.00
Operator cost/hour:
$31.17
$41.20
$41.85
$41.85
$28.90
$21.39
Unit Subtotals:
$221.10
$280.31
$189.46
$229.67
$95.33
$53.94
Numberof Units:
2
1
1
1
1
1
Group Subtotals:
Work
$722.51
Support:
$419.13
Maint:
$149.27
Total work team cost/hour: $1.290.91
MATERIAL OUANTITIES
Initial volume: 4,950 CCY Swell factor: 1.125
Loosevolume: 5,569 LEY
Source of estimated volume: Table2.05.4-1f
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550
Description: Earth -
Rated Payload: 122,521
p
Pounds/LCY
CIRCES Cost Estimating Sofware