2021-12-22_REVISION - M2009035

• Permit No: M2009035
• IBM Index Class Name: Revision
• Doc Date: 12/22/2021
• Doc Name: Reclamation Cost Estimate
• From: DRMS
• To: Andy Azacarraga - M.A. Concrete Construction, Inc.
• Type & Sequence: SI1
• Email Name: ACY
• Email Name: THM
• Media Type: D
• Archive: No

Page 1 of 2
WHEEL LOADER—LOAD AND CARRY WORK
Task description: Construct pond in North Phase
Site: 32.5 Road Gravel Pit Permit Action: 2021 Permit/Job#: M2009035
PROJECT IDENTIFICATION
Task#: OIA State: Colorado Abbreviation: None
Date: 12/22/2021 County: Mesa Filename: M035-01a
User: ACY
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Basic Machine: CAT 938H Horsepower: 172
Attachment 1: ROPS Cab Shift Basis: 1 per day
Data Source: (CRG)
Cost Breakdown:
Utilization%
Ownership Cost/Hour: $35.16 NA
Operating Cost/Hour: $33.22 100
Operator Cost/Hour: $35.97 NA
Total Unit Cost/Hour: $104.35
Total Fleet Cost/Hour: $104.35
MATERIAL QUANTITIES
Initial volume: 1,452 CCY Swell factor: 1.000
Loose volume: 1,452 LCY
Source of estimated volume: 2009 calc
Source of estimated swell factor: Cat Handbook
HOURLY PRODUCTION
Loader Cycle Time: Unadjusted Basic Cycle Time(load,dump,maneuver): 0.483 minutes
Cycle Time Factors Factor(min.) Source
Material: Material 3/4"to 6"diameter 0.00 0.000 (Cat HB)
Stockpile: Dumped by truck 0.02 0.020 (Cat HB)
Truck Ownership: Common ownership of trucks and loaders-0.04 -0.040 (Cat HB)
Operation: Constant operation-0.04 -0.040 (Cat HB)
Dump Target: Fragile target 0.05 0.050 (Cat HB)
Net Cycle Time Adjustment: -0.010 minutes
Adjusted Basic Cycle Time: 0.473 minutes
Rolliniz Resistance—Road Conditions
Haul: Rutted dirt,little maintenance,no water,2"tire penetration 5.0
Return: Rutted dirt,little maintenance,no water,2"tire penetration 5.0
Haul and Return Time
Length Grade Res. Rolling Total Res. Travel Time Source
(feet) (%) Res.(%) (%) (minutes)
Haul Route: 700 0.00 5.00 5.00 0.6414 (Cat HB)
Return Route: 700 0.00 5.00 5.00 0.5752 (Cat HB)
CIRCES Cost Estimating Software