PERMFILE106455

• Permit No: M2005080
• IBM Index Class Name: Permit File
• Doc Date: 8/27/2007
• Doc Name: Cost Summary form
• From: Allen Drilling and Excavating Co., Inc.
• To: DRMS
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
WHEEL LOADER -LOAD AND CARRY WORK
PROJECT IDENTIFICATION
Task#: 003 State: Co/orado Pertnigjob #:M-2005-080
Abbreviation :none _ _
Filename : M080-003
Date : 09/29/2006
User: KAP
CounTy:Park
Site :Allen Pit
Agency or organization name : Coloratlc Division O/Reclamation Mining And Safety
Permit or otherjob action :Surety Reduction
Task description :Transport of overburden and topsoil for grading
HOURLV~EQUIPMENT COST Basic machine :CAT962G (2003) ~HOrsepowec 200
Attachment no. 7 : ROPS Cab Shift basis : 1 per day
Data source : (CRG)
Utilization 1
Cost Breakdown : Ownership wsVhour : $27.66 NA
Operating cosUhour: $37.92 100
Operator cosUhour: $32.78 NA
Total unit cosUhour: $86.36 Total Fleet wst/hour : $86.38
MATERIAL QUANTITIES
Initial Swell Final
volume' 23,068 CCY factor: 1.275 volume: 28,028 LCY
Source of quantity takeoff :Reclamation Plan
Source of estimated swell factor :Top Soil
HOURLY PRODUCTION (Cat HB)
Loader Cvcle Time Unadjusted basic cycle time (load, dump, maneuver) : 0.550 minutes
Cycle Time Factors Factor (min.) Source
Material: Materia/1/8"to 3/4"diameter -0.020 (Cat HB)
Slockpile: Conveyor or dozer piled lO H. high and up 0.000 (Cat HB)
Truck ownership : Independen8y owned trucks 0.040 (Cat HB)
Operalion: Constant operation -0.040 (Ca[HB)
Dumptarget: No adjustment-factor not app/icable 0.000 (Cat HB)
Net cycle time adjustment : -0.020 minutes
Adjusted basic cycle time : 0.530 minutes
Rollins Resistance - Roatl Conditions
Haul :Rutted dirt, little maintenance, no water, 2" fire penefraG'on
Return :Rutted dirt, little maintenance, no water, 2"fire penetration
Haul and Return Time Length
(Feel) Grade res.
(%) Rolling res.
(%) Total res.
(%) Travel time
(minutes) Data
Source
Haul route: 775 10.00 5.00 75.00 0.3483 (Cat HB)
Return route : 775 -10.00 5.00 -5.00 0.1954 (Cat HB)
Total travel time: 0.5437 minutes
Loader Bucket CaDaciN Total cycle time : 1.074 minutes
Rated capacity: 4.00 LCY (heaped) (Cat HB)
Bucket fill factor: 0.975 Loose material -mixed moist aggregates (95-700%)
Adjustetl capacity: 3.90 LCY
Source
Job Condition Correction Factors Altitude adjustment factor: 7.00 _(Cat HB)
Site altitude : 9,660 feet Job efficiency factor: 0.83 (1 shik/day)
Net correction : 0.83 multiplier
Unadjusted hourly unit production : 27794 LCYMr
Adjusted hourly unit production : 78089 LCY/Hr (Cat HB)
Adjusted hourly Fleet production : 180.89 LCY/Hr
JOB TIME AND COST
Fleet size: 7 Loader(s) Total job time: 154.94 Hours
Unit cost: $0.477 /LCY Total job cost: $13,381