2010-01-20_PERMIT FILE - M2009081

• Permit No: M2009081
• IBM Index Class Name: PERMIT FILE
• Doc Date: 1/20/2010
• Doc Name: Cost Summary Form
• From: DRMS
• To: Tierra Piedra Gravel Pit
• Email Name: RCO
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
WHEEL LOADER - LOAD AND CARRY WORK
.. .
PROJECT IDENTIFICATION
Task #: 003 State : Colorado Permit/job #: M-2009-081
Date : 0111912010
User : RCO
County : Archuleta
Site : Tierra Piedra Gravel Pit
Agency or organization name : DRMS
Permit or other job action : New 110c
Task description : Topsoil replacement on oerations area and upper banks

HOURLY EQUIPMENT COST Basic machine .. ,
: CAT 908 Horsepower :
81
Attachment no. 1 : ROPS Cab Shift basis : 1 per day
Data source : (CRG)
Utilization %
Cost Breakdown : Ownership cost/hour : $9.58 NA
Operating cost/hour : $14.19 100
Operator cost/hour : $38.54 NA
Total unit cost/hour : $62.31 Total fleet cost/hour : $62.31

MATERIAL QUANTITIES ......... ....
Initial Swell Final
volume : 807 CCY
factor : 1.125 volume : 908 LCY
Source of quantity take-off : 1 ac x 6" depth
Source of estimated swell factor; program
.:::..:.:.: ::.
HOURLY PRODUCTION (Cat H g)
Loader Cycle Time Unadjusted basic cycle time (load, dump, maneuver) : 0.475 minutes
Cycle Time Factors Factor (min.) Source
Material : No adjustment - factor not applicable 0.000 (Cat HB)
Stockpile : No adjustment - factor not applicable 0.000 (Cat 148)
Truck ownership : No adjustment - factor not applicable 0.000 (Cat HB)
Operation : No adjustment - factor not applicable 0.000 (Cat HS)
Dump target : No adjustment - factor not applicable 0.000 (Cat HB)
Net cycle time adjustment
Adjusted basic cycle time
Rolling Resistance - Road Conditions
Haul : Rutted dirt, little maintenance, no water, 2"tire
Return ; Rutted dirt, little maintenance, no water, 2"tire
0.000 minutes
0.475 minutes
Haul and Return Time Length
(feet) Grade res.
(%) Rolling res.
(%) Total res.
(%) Travel time
(minutes) Data
Source
Haul route : 600 0.00 5.00 5.00 0.4232 (Cat HB)
Return route : 600 0.00 5.00 5.00 0.4232 (Cat HB)
Loader Bucket Capacity
Abbreviation : none
Filename : M081-003
Total travel time : 0.8465 minutes
Total cycle time : 1.321 minutes
Rated capacity : 1.30 LCY (heaped) (Cat HB)
Bucket fill factor : 1.100 Other - rock/dirt mixtures (100-120%)
Adjusted capacity: 1,43 LCY
Source
Job Condition Correction Factors Altitude adjustment factor : 0.95 (Cat HB)
Site altitude : 6,200 feet Job efficiency factor : 0.83 (1 shift/day)
Net correction : 0.79 multiplier
Unadjusted hourly unit production : 64.93 LCY/Hr
Adjusted hourly unit production : 51.20 LCY/Hr (Cat HB)
Adjusted hourly fleet production : 51.20 LCY/Hr
JOB TIME AND COST
Fleet size: 1 Loader(s) Total job time : 17.73 Hours
Unit cost : $1.217 /LCY Total job cost : $1,105