Laserfiche WebLink
North Weld Gravel <br />Permit No. M- 1976 -018 <br />DRMS Bond Calculations <br />Task Description <br />1 Grading Pit Walls Dozer $ / hr , $ 161.10 <br />Fleet No: : 1 <br />Fleet $ / hr $ <br />3 Revegetate <br />4 Mobilization & Demob <br />Legend: <br />r <br />Applegate <br />Groupo.. <br />Water Resource Advisors for the West <br />Initial Volume <br />swell factor <br />Loose Volume <br />10,000: CCY <br />1.125 <br />11,250 LCY <br />161.10 Job Cost: $ 5,451 <br />Unadjusted Hrly Prod. 852.6 LCY / hr <br />Net Correction 0.39 <br />Hourly Production 332.51 LCY / hr Unit Cost $ 0.486 $ / LCY <br />Fleet Production ` 332.51 LCY / hr Job Time 33.83 hrs <br />2 Replace Topsoil Scraper $ / hr $ 214.02 Acreage 5`:acres <br />Fleet No: ( I 1 Depth 6 inches <br />Volume 4033 LCY <br />Fleet $ / hr 'j $ 214.02 swell factor 1 <br />Loose Volume 4,033 LCY <br />Adjusted Capacity ti 18.35 LCY <br />Cycle Time 3.24 minutes <br />Unadjusted Hrly Prod. 339.81 LCY / hr <br />Net Correction 0.83 <br />Hourly Production 282.05 LCY / hr Unit Cost $ 0.759 $ / LCY <br />Fleet Production 282.05 LCY / hr Job Time 14.30 hrs <br />Seed mix <br />application cost <br />no fertilizer application <br />Disc for tilling $ 117.61 / acre Cost / Acre $ 312.65 <br />Ownership Haul Rig <br />$ /hr $ /hr <br />Cat D8R $ 46.56 $ 117.55 <br />Cat 627G $ 58.15 $ 117.55 <br />$ 109.81 / acre Acreage r 5iacres <br />$ 85.23 / acre Cost / Acre $ 195.04 <br />Est. failure rate 30% <br />852.6 Given /provided value - assumed consistent <br />1 :Assumptiohs /changed parameters <br />Fleet Haul Trip Return Trip DOT permit <br />Size $ / hr / fleet $ / hr / fleet $ / hr / fleet <br />1 $ 164.11 $ 235.10 $ 100.00 <br />1 $ 175.70 $ 235.10 $ 100.00 <br />Subtotals: $ 339.81 $ 470.20 $ 200.00 <br />Job Cost: $ 5,468 <br />Job Cost: $ 3,061 <br />Job Cost: $ 3,061 <br />Initial Job Cost: $ 1,563.25 <br />Reseeding: $ 292.56 <br />Job Cost: $ 1,010.01 <br />AG Project No. 10 -114 <br />By: LKF <br />September 6,2011 <br />Page 1. of 2 <br />