2011-09-19_REVISION - M1977484

• Permit No: M1977484
• IBM Index Class Name: REVISION
• Doc Date: 9/19/2011
• Doc Name: Cost Summary
• From: DRMS
• To: File
• Type & Sequence: SO1
• Email Name: JLE
• Media Type: D
• Archive: No

Task description:
Site: Gravel Pit No 7
PROJECT IDENTIFICATION
Task #:
Date:
User:
Cost Breakdown:
002
9/19/2011
JLE
Material weight:
Material description:
Rated Payload:
Payload Capacity:
Agency or organization name:
HOURLY EQUIPMENT
Spreading Topsoil over 12.85 Acres
County: Baca
DRMS
- Scraper:
- Dozer:
Support Equipment -Load Area:
-Dump Area:
Road Maintenance —Motor Grader:
-Water Truck:
Total work team cost /hour: $742.10
MATERIAL QUANTITIES
Initial volume:
Loose volume:
Scraper Work Team
10,350
10,350
Source of estimated volume:
Source of estimated swell factor:
HOURLY PRODUCTION
1,600 lbs /LCY
Top Soil
48,000 pounds
30.00 LCY
SCRAPER TEAM WORK
Permit Action: SO01
State: Colorado
Equipment Description
Cat 627G w /push -pull
Cat D9R - 9SU (2005)
NA
NA
CAT 14H
Water Tanker, 3,500 Gal.
CCY
LCY
Cat Handbook
COSTShift basis: 1 per day
Support Eauinment
Swell factor: 1.000
Division of Reclamation, Mining & Safety
Scraper Bowl (volume) Basis:
Struck Volume:
Heaped Volume:
Average Volume:
Adjusted Capacity:
15.70
22.00
18.85
18.85
Page 1 of 2
Permit/Job #: M1977484
Abbreviation: None
Filename: M484 -002
Maintenance Equipment
LCY
LCY
LCY
LCY
CIRCES Cost Estimating Software
Scraper
Dozer
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
100
NA
NA
25
25
Ownership cost/hour:
$57.56
$49.19
NA
NA
$34.52
$10.94
Operating cost/hour:
$144.11
$110.89
NA
NA
$13.28
$7.10
Ripper op. cost/hour:
NA
$0.00
NA
NA
$0.00
$0.00
Operator cost/hour:
$24.95
$38.49
NA
NA
$24.47
$0.00
Unit Subtotals:
$226.61
$198.57
NA
NA
$72.27
$18.04
Number of Units:
2
1
0
0
1
1
Group Subtotals:
Work:
$651.79
Support:
$0.00
Maint:
$90.31
Task description:
Site: Gravel Pit No 7
PROJECT IDENTIFICATION
Task #:
Date:
User:
Cost Breakdown:
002
9/19/2011
JLE
Material weight:
Material description:
Rated Payload:
Payload Capacity:
Agency or organization name:
HOURLY EQUIPMENT
Spreading Topsoil over 12.85 Acres
County: Baca
DRMS
- Scraper:
- Dozer:
Support Equipment -Load Area:
-Dump Area:
Road Maintenance —Motor Grader:
-Water Truck:
Total work team cost /hour: $742.10
MATERIAL QUANTITIES
Initial volume:
Loose volume:
Scraper Work Team
10,350
10,350
Source of estimated volume:
Source of estimated swell factor:
HOURLY PRODUCTION
1,600 lbs /LCY
Top Soil
48,000 pounds
30.00 LCY
SCRAPER TEAM WORK
Permit Action: SO01
State: Colorado
Equipment Description
Cat 627G w /push -pull
Cat D9R - 9SU (2005)
NA
NA
CAT 14H
Water Tanker, 3,500 Gal.
CCY
LCY
Cat Handbook
COSTShift basis: 1 per day
Support Eauinment
Swell factor: 1.000
Division of Reclamation, Mining & Safety
Scraper Bowl (volume) Basis:
Struck Volume:
Heaped Volume:
Average Volume:
Adjusted Capacity:
15.70
22.00
18.85
18.85
Page 1 of 2
Permit/Job #: M1977484
Abbreviation: None
Filename: M484 -002
Maintenance Equipment
LCY
LCY
LCY
LCY
CIRCES Cost Estimating Software