2012-05-04_REVISION - C1981041

• Permit No: C1981041
• IBM Index Class Name: Revision
• Doc Date: 5/4/2012
• Doc Name: Email Regarding Reclamation Cost Estimate
• From: Susan Burgmaier
• To: Mike Boulay
• Type & Sequence: PR5
• Email Name: SLB
• Email Name: MPB
• Email Name: SB1
• Media Type: D
• Archive: No

Page 15 of 80
MOTOR GRADER WORK
Task description: Finish Grade Remaining Reclamation Areas
Site: Roadside Portals Permit Action: Pewit Revision 5 Permit/Job #: C1981041
PROJECT IDENTIFICATION
Task #: 059 State: Colorado
Date: 5/1/2012 County: Mesa
User: SLB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Basic Machine: CAT 14M Horsepower: 259
Ripper Attachment: Multi -Shank Ripper Shift Basis: 1 per day
Data Source: (CRG)
Cost Breakdown
MATERIAL QUANTITIES
Total Area to be graded or ripped: 70.00
Source of estimated acreage: Division Estimate
HOURLY PRODUCTION
Average Grader Speed:
Selected Application:
Selected Blade Angle:
Effective Blade Length:
Width of blade overlap per pass:
Net grading or ripping width per pass:
Unadjusted Hourly Unit Production:
Job Condition Correction Factors
acres
mph
Production Deration - 1.25
30
degrees
12.10
Utilization %
Ownership Cost/Hour:
$42.77
10.10
NA
Operating Cost/Hour:
$69.88
100
Ripper Operating Cost/Hour:
$0.00
0
Operator Cost/Hour:
$38.86
NA
Total Unit Cost/Hour:
$151.51
Total Fleet Cost/Hour:
$155.11
MATERIAL QUANTITIES
Total Area to be graded or ripped: 70.00
Source of estimated acreage: Division Estimate
HOURLY PRODUCTION
Average Grader Speed:
Selected Application:
Selected Blade Angle:
Effective Blade Length:
Width of blade overlap per pass:
Net grading or ripping width per pass:
Unadjusted Hourly Unit Production:
Job Condition Correction Factors
acres
mph
Production Deration - 1.25
30
degrees
12.10
feet
2.00
feet
10.10
feet
1.5303
acres/hour
Site Altitude: 5000 feet
Source
Altitude Adj : 1.00 (CAT HB)
Job Efficiency: 0.85 (1sh/d, mod.)
Net Correction: 0.8500 multiplier
Adjusted Hourly Unit Production:
Adjusted Hourly Fleet Production:
1.3008
JOB TIME AND COST
Fleet size: 1
Unit cost: $116.48
Grader(s)
per acre
1.25
1.3008
Total job time:
Total job cost:
acres/Hour
acres/Hour
53.81 Hours
Abbreviation: None
Filename: C041 -059
$8,153.00
CIRCES Cost Estimating Software