2015-04-29_REVISION - C1981010

• Permit No: C1981010
• IBM Index Class Name: Revision
• Doc Date: 4/29/2015
• Doc Name: Cost Estimate
• From: DRMS
• To: Trapper Mining Inc
• Type & Sequence: PR7
• Email Name: JLE
• Email Name: DIH
• Media Type: D
• Archive: No

BLASTING MATERIALS QUANTITIES
HOURLY EQUIPMENT COST
ipti
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/HP - 9.0"
-Drill Pad Preparation: Cat D10T - l0SU
Misc. Drill Support Equipment:
Misc. Explosives Support Equipment:
Explosives Delivery -Bulk Truck:
-Cap Truck:
NA
NA
ANFO Bulk Delivery Truck
Cap Delivery Truck
Drilling Drill Pad Misc_ Drill Misc_ Expl. Explosives Delivery
Cost Breakdown: Eauimnent Preparation Support Support Bulk Truck Can Truck
QUANTITY
UNIT
Total Quantity of Stemming Required:
46.38
cubic yards
Total Quantity of Explosives Required:
420,329
pounds
Total Quantity of det. cord/fuse /wire Required:
49,010
linear feet
Quantity of Blasting Caps per Blasthole:
2
cap(s)
Total Quantity of Blasting Caps Required:
2,790
caps
Quantity of Primers per Blasthole:
1
primer(s)
Total Quantity of Primers Required:
1,395
primers
Quantity of Delays per Blasthole:
3
delay(s)
Total Quantity of Delays Required:
4,190
delays
HOURLY EQUIPMENT COST
ipti
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/HP - 9.0"
-Drill Pad Preparation: Cat D10T - l0SU
Misc. Drill Support Equipment:
Misc. Explosives Support Equipment:
Explosives Delivery -Bulk Truck:
-Cap Truck:
NA
NA
ANFO Bulk Delivery Truck
Cap Delivery Truck
Drilling Drill Pad Misc_ Drill Misc_ Expl. Explosives Delivery
Cost Breakdown: Eauimnent Preparation Support Support Bulk Truck Can Truck
Total work team cost/hour: $716.79
MATERIALS COST
Drilling
Dozer
Unit Cost
Quantity
MiscTruck
MiscTruck
%Utilization- machine:
100
100
NA
NA
50
50
Ownership cost /hour:
$64.94
$120.17
NA
NA
$67.53
$5.42
Operating cost/hour:
$181.66
$184.48
NA
NA
$45.07
$9.52
Ripper op. cost/hour:
NA
$0.00
NA
NA
$0.00
$0.00
Operator cost/hour:
$0.00
$38.01
NA
NA
$0.00
$0.00
Unit Subtotals:
$246.59
$342.65
$0.00
$0.00
$112.60
$14.95
Number of Units:
1
1
0
0
1
1
Group Subtotals:
$246.59
$342.65
$0.00
$0.00
$112.60
$14.95
Total work team cost/hour: $716.79
MATERIALS COST
Total Materials Cost: $174,739.65
Description
Unit
Unit Cost
Quantity
Total Cost
Bulk ANFO nom. density
Blasting Agent:
( 7,900- 15,000 fps)
Pound
$0.234
420328.524
$98,356.87
Cast primer, 2.0 lb
(electric or non - electric
Primers or Boosters:
system)
Each
$7.226
1395.000
$10,080.27
Non - electric cap, delay
Blasting Caps:
(non - electric systems)
Each
$3.489
2790.000
$9,734.31
Det. Cord, fuse, or
Detaline Detacord, 2.4
wire:
gr./ft. ( Detaline system)
Linear foot
$0.140
49009.521
$6,861.33
MS connectors (non-
Delays:
electric systems)
Each
$4.914
4190.000
$20,589.66
NO MISCELLANEOUS
MATERIALS
Miscellaneous:
REQUIRED
NA
$0.000
0.000
$0.00
Drill bits:
Bit life = 1,750
Linear feet
$2,454.00
11.865
$29,117.21
Total Materials Cost: $174,739.65