2015-05-21_PERMIT FILE - C2010089A

• Permit No: C2010089A
• IBM Index Class Name: PERMIT FILE
• Doc Date: 5/21/2015
• Doc Name: Determination of Bond Amount
• Section_Exhibit Name: Section 3.02.2
• Media Type: D
• Archive: Yes

Page 5 of 151
BLASTING MATERIALS QUANTITIES
Drilling Equipment - Drill:
-Drill Pad Preparation:
QUANTITY
UNIT
Total Quantity of Stemming Required:
49.97
cubic yards
Total Quantity of Explosives Required:
27,789pounds
Cap Delivery Truck
Total Quantity of det. cord/fuse/wire Required:
11,155
linear feet
Quantity of Blasting Cas per Blasthole:
1
cap(s)
Total Quantity of Blasting Caps Required:
254
caps
Quantity of Primers per Blasthole:
1
primer(s)
Total Quantity of Primers Required:
254
primers
Quantity of Delays per Blasthole:
1
dela (s)
Total Quantity of Delays Required:
256
delays
HOURLY EQUIPMENT COST
Description
Shift basis: mer day
Drilling Equipment - Drill:
-Drill Pad Preparation:
Atlas Capco DM45ALP - 7-7/8"
NA
Misc. Drill Support Equipment:
Misc. Explosives Support Equipment:
NA
NA
Explosives Delivery —Bulk Truck:
-Cap Truck:
ANFO Bulk Delivery Truck
Cap Delivery Truck
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
f nct Rraabginwn• Pnninment Prenaratinn Sunnnrt Sunnort Bulk Truck Can Truck
Total work team cost/hour: $460.29
MATERIALS COST
Drilling
Unit
Unit Cost
Quantity
MiscTruck
MiscTruck
%Utilization -machine:
100
NA
NA
NA
10
10
Ownership cost/hour:
$68.54
NA
NA
NA
$67.53
$5.42
Operating cost/hour:
$171.37
NA
NA
NA
$9.01
$1.90
Ripper op. cost/hour:
NA
NA
NA
NA
$0.00
$0.00
Operator cost/hour:
$61.79
NA
NA
NA
$37.36
$37.36
Unit Subtotals:
$301.70
$0.00
$0.00
$0.00
$113.90
$44.69
Number of Units:
1
0
0
0
1
1
Group Subtotals:
$301.70
$0.00
$0.00
$0.00
$113.90
$44.69
Total work team cost/hour: $460.29
MATERIALS COST
CIRCES Cost Estimating Software
Description
Unit
Unit Cost
Quantity
Total Cost
Bulk ANFO nom. density
Blasting Agent:
( 7,900-15,000 fps)
Pound
$0.234
27788.934
$6,502.61
Cast primer, 0.3 lb
(electric or non -electric
Primers or Boosters:
system)
Each
$2.885
254.000
$732.79
Non -electric cap, inst.
Blasting Caps:
non -electrics stems
Each
$3.856
254.000
$979.42
Det. Cord, fuse, or
Detonating cord, 10 gr./ft.
wire:
non -electrics stems)
Linear foot
$0.119
11155.320
$1,327.48
MS connectors (non -
Delays:
electrics stems)
Each
$4.914
256.000
$1,257.98
Stemming, 1.5 in. gravel
(inert blasthole packing -
Miscellaneous:
imported)
Cu. yd.
$27.190
1 49.972
$1,358.74
Drill bits:
Bit life = 1,750
Linear feet
$2,152.00
1 3.164
$6,809.17
CIRCES Cost Estimating Software