2015-06-26_REVISION - C1981010

• Permit No: C1981010
• IBM Index Class Name: Revision
• Doc Date: 6/26/2015
• Doc Name: Revised Reclamation Cost Estimate
• From: Jared Ebert
• To: Tabetha Lynch
• Type & Sequence: MT7
• Email Name: JLE
• Email Name: TNL
• Email Name: DIH
• Media Type: D
• Archive: No

BLASTING MATERIALS QUANTITIES
HOURLY EQUIPMENT COST
inti
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/HP - 9.0"
-Drill Pad Preparation: Cat D10T - 10SU
Misc_ Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery -Bulk Truck: Fuel Tanker, 6x4, 210 HP
-Cap Truck: Light Duty Pickup, 4x4, 3/4 T.
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:
15.50
cubic yards
Total Quantity of Explosives Required:
95,108
pounds
Total Quantity of det. cord/fuse/wire Required:
13,649
linear feet
Quantity of Blasting Caps per Blasthole:
2
cap(s)
Total Quantity of Blasting Caps Required:
864
caps
Quantity of Primers per Blasthole:
1
primer(s)
Total Quantity of Primers Required:
432
primers
Quantity of Delays per Blasthole:
3
delay(s)
Total Quantity of Delays Required: 1
1,300
1 delays
HOURLY EQUIPMENT COST
inti
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/HP - 9.0"
-Drill Pad Preparation: Cat D10T - 10SU
Misc_ Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery -Bulk Truck: Fuel Tanker, 6x4, 210 HP
-Cap Truck: Light Duty Pickup, 4x4, 3/4 T.
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Eauimnent Preparation Support Support Bulk Truck Can Truck
Total work team cost/hour: $675.72
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
$9.40
$3.62
Operating cost/hour:
$181.66
$184.48
NA
NA
$17.17
$5.84
Ripper op. cost/hour:
NA
$0.00
NA
NA
$0.00
$0.00
Operator cost/hour:
$0.00
$38.01
NA
NA
$27.88
$22.57
Unit Subtotals:
$246.59
$342.65
$0.00
$0.00
$54.45
$32.03
Number of Units:
1
1
0
0
1
1
Group Subtotals:
$246.59
$342.65
$0.00
$0.00
$54.45
$32.03
Total work team cost/hour: $675.72
MATERIALS COST
Total Materials Cost: $43,707.41
Description
Unit
Unit Cost
Quantity
Total Cost
Bulk ANFO nom. density (
Blasting Agent:
7,900-15,000 fps )
Pound
$0.234
95107.725
$22,255.21
Cast primer, 2.0 lb (electric
Primers or Boosters:
or non -electric system)
Each
$7.226
432.000
$3,121.63
Non -electric cap, delay
Blasting Caps:
(non -electric systems)
Each
$3.489
864.000
$3,014.50
Det. Cord, fuse, or
Detaline Detacord, 2.4
wire:
gr./ft. (Detaline system)
Linear foot
$0.140
13648.800
$1,910.83
MS connectors (non -
Delays:
electric systems)
Each
$4.914
1300.000
$6,388.20
NO MISCELLANEOUS
Miscellaneous:
MATERIALS REQUIRED
NA
$0.000
0.000
$0.00
Drill bits:
Bit life = 1,750
Linear feet
$2,454.00
2.859
$7,017.04
Total Materials Cost: $43,707.41