2016-10-19_PERMIT FILE - C1981019A ‎(2)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 10/19/2016
• Doc Name: Pages EX13A-TO-1 to EX13A-T18B-2
• Section_Exhibit Name: Exhibit 13A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

BLASTING MATERIALS QUANTITIES
Drilling Equipment - Drill: Atlas Capco DML/SP - 9-7/8"
-Drill Pad Preparation: Cat D11R - 11U
Misc. Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery -Bulk Truck: ANFO Bulk Delivery Truck
-Cap Truck: Cap Delivery Truck
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Eauinment Prenaration Sllnnort Sllnnort Bulk Truck Can Truck
QUANTITY
UNIT
Total Quantity of Stemming Required:
764.76
cubic yards
Total Quantity of Explosives Required:
628,332
pounds
Total Quantity of det. cord/fuse/wire Required:
94,760
linear feet
Quantity of Blasting Cas per Blasthole:
1
ca (s)
Total Quantity of Blasting Caps Required:
1,085
caps
Quantity of Primers per Blasthole:
1
primer(s)
Total Quantity of Primers Required:
1,085
primers
Quantity of Delays per Blasthole:
I
dela (s)
Total Quantity of Delays Required:
1,090
delays
HOURLY EQUIPMENT COST
Descrintinn
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DML/SP - 9-7/8"
-Drill Pad Preparation: Cat D11R - 11U
Misc. Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery -Bulk Truck: ANFO Bulk Delivery Truck
-Cap Truck: Cap Delivery Truck
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Eauinment Prenaration Sllnnort Sllnnort Bulk Truck Can Truck
Total work team cost/hour: $997.40
MATERIALS COST
Drilling
Dozer
Unit Cost
Quantity
MiscTruck
MiscTruck
%Utilization -machine:
100
100
NA
NA
100
100
Ownership cost/hour:
$86.05
$126.54
NA
NA
$67.53
$5.42
Operating cost/hour:
$173.42
$280.92
NA
NA
$83.47
$18.73
Ripper op. cost/hour:
NA
$0.00
NA
NA
$0.00
$0.00
Operator cost/hour:
$62.43
$37.41
NA
NA
$27.73
$27.73
Unit Subtotals:
$321.90
$444.88
$0.00
$0.00
$178.73
$51.89
Number of Units:
1
1
0
0
1
1
Group Subtotals:
$321.90
$444.88
$0.00
$0.00
$178.73
$51.89
Total work team cost/hour: $997.40
MATERIALS COST
Total Materials Cost: $289,636.76
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
628332.240
$147,029.74
Cast primer, 1.0 lb
(electric or non -electric
Primers or Boosters:
system)
Each
$3.693
1085.000
$4,006.91
Non -electric cap, delay
Blasting Caps:
non -electrics stems
Each
$3.489
1085.000
$3,785.57
Det. Cord, fuse, or
Detonating cord, 25 gr./ft.
wire:
(non -electrics stems)
Linear foot
$0.140
94760.050
$13,266.41
MS connectors (non -
Delays:
electrics stems)
Each
$4.914
1090.000
$5,356.26
Stemming, 1.5 in. gravel
(inert blasthole packing -
Miscellaneous:
imported)
Cu. yd.
$27.190
764.758
$20,793.77
Drill bits:
Bit life = 1,750
Linear feet
$2,733.00
34.906
$95,398.10
Total Materials Cost: $289,636.76
CIRCES Cost Estimating Software