PERMFILE57187

• Permit No: C1982057A
• IBM Index Class Name: Permit File
• Doc Date: 6/16/2006
• Doc Name: Bond Cost Worksheets
• Section_Exhibit Name: Tab 25 Attachment 25-1
• Media Type: D
• Archive: Yes

yFP.C ~' •. .' :1: F't Y6r» .,, .fa x..o<.,n
HOURLY EQUIPMENT COST
Task # : 004
sheet 2 of 2
.w,mw .. ...... .~.._ __ __ _
5. M'J~.~. .3`J£'~'e t ('S~ Y~i ~S ~a~t'3°3~ $'~v~ly~A'4.':..d/'i 5 ~S' ~y:"~'C~A`~ '~:y,. F „H/ 52~wy;"~.a~M
&,Z,.wA~$TGY.'1.~~
}'w'~~ °w~`~w,:os,a~
xicY'6
. f-
`32~
Rl
l:Y
e
3
E
~'~"
~
'
~
"
~~~n~~
~
~ yyS.g.~.......~ k,'
~ ~ V ,
^F~ .RZH.b '
i ~ h3 / : .
7. ~ ••. S.uaS$
.
.
:c.
i.
w
.
V.ot
.
d.;
u
¢
j.~:
3
~
'}
. 3'~a
.x^
i
BLASTING MATERIALS QUANTITIES QUANTITY UNIT
Total quantity of stemming required 31.67 cubic yards
Total quantity of explosives required 5,844 ounds
Total quantity of def. cord/ruse/wire required 3, 742 in. feet
Quantity of blasting caps used per blasthole 1 cap{s)
Total quantity of blasting caps required 0 caps
Quantity of primers used per blasthole 1 rimers)
Total quantity of primers required 0 rimers
Quantity of delays used per blasthole 1 delay(s)
requrred
delays
f
Total quantity o 0 efays
,
tt
~
)
its 3 S'I ^x'L h:t 4 ``.,~aF'.', yt's>'~'yYL y(~~j.FQt t~~~~R~~'w~`~`R ~ . . eat? ?
equipment -
ddlling support equipment
•
Description Unit Unit Cost Quantity Total Cost
Blasting agent : ulk ANFO nom_ density pound $0.191 5,844.30 $1,116.26
Primers or boosters : Cast primer, 0.316 each $2.289 0.00 $0.00
Blasting caps : on-e/echic cap, inst. each $3.056 0.00 $0.00
Det. cord, fuse or wire : atonatlng cord, 10 grJR. linearfoot $0.094 3,741.87 5351.74
Delays . S connectors each $3.894 0.00 50.00
Miscellaneous: lemming, 1.Sin. gravel cu. yd. $30.00 31.67 $950.05
Drill bits': bit life= 1,750.0 linear feet $2,586.00 1.04 $2,681.61
bil lire unit = Gnear roar. bil cost unx = eaa+
Total materials cost
DRILLING AND EXPLOSIVES PREPARATION TIME
Job Condition Correction Factors - Site altitude : 8,000 feet
Altitude adjustment : 0.90 (OMG esG)
Total drilling length : 1,815 linear feet Job efficiency factor : 0.67 (Ch. Exc. HB)
Unadjusted drilling rate : 82.00 feeVhour Adjusted drilling rate : 49.45 feeUhour
•
ives prep. time :
s
hours Explo
7
0
Drilling time : 38 1 51 hours
~
,
~;
~
y
~"„~~'^
fk5kn2"~~~5
~k;~~~~~""k3 V, ~y~t •' "
t~~
~
~?
~
`M ~
~
~ ~Af.~. :. .s~~~
....a
,
..
vw
k
.
..
.
.
JOB TIME AND COST Total joD Dme : 38.21 hours
Total unit cost (SO 804) per cu yd Total job cost : $17 922
.pie y4is.R':c, „„33 a' ".-,..V~x €2 /ld 'f.Q/ f sacr"`.f33 ~iy3 ~' ,..5 ?f~`*@'wf Ro' '. ~kr''~Y ~.{~ ~.
,,.Y: }..::..., ~A~ y~f.~:`.' ^~S.F:: ,.~ ....rte :.~: /". R ~ .. w.~,.n~~..5 :v~',£tk:.'~'..Res.3~.'.~v~ai~~ '~^~~Y'W6h1L'.?P:LL ~>R'.Y.~,~. .)..3'4.,..:.44. k:~A
Misc. explosives support equ+pmenc
Explosives deliverylprep. -Bulk truck
- Cao truck
Shift basis : 1 perday Data source : (CRG data)
Cost Breakdown : Drilling
Equipment Drill Pad
Preparation Misc. Drill Misc. Expl.
Support Support 6rylosives Delivery
Bulk Tnuck Cap Truck
Import data filename : ddlling NA NA NA NA NA
Uttlization -machine+att. no. 1 : 100 NA NA NA NA NA
-ripper or attachment no. 2 : 100 NA tJA NA NA NA
Equipment ownership $mr : $121.76 NA NA NA NA NA
Machine+att. 1 operating $Rtr : $172.16 NA IYA NA NA NA
Ripper or att. 2 opereDrg $fif: .83.47 NA hIA NA NA NA
Operator+additional tabor $fhr : $51.99 NA NA NA NA NA
Unit subtotals . 5349.37 $0.00 $0.00 $0.00 $0.00 - $0.00
Number of units : 1 D 0 0 0 0
Group subtotals : $349.37 $0.00 $0.00 50.00 $0.00 $0.00
jj,; ~'y Total work team cosunour : asvy.;rr
f~' ~a'3'~%~ ~. v ~ rLS..'~.n.'{.~~.~~.Y`~.°b..s`~`~ar~4.'~~~~..~~' v^''.~:~'>:.-- ~ y
MATERIALS COST