2012-04-24_APPLICATION CORRESPONDENCE - C2010089

• Permit No: C2010089
• IBM Index Class Name: Application Correspondence
• Doc Date: 4/24/2012
• Doc Name: Reclamation Cost Estimate ‎(Emailed)‎
• From: Jim Stark
• To: Marcia Talvitie
• Email Name: JRS
• Email Name: MLT
• Media Type: D
• Archive: No

BLASTING MATERIALS QUANTITIES
HOURLY EQUIPMENT COST
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/LP - 7 -7/8"
-Drill Pad Preparation: NA
Misc. Drill Support Equipment:
Misc. Explosives Support Equipment:
Explosives Delivery —Bulk Truck:
-Can Truck:
NA
NA
ANFO Bulk Delivery Truck
Cap Delivery Truck
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Enninment Preparation Sunnort Sunnort Bulk Truck Can Truck
QUANTITY
UNIT
Total Quantity of Stemming Required:
49.97
cubic yards
Total Quantity of Explosives Required:
27,789
pounds
Total Quantity of det. cord/fuse /wire Required:
11,155
linear feet
Quantity of Blasting Caps per Blasthole:
1
cap(s)
Total Quantity of Blasting Caps Required:
254
caps
Quantity of Primers per Blasthole:
1
rimer(s)
Total Quantity of Primers Required:
254
primers
Quantity of Delays per Blasthole:
1
delay(s)
Total Quantity of Delays Required:
256
delays
HOURLY EQUIPMENT COST
Shift basis: 1 per day
Drilling Equipment - Drill: Atlas Capco DM45/LP - 7 -7/8"
-Drill Pad Preparation: NA
Misc. Drill Support Equipment:
Misc. Explosives Support Equipment:
Explosives Delivery —Bulk Truck:
-Can Truck:
NA
NA
ANFO Bulk Delivery Truck
Cap Delivery Truck
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Enninment Preparation Sunnort Sunnort Bulk Truck Can Truck
Total work team cost/hour: $371.50
MATERIALS COST
Drilling
Unit
Unit Cost
Quantity
MiscTruck
MiscTruck
%Utilization - machine:
100
NA
NA
NA
10
10
Ownership cost/hour:
$69.11
NA
NA
NA
$67.53
$5.42
Operating cost/hour:
$135.77
NA
NA
NA
$8.20
$1.87
Ripper op. cost/hour:
NA
NA
NA
NA
$0.00
$0.00
Operator cost/hour:
$44.63
NA
NA
NA
$19.49
$19.49
Unit Subtotals:
$249.50
$0.00
$0.00
$0.00
$95.22
$26.78
Number of Units:
1
0
0
0
1
1
Group Subtotals:
$249.50
$0.00
$0.00
$0.00
$95.22
$26.78
Total work team cost/hour: $371.50
MATERIALS COST
Total Materials Cost: $18,968.19
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 - electric systems)
Each
$3.856
254.000
$979.42
Det. Cord, fuse, or
Detonating cord, 10 gr. /ft.
wire:
(non - electric systems)
Linear foot
$0.119
11155.320
$1,327.48
MS connectors (non-
Delays:
electric systems)
Each
$4.914
256.000
$1,257.98
Stemming, 1.5 in. gravel
(inert blasthole packing -
Miscellaneous:
imported)
Cu. yd.
$27.190
49.972
$1,358.74
Drill bits:
Bit life = 1,750
Linear feet
$2,152.00
3.164
$6,809.17
Total Materials Cost: $18,968.19
CIRCES Cost Estimating Software