2013-01-10_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 1/10/2013
• Doc Name: Cost Estimate ‎(Emailed)‎
• From: Jim Stark
• To: Rob Zuber
• Type & Sequence: RN6
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
BLASTING MATERIALS QUANTITIES 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 Caps per Blasthole: 1 cap(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: 1 delay(s)
Total Quantity of Delays Required: 1,090 delays
HOURLY EQUIPMENT COST Shift basis: 1 per day
Description
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: Equipment Preparation Support Support Bulk Truck Cap Truck
Drilling Dozer 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 Description Unit Unit Cost Quantity Total Cost
Blasting Agent:
Bulk ANFO nom. density
( 7,900-15,000 fps ) Pound $0.234 628332.240 $147,029.74
Primers or Boosters:
Cast primer, 1.0 lb
(electric or non-electric
system) Each $3.693 1085.000 $4,006.91
Blasting Caps:
Non-electric cap, delay
(non-electric systems) Each $3.489 1085.000 $3,785.57
Det. Cord, fuse, or
wire:
Detonating cord, 25 gr./ft.
(non-electric systems) Linear foot $0.140 94760.050 $13,266.41
Delays:
MS connectors (non-
electric systems) Each $4.914 1090.000 $5,356.26
Miscellaneous:
Stemming, 1.5 in. gravel
(inert blasthole packing-
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