2013-04-05_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: Revision
• Doc Date: 4/5/2013
• Doc Name: Cost Estimate
• From: Susan Burgmaier
• To: Marcia Talvitie
• Type & Sequence: RN6
• Email Name: SLB
• Email Name: SB1
• Email Name: MLT
• Media Type: D
• Archive: No

BLASTING MATERIALS QUANTITIES
HOURLY EQUIPMENT COST
inti
Shift basis: 1 per day
Drilling Equipment - Drill: ATLAS COPCO ROC L6,6.0 in.
-Drill Pad Preparation: NA
Misc. Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery —Bulk Truck: ANFO Bulk Delivery Truck
-Cap Truck: NA
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Eauinment Preparation Sunnort Sunnort Bulk Truck Can Truck
QUANTITY
UNIT
Total Quantity of Stemming Required:
9.98
cubic yards
Total Quantity of Explosives Required:
16,827
pounds
Total Quantity of det. cord /fuse /wire Required:
8,796
linear feet
Quantity of Blasting Caps per Blasthole:
I
cap(s)
Total Quantity of Blasting Caps Required:
332
caps
Quantity of Primers per Blasthole:
1
primer(s)
Total Quantity of Primers Required:
332
primers
Quantity of Delays per Blasthole:
1
delay(s)
Total Quantity of Delays Required:
334
delays
HOURLY EQUIPMENT COST
inti
Shift basis: 1 per day
Drilling Equipment - Drill: ATLAS COPCO ROC L6,6.0 in.
-Drill Pad Preparation: NA
Misc. Drill Support Equipment: NA
Misc. Explosives Support Equipment: NA
Explosives Delivery —Bulk Truck: ANFO Bulk Delivery Truck
-Cap Truck: NA
Drilling Drill Pad Misc. Drill Misc. Expl. Explosives Delivery
Cost Breakdown: Eauinment Preparation Sunnort Sunnort Bulk Truck Can Truck
Total work team cost /hour: $309.10
MATERIALS COST
Drilling
Unit
Unit Cost
Quantity
MiscTruck
%Utilization- machine:
100
NA
NA
NA
15
NA
Ownership cost /hour:
$50.03
NA
NA
NA
$67.53
NA
Operating cost/hour:
$116.31
NA
NA
NA
$12.52
NA
Ripper op. cost/hour:
NA
NA
NA
NA
$0.00
NA
Operator cost/hour:
$39.69
NA
NA
NA
$23.02
NA
Unit Subtotals:
$206.03
$0.00
$0.00
$0.00
$103.07
$0.00
Number of Units:
1
0
0
0
1
0
Group Subtotals:
$206.03
$0.00
$0.00
$0.00
$103.07
$0.00
Total work team cost /hour: $309.10
MATERIALS COST
Total Materials Cost: $10,625.35
Description
Unit
Unit Cost
Quantity
Total Cost
Bulk ANFO nom. density
Blasting Agent:
( 7,900- 15,000 fps)
Pound
$0.234
16827.481
$3,937.63
Cast primer, 0.3 lb
(electric or non - electric
Primers or Boosters:
system)
Each
$2.885
332.000
$957.82
Non - electric cap, delay
Blasting Caps:
(non - electric systems)
Each
$3.489
332.000
$1,158.35
Det. Cord, fuse, or
Detonating cord, 10 gr. /ft.
wire:
(non - electric systems)
Linear foot
$0.119
8795.600
$1,046.68
MS connectors (non-
Delays:
electric systems)
Each
$4.914
334.000
$1,641.28
Miscellaneous:
0.000
$0.00
Drill bits:
Bit life = 2,600
Linear feet
$1,639.00
1.149
$1,883.59
Total Materials Cost: $10,625.35