|
T ABLE 3
<br />
<br />
<br />Hole ID
<br />Total
<br />
<br />Depth
<br />(ft)
<br />Drill Hole
<br />
<br />Volume
<br />(yd~'
<br />Feet
<br />
<br />to
<br />Cement
<br />Yds3
<br />
<br />Cement/
<br />Hole
<br />Cement
<br />
<br />Cost
<br />($701yd3)'
<br />Yds3
<br />
<br />Plug Gell
<br />Hole COW CAMP
<br />Plug
<br />
<br />Gel Cost
<br />($100Jyd')° PROJECT -
<br />Drillers
<br />s
<br />Labor Fee 2008 EXPLOR
<br />Drill Pad
<br />
<br />Area
<br />(acres) ATION PROGR
<br />Avg. Disturbed
<br />
<br />Depth
<br />eft) AM RECLAMA
<br />Yd3 Disturbed)
<br />
<br />Pad TION COSTS
<br />Pad Reclamation
<br />Backfill 6
<br />~ ~
<br />
<br />
<br />250
<br />$1
<br />Pad
<br />Re radio
<br />and g
<br />To soil'
<br />
<br />$475
<br />Seeding
<br />Cost
<br />
<br />
<br />
<br />.5.74
<br />Revegetation
<br />Labor
<br />Cost
<br />
<br />
<br />$180
<br />Revegetatioo
<br />Failure
<br />Reseeding
<br />
<br />Cost
<br />$2.87
<br />Revegetation
<br />Labor Cost
<br />
<br />
<br />
<br />180
<br />Reclamation
<br />Cost
<br />Per
<br />
<br />Drillhole
<br />$5,003
<br /> 590
<br />$1 23
<br />0 1.5 556 ,
<br />$
<br />0
<br />CCU012 1,900 15.0 760 6.0 $420 9.0 $900 ,
<br />590
<br />$1 .
<br />23
<br />0 $1
<br />0 $nla $~
<br />4 $n~a 7
<br />$ $
<br />l $6
<br />79
<br />CCU013 1,300 10.3 1,300 10.3 $721 nla nla ,
<br />l .
<br />nla ~a ~a ~a a ~a a
<br />n
<br />l $378
<br />CCU013a 1,225 9.7 1,225 9.7 $679 nla nla a
<br />n
<br />/ nla n/a n/a ~a nla bla nla n!a n
<br />a
<br />$
<br />CCU013b 680 5.4 680 5.4 $378 n/a n/a
<br />l n
<br />a
<br />590
<br />$1 23
<br />0 1.5 556 $1,250 $~a $~a4 $~a $
<br />2
<br />.a7 $~a $~~~
<br />CCU014 1,350 10.7 1,350 10.7 $749 n/a a
<br />n ,
<br />! .
<br />nla
<br />nla
<br />nla n/a t
<br />~
<br />l
<br />$406
<br />CCU014a 1,275 10.1 1,275 10.1 $707 n!a n!a n
<br />a /a nla n/a n/a n/a ~nla n!a n/a a
<br />n
<br />CCU014b 730 5,8 730 5.8 $406 n/a n!a n!a n
<br />23
<br />0 14
<br />CCU015 1,000 7.9 760 6.0 $420 1.9 $189 $1,590
<br />590
<br />$1 .
<br />23
<br />0 1.5 556 $1,250 $475. $5.74 $180 $2.87 $180
<br />180 $4,2
<br />905
<br />$3
<br />CCU016 900 7.1 760 6.0 $420 1.1 $110
<br />0 ,
<br />590
<br />$1 ,
<br />23
<br />0 1.5 556 $1,250 $475 $5.74 $180 $2.87 $ ,
<br />CCU017 400 3.2 400 3.2 $224 0 , .
<br />23
<br />0 003
<br />CCU018 550 4.3 550 4.3 $301, 0 0 $1,590 .
<br />23
<br />0 15 556 $1,250 $475 $,5.74 $180 $2.87 $180 $5,
<br />CCU019 1,900 15,0 760 6.0 $420 9.0 $900 $1,590
<br />590
<br />1 .
<br />23
<br />0 405
<br />$4
<br />CCU020 600 4.7 600 4.7 $329 0 0
<br />l ,
<br />$
<br />590
<br />$1 ,
<br />0
<br />23 1.5 556 $1,250 $475 $5,74 $180 $2 87 $180
<br />l ,
<br />$665
<br />CCU021
<br />CCU021a
<br />CCU021b 1,300
<br />1,200
<br />150 10.3
<br />9.5
<br />5.9 1,300
<br />1,200
<br />750 10.3
<br />9.5
<br />5.9 $721
<br />$665
<br />$413 nla
<br />nla
<br />n/a n
<br />a
<br />n/a
<br />n/a ,
<br />n/a
<br />n!a .
<br />n/a
<br />nla
<br />23
<br />0 nla
<br />n/a n/a
<br />n/a nla
<br />n/a nla
<br />nla nla
<br />nla nla
<br />nla nla
<br />n!a a
<br />n
<br />n/a $413
<br />
<br />4
<br />009
<br />CCU022 500 3.9 500 3.9 $273 0 0 $1,590 ,
<br />23
<br />0 1S 556 $1,250 $475 $5.74 $180 $2.87 $180 ,
<br />$
<br />845
<br />$4
<br />CCU023 1,400 11.0 760 6.0 $420 5.0 $500 $1,590
<br />590 ~
<br />1 .
<br />23
<br />0 1
<br />5 556 $1,250 $475 $5.74 $180 $2.87 $180 ,
<br />678
<br />$4
<br />CCU024 1,700 13.4 760 6.0 $420 7.4 $740 ,
<br />$
<br />590
<br />1 .
<br />023 .
<br />1
<br />5 556 $1,250 $475 $5.7 $180 $2.87 $180 ,
<br />$952
<br />CCU025 1,800 14.2 1,800 14.2 $994 0 0 ,
<br />n ~a .
<br />n/a n/a a/a n!a n!a n/a nla nla $652
<br />CCU025a 1,725 13.6 1,725 13.6 $952 0 0 /a
<br />l nla ~a nla nla nla nla nla nla nla
<br />CCU025b 1,180 9.3 1,180 9.3 $651 0 0 n
<br />a
<br />590
<br />$1
<br />23
<br />0
<br />648
<br />$4
<br />CCU027 1,050 8.3 760 6.0 $420 2,3 $229 ,
<br />0 .
<br />23
<br />0 1 S 556 $1,250 $475 $5.74 $180 $2.81 $180 ,
<br />CCU028 1,450 11,4 760 6.0 $420 5.4 $540 $1,59
<br />90 .
<br />23
<br />0 003
<br />$5
<br />CCU029 400 32 400 32 $224 0 0 $1,5
<br />0 .
<br />23
<br />0 1
<br />5 556 $1,250 $475 $5,74 $180 $2.87 $180 ,
<br />CCU030 1,900 15.0 760 6.0 $420 9.0 $900 $1,59
<br />0 .
<br />23
<br />0 . 332
<br />$4
<br />CCU031 1,600 12.6 760 6.0 $420 6,6 $660 $1,59
<br />0 .
<br />23
<br />0 I S 556 $1,250 $475 $5.74 $180 $2.87 $180 ,
<br />CCU032 1,050 8.3 760 6.0 $420 2.3 $229 $1,59
<br />90 .
<br />023 1
<br />5 556 $1,250 g $180 06
<br />93
<br />CCU033 1,000 7.9 760 6,0 $420 1.9 $189 $1,5 . Total Reclama tion Cost f )or
<br />or 20 8 E ation Pro ram $97,5
<br />.
<br />Notes; 1) Assumes 625-inch diameter drill hole = 0.213 ft /ft. Occasionally a 5.625-inch diameter hole maybe drilled = 0.173 ft'!ft.
<br />2) Assumes deeper holes (greater than 800 feet) will be plugged with 6 cubic yards of cement (about 760 feet) - 6 cubic yards is the typical load concrete trucks can delivery tooff--road
<br /> sites.
<br />Moderately deep holes (between 500 and 800 feet) will be plugged with 4 to 5 cubic yards of concrete.
<br />3) Assumes $7.25 per sack and 9.25 sacks per cubic yard. ,
<br />4) Assumes $7.25 per sack and 2.2 cubic feet per sack,
<br />5) Cement and plug labor cost: Assumes 6 hours per hole at $265 per hour.
<br />6) Assumes $225 per LYD3
<br />7) Utilizes either a D4 or D6 tracked dozer. Assumes 5 hours per pad at $95 per hour.
<br />8) Seed is broadcast; assumes $25 per acre.
<br />9) Assumes 50% failure rate; reseeded at $12.50 per acre.
<br />10) Assumes seed application will take 2 hours at $901hour.
<br />11) Reclamation Cost in the Total Reclaim Cost column ma not add exact) due to sli t roundin errors.
<br />Cow Cmnp Project • 1008 N01 14
<br />4/15/08
<br />
|