Laserfiche WebLink
TABLE3 <br />SAGE CREEK PROJECT - 2009 EXPLORATION PROGRAM RECLAMATION COSTS <br />Hole ID Total Drill Hole Feet Yds3 Cement Yds3 Plug Drillers Drill Pad Avg. Disturbed Yd3 Disturbed/ Pad Reclamation Pad Seeding Revegetation Revegetation Revegetation Reclamation <br /> Depth Volume to Cement/ Cost Plug Gel/ Gel Cost Labor Fees Area Depth Pad (Backfill)6 Regrading Cost <br />{ Labor Failure Labor Cost Cost <br />P <br /> (ft) (yd)' Cement Hole2 ($120/yd3)3 Hale ($100/yd3)" (acres) (ft) and <br />l Cost Reseeding <br />t <br />C er <br />Drillhole <br /> To soi os <br />ccu034 475 3 <br />7 475 3.7 $444 0 0 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $4,929.80 <br />ccu035 725 . <br />7 <br />5 725 5 <br />7 $684 0 0 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $4,769.80 <br />ccu036 250 . <br />2 <br />0 250 . <br />2 <br />0 $240 0 0 $2,370 0.23 1.0 370 $833 $475 $ 2.20 $180 $16.10 $180 $4,325.80 <br />ccu037 780 . <br />2 <br />6 760 . <br />6:0 $720 0.2 $16 $2,370 0.23 1.0 370 $833 $475 $ 2.20 $180 $16.10 $180 $4,821.42 <br />ccu038 1 <br />350 . <br />10.7 760 6.0 $720 4.7 $466 $2,370 0.23 1.0 370 $833 $475 $42.20 $180 $16.10 $180 $5,271.30 <br />ccu039 , <br />1 <br />980 15.6 760 6.0 $720 9.6 $963 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,768.53 <br />ccu040 , <br />1 <br />590 12.5 760 6.0 $720 6.5 $655 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,460.72 <br />ccu04l , <br />950 5 <br />7 760 6.0 $720 1.5 $150 $2,370 0.23 1.0 370 $833 $475 $ 2.20 $180 $16.10 $180 $4,955.60 <br />ccu042 1 <br />110 . <br />8.8 760 6.0 $720 2.8 $276 $2,370 0.23 1.0 370 $833 $475 02.20 $180 $16.10 $180 $5,081.88 <br />ccu043 , <br />1 <br />230 9.7 760 6.0 $720 3.7 $371 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,176.59 <br />ccu044 , <br />1 <br />900 15.0 760 6.0 $720 9.0 $900 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,705.39 <br />ccu045 , <br />1 <br />035 8.2 760 6.0 $720 2.2 $217 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,022.68 <br />ccu046 , <br />1 <br />860 14.7 760 6.0 $720 8.7 $868 $2,370 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,673.82 <br />047 <br />cc , <br />1 <br />610 12 <br />7 760 6 <br />0 $720 6 <br />7 $671 370 <br />$2 0.23 1.0 370 $833 $475 $32.20 $180 $16.10 $180 $5,476.51 <br />u , . . . , 0 $16 <br />10 $180 729 <br />07 <br />$5 <br />ccu048 1,930 15.2 760 6.0 $720 9.2 $923 $2,370 0.23 1.0 370 $833 $475 $32.20 $18 . , <br />. <br />Equipment Mobilizatio n/Demobilizati on <br />fl <br />25 h <br />$313 <br />$156 <br />63 <br />349 <br />45 <br />$2 <br /> Mob/Demob - P ad Constructi on 9 doz ee <br />er), cost/hr/ t r <br />. . , <br />. <br /> Mob/Demob - Pad Reclamation 9 dozer), cost/hr/fleet $313.25 hr $156.63 $2,349.45 <br /> Mob/Demob-Pad Reclamation (Seeder), cost/hr/fleet $205.56 hr $102.78 $1,541.70 <br /> Total Reclamation Cost for 2008 Exploration Program $84,009.52 <br />Notes: 1) Assumes 6.25-inch diameter drill hole = 0.213 ft /ft. Occasionally a 5.625-inch diameter hole may be 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 to off-road <br /> sites. 1 <br />Moderately deep holes (between 500 and 800 feet) will be plugged with 4 to 5 cubic yards of concrete. <br />3) Assumes $12.25 per sack and 9.25 sacks per cubic yard. <br />4) Assumes $7.25 per sack and 2.2 cubic feet per sack; approximately 11 sacks per cubic yard. <br />5) Cement and plug labor cost: Assumes 6 hours per hole at $395 per hour. <br />i <br />6) Assumes $2.25 per LYD3 <br />7) Utilizes either a D4 or D6 tracked dozer. Assumes 5 hours per pad at $95 per hour. j <br />8) Seed is broadcast; assumes $140 per acre. <br />9) Assumes 50% failure rate; reseeded at $70 per acre. <br />10) Assumes seed application will take 2 hours at $90/hour. <br />11) Reclamation Cost in the Total Reclaim Cost column may not add exactly due to slight rounding errors. <br />12) Mobilization/Demobilization costs from CIRCES Estimating Software (April 2008). <br />13) Cost assumes a separate move for each drillhole location and each move will take approximately one-half hour. ± <br />i <br />Sage Creek Project -1009 NO! <br />01/08/09 13