|
TABLE 3 - SAGE CREEK PROJECT 2009 RECLAMATION COST ESTIMATE
<br />Hlile Data Drillll0le I'lu~~, ink Reclaim Drill Pads Rcsc ct;t k U \ c•`•Ctati„n
<br />1'ds} Plug Gel lieuninitr (hips fuel to Viral S' Rere, I list Est Depth Drill III S ds ( ement Cement ( usl Plug Gel Cost n Drill Pad kg Dstrh Dstb Per Pad Pad Reclamation Pad Regrade
<br /> ReNeg Reseg Fail I lule ID I t ( emented or Bentonite cost t- nag Plug , I l.ahur & olb (ftl 1ulumelyd'1 Ilolr' IS120)N I ('sIIMF%d3) s Iaeresl Depth IAA Qds) (C ut1FilhRuckflll and
<br /> Topsoil" (obt Reseed Rel e_ ( list Res eg 1- ail Reseed (Labor & Cost (Labor & 1 otal Reclaim ( list
<br />Cnst III hipslllole = 0.032 yd')' (drillers fee) Equip.) Lquip.)tt L9uip.)tz
<br />I,uu3J
<br />LL u035 ,,r, a4 IF I N S S' i *s1, j; rl~ ~Is,l
<br />ccu036 250 ' 1 72 5240 no NSA S(I S737a 073 Ili ;711 5,813 SJ75 51.10 51610 51811 SI8t1 SI8i1 S4, ;25 Sli
<br />ccu1137 780 r)7 61) 760 S72o r)_2 N'A $I6 S'371, 12_± ;711 $R.. 5.175 -2 20 SI611) $180 Slhli 518ii 54.821 12
<br />ccu038 1.35n 1n7 6(1 760 $720 47 N!rl $466 $237n P23 Ili 3711 SR33 5.17; S3__I1 SI+,I~' $1Sn 'k IN(, SI8~1 5>_271 31,
<br />ccu1139 1y8i1 lib r)0 760 S77n 96 N,1 $463 52.3711 0'_3 Iii 370 5833 $•175 20 sit, III $18(1 ccull41) 1 S9il 125 60 7611 $720 65 N. ,A $65< 52_.3711 it _3 lu 37!1 5933 SJiS $3'_20 $16111
<br /> $iF;O 51811 SISU $i-768 i3 S 1 w S 1811 Si.46U 7
<br />ccull4l 950 7i 60 760 $7220 Ii N:A S1>n S2 7,1 11 111 37o $831 5.713 53220 Slr,lu 5180 S18u SISU S49i5 (,u
<br />ccu042 I-110 8S nl~ 760 $72.11 28 N'A $276 52.37( 2 l0 ;7r) 583; $471 $32_20 Sln I', SLSu SIRU S1811 Si.U81 8\
<br />ccu043 1.230 v7 h(1 761 1 $771 37 N;:1 $371 57-3711 023 111 3711 $833 S47i 53_'20 Slbin SINo SISn S18u Si-1'r,
<br />ccu1144 L900 liu 611 7r) 1 5721 1 9(l N,A $900 $_371, 112; I n 3711 $833 SJ7i S32 211 Slb hi Soo) 51811 SI811 Si71)5
<br />rru045 1n3i !i7 nu 7(,r) S7711 22 N!A 5717 $2__±711 b2_3 l0 310 $833 SJ7i 53220 $1610 Slell 51S!i SIB~i Si(I226S
<br />ccu1146 1.860 J 7 b n inn S71_(i z 7 N A )868 522.371) D 23 370 1833 SJ7i 532 70 516 1'1 SIV10 ccull4' 1,610 177 (,1 1 7NI S7', 7 V'A 5671 S2±70 1, 3 1 371) 5833 SJ7i S", I() binlu $1811
<br /> SI811 Sl~~i S;.n73`;~ $iso ~I\i 4765 1
<br />ccu048 1 1i;n t 611 71,u S7'_il v' 8'.1 $'1R7 573711 73 a 170 5833 S47i $32_2(1 516111 5180 5180 518,' wi 71d2 81
<br />Gait?rd ~nli jV Ptl p id 4'J S_'7,1(400 1.1 06s'4 : Nu l a 1s10 51111Vli Ai"uP g-1200(, so el uerr rl nrn S/ urn (16. o
<br />Equipment Mobilization/Demohilation13.14
<br />11,,h Dunoh Pad Cow tructlon I D't Ul,ar i. cos,, hr hest 15313 ' hour) Ilc•rt 153 1 3 ' hour S l i(, i, 52 1411 4i
<br />luhlkmoh - PadReclamationIlpllh,ierI c-thr(lent1S11hnur j
<br />"den eo- t'IT h.
<br />21.275 56.8 11.045 SIO,IIOA -4.6 56538 541.234 25 1.0 10,390 523379 512.825 5703.0 5451.5 52.71111 52.711(l $2.701) 584.073.25
<br />(IRISh10111,If riIFCH,S7CILLSILNIIGI!P It I/It//)\\IIUHA 1/!/V•/i/,, i
<br />Assumes deeper holes 1 greater than 8(81 teet ) u dl he plugged ssuh 6 cubic cards 01 CI I (about 760 feet) - concrete trucks can dehcer 6yds of concrete to oll-road sites, moderately
<br /> deep holes (hemeen 100 and 800 teed a dl he plugged ssith 4 to 5 cu
<br />3 Assumes S12 25 per sack and 9 5 sacks per cubic card
<br />4 Assumes $9 per sack and n 032eds3 per sack. 50 Ih sacks
<br />S Assumes $7 25 per sack and 2 2 cubic feet per sack. approximately I 1 sacks per cubic yard
<br />6 Cement and glue labor cost Assumes 6 hours per hole at $395 per hour
<br />7 Assumes S_ 25 per 11'D' 8 Utilizes either D4 or D6 tracked dozer Assumes 5 hours per pad at $95 per hour
<br />9 Seed is broadcast ASSUmes S 1411 per acre
<br />Its Assumes i(i°'u I;rilure rate Reseeded at $7o per acre
<br />I I Assumes seed application scdl take 2 hours at $90 per hour
<br />12 Hole drilled to Roll'Ureek Coal Seam
<br />13 Cost breakdosm from CIRCES Fstimatine Soft%%are (April 2009) 14 Cost assumes a separate mole for each dnllhole location and each mocc a dl take approxlmatelt one-half hour
<br />By S. Cowman 12/31/08
<br />Revised J. Weinman 01108109
<br />
|