2008-02-04_REVISION - C1996083 (3)

Home Browse Search

u Bowie Resources, LLC Proposed HC-08-03 Reclamation Worksheet - MR-86 Monitoring Well 211/2008 Sealinq Expense Hole Variables Number of Holes to be Sealed 1 Holes Miles of Road to be Reclaimed - Miles Rotary Hole Diameter 9.875 Inches Rotary Footage 250 Feet Cubic Foot of Hole per Sack of Cement 1 CF Sealing Materials -Variables Cement per Sack $ 8.25 Bentonite per 3 cu.ft. Sack $ 6.00 Plugs $ 145.24 Hole Markers $ 3.56 Sealing Materials -Volumes Cement in Sacks 133 Each Bentonite in Sacks Each Plugs 1 Each Hole Markers 1 Each Rig Expense Rig Time to Pull Casing 2 Rig Time to Seal Hole 6 Hours Rig Time per hour Cost $ 152.20 Total Cost, Sealing Rig Cost $ 1,218 Water Cost Hours per Hole 8 Hours Cost per Hour for Water Truck and Driver $ 56.40 (Total Water Cost $ 451.20 Sealing Materials - Expense Cement in Sacks $ 1,096.97 Bentonite in Sacks $ - Plugs $ 145.24 Hole Markers $ 3.56 Total Cost Sealing Materials $ 1,245.77 Total Sealino Expense $ 2.915 SubtotalTotal Reclamation Cost $ 2,915 Burden 25% 729 Drill Pad Reclamation Pad Variables Length Width Acres/Pad Total Acres Regrading Equipment Hours per Pad Equipment Cost per Hour Equipment Cost per Pad Total Regrading Cost Reseeding Seeding & Mulching Cost Per Acre $ 1,500.00 Acres to Reseed - Total Reseeding Cost $ Total Drill Pad Reclamation $ Road Reclamation Road Variables Length of Road to be Narrowed or Reclaimed Feet Average Width of Road Feet Total Area to be Reclaimed Acres Acres/Mile Acres Regrading Equipment Work as Hours per Acre 8.00 Equipment Cost per Hour $ 90.00 Equipment Cost per Acre $ 720.00 Total Equipment Cost $ - Reseeding Seeding & Mulching Cost Per Acre $ 1,500.00 Acres to Reseed - Total Reseeding Cost $ - Total Road Reclamation Cost $ Feet Feet Acres Acres Hours $ 90.00 Page 1