2010-05-21_REVISION - C1981010 ‎(4)‎

• Permit No: C1981010
• IBM Index Class Name: REVISION
• Doc Date: 5/21/2010
• Doc Name: 2010 Midterm Review Cost Estimate ‎(Memo)‎
• From: Jason Musick
• To: Rob Zuber
• Type & Sequence: MT6
• Email Name: JDM
• Email Name: RDZ
• Media Type: D
• Archive: No

Cwt of bulk cement
Rig wl crew
2,500 gal Water
Octoplug Cut surface

Hole
Total
Hole (assuming 94 Ibs of
Cement cost
Total rig
hourly rate
water truck truck wl
(Circes,
casing &
Hole diam. de th
p volume cement per 1.18 cf of
per cwt Cement Rig setup time Rig time to
t
ime (setup
(2010 Circes, Total
w/driver driver cost
$19.57
mark
Total cost

(in)
(ft)
(cf) hole, that is 1001bs
(CIRCES) total cost per hole (hr) fill hole
+ fill)
Reed drill, rig cost
hourly rate (rig fill
per in.
(Circes,
of cement fills 1.25 7,0") (Circes) time x diam.) $10.9011f)
cf)
truck
rate)
GP9 4 202 18 14 $9.20 $130 1.16833333 0.18 1.34 $224.93 $302 $60 $11 $78 $25 $546
11 4 30 3 2 $9,20 $19 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $359
P1 4 21 2 1 $9.20 $13 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $354
P2 4 21 2 1 $9.20 $13 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $354
P3 4 35 3 2 $9.20 $22 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $363
P4 4 12 1 1 $9,20 $8 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $348
P5 4 21 2 1 $9.20 $13 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $354
P6 4 51 4 4 $9.20 $33 0.67 0.50 1.17 $224.93 $263 $60 $30 $78 $25 $429
P7 4 37 3 3 $9,20 $24 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $364
P8 4 33 3 2 $9,20 $21 0.42 0.50 0.92 $224.93 $207 $60 $30 $78 $25 $361
GF1 4.25 220 22 17 $9.20 $159 1.18333333 0.22 1.40 $224.93 $315 $60 $13 $83 $25 $596
GF5 4.25 153.5 15 12 $9.20 $111 1.12791667 0.15 1.28 $224.93 $288 $60 $9 $83 $25 $516
GF7 4.25 127 13 10 $9.20 $92 1.10583333 0.13 1.23 $224.93 $277 $60 $8 $83 $25 $485
Lux-1 5 180.6 25 20 $9.20 $181 1.1505 0.25 1.40 $224.93 $314 $60 $15 $98 $25 $633
GB3 6 290 57 46 $9.20 $419 1.24166667 0.57 1.81 $224.93 $407 $60 $34 $117 $25 $1,003
GD1 6 1132 222 178 $9.20 $1,636 1.94333333 2.22 4.17 $224.93 $937 $60 $133 $117 $25 $2,848
GD1(2) 6 1144 225 180 $9.20 $1,653 1.95333333 2.25 4.20 $224.93 $945 $60 $135 $117 $25 $2,875
TOTAL $31,003
TASK 123
Station 1 6 200 39 31 $9.20 $289 1.16666667 0.39 1.56 $224.93 $351 $60 $24 $117 $25 $806
Station 2 6 200 39 31 $9.20 $289 1.16666667 0.39 1.56 $224.93 $351 $60 $24 $117 $25 $806
Station 3 6 200 39 31 $9.20 $289 1.16666667 0.39 1.56 $224.93 $351 $60 $24 $117 $25 $806
Station 4 6 200 39 31 $9.20 $289 1.16666667 0.39 1.56 $224.93 $351 $60 $24 $117 $25 $806
TOTAL $3,224
Total hours 23.59 Grand total $101,556
Divided by number of rigs 1
Net total hours 23.59