Laserfiche WebLink
Bowie Resources, LLC <br />Bowie No. 1 Mine <br />MR -124 <br />Reclamation Worksheet <br />Exploration Holes <br />Sealina Exoense <br />Total Water Cost $ 455.52 <br />Sealing Materials - Expense <br />Hole Variables <br />774.79 <br />Cement in Sacks <br />$ <br />Number of Holes to be Sealed <br />Bentonite in Sacks <br />1 Holes <br />- <br />Miles of Road to be Reclaimed <br />$ <br />- Miles <br />Hole Markers <br />Rotary Hole Diameter <br />3.72 <br />9.375 Inches <br />$ <br />Rotary Footage <br />Total Sealina Exoense <br />2,060 Feet <br />7.196 <br />Cubic Foot of Hole per Sack of Cement <br />Acres <br />2 CF <br />Equipment Cost per Hour <br />Sealing Materials - Variables <br />90.00 <br />Equipment Cost per Pad <br />$ <br />Cement per Sack <br />$ <br />10.65 <br />360.00 <br />Bentonite per 3 cu.ft. Sack <br />$ <br />6.00 <br />Seeding & Mulching Cost Per Acre <br />Plugs <br />$ <br />176.88 <br />- <br />Hole Markers <br />$ <br />3.72 <br />Seeding & Mulching Cost Per Acre <br />Sealing Materials - Volumes <br />1,500.00 <br />Acres to Reseed <br />Cement in Sacks <br />494 Each <br />Bentonite in Sacks <br />Each <br />Plugs <br />1 Each <br />Hole Markers <br />1 Each <br />Rig Expense <br />Rig Time to Pull Casing <br />2 <br />Rig Time to Seal Hole <br />6 Hours <br />Rig Time per hour Cost <br />$ <br />162.70 <br />Total Cost, Sealing Rig Cost <br />$ <br />1,302 <br />Water Cost <br />Hours per Hole <br />8 Hours <br />Cost per Hour for Water Truck and Driver <br />$ <br />56.94 <br />Total Water Cost $ 455.52 <br />Sealing Materials - Expense <br />$ <br />774.79 <br />Cement in Sacks <br />$ <br />5,258.45 <br />Bentonite in Sacks <br />$ <br />- <br />Plugs <br />$ <br />176.88 <br />Hole Markers <br />$ <br />3.72 <br />Total Cost Sealing Materials <br />$ <br />5,439.05 <br />Total Sealina Exoense <br />S <br />7.196 <br />Subtotal Reclamation Cost $ 7,971 <br />Burden 25% 1993 <br />Total Reclamation Cost $ 9.964 <br />0 <br />Hole <br />6/14/2010 <br />Drill Pad Reclamation <br />$ <br />774.79 <br />Pad Variables <br />$ <br />774.79 <br />Length <br />150 Feet <br />Width <br />150 Feet <br />Acres /Pad <br />0.52 Acres <br />Total Acres <br />- Feet <br />0.52 Acres <br />Regrading <br />24.0 Feet <br />Total Area to be Reclaimed <br />Equipment Hours per Pad <br />Acres <br />4 Hours <br />Equipment Cost per Hour <br />$ <br />90.00 <br />Equipment Cost per Pad <br />$ <br />360.00 <br />Total Regrading Cost <br />$ <br />360.00 <br />Reseeding <br />90.00 <br />Equipment Cost per Acre <br />Seeding & Mulching Cost Per Acre <br />$ <br />1,500.00 <br />Acres to Reseed <br />- <br />0.52 <br />Total Reseeding Cost <br />$ <br />774.79 <br />Total Drill Pad Reclamation <br />$ <br />774.79 <br />Road Reclamation <br />Road Variables <br />Length of Road to be Narrowed or Reclaimed <br />- Feet <br />Average Width of Road <br />24.0 Feet <br />Total Area to be Reclaimed <br />Acres <br />Acres /Mile <br />#DIV /01 Acres <br />Regrading <br />Equipment Work as Hours per Acre <br />8.00 <br />Equipment Cost per Hour <br />$ <br />90.00 <br />Equipment Cost per Acre <br />$ <br />720.00 <br />Total Equipment Cost <br />$ <br />- <br />Reseeding <br />Seeding & Mulching Cost Per Acre <br />$ <br />1,500.00 <br />Acres to Reseed <br />- <br />Total Reseeding Cost $ <br />Total Road Reclamation Cost $ <br />Page 1 <br />MA <br />/>)PPl2ov�1> <br />