Laserfiche WebLink
Bowie Resources, LLC <br />Proposed 2010 & 2012 Spruce Stomp Coal Exploration Project <br />Reclamation Worksheet <br />Exploration Holes <br />• <br />• <br />Sealing Expense Drill Pad Reclamation <br />Hole Variables Pad Variables <br />Number of Holes to be Sealed 11 Holes Length 100 Feet <br />Miles of Road to be Reclaimed 4.79 Miles Width 150 Feet <br />Rotary Hole Diameter 9.75 Inches Acres/Pad 0.34 Acres <br />Rotary Footage 19,005 Feet Total Acres 3.79 Acres <br />Cubic Foot of Hole per Sack of Sealer 3 CF <br /> Regrading <br />Sealing Materials - Variables Equipment Hours per Pad 4 Hours <br />Cement per Sack $ 10.65 Equipment Cost per Hour $ 90.00 <br />Bentonite per 3 cu.ft. Sack $ 6.00 Equipment Cost per Pad $ 360.00 <br />Plugs $ 176.88 <br />Hole Markers $ 3.72 Total Regrading Cost $ 3,960.00 <br />Sealing Materials -Volumes Reseeding <br />Cement in Sacks 33 Each Seeding & Mulching Cost Per Acre $ 1,500.00 <br />Bentonite in Sacks 1,244 Each Acres to Reseed 3.79 <br />Plugs 11 Each <br />Hole Markers 11 Each <br /> Total Reseeding Cost $ 5,681.82 <br />Rig Expense <br />Rig Time to Pull Casing 2 Total Drill Pad Reclamation $ 9,641.82 <br />Rig Time to Seal Hole 10 Hours <br />Rig Time per hour Cost $ 175.00 Road Reclamation <br />Total Cost, Sealing Rig Cost $ 23,100 Road Variables <br /> Length of Road to be Narrowed or Reclaimed 25,291 Feet <br />Water Cost Average Width of Road 12 Feet <br />Gallons of Water at 2:1 2,488 Gallons Total Area to be Reclaimed 6.97 Acres <br />Loads of Water at 3,000 gallons per Load 1 Loads Acres/Mile 1.45 Acres <br />Cost per Load of Water <br />Hours per Load 3 Hours Regrading <br />Cost per Hour for Water Truck and Driver $ 50.00 Equipment Work as Hours per Acre 8.00 <br /> Equipment Cost per Hour $ 90.00 <br />Total Water Cost $ 1,650.00 Equipment Cost per Acre $ 720.00 <br />Sealing Materials -Expense Total Equipment Cost $ 5,016.44 <br />Cement in Sacks $ 351.45 <br />Bentonite in Sacks $ 7,463.26 Reseeding <br />Plugs $ 1,945.68 Seeding & Mulching Cost Per Acre $ 1,500.00 <br />Hole Markers $ 40.92 Acres to Reseed 6.97 <br />Total Cost Sealing Materials $ 9,801.31 <br /> Total Reseeding Cost $ 10,450.91 <br />Total Sealing Expense $ 34,551.31 <br /> Total Road Reclamation Cost $ 15,467.35 <br />Page 1