|
LI
<br />L2
<br />L3
<br />L4
<br />L5
<br />L6
<br />L7
<br />L8
<br />L9
<br />Mob charges
<br />Excavation, site prep, pad reclamation
<br />Packer test equipment
<br />Pump controller
<br />Transducer Communication Package
<br />Data analysisdocumentation, and report wnting
<br />TOTAL (L1 - L7 only)
<br />GRAND TOTAL (L1 - L7)
<br />150
<br />500
<br />300
<br />1 ,000
<br />100
<br />200
<br />30
<br />300
<br />800
<br />$125
<br />$175
<br />$125
<br />$175
<br />$125
<br />$125
<br />$125
<br />$150
<br />$225
<br />COST ESTIMATE FOR MONITORING WELL INSTALLATION AT THE SCHWARTZWALDER MINE
<br />(Including drilling, geophysical logging, packer testing, hydrogeologic data analysis, and dedicated pumps)
<br />$18,750
<br />$87,500
<br />$37,500
<br />$175,000
<br />$12,500
<br />$25,000
<br />$3,750
<br />$45,000
<br />$180,000
<br />$25,000
<br />$25,000
<br />2 $2,000
<br />6 $5,400
<br />4 $3,700
<br />10 $8,800
<br />$1,150
<br />2 $2,000
<br />1 $1,150
<br />2 $2,000
<br />8 $7,100
<br />1
<br />$2,550
<br />$1,100
<br />$220
<br />$3,750
<br />$8,800.00 $1,010.00
<br />12 $5,700
<br />18 $8,550
<br />7 $3,325
<br />$15,000
<br />$2,859
<br />$4,346
<br />$3,496
<br />$6,471
<br />$2,646
<br />$3,071
<br />$100
<br />$3,496
<br />$5,621
<br />$20
<br />$12
<br />$14
<br />$12
<br />$20
<br />$18
<br />$32
<br />$14
<br />$12
<br />$3,000
<br />$6,000
<br />$4,200
<br />$12,000
<br />$2,000
<br />$3,600
<br />$960
<br />$4,200
<br />$9,600
<br />$5,210 $5,210
<br />$264 $264
<br />$3,320 00 $264 $264
<br />$410,000 $33,000 $8,630 $35,895 $28,727 $37,498
<br />Assumptions.
<br />Geophysical costs assuming Century Wireline Services E -log suite ($0.65/ft for Gamma Ray, 16/64 inch Normal, SP, SPR, Deviation, Neutron plus $0.45/ft 3 -ann caliper)
<br />plus CWS mileage ($1.50 /mile) and call out charges ($750) plus USAT ($20 /ft)
<br />$553,750
<br />Estimated Days
<br />Geologist Cost
<br />Well
<br />Location
<br />Expected Depth
<br />(ft bgs)
<br />Cost / ft
<br />Estimated Cost
<br />Drilling & Completion
<br />Drilling, completion,
<br />development,
<br />permitting, logs
<br />Drilling, completion,
<br />development, permitting,
<br />logs
<br />Geophysical
<br />Logging
<br />Number of
<br />Packer
<br />Tests
<br />Packer
<br />Testing
<br />Cost
<br />Well Permits,
<br />Dedicated
<br />Pumps
<br />Well
<br />Abandonment
<br />cost/ft
<br />Well
<br />Abandonment
<br />Cost
<br />LI
<br />L2
<br />L3
<br />L4
<br />L5
<br />L6
<br />L7
<br />L8
<br />L9
<br />Mob charges
<br />Excavation, site prep, pad reclamation
<br />Packer test equipment
<br />Pump controller
<br />Transducer Communication Package
<br />Data analysisdocumentation, and report wnting
<br />TOTAL (L1 - L7 only)
<br />GRAND TOTAL (L1 - L7)
<br />150
<br />500
<br />300
<br />1 ,000
<br />100
<br />200
<br />30
<br />300
<br />800
<br />$125
<br />$175
<br />$125
<br />$175
<br />$125
<br />$125
<br />$125
<br />$150
<br />$225
<br />COST ESTIMATE FOR MONITORING WELL INSTALLATION AT THE SCHWARTZWALDER MINE
<br />(Including drilling, geophysical logging, packer testing, hydrogeologic data analysis, and dedicated pumps)
<br />$18,750
<br />$87,500
<br />$37,500
<br />$175,000
<br />$12,500
<br />$25,000
<br />$3,750
<br />$45,000
<br />$180,000
<br />$25,000
<br />$25,000
<br />2 $2,000
<br />6 $5,400
<br />4 $3,700
<br />10 $8,800
<br />$1,150
<br />2 $2,000
<br />1 $1,150
<br />2 $2,000
<br />8 $7,100
<br />1
<br />$2,550
<br />$1,100
<br />$220
<br />$3,750
<br />$8,800.00 $1,010.00
<br />12 $5,700
<br />18 $8,550
<br />7 $3,325
<br />$15,000
<br />$2,859
<br />$4,346
<br />$3,496
<br />$6,471
<br />$2,646
<br />$3,071
<br />$100
<br />$3,496
<br />$5,621
<br />$20
<br />$12
<br />$14
<br />$12
<br />$20
<br />$18
<br />$32
<br />$14
<br />$12
<br />$3,000
<br />$6,000
<br />$4,200
<br />$12,000
<br />$2,000
<br />$3,600
<br />$960
<br />$4,200
<br />$9,600
<br />$5,210 $5,210
<br />$264 $264
<br />$3,320 00 $264 $264
<br />$410,000 $33,000 $8,630 $35,895 $28,727 $37,498
<br />Assumptions.
<br />Geophysical costs assuming Century Wireline Services E -log suite ($0.65/ft for Gamma Ray, 16/64 inch Normal, SP, SPR, Deviation, Neutron plus $0.45/ft 3 -ann caliper)
<br />plus CWS mileage ($1.50 /mile) and call out charges ($750) plus USAT ($20 /ft)
<br />$553,750
<br />
|