Laserfiche WebLink
New Elk Coal Company <br />Reclamation Bond Estimate <br />Drill Six Exploration Holes <br />MR -114 <br />4120/2012 <br />Drilling Depth <br />NE -01 -12 <br />95 <br />NE-05-12 <br />100 <br />NE-11-12 <br />350 <br />NE-15-12 <br />650 <br />NE-16-12 <br />375 <br />NE -18 -12 <br />700 <br />Total Feet of Drilling <br />2270 <br />Sealine Expense <br />Drill Pad Reclamation <br />Hole Variables <br />Number of Holes to be Sealed <br />6 !Holes <br />Pad Variables <br />Length 100 <br />Feet <br />Miles of Road to be Reclaimed <br />Rotary Hole Diameter <br />_- Miles <br />6.000 ches <br />Width <br />Acres Pad 0 23 <br />Feet <br />Acres <br />RotnFFootage - - -- -- <br />2,270 !Feet_ <br />Total Acres 138 <br />- - -- -- - -- - --! - -- <br />Acres <br />Cubic Foot of Hole per Sack of Cement <br />2 !CF <br />Regrading j <br />Seating Materials - Variables <br />Egmpment Hours per Pad includes Mud Pit 4 <br />Hours <br />Cement per Sack <br />$ 1065 <br />Equipment Cost per Hour $ 90.00 <br />1 <br />Plugs - <br />Hole Mar ers <br />$ 176.88 <br />$ 3 72 j <br />4 <br />I <br />�Equi-pment Cost per Pad $ 360 00 <br />! <br />j <br />Total Regrading Cost _ - — �' $ 2,16000 <br />------------ -- - - -- <br />Sealing Materials - Volumes <br />-- --------------- --- ------- - - - - - -- <br />Cement in Sacks <br />- -- - -- -_ — <br />223 !Each <br />,Reseeding -_ -- _-- -- ------- - - - - -- -- - <br />!Seeding & Mulching Cost Per Acre $ 252 00 <br />- <br />Plugs <br />N /A!Each <br />Acres to Reseed 1.38 <br />Hole Markers <br />6 'Each <br />! <br />Total Reseeding Cost $ 347 11 <br />Rig Expense <br />Rig Tune to Pull Casing <br />2 <br />Total Drill Pad Reclamation $ 2,507 -11 <br />Rig Time to Seal Hole <br />Rig Tune per hour Cost <br />6 Hours <br />; <br />- <br />-- -- <br />- - -------------- <br />- <br />- -- -- -— <br />Total Cost Sealing Rig Cost <br />$ 7,306 1 <br />- - -- — - -t <br />— <br />! <br />! <br />Water Cost <br />I <br />! <br />Hours per Hole - <br />-- -- - - - - -- <br />Cost per Hour for Water Truck and Dnver <br />8 'Hours <br />- - -- <br />$ 56 40 <br />- <br />- - - -- - -i <br />Total Water Cost <br />--------- ----- - -- - -- - -- — <br />$ 2, 0 <br />- - - - - -- - - -- <br />--- <br />------------------- <br />Seating Materials _Expense <br />- <br />---------- +---- _ - - - -_ <br />- - -- <br />-- - - — - — -- <br />Cement in Sacks <br />$ 2,373 43 j <br />r- -- <br />- <br />Plugs - - - -- ----- <br />Hole Markers <br />-- N /A� <br />$ 2232 i <br />--------- - - -- --- -- <br />-- <br />Total Cost Seating Materials <br />$ 2,39575 ! <br />$ 12,409 <br />Total Sealing Expense <br />- -- -- -- <br />Direct Reclamation Cost <br />-- - -- <br />$ 14,916, — I <br />I <br />- - -- — ---- - --------------- ----------- --- - - - -�- <br />Job Superintendent (24 Ins @a $58 56) -- <br />Profit, lnsurance,on TA 1 3 0710 <br />$ __1,405 j <br />-- +— <br />$ 1,9491 <br />+ <br />- - - - - -- — - - -1 -- — <br />Subtotal (contract amount) <br />$ 18,271 <br />Engineering @4 25% <br />$ 776 ' <br />� I <br />— - -- - ----------- - - - - -- -- <br />Reclamation Management @5% <br />$ 914 1 <br />i <br />Total Reclamation Cost <br />$ 19,9611 i <br />MR -114 Exhibit 28- Page 254 Revised 04/20/12 <br />