Laserfiche WebLink
Sealing Expense <br />Drill Pad Reclamation <br />Hole Variables <br />Pad Variables <br />Number of Holes to be Sealed <br />1 Holes <br />Length <br />200 Feet <br />200 Feet <br />Miles of Road to be Reclaimed <br />0.12 Miles <br />Width <br />Rotary Hole Diameter <br />9.375 Inches <br />Acres /Pad <br />0.92 Acres <br />Rotary Footage <br />1,100 Feet <br />2 CF <br />Total Acres <br />Re•radin• <br />0.92 Acres <br />Cubic Foot of Hole per Sack of Cement <br />Sealing Materials - Variables <br />Equipment Hours per Pad <br />$ 6.50 Hours <br />$ 250.00 <br />Cement per Sack <br />$ 9.74 <br />E • ui • ment Cost • er Hour <br />Plugs <br />$ 94.50 <br />$ 2.75 <br />Equipment Cost per Pad <br />$ 1,625.00 <br />Hole Markers <br />Total Re•radin• Cost <br />$ 1,625.00 <br />Sealing Materials - Volumes <br />Reseeding <br />Cement in Sacks <br />264 Each <br />Seedin• & Mulchin• Cost Per Acre <br />$ 1,500.00 <br />Bentonite in Sacks <br />Each <br />Acres to Reseed <br />0.92 <br />Plugs <br />1 Each <br />Hole Markers <br />1 Each <br />Total Reseeding Cost <br />$ 1,377.41 <br />Rig Expense <br />ITotal Drill Pad Reclamation <br />$ 3,002.41 <br />Rig Time to Pull Casing <br />2 <br />Rig Time to Seal Hole <br />10 Hours <br />Rig Time per hour Cost <br />$ 174.62 <br />Road Reclamation <br />Total Cost, Sealing Rig Cost <br />$ 2,095 <br />Road Variables <br />Length of Road to be Narrowed or Reclaimed <br />634 Feet <br />ater Cost <br />Average Width of Road <br />24.0 Feet <br />Total Area to be Reclaimed <br />0.35 Acres <br />Hours per Hole <br />12 Hours <br />Acres /Mile <br />2.91 Acres <br />Cost per Hour for Water Truck and Driver <br />$ 63.70 <br />Regrading <br />Total Water Cost <br />$ 764.40 <br />Eau' • ment Work as Hours per Acre <br />8.00 <br />E • ui • ment Cost • erHour <br />$ 250.00 <br />E • ui • ment Cost •erAcre <br />$ 2,000.00 <br />Sealing Materials - Expense <br />Total Equipment Cost <br />$ 698.18 <br />Cement in Sacks <br />$ 2,567.99 <br />Plugs <br />$ 94.50 <br />Reseeding <br />Hole Markers <br />$ 2.75 <br />Seedin• & Mulchin• Cost Per Acre <br />$ 1,500.00 <br />Acres to Reseed <br />0.35 <br />Total Cost Sealing Materials <br />$ 2,665.24 <br />Total Reseeding Cost <br />$ 523.64 <br />Total Sealing Expense <br />$ 5,525 1 <br />'Total Road Reclamation Cost <br />$ 1,221.82' <br />Subtotal Reclamation Cost <br />$ 9,749 <br />Burden 25% <br />2437 <br />Total Reclamation Cost <br />$ 12,187 1 <br />Bowie Resources, LLC <br />R -135 One GVB- B13C -1 <br />4/1/2013 <br />Page 1 <br />