Laserfiche WebLink
Hole Depths <br />GVB -14F <br />1145 <br />GVB -15A <br />1070 <br />GVB -15B <br />1400 <br />GVB -15C <br />1415 <br />GVB -15D <br />1580 <br />GVB -16A <br />1230 <br />SS -8 <br />1010 <br />Sealing Expense <br />Drill Pad Reclamation <br />Hole Variables <br />Pad Variables <br />Number of Holes to be Sealed <br />7 Holes <br />Length <br />200 Feet <br />Miles of Road to be Reclaimed <br />1.45 Miles <br />Width <br />200 Feet <br />Rotary Hole Diameter <br />9.375 Inches <br />Acres /Pad <br />0.92 Acres <br />Rotary Footage <br />8,850 Feet <br />Total Acres <br />0.92 Acres <br />Cubic Foot of Hole per Sack of Cement <br />2 CF <br />Re•radin• <br />Sealing Materials - Variables <br />Equipment Hours per Pad <br />$ 6.50 Hours <br />Cement per Sack <br />$ 9.74 <br />Equipment Cost per Hour <br />$ 250.00 <br />Plugs <br />$ 94.50 <br />Equipment Cost per Pad <br />$ 1,625.00 <br />Hole Markers <br />$ 2.75 <br />Total Regrading Cost <br />$ 11,375.00 <br />Sealing Materials - Volumes <br />Reseeding <br />Cement in Sacks <br />2,121 Each <br />Seeding & Mulching Cost Per Acre <br />$ 1,500.00 <br />Bentonite in Sacks <br />Each <br />Acres to Reseed <br />6.43 <br />Plugs <br />7 Each <br />Hole Markers <br />7 Each <br />Total Reseedin. Cost <br />$ 9,641.87 <br />Rig Expense <br />'Total Drill Pad Reclamation <br />$ 21,016.87 1 <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 />$ 14,668 <br />Road Variables <br />Length of Road to be Narrowed or Reclaimed <br />7,656 Feet <br />Water Cost <br />Avera.e Width of Road <br />24.0 Feet <br />Total Area to be Reclaimed <br />4.22 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 />Re • radin • <br />Total Water Cost <br />$ 5,350.80 <br />Equipment Work as Hours per Acre <br />8.00 <br />Equipment Cost per Hour <br />$ 250.00 <br />Equipment Cost per Acre <br />$ 2,000.00 <br />Sealing Materials - Expense <br />Total Equipment Cost <br />$ 8,436.36 <br />Cement in Sacks <br />$ 20,660.61 <br />Plugs <br />$ 661.50 <br />Reseeding <br />Hole Markers <br />$ 19.25 <br />Seeding & Mulching Cost Per Acre <br />Acres to Reseed <br />$ 1,500.00 <br />4.22 <br />Total Cost Sealing Materials <br />$ 21,341.36 <br />Total Reseeding Cost <br />$ 6,327.27 <br />Total Sealing Expense <br />$ 41,360 <br />'Total Road Reclamation Cost <br />$ 14,763.64 I <br />Subtotal Reclamation Cost <br />$ 77,141 <br />Burden 25% <br />19285 <br />'Total Reclamation Cost <br />$ 96,426 II <br />Bowie Resources, LLC <br />TR -78 6 GVB 1 Exploration Holes 1.45 Mile of Road <br />4/10/2013 <br />8850 <br />Page 1 <br />