I. Manufacturing Cost
A. Direct Production Costs
1. Raw Materials
a. Cooling Water 178M lb/hr $0.08/1000kg $1,650,000
2. Operating Costs
a. Drilling Costs (contract) $22,400,000
b. Operating Labor $2,000,000
c. Refrigeration $0.68 per KW $196,000,000
$220,400,000
3. Direct Supervision and Clerical 15% of Operating Labor $300,000
3. Utilities (Power Plant)
a. Variable Operating Costs $86,500/day $31,572,500
b. Fixed Operating Costs $3.6M/year $3,600,000
4. Maintenance and Repair 7% of FCI $57,798,000
5. Operating Supplies 15% of Maintenance and Repair $8,670,000
6. Laboratory Charges 5% of Operating Labor $100,000
7. Patents not applicable $0
B. Fixed Charges
1. Capital Costs Straight Line Depreciation, 25 years $33,027,000
a. BLM Production Tax 12.5% of Gross $228,617,750
b. Insurance .7% of FCI $5,780,000
c. State Production Tax 1% of Gross $18,289,420
C. Overhead Costs 10% of the Total Product Cost $56,000,000
II. General Expenses
A. Administration Costs 20% of Operating labor and maintenance $11,960,000
Total Annual Cost
$677,800,000
Total
Annual Costs
Cost per barrel: $23.21