Laserfiche WebLink
Site <br />Task <br />Fertilizin <br />Shell Frontier Oil & Gas Inc. <br />FINANCIAL WARRANTY CALCULATION FOR AS -BUILT <br />REVEGETATION <br />East RD &D Pilot Project Date August21, 2014 Task no. 8a <br />Revegetate all disturbed areas using BLM Native Mix #2 from the 2011 BLM Surface Reclamation Protocol. <br />Use of this specific seed mix is stipulated by the BLM in their 8/10/2011 POD approval document for the ERDD. <br />3 <br />Description <br />Units /acre <br />Unit <br />Costlunit <br />Cost/acre <br />Materials: <br />6-6-6 <br />800 <br />lb <br />$0.19 <br />$153.19 <br />Indian Rice grass - Rimrock <br />3.50 <br />Native <br />Cool <br />11.33 <br />$31.50 <br />Crested Wheat grass - Ephraim <br />4.00 <br />Introduced <br />Cool <br />18.37 <br />$21.00 <br />Application: Tractor towed spreader, 12 ft. spread $34.41 <br />Total /acre: $187.60 <br />Tilling Description I Cost/acre <br />Disc harrowing, 6" deep $102.37 <br />Seed application <br />Seed mix <br />I (alt. for Hood's phlox) <br />Mulchinc <br />Total /acre: $102.37 <br />Method: Drill seeding 2 Total /acre: $533.17 <br />Species <br />Rate - PLS <br />Ibs /acre* <br />Native or <br />Introduced <br />Warm or <br />I Cool S. <br />Seeds/sq. ft' <br />I Cost PLS /acre* <br />Western Wheat rasa - Arriba <br />4.00 <br />Native <br />Cool <br />11.94 <br />$42.00 <br />Indian Rice grass - Rimrock <br />3.50 <br />Native <br />Cool <br />11.33 <br />$31.50 <br />Crested Wheat grass - Ephraim <br />4.00 <br />Introduced <br />Cool <br />18.37 <br />$21.00 <br />Needle grass, Green - Lodorm <br />2.50 <br />Native <br />Cool <br />10.39 <br />$27.50 <br />Sainfoln - Renumex <br />3.00 <br />Introduced <br />NA <br />1.31 <br />$11.62 <br />Sunflower, Marsh <br />1.50 <br />Native <br />NA <br />7.47 <br />$309.92 <br />Total /acre: 18.50 6U.Bu $44:3.b4 <br />Seeding rate, seeds/sq. ft. & item cost listed on drill seeding basis. Total cost/acre doubled irnon -drill seeding method used. <br />Nursery stock <br />Weed control <br />Description Plants/ a Stock type & size Mat. $ Plantin $ Cost/acre <br />I otal /acre: u <br />Total /acre: $0.00 <br />Materials: <br />Descfl lion <br />Units /acre <br />Unit <br />CosUunit <br />Cost/acre <br />Materials: <br />Straw, delivered - per ton basis <br />2 <br />ton <br />$132.25 <br />$264.50 <br />Total /acre: <br />$87.62 <br />Production Estimated no. acres /hour: 0.50 <br />Job hours - 1 crew basis: 30.72 <br />No. crews: 2 <br />job hours: <br />15.36 <br />Nursery stock <br />Weed control <br />Description Plants/ a Stock type & size Mat. $ Plantin $ Cost/acre <br />I otal /acre: u <br />Total /acre: $0.00 <br />Materials: <br />12,4D @ 2 lb/acre rate <br />1 1 <br />acre 1 $20.22 1 <br />$20.22 <br />Application: <br />Non - aquatic area, truck spray, noxious sp. <br />1 <br />$67.40 <br />Total /acre: <br />$87.62 <br />Production Estimated no. acres /hour: 0.50 <br />Job hours - 1 crew basis: 30.72 <br />No. crews: 2 <br />job hours: <br />15.36 <br />Job totals Number of acres: 15.36 <br />Cost/acre: $1,789.30 <br />Initial job cost: <br />$27,483.70 <br />Estimated failure rate: 20% <br />Cost/acre: $1,789.30 <br />Replanting cost: <br />$5,496.74 <br />Replanting work items: Fertilizer, tiling, seeding, mulching, weed control <br />Total job cost: <br />$32,980 <br />P- 2010 -026 post -mod4 bondcalc 01 b revised Page 12 of 15 <br />