Laserfiche WebLink
URAVAN-BECK PROJECT DRILL SITE P-2 <br />NOTICE OF INTENT TO COMMENCE PROSPECTING <br />APPENDICES To NOI APPLICATION <br />Page 6 of 6 <br />Yellowcake Surety Calculations <br />20 Contingency 10% $ 1,308.06 <br />21 GRAND TOTAL $ 14,388.63 <br />22 ROUNDED TOTAL $ 14,400.00 <br /> Source Information by Line number <br />Line Cost Source <br />1 Mobilization/Demobilization refers to the cost to transport equipment to and from Moab (80 miles one way). <br />2 RSMeans Heavy Construction Data 2008. Line Number 01 54 36.50 -- includes 75 mile additional haul distance. <br />3 Subtotal of Mob/Demob costs. <br />4 Operation includes costs of re-grading all disturbance (well pads, trails associated with drill site), respreading topsoil, <br />seeding with ATV-mounted broadcast seeder, trash pick-up and removal, and all other clean-up and reclamation tasks. <br />5 Regrading: Wyo. DEQ Land Quality Division - Bonding Guideline 12 (GL 12), updated 10/2006 (newest version), Table D-1. <br />Operating Costs for 5 1/4 yd w/o operator. Assumes production rate of 95 CY/hr (Means 2008 31 2316.42 1350). <br />6 Broadcast seeding: Wyo. DEQ Land Quality Division - Typical surety cost estimates used in that state for reclamation <br />broadcast seeding using ATV seeding methods, 2006. <br />7 Hole Plugging: Use existing drill cuttings & manual labor to backfill the hole, and installation of a cement plug from V to 2' <br />depth using neat cement and a grout pump and tremie line. <br />8 Subtotal of Operation Costs. <br />9 Supplies includes the cost of supplies needed to reclaim the site, including grout pump and cement to plug drill holes left <br />open, seed for reclamation, and water for all reclamation tasks including cement mixing. <br /> <br />10 ATV: Web quote, Cliffhanger ATV Rentals, Moab. Costs range from $129 - $179 per 24 hr. Used higher figure to include <br />rental cost of trailer with seeder, harrow. Work takes - 2 hr, but equip rented for 1 day. Available at <br />www.cliffhan eraee rental.com.rentals.html, May 2008. <br />11 Grout Pump: Web quote, nu way Rents. Used price for mini grout pump w/ mixer. Prices from Illinois. Available at <br />www.nuwayinc.com/rentalpages/rntcnceqp.htm, May 2008. <br />12 Neat Cement: North Dakota State University, 2007. A guide to plugging abandoned wells, with costs for materials including <br />neat cement and bentonite chips. Available at www/ag.ndsu.edu/pubs/h2oqual/watgrnd/ae996w.htm, April 2008. <br />13 Seed: Average cost of reclamation seed mixes as quoted from Granite Seed, March-April 2008. <br />14 Water: Montrose County Clerk's office, West End office, price quote for bulk (non-potable) water, May 2008. <br />15 Subtotal of Supplies. <br />16 Total of Mob/Demob, Operations, and Supplies <br />17 Management includes costs for a third-party to organize, run, and complete reclamation work at the drill site and includes <br />overhead costs and profit. <br />18 Project profit & Oversight: GL 12, Miscellaneous costs (pg. 11-12). Includes costs for third-party project mgmt., design, <br />overhead, investigation, monitoring, administration, and profit. <br />19 Extended total includes subtotal PLUS profit and oversight <br />20 Contingency of 10% - A common contingency percentage used in business, based on the Extended Total on Line 19. <br />22 Rounded Total is the Grand Total of all costs, rounded up to nearest $100 dollar increment.