Laserfiche WebLink
Shell Frontier Oil & Gas Inc. <br />FINANCIAL WARRANTY CALCULATION <br />REVEGETATION <br />Site East RD &D Pilot Project Date July 12, 2011 Task no. 8c <br />Task Revegetate upland drainage community (est. 15% of 9.52 ac. site disturbed area at 1.43 ac. + 100% of storm water <br />pond area at 0.20 ac. = 1.63 ac. total) usino ELM Native Seed Mix No. 4 with modifications. <br />Fertilizint <br />Tilling <br />Seed application <br />Seed mix <br />Mulching <br />Total /acre: <br />Method: Broadcast seeding Total /acre: $257.40 <br />Species <br />Rate - PLS <br />Ibs /acre' <br />Native or <br />Introduced <br />Warm or <br />Cool S. <br />Seeds/s . ft.' <br />Cost PLS /acre' <br />Western Wheat grass - Rosanna <br />2.00 <br />Native <br />Cool <br />5.97 <br />$6.00 <br />Needle and Thread <br />2.00 <br />Native <br />Cool <br />6.29 <br />$75.00 <br />Thicks ike Wheat grass - Critana <br />2.00 <br />Native <br />Cool <br />7.07 <br />$8.30 <br />Indian Rice grass - Nes ar <br />2.00 <br />Native <br />Cool <br />6.47 <br />$13.50 <br />Sand Dropseed <br />1.00 <br />Native <br />Warm <br />119.38 <br />$6.00 <br />Slender Wheatgrass - Pryor <br />1.00 <br />Native <br />Cool <br />2.96 <br />$1.35 <br />Great Basin Wildr e - Ma nar <br />1.00 <br />Native <br />Cool <br />3.10 <br />$6.00 <br />Sagebrush, Mountain or Basin Big <br />2.00 <br />Native <br />NA <br />105.60 <br />$72.00 <br />Rabbitbrush, Rubber <br />1.00 <br />Native <br />NA <br />14.90 <br />$52.00 <br />Greasewood <br />1.00 <br />Native <br />NA <br />6.89 <br />$37.00 <br />Prostrate alfalfa (Truvois) Pre -inoc. <br />2.00 <br />na <br />na <br />9.64 <br />$8.30 <br />i oiai /acre: t r_uu eaa.t/ zlioiu.au <br />Seeding rate, seeds /sq. ft. & item cost listed on drill seeding basis. Total costlacre doubled if non -drill seeding method used <br />Nursery stock <br />Description <br />Plants /acre <br />Stock type & size <br />Mat. $ <br />Planting $ <br />Cost/acre <br />Units /acre <br />None <br />Cost/acre <br />Materials: 2,4D @ 2 lb/acre rate <br />1 <br />acre $18.48 <br />$18.48 <br />Application: <br />Non - aquatic area, truck spray, noxious sp. <br />$61.57 <br />Total /acre: <br />$80.05 <br />Production <br />Estimated no. acres /hour: 0.50 <br />P- 2010 -026 bondcalc 01 a Page 14 of 17 <br />1 otavacre: _u <br />1 otavacre: <br />ZliU.UU <br />Weed control <br />[Description <br />Units /acre <br />Unit Cost/unit <br />Cost/acre <br />Materials: 2,4D @ 2 lb/acre rate <br />1 <br />acre $18.48 <br />$18.48 <br />Application: <br />Non - aquatic area, truck spray, noxious sp. <br />$61.57 <br />Total /acre: <br />$80.05 <br />Production <br />Estimated no. acres /hour: 0.50 <br />Job hours - 1 crew basis: 3.26 <br />No. crews: 2 <br />job hours: <br />1.63 <br />Job totals <br />Number of acres: 1.63 <br />Cost /acre: $1,560.78 <br />Initial job cost: <br />$2,544.07 <br />Estimated failure rate: 20% <br />Cost /acre: $1,560.78 <br />Replanting cost: <br />$508.81 <br />Replanting work items: Fertilizer, tilling, seeding, mulching, weed control <br />Total job cost: <br />$3,053 <br />P- 2010 -026 bondcalc 01 a Page 14 of 17 <br />