Laserfiche WebLink
Shell Frontier Oil & Gas Inc. <br />TABLE 2 - FINANCIAL WARRANTY CALCULATION FOR AS -BUILT <br />COVER SHEET <br />Site East RD &D Pilot Project Date August 21, 2014 <br />NO[ # P- 2010 -026 <br />Action Post -SB228 Mod. #4 - Eliminate overlapping NOI coverage between P- 2010 -026 and P- 2009 -024 (pads 135-4 and 138 -4). <br />Costs added for reclamation of drill pads 135-4, 1384 and associated access roads. <br />General Cost Summary <br />Contract work for final reclamation: <br />Structural demolition <br />$225,409 <br />Borehole plugging and abandonment <br />$1,773,083 <br />Storm water pond backfilling & grading <br />$1,308 <br />Site regrading <br />$47,951 <br />Access road regrading <br />$9,292 <br />Ripping <br />$11,094 <br />Soil replacement <br />$21,859 <br />Reve etation <br />$37,456 <br />Mobilization & demobilization <br />$46,308 <br />Job superintendent <br />$17,817 <br />Subtotal: $2,191,576 <br />Regulatory agency administrative expenses and O & M costs: <br />DRMS Minerals Program bond processing cost $500 <br />Subsurface reclamation $536,471 <br />DRMS Minerals Program project administration fee $136,427 <br />Subtotal: $673,399 <br />Total estimated bond amount: $2,864,975 <br />Additional bond for future modifications: <br />$0 <br />Grand total bond amount: $2,864,976 <br />P- 2010 -026 post -mod4 bondcalc 01b revised Page 1 of 15 <br />