2014-09-26_REVISION - P2010026 ‎(3)‎

• Permit No: P2010026
• IBM Index Class Name: Revision
• Doc Date: 9/26/2014
• Doc Name: Modification to an existing NOI form 2 MD04
• From: Shell Frontier Oil & Gas Inc.
• To: DRMS
• Type & Sequence: MD4
• Email Name: THM
• Email Name: GRM
• Media Type: D
• Archive: No

Shell Frontier Oil & Gas Inc.
FINANCIAL WARRANTY CALCULATION FOR AS -BUILT
EQUIPMENT MOBILIZATION & DEMOBILIZATION
Site East RD &D Pilot Project Date August 21, 2014
Task Haul reclamation equipment to and from job site
Task no.
9
State Colorado County Rio Blanco
Labor zone 1
Small transport rig: 25 -ton lowboy (6x4 on -hwy 400hp diesel tractor w/25 -ton folding gooseneck drop -deck trailer).
Total hourly cost: $99.83
Medium transport rig: 50 -ton lowboy (6x4 on -hwy 400hp diesel tractor w /50 -ton folding gooseneck drop -deck trailer).
Total hourly cost: $123.60
Large transport rig: 100 -ton lowboy (6x4 on -hwy 400hp diesel tractor w /100 -ton folding gooseneck drop -deck trailer).
Total hourly cost: $132.96
Non - roadable
equipment
Make & model
eig t In
U.S. tons
wners p
cost/hr. ea.
o oy
cost/hr ea.
um er
of units
au tr p
cost/hour
etum tr p
cost/hour
permit
cost/trip
Cat TL642
10.1
$10.53
$99.83
3
$331.10
$299.49
$0.00
Broderson IC- 200 -21'
14.1
$9.56
$99.83
3
$328.19
$299.49
$0.00
250 cfm air comp.
1.6
$3.54
$99.83
3
$310.11
$299.49
$0.00
20 kw gen. set
0.6
$2.06
$99.83
1
$101.89
$99.83
$0.00
Cat D5K XL - VPAT
11.2
$17.07
$99.83
1
$116.90
$99.83
$0.00
Cat DST - SU
53.1
$68.76
$132.96
3
$605.14
$398.87
$0.00
Cat 311 D LRR
14.0
$18.21
$99.83
3
$354.11
$299.49
$0.00
Cat 324D L
27.3
$31.06
$123.60
3
$463.99
$370.81
$0.00
Cat 953D
17.1
$28.17
$99.83
1
$128.00
$99.83
$0.00
Cat 963D
23.2
$39.66
$99.83
2
$278.98
$199.66
$0.00
Cat 623G
41.4
$79.50
$123.60
2
$406.21
$247.21
$0.00
Reve etation
20.0
$20.00
$99.83
2
$239.66
$199.66
$0.00
Roadable equipment
Make & model
Total
cost/hr ea.
Subtotals:
Number
of units
$3,664.271
$2,913.671
$0.00
Haul trip Return trip
cost/hour I cost/hour
$56.70 $56.70
Generic It. duty pickup, 4x4, 1 -ton, crew cab
$56.70
1
Generic flatbed truck, 42, 30K GVW
$50.74
1
$50.74
$50.74
Generic 15 -18 cy, 6x4 haul truck
$107.83
25
$2,695.80
$2,695.80
Generic water tanker, on-highway, 3,500 gal.
$66.12
1
$66.12
$66.12
Drill ri
$525.00
3 1
$1,575.00
$1,575.00
Fuel tanker, 4x2 1
$58.64
1
$58.64
$58.64
Lube truck, 4x2
$67.73
1
$67.73
$67773
Subtotals:
$4,570.731
$4,570.73
Haul distance & time
Nearest town or city (probable location of contractors equipment yard): Rifle, Colorado
Total haul distance: 60 miles
Average speed: 40 mph
Non - roadable Roadable
Haul rig cycle time equipment equipment
Haul time = 1.50 1.50 hours No. transport rigs used: 27
Return time = 1.50 1.50 hours
Loading time = 0.50 NA hours
Unloading time = 0.50 1 NA hours
Subtotals = 4.00 1 3.00 hours
Job totals Non - roadable equipment mob /demob cost*:
two round trips with lowboy rig
Roadable equipment mob /demob cost ":
"one round trip, no lowboy rig
Total job time: 4.00 hours Total job cost:
$27,062.34
$13,712.18
$40,775
P- 2010 -026 post -mod4 bondcalc 01 b revised Page 13 of 15