Laserfiche WebLink
Shell Frontier Oil & Gas Inc. <br />FINANCIAL WARRANTY CALCULATION <br />EQUIPMENT MOBILIZATION & DEMOBILIZATION <br />Site East RD &D Pilot Project Date July 12, 2011 Task no. 9 <br />Task Haul reclamation equipment to and from job site <br />State Colorado County Rio Blanco Labor zone 2 <br />Small transport rig: 25 -ton lowboy (6x4 on -hwy 400hp diesel tractor w /25 -ton folding gooseneck drop -deck trailer). <br />Total hourly cost: $89.44 <br />Medium transport rig: 50 -ton lowboy (6x4 on -hwy 400hp diesel tractor w /50 -ton folding gooseneck drop -deck trailer). <br />Total hourly cost: $112.91 <br />Large transport rig: 100 -ton lowboy (6x4 on -hwy 400hp diesel tractor w /100 -ton folding gooseneck drop -deck trailer). <br />Total hourly cost: $121.80 <br />equipment <br />Roadable equipment <br />Haul distance & time <br />Make & model <br />erg in <br />U.S. tons <br />wners Ip <br />cost/hr. ea. <br />Low oy <br />cost /hr ea. <br />Num er <br />of units <br />au rip <br />cost /hour <br />Fieiurn trip <br />cost /hour <br />DOT permit <br />cost /trip <br />Cat TL642 <br />10.1 <br />$10.91 <br />$89.44 <br />3 <br />$301.05 <br />$268.33 <br />$0.00 <br />Broderson IC- 200 -2F <br />14.1 <br />$10.67 <br />$89.44 <br />3 <br />$300.32 <br />$268.33 <br />$0.00 <br />250 cfm air comp. <br />1.6 <br />$3.64 <br />$89.44 <br />3 <br />$279.25 <br />$268.33 <br />$0.00 <br />20 kw gen. set <br />0.6 <br />$2.28 <br />$89.44 <br />1 <br />$91.72 <br />$89.44 <br />$0.00 <br />Cat D5K XL - VPAT <br />11.2 <br />$15.73 <br />$89.44 <br />1 <br />$105.17 <br />$89.44 <br />$0.00 <br />Cat D8T - SU <br />53.1 <br />$65.03 <br />$121.80 <br />3 <br />$560.47 <br />$365.40 <br />$0.00 <br />Cat 311 D LRR <br />14.0 <br />$17.58 <br />$89.44 <br />3 <br />$321.08 <br />$268.33 <br />$0.00 <br />Cat 324D L <br />27.3 <br />$31.04 <br />$112.91 <br />3 <br />$431.87 <br />$338.74 <br />$0.00 <br />Cat 953D <br />17.1 <br />$26.75 <br />$89.44 <br />1 <br />$116.19 <br />$89.44 <br />$0.00 <br />Cat 963D <br />23.2 <br />$37.56 <br />$89.44 <br />2 <br />$254.01 <br />$178.88 <br />$0.00 <br />Cat 623G <br />41.4 <br />$64.15 <br />$112.91 <br />2 <br />$354.13 <br />$225.83 <br />$0.00 <br />Reve etation <br />20.0 <br />$20.00 <br />$89.44 <br />2 <br />$218.88 <br />$178.88 <br />$0.00 <br />Subtotals: <br />$3,334.141 <br />$2,629.37 <br />Make & model <br />Total <br />cost /hr ea. <br />Number <br />of units <br />Haul trip <br />cost /hour <br />Return trip <br />cost/hour <br />Generic It. duty pickup, 4x4, 1 -ton, crew cab <br />$53.83 <br />1 <br />$53.83 <br />$53.83 <br />Generic flatbed truck, 4x2, 30K GVW <br />$48.34 <br />1 <br />$48.34 <br />$48.34 <br />Generic 15 -18 cy, 6x4 haul truck <br />$94.20 <br />25 <br />$2,354.92 <br />$2,354.92 <br />Generic water tanker, on-highway, 3,500 gal. <br />$57.96 <br />1 <br />$57.96 <br />$57.96 <br />Drill ri <br />$477.00 <br />3 <br />$1,431.00 <br />$1,431.00 <br />Fuel tanker, 4x2 <br />$70.18 <br />t <br />1 <br />$70.18 <br />$70.18 <br />Lube truck, 4x2 <br />$78.48 <br />1 <br />$78.48 <br />$78.48 <br />Subtotals: <br />$4,09 .711 <br />$4,094.71 <br />Nearest town or city (probable location of contractor's equipment yard): Rifle, Colorado <br />Total haul distance: 60 miles <br />Average speed: 40 mph <br />Non - roadable <br />Roadable <br />Haul rig cycle time <br />equipment <br />equipment <br />Haul time = <br />1.50 <br />1.50 <br />hours No. transport rigs used: 27 <br />Return time = <br />1.50 <br />1.50 <br />hours <br />Loading time = <br />0.50 <br />NA <br />hours <br />Unloading time = <br />0.50 <br />NA <br />hours <br />Subtotals = <br />4.00 <br />3.00 <br />hours <br />Job totals Non - roadable equipment mob /demob cost *: $24,558.80 <br />* two round trips with lowboy rig <br />Roadable equipment mob /demob cost * *: $12,284.12 <br />* *one round trip, no lowboy rig <br />Total job time: 4.00 hours Total job cost: $36,843 <br />P- 2010 -026 bondcalc 01a Page 15 of 17 <br />