Laserfiche WebLink
Shell Frontier Oil & Gas Inc. <br />FINANCIAL WARRANTY CALCULATION <br />COVER SHEET <br />Site East RD &D Pilot Project Date July 12, 2011 <br />NOI # P- 2010 -026 <br />General Cost Summary <br />Contract work for final reclamation: <br />Structural demolition <br />$275,196 <br />Borehole plugging and abandonment <br />$1,019,108 <br />Storm water and backf ill <br />$1,234 <br />Site regrading <br />$33,986 <br />Access road re radin <br />$8,771 <br />_R!E.P� ®m__ <br />$8,304 <br />Soil replacement <br />$15,016 <br />Revegetation - Pinyon /Juniper ridget_ o�,areas <br />$12,265 <br />Revegetation - Mid-slope areas <br />$15,379 <br />Revegetation - Upland drainage areas <br />$3,467 <br />Mobilization & demobilization <br />$20,975 <br />Subtotal: <br />$1,455,545 <br />Regulatory agency administrative expenses and O & M costs: <br />DRMS Minerals Program bond processing cg ost <br />$500 <br />Subsurface reclamation <br />$531,861 <br />DRMS Minerals Program project administration fee <br />99,395 <br />Subtotal: <br />$631,756 <br />Total estimated bond amount: <br />Additional bond for future modifications: <br />$2,087,301 <br />$0 <br />Grand total bond amount: <br />$2,087,301 <br />P- 2010 -026 bondcalc 01 a Page 1 of 17 <br />$41,843 <br />Job superintendent � <br />$20,975 <br />P- 2010 -026 bondcalc 01 a Page 1 of 17 <br />