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
SUBSURFACE RECLAMATION COSTS
Site: East RD &D Pilot Project Date: August 21, 2014
Task no.: 10
Lab analytical costs: Analytical suite Cost
Suite description
BETX
BETX $58
Included as part of BTEX analysis
Benzene $58
BETX + selected metals, inorganics & semi -VOA's
Expanded $430
NA - temperature monitoring transducer only
Temperature $0
Assumptions:
1 - Natural cooling of the pyrolyzed reservoir is expected to take 2 years after cessation of production.
2- Two years of reservoir temperature monitoring necessary during post - production cooling phase.
3- Five years of ground water monitoring at pad 138-4 -298. Includes two years of initial monitoring during
post - production cooling phase followed by three years of additional monitoring required to demonstrate
compliance with ground water quality standards.
4- Reservoir voids filled with water - NA - Project terminated prior to leaching and formation of voids.
Monitoring costs:
Manpower: Operator: $51,200 Per technician per year
0.5 1/2 time technician
$25,600 Total per year
O & M: Pumps & controllers: $35,840 Monitoring well pumps & equipment
Electricity (portable generator): $6,226 Power for well pump operation only
Waste disposal: $10,240 Waste water from monitoring wells only
Reporting: $25,600
$77,906 Total per year
Monitoring: YEAR #WELLS PARAMETERS #SAMPLESNR COSTNR
Observer wells: 1 6 Temperature 4 $0.00
2 6 Temperature 4 $0.00
Hydrology pad 1384-298: 1 5 Expanded 4 $8,600.00
2 5 Expanded 4 $8,600.00
3 5 BTEX 2 $580.00
4 5 BTEX 2 $580.00
5 5 BTEX 2 $580.00
Reservoir filling costs *: Water truck - 3,500 gal. capacity:
Cost of water: na /gal. Total gallons: na Total water cost: na
Cost of hauling: na /hour Gallons /load: na Hours /load: na
Total hauling time (hours): na Total hauling cost: na
Total reservoir filling cost: na
* NA - Project activities terminated prior to leaching and formation of voids.
Total job cost: YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR r, FILL RESERVOIR
$112,106 $112,106 $104,086 $104,086 $104,086 na
Total: $536,471
P- 2010 -026 post -mod4 bondcalc 01 b revised Page 14 of 15