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
JOB SUPERVISION COSTS
Site East RD &D Pilot Project Date August 21, 2014
P- 2010 -026 post -mod4 bondcalc 01 b revised Page 15 of 15
Equipmentor
Number of
Total task
CPM
Net task
Task No.
I Description
Acres
crew
units
hours
charting
hours
1
------ -- -- --
Structural demolition
--------------------------------------------------- - - - -
na
Demo _crew
3
199.51
all to net
199.51
-__ 2 - ---
--
Borehole P8A
--------------------------- -- --- --------------
____ ___
na
Drill rig + crew
____ ____
3
------- - - - - --
na
------- - - - - --
see note'
----- ---- -- -- --
0.00
-3 _
- --- --
Storm water pond backf'ill ---- --- --- --- -------
- --
— ---
na
- - - - --
Cat D8T__SU_
3
_ _
1.87
-- --- -- --- - --
all to net
-- ----- -- - -- - --
1.87
-4 - --
- - - - --
Slte regrading ----- ---------- --
- ------ --
--
na
D8T _SU_
- - - --
-
68_70
-------- -- - ---
all to net
- --- ----- -- - - --
68.70
5 - - --
- - -- - --
-- - - -- --
eg 9
-- Access road r _ radin
-- --- -
—Cat
D8T
_ —3
3
_ -- ---------------------
---
--
all to net
--
13.31
___ -6 --
------------ ---- --- - - - - --
R 3p n. _ _ ° --
- - -- ----------- -- ------ ----
- -- - -- - --
na
-Cat -_SU
Cat D8T__SU
- - - -- - - --
3
- - - - - -- --
15_37
-------- - - - - --
all to not
---- -- --- ------
15.37
7
Soil replacement
-
na
- -
Cat 623G
---- - --- --
2
-- - - --
40_31
all to net
---- - - - ---
40.31
8
---- -- --- --f--9—u6iurface
Rev station
-- -- -bilizaion/d
15.36
Rev. crew
2
_ _
15.36
all to net
15.36
9
---- - ------------
-mobi l- --- ------ ------------ -- - °- - --
Mobilization /demobilization --------------- -- ----
------ -- - -- - --
_____ na
- -- - -ns rt -----
Transport rigs
------- - - - - --
27
-------- - - - - --
4_00
- -- -------- ---
all to net
--------------
4.00
reclamation
na
Water truck
_ _
1
-__ - -
na
------- - - -- -
see note"
0.00
' Direct borehole sealing cost already includes charges
for supervision.
See BOREHOLE
DATA sheet for
more information.
-- -- ----
---- - -----
---- — ------------------------------------------------------------------
— ------------
--- -- ------
--- - --- °-
------- - ---
----- - - --
--- - - - - --
----- - - - ---
- ---- - -----
----- - - - ---
-----------
-------- - --
----- - -----
---- - - -- --
---- -- - ---
--- -- --- - --
----------
-----------
-----------
- - - -- --
---------°
-------- --
--- -- --- --
---------
-----------
----- ---- - --
--------
------------ --------------------------
--- -- - - - - --
-----------
----------- --------------------------
----------- --------------------------
' No job supervision required for periodic monitoring and
--------------------------- --- ------- ------ --- ---- ------
----------------------------- -- ----- ---- ----- -- --- - ----
----------------------- -----------------------------------------------
-------------------------- --------------- ---- ------ ----
------------------------ --------------- ------ --------
---°-------------------°--- ---- ---- -------- ----- - - - - - --
------------------------- ----------------- -------- - -- ---
-------------------------- -- --- --- -------- -- ---- ------
--------------------------------- ---- ----------- - - - - --
------------------------------ -- ------------- ---- -------
--------------------------------- ------ --------- - - - ---
------°---°------------- ----- --------- --- ----- --- - - - - --
------------------- ------ --------- °-- -- --- --------
------------------------------- ----- --- -- ------ -------
------------------------- --------- ------ °------- -- --- ---
-------------------------- ------ ---- ------ --------- - - - - --
------------------------- ------ -- ---- --- ---------- - - - - --
----------------------- ---------- ---- ----------- - - ----
----------------------- --- ------ -------- -------- - - - ---
---------------------------- --- ---------- ------ ------ --
--------------------------- -- ---------- --------- -- ----
--------------------------------- ---------- --- -- -- -------
---------°---------- --- --- -- °--- --------- -------- --
--------------°---------------°------- -- --- ------- ------
-------------------------- -- ---- ----- ------- ------- - - - - --
-------------------------- -------------- ----------- - - - - --
------------------------------ ----------------- ---- - -----
-------------------------- ------------ -- ---- ------- - - - - --
------- --- ----- --------- - -- - --
------------------------ -- --- --- ---- -- --------- -- - - - - --
°------------------------- --- ---------------- ---- - - -- --
------------ ------------- - - - - --
--- --------------- --- ------- ---
reservoir filling
--- ----- ------
-------- ------
------------
---- -- --------
-- ---- - - - - ----
-------- -- ---
-- -------- - ---
------ --------
------- - - - ---
-- ----- - - ----
--- ----- - - - - --
- --- --- ---- ---
- ------- -- -- --
-------- -- ----
---- --- - -- ----
- -------- - - - --
-------- - - -- -- I
- ----- - - - - - --
--- ----- - - - - --
--- ---- --- ---
- ------- ---- --
- ------- - - - ---
------- ---- --
-- -- --- -- ----
--- --- - - - - --
--- ------- -- --
-- ------ -- -- --
-- --- --- ---- --
------- - - - - ---
-- ----- ------
---- -- ---- ----
----- ----- - - --
---- ---- - -----
activities (1 person
--------- ------
---------- - - -- --
---- ----- -- ------
- -- - - --
------------ -- ----------------------
- -------- - - - - --
-----------------------------------------------------
------------------------------------
--- ----- ---- ----
---------------------------------------------------
---- ------ - - - ---
---------- - - - - --
---- -- ---- - --- --
-- ----- ---------
-----------------------
--------- - - - - - --
--- ------ -- - - - --
----- -- --- - - - - --
---------------------------
----- ---- - - - - - --
-- -------- -- - - --
-- ------- - - --- --
- ---- ----- - -----
--- ------- - --
---- ----- ---- --
-- ------- - - -- --
----------------- •-------
------- --- --- - --
-- -- -- -- - - - ---
---- ----- ---- --
- ---- --- --- - - - --
-- ------ --- -- - --
- -- -------- - - - - --
--- ------- ------
job).
----- - - ----
------- - - - ---
-------------------------------------------
- ----- - - ----------------------------------------------
----- - - - - - --
------- - - - ---
- ---- - - - - - --
-- ------ -- - --
------ - - ----
-- --- ----
---- — -
---------------
-- ----- --- ---
-- ------- - - --
- -----------------------
- -- ------ - --
----------------------------------------
--- -- -- - - - ---
- ----- - -- - - --
----- -- - - ----
--- ---- ------
----- -- - - -- --
- --- -- --
--- -- - - - -- --
-------------
----- -- -- -- --
- ------ --- ---
-- --- ------ --
--- ---- - - -- --
-- --- -- - - -- --
------ - --- ---
- ------- - - - ---
---- - -----
--- -- --- - - - - --
— ---------
------ - - - - --
--- --- - - - ---
--- ----- - - - - --
---- -- - - ----
---- -- - --------------------------------------
-- ---- -- - - - - --
--- --- - - - - --
------- -------
- ------- - -----
-- ------- - - --
--- ----- - -----
-------- - - - - --
---- --- ---- --
°-- -- --- - ----- ---------------
- -- ---- - - - - --
-- -- ----- - - --
------- -------
--- -- --------- -
------- - - -- ---
- -------- - - - --
-------- - -- ---
---- ---- --- - --
---- -- -- - -- ---
- -------------
------ -- -- - ---
------- - --- --
--------- -- --
---------
-------- - - - - --
-- -- -- - - - - --
— ----- — --
- -- ---- -- ----
---- -- -- ------
-- ------ - - - - -------------------
---------- - - --
- ----- ------
------- - -- -- --
- -- -- -- - -- ---
-- - - ----
-- ------ - - - - --
- --
-------- - -- - --
- --- ----------
------ -- - - - - --
---- -- -- -- ----
-- ------ --- ---
--------- -- ---
--- -- --- - -----
--------------
-- ------ - -----
-- ------ - - - - --
---- --- -- --- --
------- - - - - --
- -- ---- -- - - --
----- --- ----- --
----- --- ------
— -----
--------- - - -- --
-------- --- ---
-- ---------- ---
---- -- ------- --
----- --- - - - - - --
-------- --- ---
-------- - - - - --
---- ---- - - -- - --
----- -- - -°--
------- -- - -- - --
----- --- -- ----
--------- - -- - --
- -- ---- --- -- --
---- ----- - --- --
----- ------ - ---
--- ----- - - - ---
-- -- ----- -- - - --
---- ---- -- -----
- --- ----- - - - ---
--------- -- - - --
-------- - -- - --
---- -- - - - ----
-- ------ --- ---
-- ------- - - - - --
------- -- - - - - --
-------- - - -----
-------- - - - - - --
---------------
Totals: 15.36 Net job hours: 1 358
Job supervisor costlhour
Vehicle description: Lt. duty pickup, 44, 3/4 ton
Cost breakdown:
Supervisor labor cost/hour: $44.31 per CDOT ($2.00 /hr above highest trade on job)
Vehicle ownership cost/hour: $3.07 per CRG
Vehicle operating cost/hour: $9.32 per CRG
Percent vehicle utilization: 25% Rationale: Minimal driving time (compact job site)
Adjusted vehicle cost/hour: $49.71
I
Job total Total project supervision cost $17,817
P- 2010 -026 post -mod4 bondcalc 01 b revised Page 15 of 15