2011-07-14_PERMIT FILE - P2010026

• Permit No: P2010026
• IBM Index Class Name: Permit File
• Doc Date: 7/14/2011
• Doc Name: Response to your review of 06/09/2011
• From: Shell International Exploration & Production
• To: DRMS
• Email Name: THM
• Media Type: D
• Archive: No

Shell Frontier Oil & Gas Inc.
FINANCIAL WARRANTY CALCULATION
JOB SUPERVISION COSTS
Site East RD &D Pilot Project Date July 12, 2011
P- 2010 -026 bondcalc 01 a Page 17 of 17
Equipment or
Number of
Total task
CPM
Net task
Task No,
Description
Acres
I crew
units
hours
charting
hours
m------
3
310.65
----- -1 - ---
2
---- ------ --- ---- ------------ --
Borehole P &A
-------na -------
na
--De-m -cew --
Drill riQ +crew
--- ---- - - - - - --
3
--- -----
na
- - --
see note
-------------------
0.00
--- --
3
------------------------------------------------------------------
Storm water pond backfill
- _____ .......
na_____
-
Cat DST - SU
3
1.87
all tc net____
-- --- --- ------ --
1 87
--- --
4
- - --- - - - - -- --------- ----------- ----- - - - - --
Site regrading______________
-
na_____
------------- - - - - --
Cat DST - SU
--------- - - - ----
-
51.58
all to net
__ _ ____
51.58
5
_______________________________
Access road regrading
______
na
----------- -- - -- ---
Cat D8T - SU
- ______ -------
3
- _________
13.31
--------- -- - - - - --
all to net
-------------------
13.31
----- -- - - ----
6
--------------------------------------------------- ---- ---- - - - - --
Ri in
�p-- R-----------------------------------------------
------ -- -- - - - ---
na
-------------------
Cat D8 - SU
--- ----------- --
3
--- ---- ---- - - - - --
12.21
---- ------- - - -- --
all to net
-------------------
1 2.2 1
7
- - - - --
Soil replacement
- - -- --
na
-------- ----- - - - - --
Ca 632____
----------- - - - - --
auto et
-------------------
34.47
_ -----
8a
- ------------ -------------------------------
Revegetation - Pinyon /Juniper ridgetop areas
__ _ - -----
2.91
- _
Rev. crew
_______2_______
2
______
3.91
---
all to net
-------------------
3.91
----- -- - - -- --
Sb
------------------------------------ -- ------ -------- ---- ---- - - - ---
ReveQetation : Mid_slo�e areas_______________________
---- ------ - -- ---
8.27
---------- ------- --
Rev_ crew
--- ---- --- - - -- --
---- --- -- -- -- ----
-- -------- -- -----
to net
-------------------
- --
8c
- -- - -- -- -
- Revegetation Upland drainage areas
1 77
Rev. crew
_2
2
___________6.66
163
____all
all to net
_____________
1.63
- -- - --- --- - - - ---
Mobilization /demobilization
-- - --
na
-- --------------
Transport rigs
-- - - - - - --
27
--- - - - --- -
4.00
-- ---- -- -- - --
ail to net
---- ---- - -----
4 00
-9 -----
10
----------------------------------- -------------------------------
Subsurface reclamation
- ------
na
- - --- --
Water truck
1
na
--------------
sae note
0.00
*NOTE: Direct borehole sealing cost already includes charges
for supervision.
See BOREHOLE
DATA sheet
for more information.
---- --- - - -- --
--- -- -- - - - - --
----- ----- ---
------------
----- -- - - - - --
----- -- - -----
----- -- ------
-------------
-------------
----- -- - - - - --
-------------
--- ------ - --
--------- - ---
----- -- ------
--- -- -- ------
------- - -----
---- --- - - - - --
----- -- - -- - --
-- --- -- - - - - --
-------------
-------------
----- -- - - - ---
-------------
--------------
-------------
----- -- - - - - --
-------------
-------- - ----
-------------
-------------
----- ---- ----
----- ---- ---
------- - -- - --
-------------
**NOTE., No job supervision required for periodic monitoring
------------------------------------ ------- ---- --- ------ ---- - - - ---
------------------------------------------- --------- ---- ---- - - - ---
--------------------------------------- --- ---------- ---- ---- - -----
--- — -------------------------------------------------------------
------------------------------------ ------- ---- ----- ---- --- - - - - ---
-------------------------------------- ----- ----- ----------- - - - - ---
------------------------------------ -- --- -- ---- --- ----- --- --------
------------------------------------ ---- ------ -------------- ------
----------------------------------- ---- ------- ---- -- ---- --- --- - --
----------------------------------- -------- ---- --- ---------- - - - - --
----------------------------------- --------------------------------------------------
----------------------------------- -------------------------------
----------------------------------- -------------------------- -----
----------------------------------- -------- ---- ----------- -- -- - - --
----------------------------------- ------- ----- ------ ------- -- - ---
---------------------------------- ------ --- --------- -- ---- -- - - ---
----------------------------------- -------- -- ------ ---- ----- - -- ---
----------------------------------- ----- ------ -- ------------ - - - ---
--------------------------------- ----------- ------------ - - - ---
----------------------------------- ----- ---- ------ ----------------
---------------------------------- ----- --- ----- -- ---- ------ - - - ---
----------------------------------- ---- ------- ------ ---- ---- - - - ---------------------
----------------------------------- ----- ------ -- ---- ---- ---- - - - ---------------------
----------------------------------- -------------------------------
---------------------------------- -- ------ ----- ------ -- --- - - - -- --------------------
----------------------------------- ---- -------- ----- ---- ---- - - - - ------------
----------------------------------- ------ ----- ------ ---- ---- - - ----------------------
----------------------------------- ---- ------------- ---- ---- - - --------------
----------------------------------- -------------------------------
----------------------------------- ---- ---- ---- ---- ---- ----- - - - - --
----------------------------------- ---- ---- ------- ---------- - -- - ------------
---------------------------------- ----- ---- ------- --------- - - -- --
-------------------------------------- --- --- -- ---------- --- - - --- --
----------------------------------- ---- ---- ------- ------ -- -- - --- --
and reservoir
--- ------- - -----
-------------- --
-- ----- -- ------
-------- -- --- - --
---- ------ - --- --
--- ---- ------- --
------------------
------------------
------------------
-------- -- -- - - --
----------- - - - --
---- ---- -- - - - ---
-------- -----------------------------
-------------------------------------
--------------------------------------
--------------------------------------
--------------------------------------
--------------------------------------
--------------------------------------
--- ----- -- - --- --
------------------
- -------
- -------
------------------
------------------
- -------
- ------- -- -- - ---
-------- --------
--------- --------
filling activities (t
------- --- --- -- - - --
-------------------
----------- - - -- ---
---- --- ------ - - - - --
------- ------ - --- --
--- ---- -- ---- ------
---------------- ---
---------------- ---
- -- -- ------ -- - -- ---
- --- ------------
------ ----- -- --- - --
--- --- ---- --- - -- - --
- -- -------- - - -- - --
------- ------ - - - ---
--------------- ----
-------------------
-- ----- ----- -- -- - --
--- -- -- ----- - - -- - --
--- ----- ---- -------
--- ----- --- ------ --
----- ------ --------
---------- --- --- - --
- -- ------- ---- -- - --
------------------------------------
--- ---------------------------------
------------------------------------
------------------------------------
- person job).
----- --- - ---- --
---------- --- - --
--- ---- --- - - - - --
--- ----- -- --- ---
--- --- -- -- -- ----
--- ------------
- -- ---- --- - - - - --
--- ----- -- - - -- --
--- ---- --- - - ----
----------------
--- ------- - - - - --
--- ---- --- - -- - --
--- --- ---- - --- --
----- --- -- - -- - --
--- -- --- -- - -- - --
-------- -- - -- - --
-- ------ --------
------ ------ - - --
------- --- -- -- --
--- ---- --- - - - - --
--- ----- -- - -- ---
----------------
----------------
--- ------- - - - - --
--- ---- --- - - ----
----------------
--- -- --- -- - -- - --
----- -- --- - - - ---
----- --- -- - -- - --
----- ----- ------
------------------
------------------
------------------
------------------
------------------
------------------
------ ----- - - - ---
------ --- -- - - - ---
--- ------- - - - ----
------------------------------------
------------------------------------
- ----------------
-----------------
------------------
------------------
------------------
------------------
------------------
------------------
------------------
- ---- ---- -- - - ----
------------------
------------------
------------------
-----------------
------------------
--- ---- -- -- -- - - --
------------------
-- ---------------
-- ------- -- - - ----
------------------
— ----------------
------------------
----- ------------
---- ----- -- - - - ---
------- - --------
- --- ------- - - -- --
-----------------
--- -------- - -----
--- -------- - -- - --
--- ------- - - -- - --
--------- --- -- - --
------ ----- --- ---
-----------------
-----------------
---- ------- - --- --
---- ----- -- - --- --
--- ------- - - -- ---
-----------------
---- ----- -- - - - - --
--- -- ---- -- - - - - --
----- ---- ---- ----
----- ---------- --
------ -- --- - -- - --
---- --- ---- - -----
-----------------
-- -------- ---- - --
---- ------- - -- - --
- -- -------- - --- --
---- ----- -- - - - - --
-----------------
----- ---- -- -- - - --
--------- -- - - - - --
--------- -- - -- - --
-------- --- - -- - --
----- -- ---- - -----
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
-------------------
------------------
--------------- - --
Totals: 12.20 Net job hours: 440
Job supervisor cost /hour
Vehicle description: Lt. duty pickup, 4x4, 3/4 ton
Cost breakdown:
Supervisor labor cost/hour: $42.45 per CDOT ($2.00 /hr above highest trade on job)
Vehicle ownership cost/hour: $3.13 per CRG
Vehicle operating cost/hour: $8.26 per CRG
Percent vehicle utilization: 25% Rationale: Minimal driving time (compact job site)
Adjusted vehicle cost/hour: $47.64
Job total Total project supervision cost: $20,975
P- 2010 -026 bondcalc 01 a Page 17 of 17