Cost Estimates for Pipeline Abandonment per NEB Guidance Notes in Amended Table A-3

NEB Order Field Location From Facility Location To Facility Length Substance Pipe Spec Status Year Land Crossings 1.0 Engineering and 2.0 Abandonment Preparation 3.0 Abandonment In-Place 4.0 Special Treatment 5.0 Pipeline Removal 6.0 Above-Ground Facilities 7.0 Contingency

(m) OD (mm) WT (mm) Material Constructed Use Project Mgmt (20%) Access & Clean-up Purging & Cleaning Cut/Cap/Plug Post Abd Monitoring Plugging @ Crossings If Apoplicable Block Valves & Meter Stn (25%) Total

XG-056-54-95 Compeer 07-06-035-28W3 Well 07-01-035-01 W4M Pipeline 2,130 Natural Gas 114.3 3.20 Steel Operating 1995 Agriculture Cultivated None $ 15,505.13 $ 11,182.50 $ 2,795.63 $ 33,547.50 $ 44,730.00 no plans to remove $ 30,000.00 $ 19,381.41 $ 157,142.16

XC-P166-1-96 Esther 10-01-033-01W4 Injection Pump 08-11-033-29 W3M Injection Well 1,460 Salt Water 91.0 8.10 Fibreglass Operating 1996 Agriculture Cultivated None $ 12,898.50 $ 7,665.00 $ 3,832.50 $ 22,995.00 $ 30,660.00 no plans to remove $ 30,000.00 $ 16,123.13 $ 124,174.13

XG-P166-67-98 Wildboy b-33-A/94-P-10 Pipeline 01-34-120-12 W6M Nova Meter Station 34,000 Natural Gas 323.9 7.90 Steel Operating 1999 Low-productive Forest None $ 157,725.00 $ 178,500.00 $ 44,625.00 $ 535,500.00 $ 714,000.00 no plans to remove $ 30,000.00 $ 197,156.25 $ 1,857,506.25

XG-P166-5-99 Esther/Fusilier 10-24-032-29W3 Pipeline 15-13-032-01 W4M Pipeline 2,100 Natural Gas 114.3 3.20 Steel Operating 1999 Agriculture Cultivated None $ 15,371.25 $ 11,025.00 $ 2,756.25 $ 33,075.00 $ 44,100.00 no plans to remove $ 30,000.00 $ 19,214.06 $ 155,541.56

XO-P166-7-99 Esther/Court 09-02-033-29W3 Satellite 10-01-033-01 W4M Battery 1,200 Emulsion 163.1 6.10 Fibreglass Operating 1999 Agriculture Cultivated None $ 11,670.00 $ 6,300.00 $ 3,150.00 $ 18,900.00 $ 25,200.00 no plans to remove $ 30,000.00 $ 14,587.50 $ 109,807.50

XG-V037-17-2006 Chinchaga A-1-A/094-H-8 Pipeline 04-23-095-13W6 Pipeline 300 Natural Gas 168.3 4.80 Steel Operating 2006 Low-productive Forest None $ 7,338.75 $ 1,575.00 $ 393.75 $ 4,725.00 $ 6,300.00 no plans to remove $ 30,000.00 $ 9,173.44 $ 59,505.94

XG-H109-09-2006 Esther/Cout 07-01-033-01W4 Pipeline 10-31-032-28W3 Pipeline 4,400 Sweet Natural Gas 168.0 26.71 Pol Operating Agriculture Cultivated None $ 25,635.00 $ 23,100.00 $ 5,775.00 $ 69,300.00 $ 92,400.00 no plans to remove $ 30,000.00 $ 32,043.75 $ 278,253.75

$ 2,741,931.28
Cost Estimate Formulae Per NEB Guidance Table A-3
1.0 Engineering And Project General Project Management costs associated with regulatory, legal, financial, external relations, land, envl, helalth, safety, operations and other stakeholders.
Management Enginering and project management costs. Estimate 20% of parts 2, 3a, 4, 5, and 6.
2.0 Abandonment
Preparation

2a Land Access and Clean-up
2b Pipeline Purging and
Cleaning
3.0 Pipeline Abandonment-
in-Place
3a Basic Abandonment-in-
Place
3b Post-Abandonment
Activities
4.0 Special Treatment
(Crossings)
Access rights, permits, temp work space, damages, surveys, etc. Estimate $5,250/km based on NEB guidance.
Pump clean or draw down gas, pigging, cleaning and purging. Isolate sections as required. Testing and analysis for cleanliness. Waste storage and disposal.
Estimate a function of part 2a based on substance (1/4 for gas, 1/2 for liquid).
Install plugs to prevent water movement, removal of underground appurtenances, backfilling and reclamation.
Estimate $15,750/km based on non-challenging terrain.
Financial provisions for periodic monitoring and for contingencies, such as later removal of some facilities. Includes subsidence, floating pipe or discovery of
contamination. Estimate $21,000/km based on NEB 66:1 annuity factor.
Funds to facilitate cut/fill/cap of road/rail/utility crossings and treatment of environmentally sensitive areas such as water crossings. Estimate $35,000 per crossing.

Provisions for pipeline removal where anticipated - costs include removal of impediments and topsoil, excavation, cutting, capping, removal, transportation and
5.0 Pipeline Removal disposal of pipeline and associated facilities. Backfil, compaction and land restoration. Estimate $150,000/km, where applicable.
Purging, cleaning and site reclamation including demolition and disposal of material and land restoration and reclamation. Estimate $15,000 per block valve, $50,000
6.0 Above-Ground Facilities per meter station.
7.0 Contingency Allowances to cover quality of project cost estimate and project uncertainty. Estimate 25% of parts 2, 3a, 4, 5, and 6.