AFPC Cost Estimating Tool (7.02)
AFPC Cost Estimating Tool (7.02)
AFPC Cost Estimating Tool (7.02)
Well Name
Cost number . . . .
DRILLING TIMES
Ensure hole sections are in sequential order
Depth Section ROP Time Casing Top of casing Directional
Mud
Section (m) length (m) (m/hr) (days) (days) (m) Drilling
22" - - - - - - N/A No
17 1/2" 400 400 10 1.67 2.0 - N/A No
12 1/4" (1) 1,200 800 8 4.17 3 - No
12 1/4" (2) - - - - No
12 1/4" (3) - - - - - - N/A No
8 1/2" (1) 2,300 1,100 5 9.17 3 No
8 1/2" (2) - - - - No
8 1/2" (3) - - - - - - WBM - Intermediate
No section
6" (1) - - - - No
6" (2) - - - - No
6" (3) - - - - - - N/A No
ABANDON / SUSPEND
COMPLETION
ADDITIONAL COSTS
Overview
Time (days) Cost
Drill to well TD 20.0 $701,165
TD logging 0.0 $0
Run production casing/liner 0.0 $152,111
Completion 0.0 $172,617
Total (including rig move) 20.0 $1,025,893
Comments:
Time v Depth graph (plan)
Days
500
Depth AH (m)
1,000
1,500
2,000
2,500
Depth Plan Days Plan Cost/$1000
Phase Labels Depth AH Step Days * Cumm. Days Step Cost * Cumm. Cost
Preparation - - - 95,371 95,371 95,371
Re-entry - - - - 95,371 95,371
Drill 22" Hole - - - - 95,371 95,371
18 5/8" Csg 18 5/8" Csg - - - - 95,371 95,371
Drill 17 1/2" hole 400 1.7 1.7 45,250 140,621 140,621
13 3/8" Csg 13 3/8" Csg 400 2.0 3.7 105,919 246,540 246,540
Drill 12 1/4" hole (1) 1,200 4.2 7.8 107,457 353,997 353,997
9 5/8" Csg 9 5/8" Csg 1,200 - 7.8 101,906 455,902 455,902
Drill 8 1/2" hole (1) . 2,300 9.2 17.0 245,263 701,165 701,165
8.5" (2) hole 2,300 - 17.0 - 701,165 701,165
8 1/2" (3) hole 2,300 - 17.0 - 701,165 701,165
Evaluate 2,300 - 17.0 - 701,165 701,165
7" Csg/Liner 7" Casing 2,300 - 17.0 152,111 853,277 853,277
Drill 6" hole (1) . 2,300 - 17.0 - 853,277 853,277
6" (2) hole Core 2,300 - 17.0 - 853,277 853,277
6" (3) hole Drill 6" 2,300 - 17.0 - 853,277 853,277
Evaluate Evaluate 2,300 - 17.0 - 853,277 853,277
4 1/2" Csg/Liner 4 1/2" liner 2,300 - 17.0 - 853,277 853,277
Abandon 2,300 - 17.0 - 853,277 853,277
Suspend Suspend 2,300 - 17.0 - 853,277 853,277
Completion Completion 2,300 - 17.0 172,617 1,025,893 1,025,893
Repair 2,300 - 17.0 - 1,025,893 1,025,893
22" 17 1/2" 12 1/4" 8 1/2" 6"
Site ABAND /
Rig Move Intermediate COMP TOTAL
Preparation Drilling Casing Drilling Casing Drilling(1) Drilling(2) Drilling(3) Evaluation Casing Drilling(1) Drilling(2) Drilling(3) 8 1/2 TD log 7" liner / casing Drilling(1) Drilling(2) Drilling(3) 6 TD logging 4 1/2" liner SUSP
logging
9953 ALLOCATION PAYROLL RIG STAFF - 2,154 - - 1,197 1,436 2,992 - - - - 6,582 - - - - - - - - - - - - 14,360
6121 RIG RENTAL - - - - 17,955 21,546 44,888 - - - - 98,753 - - - - - - - - - - - - 183,141
6122 DRILLING EQUIPMENT RENTAL - 1,094 - - 608 729 2,630 - - - - 4,331 - - - - - - - - - - - - 9,391
6131 DIRECTIONAL DRILLING & SURVEYING - 2,929 - - 2,541 1,953 4,948 - - - - 12,631 - - - - - - - - - - - - 25,001
6133 MUD ENGINEERING & MUDPLANT - 380 - - 548 658 1,371 - - - - 3,016 - - - - - - - - - - - - 5,974
6141 MUD LOGGING - 2,025 - - 1,463 1,755 3,656 - - - - 8,044 - - - - - - - - - - - - 16,943
7164 FUEL - - - - 4,477 5,373 11,193 - - - - 24,624 - - - - - - - - - - - - 45,667
7165 WATER - - - - 91 109 227 - - - - 499 - - - - - - - - - - - - 925
DEPTH RELATED COSTS
6132 CEMENTING SERVICES - 3,094 - - 1,719 4,267 4,297 - - - - 9,454 - - - - - - - - - - - - 22,832
6134 CASING SERVICES - - - - - 2,224 - - - - 469 - - - - - 1,190 - - - - - - - 3,883
6137 MUD & BRINE TRANSPORT - 1,306 - - 726 871 1,814 - - - - 3,991 - - - - - - - - - - - - 8,708
6152 TUBING SERVICES - - - - - - - - - - - - - - - - - - - - - - - 1,373 1,373
6153 PRODUCTION LOGGING - - - - - - - - - - - - - - - - - - - - - - - - -
6154 COMPLETION SERVICES - 42 - - 23 28 59 - - - - 129 - - - - - - - - - - - - 281
616x ELECTRICAL LOGGING - - - - - - - - - - - - - - - - - - - - - - - - -
7111 BITS & COREHEADS - - - - 9,720 - 19,440 - - - - 35,640 - - - - - - - - - - - - 64,800
7121 CASING - - - - - 46,688 - - - - 88,674 - - - - - 131,452 - - - - - - - 266,814
7122 CASING ACCESSORIES - - - - - 3,256 - - - - 3,499 - - - - - 5,641 - - - - - - - 12,396
7131 MUD FLUIDS & CHEMICALS - - - - - - - - - - - 12,890 - - - - - - - - - - - - 12,890
7133 COMPLETION FLUIDS & CHEMICALS - - - - - - - - - - - - - - - - - - - - - - - - -
7134 CEMENT - - - - - 3,936 - - - - - - - - - - - - - - - - - - 3,936
7135 CEMENT ADDITIVES - - - - - 1,378 - - - - - - - - - - - - - - - - - - 1,378
7141 TUBING, XO, PUP JOINTS - - - - - - - - - - - - - - - - - - - - - - - 120,245 120,245
7143 TUBING ACCESSORIES - - - - - - - - - - - - - - - - - - - - - - - - -
ONCE OFF COSTS
6111 LOCATION PREPARATION 24,283 - - - - - - - - - - - - - - - - - - - - - - - 24,283
6125 MOB / DEMOB / RIG MOVING - 32,400 - - - - - - - - - - - - - - - - - - - - - - 32,400
6135 FISHING & MILLING SERVICES - 125 - - 70 84 174 - - - - 383 - - - - - - - - - - - - 836
6136 INSPECTION SERVICES - - - - - - - - - - - - - - - - - - - - - - - - -
6138 WORKSHOP SERVICES - - - - - - - - - - - 2,000 - - - - - - - - - - - - 2,000
6139 OTHER DRILLING SERVICES - - - - - - - - - - - - - - - - - - - - - - - - -
6143 PROD. TESTING / PERFORATION - - - - - - - - - - - - - - - - - - - - - - - - -
6144 CORE ANALYSIS - - - - - - - - - - - - - - - - - - - - - - - - -
6145 CORING SERVICES - - - - - - - - - - - - - - - - - - - - - - - - -
6151 STIMULATION SERVICES - - - - - - - - - - - - - - - - - - - - - - - - -
6155 SITE RESTORATION 1,630 - - - - - - - - - - - - - - - - - - - - - - - 1,630
7123 WELLHEAD - 15,239 - - - - - - - - - - - - - - - - - - - - - - 15,239
7136 STIMULATION CHEMICALS - - - - - - - - - - - - - - - - - - - - - - - - -
7139 OTHER ADDITIVES - - - - - - - - - - - - - - - - - - - - - - - - -
7142 COMPLETION PACKERS - - - - - - - - - - - - - - - - - - - - - - - 8,100 8,100
7144 X-MAS TREE - - - - - - - - - - - - - - - - - - - - - - - 27,206 27,206
7145 PUMPING UNIT / ACCESSORIES - - - - - - - - - - - - - - - - - - - - - - - - -
Base Cost Estimate (no contingency) 25,913 60,788 - - 41,137 96,290 97,688 - - - 92,642 222,966 - - - - 138,283 - - - - - - 156,924 932,630
P50 cost estimate (includes contingency) 28,504 66,866 - - 45,250 105,919 107,457 - - - 101,906 245,263 - - - - 152,111 - - - - - - 172,617 1,025,893
Conversion factors
1 $US = 0.7407 EURO as per assumption used 22/11/2010 - data provided by TDE/2
1 $US = 46 SYP Assumed number based on the exchange rate used at wellsite for converting SYP
EURO
USD
SYP
Rig 2 Rig 4
rig move dis 20
Cost estimate 2 0.1
AFPC
Contrac account cost/day
ch Contractor t No code Cost element
DRILLING RIG
EDC - 14 142/S 03 6125 Rig move <10km
EDC - 14 142/S 03 6125 Rig move <50km
EDC - 14 142/S 03 6125 Rig move <100km
EDC - 14 142/S 03 6125 Rig move >100km
EDC - 14 142/S 03 6121 Operating rate 13,500.00
EDC - 14 142/S 03 6121 Company meals charge
EDC - 14 142/S 03 6121 DSV Crew Change <500km
EDC - 14 142/S 03 6121 DSV Crew Change <1000km
EDC - 14 142/S 03 6121 DSV Crew Change >1000km
Admasco - 8 14-S028 6125 Rig move <10km
Admasco - 8 14-S028 6125 Rig move <50km
Admasco - 8 14-S028 6125 Rig move <100km
Admasco - 8 14-S028 6125 Rig move >100km
Admasco - 8 14-S028 6121 Operating rate 16,850.00
Admasco - 8 14-S028 6121 Company meals charge
Admasco - 8 14-S028 6121 DSV Crew Change <500km
Admasco - 8 14-S028 6121 DSV Crew Change <1000km
Admasco - 8 14-S028 6121 DSV Crew Change >1000km
V&T - 2 16/32028 6125 Rig move <10km
V&T - 2 16/32028 6125 Rig move <50km
V&T - 2 16/32028 6125 Rig move <100km
V&T - 2 16/32028 6125 Rig move >100km
V&T - 2 16/32028 6121 Operating rate 9,120.00
V&T - 2 16/32028 6121 Company meals charge
V&T - 2 16/32028 6121 DSV Crew Change <500km
V&T - 2 16/32028 6121 DSV Crew Change <1000km
V&T - 2 16/32028 6121 DSV Crew Change >1000km
V&T - 4 16/32028 6125 Rig move <10km
V&T - 4 16/32028 6125 Rig move <50km
V&T - 4 16/32028 6125 Rig move <100km
V&T - 4 16/32028 6125 Rig move >100km
V&T - 4 16/32028 6121 Operating rate 7,980.00
V&T - 4 16/32028 6121 Company meals charge
V&T - 4 16/32028 6121 DSV Crew Change <500km
V&T - 4 16/32028 6121 DSV Crew Change <1000km
V&T - 4 16/32028 6121 DSV Crew Change >1000km
TUBULAR HANDLING
SAPESCO 2/S011/9 Casing Running
SAPESCO 2/S011/9 6134 18 5/8 casing
SAPESCO 2/S011/9 6134 13 3/8 casing
SAPESCO 2/S011/9 6134 9 5/8 casing
SAPESCO 2/S011/9 6134 7 casing
SAPESCO 2/S011/9 6134 4 1/2 liner
SAPESCO 2/S011/9 6134 3 1/2 liner
SAPESCO 2/S011/9 6134 JMA connections
SAPESCO 2/S011/9 Casing Pulling
SAPESCO 2/S011/9 6134 18 5/8 casing
SAPESCO 2/S011/9 6134 13 3/8 casing
SAPESCO 2/S011/9 6134 9 5/8 casing
SAPESCO 2/S011/9 6134 7 casing
SAPESCO 2/S011/9 6134 4 1/2 liner
SAPESCO 2/S011/9 6134 3 1/2 liner
SAPESCO 2/S011/9 Tubing Running
SAPESCO 2/S011/9 6152 5 and 4 1/2 tubing
SAPESCO 2/S011/9 6152 3 1/2 and less
SAPESCO 2/S011/9 6152 JMA connections
SAPESCO 2/S011/9 Tubing Pulling
SAPESCO 2/S011/9 6152 5 and 4 1/2 tubing
SAPESCO 2/S011/9 6152 3 1/2 and less
SAPESCO 2/S011/9 Dual Tubing Running / Pulling
SAPESCO 2/S011/9 6152 Dual Tubing 3 1/2 - running
SAPESCO 2/S011/9 6152 Dual Tubing 3 1/2 - pulling
SAPESCO 2/S011/9 Bucking Operations
SAPESCO 2/S011/9 6134 18 5/8 casing
SAPESCO 2/S011/9 6134 13 3/8 casing
SAPESCO 2/S011/9 6134 9 5/8 casing
SAPESCO 2/S011/9 6134 7 casing
SAPESCO 2/S011/9 6134 4 1/2" liner
SAPESCO 2/S011/9 6134 3 1/2" liner
SAPESCO 2/S011/9 6134 JMA connections
SAPESCO 2/S011/9 Pipe laying operations
SAPESCO 2/S011/9 6134 Greater than 13-3/8" - less or equal 18-5/8"
SAPESCO 2/S011/9 6134 Greater than 9-5/8" - less or equal 13-3/8"
SAPESCO 2/S011/9 6134 Greater than 7" - less or equal 9-5/8"
SAPESCO 2/S011/9 6134 Greater than 5"- less or equal 7"
SAPESCO 2/S011/9 6152 Greater than 3-1/2" - less or equal 5"
SAPESCO 2/S011/9 6152 Less or equal 3.1/2"
SAPESCO 2/S011/9 Equipment
SAPESCO 2/S011/9 6152 2.3/8" to 5.1/2" Single Tubing Tong 288.24
SAPESCO 2/S011/9 6152 2.7/8" to 3.1/2" Dual Tubing Tong 285.84
SAPESCO 2/S011/9 6152 Tubing Tong Power Unit 145.20
SAPESCO 2/S011/9 6152 Tubing Tong Speed Control System 186.24
SAPESCO 2/S011/9 6134 Single Joint Compensator (elevator?) 0.00
SAPESCO 2/S011/9 6134 150 Ton Spider Elevator and Slips 53.76
SAPESCO 2/S011/9 6134 150 ton Dual Spider Elevator 65.76
SAPESCO 2/S011/9 6134 150 ton Dual Spider Slips 33.12
SAPESCO 2/S011/9 6134 Slip Segment 19.68
SAPESCO 2/S011/9 6134 Spreader Bar for Dual Tubing 0.00
SAPESCO 2/S011/9 6152 3.1/2" Slip Type Single Joint Elevator 6.48
SAPESCO 2/S011/9 6152 2.7/8" Slip Type Single Joint Elevator 6.48
SAPESCO 2/S011/9 6152 2.3/8" Slip Type Single Joint Elevator 6.48
SAPESCO 2/S011/9 6134 Stabbing Guides (unit rate per called-out guide) 18.72
SAPESCO 2/S011/9 6134 18.5/8” Casing Tong 333.36
SAPESCO 2/S011/9 6134 18.5/8” Side Door Casing Elevator 96.96
SAPESCO 2/S011/9 6134 18.5/8" Single Joint Casing Elevator 32.40
SAPESCO 2/S011/9 6134 18.5/8" Casing Slips 32.40
SAPESCO 2/S011/9 6134 7" to 13.3/8" Casing Tong 620.16
SAPESCO 2/S011/9 6134 Casing Tong Power Unit 145.20
SAPESCO 2/S011/9 6134 4 ½" to 18.5/8" Bucking Machine 126.48
SAPESCO 2/S011/9 6134 Joint Make-up Analyser 328.56
SAPESCO 2/S011/9 6134 Pipe Laying Equipment 1,359.12
SAPESCO 2/S011/9 6134 Drifts (unit rate per called-out drift) 0.00
DIRECTIONAL DRILLING
AL MANSOO145/S02 6131 Electronic Magnetic Multi Shot Equipment
AL MANSOO145/S02 6131 Solid state, standard size 17.00
AL MANSOO145/S02 6131 Heat shield for above 14.00
AL MANSOO145/S02 6131 Solid state, slim hole size, including heat shield 57.50
AL MANSOO145/S02 6131 Magnetic Single Shot Equipment
AL MANSOO145/S02 6131 Film based 5.00
AL MANSOO145/S02 6131 Heat shield for above 2.00
AL MANSOO145/S02 6131 Magnetic single shot processing kit 2.00
AL MANSOO145/S02 6131 Gyroscopic Survey Tools
AL MANSOO145/S02 6131 Intertial Navigation North Seeking Gyro - continuous surface read out
AL MANSOO145/S02 6131 Heat shield for above
AL MANSOO145/S02 6131 Wireline unit for above
AL MANSOO145/S02 6131 Non Magnetic Drill Collars
AL MANSOO145/S02 6131 Non-Magnetic Drill Collars
AL MANSOO145/S02 6131 4 3/4” x 9m 11.25
AL MANSOO145/S02 6131 6 1/2” x 9m 13.00
AL MANSOO145/S02 6131 8” x 9m 15.00
AL MANSOO145/S02 6131 9 1/2" x 9m 14.00
AL MANSOO145/S02 6131 Pony Non-Magnetic Drill Collars
AL MANSOO145/S02 6131 All lengths from 1.5m - 6m
AL MANSOO145/S02 6131 4 ¾’ 4.00
AL MANSOO145/S02 6131 6 1/2” 5.00
AL MANSOO145/S02 6131 8” 7.00
AL MANSOO145/S02 6131 9 1/2" 9.00
AL MANSOO145/S02 6131 Pony Drill Collars
AL MANSOO145/S02 6131 All lengths from 3m - 6m
AL MANSOO145/S02 6131 4 ¾” 3.00
AL MANSOO145/S02 6131 6 1/2” 3.75
AL MANSOO145/S02 6131 8” 5.00
AL MANSOO145/S02 6131 9 1/2” 8.00
AL MANSOO145/S02 6131 Non-Magnetic Flexible Drill Collars
AL MANSOO145/S02 6131 4 ¾” x 9m 50.00
AL MANSOO145/S02 6131 4 ¾’ x 5m 40.00
AL MANSOO145/S02 6131 6 1/2” x 9m 55.00
AL MANSOO145/S02 6131 6 ¾’ x 5m 43.00
AL MANSOO145/S02 6131 8” x 9m 55.00
AL MANSOO145/S02 6131 8" x 5m 50.00
MUD LOGGING
Petroservice 148/S04 6141 Operating rate 650.00
Petroservice 148/S04 6141 Moving rate 500.00
WIRELINE LOGGING
Schlumberger 616x TLC operations
Schlumberger 616x AIT-Light
Schlumberger 616x HALS-Light
Schlumberger 616x MCFL-Light
Schlumberger 616x NGT
Schlumberger 616x PEX-Light
Schlumberger 616x BHC
Schlumberger 616x UBI
Schlumberger 616x FMI
Schlumberger 616x DSI
Schlumberger 616x CMR
Schlumberger 616x AMS
Schlumberger 616x XPT (no sample)
Schlumberger 616x XPT (sample only)
Schlumberger 616x MDT (no sample)
Schlumberger 616x MDT (sample only)
Schlumberger 616x CSS
Schlumberger 616x call out
DRILLING FLUID
EMEC 70/S027 6133 Mud engineer for mud plant 150.00
EMEC 70/S027 6133 Mud engineer - rig 150.00
EMEC 70/S027 6133 Solids control advisor 135.00
EMEC 70/S027 6133 Daily Service Charge (Area Manager for Dmascus & 225.00
EMEC 70/S027 6137 Fluid tanker overnight stand by rate - 15m3 125.00
EMEC 70/S027 6137 Fluid tanker overnight stand by rate - 30m3 260.00
EMEC 71/P027 7131 WBM - 22" spud mud
EMEC 71/P027 7131 WBM - 17 1/2" spud mud
EMEC 71/P027 7131 WBM - 17 1/2" intermediate section
EMEC 71/P027 7131 WBM - 12 1/4" spud mud
EMEC 71/P027 7131 WBM - 12 1/4" intermeciate section
EMEC 71/P027 7131 WBM - 8 1/2" intermediate section
EMEC 71/P027 7131 WBM - 8 1/2" reservoir section; TD <3500
EMEC 71/P027 7131 WBM - 8 1/2" reservoir section; TD >3500
EMEC 71/P027 7131 OBM - 8 1/2" reservoir section; TD <3500
EMEC 71/P027 7131 OBM - 8 1/2" reservoir section; TD >3500
EMEC 71/P027 7131 WBM - 6" reservoir section; TD <3500
EMEC 71/P027 7131 WBM - 6" reservoir section; TD >3500
EMEC 71/P027 7131 OBM - 6" reservoir section; TD <3500
EMEC 71/P027 7131 OBM - 6" reservoir section; TD >3500
EMEC 71/P027 7133 Completion fluid & chemicals
CIVIL WORKS
Vartanian 6111 Location preparation
Vartanian 6155 Site restoration
CASING
AFPC purchase 7121 13.3/8" 68 N80 R3 PXB BTC SML - SUPPLIED IN JOINTS
AFPC purchase 7121 9.5/8" ,40LBS/FT, N80 R3 PXB BTC SML - SUPPLIED IN JOINTS
AFPC purchase 7121 7" 29 L80 R3 BXP VASUPERIOR, SML - SUPPLIED IN JOINTS
AFPC purchase 7121 7" 32# L80 R3 PXB NVAM SML - SUPPLIED IN JOINTS
AFPC purchase 7121 7" 32# L80 R3 BXP AMS SML - SUPPLIED IN JOINTS
AFPC purchase 7121 4.1/2" 13.5 L80 R3 PXB NVAM SML - SUPPLIED IN JOINTS
AFPC purchase 7121 4.1/2" 13.5 L80 R3 PXB AMS SML - SUPPLIED IN JOINTS
CASING ACCESSORIES
TOP-CO 143/P-05 7122 18 5/8" Stab in Float Shoe
purchase 7122 18 5/8" centraliser
TOP-CO 143/P-05 7122 13 3/8" stab in Float Shoe
TOP-CO 143/P-05 7122 13 3/8" Float Shoe
TOP-CO 143/P-05 7122 13 3/8" Float Collar
TOP-CO 143/P-05 7122 13 3/8" plug x 2
purchase 7122 13 3/8" centraliser
TOP-CO 143/P-05 7122 9 5/8" Stab in Float Shoe
TOP-CO 143/P-05 7122 9 5/8" Float Shoe
TOP-CO 143/P-05 7122 9 5/8" Float Collar
TOP-CO 143/P-05 7122 9 5/8" plug x 2
purchase 7122 9 5/8" centraliser
TOP-CO 143/P-05 7122 7" Float Shoe
TOP-CO 143/P-05 7122 7" Float Collar
TOP-CO 143/P-05 7122 7" plug x 2
purchase 7122 7" centraliser
purchase 7122 4 1/2" liner hanger
Sapesco 7122 Liner Hanger Services
TOP-CO 143/P-05 7122 4 1/2" Float Shoe
TOP-CO 143/P-05 7122 4 1/2" Float Collar
TOP-CO 143/P-05 7122 4 1/2" plug x 2
purchase 7122 4 1/2" centraliser
TUBING
AFPC 7141 4.1/2" , 12.6, L80-13CR R2 PXB NK3SB - SUPPLIED IN JOINTS
AFPC 7141 4.1/2" 12.6 L80-13CR R2 PXB FOX-K SML - SUPPLIED IN JOINTS
AFPC 7141 3.1/2" , 9.2 , L80-13CR R2 PXB NK3SB - SUPPLIED IN JOINTS
AFPC 7141 3.1/2" 9.2 L80-13CR R2 PXB FOX-K SML - SUPPLIED IN JOINTS
AFPC 7141 3.1/2" 9.2 ,L80 E , R2 PXB NK3SB SML - SUPPLIED IN JOINTS
TUBING ACCESSORIES
Baker 7143 Tubing accessories - 3 1/2" non selective
Baker 7143 Tubing accessories - 3 1/2" single selective
Baker 7143 Tubing accessories - 4 1/2" non selective
Baker 7143 Tubing accessories - 4 1/2" single selective
Baker 7143 Tubing accessories - 4 1/2" cemented comp - prod
Baker 7143 Tubing accessories - 4 1/2" cemented comp - inj
Baker 7143 Tubing accessories - 3 1/2" cemented comp - prod
Baker 7143 Tubing accessories - 3 1/2" cemented comp - inj
7143 tubing retrievable flapper type safety valve
7143 F Nipple
7143 R Nipple
7143 Slim hole landing collar (3 1/2")
7143 Double float shoe (3 1/2")
7143 TUSME-5, tubing retrievable flapper type safety valve
7143 Slim hole landing collar (4 1/2")
7143 Double float shoe (4 1/2")
7143 TR SCSSSV
7143 Crossover 3 1/2" x 4 1/2".
7143 K-22 Anchor Seal, Size 81-47
7143 7" SABL-3 Permanent Packer, Size 85SABL47-38.
7143 5" Millout Extension c/w x-over to 3-1/2" NVAM
7143 3 1/2" WEG
7143 SSD 3-1/2" x 2.81", F Profile, Model # CMD
7143 7" SABL-3 Permanent Packer, Size 85SABL47-38
7143 5" Millout Extension c/w x-over to 4-1/2" NVAM
7143 SSD 4-1/2" x 3.81", F Profile, Model # CMD
7143 Seal assembly LE-22
7143 FB-1 packer, size 85-40 with SBE
7143 Electric Submersible Pump c/w discharge head
7143 Seal Assembly
7143 Motor
7143 Downhole Monitoring Tool
7143 Electrical Cable
7143 1/4" Chemical Injection Line
7143 Axelson pump barrel (30-275-TH-20-4-4) Brass Coated
7143 Gas anchor (perforated 2 7/8" pub inside 5")
7143 lump sum (estimate for tubing accessories)
BITS
Smith & Reed 7111 17 1/2" section (section TD <300m)
Smith & Reed 7111 17 1/2" section (section TD >300m)
Smith & Reed 7111 12 1/4" section (section TD <2000m)
Smith & Reed 7111 12 1/4" section (section TD >2000m)
Smith & Reed 7111 8 1/2" section (section TD <3500m)
Smith & Reed 7111 8 1/2" section (section TD >3500m)
Smith & Reed 7111 6" section (section TD <3500m)
Smith & Reed 7111 6" section (section TD 3500-3900m)
Smith & Reed 7111 6" section (section TD >3900m)
Core
COMPLETION SERVICES
Baker 6154 Workshop and associated services
Baker 7142 Completion packers - 3 1/2" non selective
7142 Completion packers - 3 1/2" single selective
7142 Completion packers - 4 1/2" non selective
7142 Completion packers - 4 1/2" single selective
7142 Completion packers - 4 1/2" cemented comp - prod
7142 Completion packers - 4 1/2" cemented comp - inj
7142 Completion packers - 3 1/2" cemented comp - prod
7142 Completion packers - 3 1/2" cemented comp - inj
Ansco 102/S03 6154 Wireline unit 1,147.00
WORKSHOP SERVICES
Al Naser 70/S/030 6138 Machining pups etc
WELLHEADS
7123 A.1 20.3/4” 3K psi Casing Head Housing Assembly complete DD-NL
7123 A.2 13.5/8” 5K psi Casing Head Housing Assembly complete DD-NL
7123 A.3 11” 5K x 9.5/8” 5K psi Casing Head Housing Assembly complete DD-NL
7123 A.5 11” 5K x 7” 5K psi Tubing Head Housing Assembly complete EE-NL
7123 B.1 20.3/4” 3K x 13.5/8” 5K Casing Head Spool Assembly complete DD-NL
7123 B.2 13.5/8”, 5K x 11”, 5K Casing Head Spool Assembly complete DD-NL
7123 C.1 13 5/8”, 5K x 11”, 5K Tubing Head Spool Assembly complete DD-NL
7123 C.2 11”, 5K x 11”, 5K Tubing Head Spool Assembly complete EE-NL
7123 D.1 11”, 5K x 5” 5K FOX Mandrel Tubing Hanger Assembly complete FF-1.5
7123 D.1A 11”, 5K x 4.1/2” 5K FOX Mandrel Tubing Hanger Assembly complete FF-1.5
7123 D.2 11”, 5K x 3.1/2” 5K FOX Mandrel Tubing Hanger Assembly complete FF-1.5
7123 D.3 11”, 5K x 11”, 5K x 3.1/2” FOX ESP Mandrel Tubing Hanger Assembly complete FF-1
7123 D.4 13.5/8”, 5K x 11”, 5K x 3.1/2” FOX ESP Mandrel Tubing Hanger Assembly complete F
X-MAS TREES
7144 E.1 3.1/8”, 5K Production Xmas Tree Assembly with Manual Gate Valves, FF-1.5
7144 E.2 5.1/8”, 5K Production Xmas Tree Assembly with Manual Gate Valves, FF-1.5
7144 E.3 5.1/8”, 5K Water Injection Xmas Tree Assembly with Manual Gate Valves, DD-NL
7144 E.4 3.1/8”, 5K ESP Pump Xmas Tree Assembly with Manual Gate Valves, FF-1.5
7144 E.5 3.1/8”, 5K Beam Pump Xmas Tree Assemblywith Manual Gate Valves, FF-1.5
7144 E.6 5.1/8”, 5K Water Disposal Xmas Tree Assembly with Manual Gate Valves, DD-NL
ADDITIONAL COST
Additional cost (1)
Additional cost (2)
Additional cost (3)
Additional cost (4)
Additional cost (5)
at wellsite for converting SYP items (such as diesel) into USD - data provided by TDE/111
EURO
EURO
EURO
EURO
EURO
SYP
EURO
EURO
EURO
Other
cost/day cost/item or
cost/m cost/person/ (specify in Unit
(standby) cost/job
day Notes)
62,000.00 EURO
72,000.00 EURO
88,000.00 EURO
0.50 88,000.00 EURO
EURO
600.00 SYP
50.00 EURO
100.00 EURO
150.00 EURO
64,500.00 EURO
97,000.00 EURO
131,000.00 EURO
0.40 131,000.00 EURO
EURO
1,500.00 SYP
550.00 EURO
1,100.00 EURO
EURO
18,400.00 EURO
27,600.00 EURO
36,800.00 EURO
0.38 36,800.00 EURO
EURO
8.00 SYP
450.00 EURO
630.00 EURO
815.00 EURO
16,000.00 EURO
24,000.00 EURO
32,000.00 EURO
0.30 32,000.00 EURO
EURO
8.00 SYP
450.00 EURO
630.00 EURO
815.00 EURO
USD
SYP
USD
35.00 USD
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
3.30 EURO
3.30 EURO
3.30 EURO
3.30 EURO
3.30 EURO
1.49 EURO
1.49 EURO
0.00 EURO
0.00 EURO
0.00 EURO
0.00 EURO
0.00 EURO
0.00 EURO
2.49 EURO
2.49 EURO
1.49 EURO
2.49 EURO
2.49 EURO
2.49 EURO
2.49 EURO
50.67 EURO
50.67 EURO
50.67 EURO
40.53 EURO
30.91 EURO
30.91 EURO
1.50 EURO
36.48 EURO
35.45 EURO
27.45 EURO
12.77 EURO
6.34 EURO
6.34 EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
635.00 EURO
0.00 EURO
385.00 EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
6.75 EURO
6.75 EURO
53.00 EURO
53.00 EURO
53.00 EURO
53.00 EURO
53.00 EURO
53.00 EURO
53.00 EURO
No Bid
No Bid
73.00 EURO
73.00 EURO
73.00 EURO
73.00 EURO
73.00 EURO
73.00 EURO
UBD MWD)
91.00 EURO
91.00 EURO
91.00 EURO
91.00 EURO
91.00 EURO
91.00 EURO
135.00 EURO
135.00 EURO
5.00 EURO
9.00 EURO
61.50 EURO
60.00 EURO
60.00 EURO
60.00 EURO
EURO
71.00 EURO
71.00 EURO
77.00 EURO
77.00 EURO
80.00 EURO
71.00 EURO
71.00 EURO
80.00 EURO
95.00 EURO
105.00 EURO
97.00 EURO
80.00 EURO
80.00 EURO
80.00 EURO
80.00 EURO
197.00 EURO
197.00 EURO
197.00 EURO
197.00 EURO
82.00 EURO
82.00 EURO
82.00 EURO
90.00 EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
30.00 EURO
20.00 EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
EURO
135.00 EURO
135.00 EURO
135.00 EURO
EURO
EURO
EURO
all-Out from Outside Syria) 135.00
47.00 EURO
49.50 EURO
26.00 EURO
19450.00 EURO
out gyroscopic surveys if required 25400.00 EURO
3350.00 EURO
cluding mud motor and MWD’s etc. - Optio 3350.00 EURO
rection run, using conventional MWD’s 3350.00 EURO
rection run, using formation steering syst 3350.00 EURO
3350.00 EURO
3350.00 EURO
3350.00 EURO
EURO
1,020.90 EURO
2,915.63 EURO
613.30 EURO
1,609.43 EURO
6,259.90 EURO
4,641.06 EURO
4,542.60 EURO
1,894.72 EURO
11,300.30 EURO
1,689.65 EURO
11,990.40 EURO
1,901.52 EURO
8,914.00 EURO
764.74 EURO
EURO
EURO
EURO
EURO
1,633.00 EURO
1,633.00 EURO
1,633.00 EURO
2,286.80 EURO
2,612.80 EURO
1,633.00 EURO
1,633.00 EURO
1,698.32 EURO
1,698.32 EURO
2,612.80 EURO
1,633.00 EURO
25.36 EURO
12.68 EURO
10.68 EURO
EURO
EURO
17,048.95 EURO
2.97 EURO
2.26 EURO
2.56 EURO
1.31 EURO
5.18 EURO
1.70 EURO
9.47 EURO
10.34 EURO
8.09 EURO
7.55 EURO
0.78 EURO
6.53 EURO
15.95 EURO
6.53 EURO
15.95 EURO
1.85 34.78 EURO
1,704.90 EURO
EURO
EURO
EURO
EURO
EURO
EURO
27.28 EURO
14.88 EURO
27.28 EURO
11.16 EURO
14.88 EURO
8.68 EURO
43.40 EURO
93.00 EURO
62.00 EURO
142.60 EURO
37.20 EURO
124.00 EURO
49.60 EURO
210.80 EURO
11,160.00 USD
### SYP
75,000.00 SYP
116.72 USD
D IN JOINTS 73.89 USD
108.34 USD
56.94 USD
57.15 USD
33.62 USD
29.99 USD
1,994.00 EURO
5.18 USD
1,388.00 EURO
793.00 EURO
1,059.00 EURO
854.00 EURO
3.46 USD
784.00 EURO
445.00 EURO
624.00 EURO
581.00 EURO
2.92 USD
831.00 EURO
1,530.00 EURO
447.00 EURO
2.45 USD
25,086.20 USD
300.00 EURO
981.00 EURO
1,606.00 EURO
447.00 EURO
1.86 USD
48.11 USD
ED IN JOINTS 104.47 USD
36.96 USD
D IN JOINTS 69.58 USD
52.28 USD
13501.28 USD
2867 USD
838 USD
8206.884 USD
1308.94 USD
41495 USD
11287 USD
1810.1 USD
41495 USD
2000 USD
6639 USD
10219 USD
60,000.00 EURO
12.00 EURO
18.00 EURO
18.00 EURO
24.00 EURO
24.00 EURO
36.00 EURO
35.00 EURO
48.00 EURO
72.00 EURO
316.67 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
6,000.00 EURO
EURO
2,000.00 USD
6,755.00 USD
USD
USD
USD
15,238.85 EURO
10,466.02 EURO
y complete DD-NL 8,759.40 EURO
mplete EE-NL 9,495.19 EURO
complete DD-NL 16,626.94 EURO
omplete DD-NL 14,214.21 EURO
omplete DD-NL 8,286.35 EURO
8,336.25 EURO
ly complete FF-1.5 7,830.89 EURO
sembly complete FF-1.5 7,672.15 EURO
embly complete FF-1.5 7,409.75 EURO
Hanger Assembly complete FF-1.5 9,466.32 EURO
ng Hanger Assembly complete FF-1.5 10,152.60 EURO
1,000 USD
60,000 USD
250,000 USD
- USD
- USD
- USD
- USD
- USD
- - - 21,600.0 -
- - - 32,400.0 -
- - - 43,200.0 -
- - 0.4 43,200.0 -
10,773.0 - - - -
- - - - -
- - - 607.5 -
- - - 850.5 -
- - - 1,100.3 -
cost/day cost/item
cost/day cost/m cost/perso
(standby) or cost/job
Notes n/day
- - - - -
- - - - -
- - - 83,700.0 -
- - - 97,200.0 -
- - - 118,800.0 -
500 EURO/km for km over 100km + 88,000 f - - 0.7 118,800.0 -
18,225.0 - - - -
per person/meal (get the first 1200 meals/m - - - - -
not normally charged as AFPC car is used f - - - 67.5 -
not normally charged as AFPC car is used f - - - 135.0 -
not normally charged as AFPC car is used f - - - 202.5 -
- - - 87,075.0 -
- - - 130,950.0 -
- - - 176,850.0 -
400 EURO/km for km over 100km + 131,000 - - 0.5 176,850.0 -
22,747.5 - - - -
per person/meal (get the first 1200 meals/m - - - - -
not normally charged as AFPC car is used f - - - 742.5 -
not normally charged as AFPC car is used f - - - 1,485.0 -
not normally charged as AFPC car is used f - - - - -
- - - 24,840.0 -
- - - 37,260.0 -
- - - 49,680.0 -
380 EURO/km for km over 100km + 36,800 f - - 0.5 49,680.0 -
5% discount for award of 2 x V&T rigs 12,312.0 - - - -
per person/meal (get the first 1200 meals/m - - - - -
not normally charged as AFPC car is used f - - - 607.5 -
not normally charged as AFPC car is used f - - - 850.5 -
not normally charged as AFPC car is used f - - - 1,100.3 -
- - - 21,600.0 -
- - - 32,400.0 -
- - - 43,200.0 -
300 EURO/km for km over 100km + 32,000 f - - 0.4 43,200.0 -
5% discount for award of 2 x V&T rigs 10,773.0 - - - -
per person/meal (get the first 1200 meals/m - - - - -
not normally charged as AFPC car is used f - - - 607.5 -
not normally charged as AFPC car is used f - - - 850.5 -
not normally charged as AFPC car is used f - - - 1,100.3 -
- - - - -
- - - - -
Finance include this, so have taken average co 718.0 - - - -
- - - - -
- - - - -
This is taken as average consumption on th 2,686.3 - - - -
- - - - -
- - - - -
This is taken as average consumption on th 54.4 - - - -
this is the cost per truck load (for info only) - - - 35.0 -
Rig provides potable water - - - - -
- - - - -
- - - - -
***** same a - - - -
this is permanently available equipment. Ass 310.5 108.0 - - -
this is permanently available equipment. Ass 337.5 121.5 - - -
this is permanently available equipment. Ass 337.5 141.8 - - -
this is permanently available equipment. Ass 345.6 94.5 - - -
this is permanently available equipment. Ass 353.7 121.5 - - -
this is permanently available equipment. Ass 357.8 141.8 - - -
- - - - -
- - - - -
- - - - -
372.6 - - - -
98.6 - - - -
114.8 - - - -
126.9 - - - -
14.9 - - - -
14.9 - - - -
14.9 - - - -
28.4 - - - -
24.3 - - - -
20.3 - - - -
20.3 - - - -
13.5 - - - -
33.8 - - - -
23.0 - - - -
23.0 - - - -
141.8 - - - -
33.8 - - - -
29.7 - - - -
37.8 - - - -
37.8 - - - -
35.1 - - - -
155.3 - - - -
47.3 - - - -
90.5 - - - -
47.3 - - - -
47.3 - - - -
44.6 - - - -
35.1 - - - -
27.0 - - - -
121.5 - - - -
16.2 - - - -
1.6 - - - -
8.1 - - - -
4.9 - - - -
2.4 - - - -
23.0 - - - -
10.8 - - - -
10.8 - - - -
10.8 - - - -
16.2 - - - -
16.2 - - - -
10.8 - - - -
27.0 - - - -
8.1 - - - -
16.2 - - - -
16.2 - - - -
55.4 - - - -
25.7 - - - -
29.7 - - - -
- - - - -
- - - - -
21.6 - - - -
43.2 - - - -
20.3 - - - -
27.0 - - - -
43.2 - - - -
62.1 - - - -
This number is derived from the cost evalua 41.8 - - - -
- - - - -
- - - - -
- - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
- - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
per connection - - - - -
- - - - -
Rates are for operating rate, standby rate is 389.1 - - - -
Rates are for operating rate, standby rate is 385.9 - - - -
Rates are for operating rate, standby rate is 196.0 - - - -
Rates are for operating rate, standby rate is 251.4 - - - -
Rates are for operating rate, standby rate is - - - - -
Rates are for operating rate, standby rate is 72.6 - - - -
Rates are for operating rate, standby rate is 88.8 - - - -
Rates are for operating rate, standby rate is 44.7 - - - -
Rates are for operating rate, standby rate is 26.6 - - - -
Rates are for operating rate, standby rate is - - - - -
Rates are for operating rate, standby rate is 8.7 - - - -
Rates are for operating rate, standby rate is 8.7 - - - -
Rates are for operating rate, standby rate is 8.7 - - - -
Rates are for operating rate, standby rate is 25.3 - - - -
Rates are for operating rate, standby rate is 450.0 - - - -
Rates are for operating rate, standby rate is 130.9 - - - -
Rates are for operating rate, standby rate is 43.7 - - - -
Rates are for operating rate, standby rate is 43.7 - - - -
Rates are for operating rate, standby rate is 837.2 - - - -
Rates are for operating rate, standby rate is 196.0 - - - -
Rates are for operating rate, standby rate is 170.7 - - - -
Rates are for operating rate, standby rate is 443.6 - - - -
Rates are for operating rate, standby rate is 1,834.8 - - - -
Rates are for operating rate, standby rate is - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
per/item 23.0 - - - -
per/item 18.9 - - - -
per/item 77.6 - - - -
per/item - - - - -
per/item 5.0 - - - -
per/item 2.0 - - - -
per/item 2.0 - - - -
per/item - - - - -
per/item - - - - -
per/item - - - - -
per/item - - - - -
per/item - - - - -
per/item - - - - -
per/item 15.2 - - - -
per/item 17.6 - - - -
per/item 20.3 - - - -
per/item 18.9 - - - -
per/item - - - - -
per/item - - - - -
per/item 5.4 - - - -
per/item 6.8 - - - -
per/item 9.5 - - - -
per/item 12.2 - - - -
per/item - - - - -
per/item - - - - -
per/item 4.1 - - - -
per/item 5.1 - - - -
per/item 6.8 - - - -
per/item 10.8 - - - -
per/item - - - - -
per/item 67.5 - - - -
per/item 54.0 - - - -
per/item 74.3 - - - -
per/item 58.1 - - - -
per/item 74.3 - - - -
per/item 67.5 - - - -
- - - - -
- - - - -
- - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr 95.9 - - - -
per circ hr - - - - -
per circ hr No Bid - - - -
per circ hr No Bid - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
- - - - -
- - - - -
per circ hr 23.6 - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
- - - - -
included in the $/m charge for DD 54.0 - - - -
- - - - -
- - - - -
- - - - -
per circ hr 25.7 - - - -
per circ hr 25.7 - - - -
per circ hr 25.7 - - - -
per circ hr 29.7 - - - -
per circ hr 29.7 - - - -
per circ hr - - - - -
per circ hr 29.7 - - - -
per circ hr 29.7 - - - -
per circ hr 36.5 - - - -
per circ hr 36.5 - - - -
per circ hr - - - - -
per circ hr 37.1 - - - -
per circ hr 37.1 - - - -
per circ hr 35.1 - - - -
per circ hr 35.1 - - - -
per circ hr 35.1 - - - -
per circ hr 35.1 - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
17.6 - - - -
17.6 - - - -
17.6 - - - -
17.6 - - - -
17.6 - - - -
17.6 - - - -
14.9 - - - -
14.9 - - - -
13.5 - - - -
13.5 - - - -
13.5 - - - -
13.5 - - - -
13.5 - - - -
13.5 - - - -
- - - - -
per circ hr 438.8 - - - -
per circ hr 438.8 - - - -
- - - - -
195.8 - - - -
189.0 - - - -
162.0 - - - -
141.8 - - - -
- - - - -
5.4 - - - -
5.4 - - - -
5.4 - - - -
- - - - -
10.8 - - - -
6.8 - - - -
6.8 - - - -
- - - - -
per circ hr - - - - -
per circ hr - - - - -
per circ hr - - - - -
- - - - -
Assume all personnel are coming from perma - - - - -
283.5 - - - -
Assume 2 engineers 459.0 - - - -
Assume 2 engineers 378.0 - - - -
- - - 135.0 -
- - - - -
Directional meters drilled including MWD on - - 63.5 - -
Directional meters drilled including MWD - - 66.8 - -
Meter performance drilled only - - 35.1 - -
- - - - -
Once off all inclusive Mob / Demob Fee - - - 26,257.5 -
Once off all inclusive Mob / Demob Fee - - - 34,290.0 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
Once off all inclusive Mob / Demob Fee - - - 4,522.5 -
90 Euro/day is for daily base service charge 2,928.8 - - - -
- - - - -
- - - - -
- - - - -
Top hole cementing: 17 1/2" hol - - - 1,378.2 -
bbls is assumption (from Dowel - - - 3,936.1 -
Top hole cementing: 12 1/4" hole - - - 828.0 -
bbls is assumption (from Dowel - - - 2,172.7 -
Intermediate section: 12 1/4" - - - 8,450.9 -
bbls is assumption (from Dowel - - - 6,265.4 -
Intermediate section: 8 1/2" s - - - 6,132.5 -
bbls is assumption (from Dowel - - - 2,557.9 -
Reservoir section: 8 1/2" sect - - - 15,255.4 -
bbls is assumption (from Dowel - - - 2,281.0 -
Reservoir section: 6" section - - - 16,187.0 -
bbls is assumption (from Dowel - - - 2,567.0 -
Contingency casing: 6" section - - - 12,033.9 -
bbls is assumption (from Dowel - - - 1,032.4 -
this is the cost per rig per day 1,031.4 - - - -
this is the cost per rig per day 551.8 - - - -
4,409.1 - - - -
4,409.1 - - - -
- - - 2,204.6 -
- - - 2,204.6 -
- - - 2,204.6 -
- - - 3,087.2 -
- - - 3,527.3 -
- - - 2,204.6 -
- - - 2,204.6 -
- - - 2,292.7 -
- - - 2,292.7 -
- - - 3,527.3 -
- - - 2,204.6 -
- - - 34.2 -
- - - 17.1 -
- - - 14.4 -
- - - - -
- - - - -
- - - - -
877.5 - - - -
675.0 - - - -
- - - - -
- - - - -
Not included as a drilling activity - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 4.0 - -
- - 3.1 - -
- - 3.5 - -
- - 1.8 - -
- - 7.0 - -
- - 2.3 - -
- - 12.8 - -
- - 14.0 - -
- - 10.9 - -
- - 10.2 - -
- - 1.1 - -
- - 8.8 - -
- - 21.5 - -
- - 8.8 - -
- - 21.5 - -
per level (assume 40 levels per job) - - 2.5 - -
per call-out - - - - -
- - - - -
202.5 - - - -
202.5 - - - -
182.3 - - - -
303.8 - - - -
168.8 - - - -
351.0 - - - -
Estimate based on old contract and uplifted - - 36.8 - -
Estimate based on old contract and uplifted - - 20.1 - -
Estimate based on old contract and uplifted - - 36.8 - -
Estimate based on old contract and uplifted - - 15.1 - -
Estimate based on old contract and uplifted - - 20.1 - -
Estimate based on old contract and uplifted - - 11.7 - -
Estimate based on old contract and uplifted - - 58.6 - -
Estimate based on old contract and uplifted - - 125.6 - -
Estimate based on old contract and uplifted - - 83.7 - -
Estimate based on old contract and uplifted - - 192.5 - -
- - 50.2 - -
- - 167.4 - -
Estimate based on old contract and uplifted - - 67.0 - -
Estimate based on old contract and uplifted - - 284.6 - -
Estimate based on old contract and uplifted - - - 11,160.0 -
- - - - -
- - - - -
- - - - -
As per contract awarded in 2010 - - - 24,282.6 -
As per contract awarded in 2010 - - - 1,630.4 -
- - - - -
- - - - -
- - - - -
taken from Immpower in 07/2011 - - 116.7 - -
taken from Immpower in 07/2011 - - 73.9 - -
taken from Immpower in 07/2011 - - 108.3 - -
taken from Immpower in 07/2011 - - 56.9 - -
taken from Immpower in 07/2011 - - 57.2 - -
taken from Immpower in 07/2011 - - 33.6 - -
taken from Immpower in 07/2011 - - 30.0 - -
- - - - -
- - - - -
- - - - -
- - - 2,691.9 -
assume 13 3/8 price x 1.5 - - 5.2 - -
- - - 1,873.8 -
- - - 1,070.6 -
- - - 1,429.7 -
- - - 1,152.9 -
taken from Immpower in 07/2011 - - 3.5 - -
- - - 1,058.4 -
- - - 600.8 -
- - - 842.4 -
- - - 784.4 -
taken from Immpower in 07/2011 - - 2.9 - -
- - - 1,121.9 -
- - - 2,065.5 -
- - - 603.5 -
taken from Immpower in 07/2011 - - 2.5 - -
taken from Immpower in 07/2011 - - - 25,086.2 -
Provision of liner engineer support included - 405.0 - - -
- - - 1,324.4 -
- - - 2,168.1 -
assume same as 7" - - - 603.5 -
taken from Immpower in 07/2011 - - 1.9 - -
- - - - -
- - - - -
- - - - -
taken from Immpower in 07/2011 - - 48.1 - -
taken from Immpower in 07/2011 - - 104.5 - -
taken from Immpower in 07/2011 - - 37.0 - -
taken from Immpower in 07/2011 - - 69.6 - -
taken from Immpower in 07/2011 - - 52.3 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Once contract awarded, need to update this. - - - 81,000.0 -
- - - - -
- - - - -
- - - - -
Estimates taken form old costing tool and - - 16.2 - -
Estimates taken form old costing tool and - - 24.3 - -
Estimates taken form old costing tool and - - 24.3 - -
Estimates taken form old costing tool and - - 32.4 - -
Estimates taken form old costing tool and - - 32.4 - -
Estimates taken form old costing tool and - - 48.6 - -
Estimates taken form old costing tool and - - 47.3 - -
Estimates taken form old costing tool and - - 64.8 - -
Estimates taken form old costing tool and - - 97.2 - -
Not included - - - - -
- - - - -
- - - - -
- - - - -
95000 is a monthly service (contract start f - - - - -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
estimate made by SC - - - 8,100.0 -
Setting plugs for pressure testin 1,548.5 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
minor amount, assume to be 2000 US$/well - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Use in selective completion. Assume 1 run . - - - 6,755.0 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
no contract - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Based on 1st MSP contract (data provided - - - 20,572.4 -
Based on 1st MSP contract (data provided - - - 14,129.1 -
Based on 1st MSP contract (data provided - - - 11,825.2 -
Based on 1st MSP contract (data provided - - - 12,818.5 -
Based on 1st MSP contract (data provided - - - 22,446.4 -
Based on 1st MSP contract (data provided - - - 19,189.2 -
Based on 1st MSP contract (data provided - - - 11,186.6 -
Based on 1st MSP contract (data provided - - - 11,253.9 -
Based on 1st MSP contract (data provided - - - 10,571.7 -
Based on 1st MSP contract (data provided - - - 10,357.4 -
Based on 1st MSP contract (data provided - - - 10,003.2 -
Based on 1st MSP contract (data provided - - - 12,779.5 -
Based on 1st MSP contract (data provided - - - 13,706.0 -
- - - - -
- - - - -
- - - - -
Based on 1st MSP contract (data provided - - - 27,206.4 -
Based on 1st MSP contract (data provided - - - 74,140.9 -
Based on 1st MSP contract (data provided - - - 33,185.4 -
Based on 1st MSP contract (data provided - - - 22,451.3 -
Based on 1st MSP contract (data provided - - - 16,982.7 -
Based on 1st MSP contract (data provided - - - 27,843.5 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
estimate by SC - - - 1,000.0 -
estimate based on discussion with Murak Kil - - - 60,000.0 -
estimate based on discussion with Murak Kil - - - 250,000.0 -
- - - - -
- - - - -
- - - - -
This is any additional cost, the amount is t - - - - -
This is any additional cost, the amount is t - - - - -
This is any additional cost, the amount is t - - - - -
This is any additional cost, the amount is t - - - - -
This is any additional cost, the amount is t - - - - -
Pre-spud 22"
Site
Rig Move Drilling Casing
Preparation
Time (days) 3.00 - -
Section TD (m) - -
Section length (m) - -
Directional Drilling (days) -
No of joints of casing -
- -
- 32,400
- -
- -
- - -
0.2
-
-
-
Other
(specify in
Notes)
-
-
-
-
-
-
-
13.0
-
-
-
-
-
-
-
-
32.6
-
-
-
-
-
-
-
-
0.2
-
-
-
-
-
-
-
-
0.2
-
-
-
-
-
- 2,154 - -
-
-
- - -
-
-
- - -
-
-
-
-
-
4.1 162 - -
5.4 182 - -
5.4 213 - -
2.7 142 - -
2.7 182 - -
1.4 213 - -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- 125 - -
-
-
-
-
4.5 -
4.5
4.5
4.5
4.5
2.0
2.0
-
-
-
-
-
-
-
-
3.4
3.4
2.0
-
3.4
3.4
-
3.4
3.4
-
68.4
68.4
68.4
54.7
41.7
41.7
2.0
-
49.2
47.9
37.1
17.2
8.6
8.6
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- -
-
- -
-
-
-
-
-
-
-
-
857.3 -
-
519.8
-
-
-
-
-
10,462.5
-
-
-
-
-
-
-
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9.1
9.1
-
71.6
71.6
71.6
71.6
71.6
71.6
71.6
-
No Bid
No Bid
-
98.6
98.6
98.6
98.6
98.6
98.6
-
122.9
122.9
122.9
122.9
122.9
122.9
-
-
182.3
182.3
-
-
6.8
-
-
12.2
-
83.0
81.0
81.0
81.0
-
-
-
-
-
95.9
95.9
104.0
104.0
108.0
-
95.9
95.9
108.0
128.3
-
141.8
131.0
108.0
108.0
108.0
108.0
-
-
266.0
266.0
266.0
266.0
-
110.7
110.7
110.7
121.5
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
40.5
27.0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
182.3
182.3
182.3
-
-
-
-
-
-
-
- - -
-
-
-
-
-
-
-
-
-
-
-
-
- 2,929 - -
-
-
-
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
- 3,094 - -
-
-
-
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - -
- 2,025
-
-
-
-
-
-
23,016.1
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
47.0
2,301.6
-
- 152 - -
- - -
-
- 228 - -
- 253 - -
- 1,053 - -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- 24,283
- 1,630
-
-
-
- -
-
-
-
-
-
-
-
-
-
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
13,501.3
2,867.0
838.0
8,206.9
1,308.9
41,495.0
11,287.0
1,810.1
41,495.0
2,000.0
6,639.0
10,219.0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
-
-
-
-
-
-
-
-
-
-
-
-
427.5 42 - -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,000.0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- 15,239
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- -
- -
17 1/2" 12 1/4"
158
469
1,674 -
392 -
2,205
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - -
- - -
12,890
-
-
-
-
46,688
88,674
1,874
-
-
-
1,382
-
-
-
-
3,499
-
9,720
19,440 - -
- - -
35,640
-
23 28 59 - - - - 129
2,000
8 1/2" 6"
Intermediat 8 1/2 TD 7" liner /
Drilling(2) Drilling(3) Drilling(1) Drilling(2) Drilling(3)
e logging log casing
- - - - - - - -
- - 2,300 - - -
- - 1,100 - - -
- - - - -
184
Casing
- - - - 138,283 - - -
- - - - 152,111 - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
820
370
-
-
-
-
-
- - -
- -
- - - - - - - -
- - - - - - - -
-
-
-
-
- - - - - - - -
- - - - - - - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
131,452
-
-
-
5,641
- -
- -
- - -
- - -
- - -
- - - - - - - -
6" COMPLETION
6 TD ABAND /
4 1/2" liner COMP TOTAL
logging SUSP
- - - - 20.00
- 2,300
-
- 256
- - - 156,924 932,630
- - - 172,617 1,025,893
- Once Off
32,400 Once Off
- Once Off
- Once Off
- - - - 183,141 Time
- Time
- Once Off
- Once Off
- Once Off
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - 14,360
-
-
- - - - 45,667 Time
-
-
- - - - 925 Time
-
-
-
-
-
- - - - 1,080
- - - - 2,205
- - - - 2,528
- - - - 945
- - - - 1,215
- - - - 1,418
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - 836 Time
-
-
-
-
-
158
469
820
- -
-
- 370
-
-
-
-
-
-
-
-
-
859 859
514 514
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - -
-
- - -
- - -
-
- - -
-
-
- - -
-
- - -
-
-
- - -
-
-
-
-
1,507
353
-
- - -
-
-
-
-
-
-
5,281
-
-
-
-
-
-
-
-
-
-
-
-
-
161
34
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - -
-
-
-
-
-
-
-
-
-
-
-
-
- - - - 19,525
-
-
-
1,378
3,936
-
-
-
-
-
-
-
-
- -
- -
- -
- -
- - - - 20,627
-
-
-
2,205
-
-
-
- -
- -
-
- -
-
-
-
- -
-
-
-
-
-
- - - - 14,918
2,025
-
-
-
-
-
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
- - - - 1,013
- - - - 3,443
-
- - - - 1,519
- - - - 1,688
- - - - 7,020
-
-
-
-
-
12,890
-
-
-
-
-
-
-
-
- -
-
-
-
24,283
1,630
-
-
-
46,688
88,674
-
-
131,452
- -
-
-
-
-
-
-
1,874
-
-
-
1,382
-
-
-
-
3,499
-
-
-
5,641
- -
- -
- -
- -
- -
- -
-
-
-
-
- -
-
- -
120,245 120,245
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
-
-
-
-
9,720
19,440
-
35,640
-
-
-
-
-
-
-
-
- - - - 281
8,100 8,100
- -
- -
-
- -
-
- -
-
- -
-
-
-
-
-
2,000
-
-
-
-
-
-
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
15,239
-
-
-
-
-
-
-
-
-
-
-
-
- -
27,206 27,206
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Total well cost broken down to components (%)
Well:
Main components of well cost
FUEL AFPC stock items (Casing, cement, completion & jewelry, wellhead & x-mas tree)
5% 47%
Version tracking:
spreadsheet (blocks that need to be filled in are coloured in yellow - the rest of the spreadsheet are links
Steps to new cost estimate
Go to "Input" tab
If a new estimate is to be generated, press button "Start New Cost Estimate" button (grey button on top of page). This w
Input all well data
GENERAL INFO
Well Name: this is free text
Cost number: free text
Rig name: choose from pull down menu
Cost estimate level: choose from pull down menu. Level 2 estimate for any scenario planning; level 3 for CBP; leve
Rig move distance: put in number of km rig move assumed
Rig move days: number of days assumed for rig move
DRILLING TIMES
Note: to allow for DD in part of a hole section, as well as variation of ROP, the 12 1/4" to 6" sections are broken down
DEPTH & ROP: For each relevant section, put in the depth & ROP, time for interval will be calculated
Casing: Enter number of days for casing running
Mud: choose the mud type from pull down menu
Directional Drilling: if there is any directional drilling in the section, choose Yes from pull down menu.
EVALUATION
For each hole section, enter the logging run from the pull down menu, if the actual logging run is not available from
ABANDON / SUSPEND
fill in time & number of cement plugs - both free text
COMPLETION
Completion type: choose closest form pull down menu
Completion time: no of days assumed (free text)
Lift mechanism: choose closest form pull down menu
Wellhead: choose from pull down menu
x-mas tree: choose from pull down menu
ADDITIONAL COSTS
If there are any additional costs that are not standard (one off equipment rental; special services etc). Estimate the
OUTPUT DATA
The following output data is available.
Cost output overview: this is an overview of time & cost per decoction
Time v Depth: planned time v depth graph
Output of Winfo: this is the output that is used in Well Info to generate the time v depth (same format as old cost too
Detailed cost output: breakdown of cost per cost code per section (use for comparing ledger to planned cost
Cost Norm: this is the sheet with all contract rates. It is possible to change the exchange rate on this sheet for any s
Cost Pie Charts: Overview to total well cost into various criterion
Notes: tracking the changes to the CET
on on top of page). This will clear all previous inputted data into that sheet and will ensure no previous data is left in accidentally (for ex
ning; level 3 for CBP; level 4 for Drilling program (note for now level 3 & 4 have same contingency as a probabilistic approach for level
own menu.
g run is not available from the options, choose an equivalent (in terms of cost)
ervices etc). Estimate the total cost for the entire duration of the well and input this amount ($US) into the sheet. This will be added as