well depth 3,000

well days 86
0
Rig Move rig move $ 50,000
Site preperation $ 100,000
Mob & De Mob $ 1,500,000
Bits Rck bit PDC bit
22" 25000
17 1/2" 25000
12 1/4" 20000 80000
8 1/2" 18000 60000
6" 10000 40000

Activity Depth (m) No. Days Cum. days

Sections Code
P Site Preparation 0 0 0
prepartaion P Rig move 0 5.0 5.0
D17 Drill 17 1/2" section 400 4.0 9.0
17 1/2 D13 Run & Cement 13 3/8" casing 400 3.0 12.0
D12 Drill 12 1/4" section 2,000 21.0 33.0
E12 Log 12 1/4" section 2,000 3.0 36.0
12 1/4" D9 Run & Cement 9 5/8" casing 2,000 4.0 40.0
D8 Drill 8 1/2" section 3,000 30.0 70.0
E8 Log 8 1/2" section 3,000 3.0 73.0
8 1/2" D7 Run & Cement 7" casing/liner 3,000 5.0 78.0
Drill 6" hole 3,000 -
Log 3,000 -
6" Run & cement 4 1/2" lier 3,000 -
Completion C7 Completion / Suspension 3,000 8.0 86.0
Beam Pumps
ITEM
Polished rod 1 1/2' x 22'
Polished rod 1.1/2" x 6 ft
Clamp polished rod 1 1/2
Bop polish rod 1 1/2" or blind 1
Stuffing box polished rod 1 1/2
Xmas tree x BOP x/over, 3.1/8
Sucker rods 7/8" class D, 25ft
Sucker rod 7/8" class D, 6ft px
Coupling sucker rod 7/8"
Sucker rods 1" class D, 25ft px
Coupling sucker rod 1"
Sucker rods 1-1/8" class D, 25
Coupling sucker rod 1.1/8"
Pony rod 1.1/8", 2ft pxp
Pony rod 1.1/8", 4ft pxp
Pony rod 1.1/8", 6ft pxp
Pony rod 1.1/8", 8ft pxp
X/O coupling 1.1/8"x1" pxb
X/O coupling 1"x7/8" pxb
Tbg pump cmpl 30-275-THF-2
Surface Unit and motor
Pumping Units

X tree
ITEM
3.1/16X10K X-tree ,FLOWIN
3.1/8",5K, X-tree FLOWING
SET OF X-MAS TREE,3.1/8"
5.1/8"X5K, X-tree FLOWING
5.1/8"X5K X-tree ,FLOWING
5.1/8"X5K, X-tree CS WATE
5.1/8"X5K, X-tree CS WATE
3.1/8"X5K, ESP
3.1/8",5K PRDDUCTION X-T
5.1/8",5K PRDDUCTION X-T
5.1/8",5K WATER INJECTIO
3.1/8",5K ESP X- TREE ASS
3.1/8",5K BEAM PUMP X-TR
SET OF X-MAS TREE,3.1/2"
Misc Equipment (Gate valv

Total X tree

Hangers

3 3/8" casing mandrel hanger

13 3/8" emergency slip and seal
9 5/8" casing mandrel hanger
9 5/8" emergency slip and seal h
7" csg hanger mandrel type
7" csg emergency slip and seal ha
4 1/2" csg mandrel hanger
4 1/2" emergency slip and seal h
Total Well head

Well Head
Item
13 5/8" CHH, BTM connection BT
13 5/8" CHH, BTM connection BT
CHS, 13 5/8" btm FLF, 3K X 11" 5
CHS, 11" btm FLF,53K X 11" 5K to
THS, 11" BTM, 5K X 11" Top 5 K
THS, 11" BTM, 5K X 7 1/16" Top 5

Item
18 5/8" stabi shoe
18 5/8" fill up shoe
13 3/8" float shoe
13 3/8" float collar
9 5/8" float shoe, fill up
9 5/8" float collar
7" float shoe, fill up
7" float collar
4 1/2" float shoe
4 1/2" float collar
18 5/8" Top plug
13 3/8", cememnt top plu
13 3/8", cement bottom plug
9 5/8", cememnt top plug
9 5/8", cement bottom plug
7" cement top plug
7", cement bottom plug
4 1/2" cement top plug
4 1/2", cement bottom plug
18 5/8" casing cenerlizers
13 3/8" casing centelizers
13 3/8" stop collar
9 5/8" casing centerlizers
9 5/8" stop collar
7" casing centerlizers
7" stop collar
4 1/2" centelizers
4 1/2" stop collar
9 5/8" 2 stages
7" 2 stages

Total Accessories

Logging
Item
TLC operations
AIT-Light
HALS-Light
MCFL-Light
NGT
PEX-Light
BHC
UBI
FMI
DSI
CMR
AMS
XPT (no sample)
XPT (sample only)
MDT (no sample)
MDT (sample only)
CSS

Total Logging

Total

Directional & Survey

Item
2 1/4" EMMS (Electro Magnet mu
12 1/4" EMSS (Electomagnet sing
8 1/2" EMMS (Electro Magnet mu
8 1/2" EMSS (Electomagnet singl
MWD, for 8 1/2" hole
MWD, For 6" hole
MM, 6 1/2" size
MM, 4 3/4" size
GR
DD enginer
MWD engineer

Total Directional

Mud & Chemicals

22
17 1/2
12 1/4
8 1/2
6"

Total Mud and chemicals

 17.5 12.25 8.5
Time dependent day rate Days cost days cost days cost
rig rate 28000 7.0 196000 28.0 784000 38.0 1064000
diesel 1000 7.0 7000 28.0 28000 38.0 38000
7.0 28.0 38.0
water 350 7.0 2450 28.0 9800 38.0 13300
Over Heads 300 7.0 2100 28.0 8400 38.0 11400
Mud logging 2100 7.0 14700 28.0 58800 38.0 79800
Mud and cement services 1000 7.0 7000 28.0 28000 38.0 38000
Rental equipment 1200 7.0 8400 28.0 33600 38.0 45600
Total per section 237650 950600 1290100

Beam Pumps
COST AMOUNT TOTAL
Polished rod 1 1/2' x 22' 2000 1 2,000
Polished rod 1.1/2" x 6 ft 400 1 400
Clamp polished rod 1 1/2 400 1 400
Bop polish rod 1 1/2" or blind 1.5k 800 1 800
Stuffing box polished rod 1 1/2" x 1.5k 1000 1 1,000
Xmas tree x BOP x/over, 3.1/8" x 5k 900 1 900
Sucker rods 7/8" class D, 25ft pxp 100 1 100
Sucker rod 7/8" class D, 6ft pxp 100 150 15,000
Coupling sucker rod 7/8" 40 1 40
Sucker rods 1" class D, 25ft pxp 120 1 120
Coupling sucker rod 1" 40 1 40
Sucker rods 1-1/8" class D, 25 ft pxp 200 1 200
Coupling sucker rod 1.1/8" 55 1 55
Pony rod 1.1/8", 2ft pxp 150 1 150
Pony rod 1.1/8", 4ft pxp 200 1 200
Pony rod 1.1/8", 6ft pxp 200 1 200
Pony rod 1.1/8", 8ft pxp 225 1 225
X/O coupling 1.1/8"x1" pxb 200 1 200
X/O coupling 1"x7/8" pxb 150 1 150
Tbg pump cmpl 30-275-THF-20-4-4 (carb st) 10000 1 10,000
Surface Unit and motor 70000 1 70000
Pumping Units #REF!

COST AMOUNT TOTAL

3.1/16X10K X-tree ,FLOWING PRODUCER ### 0
3.1/8",5K, X-tree FLOWING PRODUCER W ### 0
SET OF X-MAS TREE,3.1/8"X5K, BEAM PUM ### 0
5.1/8"X5K, X-tree FLOWING PRODUCER W/ ### 0
5.1/8"X5K X-tree ,FLOWING PRODUCER C ### 0
5.1/8"X5K, X-tree CS WATER INJECTOR (IC) ### 0
5.1/8"X5K, X-tree CS WATER DISPOSAL ### 0
3.1/8"X5K, ESP ### 0
3.1/8",5K PRDDUCTION X-TREE ASSEMBLY MSP ### 1 50000
5.1/8",5K PRDDUCTION X-TREE ASSEMBLY MSP ### 0
5.1/8",5K WATER INJECTION X- TREE ASSEMBLY
###MSP 0
3.1/8",5K ESP X- TREE ASSEMBLY MSP ### 0
3.1/8",5K BEAM PUMP X-TREE ASSEMBLY MSP### 0
SET OF X-MAS TREE,3.1/2"X5K, DUAL COM ### 0
Misc Equipment (Gate valves, ring gaskets, $ 1,500 0

Total X tree $ 50,000

Hangers
COST AMOUNT TOTAL
3 3/8" casing mandrel hanger 30000 0
13 3/8" emergency slip and seal hanger 30000 1 30000
9 5/8" casing mandrel hanger 25000 1 25000
9 5/8" emergency slip and seal hanger 25000 0
7" csg hanger mandrel type 25000 1 25000
7" csg emergency slip and seal hanger 25000 0
4 1/2" csg mandrel hanger 25000 0
4 1/2" emergency slip and seal hanger 25000 0
0
0
0
 0
0
0
0

Total Well head 80000

Well Head
COST AMOUNT TOTAL
13 5/8" CHH, BTM connection BTC, 3K 30000 1 30000 I'
13 5/8" CHH, BTM connection BTC, 5K 30000 0
CHS, 13 5/8" btm FLF, 3K X 11" 5K top FLG 30000 1 30000
CHS, 11" btm FLF,53K X 11" 5K top FLG 30000 1 30000
THS, 11" BTM, 5K X 11" Top 5 K 30000 0
THS, 11" BTM, 5K X 7 1/16" Top 5 K 30000 1 30000
0
0
0
0
0
0
0

120000

COST AMOUNT TOTAL

18 5/8" stabi shoe $ 3,000 $ -
18 5/8" fill up shoe $ 3,000 $ -
13 3/8" float shoe $ 3,000 1 $ 3,000
13 3/8" float collar $ 3,000 1 $ 3,000
9 5/8" float shoe, fill up $ 3,000 1 $ 3,000
9 5/8" float collar $ 3,000 1 $ 3,000
7" float shoe, fill up $ 2,500 1 $ 2,500
7" float collar $ 2,500 1 $ 2,500
4 1/2" float shoe $ 400 $ -
4 1/2" float collar $ 400 $ -
18 5/8" Top plug $ 1,000 $ -
13 3/8", cememnt top plu $ 2,000 1 $ 2,000
13 3/8", cement bottom plug $ 2,000 1 $ 2,000
9 5/8", cememnt top plug $ 2,000 1 $ 2,000
9 5/8", cement bottom plug $ 2,000 1 $ 2,000
7" cement top plug $ 1,500 1 $ 1,500
7", cement bottom plug $ 1,500 1 $ 1,500
4 1/2" cement top plug $ 1,200 $ -
4 1/2", cement bottom plug $ 1,200 $ -
18 5/8" casing cenerlizers $ 300 10 $ 3,000
13 3/8" casing centelizers $ 200 30 $ 6,000
13 3/8" stop collar $ 200 30 $ 6,000
9 5/8" casing centerlizers $ 150 50 $ 7,500
9 5/8" stop collar $ 150 50 $ 7,500
7" casing centerlizers $ 100 80 $ 8,000
7" stop collar $ 100 160 $ 16,000
4 1/2" centelizers $ 100 $ -
4 1/2" stop collar $ 100 $ -
9 5/8" 2 stages $ 30,000 1 $ 30,000
7" 2 stages $ 30,000 1 $ 30,000
$ -
Total Accessories $ 142,000

COST AMOUNT TOTAL

TLC operations 0
AIT-Light 200000 1 200000
HALS-Light 0
MCFL-Light 0
0
PEX-Light 0
0
0
0
0
0
0
XPT (no sample) 0
XPT (sample only) 0
MDT (no sample) 0
MDT (sample only) 0
0

Total Logging 200000

COST AMOUNT TOTAL

Directional & Survey

COST AMOUNT TOTAL
2 1/4" EMMS (Electro Magnet multi shot) 5000 1 5000
12 1/4" EMSS (Electomagnet single shot) 2000 1 2000
8 1/2" EMMS (Electro Magnet multi shot) 5000 1 5000
8 1/2" EMSS (Electomagnet single shot) 2000 1 2000
MWD, for 8 1/2" hole 0
MWD, For 6" hole 0
MM, 6 1/2" size 0
MM, 4 3/4" size 1000 0
1000 0
DD enginer 0
MWD engineer 0
0
0
0

Total Directional 14000

Mud & Chemicals Cost Amount Total

WBM 0 1 0
WBM 20000 1 20000
WBM 50000 1 50000
WBM 100000 1 100000
WBM 0 1 0

Total Mud and chemicals 170000

 6 completion
days cost days cost
8 224000 2268000
8 8000 81000

8 2800 28350
8 2400 24300
8 16800 170100
5 5000 78000
5 6000 93600
265000
 Cost Center
Rig Services $ 2,268,000
Civil $ 100,000
Rig Move $ 50,000
drilling rental equipment $ 93,600
Directional $ 30,000
Mud Logging $ 170,100
Mud and Chemicals $ 170,000
Services

Mud Engineer $ 78,000

Bits $ 161,000
Fishing and milling Services $ -
E logging $ 370,000
Slick line (Amerada) $ -
Simulation $ 50,000
cement services $ 276,000
Run casing and Tubing $ 20,000
Diesel & water $ 109,350
Logestic

Over Heads 24300

casing and tubing 1050000

casing accessories 85000
Materials

well head 120000

completion 282000
chemical 30000

Total AFE $ 5,537,350

AFE + 20% $ 6,644,820.0

 Drilling new well
Activity Depth (m)
Sections Code
P Site Preparation 0
prepartaion P Rig move 0
D17 Drill 17 1/2" section 400
17 1/2 D13 Run & Cement 13 3/8" casing 400
D12 Drill 12 1/4" section 2000
E12 Log 12 1/4" section 2000
12 1/4" D9 Run & Cement 9 5/8" casing 2000
D8 Drill 8 1/2" section 3000
E8 Log 8 1/2" section 3000
8 1/2" D7 Run & Cement 7" casing/liner 3000
Drill 6" hole 3000
Log 3000
6" casing and cement 3000
Completion Code Completion / Suspension 3000

Total AFE

Total coat including Mob and Demob fee

17"

12 1/4"
 8 1/2"

completion
rilling new well
No. Days Cum. days AFE per section $ Cum AFE $

0 0
5 5.0 $ 150,000 $ 150,000
4 9.0
3 12.0 $ 525,650 $ 675,650
21 33.0
3 36.0
4 40.0 $ 1,643,600 $ 2,319,250
30 70.0
3 73.0
5 78.0 $ 2,426,100 $ 4,745,350
0 78.0
0 78.0
0 78.0
8 86.0 $ 807,000 $ 5,552,350

$ 6,662,820
$ 8,162,820

Depth dependent
Qty $/unit $/day $/m
bits 1 25000 0
Mud 1 0
survey 1
well head and hanger 1
casing 30 3000
Accessories 1
cement service 2 4000
cementing 1
bits 2 20000
Mud 1
survey 1
well head and hanger 1
casing 120 2500
Accessories 1
Cement services 2 4000
cementing 1
logging 1 100000
XXX 0
bits 2 18000
Mud 1
 survey 1
well head and hanger 1
casing 250 1800
Accessories 1
cementing 1
cement services 2 5000
logging and core 1
beam pump 1 100000
tubing 150 1400
Sucker rods 160 450
x tree and tbg hanger 1 60000
Stimulatuation (Acid) 1
perforation 1
 $ 4,616,500

$/job Cost cum Cost

25000 25000
30000 30000 55000
10000 55000
65000 65000 120000
90000 210000
20000 230000
8000 238000
50000 50000 288000
40000 40000
50000 50000 90000
10000 10000 100000
70000 70000 170000
300000 470000
45000 515000
8000 523000
70000 70000 593000
100000 693000
0 693000
96000 96000
100000 100000 196000
 10000 10000 206000
50000 50000 256000
450000 706000
20000 20000 726000
100000 100000 826000
10000 836000
300000 300000 1136000
100000 100000
210000 310000
72000 382000
60000 442000
50000 50000 492000 2659000
50000 50000 542000
T

Time Vs Depth
0 5 9 12 33 36 40 70 73 78 78 78 78 86
0

500

1000

1500

2000

2500

3000

3500
 Casings

Bits ton Join number

22" 25000 casing Lbs/ft per ton 1500 $/ton
17 1/2" 20000 18 5/8 87.5 0.63 2000
12 1/4" 15000 61 0.90 1660
8 1/2" 12000 13 38 68 0.81 1850
6" 8000 40 1.38 1300
47 1.17 1400
9 5/8 54.5 1.01 1500
23 2.40 1000
29 1.90 1000
7 32 1.72 1000
11.6 4.75 900
4 1/2 17 3.24 900
9.2 5.99 900
3 1/2 10.2 5.40 900

Note:
Caisng prices is based on a steel ton 600$ and 1000 $ per ton

Beam pumps
price
min max
down hole
pump $ 1,000 $ 3,000
sucker rod $ 200 $ 400

surface motor $ 2,000 $ 4,000

Surface Unit $ 40,000 $ 60,000

WELLHEADS

X-MAS TREES
Cement

Class G cement
Fluid Loss control
Retarder
barite
CaCl2
Nacl
Dispersant
Bentonite
Centerlize bottom Float
rs Coupling Top plug plug collar float shoe
50 300 300 300 300 300

50 300 300 300 300 300

50 300 300 300 300 300

50 300 300 300 300 300

50 300 300 300 300 300

50 300 300 300 300 300

WELL :
Tubing :
ITEM COST /jnt AMOUNT (jnts)
TBG 3.1/2" 9.2 L80-13CR R2 PXB NVAM SML 700
TBG 3.1/2" 9.2 L80-13CR R2 PXB FOX-K SML 800 160
TBG 4.1/2" 12.6 L80-13CR R2 PXB FOX-K SM 900
TBG 4.1/2" , 12.6 LBS/FT , L80-13CR R2 PXB NVAM S 800
X/O 5"X3.1/2 15X9.2 L80-13CR 0.4M BXP NVAMXNVA 1200
X-OVER SUB,13CR,2.3/8",4.6 EUE P X 3.5",9.2,NVAM P 900
X/O 3.5X3.5 9.2X9.2 L80-13CR 10FT PXP FOX-KXNVAM 300 5
X/O 3.5X3.5 9.2X9.2 L80-13CR 3FT PXP NVAMXFOX-K 300
X/O 4.5X3.5 12.6X9.2 L80-13CR 0.4M PXB NVAMXNVAM 1200
X-OVER SUB,13CR,2.3/8",4.6 EUE P X 3.5",9.2,NVAM P 900
TBGPUP 3.5 9.2 L80-13CR 10FT PXP NVAM SML 300
TBGPUP 3.5 9.2 L80-13CR 6FT PXP NVAM SML 400
TBGPUP 3.5 9.2 L80-13CR 3FT PXP NVAM SML 320
TBG PUP JOINT 3.1/2" 9.2 13CR 10FT FOXPXB 300
TBGPUP 3.5 9.2 L80-13CR 20FT PXP NVAM SML 350
CPLG, TBG, 3.1/2 9.2 L80-13CR NVAM 500
CPLG, TBG, 3.1/2 9.2 L80-13CR FOX-K 500

Tubing / Pups / Xovers

Packers :
ITEM COST AMOUNT
PACKER, SAB-3, 84 40-32, 5.0 NVAM B L-80, AFLAS 9000
PACKER PERMANENT, HYDRO-SET MODEL SAB-3, SIZE 8 20000
PACKER, SABL-3, 85 47-38, 5.0" 15 NVAM B,L-80. 20000
PACKER,SABL-3,83SAB47X38,5",15 LB/FT,NVAM B.D 20000
PACKER, SABL-3, 23-32 LB/FT, 7.0" 15 NVAM ,CASING 20000
PACKER, SABL-3, HYDRAULIC SET PERMANENT, 13CR, 22000
PACKER,SABLT,85SAB47X38,5",15 LB/FT,NVAM B.DO 30000
PACKER,GRANITE , 85X47X38, 5",15 LB/FT,NVAM B.DO 35000
PACKER,GRANITE , 85X47X38, 5",15 LB/FT,NVAM B.DO 0
PACKER, PERM., SABL, 85-47X38,13CR, 4.75"SEAL BO 12000
PACKER, SAB-3, 84 40-32, 5"15PPF,NVAM B,AFLAS,13 0
PACKER, SAB-3, 194-60-47, 7.0NVAM BOX, AFLAS, 13 20000
PACKER, SB-3, 84-32, 7.0, 29.0 NVAM B, AFLAS, 13CR 10000
PACKER,RETAINER,PROD.FB-1,85-40,NVAM BOX,13CR,5"15 15000

SBE / MOE's :
ITEM COST AMOUNT
SBE., 85-40, 6FT, SBEX5.0 NVAM, L-80 2000
SBE., 80-40, 6FT, SBEX5.0 NVAM PXP,15LB/FT, 13CR 8000
SBE., 80-40, 6FT, ACME P X P 5.0 NVAM , 13CR 5000
SBE., 85-40, 10FT, MAT. L80 8000
SBE., 194-40, 10 FT, NVAM BXUPXP DOWN, 13% CR 20000
MOE,80-40, 5"-15 NVAM PXP,6 FT,13CR 3000
MOE,7.0,29.0,NVAM, 7FT,190-60, L-80 2500
MOE, 7.0 NVAM P X P, 2 MTR, 13CR 3000
MOE, 5" , 15LB/FT,PXP,6FT LONG, MAT.L-80 4000
MOE, SIZE 194-73 THREAD 7.625", 33.7 LB/FT NVAM 3000
MOE, 4.5"12.6, NVAM PXP, 6 FT, L-80 3000
5" SBE 80-40 6ft L80 10,000
5" MOE 6ft 13Cr 3,000
5" MOE 6ft L80 3,000
7" MOE 6ft 13Cr 3,000

Packers

TRSSSV's :
ITEM COST AMOUNT
3 1/2" x 2.81" TE-5 SSSV 35,000
4 1/2" x 3.81" TUSME-5 SSSV 60,000
5" FVLE 8.375" OD 70,000

Locator / Anchor Seals :

ITEM COST AMOUNT
3 1/2" LE-22S 80-40 25,000
3 1/2" KC22S 80-40 (7" SAB-3) 6,000
4 1/2" KC-22S 81-47 (7" SABL-3) 7,000
4 1/2" KC-22S 190-60(9 5/8" SAB-3) 8,000
3 1/2" KC22S 80-40 (7" SAB-3) L80 10,000

SSD's :
ITEM COST AMOUNT
SSD, CMD, 2.81, 3.1/2, NVAM, 9.2, L-80 15000
SSD, CMD, 2.75, 3.1/2, NVAM, 9.2, L-80 15000
SSD ,CMD,2.81"F,3.1/2-9.2NVAM BXP13CR 8000
SLIDING SLEEVE, CMD, 3.75",4.5",12.6,NVAM BXP,13C 8000
SLIDING SLVE-CMD1.81",2.3/8"-4.7PPF N/VAM BXP,13 7000
SLIDING SLEEVE,CMD,3.81,4.1/2"-12.6 NVAM BXP,13C 10000

PBR / M-Expansions :
ITEM COST AMOUNT
4 1/2" 80-48 PBR 45000.00
3 1/2" M-Expansion 15ft (Rot. Lock) 40000.00

Nipples :
ITEM COST AMOUNT
NIPPLE, SEAT, F, 2.75, 3.1/2,NVAM, 9.2, L-80 3000
NIPPLE, SEAT, F, 2.81, 3.1/2,NVAM, 9.2, L-80 3000
NIPPLE, SEAT, F ,3.750, 4.1/2-12.6 VAM, L-80 1600
NIPPLE,F,3.81,4.1/2NVA,REF.1041200649,ROXBY,MES 2000
NIPPLES,LANDING"R",3.1/2"-9.2PPF,2.31"NVAM,L80,B 4000
NIPPLE, SEAT, R, 2.56, 3.1/2,NVAM, 9.2, L-80 3000
NIPPLE, SEAT, R, 2.75, 3.1/2, NVAM, 9.2, L-80 1500
NIPPLE, SEAT, R, 3.680, 4.1/2-12.6 VAM, L-80 1500
NIPPLE,2.31,F,T-NO-GO,N/PORT,2.7/8-6.4,NVAMBXP,H 1400
NIPPLE, SEAT, F,2.75", 3.1/2"-9.2 NVAM BXP, 13CR 1700
NIPPLE, SEAT, F , 2.810, 3.1/2- 9.2, NVAM, 13CR 2000
NIPPLE,SEAT,F 3.75,4.5 NVAM,13CR EQUI(801-51-369 3000
NIPPLE, SEAT, F, 3.81, 4.1/2, NVAM, 12.6, 13CR 3000
NIPPLE, SEAT, R, 2.56, 3.1/2"9.2 PPF,NVAM BXP,13CR 2000
NIPPLE, SEAT,R,2.750",3.1/2"-9.2,NVAM BXP,13CR 2000
NIPPLE, SEAT, R, 3.68, 4.1/2-12.6,NVAM BXP, 13 CR 3000

WEG's :
ITEM COST AMOUNT
WEG 4.1/2-12.6 VAM, L-80 1000
WEG ,3.1/2",9.2 PPF,NK3SB BOX , L80 2000
WEG ,3.1/2"-9.2,L-80 18-22RC,NVAM BX UPXHMS 2000
WEG ,2.7/8"-6.4PPF NVAM B X HMS, L-80 1500
WEG ,3.1/2",9.2,NVAM BX HMS,13CR 1000
WEG , 4.1/2-12.6,NVAM,13 CR 1200

MISC's :
ITEM COST AMOUNT
Control Line 1/4" x 100m 3000.00
Control Line 1/4" check valve 100.00
Control Line Burst Disc Assembly 3000.00
3 1/2" Perforated Pup 2000.00
3 1/2" Perforated Nipple 5000.00
3 1/2"SPM KBUG, 13Cr 10000.00
4 1/2"SPM KBUG, 13Cr 17000.00

Accessories

Tubing Head Spools

ITEM COST AMOUNT
11", 5KX11", 5K THS ASSEMBLY COMPLETE(MSP) 20000 1
13.5/8", 5KX11", 5K THSL ASSEMBLY COMPLETE(MSP) 25000
SET OF THS, 11.0 5M X 11.0 5M, C-22L(IC) 20000
Canada DUAL THS 11" 5k x 13 5/8" 5k C05A 25000.00

Tubing Hangers
 ITEM COST AMOUNT
11", 5KX5",NVAM MANDREL TUBING HANGER(MSP) 20000.00
11", 5KX4.1/2",NVAM MANDREL TUBING HANGER (MSP)20000.00
11", 5KX3.1/2",N VAM MANDREL TUBING HANGER (MSP) 20000.00 1
ESP TUBING HANGER 11",5K X 11", 5K X 3.1/2" NVAM 20000.00
TUBING HGR, 11.0 X 3.1/2 NVAM, CCD, DUAL, ELAST. 15000.00

Bonnets
ITEM COST AMOUNT
11" x 3 1/8", 5k Bonnet D67C 10000.00 1
11" x 5 1/8", 5k Bonnet D61C 11000.00

ESP Wellhead equipment Amount

ITEM Cost $ 7" casing
Ring Gaskets RX-54 120
Tubing Hanger 3.1/2" 7000
Seal Nipple 1100
Single Studded Adapter (Toad stool) D68A 14000
Tie Down Bolt Subassy 500
Double Studded Adapter 11" x 5K D68B 16500
False Hanger Sleeve 4000
Surface Connector, 5kv,125A, 25ft 3900
New style one piece feed through 12500
Feedthru Connector 5kc, 125A 5K 9800
Downhole Connector 5kv,125A 6000
Total 7"

Wellheads (incl. ESP's)

Xmas Trees
ITEM COST AMOUNT
3.1/16X10K X-tree ,FLOWING PRODUCER 40000.00
3.1/8",5K, X-tree FLOWING PRODUCER W/O ACTUATO 30000.00
SET OF X-MAS TREE,3.1/8"X5K, BEAM PUMP 20000.00
5.1/8"X5K, X-tree FLOWING PRODUCER W/O ACTUATOR65000.00
5.1/8"X5K X-tree ,FLOWING PRODUCER C/W ACTUATO 13000.00
5.1/8"X5K, X-tree CS WATER INJECTOR (IC) 60000.00
5.1/8"X5K, X-tree CS WATER DISPOSAL 70000.00
3.1/8"X5K, ESP 20000.00
3.1/8",5K PRDDUCTION X-TREE ASSEMBLY MSP 50000.00
5.1/8",5K PRDDUCTION X-TREE ASSEMBLY MSP 120000.00
5.1/8",5K WATER INJECTION X- TREE ASSEMBLY MSP 65000.00
3.1/8",5K ESP X- TREE ASSEMBLY MSP 40000.00
3.1/8",5K BEAM PUMP X-TREE ASSEMBLY MSP 30000.00
SET OF X-MAS TREE,3.1/2"X5K, DUAL COMPLETION 160000.00
Misc Equipment (Gate valves, ring gaskets, studbolts) 1500.00
Xmas Trees

ESP Subsurface Equipment

ITEM COST AMOUNT
Total 350,000
Monel Cable Bands 6.20
269117
Beam Pumps
ITEM COST AMOUNT
Polished rod 1 1/2' x 22' 2000 1
Polished rod 1.1/2" x 6 ft 400 1
Clamp polished rod 1 1/2 400 1
Bop polish rod 1 1/2" or blind 1.5k 800 1
Stuffing box polished rod 1 1/2" x 1.5k 1000 1
Xmas tree x BOP x/over, 3.1/8" x 5k 900 1
Sucker rods 7/8" class D, 25ft pxp 100 1
Sucker rod 7/8" class D, 6ft pxp 100 150
Coupling sucker rod 7/8" 40 1
Sucker rods 1" class D, 25ft pxp 120 1
Coupling sucker rod 1" 40 1
Sucker rods 1-1/8" class D, 25 ft pxp 200 1
Coupling sucker rod 1.1/8" 55 1
Pony rod 1.1/8", 2ft pxp 150 1
Pony rod 1.1/8", 4ft pxp 200 1
Pony rod 1.1/8", 6ft pxp 200 1
Pony rod 1.1/8", 8ft pxp 225 1
X/O coupling 1.1/8"x1" pxb 200 1
X/O coupling 1"x7/8" pxb 150 1
Tbg pump cmpl 30-275-THF-20-4-4 (carb st) 10000 1
Surface Unit and motor 70000 1
Pumping Units

Total Completion
Password : final
 TOTAL
0
128,000
0
0
0
0
1,500
0
0
0
0
0
0
0
0
0
0
129,500

129,500

TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
0
0
0
0
 0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
0
0
0
0

TOTAL
0
0
0
0
0
0

TOTAL
0
0
0
0
0
0
0

TOTAL
0
0
0

TOTAL
 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
0
0
0
0
0
0
0

TOTAL
0
0
0
0
0
0
0
0

TOTAL
20000
0
0
0
20000
TOTAL
0
0
20000
0
0
20000

TOTAL
10000
0
10000

Amount
Total 9.5/8" Csg Total
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 Total 9.5/8" 0

50000

TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
 0

TOTAL
0
0

TOTAL
2,000
400
400
800
1,000
900
100
15,000
40
120
40
200
55
150
200
200
225
200
150
10,000
70000
102180

281680