Well Khashabia E 01

Total Day rate cost $ 261,200

Materials cost $ 298,200
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 639,400
20% $ 767,280
Time Dependent Cost
Once Off Days Count
Service Cost Service $/day Days
Rig move 30000 rig rate 13000 15
Civil 50000 diesel 1000 21
water 200 21
salaries 200 21
Total $ 80,000 Mud logging 2000 0
Crane 700 7
Fork lift 400 7
Storage tank 100 21
X cavator 400 7
Coiled Tubing 3000 4
Amerada/slick line 2000 4
Drilling Rental 200 21

Total Day Rate Cost

pendent Cost
Days Count Beam Pumps
Cost $/UNIT
$ 195,000.00 Beam pump one set $ 100,000
$ 21,000.00 Motor for beam pump $ 3,000
$ 4,200.00 Down hole pump, 2 1/2" size $ 2,500
$ 4,200.00 Sucker rod $ 200
$ - Polish rod $ 3,000
$ 4,900.00 Polish rod stuffing box $ 2,000
$ 2,800.00 Surface unit for beam pump $ 45,000
$ 2,100.00 Belts $ 200
$ 2,800.00 Peam Pump Total
$ 12,000.00
$ 8,000.00 $/unit
$ 4,200.00 3 1/2" tubing $ 600
Tubing head spool $ 30,000
X tree $ 30,000
Tubing hanger $ 20,000
Casing head housing $ 20,000
Casinhg head spool $ 20,000
13 3/8" csg $ 2,000
$ 261,200.00 9 5/8" $ 1,500
7" $ 1,100
5" $ 1,000

Total csg TBG and Pups

Instruments
Item $/Unit
Gauges $ 300

Total Instruments

Chemicals Mud and Brine

Item $/unit
Brine (Na Cl) 2.5
Acid 3000
Viscosifier
caostic soda

soda ash

Total Chemicals

Drilling Equipment and materials

Item $/Unit
Biot, 12 1/4" 10000
Bit, 8 1/2"
Bit, 6"

Total Drilling Equipment

Cement & Additieves

Item $/Unit
Amount
1 $ 100,000.00
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ 100,000.00

Ammount
120 $ 72,000
1 $ 30,000
1 $ 30,000
1 $ 20,000
1 $ 20,000
0 $ -
2 $ 4,000
3 $ 4,500
3 $ 3,300
3 $ 3,000

$ 186,800

amount Cost
 3 $ 900
$ -
$ -
$ -
$ 900

Amount Cost
3000 $ 7,500
1 $ 3,000

$ 10,500

Amount Cost
0
0
0
0
0

Amount Cost
0
Well Twinan South

Total Day rate cost $ 283,000

Materials cost $ 65,500
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 428,500
20% $ 514,200

Once Off Days Count

Service Cost Service $/day Days
Rig move 30000 rig rate 13000 15
Civil 50000 diesel 1000 25
water 200 25
salaries 200 25
Total $ 80,000 Mud logging 2000 0
Crane 700 7
Fork lift 400 7
Storage tank 100 25
X cavator 400 7
Coiled Tubing 3000 7
Amerada/slick line 2000 7
Drilling Rental 200 25

Total Day Rate Cost

Days Count Beam Pumps
Cost $/UNIT
$ 195,000.00 Beam pump one set $ 70,000
$ 25,000.00 Motor for beam pump $ 3,000
$ 5,000.00 Down hole pump, 2 1/2" size $ 2,500
$ 5,000.00 Sucker rod $ 200
$ - Polish rod $ 3,000
$ 4,900.00 Polish rod stuffing box $ 2,000
$ 2,800.00 Surface unit for beam pump $ 45,000
$ 2,500.00 Belts $ 200
$ 2,800.00 Peam Pump Total
$ 21,000.00
$ 14,000.00 $/unit
$ 5,000.00 3 1/2" tubing $ 600
Tubing head spool $ 30,000
X tree $ 30,000
Tubing hanger $ 20,000
Casing head housing $ 20,000
Casinhg head spool $ 20,000
13 3/8" csg $ 2,000
$ 283,000.00 9 5/8" $ 1,500
7" $ 1,100
5" $ 1,000

Total csg TBG and Pups

Instruments
Item $/Unit
Gauges $ 300

Total Instruments

Chemicals Mud and Brine

Item $/unit
Brine (Na Cl) 2.5
Acid 3000
Viscosifier
caostic soda

soda ash

Total Chemicals

Drilling Equipment and materials

Item $/Unit
Biot, 12 1/4" 10000
Bit, 8 1/2"
Bit, 6"

Total Drilling Equipment

Cement & Additieves

Item $/Unit
cement Class G (MT) 100
Retarder (SX) 1000
Fluid Loss Control (SX) 800
Dispersant (SX) 500
Barite (MT)
KCL (Kg)
Amount
$ -
1 $ 3,000.00
1 $ 2,500.00
50 $ 10,000.00
1 $ 3,000.00
1 $ 2,000.00
$ -
4 $ 800.00
$ 21,300.00

Ammount
50 $ 30,000
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -

$ 30,000

amount Cost
 3 $ 900
$ -
$ -
$ -
$ 900

Amount Cost
3000 $ 7,500
1 $ 3,000

$ 10,500

Amount Cost
0
0
0
0
0

Amount Cost
5 500
1 1000
1 800
1 500
0
0
0
0
2800
Well Harbaja 01

Total Day rate cost $ 260,100

Materials cost $ 141,600
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 481,700
12000% $ 578,040

Once Off Days Count

Service Cost Service $/day Days
Rig move 30000 rig rate 13000 17
Civil 50000 diesel 1000 21.5
water 200 21.5
salaries 200 21.5
Total $ 80,000 Mud logging 2000 0
Crane 700 7
Fork lift 400 3
Storage tank 100 21
X cavator 400 2
Coiled Tubing 3000
Amerada/slick line 2000
Drilling Rental 200

Total Day Rate Cost

Days Count Beam Pumps
Cost $/UNIT
$ 221,000.00 Beam pump one set $ 70,000
$ 21,500.00 Motor for beam pump $ 3,000
$ 4,300.00 Down hole pump, 2 1/2" size $ 2,500
$ 4,300.00 Sucker rod $ 120
$ - Polish rod $ 3,000
$ 4,900.00 Polish rod stuffing box $ 2,000
$ 1,200.00 Surface unit for beam pump $ 45,000
$ 2,100.00 Belts $ 200
$ 800.00 Peam Pump Total
$ -
$ - $/unit
$ - 3 1/2" tubing $ 700
Tubing head spool $ 30,000
X tree $ 40,000
Tubing hanger $ 20,000
Casing head housing $ 20,000
Casinhg head spool $ 20,000
13 3/8" csg $ 2,000
$ 260,100.00 9 5/8" $ 1,500
7" $ 1,100
5" $ 1,000

Total csg TBG and Pups

Instruments
Item $/Unit
Gauges $ 300

Total Instruments

Chemicals Mud and Brine

Item $/unit
Brine (Na Cl) 2.5
Acid 4000
Viscosifier
caostic soda

soda ash

Total Chemicals

Drilling Equipment and materials

Item $/Unit
Biot, 12 1/4" 10000
Bit, 8 1/2" 8000
Bit, 6" 7000

Total Drilling Equipment

Cement & Additieves

Item $/Unit
cement Class G (MT) 100
Retarder (SX) 1000
Fluid Loss Control (SX) 800
Dispersant (SX) 500
Barite (MT)
KCL (Kg)

Total Cement Job

Amount
1 $ 70,000.00
0 $ -
0 $ -
160 $ 19,200.00
0 $ -
0 $ -
$ -
0 $ -
$ 89,200.00

Ammount
0 $ -
$ -
1 $ 40,000
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -

$ 40,000

amount Cost
 3 $ 900
$ -
$ -
$ -
$ 900

Amount Cost
3000 $ 7,500
1 $ 4,000

$ 11,500

Amount Cost
0
0 0
0
0
0

Amount Cost
0 0
0 0
0 0
0 0
0
0
0
0
0
Well Harbaja 01

Total Day rate cost $ 266,650

Materials cost $ 249,000
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 595,650
15% $ 684,998

Once Off Days Count

Service Cost Service $/day Days
Rig move 30000 rig rate 13000 15
Civil 50000 diesel 1000 22.5
water 200 22.5
salaries 200 22.5
Total $ 80,000 Mud logging 2000 0
Crane 700 7
Fork lift 400 3
Storage tank 100 22.5
X cavator 400 2
Coiled Tubing 3000 5
Amerada/slick line 2000 8
Drilling Rental 200

Total Day Rate Cost

Days Count Beam Pumps
Cost $/UNIT
$ 195,000.00 Beam pump one set $ 70,000
$ 22,500.00 Motor for beam pump $ 3,000
$ 4,500.00 Down hole pump, 2 1/2" size $ 2,500
$ 4,500.00 Sucker rod $ 120
$ - Polish rod $ 3,000
$ 4,900.00 Polish rod stuffing box $ 2,000
$ 1,200.00 Surface unit for beam pump $ 45,000
$ 2,250.00 Belts $ 200
$ 800.00 Peam Pump Total
$ 15,000.00
$ 16,000.00 $/unit
$ - 3 1/2" tubing $ 700
Tubing head spool $ 30,000
X tree $ 40,000
Tubing hanger $ 20,000
Casing head housing $ 20,000
Casinhg head spool $ 20,000
13 3/8" csg $ 2,000
$ 266,650.00 9 5/8" $ 1,500
7" $ 1,100
5" $ 1,000

Total csg TBG and Pups

Instruments
Item $/Unit
Gauges $ 300

Total Instruments

Chemicals Mud and Brine

Item $/unit
Brine (Na Cl) 2.5
Acid 4000
Viscosifier
caostic soda

soda ash

Total Chemicals

Drilling Equipment and materials

Item $/Unit
Biot, 12 1/4" 10000
Bit, 8 1/2" 8000
Bit, 6" 7000

Total Drilling Equipment

Cement & Additieves

Item $/Unit
cement Class G (MT) 100
Retarder (SX) 1000
Fluid Loss Control (SX) 800
Dispersant (SX) 500
Barite (MT)
KCL (Kg)

Total Cement Job

Amount
1 $ 70,000.00
0 $ -
0 $ -
160 $ 19,200.00
0 $ -
0 $ -
$ -
0 $ -
$ 89,200.00

Ammount
150 $ 105,000
$ -
1 $ 40,000
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -

$ 145,000

amount Cost
 3 $ 900
$ -
$ -
$ -
$ 900

Amount Cost
3000 $ 7,500
1 $ 4,000

$ 11,500

Amount Cost
0
0 0
0
0
0

Amount Cost
1 100
1 1000
1 800
1 500
0
0
0
0
2400
Well Kamp 01

Total Day rate cost $ 306,800

Materials cost $ 311,200
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 698,000
15% $ 802,700

Once Off Days Count

Service Cost Service $/day Days
Rig move 30000 rig rate 13000 17.5
Civil 50000 diesel 1000 17.5
water 200 17.5
salaries 200 17.5
Total $ 80,000 Mud logging 2000 0
Crane 700 7
Fork lift 400 7
Storage tank 100 18
X cavator 400 7
Coiled Tubing 3000 7
Amerada/slick line 2000 7
Drilling Rental 300 25

Total Day Rate Cost

Days Count Beam Pumps
Cost $/UNIT
$ 227,500.00 Beam pump one set $ 100,000
$ 17,500.00 Motor for beam pump $ 3,000
$ 3,500.00 Down hole pump, 2 1/2" size $ 2,500
$ 3,500.00 Sucker rod $ 200
$ - Polish rod $ 3,000
$ 4,900.00 Polish rod stuffing box $ 2,000
$ 2,800.00 Surface unit for beam pump $ 45,000
$ 1,800.00 Belts $ 200
$ 2,800.00 Peam Pump Total
$ 21,000.00
$ 14,000.00 $/unit
$ 7,500.00 3 1/2" tubing $ 600
Tubing head spool $ 30,000
X tree $ 40,000
Tubing hanger $ 20,000
Casing head housing $ 20,000
Casinhg head spool $ 20,000
13 3/8" csg $ 2,000
$ 306,800.00 9 5/8" $ 1,500
7" $ 1,100
5" $ 1,000

Total csg TBG and Pups

Instruments
Item $/Unit
Gauges $ 300

Total Instruments

Chemicals Mud and Brine

Item $/unit
Brine (Na Cl) 2.5
Acid 4000
Viscosifier
caostic soda

soda ash

Total Chemicals

Drilling Equipment and materials

Item $/Unit
Biot, 12 1/4" 10000
Bit, 8 1/2" 8000
Bit, 6" 7000

Total Drilling Equipment

Cement & Additieves

Item $/Unit
cement Class G (MT) 100
Retarder (SX) 1000
Fluid Loss Control (SX) 800
Dispersant (SX) 500
Barite (MT)
KCL (Kg)

Total Cement Job

Amount
1 $ 100,000.00
0 $ -
0 $ -
160 $ 32,000.00
0 $ -
0 $ -
$ -
0 $ -
$ 132,000.00

Ammount
160 $ 96,000
$ -
1 $ 40,000
1 $ 20,000
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -
0 $ -

$ 156,000

amount Cost
 3 $ 900
$ -
$ -
$ -
$ 900

Amount Cost
3000 $ 7,500
1 $ 4,000

$ 11,500

Amount Cost
0
1 8000
0
0
0

8000

Amount Cost
5 500
1 1000
1 800
1 500
0
0
0
0
2800
Khashabia E 01
Total Day rate cost $ 261,200 Work Over Total plus 20%
Materials cost $ 298,200
Rig move $ 30,000 Drilling 2 wells Plus 20% (no Mob &
Civil $ 50,000 Drilling 2 wells Plus 20% including M
Total Cost $ 639,400
20% $ 767,280 Total
Days 21

Twinan S 01
Total Day rate cost $ 283,000
Materials cost $ 65,500
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 428,500
20% $ 514,200
Days 25

Harbaja 01
Total Day rate cost $ 260,100
Materials cost $ 141,600
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 481,700
20% $ 578,040
Days 21.5

Harbaja 02
Total Day rate cost $ 266,650
Materials cost $ 249,000
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 595,650
20% $ 684,998
Days 22.5
Kamp 01
Total Day rate cost $ 306,800
Materials cost $ 311,200
Rig move $ 30,000
Civil $ 50,000
Total Cost $ 698,000
20% $ 802,700
Days 17.5
rk Over Total plus 20% $ 3,347,218

ling 2 wells Plus 20% (no Mob & Demob fee) $ 12,005,424
ling 2 wells Plus 20% including Mob & Demob fee $ 13,505,424

$ 16,852,642
Elkhashabia 21 days
Twinan South 25 days
Harbaja 01 21.5 days
Harbaja 02 22.5 days
Kamp 01 17.5 days

Kamp 03 86 Days
Kamp 04 86 Days

Notes
for drilling: days include rig move and completion.
Civile works are not included in the time
 Casings

Bits ton Join number

22" 15000 casing Lbs/ft per ton 1500 $/ton
17 1/2" 12000 18 5/8 87.5 0.63 2000
12 1/4" 10000 61 0.90 1660
8 1/2" 8000 13 38 68 0.81 1850
6" 7000 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 60000 1
Motor for surface unit 45-55 Kw 2500 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
60000
2500
94680

274180