Post on 14-Apr-2018
7/27/2019 Ejemplo Afe
1/3
15 Completion
Days:
Dry Hole Cost Completion
Cost Total Cost
1 $ 10,000 10,000$2 $ 20,000 20,000$
3 $ 10,000 10,000$4 $ 100,000 100,000$5 Road $ 225,000 225,000$
6 Maintenance $ 1,600 1,600$7 Site Cleanup $ 3,200 3,200$8 Standby Equipment $ 4,700 4,700$9 Supervision $ 2,300 2,300$
10 Permits $ 30,000 30,000$11 $ 88,800 88,800$12 Rig up/move out Labor $ 22,000 22,000$13 -$14 $ 285,000 285,000$15 $ 23,000 23,000$16 $ 27,000 27,000$
17 Crew (extra) $ 800 800$
18Crew transportaion $ 2,000
2,000$19 -$20 $ 20,000 20,000$
21Fuel $ 23,000 23,000$
22 Standby $ 37,000 37,000$23 Water and trucking $ 26,000 26,000$24 $ 6,600 6,600$25 $ 7,500 7,500$26 -$27 -$28 $ 8,300 8,300$29 $ 18,700 18,700$30 -$31 -$32 -$
a -$b -$
c $ 21,000 21,000$
d -$
e $ 26,500 26,500$
f -$
License/Fees
Drilling Days:
Item/Description
INTANGIBLE COSTS
3
Well Name:
Field:
TD:
Drilling Contractor:
14.75 inch
12.25 inch
9.875 inch
6900 ft
Example
ABC
AFE Cost Summary
Drill pipe and drill collars
Open hole surveys
Camp and communications
Directional drilling tools and services
Bits
Contract drilling (day rate--contractor's drill pipe)
Crew
Solids control equipment
Stabilizers, reamers, hole openers, scrapers, subs
Contract labor
Tanks
Completion daywork
Well control equipment not included with rig
Other surface equipment
Rig mobilization & demobilization (incl. labor)
Location
Contract drilling (footage)
Insurance
Engineering and Planning
24 inch
20 inch
17.5 inch
1
7/27/2019 Ejemplo Afe
2/3
AFE Cost Summaryg $ 15,000 15,000$
h -$
i -$
j -$
k -$
33 $ 38,000 38,000$
34 $ 170,000 170,000$
35 $ 348,000 348,000$36 25,000$ 25,000$37 -$38 $ 1,500 1,500$39 $ 13,000 13,000$40 $ 245,000 245,000$41 $ 53,500 53,500$42 $ 50,000 12,200$ 62,200$43 $ 12,500 12,500$44 $ 7,500 7,500$45 -$
a -$b $ 15,000 15,000$c $ 22,500 22,500$d $ 22,500 22,500$
46 -$47 22,400$ 22,400$48 3,900$ 3,900$49 -$50 50,000$ 50,000$51 -$52 $ 6,000 4,000$ 10,000$
53 $ 40,500 4,500$ 45,000$54 5,500$ 5,500$55 -$56 -$57 -$
58 $ 120,000 $ 3,000 123,000$59 $ 104,375 $ 7,525 111,900$60 $ 220,750 $ 15,350 236,100$61 $ 2,532,625 $ 176,375 $ 2,709,000
Dry Hole Cost Complet ion
Cost
Total Cost
62 -$a $ 8,600 8,600$b $ 32,200
32,200$c $ 187,000 187,000$d $ 162,200 162,200$e -$
4.75 inch
Transportation: Freight and MaterialsTransportation: Vacuum trucking & Disposal
Sand control equipment and services:
Stimulation treatment (acidizing):
Stimulation treatment (hydraulic fracturing):
Intermediate casing:
Production casing/liner:
Slickline services
Data recording equipment
8.5, 8.75 inch
7.875inch
6.25 inch
5.875 inch
Tubular Goods:
Conductor Csg
Unclassified services and materials:
Environmental, safety and H2S services:
Contingency (10% of Items 1-58 total):
TOTAL INTANGIBLE COST (Items 1-60 to tal):
Company labor, supervision and engineering:
Item/Description
Other intangible costs
TANGIBLE COSTS:
Surface Csg:
Intermediate Csg:
Coring and core analysis
Drillstem testing, production testing equipment and services
Fluid sampling and analysis
Surface casing:
Unclassified tool rental and drayage:
Unclassified drayage and supplies:
Production Csg:
Production Liner:
Drilling mud services and materials: intermediate hole
Drilling mud services and materials:production hole
Completion fluid and services
Mud logging equipment and services
Open hole logging equipmnt and services
Cased hole logging and perforatiing
Drilling mud services and materials: conductor, surface hole
Plugback and remedial cementing materials and services:
Fishing tool rentals and services:
Casing crew and equipment:
Primary cementing materials and services:
Conductor casing:
G & A (5% of Items 1-58 total):
2
7/27/2019 Ejemplo Afe
3/3
AFE Cost Summaryf $ 50,000 50,000$
63 -$64 $ 52,500 52,500$65 -$66 -$67 $ 492,500 $ - 492,500$68 $ 24,625 $ - 24,625$69 517,125 -
517,125
70 3,049,750 176,375 3,226,125
Production Tbg.:
Casing Accessories:
Wellhead Equipment:
Total Tangible Costs (Items 67+68):
Packers and Tubing Accessories:
Surface Lines, Hydraulics & Control Equipment:
Items 62-66 Subtotal:
Unclassified materials and Contingency (5% of Items 62-66)
TOTAL COST, TANGIBLE + INTANGIBLE (Items 61+69):
3