Ejemplo Afe

Embed Size (px)

Citation preview

  • 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