Afe Singa r0 170804

26"
Barite
Bentonite
Caustic soda
KOH
Deflocculant (thinner)
Fluid Loss Control-R
Fluid Loss Control-SL
Viscosifier-Polymer
Biopolymer
Lime, Ca(OH)2
Sodium Bicarbonat
Soda Ash
Oxygen scavenger
Liquid defoamer
Shale stabilizer
Free Pipe Sticking Add.
Calcium Chloride
Diesel oil
Barite
Bentonite for OBM
Emulsifier 1st
Emulsifier 2nd
Fluid Loss Control
Fluid Loss Contr. for HT
Lime, Ca(OH)2
CaCl2
Thinner (Surfactant)
Oil Mud Conditioner
Zinc Oxide (H2S Scavenger)
656
10
10
Material Consumtion/package
17.5"
12.25"
8.5"
1550
1000
475
200
13
10
30
20
40
40
40
40
60
60
20
10
40
10
60
120
8000
250
100
60
400
200
1500
2000
40
80
80
5.875"
1500
200
80
50
300
150
800
700
10
40
60
Drilling Time Singa-3
Day
0Drive 30"10
at 120 ft 20
30
40
50
60
70
80
26" Hole
2000
Set 20" csg @ 2500 ft
4000
17-1/2" Hole
Depth (ft)
6000
8000
Run Logs, Set 13-3/8" csg @ 8500 ft
12-1/4" Hole
10000
Run 1st VSP

8 -1/2" Hole
12000
Run Logs, TD 12,500 ft, Run completion
90
Drilling Time
Singa 3 vs Singa 2 vs Singa 1
Day
0
0
20
Drive 30" at 120 ft
40
60
80
100
26" Hole
2000
Set 20" csg @ 2500 ft
4000
17-1/2" Hole
Depth (ft)
6000
8000
10000
12-1/4" Hole
Run 1st VSP
12000
8 -1/2" Hole
Run Logs, TD 12,500 ft, Run completion
120
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
DEPTH FOOTAGE ROP

FPH
SPUD IN
0
0
DRIL L - HOL E 26 "
2500
2500
30
CIRC. - TRIP OUT 26 " BIT
2500
0
CASING 20 " CSG + RUN INNER STRING
2500
0
CBU, CEMENTING 20 "
2500
0
W OC, N/U W H & BOP STACK, TEST
2500
0
TRIP IN 17-1/2", DISPLAC TO OBM, DOC & LOT
2500
0
DRIL L - HOL E 17-1/2"
4500
2000
30
CBU, TRIP OUT 17-1/2" BIT
4500
0
TRIP IN, CBU
4500
0
6000
1500
20
6000
0
TRIP IN, CBU
6000
0
7400
1400
20
7400
0
TRIP IN, CBU
7400
0
8500
1100
15
CBU, W IPER TRIP & TRIP OUT 17-1/2" BIT
8500
0
RUN VSP
8500
0
RUN ELECTRIC LOGGING
8500
0
TRIP IN 17" RB
8500
0
CBU, TRIP OUT
8500
0
CASING 13-3/8", CHANGE + TEST RAM
8500
0
CBU, CEMENTING
8500
0
W OC,Run CBL, N/D BOP, N/U B SECT., N/U BOP & TEST 8500
0
TRIP IN 12-1/4", DOC & LOT
8500
0
9800
1300
20
CBU, TRIP OUT TO CHANGE BIT
9800
0
TRIP IN 12-1/4"
9800
0
10700
900
15
CBU, TRIP OUT TO RUN VSP
10700
0
RUN VSP & INTERMEDIATE LOGGING
10700
0
TRIP IN 12-1/4"
10700
0
11300
600
10
11300
0
RUN VSP
11300
0
RUN ELECTRIC LOGGING
11300
0
CASING 9-7/8" , CHANGE + TEST RAMS
11300
0
CBU, CEMENTING
11300
0
W OC,Run CBL, N/D BOP, N/U B SECT., N/U BOP & TEST
11300
0
TRIP IN 8-1/2", DOC & LOT
11300
0
DRIL L - I HOL E 8-1/2" >>>
11800
500
8
11800
0
TRIP IN 8-1/2"
11800
0
DRIL L - II HOL E 8-1/2" >>>
12150
350
6
12150
0
TRIP IN 8-1/2"
12150
0
DRIL L - III HOL E 8-1/2" >>>
12500
350
4
12500
0
RUN VSP
12500
0
RUN LOGGING
12500
0
TRIP IN 8" RB
12500
0
CB U, TRIP OUT & Ru n Strin g to P & A
12500
0
HOUR
0
83.3
6.0
24.0
8.0
48.0
14.0
66.7
7.6
6.6
75.0
9.5
8.5
70.0
11.3
10.3
73.3
20.1
24.0
24.0
10.6
12.6
40.0
10.0
30.0
18.0
65.0
15.9
12.3
60.0
18.1
13.4
60.0
19.6
24.0
32.0
10.0
40.0
18.1
62.5
18.3
14.8
58.3
20.2
15.2
87.5
20.6
36.0
15.6
71.3
HOUR +
0.12
0
93.3
6.7
26.9
9.0
53.8
15.7
74.7
8.5
7.4
84.0
10.6
9.5
78.4
12.6
11.5
82.1
22.5
26.9
26.9
11.9
14.1
44.7
11.2
33.6
20.2
72.8
17.8
13.7
67.2
20.3
15.0
67.2
22.0
26.9
35.8
11.2
44.8
20.3
70.0
20.4
16.5
65.3
22.6
17.0
98.0
23.1
40.3
17.5
79.8
TOTAL
HOUR
0
93.3
100.1
127.0
136.0
189.7
205.4
280.1
288.6
296.1
380.1
390.7
400.2
478.6
491.2
502.7
584.8
607.4
634.2
661.1
673.0
687.2
731.9
743.1
776.7
796.9
869.7
887.5
901.2
968.4
988.7
988.7
1,003.7
1,070.9
1,092.9
1,092.9
1,119.7
1,155.5
1,166.7
1,211.5
1,231.8
1,301.8
1,322.3
1,338.8
1,404.1
1,426.7
1,443.7
1,541.7
1,564.8
1,564.8
1,605.2
1,622.7
1,702.5
TOTAL
DAYS
0
3.89
4.17
5.29
5.66
7.90
8.56
11.67
12.03
12.34
15.84
16.28
16.68
19.94
20.47
20.95
24.37
25.31
26.43
27.55
28.04
28.63
30.50
30.96
32.36
33.20
36.24
36.98
37.55
40.35
41.20
41.20
41.82
44.62
45.54
45.54
46.66
48.15
48.61
50.48
51.33
54.24
55.09
55.78
58.50
59.45
60.16
64.24
65.20
65.20
66.88
67.61
70.94
CALCULATION SHEET FORM BPMIGAS- SCHEDULE-19
21-Sep-13
DRILLING COST ESTIMATE ( PRODUCTION BASIS )

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
Calc. based on $1 = Rp
85
MOVING :
10500
70
CASING
15
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
WORK PROGRAM & BUDGET

UNIT
TANGIBLE COST
COMPL. :
days
Intangible:
DESCRIPTION
days
QTY
U/PRICE
TOTAL
ACT. EXP.
U/P
TOT.
CC
CASING 30", ABB Vetco, 1" thick
123
ft
120
156.20
18,744
CASING 20", K-55, Big Omega, 133 #/ft
123
ft
3500
86.52
302,803
CASING 13-3/8", P-110 , New Vam, 72 #/ft
123
ft
9000
49.85
448,668
123
ft
46.56
CASING 9-5/8", SMC-110, Vam, 53.5 #/ft
123
ft
12000
67.76
813,120
CASING 7", P-110, Prem. Conn., 38 #/ft
123
ft
3500
36.7
128,575
PUP JOIN CASING 7
123
EA
1,500.0
4,500
PUP JOIN CASING 13-3/8
123
EA
1,500.0
4,500
123
EA
1,500.0
4,500
1,725,409
CASING ACCESSORIES
CC
FLOAT SHOE 20", K-55, Big Omega
121
EA
4,320.0
4,320
FLOAT COLLAR 20", K-55, Big Omega
121
EA
5,040.0
5,040
FLOAT SHOE 13-3/8", P-110, New Vam
121
EA
5,400.0
5,400
FLOAT COLLAR 13-3/8", P-110, New Vam
121
EA
13,200.0
13,200
FLOAT SHOE 9-7/8", SMC-110, Vam Top
121
EA
4,932.0
4,932
FLOAT COLLAR 9-7/8", SMC-110, Vam Top
121
EA
11,794.8
11,795
Water Bushing 9-7/8"
121
EA
14,070.0
14,070
FLOAT SHOE 7"

LINER HANGER 7" C/W FLOATING EQP.
121
EA
121
SET
276.9
75,000.0
75,000
133,757
TUBING
TUBING 5" 13% Cr, 18.0 ppf ????
WELL EQUIPMENT SURFACE
122
jt
12500
51.6
645,000.0
645,000.0
CC
CASING HEAD A-SECTION 20-3/4 - 3K
167
SET
18,000.0
18,000.0
CSG HEAD B-SECTION 20-3/4 - 3 K x 13-5/8"-5K
167
SET
22,500.0
22,500.0
CSG HEAD C-SECTION 13-5/8"-5 K x 11" - 10K
167
SET
35,000.0
35,000.0
11", 10M Tubing Hanger
167
SET
30,000.0
30,000.0
11", 10M x 4-1/16" 10M Tubing Bonnet/Cap Assy.
167
SET
30,000.0
30,000.0
4-1/16", 10m, Xmas Tree
167
SET
180,000.0
180,000.0
Hydraulic Actuator for Upper Master Valve
167
SET
25,000.0
25,000.0
Hydraulic Actuator for Wing Valve
167
SET
25,000.0
25,000.0
Lubricator, BPV, Wear Bushing, Running Tools
167
SET
45,000.0
45,000.0
410,500.0
WELL EQUIPMENT SUBSURFACE
CC
Size3 inOD 0.049in wall seamless conl line,Incoloy 825, 400' 167
EA
6,000.0
Size 5 in control line clamp,metal type,no elastomers,c/w pins167
EA
26
200.0
5,200.0
167
EA
15,000.0
30,000.0
42 inch Tbg Retriev Surf Controlled Subsurface SafetyValve 167
EA
120,000.0
120,000.0
Top No-Go non-ported seating
167
EA
9,000.0
9,000.0
Locator Seal Assy. W/ 4 seal units and 4 debris barriers
167
EA
70,000.0
70,000.0
High Pressure Retainer Productiion Packer
167
EA
30,000.0
30,000.0
Seal Bore Extensiion
167
EA
140,000.0
140,000.0
Casing Sub - 52" x 32"
167
EA
7,000.0
7,000.0
Spacer Tube - 10 feet long
167
EA
10,000.0
20,000.0
167
EA
9,000.0
9,000.0
Perforated Spacer Tube - 10 feet
167
EA
10,000.0
10,000.0
Bottom No-Go non-ported seating
167
EA
9,000.0
9,000.0
4,000.0
4,000.0
80,000.0
80,000.0
Flow Coupling
Wireline Re-entry Guide

167
EA
Wireline Retrievable Self Closed Sub-surface Safety Valve w/Self
167 Equalizing
EA Flapper
6,000.0
Page 5 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
QTY
U/PRICE
20,000.0
TOTAL
Flapper Lock Open Tool
167
EA
Puncture Communication Tool
167
EA
9,000.0
9,000.0
By-Pass blanking plug w/removable mandrel
167
EA
24,000.0
24,000.0
Instrument Hanger
167
EA
10,000.0
10,000.0
Export Boxing & Freight Cost - incl in Other Frt line 62
167
EA
0.0
0.0
7" Cement retainers with Plugs
167
EA
3,000.0
9,000.0
ACT. EXP.
U/P
TOT.
20,000.0
621,200.0
7
OTHER TANGIBLE (FROM NO. 2 - 6)
TOTAL TANGIBLE COST
10
INTANGIBLE COST
11
PREPARATION & TERMINATION
12
SURVEYS
0.0
0.0
0.0
3,535,866.20
CC
Surveyor crew ( Including 1 unit car)
212
LS
7,500.0
7,500.0
Survey to pick antenna locations
212
LS
2,500.0
0.0
Survey for land acquisition and location preparation
212
LS
5,000.0
0.0
Final Position Survey
212
LS
7,500.0
0.0
Evacuation and medical survey
212
LS
5,000.0
0.0
7,500.0
14
WELL SITE & ACCESS ROAD PREP.
CC
Maint. access road during drilling ops.
LS
10,000.0
10,000.0
Maintaining location during drilling ops.
LS
10,000.0
10,000.0
Clean up Loc, back filling pit, and waste treatment
211
LS
5,000.0
5,000.0
Replantation forest
211
LS
5,000.0
5,000.0
Mat. Suppl. (culvert,gravel,fencing,plastic)
212
LS
5,000.0
5,000.0
Contract man power. Incl. mandah
212
LS
5,000.0
5,000.0
Building location & access road
212
LS
100,000.0
100,000.0
CASING 13-3/8", K-55 , BTC (flare line)
123
ft
210
22.8
4,788.0
CASING 9-5/8", K-55 , BTC (flare line)
123
ft
210
15.9
3,339.0
Equipment Rental:
- Dozer-D7
unit
251
DAY
45
275.0
24,750.0
- M. Grader
unit
251
DAY
45
160.0
14,400.0
- Excavator
unit
251
DAY
45
180.0
16,200.0
- Compactor
unit
251
DAY
45
135.0
12,150.0
- Dozer-D6
unit
251
DAY
20
200.0
0.0
- Wheel Loader
unit
251
DAY
20
96.0
3,840.0
- Light Vehicle for Supervisor 1
unit
251
MTH
1,100.0
2,200.0
251
LS
7,500.0
7,500.0
- Mob / Demob for Unit Rental (to Loc. )
229,167.0
15
16
SERVICE LINES & COMMUNICATION
CC
Communication & electrical line
252
MTH
4,900.0
13,883.0
Labor cost for installation
212
MAN
150.0
300.0
10,000.0
10,000.0
3000
6.4
19,200.0
85.7
0.0
WATER SYSTEM
14,183.0
CC
Installation Water System
212
LS
Line pipe 6", SCH-40 (water cooling)
123
ft
Labour & eqp. charges installation, 4 man
212
MAN
Water suppl. for rig
212
DAY
14.3
0.0
Support material (connection,tee etc.)
212
EA
50.0
0.0
29,200.0
Page 6 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
10500
19
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
17
85
MOVING :
RIGGING UP/ RIGGING DOWN
QTY
U/PRICE
TOTAL
160
LS
0.0
0.0
Other Mat & Supply
169
LS
10,000.0
0.0
labor cost done by other drilling crew, 6 man

Mobilization/Demobilization
212
224
MAN
LS
85.7
0.0
0.0
Contract for safety sign, perimeter, etc
212
LS
10,000.0
0.0
SUB TOTAL
DRILLING / W.O OPERATIONS
21
CONTRACT RIG: 300001160
ACT. EXP.
U/P
TOT.
CC
Mat & supply / Repair.
20
0.0
280,050.00
Rental Operating Rig rate
224
DAY
85
25,350.0
2,154,750.0
Mob/Demob Rig
224
LS
350,000.0
350,000.0
Rig Inspection by Moduspec
212
LS
75,000.0
75,000.0
Standby with full crews
224
LS
20,000.0
0.0
Extended standby
224
LS
10,000.0
0.0
Repair
224
LS
7,500.0
0.0
Moving
224
LS
13,500.0
0.0
Additional Catering
224
LS
100,000.0
100,000.0
Reimbursables
224
LS
150,000.0
150,000.0
2,829,750.0
22
DRILLING CREW/CONT. RIG CREW

HAS INCLUDED IN RIG RATE
23
915
MUD CHEMICALS & ENGINEERING SERV.
DAY
4,694.0
0.0
0.0
CC
WATER BASED MUD SYSTEM

Barite
116
SACK
2000
8.42
16,837.0
Bentonite
116
SACK
1000
16.95
16,950.0
Caustic soda
116
SACK
60
10.44
626.0
116
CAN
97.80
0.0
116
SACK
96.05
0.0
116
SACK
212.87
0.0
Viscosifier-Polymer
116
CAN
160
102.17
16,348.0
Sodium Bicarbonat
116
SACK
60
6.31
378.0
Soda Ash
116
SACK
20
22.31
446.0
Oxygen scavenger
116
CAN
100.80
0.0
Liquid defoamer
116
CAN
35.74
0.0
KCL
116
SACK
300
20.00
6,000.0
DD Compund
116
DRUM
650.00
2,600.0
Shale stabilizer
116
SACK
200
67.80
13,560.0
116
DRUM
640.56
3,203.0
76,948.0
OIL BASED MUD SYSTEM

OBM from Banteng-1
116
BBL
3000
90.0
270,000.0
Additional OBM
116
BBL
2500
90.0
225,000.0
Diesel oil
116
BBL
2500
47.70
0.0
Barite
116
SACK
15000
8.42
0.0
Bentonite for OBM
116
SACK
500
144.64
0.0
Emulsifier 1st
116
DRUM
100
444.04
0.0
Emulsifier 2nd
116
DRUM
100
361.52
0.0
Fluid Loss Control for HT
116
SACK
1000
40.60
0.0
116
SACK
244.37
0.0
Page 7 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
Lime, Ca(OH)2
116
CaCl2
Oil Mud Conditioner

Zinc Oxide (H2S Scav.)
QTY
U/PRICE
SACK
1500
116
SACK
116
DRUM
116
116
TOTAL
5.25
0.0
2500
16.15
0.0
75
917.02
0.0
DRUM
100
394.75
0.0
SACK
200
68.59
ACT. EXP.
U/P
TOT.
0.0
495,000.0
LOSS CIRCULATION MATERIAL

Kwik Seal
27.5
lb/sx
116
SACK
720
37.33
Wallnut Shell
28.5
lb/sx
116
SACK
720
4.39
26,877.6
3,160.8
Dialatant Pill
25
lb/sx
116
SACK
720
70.00
50,400.0
Mica
30.5
lb/sx
116
SACK
720
12.56
9,043.2
Fiber based LCM
31.5
lb/sx
116
SACK
720
16.77
12,074.4
Calcium Carbonat
32.5
lb/sx
116
SACK
720
4.05
2,916.0
104,472.0
COMPLETION FLUID
BRINE
SACK
13.0
BARAKLEAN
DRUM
632.1
0.0
35,000.0
35,000.0
BRINE
10 ppg
LS
0.0
35,000.0
MUD ENG. CHG.
person
241
DAY
85
400.0
68,000.0
241
LS
15,000.0
15,000.0
Drinking water supply for Camp & Rig
169
DAY
40.0
0.0
Fresh water suppl. for rig
212
DAY
315.0
0.0
MUD ANALYSIS ENG. SERV.

24
25
WATER
BITS, REAMERS & CORE HEAD

26"
26
0.0
CC
117
EA
20,340.0
40,680.0
17 1/2" , IADC 115 M
OSC-3AJ - IADC 111
117
EA
13,221.0
13,221.0
17 1/2" , IADC 415
117
EA
15,086.0
30,172.0
17 1/2" , PDC - DS68
117
EA
35,400.0
35,400.0
12 1/4" , IADC 437 M
117
EA
9,040.0
27,120.0
12 1/4" , IADC 117 M
117
EA
9,040.0
0.0
12 1/4" , PDC - DS68
117
EA
26,700.0
26,700.0
7 7/8" , IADC - 117M Pilot Hole
117
EA
3,000.0
0.0
8 1/2" , IADC - 517M
117
EA
5,989.0
17,967.0
8 1/2" , IADC - 537M
117
EA
6,554.0
19,662.0
8 1/2" , PDC - DS68
117
EA
14,750.0
14,750.0
5-7/8" IADC - 517 M
117
EA
4,091.0
0.0
5-7/8" IADC - 537 M
117
EA
4,091.0
0.0
5-7/8" PDC, IADC-M223
117
EA
6,900.0
0.0
5-7/8" PDC, IADC-M223 (9 Blade)
117
EA
14,000.0
0.0
3-1/2" RB
117
EA
3,390.0
0.0
Nozzle bit for all
117
SET
320.7
0.0
8-15/32" CORE HEAD
117
EA
13,560.0
0.0
66,500.0
EQUIPMENT RENTAL
225,672.0
CC
FISHING TOOL RENTAL
251
DAY
70
950.0
EMERGENCY LIGHT EVACUATION
212
DAY
60.0
DAY
75
LS
LS
15,000.0
15,000.0
Lighting Equipment
794,420.0
ea
Mob/demob
Mud Plant for OBM
212
60
600
0.0
4,500.0
600.0
CIRCULATING SUB
8 inch ( lumpsum = 21 day)
ea
LS
6,435.0
6,435.0
8 inch daily rate
ea
DAY
10
310.0
3,100.0
6 1/2 inch ( lumpsum = 21 day)
ea
LS
5,890.0
5,890.0
Page 8 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
6 1/2 inch daily rate
ea
4 3/4 inch ( lumpsum = 21 day)
ea
4 3/4 inch daily rate
ea
DAY
Engineeer
QTY
U/PRICE
TOTAL
10
290.0
2,900.0
LS
5,615.0
5,615.0
DAY
10
260.0
2,600.0
DAY
350.0
0.0
ACT. EXP.
U/P
TOT.
BULK BARITE HANDLING EQUIPMENT

Rental Rate
1000 CF P-tank
ea
DAY
70
129.03
9,032.1
300 SCF / min compress
ea
DAY
70
87.98
6,158.6
Cutting tank and hopper
ea
DAY
70
46.92
3,284.4
3"-20 ft Air Hose
ea
DAY
70
21.59
1,511.3
40 ft bulk house
ea
DAY
70
64.6
4,522.0
1000 CF P-tank
ea
DAY
10
132.83
2,656.6
300 SCF / min compress
ea
DAY
10
201.25
2,012.5
Pneumatic handling
740 CF
DAY
10
1.29
9,546.0
3"-20 ft Air Hose
40
ft
DAY
10
1.59
636.0
40 ft bulk house
20
ft
DAY
10
1.13
226.0
Mob/Demob
ls
LS
11,600
11,600.0
212
DAY
3,000
0.0
9-5/8" RTTS daily rental
DAY
30
150
0.0
9-5/8" RTTS daily rental, first 24 hrs
JOB
1,300
0.0
9-5/8" RTTS daily rental, additional hrs
hrs
48
50
0.0
13-3/8" RTTS daily rental
DAY
30
150
0.0
13-3/8" RTTS daily rental, first 24 hrs
JOB
1,300
0.0
13-3/8" RTTS daily rental, additional hrs
hrs
48
50
0.0
7" EZSV mechanical setting daily rental
DAY
30
50
0.0
7" EZSV mechanical setting in use
JOB
1,000
0.0
9-5/8 - 13-3/8" EZSV mechanical setting daily rental 0
DAY
30
50
0.0
9-5/8" - 13-3/8" EZSV mechanical setting in use
JOB
1,000
0.0
Tool operator
JOB
600
0.0
Accomodation
Trip
12
75
0.0
Reimbursable item
LS
25,729
0.0
Burner system + Ignition
Day
40
315
12,600.0
Compressor 175 scfm
Day
40
100
4,000.0
Diesel pump and diesel tank
Day
40
45
1,800.0
Operator
Day
40
350
14,000.0
Mob/demob
LS
2,850
2,850.0
52,250.0
Service Charge
Rotating Head BOP

RTTS c/w circulating valves
Burner Flare System
H2S DETECTOR
251
DAY
95
550.0
MOB/DEMOB H2S UNIT
251
LS
5,000.0
5,000.0
H2S Engineering Service
212
DAY
95
300.0
28,500.0
- Crane
212
MTH
2.83
3,600.0
10,200.0
- Dozer
212
DAY
100
275.0
27,500.0
- Excavator
212
DAY
100
180.0
18,000.0
- Forklift
212
DAY
100
100.0
10,000.0
63,000.0
Lifting Equip. Rental :
Mud Coolers
212
DAY
70
450
Mob/Demob
unit
212
LS
3,450
3,450.0
Service Engineer
212
DAY
70
750
52,500.0
Improper flushed out
212
LS
3,450
3,450.0
Page 9 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
15
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
$7,328,926
COMPL.
$398,196
SUBTOT
QTY

UNIT
QTY
U/PRICE
unit
212
DAY
70
ea
212
DAY
70
Installation & Mob
212
DAY
Shale Shaker Screen
212
EA
Service Engineer
COMPL. :
days
Intangible:
DESCRIPTION
Cutting Dryer
days
690
250
6,900
600
TOTAL
ACT. EXP.
U/P
TOT.
48,300.0
17,500.0
6,900.0
0.0
546,125.5
27
DIRECTIONAL DRILLING & SURVEY CONTRACT/WELL CC

Multi Shot Equipment
29
224
Stand by
DAY
70
Running
FT
12500
400.0
28,000.0
2.0
25,000.0
Multi Shot Engineer
224
DAY
35
475.0
16,625.0
Transportation for engineer
224
TRIP
20
225.0
4,500.0
CASING INSTALLATION
74,125.0
CC
Certified welders for install of csg head & assoc equipment

241
LS
7,500.0
0.0
Hot-Hed for 30" conductor and Install 30" Diverter Flange

241
LS
25,000.0
25,000.0
Hot-Hed for 20" casing head
241
LS
20,000.0
20,000.0
Wellhead installation technician
241
LS
15,000.0
15,000.0
Cold casing cutting machine
241
LS
8,500.0
8,500.0
Nitrogen testing of 10,000 psi WP wellhead sections 241
LS
10,000.0
10,000.0
TUBULAR INSPECTION
241
LS
5,000.0
5,000.0
BAKER LOCK
160
CAN
50.0
300.0
J.A.M. System c/w back up
212
DAY
30
1,600.0
48,000.0
Fill Up tool 13-3/8", 9-7/8" and 7"
212
DAY
30
1,590.0
47,700.0
20K Power Tong c/w Jaws for 20" csg
212
DAY
350.0
0.0
14.50 high torque Power Tong c/w jaws
212
DAY
30
825.0
24,750.0
13-3/8" Stabbing Guide for New Vam
212
DAY
158.0
0.0
9-7/8" Stabbing Guide for Vam Top
212
DAY
158.0
0.0
7" Stabbing Guide for Vam Ace
212
DAY
158.0
0.0
Jam Technician
212
DAY
30
375.0
11,250.0
Tong Operator
212
DAY
30
325.0
9,750.0
Stabber
212
DAY
30
325.0
9,750.0
Mob/Demob unit
212
LS
20,000.0
20,000.0
160
CAN
10
102.3
1,023.0
62,388.2
CASING CREW
BESTOLIFE
30
CEMENT CEMENTING & PUMP FEES .
CC
Class G cement, oil well
119
SACK
6620
9.4
Silica Flour
119
LBS
1900
0.1
279.1
Weighting mt'l MICROMAX
119
LBS
30000
2.0
59,325.0
Accelerator
119
LBS
11.8
0.0
119
LBS
200
17.0
3,390.0
SSA
CACL2
Bentonite
256,023.0
Retarder
HR25
119
LBS
29.0
144.9
Retarder
SCR -100L
119
GAL
600
151.4
90,852.0
Retarder
HR-6L
119
GAL
500
36.5
18,243.9
Fluid Loss
H413-L
119
GAL
15
99.8
1,497.4
Fluid Loss
H-344L
119
GAL
60
93.0
5,577.9
Fluid Loss
H-22L
119
GAL
120
69.4
8,325.8
Gas Block
Microblock
119
GAL
500
27.3
13,644.8
Dispersant
CFR-3L
119
GAL
101
40.7
4,108.7
Defoarmer
D-air2
119
GAL
56
49.8
2,788.1
Prevent Settling
119
GAL
0.0
0.0
Dispersant
119
GAL
0.0
0.0
Barite
116
SACK
8.4
841.9
100.0
Page 10 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
QTY
U/PRICE
TOTAL
9000.0
3.7
32,950.8
Dual Spacer Blend
119
LBS
DSMA
119
GAL
60.0
138.6
8,316.3
LOSURF-259
119
GAL
150.0
46.1
6,908.8
PEN V
119
CAN
0.0
45.2
0.0
MUSOL E
119
GAL
300.0
36.0
10,790.4
CONDUCTOR 20"
230
JOB
2,896.3
2,896.3
SURFACE CASING 13 3/8"
230
JOB
3,015.5
3,015.5
INTERMEDIATE CASING 9 7/8"
230
JOB
7,403.8
7,403.8
LINER 7"
230
JOB
6,336.4
0.0
CEMENT PLUG
230
JOB
4,186.3
12,558.9
BOP Testing
230
JOB
1,004.7
4,018.8
Casing Testing
230
JOB
678.0
678.0
PIT
230
JOB
714.0
2,856.0
Additional Service Charge
230
LS
MONTHLY RENTAL HOWCO (PRORATA)
230
MTH
CENTRALIZER, 20"
121
CENTRALIZER, 13-3/8"
121
TOP PLUG 13-3/8"
100,000.0
100,000.0
2.83
15,000.0
42,500.0
EA
30
160.5
4,815.0
EA
30
101.7
3,051.0
121
EA
1,907.5
1,907.5
BOTTOM PLUG 13-3/8"
121
EA
2,725.6
2,725.6
CENTRALIZER 9-7/8"
121
EA
20
80.2
1,604.0
SCRATCHER 9-7/8"
121
EA
20
29.6
592.0
SSR PLUG 9-7/8"
121
EA
5,485.0
5,485.0
EZSV 7 inch
121
EA
2,900
8,700.0
EZSV 9-5/8 inch
121
EA
3,200
6,400.0
EZSV 13-3/8 inch
121
EA
5,200
5,200.0
ACT. EXP.
U/P
TOT.
546,781.4
32
SUBTOTAL
33
FORMATION EVALUATION
34
CORING
5,272,896.85
CC
Coring engineer
241
DAY
750.0
0.0
CORE ASSY CHG.
169
SET
24,000.0
0.0
0
35
MUD LOGGING SERVICES
CC
MUD LOGGING SYSTEM (INCL. W/ CREW)
251
DAY
80
1,000.0
MOB/DEMOBILIZATION MUD LOG UNIT
251
LS
4,000.0
4,000.0
ALS-K Operation
251
DAY
80
250.0
20,000.0
Coriolis Sensor (OBM)
251
DAY
80
500.0
40,000.0
ALS-K Mob and Installation
251
LS
17,500.0
17,500.0
Induction-Res-LDL-CNL-GR
LS
60,000.0
60,000.0
Six arm caliper
LS
20,122.0
20,122.0
CBL-VDL-GR-CCL
LS
33,658.0
33,658.0
LS
245,000
0.0
LS
269,000.0
269,000.0
36
DRILL STEM TEST
CC
37
OPEN HOLE ELECTRIC LOGGING
CC
RUN-I :
RUN-II :
80,000.0
161,500
Log at 8500 ft
TD @ 10000, log 1500 ft

Xtreme tool (Ind-Son-GR-LDL-CNL)
TD @ 11300, log 1300 ft
Page 11 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
85
MOVING :
10500
70
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
Xtreme CBL-VDL-GR-CCL of 2800 ft of log

RUN-III :
days
QTY
U/PRICE
TOTAL
LS
51,634.0
51,634.0
LS
304,000.0
304,000.0
Xtreme CBL-VDL-GR-CCL of 1500 ft of log
LS
49,806.0
49,806.0
LS
245,000.0
245,000.0
LS
200,000.0
200,000.0
LS
100,000.0
100,000.0
ACT. EXP.
U/P
TOT.
TD @ 12800
Mob + Xtreme tools

VSP (2 TIME) AND PIPESEIS
Explosive to cutting the drill string
37
SUB TOTAL
1,333,220
39
SUB TOTAL
1,494,720
40
COMPLETION
41
CSG, LINER & TBG INSTALLATION

TUBULAR INSPECTION
241
LS
8,000.0
8,000.0
ENG. SERVICE FOR LINER 7"
241
LS
15,000.0
15,000.0
Casing Crew
241
LS
50,000.0
50,000.0
Miscellaneous
241
LS
25,000.0
25,000.0
BAKER LOCK
160
CAN
10
32.8
328.0
BESTOLIFE
160
CAN
10
102.3
1,023.0
99,351.0
42
CEMENT, CEMENTING PUMP FEES

CEMENTING EQUIPMENT RENTAL
LS
5,000.0
5,000.0
PUMPING CHARGE
JOB
10,000.0
10,000.0
CEMENT ADDITIVES
LS
70,000.0
70,000.0
PERSONNEL
LS
5,000.0
5,000.0
90,000.0
43
CASED HOLE ELECTRICAL LOGGING

CBL/VDL/CCL/GR OR CET
JOB
55,000.0
55,000.0
CCL/GR for space outs
JOB
15,000.0
15,000.0
0.0
44
PERFORATING & WIRELINE SERVICES

EXPLOSIVE
CEMENT RETAINER SETTING
45
70,000.0
LOTS
70,000.0
0.0
JOB
30,000.0
30,000.0
lots
35,000.0
35,000.0
30,000.0
SIMULATION TREATMENT
Acid abd Acidizing Chemicals
35,000.0
46
PRODUCTION TEST
Service personnnel charge
JOB
5,000.0
15,000.0
BHP/sample analysis charges
JOB
5,000.0
5,000.0
Separator
DAY
15
248.0
3,720.0
Separator Accessories Rental
DAY
15
1,800.0
27,000.0
Installation Separator Test 10,000 PSI WP
JOB
2,000.0
2,000.0
H-TEMP ENGINEER
DAY
15
350.0
5,250.0
H-TEMP UNIT RENTAL
DAY
15
325.0
4,875.0
EA
10
1,100.0
11,000.0
BATTERY PACK
47
SUB TOTAL
49
GENERAL
73,845.0
398,196.0
Page 12 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
DRILLING :
$11,492,155
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
50
85
MOVING :
QTY
U/PRICE
TOTAL
ACT. EXP.
U/P
TOT.
SUPERVISION
Allocated salaries field office
MTH
3,809.5
HPHT Consultant
DAY
1,000.0
0.0
DAY
85
1,000.0
85,000.0
85,000.0
FT
12500
2.0
25,000.0
25,000.0
LS
50,000.0
50,000.0
50,000.0
Helicopter (Stand by)
MTH
100,000
0.0
Helicopter (Hours)
Hrs
500
0.0
TRIP
5500
5,500.0
Company Man
51
INSURANCE
52
PERMITS & FEES (OPEN LOC)
person
Well insurance
0.0
Customs clearance
Land clearence
212
53
MARINE RENTAL CHARTER
CC
54
HELLICOPTER & AVIATION CHG TICKET
CC
Airfare tickets for PTES/serv coy.
Helicopter Areal Survey
55
For Com. Man. , 2 man ( JKT - PLB v.v. )
640
TRIP
20
250.0
5,000.0
For Drll. Eng. , 4 man ( JKT - PLB v.v. )
640
TRIP
12
250.0
3,000.0
For Geologist, 4 man ( JKT - PLB v.v. )
640
TRIP
250.0
2,000.0
Govt. visitor 8 men ( JKT - PLB v.v.)
640
TRIP
250.0
2,000.0
Service coy 8 men ( JKT - PLB v.v.)
640
TRIP
64
250.0
16,000.0
TRANS. EQUIP. FOR MOVING MATERIAL
TRIP
30
1,000.0
30,000.0
TRANS EQUIP. FOR DAILY OPERATION
LS
30
250.0
7,500.0
Personnel transportation (OSD)
LS
1.0
1,000.0
1,000.0
33,500.0
LAND TRANSPORTATION
Personnel transportation (Drilling Staff)
unit
MTH
2.8
600.0
6,800.0
Wages & Fees for drivers
man
MTH
2.8
500.0
5,666.7
50,967.0
56
OTHER TRANPORTATION
57
FUEL & LUBRICANTS

Fuel @ US$0.2882 / ltr
Fuel for light vehicle 4 ui @ 40 ltr/day
DAY
85
0.0
0.0
Fuel for lift eqp. 4 ui @ 50 ltr/day
DAY
85
0.0
0.0
Genset/pump @ 500 ltr/day
DAY
85
0.0
0.0
Rig power @ 10000 ltr/day
DAY
70
2,882.0
201,740.0
Completion @ 5000 ltr/day
DAY
15
864.6
12,969.0
214,709.0
58
CAMP FACILITIES
CC
Meal For Company Personnel
Men
151
DAY
115
12.0
0.0
Meal Service Engineer
Men
151
DAY
115
12.0
0.0
Meal Logging Serv.
Men
151
DAY
20
12.0
0.0
Meal for visitor
Men
151
DAY
20
12.0
0.0
Meal For Non-Staff Comp
Men
151
DAY
115
6.0
0.0
Well site camp preparation
212
LS
15,000.0
0.0
RENTAL AC FOR WELL SITE CAMP
212
DAY
360.0
0.0
Catering & camp operation Serv.
212
DAY
3.0
0.0
Clinic/ Medic's room
910
MTH
2,500.0
7,083.3
0.0
2.83
Camp cleaning sservice
Men
212
MTH
28.6
Watchman
Men
212
MTH
42.9
0.0
212
MTH
300.0
30,000.0
CAMP PREP. /RENTAL HOUSE/GEN SET ETC.
100.0
37,083
Page 13 of 22
21-Sep-13

WELL
Singa-3
EST. TD
12500
Est. RIG DAYS :
SPUD IN
Q-4, 2005
FT
TOTAL COST:
NO
59
DRILLING :
$11,492,155
10500
70
days
COMPL. :
15
days
days
MOVING :
days
days
TOT. COMPL. :
15
days
Tangible :
$3,535,866
R/L
$229,167
Intangible:
$7,328,926
COMPL.
$398,196
SUBTOT
QTY
DESCRIPTION

UNIT
QTY
U/PRICE
MTH
0.0
TOTAL
ACT. EXP.
U/P
TOT.
ALLOCATED OVERHEAD
FIELD OFFICE AREA
1,500.0
0.0
TRAINNING PROGRAM FOR H2S
LS
0.0
5,000.0
0.0
WARNING SIGN ( FLAGS, WINDS SHOCK, ETC )
LS
0.0
1,000.0
0.0
EXPENSES FOR EVACUATION PROC.
LS
1.0
1,000.0
1,000.0
MTH
2.8
1,500.0
4,250.0
LS
1.0
2,500.0
2,500.0
MTH
2.8
500.0
1,416.7
LS
5,000.0
5,000.0
Fluid & Rock Lab Analysis
LS
65,000.0
0.0
Re-interpretasion Seismic
LS
105,000
0.0
LS
HT / HP course
LS
30,000
0.0
HPHT Consultant (Nov 03-July 04)
LS
247,000.0
0.0
WELL SITE GEOLOGIST
DAY
1,000.0
0.0
WELL CONTROL EXPERT
DAY
1,800.0
0.0
MEDIC, @ $ 1000 / MTH

RADIO COMM. FOR H2S CONTINGENCY PLAN
RADIO OPERATOR, MATERIAL MAN
60
85
MOVING :
JAKARTA OFFICE
9,167.0
Jkt Exploration as per EXPl.
61
5,000.0
TECHNICAL SERVICES FROM ABROAD
0.0
64
SUBTOTAL
65
TOTAL INTANGIBLE COST
66
TOTAL COST
11,492,155.4
67
TIME PHASED EXPEDITURE
11,492,155.4
68
THIS YEAR
69
FUTURE YEAR
70
510,426.3
7,956,289.2
11,492,155.4
TOTAL
PREPARED BY
GUSTIORO
11,492,155.4
REVIEWED AND RECOMMENDED BY
APPROVED BY
PUDJO SUWARNO
Page 14 of 22
BUDGET SCHEDULE NO. 19

BP MIGAS
AUTHORIZATION FOR EXPENDITURES, DRILLING AND WORKOVER
OPERATOR
CONTRACT AREA
CONTRACT AREA No.
:
:
:
P.T MEDCO E&P LEMATANG

PSC - LEMATANG BLOCK
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
FIELD/STRUCTURE
BASIN
:
:
:
:
:
:
DRILLING
SINGA # 3
DEVELOPMENT
LAND RIG
BATURAJA FM
LEMATANG
AFE No.
DATE
: Sep-2013
IN US DOLLAR
LOCATION
WATER DEPTH
SPUD DATE
COMPLETION DATE
PLACED IN SERVICE
DRILLING DAYS
MOVING DAYS
CLOSE OUT DATE
:
:
:
:
:
:
SURFACE COORDINATE : Lat 3 31' 7.409" S Long. 103 46' 29.936" E
LEMATANG
ELEVATION : KB = 138 FT
PROGRAM
Q-4 OF 2005
TOTAL TANGIBLE COSTS

INTANGIBLE COSTS
PREPARATION AND TERMINATION
SURVEYS
LOCATION STAKING AND POSITIONING
WELLSITE & ACCESS ROAD PREPARATION
SERVICE LINES & COMMUNICATIONS
WATER SYSTEMS
RIGGING UP / RIGGING DOWN
S U B T O T A L
DRILLING / WORKOVER OPERATIONS
CONTRACT RIG
DRILLING RIG CREW/CONTRACT RIG CREW
MUD CHEMICAL & ENGINERING SERVICES
WATER
BITS REAMERS AND CORE HEADS
EQUIPMENT RENTAL
DIRECTIONAL DRILLING & SURVEYS
DIVING SERVICES
CASING INSTALLATION
CEMENT, CEMENTING AND PUMP FEES
COMPLETION :
WORK PROGRAM
AND BUDGET
1
BPMIGAS
ACTUAL EXPENDITURES
PRIOR YEARSCURRENT YEAR T O T A L
4
5
6
ACTUAL
OVER/UNDER
7
PRECENTAGE
OVER/UNDER
8
229,167
14,183
29,200
280,050
2,829,750
794,420
225,672
546,126
74,125
256,023
546,781
1,494,720
Gus/Djarot/Pudjo S
WELL STATUS : __________________
7,500
S U B T O T A L
COMPLETION
CASING LINER & TUBING INSTALLATION
CEMENT, CEMENTING AND PUMP FEES
CASED HOLE ELEC. LOGGING SERV.
PERFORATING AND WIRELINE SERVICES
STIMULATION TREATMENT
PRODUCTION TESTS
FINAL
BUDGET
3
ACTUAL
_____________________
_____________________
_____________________
_____________________
85
12500
919
135,202
3,535,866
5,272,897
S U B T O T A L
TOTAL INTANGIBLE COSTS
TOTAL COSTS
TIME PHASED EXPENDITURES
THIS YEAR
FUTURE YEARS
T O T A L
REVISED
BUDGET
2
SINGLE
RIG TYPE : LAND RIG
1,725,409
133,757
645,000
410,500
621,200
S U B T O T A L
FORMATION EVALUATION
CORING
MUD LOGGING SERVICES
DRILLSTEM TESTS
OPEN HOLE ELECTRICAL LOGGING SERV.
S U B T O T A L
GENERAL
SUPERVISION
INSURANCE
PERMITS AND FEES
MARINE RENTAL AND CHARTERS
HELICOPTER AND AVIATION CHARGES
LAND TRANSPORTATION
OTHER TRANSPORTATION
FUEL AND LUBRICANTS
CAMP FACILITIES
ALLOCATED OVERHEADS
- FIELD OFFICE
- JKT OFFICE
- OVERSEAS
TECHNICAL SERVICES FROM ABROAD
RIG NAME : APD#5
PROGRAM
RIG DAYS
TOTAL DEPTH
WELL COST PER FOOT $/FT
WELL COST PER DAY $/DAY
_________________
TANGIBLE COSTS
CASING
CASING ACCESSORIES
TUBING
WELL EQUIPMENT - SURFACE
WELL EQUIPMENT - SUBSURFACE
OTHER TANGIBLE COSTS
OPERATOR
CONTRACTOR : PT MEDCO E&P LEMATANG
ACTUAL
85
DESCRIPTION
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
31.
32.
33.
34.
35.
36.
37.
38.
39.
40.
41.
42.
43.
44.
45.
46.
47.
48.
49.
50.
51.
52.
53.
54.
55.
56.
57.
58.
59.
60.
61.
62.
63.
64.
65.
66.
67.
68.
69.
70.
161,500
1,333,220
99,351
90,000
70,000
30,000
35,000
73,845
398,196
85,000
25,000
50,000
33,500
50,967
214,709
37,083
9,167
5,000
510,426
7,956,289
11,492,155
11,492,155
11,492,155
APPROVED BY
REMARKS :
NAME
Budi Basuki
POSITION
Director Ops
Production Basis
DATE
APPROVED BY
NAME
POSITION
DATE
BPMIGAS
BUDGET SCHEDULE NO. 19
BPMIGAS
PRODUCTION SHARING CONTRACTS
AUTHORIZATION FOR EXPENDITURE - DRILLING AND WORKOVER MATERIAL LIST
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:
PT. MEDCO E& P LEMATANG

DESCRIPTION
1
1
TANGIBLE
CASING :
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN
UNITS
OF
ISSUE
QUANTITY
UNIT
PRICE
TOTAL
FT
120
156.2
18,744
120
156.2
18,744
FT
3,500
86.5
302,803
3,500
86.5
302,803
9,000
49.9
448,668
9,000
49.9
448,668
FT
CASING 9-5/8", SMC-110, Vam, 53.5 #/ft
FT
12,000
67.8
813,120
12,000
67.8
813,120
CASING 7", P-110, Prem. Conn., 38 #/ft
FT
3,500
36.7
128,575
3,500
36.7
128,575
PUP JOIN CASING 7
FT
1,500.0
4,500
1,500.0
4,500
EA
1,500
4,500
1,500.0
4,500
EA
1,500
4,500
1,500.0
#REF!
4,500
#REF!
CASING ACESSORIES
FLOAT SHOE 20", K-55, Big Omega
EA
4,320.0
4,320
4,320.0
4,320
FLOAT COLLAR 20", K-55, Big Omega
EA
5,040.0
5,040
5,040.0
5,040
FLOAT SHOE 13-3/8", P-110, New Vam
EA
5,400.0
5,400
5,400.0
5,400
FLOAT COLLAR 13-3/8", P-110, New Vam
EA
13,200.0
13,200
13,200.0
13,200
FLOAT SHOE 9-7/8", SMC-110, Vam Top
EA
4,932.0
4,932
4,932.0
4,932
FLOAT COLLAR 9-7/8", SMC-110, Vam Top
EA
11,794.8
11,795
11,794.8
11,795
Water Bushing 9-7/8"
EA
14,070.0
14,070
14,070.0
14,070
#REF!
SUBTOTAL
#REF!
TUBING
TUBING 5" 13% Cr, 18.0 ppf ????
JT
12,500
51.60
645,000
12,500
51.6
645,000
SUBTOTAL
CASING 20", K-55, Big Omega, 133 #/ft
SUBTOTAL
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
6
645,000
645,000
WELL EQUIPMENT SURFACE

CASING HEAD A-SECTION 20-3/4 - 3K
SET
18,000.00
18,000
18,000.0
18,000
CSG HEAD B-SECTION 20-3/4 - 3 K x 13-5/8"-5K
SET
22,500.00
22,500
22,500.0
22,500
CSG HEAD C-SECTION 13-5/8"-5 K x 11" - 10K
SET
35,000.00
35,000
35,000.0
35,000
11", 10M x 4-1/16" 10M Tubing Bonnet/Cap Assy.
SET
30,000.00
30,000
30,000.0
30,000
PAGE 17 OF 22
BUDGET SHCEDULE NO. 20

ATTACHMENT TO BUDGET SCHEDULE 19
DRILLING
SINGA-3
EXPLORATION
LEMATANG
CASING 30", ABB Vetco, 1" thick
:
:
:
:
:
AFE NO.
DATE
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
9
10
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16
BPMIGAS
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN

DESCRIPTION
1
UNITS
OF
ISSUE
QUANTITY
UNIT
PRICE
4
4-1/16", 10m, Xmas Tree
SET
180,000.00
Hydraulic Actuator for Upper Master Valve
SET
25,000.00
SUBTOTAL
180,000
180,000.0
180,000
25,000
25,000.0
6,000.00
25,000
310,500
6,000
6,000.0
200.0
30,000
15,000.0
30,000
200.00
6,000
Flow Coupling
EA
15,000.00
EA
9,000.00
9,000
9,000.0
9,000
EA Equalizing Flapper
Wireline Retrievable Self Closed Sub-surface Safety Valve w/Self
1
80,000.00
80,000
80,000.0
80,000
#REF!
####
#REF!
#REF!
0
0.00
SUBTOTAL
#REF!
#REF!
#REF!
-
#REF!
-
#REF!
#REF!
#REF!
TOTAL TANGIBLE
#REF!
MUD CHEMICAL
Water Based Mud
Barite
SACK
2,000
8.4
16,837
2,000
8.4
16,837
Bentonite
SACK
1,000
17.0
16,950
1,000
17.0
16,950
Caustic soda
SACK
60
10.4
626
60
10.4
626
CAN
97.8
97.8
SACK
96.1
96.1
SACK
212.9
212.9
Viscosifier-Polymer
CAN
160
102.2
16,348
160
102.2
16,348
Sodium Bicarbonat
SACK
60
6.3
378
60
6.3
378
Soda Ash
SACK
20
22.3
446
20
22.3
446
-
Oxygen scavenger
CAN
100.8
100.8
Liquid defoamer
CAN
35.7
35.7
KCL
SACK
300
20.0
6,000
300
20.0
6,000
DD Compund
DRUM
650.0
2,600
650.0
2,600
PAGE 18 OF 22
AFE NO.
DATE
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
9
WELL EQUIPMENT SUB-SURFACE
Size 5 in control line clamp,metal type,no elastomers,c/w pinsEA

DRILLING
SINGA-3
EXPLORATION
LEMATANG
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
310,500
Size3 inOD 0.049in wall seamless conl line,Incoloy 825, 400' EA
TOTAL
:
:
:
:
:
10
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16
BPMIGAS
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN

DESCRIPTION
1
UNITS
OF
ISSUE
QUANTITY
UNIT
PRICE
TOTAL
5
:
:
:
:
:
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
6
SACK
200
67.8
13,560
200
67.8
13,560
DRUM
640.6
3,203
640.6
3,203
47.7
119,250.0
2,500
47.7
119,250.0
Oil Based Mud
BBL
2,500
Barite
SACK
15,000
8.4
126,277.5
15,000
8.4
126,277.5
Bentonite for OBM
SACK
500
144.6
72,320.0
500
144.6
72,320.0
Emulsifier 1st
DRUM
100
444.0
44,404.5
100
444.0
44,404.5
Emulsifier 2nd
DRUM
100
361.5
36,152.1
100
361.5
36,152.1
Fluid Loss Control for HT
SACK
1,000
40.6
40,600.9
1,000
40.6
40,600.9
SACK
244.4
244.4
Lime, Ca(OH)2
SACK
1,500
5.3
7,881.8
1,500
5.3
7,881.8
CaCl2
SACK
2,500
16.1
40,369.3
2,500
16.1
40,369.3
DRUM
75
917.0
68,776.3
75
917.0
68,776.3
Oil Mud Conditioner
DRUM
100
394.8
39,475.4
100
394.8
39,475.4
Zinc Oxide (H2S Scav.)
SACK
200
68.6
13,718.2
200
68.6
13,718.2
Kwik Seal
SACK
720
37.3
26,877.6
720
37.3
26,877.6
Wallnut Shell
SACK
720
4.4
3,160.8
720
4.4
3,160.8
Mica
SACK
720
12.6
9,043.2
720
12.6
9,043.2
Fiber based LCM
SACK
720
16.8
12,074.4
720
16.8
12,074.4
Calcium Carbonat
SACK
720
4.1
2,916.0
720
4.1
2,916.0
LS
70,000.0
70,000.0
70,000.0
70,000.0
DRUM
632.1
632.1
Loss Circulation Material
COMPLETION & PACKER FLUID

BRINE
10 ppg
BARAKLEAN
810,247
SUBTOTAL
810,247
Bit, Reamer & Core Head
26"
OSC-3AJ - IADC 111
EA
20,340
40,680
PAGE 19 OF 22
20,340
AFE NO.
DATE
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
9
Shale stabilizer
Diesel oil

DRILLING
SINGA-3
EXPLORATION
LEMATANG
40,680
10
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16
BPMIGAS
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN

DESCRIPTION
UNITS
OF
ISSUE
QUANTITY
3
UNIT
PRICE
4
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
EA
13,221
13,221
13,221
13,221
17 1/2" , IADC 415
EA
15,086
30,172
15,086
30,172
17 1/2" , PDC - DS68
EA
35,400
35,400
35,400
35,400
12 1/4" , IADC 437 M
EA
9,040
27,120
9,040
27,120
12 1/4" , PDC - DS68
EA
26,700
26,700
26,700
26,700
7 7/8" , IADC - 117M Pilot Hole
EA
3,000
3,000
8 1/2" , IADC - 517M
EA
5,989
17,967
5,989
17,967
8 1/2" , IADC - 537M
EA
6,554
19,662
6,554
19,662
8 1/2" , PDC - DS68
EA
14,750
14,750
14,750
14,750
5-7/8" IADC - 517 M
EA
4,091
4,091
5-7/8" IADC - 537 M
EA
4,091
4,091
5-7/8" PDC, IADC-M223
EA
6,900
6,900
225,672
225,672
9.4
62,388
6,620.0
9.4
Silica Flour
SSA
LBS
1,900
0.1
279
1,900.0
0.1
279.1
Weighting mt'l
Micromax
LBS
30,000
2.0
59,325
30,000.0
2.0
59,325.0
Accelerator
CaCl2
LBS
11.8
11.8
LBS
200
3,390.0
SACK
6,620
62,388.2
17.0
3,390
200.0
17.0
Retarder
HR25
LBS
29.0
145
5.0
29.0
144.9
Retarder
SCR-100L
GAL
600
151.4
90,852
600.0
151.4
90,852.0
Retarder
HR-6L
GAL
500
36.5
18,244
500.0
36.5
18,243.9
Fluid Loss
H413-L
GAL
15
99.8
1,497
15.0
99.8
1,497.4
Fluid Loss
H-344L
GAL
60
93.0
5,578
60.0
93.0
5,577.9
Fluid Loss
H-22L
GAL
120
69.4
8,326
120.0
69.4
8,325.8
Gas Block
Microblock
GAL
500
27.3
13,645
500.0
27.3
13,644.8
Dispersant
CFR-3L
GAL
101
40.7
4,109
101.0
40.7
4,108.7
Defoarmer
D-air2
GAL
56
49.8
2,788
56.0
49.8
2,788.1
Bentonite
PAGE 20 OF 22
AFE NO.
DATE
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
9
Cement & Cementing Accesories
Class G cement, oil well

DRILLING
SINGA-3
EXPLORATION
LEMATANG
17 1/2" , IADC 115 M
SUBTOTAL
TOTAL
:
:
:
:
:
10
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16
BPMIGAS
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN

DESCRIPTION
1
Barite
UNITS
OF
ISSUE
QUANTITY
UNIT
PRICE
TOTAL
SACK
100
:
:
:
:
:
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
6
8.4
842
100.0
8.4
841.9
LBS
9,000
3.7
32,951
9,000.0
3.7
32,950.8
DSMA
GAL
60
138.6
8,316
60.0
138.6
8,316.3
LOSURF-259
GAL
150
46.1
6,909
150.0
46.1
6,908.8
PEN V
CAN
45.2
45.2
MUSOL E
GAL
300
36.0
10,790
300.0
36.0
10,790.4
CENTRALIZER, 20"
EA
30.0
160.5
4,815.0
30.0
160.5
4,815.0
CENTRALIZER, 13-3/8"
EA
30
101.7
3,051
30.0
101.7
3,051.0
TOP PLUG 13-3/8"
EA
1,907.5
1,908
1.0
1,907.5
1,907.5
BOTTOM PLUG 13-3/8"
EA
2,725.6
2,726
1.0
2,725.6
2,725.6
CENTRALIZER 9-7/8"
EA
20
80.2
1,604
20.0
80.2
1,604.0
SCRATCHER 9-7/8"
EA
20
29.6
592
20.0
29.6
592.0
SSR PLUG 9-7/8"
EA
5,485.0
5,485
1.0
5,485.0
5,485.0
EZSV 7 inch
EA
2,900.0
8,700
3.0
2,900.0
8,700.0
EZSV 9-5/8 inch
EA
3,200.0
6,400
2.0
3,200.0
6,400.0
EZSV 13-3/8 inch
EA
5,200.0
5,200
1.0
5,200.0
5,200.0
370,854
1,406,773
1,406,773
TOTAL
#REF!
#REF!
Aproved by
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
10
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
370,854
TOTAL INTANGIBLE
Operator
AFE NO.
DATE
Dual Spacer Blend
SUBTOTAL

DRILLING
SINGA-3
EXPLORATION
LEMATANG
BP MIGAS
Pudjo Suwarno
Position
VP Drilling
Date
Approved by
PAGE 21 OF 22
Position
Date
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16
BPMIGAS
OPERATOR
CONTRACT AREA
CONTRACT AREA NO
:
:
:

DESCRIPTION
1
Aproved by
Budi Basuki
PROJECT TYPE
WELL NAME
WELL TYPE
PLATFORM/TRIPOD
BASIN
Position
UNITS
OF
ISSUE
QUANTITY
Director Operation
UNIT
PRICE
TOTAL
Date
:
:
:
:
:
ISSUED FROM STOCK

QUANTITY
UNIT PRICE
TOTAL
6
7
Approved by
PAGE 22 OF 22

DRILLING
SINGA-3
EXPLORATION
LEMATANG
AFE NO.
DATE
A C T U A L
NEW.PURCHASES
QUANTITY UNIT PRICE
TOTAL
9
10
Position
11
GRAND
TOTAL
12
ACTUAL OVER/UNDER
QUANTITY
AMOUNT
13
Date
14
0
:
: 21-Sep-13
SURPLUS MATERIAL
QUANTITY
DISPOSITION
15
16

Afe Singa r0 170804

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Afe Singa r0 170804

Uploaded by

Copyright:

Available Formats

26"

Drilling Time Singa-3

Run Logs, Set 13-3/8" csg @ 8500 ft

Run Logs, Set 9-7/8" csg @ 11300 ft

Run Logs, TD 12,500 ft, Run completion

Drive 30" at 120 ft

Run Logs, TD 12,500 ft, Run completion

DEPTH FOOTAGE ROP

CALCULATION SHEET FORM BPMIGAS- SCHEDULE-19

DRILLING COST ESTIMATE ( PRODUCTION BASIS )

Est. RIG DAYS :

WORK PROGRAM & BUDGET

CASING 30", ABB Vetco, 1" thick

CASING 20", K-55, Big Omega, 133 #/ft

CASING 13-3/8", P-110 , New Vam, 72 #/ft

CASING 13-3/8", P-110 , New Vam, 72 #/ft

CASING 9-5/8", SMC-110, Vam, 53.5 #/ft

CASING 7", P-110, Prem. Conn., 38 #/ft

PUP JOIN CASING 7

PUP JOIN CASING 13-3/8

PUP JOIN CASING 9-7/8

FLOAT SHOE 20", K-55, Big Omega

FLOAT COLLAR 20", K-55, Big Omega

FLOAT SHOE 13-3/8", P-110, New Vam

FLOAT COLLAR 13-3/8", P-110, New Vam

FLOAT SHOE 9-7/8", SMC-110, Vam Top

FLOAT COLLAR 9-7/8", SMC-110, Vam Top

Water Bushing 9-7/8"

FLOAT SHOE 7"

WELL EQUIPMENT SURFACE

CASING HEAD A-SECTION 20-3/4 - 3K

CSG HEAD B-SECTION 20-3/4 - 3 K x 13-5/8"-5K

CSG HEAD C-SECTION 13-5/8"-5 K x 11" - 10K

11", 10M Tubing Hanger

11", 10M x 4-1/16" 10M Tubing Bonnet/Cap Assy.

4-1/16", 10m, Xmas Tree

Hydraulic Actuator for Upper Master Valve

Hydraulic Actuator for Wing Valve

Lubricator, BPV, Wear Bushing, Running Tools

WELL EQUIPMENT SUBSURFACE

Size 5 in control line clamp,metal type,no elastomers,c/w pins167

42 inch Tbg Retriev Surf Controlled Subsurface SafetyValve 167

Top No-Go non-ported seating

Locator Seal Assy. W/ 4 seal units and 4 debris barriers

High Pressure Retainer Productiion Packer

Seal Bore Extensiion

Casing Sub - 52" x 32"

Spacer Tube - 10 feet long

Top No-Go non-ported seating

Perforated Spacer Tube - 10 feet

Bottom No-Go non-ported seating

Wireline Re-entry Guide

CALCULATION SHEET FORM BPMIGAS- SCHEDULE-19

DRILLING COST ESTIMATE ( PRODUCTION BASIS )

Est. RIG DAYS :

WORK PROGRAM & BUDGET

Flapper Lock Open Tool

Puncture Communication Tool

By-Pass blanking plug w/removable mandrel

Export Boxing & Freight Cost - incl in Other Frt line 62

7" Cement retainers with Plugs

OTHER TANGIBLE (FROM NO. 2 - 6)

TOTAL TANGIBLE COST