No Days Job Description Cost Cost Planning Kill Point

1 1 $105,259 $105,259 $95,000 $95,000

2 2 Moving $16,341 $121,600 $9,700 $104,700
3 3 $10,267 $131,866 $9,700 $114,400
4 4 Rig Up $11,242 $143,108 $9,700 $124,100
5 5 $3,282 $146,390 $16,231 $140,331
6 6 $12,458 $158,847 $13,453 $241,001 $153,784
7 7 $11,258 $170,105 $16,775 $170,559
8 8 Fishing top of fish $17,758 $187,863 $12,889 $183,448
9 9 $11,258 $199,120 $22,889 $206,337
10 10 $10,683 $209,803 $16,775 $223,112
11 11 $10,683 $220,485 $17,889 $241,001
12 12 $9,883 $230,368 $16,231 $257,232
13 13 $8,224 $238,592 $21,453 $278,685
14 14 $8,224 $246,815 $16,775 $295,460
15 15 $8,224 $255,039 $16,775 $312,235
16 16 Fishing bottom fish $7,983 $263,022 $22,889 $335,124
17 17 $7,873 $270,895 $16,775 $351,899
$289,800
18 18 $0 $17,889 $369,788
19 19 $0 $18,453 $388,241
20 20 $0 $16,775 $405,016
21 21 $0 $21,775 $426,791
22 22 Well Bor Integrity $0 $79,889 $506,680
23 23 $0 $24,121 $530,801
24 24 $0 $41,231 $572,032
RST & Isolation job
25 25 $0 $17,453 $589,485
$162,360
26 26 $0 $35,786 $625,271
Completion
27 27 $0 $67,890 $693,161
No Job Days Acumulation
1 Moving 3 3
2 Rig Up 1 4
3 Fishing top fish 7 11
4 fishing bottom fish 9 20
5 Well bor integrity 3 23
6 RST & Isolation job 2 25
7 Completion 2 27

8332900
 DAYS 1 2 3 4 5 6
TOTAL 105,259 16,341 10,267 11,242 3,282
SUB TOTAL 105,259 121,600 131,866 143,108 146,390
 7 8 9 10 11 12 13 14
12,458 11,258 17,758 11,258 10,683 10,683 9,883 8,224 8,224
158,847 170,105 187,863 199,120 209,803 220,485 230,368 238,592 246,815
15 16 17
8,224 7,983 7,873
255,039 263,022 270,895
No Job Description Days Planning cost Actual cost
1 1 $95,000 $105,259
2 Moving 2 $104,700 $121,600
3 3 $114,400 $131,866
4 Rig Up 4 $124,100 $143,108
5 5 $140,331 $146,390
800000
6 6 $153,784 $158,847
7 7 $170,559 $170,105 700000
8 Fishing top of fish 8 $183,448 $187,863
600000
9 9 $206,337 $199,120
10 10 $223,112 $209,803 500000
11 11 $241,001 $220,485
400000
12 12 $257,232 $230,368
13 13 $278,685 $238,592 300000
14 14 $295,460 $246,815
200000
15 15 $312,235 $255,039
16 Fishing bottom fish 16 $335,124 $263,022 100000
17 17 $351,899 $270,895
0
18 18 $369,788
1 3 5 7 9 11 1 3 1 5 17 19 2
19 19 $388,241
20 20 $405,016
21 21 $426,791
22 Well Bor Integrity 22 $506,680
23 23 $530,801
24 24 $572,032
RST & Isolation job
25 25 $589,485
26 26 $625,271
Completion
27 27 $693,161
 Job Description
Planning cost
Actual cost

5 7 9 11 1 3 1 5 17 19 2 1 23 2 5 2 7