BUOGET FOllOW UP Ol y .

XIII· 2· PN 1840 OIRECTlONAl WEll TYPE "J"

Well Name: IPOlO: OL Y-LA ISLA-XIII-2-PN 1840 10epth (FI): I 3,300 I I BUOGET COST (w¡tiloIllIGV) I REAL COST l'Wt.:1lOIn ¡" VI

RIG:
I BF-01 Drilling Days 6.50 Unit Cast S Tolal Cost S Utllized S Dltference S
V
kI
1 LOCACTON & ACCESS
1 '1 EINPcrrn iling
1 2 Loca t:OI'1o Croslruclion SOG " Ea 22. 0Cil .OO 22,008
1.3 Locatioo & axess res! cral:cn CCSlC O Ea 000 O
1 4 ACCBSS Coo slrudioo SOG O Ea 0.00 O C,.or Ca ~ ran t.
1.5 Land fees (Servidumbre) CCSLC O Ea 0.00 O / Operations Manager
2 ORILLlNG RIG /
21 MobilizaclCruOemc bfTranspcrle (OTM) SAA 1 Ea 21,57100 I 21,571 / 1
22 R'g Renlal (Day rale) SAD 650 Dla 16,5CO 00 I 107,250
3 SERVICIOS
3.1 CONTRQL GEOlOGICO
3.1.1 Mob - Demob., Cabina e insl al"doo INCALOG '1 Ea 300:) 3,CID
3.12 Mud Logglng INCALOG 5 ~a . ,10000 5,508
3.2 OIRECTlONAL ORI"ING
3 21 Dlrecllonal Drlll lng Ser'/lC€ NEWSCO 4 Dia 5, 5(~ . OO 26,008
32.2 Malnlen ace I' EWSCO 1 Ea 005 1,550 Guillermo Ferreyros Cannock
32.3 Dlrectlcnal Jnlhng S er\~ce UJlob & Oemob ) NEWSCO O Ea 0(11 O General Manager
3.3 BITS
33.', Bils Rental NOV 1 Ea 5,5 50.00 5,550

~iJ
33.2 Broca Tn co- ,c.a - 8112' NOV O Ea 000 O
3.4 QRILLlNG FLUIOS
3.4.1 Onlllng Flulds Servi ces (jngenieí ia) TERRE VERT 7 Dla 1,0000 .OO 7¡}y'
3,4 2 Drilllng Flulds Se,,,ces (l,b ) TERRE VERT 7 D,a 56.00 385
3.4 3 Drilling Flulds Serv1C€S (AddllJves) TERRE VERT 10 Ea 18,48308 18,483 Crlsthian Carrasco Burneo
3.5 CEMENTING Production Manager
3.5.1 COO\9I1L Jobs 20' CPVEN O Ea 0.00 O
3.52 C_Uct>s 133!\l' CPVEN 1 Ea 000 O
L Z2-?' ~
3.53 Céméflt. Jobs 9 518' CPVEN " c, 10,000 .00
,~ ~

.~,Y~"
~~

354 Cemer. l. Jcbs 51(2' CPVEN 1 Ea 37,C,)Ü .OO 37,CCO y

3.5.5 Olhet Cemen\ Jobs' cml plug s CPVEN O Ea 0.00 O
3.6 LOGGING
36.1 Eledrlc 3i Logging - open hd e SlB 1 Ea 25,():xJ00 25,008 Jorge Galloso Tarrones
352 TooI s Ren:2! O Ea 000 O Reservoir Manager
36.3 l og g'ng., case hd e, Neulr oo COllf,oe(IlHldc O Ea 5,OCilM O
3.7 OTHE R SERVICES
3.7.1 Aulo Onller PASON 6 D" 160.00 960
e.
-43-fo9jJ
37.2 R¡~ UD Drilli'9 MCI1iloring PASON O Ea 1 , 200 C~
37.3 En,ub3CtOfl ,HydrauhC Tong Ren \ TOPS ER 2 E. 2,055 00 4:. ~ o
37.4 SElf'1¡\dO de ooIgaoo" {lmGl h ¡;~ e'; HW O Ea 2O .0Cil00 O
37,5 Dlin.~ng water OLv/SHERIDAN 8 Ea 4Ü.OO 320 Alfon,oIMoran!e Ch~\¡ez
376 Drill Smng, Casing Inspec!icq I R e ~, a:r SAIS 100 Ea "t3. S0 1,350 Finance Manager
3.77 Otsposicioo de 'cutlings' JOSCN 1A 250 m3 59 .57 14,958
378 Dewa t 6í¡ n ~ Servl ces and Cenlnruge Rents PRECCC FJC 8 D" 1, 3.5C.JoJ 1O,8CO
3.7 9 Seo"tily Services 9 Oia Si DO 837
3.7.10 C om ~ l y Services
3.7.'11 Con sut1.ancy
3712 Ex tracci ón de Cor ona: Equipo y servicio
3.7.13 COI'I IIr.genclss
3.8 OTHER TOOLS ANO EQUIPMENT
PRECO SACIMSPC
NOV
9
9
O
O
Dia
Ea
Ea
Ea
253 00
970.00
45,50000
0.00
2,277
8,73C
O
O
l7tY
Mlke ~ent Mai~got
Gel)Óral Managel)SAO
381 Tros and Eql.llpmm l renl CONTRATISTAS O 0" ',50 00 O V
3.82 Jar Renl NEWSCO O Dia 27000 O
3.83 Fl shin¡¡ TocI s Ronl l/

~
O Ea 0.00 O
3.8.4 Olher TOOs O ~a oca O
3.85 LOGISTICA , 'bS~ ,

3.86 Transparl of Material CONTRATISTAS 1 Ea 4, 500 .00 4,508 . . . . otIooll.

--,,¡;{·5lPet!J'lolM)l,~~ R mer
_'-'I"J~ _~ ~"g,SAb-c . ,.- ',(;:'í',I
4 MATERIALS:
41 Broca TriCOl'lCa - 121/4' OlYINOV O Ea 7,000 JO 0.00
42 Baril",a Ol Y/GEOBAR 2,500 Sxs 8. 28 LJ,5::
4.3 Olese: for rlg OlY 6.50 0" 14,593 64 ',4,594
4.4 InduslJlal Wa ter OlY/l. SEMINARIO 16 Ea ',81 OC 2,895
4.5 Shale shakers screens (i",allas) OlY 4 Ea 44Q.OG '¡.leO C0

5 TANGIBLES
5 1 Co:~d u c lor Casing - 20'· OlY O Ea 102.04 O
5.2 Surface Casing - 13 318" OLY O Ea 2989 O
5.3 Intermediate Casing - 9 5/B" OLV 315 Ea 23 90 7,529
5.4 ProductJon Casing, 5 112" 0 1 '1 3155 Ea 12.32 38,870
5.5 Equipo Hatada y 3CC€sorios de casing OLY I Ea 2,777 .50 2,778
5.6 C€nlJ¿;li zadDf €s -133!\l' OlY O Ea 150,tD O
5.7 CenlJalt zad or es· 95!\l' OLY 5 Ea 100.00 seo
5.8 Centrallzadores- )' OLY O Ea 85. 00 O
5.9 Centr allzad or es- 5112' OlY 35 Ea &lOO 2,100
5. 10 lllle! hange, y lop pade, (Equipo) NORT K SERVICES O Ea 2MooOO O
511 Sistema cabezal de pozo OlY 1 Ea 17,000 00 :7,000
5.12 P&A!T apones de abanj Cf10

TOTAL ORlllING: (without IGY) USS: 447,676 I O I O I I

CONTINGENCIAS 8% 35,814
TOTAL ORILLlNG wl CONTINGENCIA 483,490