Instructions

Casing Design Program

INSTRUCTIONS:

THE VERY FIRST THING YOU SHOULD DO IS RUN "SAVE AS" AND NAME YOUR FILE. THAT WAY
YOU WORK WITH YOUR NAMED FILE AND DON'T CORRUPT THE MASTER SPREADSHEET.

This workbook contains the following spreadsheets:

NOTE: FOR YOUR ASSISTANCE, ALL FIELDS THAT REQUIRE INPUT ARE HIGHLIGHTED BLUE

Tab 3: Casing Design - This spreadsheet is used for designing the casing program for your well.
Additional instructions will be found through out the Casing Design spreadsheet.

INSTRUCTIONS:
1. Fill in the Depth, Pore Pressure and Mud Weight data for your well.
2. To assist you, depths will be filled in after you indicate the total depth of your well.
3. Place your casing points in the information where appropriate for the depth.
4. There are some boxes on top of the casing data for enterning the casing where you are not running a
a combination string.
5. You will then move onto the next section of the spreadsheet "Max. Anticipated Surface Pres."
6. Fill in this page. Some areas will pop up as you enter data due to calculations being made for you.
7. Recommend that the casing design sheet be printed at this point.
8. At the bottom of each casing string load sheet will be the equation for calculating the safety factors.
9. Fill in the blanks and calculate the safety factors. Write in the numbers on the "Casing Program" sheet.
10. Fill in the rest of the "Casing Program" sheet and type in the data. Print this sheet for entry into Drlg Program.

Tab 4: PP Data - This speadsheet contains the data for the Pore Pressure, Mud Weight and
frac gradient plot. Some of the data is already filled in the table. You will have to
follow instructions on this sheet to obtain the plot you desire.

Tab 5: PP Plot - The Pore Pressure plot. It will print on A4 paper.

Page 1
 General

CASING DESIGN PROGRAM Page 1 of 2

Basis for Design

DRILLING Phase
BURST LOADS

Internal Loads
Lesser of:
MASP(1) BHP - (AGG*OH Depth)

MASP(2) Frac Press - (AGG * Csg Depth)

External Loads
(OH Section) Pore Pressure = .052 * Depth * PP(at depth of interest)

(Cased Hole Section) MW Pressure = .052 * Depth * MW(ppg in annulus)

COLLAPSE LOADS

Internal Loads
Low Fluid Level: Based on 1) Lowest Pressure gradient in Loss zone in OH section
2) Maximum MW used in drilling this section

External Loads
(Both OH & Csd Sections) MW Pressure = .052 * Depth * MW (ppg in annulus)

TENSION LOADS

Buoyed Wt of Casing BELOW depth of interest

1) Calculate Air Wt of casing: Csg Wt (air) = Length of csg (below depth of interest) * Wt/ft
2) Calculate Buoyancy Factor: BF = 1 - {MW(ppg)/ 65.4}
3) Calculate Buoyed Wt of csg: Csg Wt (buoyed) = Air Wt of csg (below depth of interest) * BF

Page 2
 General

CASING DESIGN PROGRAM Page 2 of 2

Basis for Design

COMPLETION Phase
BURST LOADS

Internal Loads
Calculate:
PRESS Internal @ Depth of Interest = MASP + PKR Fluid Hydrostatic

where
MASP = BHP - (AGG*Perf Depth)

External Loads
(OH Section) Pore Pressure = .052 * Depth * PP(at depth of interest)

(Cased Hole Section) MW Pressure = .052 * Depth * MW(ppg in annulus)

COLLAPSE LOADS

Internal Loads
Low Fluid Level: Based on COMPLETELY Void due to DEPLETION Drive for Reservoirs
NOTE: Burgan is ONLY exception, ie. STRONG Wtr Drive

External Loads
(Both OH & Csd Sections) MW Pressure = .052 * Depth * MW (ppg in annulus)

TENSION LOADS

Buoyed Wt of Casing BELOW depth of interest

1) Calculate Air Wt of casing: Csg Wt (air) = Length of csg (below depth of interest) * Wt/ft
2) Calculate Buoyancy Factor: BF = {1 - MW(ppg)} / 65.4
3) Calculate Buoyed Wt of csg: Csg Wt (buoyed) = Air Wt of csg (below depth of interest) * BF

Page 3
 Info

WELL INFORMATION PORE PRESSURE DATA

TVD PP MW
Well Name: xxx 0 9.0 9.3
Date: abc-1 500 9.0 9.3
Drlg Engr: xxx 1000 9.0 9.3
Rig #: Deep Rig 1500 9.0 9.3
Field Name: xxx 2000 9.0 9.3
Objective: xxx 2500 9.0 9.3
Total Depth: 16000 3000 9.0 9.3
Offset Wells Used: abc-1 3500 9.0 9.3
4000 9.0 9.3
4500 9.0 9.3
Depth Increments 500 feet 5000 9.0 9.3
5500 9.0 9.3
6000 9.0 9.3
6500 9.0 9.3
7000 9.0 9.3
7500 9.0 9.3
8000 9.0 9.3
8500 9.1 9.4
9000 9.1 9.4
9500 9.2 9.5
10000 9.3 9.6
10500 9.4 9.7
11000 12.0 12.3
11500 12.2 12.5
12000 12.5 12.8
12500 12.7 13.0
13000 13.0 13.3
13450 15.2 15.5
13550 15.5 15.8
13600 18.6 18.9
13700 19.5 19.8
13800 19.5 19.8
13850 18.5 18.8
14300 16.0 18.8
14350 15.5 15.8
16000 15.5 15.8

Page 4 Version 1.0

 Info

Engr: xxx

0
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
6500
7000
7500
8000
8500
9000
9500
10000
10500
11000
11500
12000
12500
13000
13500
14000
14500
15000
15500
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000
16000

Page 5 Version 1.0

 OBJECTI xxx
xxx PORE PRESS
VE: vs Pore Pressure
0
DEPTH Mud Weight

1000 Fracture Gradient

1
Casing Point
2000

3000
OFFSET WELLS
USED:
abc-1
4000

5000

6000
2
7000
True Vertical Depth (ft)

8000

9000

10000 3

11000

12000

13000
4
5
14000
6

15000

16000 7

17000
7 8 9 10 11 12 13 14 15 16 17 18 19 20
xxx
EMW (ppg)

508141956.xls
 MAXIMUM ANTICIPATED SURFACE PRESSURES (MASP)
Well Name: xxx Field: xxx Objective: xxx

Max. PP @ 1st csg pt below Structural Csg: 9.5 ppg

Max. MW @ 1st csg pt below Structural Csg: 9.8 ppg
Structural Csg OD: 42 inches Engineer: xxx
@ Depth: 50 feet
1 2 3 4 5 6 7
COND. DRLG DRLG DRLG DRLG PROD PROD
Drilling - "D" or Production-"P" D D D D D P P
Full Csg - "F" or Liner- "L" F F F F F F L
A. Casing (in.) 30 24 18 5/8 13 3/8 10 3/4 7 3/4 5 1/2
Formation Name @ Casing Shoe a b c d e f g
B. Setting Depth of Last Shoe (TVD ft) 50 1345 6400 9860 13475 13830 14330
C. Setting Depth of This Casing (MD ft.) 1345 6400 9860 13475 13830 14330 16000
D. Setting Depth of This Casing (TVD ft. 1345 6400 9860 13475 13830 14330 16000
E. Depth to Next Casing (TVD ft.) 6400 9860 13475 13830 14330 16000 16000
F. Max. Mud Wt (ppg)-@Next Csg Shoe 9.3 9.5 15.5 19.8 18.9 16.8 16.8
G. Max. Pore Press (ppg)-@Next Shoe 9.0 9.2 15.2 19.5 18.6 16.5 16.5
H. Maximum Formation Pressure (psi) 2995 4717 10651 14024 13860 13728 13728
I. % Void (Gas/Mud) Assumed (Drlg Only) 100.0% 100.0% 34.0% 50.0% 67.0% 100.0% 100.0%
J. Surface Press. Neglecting Shoe(psi) 1555 2499 2869 5879 7810 11469 11469
K. Fracture Pressure at Shoe (ppg) 10.0 12.5 16.0 20.5 19.5 19.3 19.5
L. Fracture Gradient at Shoe (psi/ft) 0.520 0.650 0.832 1.066 1.014 1.004 1.014
M. Fracture Pressure at Shoe (psi) 699 4160 8204 14364 14024 14382 16224
N. Surface Pressure when Shoe Breaks 397 2720 6882 12367 12004 12358 13965
Down (psi)
O. Average Gas Gradient (psi/ft) 0.225 0.225 0.134 0.148 0.146 0.141 0.141
P. MAX ANTICIPATED SURFACE
PRESSURE (psi) 397 2499 2869 5879 7810 11469 11469

Where: Example calculations are for the surface casing string.

F. From Offset Wells = 9.5 ppg

G. Predicted Pore Pressure Based On Offset Wells: 9.2 ppg
H. (E)(G)(0.052 9860 X 9.2 X 0.052 = 4717
I. % Void (Gas/Mud) Assumption 100.0%
J. For Casings With Less Than 100% Void Assumption:
J = H - ((1-I) * F * .052 * E) - (I * O * E)
For Casings with 100% Void Assumption:
J = E*[(-0.161* S.G.)+(0.0488*(G))]+260
S.G. = SPECIFIC GRAVI 0.65
I= 100.0% therefore J 2499
K. Fracture gradient based on Experience and Recorded data in Kuwait.
L. (K)(0.052) 12.5 X 0.052 = 0.832
M. (L)(D) = 0.650 X 6400 = 8204
N. N = M-(O*D)
D= 6400 ft. L 4160
O. If D < 2500' then, O = 0.03075*S.G.
If D > 2500' then, O = .0032(K) + .161(S.G.) - (260/E) = 0.225 psi/ft
csgload.xls E= 9860 ft &D= 6400
rev 5/28/96 P. Lesser of J or N = 2499 2/1/2021
 Prog

CASING PROGRAM

WELL NAME: xxx

FIELD: xxx
OBJECTIVE: xxx
ENGINEER: xxx
DATE: abc-1

Csg OD TVD MD WEIGHT GRADE SAFETY FACTORS (API Min.)

(inches) (feet) (feet) (lbs/ft) Letter -Min Yield CONN. SFB SFC SFT
[STRUCTURAL]
42.000 50 50 N/A N/A N/A
[CONDUCTOR]
30.000 1345 1345 157 X -56
[ SURFACE ]
24.000 1500 1500 171 N -80
6395 6395 171 K -55
-
[ DRLG ]
18.625 5000 5000 112 P -110
7500 7500 112 K -55
9850 9850 136 T -95
[ DRLG ]
13.375 3000 3000 72 P -110
9500 9500 72 T -95
13500 13500 72 P -110
[ DRLG ]
10.750 13000 13000 71.1 P -110
13825 13825 73.2 Q -125
-
[ PROD ]
7.750 14320 14320 46.1 P -110
-
-
[ PROD ]
5.500 -
-
-

NOTES:

* The Design Basis for Production Casings is "Dry Gas to Surface" due to Exploration well.
* The production casings (7-3/4" x 5-1/2" liner) are NOT H2S tolerant.
* The available casing inventory DOES NOT allow for H2S to be accomodated within the design.

2/1/2021

Page 8
 Prog

CASING GRADE TABLE

Min Yield Letter
55 K
56 X
80 N
95 T
110 P
125 Q
150 V

Page 9
 Well: xxx
Objective: xxx Date: abc-1
TD : 16000 ft Engr : xxx

CASING SCHEMATIC

30 in. a
@ 1345 ft

24 in. b
@ 6400 ft

18.625 in. c
@ 9860 ft

13.375 in. d
@ 13475 ft

10.75 in. e
@ 13830 ft

7.75 in. f
14330 ft
 508141956.xls C1 11

DRILLING LOADS (ONLY) 30.000 inch COND. Csg MASP Data

Full String MASP: 397 PSI
Casing Last This Csg Next Buoy Factor 0.85 % VOID : 100.0%
Depth TVD 50 1345 6400 Buoy Force (lbs) 31,761 VOID Thru: 6400 TVD
Mud WtSet In (ppg) 9.80 n/a Neutral Point (ft) 1,143 MW Used : 9.30 PPG
Mud WtSect.Max (ppg) n/a 9.30 AGG: 0.225 PSI/FT
Casing Data
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
30 157.00 56 k 1633 225 2,594,956 2,594,956 1345 0.500 Min PP below shoe: 8.3 ppg
30 @ Depth (ft): 3,000
30 Low Fluid Level @: 323 feet
Calculation Intervals ==> 37 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Burst Collapse Burst Coll

Conn

Conn
Tube
Tube

Burst
Burst

Coll

Coll
Burst
Coll
Collapse

Tens

Tens
Tens
GAS / PORE Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 9.0 n/a n/a n/a n/a 397 191

0 GAS 8.6 397 0 0 0 397 0 4.12 >9 >9 >9 >9
37 GAS 9.0 405 19 0 19 386 19 4.23 11.82 >9 >9 11.35
75 GAS 9.0 414 35 0 38 379 38 4.31 5.91 >9 >9 5.67
112 GAS 9.0 422 52 0 57 370 57 4.42 3.94 >9 >9 3.78
149 GAS 9.0 430 70 0 76 360 76 4.53 2.95 >9 >9 2.84
187 GAS 9.0 439 87 0 95 351 95 4.65 2.36 >9 >9 2.29
224 GAS 9.0 447 105 0 114 342 114 4.77 1.97 >9 >9 1.91
262 GAS 9.0 456 122 0 133 333 133 4.90 1.69 >9 >9 1.64
299 GAS 9.0 464 140 0 152 324 152 5.04 1.48 >9 >9 1.43
336 GAS 9.0 472 157 7 171 315 165 5.18 1.37 >9 >9 1.32
374 GAS 9.0 481 175 25 190 306 166 5.34 1.36 >9 >9 1.32
411 GAS 9.0 489 192 43 209 297 167 5.50 1.35 >9 >9 1.31
448 GAS 9.0 498 210 61 228 288 168 5.67 1.34 >9 >9 1.30
486 GAS 9.0 506 227 79 248 279 169 5.86 1.33 >9 >9 1.29
523 GAS 9.0 514 245 97 267 270 170 6.06 1.33 >9 >9 1.29
560 GAS 9.0 523 262 115 286 261 171 6.27 1.32 >9 >9 1.28
598 GAS 9.0 531 280 133 305 252 172 6.49 1.31 >9 >9 1.29
635 GAS 9.0 540 297 151 324 242 173 6.74 1.30 >9 >9 1.28
673 GAS 9.0 548 315 169 343 233 173 7.00 1.30 >9 >9 1.27
710 GAS 9.0 556 332 187 362 224 174 7.28 1.29 >9 >9 1.26
747 GAS 9.0 565 350 205 381 215 175 7.59 1.28 >9 >9 1.26
785 GAS 9.0 573 367 223 400 206 176 7.92 1.28 >9 >9 1.25
822 GAS 9.0 582 385 241 419 197 177 8.29 1.27 >9 >9 1.24
859 GAS 9.0 590 402 260 438 188 178 8.69 1.26 >9 >9 1.24
897 GAS 9.0 599 420 278 457 179 179 >9 1.25 >9 >9 1.23
934 GAS 9.0 607 437 296 476 170 180 >9 1.25 >9 >9 1.22
971 GAS 9.0 615 455 314 495 161 181 >9 1.24 >9 >9 1.23
1009 GAS 9.0 624 472 332 514 152 182 >9 1.23 >9 >9 1.22
1046 GAS 9.0 632 490 350 533 143 183 >9 1.23 >9 >9 1.22
1083 GAS 9.0 641 507 368 552 133 184 >9 1.22 >9 >9 1.21
1121 GAS 9.0 649 525 386 571 124 185 >9 1.22 >9 >9 1.20
1158 GAS 9.0 657 542 404 590 115 186 >9 1.21 >9 >9 1.20
1196 GAS 9.0 666 560 422 609 106 187 >9 1.20 >9 >9 1.19
1233 GAS 9.0 674 577 440 628 97 188 >9 1.20 >9 >9 1.18
1270 GAS 9.0 683 594 458 647 88 189 >9 1.19 >9 >9 1.18
1308 GAS 9.0 691 612 476 666 79 190 >9 1.18 >9 >9 1.17
1345 GAS 9.0 699 629 494 685 70 191 >9 1.18 ### ### 1.17

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 1633 = 4.12
508141956.xls C1 12

Load (Burst Load) 397

 508141956.xls C1 13

30.000 inch Csg

Tube Data
X-sect Area
46.338

PIPE RATINGS
Conn
Tube
Burst
Coll
Burst
Coll
Tens

BURST COLLAPSE
Depth API API
0 1,633 225
37 1,633 225
75 1,633 225
112 1,633 225
149 1,633 225
187 1,633 225
224 1,633 225
262 1,633 225
299 1,633 225
336 1,633 225
374 1,633 225
411 1,633 225
448 1,633 225
486 1,633 225
523 1,633 225
560 1,633 225
598 1,633 225
635 1,633 225
673 1,633 225
710 1,633 225
747 1,633 225
785 1,633 225
822 1,633 225
859 1,633 225
897 1,633 225
934 1,633 225
971 1,633 225
1009 1,633 225
1046 1,633 225
1083 1,633 225
1121 1,633 225
1158 1,633 225
1196 1,633 225
1233 1,633 225
1270 1,633 225
1308 1,633 225
1345 1,633 225
 508141956.xls C1 14

h Csg Set @: 1345 TVD Well: xxx 30.000 inch Cs

Air Wt B.W.
Section 1 211165 179523
Section 2 0 0
Section 3 0 0
Total 211165 179523

Tensile Load @
COLLAPSE TENSION depth Axial Stress (psi) Axial Stress (psi)
Biaxcorr TUBEAPI CONNAPI in Air in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1 Sect 2
216 2,594,956 2,594,956 211,165 179,523 3,874 #VALUE! 0 3,874
216 2,594,956 2,594,956 205,299 174,536 3,767 37 3,767
216 2,594,956 2,594,956 199,434 169,549 3,659 75 3,659
216 2,594,956 2,594,956 193,568 164,562 3,551 112 3,551
216 2,594,956 2,594,956 187,702 159,576 3,444 149 3,444
218 2,594,956 2,594,956 181,837 154,589 3,336 187 3,336
218 2,594,956 2,594,956 175,971 149,602 3,228 224 3,228
218 2,594,956 2,594,956 170,105 144,615 3,121 262 3,121
218 2,594,956 2,594,956 164,239 139,629 3,013 299 3,013
218 2,594,956 2,594,956 158,374 134,642 2,906 336 2,906
218 2,594,956 2,594,956 152,508 129,655 2,798 374 2,798
218 2,594,956 2,594,956 146,642 124,668 2,690 411 2,690
218 2,594,956 2,594,956 140,777 119,682 2,583 448 2,583
218 2,594,956 2,594,956 134,911 114,695 2,475 486 2,475
218 2,594,956 2,594,956 129,045 109,708 2,368 523 2,368
218 2,594,956 2,594,956 123,180 104,721 2,260 560 2,260
221 2,594,956 2,594,956 117,314 99,735 2,152 598 2,152
221 2,594,956 2,594,956 111,448 94,748 2,045 635 2,045
221 2,594,956 2,594,956 105,583 89,761 1,937 673 1,937
221 2,594,956 2,594,956 99,717 84,775 1,829 710 1,829
221 2,594,956 2,594,956 93,851 79,788 1,722 747 1,722
221 2,594,956 2,594,956 87,985 74,801 1,614 785 1,614
221 2,594,956 2,594,956 82,120 69,814 1,507 822 1,507
221 2,594,956 2,594,956 76,254 64,828 1,399 859 1,399
221 2,594,956 2,594,956 70,388 59,841 1,291 897 1,291
221 2,594,956 2,594,956 64,523 54,854 1,184 934 1,184
223 2,594,956 2,594,956 58,657 49,867 1,076 971 1,076
223 2,594,956 2,594,956 52,791 44,881 969 1009 969
223 2,594,956 2,594,956 46,926 39,894 861 1046 861
223 2,594,956 2,594,956 41,060 34,907 753 1083 753
223 2,594,956 2,594,956 35,194 29,920 646 1121 646
223 2,594,956 2,594,956 29,328 24,934 538 1158 538
223 2,594,956 2,594,956 23,463 19,947 430 1196 430
223 2,594,956 2,594,956 17,597 14,960 323 1233 323
223 2,594,956 2,594,956 11,731 9,973 215 1270 215
223 2,594,956 2,594,956 5,866 4,987 108 1308 108
223 2,594,956 2,594,956 0 0 0 1345 0
 508141956.xls C1 15

inch Csg Set @: 1345 TVD

COLLAPSE
BURST
TENSION COLLAPSE Drilling Load

ress (psi) Axial Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress) Reference Burst w/ 1.2 SF
Sect 3 Sect 1 Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Depth Depth 1.20
### 6.92% #VALUE! 96.00 ### 0 0 476
6.73% 96.00 0 37 463
6.53% 96.00 37 75 454
6.34% 96.00 75 112 443
6.15% 96.00 112 149 433
5.96% 97.00 149 187 422
5.77% 97.00 187 224 411
5.57% 97.00 224 262 400
5.38% 97.00 262 299 389
5.19% 97.00 299 336 378
5.00% 97.00 336 374 367
4.80% 97.00 374 411 356
4.61% 97.00 411 448 345
4.42% 97.00 448 486 335
4.23% 97.00 486 523 324
4.04% 97.00 523 560 313
3.84% 98.00 560 598 302
3.65% 98.00 598 635 291
3.46% 98.00 635 673 280
3.27% 98.00 673 710 269
3.07% 98.00 710 747 258
2.88% 98.00 747 785 247
2.69% 98.00 785 822 236
2.50% 98.00 822 859 226
2.31% 98.00 859 897 215
2.11% 98.00 897 934 204
1.92% 99.00 934 971 193
1.73% 99.00 971 1009 182
1.54% 99.00 1009 1046 171
1.35% 99.00 1046 1083 160
1.15% 99.00 1083 1121 149
0.96% 99.00 1121 1158 138
0.77% 99.00 1158 1196 128
0.58% 99.00 1196 1233 117
0.38% 99.00 1233 1270 106
0.19% 99.00 1270 1308 95
0.00% 99.00 1308 1345 84
 508141956.xls C1 16

ing Load

t w/ 1.2 SF
<== Input Safety Factor to use
 508141956.xls C2 17

DRILLING LOADS (ONLY) 24.000 inch COND. Csg MASP Data

Full String MASP: 2499 PSI
Casing Last This Csg Next Buoy Factor 0.86 % VOID : 100.0%
Depth TVD 1345 6400 9860 Buoy Force (lbs) 155,828 VOID Thru: 9860 TVD
Mud WtSet In (ppg) 9.30 n/a Neutral Point (ft) 5,490 MW Used : 9.50 PPG
Mud WtSect.Max (ppg) n/a 9.50 AGG: 0.225 PSI/FT
Casing Data
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
24 171.00 80 k 4014 1173 3,640,000 3,640,000 1500 0.688 Min PP below shoe: 8.4 ppg
24 171.00 55 k 2760 1159 2,503,000 2,503,000 6395 0.688 @ Depth (ft): 9,500
24 Low Fluid Level @: 1,100 feet
Calculation Intervals ==> 178 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Burst Collapse Burst Coll

Conn

Conn
Tube

Tube
Burst

Burst
Coll

Coll
Burst
Coll
Collapse

Tens

Tens
Tens
GAS / PORE Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 9.0 n/a n/a n/a n/a 2499 530

0 GAS 8.6 2499 0 0 0 2499 0 1.61 >9 3.88 3.88 >9
178 GAS 9.0 2539 86 0 86 2453 86 1.64 13.64 3.99 3.99 11.73
356 GAS 9.0 2579 172 0 172 2407 172 1.67 6.82 4.11 4.11 5.94
533 GAS 9.0 2619 258 0 258 2361 258 1.70 4.55 4.23 4.23 3.96
711 GAS 9.0 2659 344 0 344 2315 344 1.73 3.41 4.37 4.37 2.97
889 GAS 9.0 2699 430 0 430 2269 430 1.77 2.73 4.51 4.51 2.37
1067 GAS 9.0 2739 516 0 516 2223 516 1.81 2.27 4.66 4.66 2.01
1244 GAS 9.0 2779 602 71 602 2177 530 1.84 2.21 4.82 4.82 1.96
1422 GAS 9.0 2819 666 159 688 2153 529 1.86 2.22 4.99 4.99 1.96
1600 GAS 9.0 2859 749 247 774 2110 527 1.31 2.20 3.56 3.56 1.85
1778 GAS 9.0 2899 832 335 860 2067 525 1.34 2.21 3.70 3.70 1.85
1956 GAS 9.0 2939 915 423 946 2023 523 1.36 2.22 3.84 3.84 1.91
2133 GAS 9.0 2979 998 510 1032 1980 521 1.39 2.22 4.00 4.00 1.91
2311 GAS 9.0 3019 1082 598 1118 1937 519 1.42 2.23 4.18 4.18 1.94
2489 GAS 9.0 3059 1165 686 1204 1894 518 1.46 2.24 4.37 4.37 1.95
2667 GAS 9.0 3099 1248 774 1290 1851 516 1.49 2.25 4.58 4.58 1.99
2844 GAS 9.0 3139 1331 862 1376 1807 514 1.53 2.26 4.81 4.81 2.00
3022 GAS 9.0 3179 1414 950 1462 1764 512 1.56 2.26 5.06 5.06 2.04
3200 GAS 9.0 3219 1498 1037 1548 1721 510 1.60 2.27 5.34 5.34 2.04
3378 GAS 9.0 3259 1581 1125 1633 1678 508 1.65 2.28 5.66 5.66 2.08
3556 GAS 9.0 3299 1664 1213 1719 1635 506 1.69 2.29 6.01 6.01 2.08
3733 GAS 9.0 3339 1747 1301 1805 1591 505 1.73 2.30 6.41 6.41 2.09
3911 GAS 9.0 3379 1830 1389 1891 1548 503 1.78 2.31 6.87 6.87 2.12
4089 GAS 9.0 3419 1914 1477 1977 1505 501 1.83 2.31 7.40 7.40 2.13
4267 GAS 9.0 3459 1997 1564 2063 1462 499 1.89 2.32 8.02 8.02 2.17
4444 GAS 9.0 3499 2080 1652 2149 1419 497 1.95 2.33 8.75 8.75 2.18
4622 GAS 9.0 3539 2163 1740 2235 1375 495 2.01 2.34 >9 >9 2.22
4800 GAS 9.0 3579 2246 1828 2321 1332 493 2.07 2.35 >9 >9 2.23
4978 GAS 9.0 3619 2330 1916 2407 1289 492 2.14 2.36 >9 >9 2.26
5156 GAS 9.0 3659 2413 2003 2493 1246 490 2.22 2.37 >9 >9 2.27
5333 GAS 9.0 3699 2496 2091 2579 1203 488 2.30 2.38 >9 >9 2.30
5511 GAS 9.0 3739 2579 2179 2665 1159 486 2.38 2.38 >9 >9 2.31
5689 GAS 9.0 3779 2662 2267 2751 1116 484 2.47 2.39 >9 >9 2.35
5867 GAS 9.0 3819 2746 2355 2837 1073 482 2.57 2.40 >9 >9 2.35
6044 GAS 9.0 3859 2829 2443 2923 1030 481 2.68 2.41 >9 >9 2.39
6222 GAS 9.0 3899 2912 2530 3009 987 479 2.80 2.42 >9 >9 2.40
6400 GAS 9.0 3939 2995 2618 3095 943 477 0.00 0.00 ### ### #VALUE!

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 4014 = 1.61
508141956.xls C2 18

Load (Burst Load) 2499

 508141956.xls C2 19

24.000 inch Csg

Tube Data
X-sect Area
50.387
50.387

PIPE RATINGS
Conn
Tube
Burst
Coll
Burst
Coll
Tens

BURST
Depth API
0 4,014
178 4,014
356 4,014
533 4,014
711 4,014
889 4,014
1067 4,014
1244 4,014
1422 4,014
1600 2,760
1778 2,760
1956 2,760
2133 2,760
2311 2,760
2489 2,760
2667 2,760
2844 2,760
3022 2,760
3200 2,760
3378 2,760
3556 2,760
3733 2,760
3911 2,760
4089 2,760
4267 2,760
4444 2,760
4622 2,760
4800 2,760
4978 2,760
5156 2,760
5333 2,760
5511 2,760
5689 2,760
5867 2,760
6044 2,760
6222 2,760
6400 0
 508141956.xls C2 20

inch Csg Set @: 6400 TVD Well: xxx 24.000

Air Wt B.W.
Section 1 256500 220025
Section 2 837045 718016
Section 3 0 0
Total ### 938041

INGS

Tensile Load @
COLLAPSE TENSION depth Axial Stress (psi) Axial Stress (

API Biaxcorr TUBEAPI CONNAPI in Air in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1
1,173 1,009 3,640,000 3,640,000 1,093,545 938,041 18,617 0 18,617
1,173 1,009 3,640,000 3,640,000 1,063,145 911,964 18,099 178 18,099
1,173 1,021 3,640,000 3,640,000 1,032,745 885,887 17,582 356 17,582
1,173 1,021 3,640,000 3,640,000 1,002,345 859,810 17,064 533 17,064
1,173 1,021 3,640,000 3,640,000 971,945 833,733 16,547 711 16,547
1,173 1,021 3,640,000 3,640,000 941,545 807,656 16,029 889 16,029
1,173 1,038 3,640,000 3,640,000 911,145 781,579 15,512 1067 15,512
1,173 1,038 3,640,000 3,640,000 880,745 755,501 14,994 1244 14,994
1,173 1,038 3,640,000 3,640,000 850,345 729,424 14,476 1422 14,476
1,159 974 2,503,000 2,503,000 819,945 703,347 13,959 1600
1,159 974 2,503,000 2,503,000 789,545 677,270 13,441 1778
1,159 997 2,503,000 2,503,000 759,145 651,193 12,924 1956
1,159 997 2,503,000 2,503,000 728,745 625,116 12,406 2133
1,159 1,008 2,503,000 2,503,000 698,345 599,039 11,889 2311
1,159 1,008 2,503,000 2,503,000 667,945 572,962 11,371 2489
1,159 1,026 2,503,000 2,503,000 637,545 546,885 10,854 2667
1,159 1,026 2,503,000 2,503,000 607,145 520,808 10,336 2844
1,159 1,043 2,503,000 2,503,000 576,745 494,731 9,819 3022
1,159 1,043 2,503,000 2,503,000 546,345 468,654 9,301 3200
1,159 1,055 2,503,000 2,503,000 515,945 442,577 8,784 3378
1,159 1,055 2,503,000 2,503,000 485,545 416,500 8,266 3556
1,159 1,055 2,503,000 2,503,000 455,145 390,423 7,748 3733
1,159 1,066 2,503,000 2,503,000 424,745 364,345 7,231 3911
1,159 1,066 2,503,000 2,503,000 394,345 338,268 6,713 4089
1,159 1,084 2,503,000 2,503,000 363,945 312,191 6,196 4267
1,159 1,084 2,503,000 2,503,000 333,545 286,114 5,678 4444
1,159 1,101 2,503,000 2,503,000 303,145 260,037 5,161 4622
1,159 1,101 2,503,000 2,503,000 272,745 233,960 4,643 4800
1,159 1,113 2,503,000 2,503,000 242,345 207,883 4,126 4978
1,159 1,113 2,503,000 2,503,000 211,945 181,806 3,608 5156
1,159 1,124 2,503,000 2,503,000 181,545 155,729 3,091 5333
1,159 1,124 2,503,000 2,503,000 151,145 129,652 2,573 5511
1,159 1,136 2,503,000 2,503,000 120,745 103,575 2,056 5689
1,159 1,136 2,503,000 2,503,000 90,345 77,498 1,538 5867
1,159 1,147 2,503,000 2,503,000 59,945 51,421 1,021 6044
1,159 1,147 2,503,000 2,503,000 29,545 25,344 503 6222
0 ### 0 0 0 0 6400
 508141956.xls C2 21

inch Csg Set @: 6400 TVD

COLLAPSE

TENSION COLLAPSE

Axial Stress (psi) Axial Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress) Reference
Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Depth Depth
23.27% 86.00 0 0
22.62% 86.00 0 178
21.98% 87.00 178 356
21.33% 87.00 356 533
20.68% 87.00 533 711
20.04% 87.00 711 889
19.39% 88.50 889 1067
18.74% 88.50 1067 1244
18.10% 88.50 1244 1422
13,959 25.38% 84.00 1422 1600
13,441 24.44% 84.00 1600 1778
12,924 23.50% 86.00 1778 1956
12,406 22.56% 86.00 1956 2133
11,889 21.62% 87.00 2133 2311
11,371 20.67% 87.00 2311 2489
10,854 19.73% 88.50 2489 2667
10,336 18.79% 88.50 2667 2844
9,819 17.85% 90.00 2844 3022
9,301 16.91% 90.00 3022 3200
8,784 15.97% 91.00 3200 3378
8,266 15.03% 91.00 3378 3556
7,748 14.09% 91.00 3556 3733
7,231 13.15% 92.00 3733 3911
6,713 12.21% 92.00 3911 4089
6,196 11.27% 93.50 4089 4267
5,678 10.32% 93.50 4267 4444
5,161 9.38% 95.00 4444 4622
4,643 8.44% 95.00 4622 4800
4,126 7.50% 96.00 4800 4978
3,608 6.56% 96.00 4978 5156
3,091 5.62% 97.00 5156 5333
2,573 4.68% 97.00 5333 5511
2,056 3.74% 98.00 5511 5689
1,538 2.80% 98.00 5689 5867
1,021 1.86% 99.00 5867 6044
503 0.91% 99.00 6044 6222
6222 6400
 508141956.xls C2 22

BURST
Drilling Load

Burst w/ 1.2 SF
1.20 <== Input Safety Factor to use
2998
2943
2888
2833
2778
2722
2667
2612
2584
2532
2480
2428
2376
2324
2272
2221
2169
2117
2065
2013
1961
1910
1858
1806
1754
1702
1650
1599
1547
1495
1443
1391
1339
1288
1236
1184
1132
 508141956.xls C3 23

DRILLING LOADS (ONLY) 18.625 inch COND. Csg MASP Data

Full String MASP : 2869 PSI
Casing Last This Csg Next Buoy Factor 0.85 % VOID : 34.0%
Depth TVD 6400 9860 13475 Buoy Force (lbs) 159,725 VOID Thru : 4582 TVD
Mud WtSet In (ppg) 9.50 n/a Neutral Point (ft) 8,428 MW Used : 15.50 PPG
Mud WtSect.Max (ppg) n/a 15.50 Max PP(OH) : 15.20 PPG
Casing Data AGG : 0.134 PSI/FT
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
18.625 112.00 110 k 5980 1500 3,611,000 3,611,000 5000 0.579 Min PP below shoe: 11.0 ppg
18.625 112.00 55 k 2990 1420 1,805,000 1,805,000 7500 0.579 @ Depth (ft): 10,500
18.625 136.00 95 k 6190 2590 3,709,000 3,709,000 9850 0.693 Low Fluid Level @: 3,048 feet
Calculation Intervals ==> 274 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
GAS / PORE Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 9.2 n/a n/a n/a n/a 2930 1488

0 GAS 8.6 2869 0 0 0 2869 0 2.08 >9 3.64 3.64 >9
274 GAS 9.0 2905 135 0 135 2770 135 2.16 11.09 3.74 3.74 9.20
548 GAS 9.0 2942 271 0 271 2671 271 2.24 5.54 3.85 3.85 4.66
822 GAS 9.0 2979 406 0 406 2573 406 2.32 3.70 3.96 3.96 3.10
1096 GAS 9.0 3015 541 0 541 2474 541 2.42 2.77 4.07 4.07 2.33
1369 GAS 9.0 3052 677 0 677 2376 677 2.52 2.22 4.20 4.20 1.91
1643 GAS 9.0 3089 812 0 812 2277 812 2.63 1.85 4.33 4.33 1.59
1917 GAS 9.0 3125 947 0 947 2178 947 2.75 1.58 4.47 4.47 1.36
2191 GAS 9.0 3162 1082 0 1082 2080 1082 2.88 1.39 4.62 4.62 1.21
2465 GAS 9.0 3199 1218 0 1218 1981 1218 3.02 1.23 4.78 4.78 1.07
2739 GAS 9.0 3236 1353 0 1353 1883 1353 3.18 1.11 4.95 4.95 0.96
3013 GAS 9.0 3272 1488 0 1488 1784 1488 3.35 1.01 5.14 5.14 0.89
3287 GAS 9.0 3309 1624 192 1624 1685 1432 3.55 1.05 5.34 5.34 0.93
3561 GAS 9.0 3346 1759 413 1759 1587 1346 3.77 1.11 5.55 5.55 0.99
3834 GAS 9.0 3382 1894 634 1894 1488 1261 4.02 1.19 5.79 5.79 1.07
4108 GAS 9.0 3419 2030 854 2030 1390 1175 4.30 1.28 6.04 6.04 1.15
4382 GAS 9.0 3456 2165 1075 2165 1291 1090 4.63 1.38 6.32 6.32 1.25
4582 MUD 9.0 3482 2263 1236 2263 1219 1028 4.90 1.46 6.53 6.53 1.33
4656 MUD 9.0 3543 2300 1296 2300 1242 1004 4.81 1.49 6.62 6.62 1.36
4930 MUD 9.0 3763 2435 1517 2435 1328 919 4.50 1.63 6.95 6.95 1.49
5204 MUD 9.0 3984 2571 1737 2571 1413 833 2.12 1.70 3.66 3.66 1.41
5478 MUD 9.0 4205 2706 1958 2706 1499 748 1.99 1.90 3.87 3.87 1.59
5752 MUD 9.0 4426 2841 2179 2841 1584 662 1.89 2.14 4.10 4.10 1.80
6026 MUD 9.0 4646 2977 2400 2977 1670 577 1.79 2.46 4.36 4.36 2.12
6299 MUD 9.0 4867 3112 2620 3112 1755 492 1.70 2.89 4.65 4.65 2.51
6573 MUD 9.0 5088 3076 2841 3247 2012 406 1.49 3.50 4.99 4.99 3.04
6847 MUD 9.0 5309 3205 3062 3383 2104 321 1.42 4.43 5.38 5.38 3.92
7121 MUD 9.0 5529 3333 3283 3518 2197 235 1.36 6.04 5.83 5.83 5.43
7395 MUD 9.0 5750 3461 3503 3653 2289 150 1.31 9.48 6.37 6.37 8.63
7669 MUD 9.0 5971 3589 3724 3788 2382 64 2.60 40.28 >9 >9 38.66
7943 MUD 9.0 6192 3717 3945 3924 2474 -21 2.50 ### >9 >9 -117.58
8217 MUD 9.0 6412 3845 4166 4059 2567 -107 2.41 -24.30 >9 >9 -23.57
8491 MUD 9.0 6633 3974 4386 4194 2660 -192 2.33 -13.49 >9 >9 -13.08
8764 MUD 9.1 6854 4147 4607 4330 2707 -278 2.29 -9.33 >9 >9 -9.15
9038 MUD 9.1 7075 4277 4828 4465 2798 -363 2.21 -7.14 >9 >9 -6.99
9312 MUD 9.1 7295 4407 5049 4600 2889 -448 2.14 -5.78 >9 >9 -5.72
9586 MUD 9.2 7516 4586 5269 4736 2930 -534 2.11 -4.85 >9 >9 -4.80
 508141956.xls C3 24

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 5980 = 2.08
Load (Burst Load) 2869
508141956.xls C3 25

PRODUCTION LOADS (Onl 18.625 inch Csg DESIGN BASIS

Full String Coll: Ext = MW
Casing Last This Csg Next Buoy Factor 0.85 Int = Empty
Depth TVD 6400 9860 13475 Buoy Force (lbs) 159,725 Burst: Ext = MW (OH)/ PP (in cs
Mud WtSet In (ppg) 9.50 n/a Neutral Point (ft) 8,428 Int = MASP + Pkr Fluid
Mud WtSect.Max (ppg) n/a 15.50 MASP Data: 100% void
Casing Data MASP: 7728
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. PERF Depth: 14,000
18.625 112.00 110 k 5980 1500 ### ### 5000 0.579 Max PP @Perf: 13.5
18.625 112.00 55 k 2990 1420 ### ### 7500 0.579 AGG: 0.150
18.625 136.00 95 k 6190 2590 ### ### 9850 0.693 Pkr Fluid: 14.0
Calculation Intervals ==> 274 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Production Loads)
PRODUCTION API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
EXT PORE Load Load
TVD Support PRESS INTmax EXTmin INTmin EXTmax (Prod) (Void)

MAXIMUM VALUE> 9.2 n/a n/a n/a n/a 10121 4736

0 MW 8.6 7728 0 0 0 7728 0 0.77 n/a 3.64 3.64 302.39
274 MW 9.0 7927 135 0 135 7792 135 0.77 11.09 3.74 3.74 310.60
548 MW 9.0 8127 271 0 271 7856 271 0.76 5.54 3.85 3.85 323.13
822 MW 9.0 8326 406 0 406 7920 406 0.76 3.70 3.96 3.96 332.41
1096 MW 9.0 8526 541 0 541 7984 541 0.75 2.77 4.07 4.07 342.24
1369 MW 9.0 8725 677 0 677 8048 677 0.74 2.22 4.20 4.20 361.08
1643 MW 9.0 8924 812 0 812 8113 812 0.74 1.85 4.33 4.33 372.43
1917 MW 9.0 9124 947 0 947 8177 947 0.73 1.58 4.47 4.47 384.52
2191 MW 9.0 9323 1082 0 1082 8241 1082 0.73 1.39 4.62 4.62 402.04
2465 MW 9.0 9523 1218 0 1218 8305 1218 0.72 1.23 4.78 4.78 416.00
2739 MW 9.0 9722 1353 0 1353 8369 1353 0.71 1.11 4.95 4.95 430.97
3013 MW 9.0 9921 1488 0 1488 8433 1488 0.71 1.01 5.14 5.14 454.75
3287 MW 9.0 10121 1624 0 1624 8497 1624 0.70 0.92 5.34 5.34 472.38
3561 MW 9.0 10320 1759 0 1759 8561 1759 0.70 0.85 5.55 5.55 491.42
3834 MW 9.0 10519 1894 0 1894 8625 1894 0.69 0.79 5.79 5.79 520.75
4108 MW 9.0 10719 2030 0 2030 8689 2030 0.69 0.74 6.04 6.04 543.59
4382 MW 9.0 10918 2165 0 2165 8753 2165 0.68 0.69 6.32 6.32 574.84
4582 MW 9.0 11063 2263 0 2263 8800 2263 0.68 0.66 6.53 6.53 594.68
4656 MW 9.0 11118 2300 0 2300 8818 2300 0.68 0.65 6.62 6.62 602.47
4930 MW 9.0 11317 2435 0 2435 8882 2435 0.67 0.62 6.95 6.95 632.89
5204 MW 9.0 11516 2571 0 2571 8946 2571 0.33 0.55 3.66 3.66 303.89
5478 MW 9.0 11716 2706 0 2706 9010 2706 0.33 0.52 3.87 3.87 324.83
5752 MW 9.0 11915 2841 0 2841 9074 2841 0.33 0.50 4.10 4.10 344.17
6026 MW 9.0 12115 2977 0 2977 9138 2977 0.33 0.48 4.36 4.36 374.66
6299 MW 9.0 12314 3112 0 3112 9202 3112 0.32 0.46 4.65 4.65 404.62
6573 PP 9.0 12513 3076 0 3247 9437 3247 0.32 0.44 4.99 4.99 433.94
6847 PP 9.0 12713 3205 0 3383 9508 3383 0.31 0.42 5.38 5.38 475.90
7121 PP 9.0 12912 3333 0 3518 9579 3518 0.31 0.40 5.83 5.83 524.97
7395 PP 9.0 13112 3461 0 3653 9651 3653 0.31 0.39 6.37 6.37 579.94
7669 PP 9.0 13311 3589 0 3788 9722 3788 0.64 0.68 14.56 14.56 1397.95
7943 PP 9.0 13510 3717 0 3924 9793 3924 0.63 0.66 16.64 16.64 1597.65
8217 PP 9.0 13710 3845 0 4059 9864 4059 0.63 0.64 19.42 19.42 1883.35
8491 PP 9.0 13909 3974 0 4194 9936 4194 0.62 0.62 23.30 23.30 2260.01
8764 PP 9.1 14109 4147 0 4330 9961 4330 0.62 0.60 29.12 29.12 2854.14
9038 PP 9.1 14308 4277 0 4465 10031 4465 0.62 0.58 38.83 38.83 3805.52
9312 PP 9.1 14507 4407 0 4600 10101 4600 0.61 0.56 58.25 58.25 5766.53
9586 PP 9.2 14707 4586 0 4736 10121 4736 0.61 0.55 116.50 116.50 11533.06
508141956.xls C3 26

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 5980 = 0.77
Load (Burst Load) 7728
 508141956.xls C3 27

ASIS

H)/ PP (in csg)

Pkr Fluid
% void
PSI
TVD
PPG
PSI/FT
ppg

on Loads)
Biaxial

Collapse

302.39
310.60
323.13
332.41
342.24
361.08
372.43
384.52
402.04
416.00
430.97
454.75
472.38
491.42
520.75
543.59
574.84
594.68
602.47
632.89
303.89
324.83
344.17
374.66
404.62
433.94
475.90
524.97
579.94
1397.95
1597.65
1883.35
2260.01
2854.14
3805.52
5766.53
11533.06
508141956.xls C3 28

18.625 inch Csg Set @: 9860 TVD

Tube Data
X-sect Area Section 1
32.825 Section 2
32.825 Section 3
39.040 Total

PIPE RATINGS

Tensile Load @
BURST COLLAPSE TENSION depth
Depth API API Biaxcorr TUBEAPI CONNAPI in Air
0 5,980 1,500 1,245 3,611,000 3,611,000 1,159,600
274 5,980 1,500 1,245 3,611,000 3,611,000 1,128,924
548 5,980 1,500 1,260 3,611,000 3,611,000 1,098,249
822 5,980 1,500 1,260 3,611,000 3,611,000 1,067,573
1096 5,980 1,500 1,260 3,611,000 3,611,000 1,036,898
1369 5,980 1,500 1,290 3,611,000 3,611,000 1,006,222
1643 5,980 1,500 1,290 3,611,000 3,611,000 975,547
1917 5,980 1,500 1,290 3,611,000 3,611,000 944,871
2191 5,980 1,500 1,305 3,611,000 3,611,000 914,196
2465 5,980 1,500 1,305 3,611,000 3,611,000 883,520
2739 5,980 1,500 1,305 3,611,000 3,611,000 852,844
3013 5,980 1,500 1,328 3,611,000 3,611,000 822,169
3287 5,980 1,500 1,328 3,611,000 3,611,000 791,493
3561 5,980 1,500 1,328 3,611,000 3,611,000 760,818
3834 5,980 1,500 1,350 3,611,000 3,611,000 730,142
4108 5,980 1,500 1,350 3,611,000 3,611,000 699,467
4382 5,980 1,500 1,365 3,611,000 3,611,000 668,791
4582 5,980 1,500 1,365 3,611,000 3,611,000 646,472
4656 5,980 1,500 1,365 3,611,000 3,611,000 638,116
4930 5,980 1,500 1,365 3,611,000 3,611,000 607,440
5204 2,990 1,420 1,179 1,805,000 1,805,000 576,764
5478 2,990 1,420 1,193 1,805,000 1,805,000 546,089
5752 2,990 1,420 1,193 1,805,000 1,805,000 515,413
6026 2,990 1,420 1,221 1,805,000 1,805,000 484,738
6299 2,990 1,420 1,235 1,805,000 1,805,000 454,062
6573 2,990 1,420 1,235 1,805,000 1,805,000 423,387
6847 2,990 1,420 1,257 1,805,000 1,805,000 392,711
7121 2,990 1,420 1,278 1,805,000 1,805,000 362,036
7395 2,990 1,420 1,292 1,805,000 1,805,000 331,360
7669 6,190 2,590 2,486 3,709,000 3,709,000 297,991
7943 6,190 2,590 2,486 3,709,000 3,709,000 260,742
8217 6,190 2,590 2,512 3,709,000 3,709,000 223,493
8491 6,190 2,590 2,512 3,709,000 3,709,000 186,244
8764 6,190 2,590 2,538 3,709,000 3,709,000 148,996
9038 6,190 2,590 2,538 3,709,000 3,709,000 111,747
9312 6,190 2,590 2,564 3,709,000 3,709,000 74,498
9586 6,190 2,590 2,564 3,709,000 3,709,000 37,249
 508141956.xls C3 29

Well: xxx 18.625 inch Csg Set @:

Air Wt B.W.
560000 478654
280000 239327
319600 273175
1159600 991157

TENSI

sile Load @
depth Axial Stress (psi) Axial Stress (psi) Axial Stress (as %
in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1 Sect 2 Sect 3 Sect 1
991,157 30,195 0 30,195 27.45%
964,937 29,396 274 29,396 26.72%
938,717 28,597 548 28,597 26.00%
912,498 27,799 822 27,799 25.27%
886,278 27,000 1096 27,000 24.55%
860,058 26,201 1369 26,201 23.82%
833,839 25,402 1643 25,402 23.09%
807,619 24,604 1917 24,604 22.37%
781,400 23,805 2191 23,805 21.64%
755,180 23,006 2465 23,006 20.91%
728,960 22,207 2739 22,207 20.19%
702,741 21,408 3013 21,408 19.46%
676,521 20,610 3287 20,610 18.74%
650,301 19,811 3561 19,811 18.01%
624,082 19,012 3834 19,012 17.28%
597,862 18,213 4108 18,213 16.56%
571,643 17,415 4382 17,415 15.83%
552,566 16,833 4582 16,833 15.30%
545,423 16,616 4656 16,616 15.11%
519,203 15,817 4930 15,817 14.38%
492,984 15,018 5204 15,018
466,764 14,220 5478 14,220
440,544 13,421 5752 13,421
414,325 12,622 6026 12,622
388,105 11,823 6299 11,823
361,886 11,025 6573 11,025
335,666 10,226 6847 10,226
309,446 9,427 7121 9,427
283,227 8,628 7395 8,628
254,705 6,524 7669 6,524
222,867 5,709 7943 5,709
191,029 4,893 8217 4,893
159,191 4,078 8491 4,078
127,352 3,262 8764 3,262
95,514 2,447 9038 2,447
63,676 1,631 9312 1,631
31,838 816 9586 816
 508141956.xls C3 30

9860 TVD

COLLAPSE
BURST
TENSION COLLAPSE Drilling Load

Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress) Reference Burst w/ 1.2 SF
Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Depth Depth 1.20
83.00 0 0 3442
83.00 0 274 3324
84.00 274 548 3206
84.00 548 822 3087
84.00 822 1096 2969
86.00 1096 1369 2851
86.00 1369 1643 2732
86.00 1643 1917 2614
87.00 1917 2191 2496
87.00 2191 2465 2377
87.00 2465 2739 2259
88.50 2739 3013 2141
88.50 3013 3287 2022
88.50 3287 3561 1904
90.00 3561 3834 1786
90.00 3834 4108 1667
91.00 4108 4382 1549
91.00 4382 4582 1463
91.00 4582 4656 1491
91.00 4656 4930 1594
27.31% 83.00 4930 5204 1696
25.85% 84.00 5204 5478 1799
24.40% 84.00 5478 5752 1901
22.95% 86.00 5752 6026 2004
21.50% 87.00 6026 6299 2106
20.04% 87.00 6299 6573 2414
18.59% 88.50 6573 6847 2525
17.14% 90.00 6847 7121 2636
15.69% 91.00 7121 7395 2747
6.87% 96.00 7395 7669 2858
6.01% 96.00 7669 7943 2969
5.15% 97.00 7943 8217 3080
4.29% 97.00 8217 8491 3192
3.43% 98.00 8491 8764 3248
2.58% 98.00 8764 9038 3357
1.72% 99.00 9038 9312 3467
0.86% 99.00 9312 9586 3516
 508141956.xls C3 31

ng Load Production Load

t w/ 1.2 SF Burst w/ 1.2 SF

1.20
9274
9351
9427
9504
9581
9658
9735
9812
9889
9966
10043
10120
10196
10273
10350
10427
10504
10560
10581
10658
10735
10812
10889
10966
11042
11324
11410
11495
11581
11666
11752
11837
11923
11953
12037
12121
12145
 508141956.xls C4 32

DRILLING LOADS (ONLY) 13.375 inch COND. Csg MASP Data

Full String 0 MASP : 5879 PSI
Casing Last This Csg Next Buoy Factor 0.76 % VOID : 50.0%
Depth TVD 9860 13475 13830 Buoy Force (lbs) 225,973 VOID Thru : 6915 TVD
Mud WtSet In (ppg) 15.50 n/a Neutral Point (ft) 10,281 MW Used : 19.80 PPG
Mud WtSect.Max (ppg) n/a 19.80 Max PP(OH) : 19.50 PPG
Casing Data AGG : 0.148 PSI/FT
OD Wt. Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
13.375 72.00 110 k 7400 2880 2,284,000 2,284,000 3000 0.514 Min PP below shoe: 14.5 ppg
13.375 72.00 95 k 6390 3470 1,973,000 1,973,000 9500 0.514 @ Depth (ft): 13,600
13.375 72.00 110 k 7400 2880 2,284,000 2,284,000 13500 0.514 Low Fluid Level @: 3,640 feet
Calculation Intervals ==> 374 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Coll

Conn
Tube
Burst Collapse Burst

Burst

Coll

Tens

Tens
PORE Collapse
GAS / Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 13.0 n/a n/a n/a n/a 5879 2911 1.26 1.19 3.08 3.08 0.99
0 GAS 8.6 5879 0 0 0 5879 0 1.26 >9 3.08 3.08 >9
374 GAS 9.0 5934 302 0 302 5633 302 1.31 9.55 3.17 3.17 7.64
749 GAS 9.0 5990 603 0 603 5386 603 1.37 4.77 3.26 3.26 3.82
1123 GAS 9.0 6045 905 0 905 5140 905 1.44 3.18 3.36 3.36 2.59
1497 GAS 9.0 6101 1207 0 1207 4894 1207 1.51 2.39 3.46 3.46 1.95
1872 GAS 9.0 6156 1508 0 1508 4648 1508 1.59 1.91 3.58 3.58 1.58
2246 GAS 9.0 6212 1810 0 1810 4402 1810 1.68 1.59 3.69 3.69 1.32
2620 GAS 9.0 6267 2112 0 2112 4155 2112 1.78 1.36 3.82 3.82 1.13
2994 GAS 9.0 6323 2414 0 2414 3909 2414 1.89 1.19 3.96 3.96 1.00
3369 GAS 9.0 6378 2715 0 2715 3663 2715 1.74 1.28 3.54 3.54 1.04
3743 GAS 9.0 6434 3017 106 3017 3417 2911 1.87 1.19 3.68 3.68 0.99
4117 GAS 9.0 6489 3319 491 3319 3171 2828 2.02 1.23 3.83 3.83 1.02
4492 GAS 9.0 6545 3620 876 3620 2924 2744 2.19 1.26 3.99 3.99 1.06
4866 GAS 9.0 6600 3922 1262 3922 2678 2660 2.39 1.30 4.16 4.16 1.10
5240 GAS 9.0 6656 4224 1647 4224 2432 2576 2.63 1.35 4.35 4.35 1.16
5615 GAS 9.0 6711 4525 2033 4525 2186 2493 2.92 1.39 4.55 4.55 1.21
5989 GAS 9.0 6767 4827 2418 4827 1940 2409 3.29 1.44 4.78 4.78 1.25
6363 GAS 9.0 6822 5129 2803 5129 1693 2325 3.77 1.49 5.03 5.03 1.32
6738 GAS 9.0 6878 5430 3189 5430 1447 2242 4.42 1.55 5.31 5.31 1.37
6915 MUD 9.0 6904 5573 3372 5573 1330 2202 4.80 1.58 5.45 5.45 1.39
7112 MUD 9.0 7107 5732 3574 5732 1374 2158 4.65 1.61 5.62 5.62 1.45
7486 MUD 9.0 7492 6034 3960 6034 1458 2074 4.38 1.67 5.97 5.97 1.51
7860 MUD 9.0 7877 6335 4345 6335 1542 1991 4.14 1.74 6.37 6.37 1.59
8235 MUD 9.0 8263 6637 4730 6637 1626 1907 3.93 1.82 6.82 6.82 1.66
8609 MUD 9.1 8648 6939 5116 6939 1709 1823 3.74 1.90 7.34 7.34 1.75
8983 MUD 9.1 9033 7241 5501 7241 1793 1739 3.56 1.99 7.95 7.95 1.84
9358 MUD 9.1 9419 7542 5886 7542 1877 1656 3.41 2.10 8.67 8.67 1.96
9732 MUD 9.2 9804 7844 6272 7844 1960 1572 3.77 1.83 >9 >9 1.74
10106 MUD 9.3 10190 4887 6657 8146 5302 1488 1.40 1.93 >9 >9 1.84
10481 MUD 9.3 10575 5068 7043 8447 5507 1405 1.34 2.05 >9 >9 1.97
10855 MUD 9.4 10960 5306 7428 8749 5655 1321 1.31 2.18 >9 >9 2.09
11229 MUD 12.0 11346 7007 7813 9051 4339 1237 1.71 2.33 >9 >9 2.26
11603 MUD 12.2 11731 7361 8199 9352 4370 1154 1.69 2.50 >9 >9 2.42
11978 MUD 12.2 12117 7599 8584 9654 4518 1070 1.64 2.69 >9 >9 2.64
12352 MUD 12.5 12502 8029 8970 9956 4473 986 1.65 2.92 >9 >9 2.86
12726 MUD 12.7 12887 8405 9355 10257 4483 903 1.65 3.19 >9 >9 3.16
13101 MUD 13.0 13273 8856 9740 10559 4417 819 1.68 3.52 >9 >9 3.48
 508141956.xls C4 33

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 7400 = 1.26
Load (Burst Load) 5879
508141956.xls C4 34

PRODUCTION LOADS (Onl 13.375 inch Csg DESIGN BASIS

Full String 0 Coll: Ext = MW
Casing Last This Csg Next Buoy Factor 0.76 Int = Empty
Depth TVD 9860 13475 13830 Buoy Force (lbs) 225,973 Burst: Ext = MW (OH)/ PP (in csg)
Mud WtSet In (ppg) 15.50 n/a Neutral Point (ft) 10,281 Int = MASP + Pkr Fluid
Mud WtSect.Max (ppg) n/a 19.80 MASP Data: 100% void
Casing Data MASP: 8285
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. PERF Depth: 14,000
13.375 72.00 110.00 7400.00 2880 ### ### 3000 0.514 Max PP @Perf: 13.9
13.375 72.00 95.00 6390.00 3470 ### ### 9500 0.514 AGG: 0.131
13.375 72.00 110 k 7400 2880 ### ### 13500 0.514 Pkr Fluid: 14.0
Calculation Intervals ==> 374 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Production Loads)
PRODUCTION API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
EXT PORE Load Load
TVD Support PRESS INTmax EXTmin INTmin EXTmax (Prod) (Void)

MAXIMUM VALUE> 13.0 n/a n/a n/a n/a 10882 10559

0 MW 8.6 8285 0 0 0 8285 0 0.89 n/a 3.08 3.08 241.76
374 MW 9.0 8558 302 0 302 8256 302 0.90 9.55 3.17 3.17 253.40
749 MW 9.0 8830 603 0 603 8227 603 0.90 4.77 3.26 3.26 260.84
1123 MW 9.0 9103 905 0 905 8198 905 0.90 3.18 3.36 3.36 273.77
1497 MW 9.0 9375 1207 0 1207 8168 1207 0.91 2.39 3.46 3.46 282.30
1872 MW 9.0 9648 1508 0 1508 8139 1508 0.91 1.91 3.58 3.58 296.75
2246 MW 9.0 9920 1810 0 1810 8110 1810 0.91 1.59 3.69 3.69 306.62
2620 MW 9.0 10193 2112 0 2112 8081 2112 0.92 1.36 3.82 3.82 317.17
2994 MW 9.0 10465 2414 0 2414 8052 2414 0.92 1.19 3.96 3.96 332.43
3369 MW 9.0 10738 2715 0 2715 8022 2715 0.80 1.28 3.54 3.54 288.91
3743 MW 9.0 11010 3017 0 3017 7993 3017 0.80 1.15 3.68 3.68 305.52
4117 MW 9.0 11283 3319 0 3319 7964 3319 0.80 1.05 3.83 3.83 317.71
4492 MW 9.0 11555 3620 0 3620 7935 3620 0.81 0.96 3.99 3.99 334.89
4866 MW 9.0 11828 3922 0 3922 7906 3922 0.81 0.88 4.16 4.16 349.41
5240 MW 9.0 12100 4224 0 4224 7876 4224 0.81 0.82 4.35 4.35 373.94
5615 MW 9.0 12373 4525 0 4525 7847 4525 0.81 0.77 4.55 4.55 396.25
5989 MW 9.0 12645 4827 0 4827 7818 4827 0.82 0.72 4.78 4.78 415.99
6363 MW 9.0 12918 5129 0 5129 7789 5129 0.82 0.68 5.03 5.03 445.36
6738 MW 9.0 13190 5430 0 5430 7760 5430 0.82 0.64 5.31 5.31 470.01
6915 MW 9.0 13319 5573 0 5573 7746 5573 0.82 0.62 5.45 5.45 482.68
7112 MW 9.0 13463 5732 0 5732 7730 5732 0.83 0.61 5.62 5.62 505.98
7486 MW 9.0 13735 6034 0 6034 7701 6034 0.83 0.58 5.97 5.97 537.48
7860 MW 9.0 14008 6335 0 6335 7672 6335 0.83 0.55 6.37 6.37 579.52
8235 MW 9.0 14280 6637 0 6637 7643 6637 0.84 0.52 6.82 6.82 620.71
8609 MW 9.1 14553 6939 0 6939 7614 6939 0.84 0.50 7.34 7.34 675.56
8983 MW 9.1 14825 7241 0 7241 7585 7241 0.84 0.48 7.95 7.95 731.55
9358 MW 9.1 15098 7542 0 7542 7555 7542 0.85 0.46 8.67 8.67 810.65
9732 MW 9.2 15370 7844 0 7844 7526 7844 0.98 0.37 11.11 11.11 1055.21
10106 PP 9.3 15643 4887 0 8146 10755 8146 0.69 0.35 12.34 12.34 1172.45
10481 PP 9.3 15915 5068 0 8447 10847 8447 0.68 0.34 13.88 13.88 1332.89
10855 PP 9.4 16188 5306 0 8749 10882 8749 0.68 0.33 15.87 15.87 1523.31
11229 PP 12.0 16460 7007 0 9051 9453 9051 0.78 0.32 18.51 18.51 1795.71
11603 PP 12.2 16733 7361 0 9352 9371 9352 0.79 0.31 22.21 22.21 2154.85
11978 PP 12.2 17005 7599 0 9654 9406 9654 0.79 0.30 27.77 27.77 2721.33
12352 PP 12.5 17278 8029 0 9956 9249 9956 0.80 0.29 37.02 37.02 3628.44
12726 PP 12.7 17550 8405 0 10257 9146 10257 0.81 0.28 55.54 55.54 5498.19
13101 PP 13.0 17823 8856 0 10559 8966 10559 0.83 0.27 111.07 111.07 10996.38
508141956.xls C4 35

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 7400 = 0.89
Load (Burst Load) 8285
 508141956.xls C4 36

ASIS 13.375 inch Csg

H)/ PP (in csg)

Pkr Fluid
% void
PSI Tube Data
TVD X-sect Area
PPG 20.768
PSI/FT 20.768
ppg 20.768

on Loads)
Biaxial
PIPE RATINGS
Collapse
BURST COLLAPSE
Depth API API Biaxcorr
241.76 0 7,400 2,880 2,261
253.40 374 7,400 2,880 2,304
260.84 749 7,400 2,880 2,304
273.77 1123 7,400 2,880 2,347
282.30 1497 7,400 2,880 2,347
296.75 1872 7,400 2,880 2,390
306.62 2246 7,400 2,880 2,390
317.17 2620 7,400 2,880 2,390
332.43 2994 7,400 2,880 2,419
288.91 3369 6,390 3,470 2,828
305.52 3743 6,390 3,470 2,880
317.71 4117 6,390 3,470 2,880
334.89 4492 6,390 3,470 2,915
349.41 4866 6,390 3,470 2,915
373.94 5240 6,390 3,470 2,984
396.25 5615 6,390 3,470 3,019
415.99 5989 6,390 3,470 3,019
445.36 6363 6,390 3,470 3,071
470.01 6738 6,390 3,470 3,071
482.68 6915 6,390 3,470 3,071
505.98 7112 6,390 3,470 3,123
537.48 7486 6,390 3,470 3,123
579.52 7860 6,390 3,470 3,158
620.71 8235 6,390 3,470 3,158
675.56 8609 6,390 3,470 3,192
731.55 8983 6,390 3,470 3,192
810.65 9358 6,390 3,470 3,244
1055.21 9732 7,400 2,880 2,736
1172.45 10106 7,400 2,880 2,736
1332.89 10481 7,400 2,880 2,765
1523.31 10855 7,400 2,880 2,765
1795.71 11229 7,400 2,880 2,794
2154.85 11603 7,400 2,880 2,794
2721.33 11978 7,400 2,880 2,822
3628.44 12352 7,400 2,880 2,822
5498.19 12726 7,400 2,880 2,851
10996.38 13101 7,400 2,880 2,851
 508141956.xls C4 37

Set @: 13475 TVD Well: xxx 13.375

Air Wt B.W.
Section 1 216000 164807
Section 2 468000 357083
Section 3 288000 219743
Total 972000 741633

Tensile Load @
TENSION depth Axial Stress (psi) Axial Stre
TUBEAPI CONNAPI in Air in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1
2,284,000 2,284,000 972,000 741,633 35,711 0 35,711
2,284,000 2,284,000 945,050 721,070 34,721 374 34,721
2,284,000 2,284,000 918,100 700,507 33,731 749 33,731
2,284,000 2,284,000 891,150 679,945 32,741 1123 32,741
2,284,000 2,284,000 864,200 659,382 31,750 1497 31,750
2,284,000 2,284,000 837,250 638,819 30,760 1872 30,760
2,284,000 2,284,000 810,300 618,256 29,770 2246 29,770
2,284,000 2,284,000 783,350 597,694 28,780 2620 28,780
2,284,000 2,284,000 756,400 577,131 27,790 2994 27,790
1,973,000 1,973,000 729,450 556,568 26,800 3369
1,973,000 1,973,000 702,500 536,005 25,810 3743
1,973,000 1,973,000 675,550 515,443 24,819 4117
1,973,000 1,973,000 648,600 494,880 23,829 4492
1,973,000 1,973,000 621,650 474,317 22,839 4866
1,973,000 1,973,000 594,700 453,754 21,849 5240
1,973,000 1,973,000 567,750 433,192 20,859 5615
1,973,000 1,973,000 540,800 412,629 19,869 5989
1,973,000 1,973,000 513,850 392,066 18,879 6363
1,973,000 1,973,000 486,900 371,503 17,889 6738
1,973,000 1,973,000 474,120 361,752 17,419 6915
1,973,000 1,973,000 459,950 350,940 16,898 7112
1,973,000 1,973,000 433,000 330,378 15,908 7486
1,973,000 1,973,000 406,050 309,815 14,918 7860
1,973,000 1,973,000 379,100 289,252 13,928 8235
1,973,000 1,973,000 352,150 268,689 12,938 8609
1,973,000 1,973,000 325,200 248,127 11,948 8983
1,973,000 1,973,000 298,250 227,564 10,958 9358
2,284,000 2,284,000 269,500 205,628 9,901 9732
2,284,000 2,284,000 242,550 185,065 8,911 10106
2,284,000 2,284,000 215,600 164,502 7,921 10481
2,284,000 2,284,000 188,650 143,939 6,931 10855
2,284,000 2,284,000 161,700 123,377 5,941 11229
2,284,000 2,284,000 134,750 102,814 4,951 11603
2,284,000 2,284,000 107,800 82,251 3,961 11978
2,284,000 2,284,000 80,850 61,688 2,970 12352
2,284,000 2,284,000 53,900 41,126 1,980 12726
2,284,000 2,284,000 26,950 20,563 990 13101
 508141956.xls C4 38

inch Csg Set @: 13475 TVD

COLLAPSE

TENSION COLLAPSE

Axial Stress (psi) Axial Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress)
Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Sect 1 Sect 2 Sect 3
32.46% 78.50
31.56% 80.00
30.66% 80.00
29.76% 81.50
28.86% 81.50
27.96% 83.00
27.06% 83.00
26.16% 83.00
25.26% 84.00
26,800 28.21% 81.50
25,810 27.17% 83.00
24,819 26.13% 83.00
23,829 25.08% 84.00
22,839 24.04% 84.00
21,849 23.00% 86.00
20,859 21.96% 87.00
19,869 20.91% 87.00
18,879 19.87% 88.50
17,889 18.83% 88.50
17,419 18.34% 88.50
16,898 17.79% 90.00
15,908 16.75% 90.00
14,918 15.70% 91.00
13,928 14.66% 91.00
12,938 13.62% 92.00
11,948 12.58% 92.00
10,958 11.53% 93.50
9,901 9.00% 95.00
8,911 8.10% 95.00
7,921 7.20% 96.00
6,931 6.30% 96.00
5,941 5.40% 97.00
4,951 4.50% 97.00
3,961 3.60% 98.00
2,970 2.70% 98.00
1,980 1.80% 99.00
990 0.90% 99.00
 508141956.xls C4 39

BURST
Drilling Load Production Load

Reference Burst w/ 1.2 SF Burst w/ 1.2 SF

Depth Depth 1.20 1.20
0 0 7055 9942
0 374 6759 9907
374 749 6464 9872
749 1123 6168 9837
1123 1497 5873 9802
1497 1872 5577 9767
1872 2246 5282 9732
2246 2620 4986 9697
2620 2994 4691 9662
2994 3369 4396 9627
3369 3743 4100 9592
3743 4117 3805 9557
4117 4492 3509 9522
4492 4866 3214 9487
4866 5240 2918 9452
5240 5615 2623 9417
5615 5989 2328 9382
5989 6363 2032 9347
6363 6738 1737 9312
6738 6915 1597 9295
6915 7112 1649 9277
7112 7486 1750 9242
7486 7860 1850 9207
7860 8235 1951 9171
8235 8609 2051 9136
8609 8983 2152 9101
8983 9358 2252 9066
9358 9732 2352 9031
9732 10106 6363 12906
10106 10481 6608 13016
10481 10855 6785 13058
10855 11229 5207 11344
11229 11603 5244 11246
11603 11978 5421 11288
11978 12352 5368 11098
12352 12726 5379 10975
12726 13101 5300 10760
 508141956.xls C5 40

DRILLING LOADS (ONLY) 10.750 inch COND. Csg MASP Data

Full String MASP : 7810 PSI
Casing Last This Csg Next Buoy Factor 0.70 % VOID : 67.0%
Depth TVD 13475 13830 14330 Buoy Force (lbs) 293,574 VOID Thru : 9601 TVD
Mud WtSet In (ppg) 19.80 n/a Neutral Point (ft) 9,643 MW Used : 18.90 PPG
Mud WtSect.Max (ppg) n/a 18.90 Max PP(OH) : 18.60 PPG
Casing Data AGG : 0.146 PSI/FT
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
10.75 71.10 110 k 11640 9300 2,269,000 2,269,000 13000 0.650 Min PP below shoe: 15.0 ppg
10.75 73.20 125 k 13670 10820 2,660,000 2,660,000 13825 0.672 @ Depth (ft): 14,300
10.75 Low Fluid Level @: 2,951 feet
Calculation Intervals ==> 384 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
GAS / PORE Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 13.0 n/a n/a n/a n/a 7810 3529 1.49 2.66 3.30 3.30 2.60
0 GAS 8.6 7810 0 0 0 7810 0 1.49 >9 3.30 3.30 >9
384 GAS 9.0 7866 396 0 396 7471 396 1.56 23.51 3.40 3.40 19.16
768 GAS 9.0 7923 791 0 791 7132 791 1.63 11.76 3.50 3.50 9.58
1153 GAS 9.0 7979 1187 0 1187 6792 1187 1.71 7.84 3.60 3.60 6.51
1537 GAS 9.0 8035 1582 0 1582 6453 1582 1.80 5.88 3.72 3.72 4.88
1921 GAS 9.0 8091 1978 0 1978 6113 1978 1.90 4.70 3.84 3.84 3.90
2305 GAS 9.0 8147 2373 0 2373 5774 2373 2.02 3.92 3.96 3.96 3.29
2689 GAS 9.0 8203 2769 0 2769 5434 2769 2.14 3.36 4.10 4.10 2.82
3073 GAS 9.0 8259 3164 120 3164 5095 3044 2.28 3.06 4.25 4.25 2.63
3458 GAS 9.0 8315 3560 498 3560 4755 3062 2.45 3.04 4.40 4.40 2.61
3842 GAS 9.0 8371 3955 876 3955 4416 3080 2.64 3.02 4.57 4.57 2.63
4226 GAS 9.0 8427 4351 1253 4351 4077 3098 2.86 3.00 4.76 4.76 2.61
4610 GAS 9.0 8484 4746 1631 4746 3737 3116 3.11 2.98 4.95 4.95 2.60
4994 GAS 9.0 8540 5142 2008 5142 3398 3134 3.43 2.97 5.17 5.17 2.63
5378 GAS 9.0 8596 5538 2386 5538 3058 3152 3.81 2.95 5.40 5.40 2.61
5763 GAS 9.0 8652 5933 2763 5933 2719 3170 4.28 2.93 5.66 5.66 2.64
6147 GAS 9.0 8708 6329 3141 6329 2379 3188 4.89 2.92 5.94 5.94 2.63
6531 GAS 9.0 8764 6724 3518 6724 2040 3206 5.71 2.90 6.25 6.25 2.64
6915 GAS 9.0 8820 7120 3896 7120 1700 3224 6.85 2.88 6.60 6.60 2.63
7299 GAS 9.0 8876 7515 4274 7515 1361 3242 8.55 2.87 6.99 6.99 2.61
7683 GAS 9.0 8932 7911 4651 7911 1022 3260 >9 2.85 7.42 7.42 2.62
8068 GAS 9.0 8988 8306 5029 8306 682 3278 >9 2.84 7.92 7.92 2.61
8452 GAS 9.0 9045 8702 5406 8702 343 3296 >9 2.82 8.48 8.48 2.64
8836 GAS 9.1 9101 9097 5784 9097 3 3314 >9 2.81 >9 >9 2.62
9220 GAS 9.1 9157 9493 6161 9493 -336 3332 n/a 2.79 >9 >9 2.61
9601 MUD 9.2 9212 9885 6536 9885 -673 3349 n/a 2.78 >9 >9 2.64
9604 MUD 9.2 9215 9888 6539 9888 -673 3350 n/a 2.78 >9 >9 2.64
9988 MUD 9.2 9593 10284 6916 10284 -691 3367 n/a 2.76 >9 >9 2.62
10373 MUD 9.3 9971 10680 7294 10680 -709 3385 n/a 2.75 >9 >9 2.64
10757 MUD 9.4 10348 11075 7672 11075 -727 3403 n/a 2.73 >9 >9 2.62
11141 MUD 12.0 10726 11471 8049 11471 -745 3421 n/a 2.72 >9 >9 2.64
11525 MUD 12.2 11103 11866 8427 11866 -763 3439 n/a 2.70 >9 >9 2.62
11909 MUD 12.2 11481 12262 8804 12262 -781 3457 n/a 2.69 >9 >9 2.61
12293 MUD 12.5 11858 12657 9182 12657 -799 3475 n/a 2.68 >9 >9 2.62
12678 MUD 12.7 12236 13053 9559 13053 -817 3493 n/a 2.66 >9 >9 2.61
13062 MUD 13.0 12613 13448 9937 13448 -835 3511 n/a 3.08 >9 >9 3.05
13446 MUD 13.0 12991 13844 10315 13844 -853 3529 n/a 3.07 >9 >9 3.04
 508141956.xls C5 41

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 11640 = 1.49
Load (Burst Load) 7810
508141956.xls C5 42

PRODUCTION LOADS (Onl 10.750 inch Csg DESIGN BASIS

Full String Coll: Ext = MW
Casing Last This Csg Next Buoy Factor 0.70 Int = Empty
Depth TVD 13475 13830 14330 Buoy Force (lbs) 293,574 Burst: Ext = MW (OH)/ PP (in csg)
Mud WtSet In (ppg) 19.80 n/a Neutral Point (ft) 9,643 Int = MASP + Pkr Fluid
Mud WtSect.Max (ppg) n/a 18.90 MASP Data: 100% void
Casing Data MASP: 9881
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. PERF Depth: 14,300
10.75 71.10 110 k 11640 9300 ### ### 13000 0.650 Max PP @Perf: 16.0
10.75 73.20 125 k 13670 10820 ### ### 13825 0.672 AGG: 0.141
10.75 0.00 00 k 0 0 0 0 0 0.000 Pkr Fluid: 19.0
Calculation Intervals ==> 384 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Production Loads)
PRODUCTION API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
EXT PORE Load Load
TVD Support PRESS INTmax EXTmin INTmin EXTmax (Prod) (Void)

MAXIMUM VALUE> 13.0 n/a n/a n/a n/a 9881 13844

0 MW 8.6 9881 0 0 0 9881 0 1.18 n/a 3.30 3.30 264.39
384 MW 9.0 10261 396 0 396 9865 396 1.18 23.51 3.40 3.40 277.03
768 MW 9.0 10640 791 0 791 9849 791 1.18 11.76 3.50 3.50 285.16
1153 MW 9.0 11020 1187 0 1187 9833 1187 1.18 7.84 3.60 3.60 299.20
1537 MW 9.0 11400 1582 0 1582 9817 1582 1.19 5.88 3.72 3.72 308.53
1921 MW 9.0 11779 1978 0 1978 9801 1978 1.19 4.70 3.84 3.84 318.47
2305 MW 9.0 12159 2373 0 2373 9785 2373 1.19 3.92 3.96 3.96 333.03
2689 MW 9.0 12538 2769 0 2769 9769 2769 1.19 3.36 4.10 4.10 344.50
3073 MW 9.0 12918 3164 0 3164 9753 3164 1.19 2.94 4.25 4.25 365.27
3458 MW 9.0 13297 3560 0 3560 9737 3560 1.20 2.61 4.40 4.40 378.78
3842 MW 9.0 13677 3955 0 3955 9721 3955 1.20 2.35 4.57 4.57 397.89
4226 MW 9.0 14056 4351 0 4351 9706 4351 1.20 2.14 4.76 4.76 413.77
4610 MW 9.0 14436 4746 0 4746 9690 4746 1.20 1.96 4.95 4.95 430.98
4994 MW 9.0 14816 5142 0 5142 9674 5142 1.20 1.81 5.17 5.17 457.43
5378 MW 9.0 15195 5538 0 5538 9658 5538 1.21 1.68 5.40 5.40 478.17
5763 MW 9.0 15575 5933 0 5933 9642 5933 1.21 1.57 5.66 5.66 509.38
6147 MW 9.0 15954 6329 0 6329 9626 6329 1.21 1.47 5.94 5.94 534.78
6531 MW 9.0 16334 6724 0 6724 9610 6724 1.21 1.38 6.25 6.25 569.11
6915 MW 9.0 16713 7120 0 7120 9594 7120 1.21 1.31 6.60 6.60 600.64
7299 MW 9.0 17093 7515 0 7515 9578 7515 1.22 1.24 6.99 6.99 635.86
7683 MW 9.0 17472 7911 0 7911 9562 7911 1.22 1.18 7.42 7.42 682.90
8068 MW 9.0 17852 8306 0 8306 9546 8306 1.22 1.12 7.92 7.92 728.28
8452 MW 9.0 18232 8702 0 8702 9530 8702 1.22 1.07 8.48 8.48 792.83
8836 MW 9.1 18611 9097 0 9097 9514 9097 1.22 1.02 9.13 9.13 853.58
9220 MW 9.1 18991 9493 0 9493 9498 9493 1.23 0.98 9.89 9.89 924.42
9601 MW 9.2 19367 9885 0 9885 9482 9885 1.23 0.94 10.77 10.77 1023.50
9604 MW 9.2 19370 9888 0 9888 9482 9888 1.23 0.94 10.78 10.78 1024.24
9988 MW 9.2 19750 10284 0 10284 9466 10284 1.23 0.90 11.85 11.85 1126.15
10373 MW 9.3 20129 10680 0 10680 9450 10680 1.23 0.87 13.16 13.16 1263.75
10757 MW 9.4 20509 11075 0 11075 9434 11075 1.23 0.84 14.80 14.80 1420.73
11141 MW 12.0 20888 11471 0 11471 9418 11471 1.24 0.81 16.90 16.90 1639.14
11525 MW 12.2 21268 11866 0 11866 9402 11866 1.24 0.78 19.69 19.69 1910.05
11909 MW 12.2 21648 12262 0 12262 9386 12262 1.24 0.76 23.59 23.59 2288.25
12293 MW 12.5 22027 12657 0 12657 9370 12657 1.24 0.73 29.41 29.41 2882.60
12678 MW 12.7 22407 13053 0 13053 9354 13053 1.24 0.71 39.06 39.06 3827.59
13062 MW 13.0 22786 13448 0 13448 9338 13448 1.46 0.80 68.28 68.28 6759.34
13446 MW 13.0 23166 13844 0 13844 9322 13844 1.47 0.78 137.45 137.45 13607.82
508141956.xls C5 43

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 11640 = 1.18
Load (Burst Load) 9881
 508141956.xls C5 44

ASIS 10.750 inch Csg Set @:

H)/ PP (in csg)

Pkr Fluid
% void
PSI Tube Data
TVD X-sect Area
PPG 20.625
PSI/FT 21.276
ppg

on Loads)
Biaxial
PIPE RATINGS
Collapse
BURST COLLAPSE TENSION
Depth API API Biaxcorr TUBEAPI
264.39 0 11,640 9,300 7,440 2,269,000
277.03 384 11,640 9,300 7,580 2,269,000
285.16 768 11,640 9,300 7,580 2,269,000
299.20 1153 11,640 9,300 7,719 2,269,000
308.53 1537 11,640 9,300 7,719 2,269,000
318.47 1921 11,640 9,300 7,719 2,269,000
333.03 2305 11,640 9,300 7,812 2,269,000
344.50 2689 11,640 9,300 7,812 2,269,000
365.27 3073 11,640 9,300 7,998 2,269,000
378.78 3458 11,640 9,300 7,998 2,269,000
397.89 3842 11,640 9,300 8,091 2,269,000
413.77 4226 11,640 9,300 8,091 2,269,000
430.98 4610 11,640 9,300 8,091 2,269,000
457.43 4994 11,640 9,300 8,231 2,269,000
478.17 5378 11,640 9,300 8,231 2,269,000
509.38 5763 11,640 9,300 8,370 2,269,000
534.78 6147 11,640 9,300 8,370 2,269,000
569.11 6531 11,640 9,300 8,463 2,269,000
600.64 6915 11,640 9,300 8,463 2,269,000
635.86 7299 11,640 9,300 8,463 2,269,000
682.90 7683 11,640 9,300 8,556 2,269,000
728.28 8068 11,640 9,300 8,556 2,269,000
792.83 8452 11,640 9,300 8,696 2,269,000
853.58 8836 11,640 9,300 8,696 2,269,000
924.42 9220 11,640 9,300 8,696 2,269,000
1023.50 9601 11,640 9,300 8,835 2,269,000
1024.24 9604 11,640 9,300 8,835 2,269,000
1126.15 9988 11,640 9,300 8,835 2,269,000
1263.75 10373 11,640 9,300 8,928 2,269,000
1420.73 10757 11,640 9,300 8,928 2,269,000
1639.14 11141 11,640 9,300 9,021 2,269,000
1910.05 11525 11,640 9,300 9,021 2,269,000
2288.25 11909 11,640 9,300 9,021 2,269,000
2882.60 12293 11,640 9,300 9,114 2,269,000
3827.59 12678 11,640 9,300 9,114 2,269,000
6759.34 13062 13,670 10,820 10,712 2,660,000
13607.82 13446 13,670 10,820 10,712 2,660,000
 508141956.xls C5 45

13830 TVD Well: xxx 10.750 inch C

Air Wt B.W.
Section 1 924300 644466
Section 2 60390 42107
Section 3 0 0
Total 984690 686573

Tensile Load @
TENSION depth Axial Stress (psi) Axial Stress (psi)
CONNAPI in Air in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1 Sect 2
2,269,000 984,690 686,573 33,289 0 33,289
2,269,000 957,376 667,528 32,366 384 32,366
2,269,000 930,062 648,483 31,442 768 31,442
2,269,000 902,747 629,438 30,519 1153 30,519
2,269,000 875,433 610,394 29,595 1537 29,595
2,269,000 848,119 591,349 28,672 1921 28,672
2,269,000 820,805 572,304 27,749 2305 27,749
2,269,000 793,490 553,259 26,825 2689 26,825
2,269,000 766,176 534,214 25,902 3073 25,902
2,269,000 738,862 515,170 24,978 3458 24,978
2,269,000 711,548 496,125 24,055 3842 24,055
2,269,000 684,233 477,080 23,132 4226 23,132
2,269,000 656,919 458,035 22,208 4610 22,208
2,269,000 629,605 438,990 21,285 4994 21,285
2,269,000 602,291 419,946 20,361 5378 20,361
2,269,000 574,976 400,901 19,438 5763 19,438
2,269,000 547,662 381,856 18,515 6147 18,515
2,269,000 520,348 362,811 17,591 6531 17,591
2,269,000 493,034 343,766 16,668 6915 16,668
2,269,000 465,719 324,722 15,744 7299 15,744
2,269,000 438,405 305,677 14,821 7683 14,821
2,269,000 411,091 286,632 13,898 8068 13,898
2,269,000 383,777 267,587 12,974 8452 12,974
2,269,000 356,462 248,542 12,051 8836 12,051
2,269,000 329,148 229,498 11,127 9220 11,127
2,269,000 302,052 210,605 10,211 9601 10,211
2,269,000 301,834 210,453 10,204 9604 10,204
2,269,000 274,520 191,408 9,281 9988 9,281
2,269,000 247,205 172,363 8,357 10373 8,357
2,269,000 219,891 153,318 7,434 10757 7,434
2,269,000 192,577 134,274 6,510 11141 6,510
2,269,000 165,263 115,229 5,587 11525 5,587
2,269,000 137,948 96,184 4,664 11909 4,664
2,269,000 110,634 77,139 3,740 12293 3,740
2,269,000 83,320 58,095 2,817 12678 2,817
2,660,000 55,876 38,959 1,831 13062 1,831
2,660,000 27,755 19,352 910 13446 910
 508141956.xls C5 46

inch Csg Set @: 13830 TVD

COLLAPSE

TENSION COLLAPSE

ess (psi) Axial Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress) Reference
Sect 3 Sect 1 Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Depth
30.26% 80.00 0
29.42% 81.50 0
28.58% 81.50 384
27.74% 83.00 768
26.90% 83.00 1153
26.07% 83.00 1537
25.23% 84.00 1921
24.39% 84.00 2305
23.55% 86.00 2689
22.71% 86.00 3073
21.87% 87.00 3458
21.03% 87.00 3842
20.19% 87.00 4226
19.35% 88.50 4610
18.51% 88.50 4994
17.67% 90.00 5378
16.83% 90.00 5763
15.99% 91.00 6147
15.15% 91.00 6531
14.31% 91.00 6915
13.47% 92.00 7299
12.63% 92.00 7683
11.79% 93.50 8068
10.96% 93.50 8452
10.12% 93.50 8836
9.28% 95.00 9220
9.28% 95.00 9601
8.44% 95.00 9604
7.60% 96.00 9988
6.76% 96.00 10373
5.92% 97.00 10757
5.08% 97.00 11141
4.24% 97.00 11525
3.40% 98.00 11909
2.56% 98.00 12293
1.46% 99.00 12678
0.73% 99.00 13062
 508141956.xls C5 47

BURST
Drilling Load Production Load

rence Burst w/ 1.2 SF Burst w/ 1.2 SF

Depth 1.20 1.20
0 9372 11858
384 8965 11838
768 8558 11819
1153 8150 11800
1537 7743 11781
1921 7336 11762
2305 6929 11742
2689 6521 11723
3073 6114 11704
3458 5707 11685
3842 5299 11666
4226 4892 11647
4610 4485 11627
4994 4077 11608
5378 3670 11589
5763 3263 11570
6147 2855 11551
6531 2448 11532
6915 2041 11512
7299 1633 11493
7683 1226 11474
8068 819 11455
8452 411 11436
8836 4 11416
9220 -403 11397
9601 -807 11378
9604 -808 11378
9988 -829 11359
10373 -851 11340
10757 -872 11321
11141 -894 11301
11525 -916 11282
11909 -937 11263
12293 -959 11244
12678 -980 11225
13062 -1002 11206
13446 -1023 11186
 508141956.xls C6 48

PRODUCTION LOADS (Onl 7.750 inch Csg DESIGN BASIS

Full String Coll: Ext = MW
Casing Last This Csg Next Buoy Factor 0.71 Int = Empty
Depth TVD 13830 14330 16000 Buoy Force (lbs) 188,228 Burst: Ext = MW (OH)/ PP (in csg)
Mud WtSet In (ppg) 18.90 n/a Neutral Point (ft) 10,189 Int = MASP + Pkr Fluid
Mud WtSect.Max (ppg) n/a 16.80 MASP Data: 100% void
Casing Data MASP: 10918 PSI
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. PERF Depth: 15,800 TVD
7.75 46.1 110 14780 15000 1471000 1471000 14320 .595 Max PP @Perf: 16.0 PPG
7.75 AGG: 0.141 PSI/FT
7.75 Pkr Fluid: 16.5 ppg
Calculation Intervals ==> 398 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Production Loads)
PRODUCTION API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
EXT PORE Load Load
TVD Support PRESS INTmax EXTmin INTmin EXTmax (Prod) (Void)

MAXIMUM VALUE> 18.5 n/a n/a n/a n/a 11290 14084

0 MW 8.6 10918 0 0 0 10918 0 1.35 n/a 3.13 3.13 250.72
398 MW 9.0 11259 391 0 391 10868 391 1.36 38.34 3.22 3.22 257.89
796 MW 9.0 11601 782 0 782 10818 782 1.37 19.17 3.32 3.32 265.48
1194 MW 9.0 11942 1174 0 1174 10769 1174 1.37 12.78 3.42 3.42 278.66
1592 MW 9.0 12284 1565 0 1565 10719 1565 1.38 9.59 3.53 3.53 287.37
1990 MW 9.0 12625 1956 0 1956 10669 1956 1.39 7.67 3.64 3.64 302.11
2388 MW 9.0 12967 2347 0 2347 10620 2347 1.39 6.39 3.76 3.76 312.19
2786 MW 9.0 13309 2738 0 2738 10570 2738 1.40 5.48 3.89 3.89 326.85
3184 MW 9.0 13650 3130 0 3130 10520 3130 1.40 4.79 4.03 4.03 338.54
3583 MW 9.0 13992 3521 0 3521 10471 3521 1.41 4.26 4.18 4.18 359.44
3981 MW 9.0 14333 3912 0 3912 10421 3912 1.42 3.83 4.34 4.34 373.28
4379 MW 9.0 14675 4303 0 4303 10371 4303 1.43 3.49 4.51 4.51 388.23
4777 MW 9.0 15016 4695 0 4695 10322 4695 1.43 3.20 4.70 4.70 409.12
5175 MW 9.0 15358 5086 0 5086 10272 5086 1.44 2.95 4.91 4.91 426.93
5573 MW 9.0 15699 5477 0 5477 10222 5477 1.45 2.74 5.13 5.13 454.06
5971 MW 9.0 16041 5868 0 5868 10173 5868 1.45 2.56 5.38 5.38 475.70
6369 MW 9.0 16382 6259 0 6259 10123 6259 1.46 2.40 5.64 5.64 507.99
6767 MW 9.0 16724 6651 0 6651 10073 6651 1.47 2.26 5.94 5.94 534.76
7165 MW 9.0 17065 7042 0 7042 10024 7042 1.47 2.13 6.27 6.27 570.78
7563 MW 9.0 17407 7433 0 7433 9974 7433 1.48 2.02 6.64 6.64 604.40
7961 MW 9.0 17748 7824 0 7824 9924 7824 1.49 1.92 7.06 7.06 642.24
8359 MW 9.0 18090 8215 0 8215 9875 8215 1.50 1.83 7.53 7.53 692.66
8757 MW 9.1 18431 8607 0 8607 9825 8607 1.50 1.74 8.07 8.07 742.22
9155 MW 9.1 18773 8998 0 8998 9775 8998 1.51 1.67 8.69 8.69 812.46
9553 MW 9.2 19115 9389 0 9389 9726 9389 1.52 1.60 9.42 9.42 880.31
9951 MW 9.2 19456 9780 0 9780 9676 9780 1.53 1.53 10.27 10.27 975.93
10349 MW 9.3 19798 10171 0 10171 9626 10171 1.54 1.47 11.30 11.30 1073.76
10748 MW 9.4 20139 10563 0 10563 9577 10563 1.54 1.42 12.56 12.56 1205.97
11146 MW 12.0 20481 10954 0 10954 9527 10954 1.55 1.37 14.14 14.14 1357.19
11544 MW 12.2 20822 11345 0 11345 9477 11345 1.56 1.32 16.16 16.16 1551.77
11942 MW 12.2 21164 11736 0 11736 9427 11736 1.57 1.28 18.87 18.87 1830.36
12340 MW 12.5 21505 12127 0 12127 9378 12127 1.58 1.24 22.66 22.66 2198.28
12738 MW 12.7 21847 12519 0 12519 9328 12519 1.58 1.20 28.36 28.36 2779.68
13136 MW 13.0 22188 12910 0 12910 9278 12910 1.59 1.16 37.90 37.90 3714.07
13534 MW 15.2 22530 13301 0 13301 9229 13301 1.60 1.13 57.09 57.09 5651.81
13932 PP 18.5 22871 13403 0 13692 9469 13692 1.56 1.10 115.65 115.65 11449.27
14330 PP 16.0 23213 11923 0 14084 11290 14084 0.00 0.00 ### ### #VALUE!
 508141956.xls C6 49

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 14780 = 1.35
Load (Burst Load) 10918
 508141956.xls C7 50

DRILLING LOADS (ONLY) 5.500 inch COND. Csg MASP Data

Liner MASP : 11469 PSI
Casing Last This Csg Next Buoy Factor 0.74 % VOID : 100.0%
Depth TVD 14330 16000 16000 Buoy Force (lbs) ### VOID Thru : 16000 TVD
Mud WtSet In (ppg) 16.80 n/a Neutral Point (ft) 11,890 MW Used : 16.80 PPG
Mud WtSect.Max (ppg) n/a 16.80 Max PP(OH) : 16.50 PPG
Casing Data AGG : 0.141 PSI/FT
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. LOSS Circulation Data
5.5 Min PP below shoe: 8.0 ppg
5.5 @ Depth (ft): 5,500
5.5 Low Fluid Level @: 2,881 feet
Calculation Intervals ==> 444 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Drilling Loads)
DRILLING API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
GAS / PORE Load Load
TVD MUD PRESS INTmax EXTmin INTmin EXTmax (Kick) (Losses)

MAXIMUM VALUE> 19.5 n/a n/a n/a n/a 11469 2517

0 GAS 8.6 11469 0 0 0 11469 0 0.00 >9 ### ### >9
444 GAS 9.0 11532 388 0 388 11143 388 0.00 0.00 ### ### #VALUE!
889 GAS 9.0 11594 777 0 777 10818 777 0.00 0.00 ### ### #VALUE!
1333 GAS 9.0 11657 1165 0 1165 10492 1165 0.00 0.00 ### ### #VALUE!
1778 GAS 9.0 11720 1553 0 1553 10167 1553 0.00 0.00 ### ### #VALUE!
2222 GAS 9.0 11783 1941 0 1941 9841 1941 0.00 0.00 ### ### #VALUE!
2667 GAS 9.0 11845 2330 0 2330 9516 2330 0.00 0.00 ### ### #VALUE!
3111 GAS 9.0 11908 2718 201 2718 9190 2517 0.00 0.00 ### ### #VALUE!
3556 GAS 9.0 11971 3106 589 3106 8865 2517 0.00 0.00 ### ### #VALUE!
4000 GAS 9.0 12034 3494 978 3494 8539 2517 0.00 0.00 ### ### #VALUE!
4444 GAS 9.0 12096 3883 1366 3883 8214 2517 0.00 0.00 ### ### #VALUE!
4889 GAS 9.0 12159 4271 1754 4271 7888 2517 0.00 0.00 ### ### #VALUE!
5333 GAS 9.0 12222 4659 2142 4659 7563 2517 0.00 0.00 ### ### #VALUE!
5778 GAS 9.0 12285 5047 2531 5047 7237 2517 0.00 0.00 ### ### #VALUE!
6222 GAS 9.0 12347 5436 2919 5436 6912 2517 0.00 0.00 ### ### #VALUE!
6667 GAS 9.0 12410 5824 3307 5824 6586 2517 0.00 0.00 ### ### #VALUE!
7111 GAS 9.0 12473 6212 3695 6212 6261 2517 0.00 0.00 ### ### #VALUE!
7556 GAS 9.0 12536 6601 4084 6601 5935 2517 0.00 0.00 ### ### #VALUE!
8000 GAS 9.0 12598 6989 4472 6989 5610 2517 0.00 0.00 ### ### #VALUE!
8444 GAS 9.0 12661 7377 4860 7377 5284 2517 0.00 0.00 ### ### #VALUE!
8889 GAS 9.1 12724 7765 5249 7765 4959 2517 0.00 0.00 ### ### #VALUE!
9333 GAS 9.1 12787 8154 5637 8154 4633 2517 0.00 0.00 ### ### #VALUE!
9778 GAS 9.2 12849 8542 6025 8542 4308 2517 0.00 0.00 ### ### #VALUE!
10222 GAS 9.3 12912 8930 6413 8930 3982 2517 0.00 0.00 ### ### #VALUE!
10667 GAS 9.4 12975 9318 6802 9318 3657 2517 0.00 0.00 ### ### #VALUE!
11111 GAS 12.0 13038 9707 7190 9707 3331 2517 0.00 0.00 ### ### #VALUE!
11556 GAS 12.2 13100 10095 7578 10095 3006 2517 0.00 0.00 ### ### #VALUE!
12000 GAS 12.5 13163 10483 7966 10483 2680 2517 0.00 0.00 ### ### #VALUE!
12444 GAS 12.5 13226 10871 8355 10871 2354 2517 0.00 0.00 ### ### #VALUE!
12889 GAS 12.7 13289 11260 8743 11260 2029 2517 0.00 0.00 ### ### #VALUE!
13333 GAS 13.0 13351 11648 9131 11648 1703 2517 0.00 0.00 ### ### #VALUE!
13778 GAS 19.5 13414 12036 9519 12036 1378 2517 0.00 0.00 ### ### #VALUE!
14222 GAS 18.5 13477 12425 9908 12425 1052 2517 0.00 0.00 ### ### #VALUE!
14667 GAS 15.5 13540 11821 10296 12813 1718 2517 0.00 0.00 ### ### #VALUE!
15111 GAS 15.5 13602 12180 10684 13201 1423 2517 0.00 0.00 ### ### #VALUE!
15556 GAS 15.5 13665 12538 11073 13589 1127 2517 0.00 0.00 ### ### #VALUE!
16000 GAS 15.5 13728 12896 11461 13978 832 2517 0.00 0.00 ### ### #VALUE!
 508141956.xls C7 51

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 0 = 0.00

Load (Burst Load) 11469
508141956.xls C7 52

PRODUCTION LOADS (Onl 5.500 inch Csg DESIGN BASIS

Liner Coll: Ext = MW
Casing Last This Csg Next Buoy Factor 0.74 Int = Empty
Depth TVD 14330 16000 16000 Buoy Force (lbs) ### Burst: Ext = MW (OH)/ PP (in csg
Mud WtSet In (ppg) 16.80 n/a Neutral Point (ft) 11,890 Int = MASP + Pkr Fluid
Mud WtSect.Max (ppg) n/a 16.80 MASP Data: 100% void
Casing Data MASP: 12852
OD Wt Grade Burst Coll TensTube TensConn Depth W.T. PERF Depth: 18,000
5.5 Max PP @Perf: 16.5
5.5 AGG: 0.144
5.5 Pkr Fluid: 17.0
Calculation Intervals ==> 444 feet
BURST Safety Factor==> 1.20 for Graph line Loads Safety Factors (Production Loads)
PRODUCTION API Biaxial
Burst Collapse Burst Coll

Conn
Tube
Burst

Coll
Collapse

Tens

Tens
EXT PORE Load Load
TVD Support PRESS INTmax EXTmin INTmin EXTmax (Prod) (Void)

MAXIMUM VALUE> 19.5 n/a n/a n/a n/a 14100 13978

0 MW 8.6 12852 0 0 0 12852 0 0.00 n/a ### ### #VALUE!
444 MW 9.0 13245 388 0 388 12857 388 0.00 0.00 ### ### #VALUE!
889 MW 9.0 13638 777 0 777 12861 777 0.00 0.00 ### ### #VALUE!
1333 MW 9.0 14031 1165 0 1165 12866 1165 0.00 0.00 ### ### #VALUE!
1778 MW 9.0 14424 1553 0 1553 12870 1553 0.00 0.00 ### ### #VALUE!
2222 MW 9.0 14816 1941 0 1941 12875 1941 0.00 0.00 ### ### #VALUE!
2667 MW 9.0 15209 2330 0 2330 12880 2330 0.00 0.00 ### ### #VALUE!
3111 MW 9.0 15602 2718 0 2718 12884 2718 0.00 0.00 ### ### #VALUE!
3556 MW 9.0 15995 3106 0 3106 12889 3106 0.00 0.00 ### ### #VALUE!
4000 MW 9.0 16388 3494 0 3494 12894 3494 0.00 0.00 ### ### #VALUE!
4444 MW 9.0 16781 3883 0 3883 12898 3883 0.00 0.00 ### ### #VALUE!
4889 MW 9.0 17174 4271 0 4271 12903 4271 0.00 0.00 ### ### #VALUE!
5333 MW 9.0 17567 4659 0 4659 12907 4659 0.00 0.00 ### ### #VALUE!
5778 MW 9.0 17960 5047 0 5047 12912 5047 0.00 0.00 ### ### #VALUE!
6222 MW 9.0 18352 5436 0 5436 12917 5436 0.00 0.00 ### ### #VALUE!
6667 MW 9.0 18745 5824 0 5824 12921 5824 0.00 0.00 ### ### #VALUE!
7111 MW 9.0 19138 6212 0 6212 12926 6212 0.00 0.00 ### ### #VALUE!
7556 MW 9.0 19531 6601 0 6601 12931 6601 0.00 0.00 ### ### #VALUE!
8000 MW 9.0 19924 6989 0 6989 12935 6989 0.00 0.00 ### ### #VALUE!
8444 MW 9.0 20317 7377 0 7377 12940 7377 0.00 0.00 ### ### #VALUE!
8889 MW 9.1 20710 7765 0 7765 12944 7765 0.00 0.00 ### ### #VALUE!
9333 MW 9.1 21103 8154 0 8154 12949 8154 0.00 0.00 ### ### #VALUE!
9778 MW 9.2 21496 8542 0 8542 12954 8542 0.00 0.00 ### ### #VALUE!
10222 MW 9.3 21888 8930 0 8930 12958 8930 0.00 0.00 ### ### #VALUE!
10667 MW 9.4 22281 9318 0 9318 12963 9318 0.00 0.00 ### ### #VALUE!
11111 MW 12.0 22674 9707 0 9707 12968 9707 0.00 0.00 ### ### #VALUE!
11556 MW 12.2 23067 10095 0 10095 12972 10095 0.00 0.00 ### ### #VALUE!
12000 MW 12.5 23460 10483 0 10483 12977 10483 0.00 0.00 ### ### #VALUE!
12444 MW 12.5 23853 10871 0 10871 12981 10871 0.00 0.00 ### ### #VALUE!
12889 MW 12.7 24246 11260 0 11260 12986 11260 0.00 0.00 ### ### #VALUE!
13333 MW 13.0 24639 11648 0 11648 12991 11648 0.00 0.00 ### ### #VALUE!
13778 MW 19.5 25032 12036 0 12036 12995 12036 0.00 0.00 ### ### #VALUE!
14222 MW 18.5 25424 12425 0 12425 13000 12425 0.00 0.00 ### ### #VALUE!
14667 PP 15.5 25817 11821 0 12813 13996 12813 0.00 0.00 ### ### #VALUE!
15111 PP 15.5 26210 12180 0 13201 14031 13201 0.00 0.00 ### ### #VALUE!
15556 PP 15.5 26603 12538 0 13589 14065 13589 0.00 0.00 ### ### #VALUE!
16000 PP 15.5 26996 12896 0 13978 14100 13978 0.00 0.00 ### ### #VALUE!
508141956.xls C7 53

Safety Factors = Rating Example ==> SFBAPI = (Burst Rating) = 0 = 0.00

Load (Burst Load) 12852
 508141956.xls C7 54

ASIS 5.500 inch Csg

H)/ PP (in csg)

Pkr Fluid
% void
PSI Tube Data
TVD X-sect Area
PPG
PSI/FT
ppg

on Loads)
Biaxial
PIPE RATINGS
Collapse
BURST COLLAPSE
Depth API API Biaxcorr
#VALUE! 0 0 0 #VALUE!
#VALUE! 444 0 0 #VALUE!
#VALUE! 889 0 0 #VALUE!
#VALUE! 1333 0 0 #VALUE!
#VALUE! 1778 0 0 #VALUE!
#VALUE! 2222 0 0 #VALUE!
#VALUE! 2667 0 0 #VALUE!
#VALUE! 3111 0 0 #VALUE!
#VALUE! 3556 0 0 #VALUE!
#VALUE! 4000 0 0 #VALUE!
#VALUE! 4444 0 0 #VALUE!
#VALUE! 4889 0 0 #VALUE!
#VALUE! 5333 0 0 #VALUE!
#VALUE! 5778 0 0 #VALUE!
#VALUE! 6222 0 0 #VALUE!
#VALUE! 6667 0 0 #VALUE!
#VALUE! 7111 0 0 #VALUE!
#VALUE! 7556 0 0 #VALUE!
#VALUE! 8000 0 0 #VALUE!
#VALUE! 8444 0 0 #VALUE!
#VALUE! 8889 0 0 #VALUE!
#VALUE! 9333 0 0 #VALUE!
#VALUE! 9778 0 0 #VALUE!
#VALUE! 10222 0 0 #VALUE!
#VALUE! 10667 0 0 #VALUE!
#VALUE! 11111 0 0 #VALUE!
#VALUE! 11556 0 0 #VALUE!
#VALUE! 12000 0 0 #VALUE!
#VALUE! 12444 0 0 #VALUE!
#VALUE! 12889 0 0 #VALUE!
#VALUE! 13333 0 0 #VALUE!
#VALUE! 13778 0 0 #VALUE!
#VALUE! 14222 0 0 #VALUE!
#VALUE! 14667 0 0 #VALUE!
#VALUE! 15111 0 0 #VALUE!
#VALUE! 15556 0 0 #VALUE!
#VALUE! 16000 0 0 #VALUE!
 508141956.xls C7 55

Set @: 16000 TVD Well: xxx 5.500

Air Wt B.W.
Section 1 0 0
Section 2 0 0
Section 3 0 0
Total 0 0

Tensile Load @
TENSION depth Axial Stress (psi) Axial Stre
TUBEAPI CONNAPI in Air in Mud Sect 1 Sect 2 Sect 3 Depth Sect 1
0 0 0 0 #VALUE! #VALUE! #VALUE! 0 #VALUE!
0 0 0 0 444
0 0 0 0 889
0 0 0 0 1333
0 0 0 0 1778
0 0 0 0 2222
0 0 0 0 2667
0 0 0 0 3111
0 0 0 0 3556
0 0 0 0 4000
0 0 0 0 4444
0 0 0 0 4889
0 0 0 0 5333
0 0 0 0 5778
0 0 0 0 6222
0 0 0 0 6667
0 0 0 0 7111
0 0 0 0 7556
0 0 0 0 8000
0 0 0 0 8444
0 0 0 0 8889
0 0 0 0 9333
0 0 0 0 9778
0 0 0 0 10222
0 0 0 0 10667
0 0 0 0 11111
0 0 0 0 11556
0 0 0 0 12000
0 0 0 0 12444
0 0 0 0 12889
0 0 0 0 13333
0 0 0 0 13778
0 0 0 0 14222
0 0 0 0 14667
0 0 0 0 15111
0 0 0 0 15556
0 0 0 0 16000
 508141956.xls C7 56

inch Csg Set @: 16000 TVD

COLLAPSE

TENSION COLLAPSE

Axial Stress (psi) Axial Stress (as % of Mat'l) Pipe Ratings (Corr for Axial Stress)
Sect 2 Sect 3 Sect 1 Sect 2 Sect 3 Sect 1 Sect 2 Sect 3
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
 508141956.xls C7 57

BURST
Drilling Load Production Load

Reference Burst w/ 1.2 SF Burst w/ 1.2 SF

Depth Depth 1.20 1.20
0 0 13763 15422
0 444 13372 15428
444 889 12981 15433
889 1333 12591 15439
1333 1778 12200 15445
1778 2222 11809 15450
2222 2667 11419 15456
2667 3111 11028 15461
3111 3556 10638 15467
3556 4000 10247 15472
4000 4444 9856 15478
4444 4889 9466 15483
4889 5333 9075 15489
5333 5778 8685 15495
5778 6222 8294 15500
6222 6667 7903 15506
6667 7111 7513 15511
7111 7556 7122 15517
7556 8000 6732 15522
8000 8444 6341 15528
8444 8889 5950 15533
8889 9333 5560 15539
9333 9778 5169 15544
9778 10222 4778 15550
10222 10667 4388 15556
10667 11111 3997 15561
11111 11556 3607 15567
11556 12000 3216 15572
12000 12444 2825 15578
12444 12889 2435 15583
12889 13333 2044 15589
13333 13778 1654 15594
13778 14222 1263 15600
14222 14667 2062 16795
14667 15111 1708 16837
15111 15556 1353 16878
15556 16000 998 16920
 Biax

Biaxial Yield Stress Values

(Based upon "Holmquist & Nadia"-- Collapse of Deep Well Casing-- API Drilling & Production Practice --- 1939)

AXIAL AXIAL
STRESS STRESS
(% of (% of
Yield Yield
Stress) COLLAPSE Stress) BURST
Longitudinal -100 100.0 Longitudinal 100 100.0
COMPRESSION -98 102.0 TENSION 98 102.0
-96 103.0 96 103.0
-94 105.0 94 105.0
-92 106.0 92 106.0
-90 107.5 90 107.5
-88 108.5 88 108.5
-86 110.0 86 110.0
-84 110.5 84 110.5
-82 111.5 82 111.5
-80 112.0 80 112.0
-78 113.0 78 113.0
-76 113.5 76 113.5
-74 114.0 74 114.0
-72 114.0 72 114.0
-70 114.5 70 114.5
-68 115.0 68 115.0
-66 115.0 66 115.0
-64 115.5 64 115.5
-62 115.5 62 115.5
-60 115.5 60 115.5
-58 115.5 58 115.5
-56 115.5 56 115.5
-54 115.5 54 115.5
-52 115.0 52 115.0
-50 115.0 50 115.0
-48 115.0 48 115.0
-46 114.5 46 114.5
-44 114.5 44 114.5
-42 114.0 42 114.0
-40 114.0 40 114.0
-38 113.5 38 113.5
-36 113.0 36 113.0
-34 112.5 34 112.5
-32 112.0 32 112.0
-30 111.5 30 111.5
-28 111.0 28 111.0
-26 110.5 26 110.5
-24 109.5 24 109.5
-22 109.0 22 109.0

Page 58
 Biax

-20 108.5 20 108.5

-18 107.5 18 107.5
-16 107.0 16 107.0
-14 106.0 14 106.0
-12 105.5 12 105.5
-10 104.5 10 104.5
-8 103.5 8 103.5
-6 103.0 6 103.0
-4 102.0 4 102.0
-2 101.0 2 101.0
0 100.0 0 100.0
Longitudinal 2 99.0 Longitudinal -2 99.0
TENSION 4 98.0 COMPRESSION -4 98.0
6 97.0 -6 97.0
8 96.0 -8 96.0
10 95.0 -10 95.0
12 93.5 -12 93.5
14 92.0 -14 92.0
16 91.0 -16 91.0
18 90.0 -18 90.0
20 88.5 -20 88.5
22 87.0 -22 87.0
24 86.0 -24 86.0
26 84.0 -26 84.0
28 83.0 -28 83.0
30 81.5 -30 81.5
32 80.0 -32 80.0
34 78.5 -34 78.5
36 77.0 -36 77.0
38 75.5 -38 75.5
40 74.0 -40 74.0
42 72.0 -42 72.0
44 70.5 -44 70.5
46 69.0 -46 69.0
48 67.5 -48 67.5
50 65.5 -50 65.5
52 63.5 -52 63.5
54 61.5 -54 61.5
56 59.5 -56 59.5
58 57.5 -58 57.5
60 55.5 -60 55.5
62 53.5 -62 53.5
64 51.5 -64 51.5
66 49.0 -66 49.0
68 47.0 -68 47.0
70 44.5 -70 44.5
72 42.0 -72 42.0
74 40.0 -74 40.0
76 37.5 -76 37.5
78 34.5 -78 34.5

Page 59
 Biax

80 32.0 -80 32.0

82 29.5 -82 29.5
84 26.5 -84 26.5
86 24.0 -86 24.0
88 21.0 -88 21.0
90 18.0 -90 18.0
92 14.5 -92 14.5
94 11.0 -94 11.0
96 08.0 -96 08.0
98 04.0 -98 04.0
100 00.0 -100 00.0

Page 60
 CASING LOAD'S: Drilling Full String
Phase Casing 30 Set @ 1345 feet
WELL xxx Last Casing Set @ 50
42.
0 :
CALCULATION BASIS

37
Next Csg @ 6400
200
Max PP (OH) = 9.0

262
Max. Void = 100.0%
Kick Density = (psi / 0.225
400 ft)
FIT = 10.0

600 Low Mud Level ft= 323

PP = 8.3 @ 3,000
with 9.30 mud
DEPTH

800
CASING PROG
1000 157.00# 56 k
@ 1345 FT

1200 #
@ FT

1400 #
@ FT

1600
0 200 400 600 800 1000 1200 1400 1600 1800

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: Drilling Full String
Phase Casing 24 Set @ 6400 feet
WELL xxx Last Casing 30 Set @ 1345
0 :

178
CALCULATION BASIS

Next Csg @ 9860

1000 Max PP (OH) = 9.2

1244
Max. Void = 100.0%
Kick Density = (psi /0.225
ft)
2000 FIT = 12.5

Low Mud Level ft= 1,100

PP = 8.4 @ 9,500
3000 with 9.50 mud
DEPTH

4000 CASING PROG

171.00# 80 k
@ 1500 FT
5000
171.00# 55 k
@ 6395 FT
6000
#
@ FT

7000
0 500 1000 1500 2000 2500 3000 3500 4000 4500

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: Drilling Full String
Phase Casing 18 5/8 Set @ 9860 feet
WELL xxx Last Casing 24 Set @ 6400
:0

274
CALCULATION BASIS

Next Csg @ 13475

Max PP (OH) = 15.2

1917
2000 Max. Void = 34.0%
Kick Density = (psi / 0.134
ft)
FIT = 16.0
4000
Low Mud Level ft= 3,048
PP = 11.0 @ 10,500
with 15.50 mud
DEPTH

6000
CASING PROG

112.00# 110 k
8000 FT
@ 5000
112.00# 55 k
@ 7500 FT
10000
136.00 95 k
#
@ 9850 FT

12000
-1000 0 1000 2000 3000 4000 5000 6000 7000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: PRODUCTION Phase Full String
Casing 18 5/8 Set @ 9860 feet
WELL : xxx
Last Casing 24 Set @ 6400
0

274
CALCULATION BASIS
MASP = 7728
Perf Depth TVD = 14,000

1917
2000 Max PP @ Perf = 13.5
Prod Fluid Grad = 0.150
Packer Fluid = 13.2

4000 Coll: Ext = MW

Int = Empty
Burst: Ext = MW (OH)/
PP (in csg)
Int = MASP +
DEPTH

6000 Pkr Fluid

CASING PROG
112.00# 110 k
8000 FT
@ 5000
112.00# 55 k

@ 7500 FT
10000
136.00 95 k
#
@ 9850 FT

12000
0 2000 4000 6000 8000 10000 12000 14000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: DRILLING Phase Full String
Casing 13 3/8 Set @ 13475 feet
WELL : xxx Last Casing 18 5/8 Set @ 9860
0
CALCULATION BASIS

374
Next Csg @ 13830
2000 Max PP (OH) = 19.5
Max. Void =

2620
50.0%
Kick Density = (psi / 0.148
ft)
4000 FIT = 20.5

Low Mud Level ft= 3,640

PP = 14.5 @ 13,600
6000 with 19.80 mud
DEPTH

CASING PROG
8000
72.00# 110 k
@ 3000 FT
10000
72.00# 95 k
@ 9500 FT
12000 72.00 110 k
#
@ 13500 FT

14000
0 1000 2000 3000 4000 5000 6000 7000 8000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: PRODUCTION Phase
Full String
Casing 13 3/8 Set @ 13475 feet
WELL : xxx Last Casing 18 5/8 Set @ 9860
0

374
CALCULATION BASIS

MASP = 8285
2000 Perf Depth TVD = 14,000

2620
Max PP @ Perf = 13.9
Prod Fluid Grad = 0.131
Packer Fluid = 14.0
4000
Coll: Ext = MW
Int = Empty
Burst: Ext = MW (OH)/
6000 PP (in csg)
Int = MASP +
DEPTH

Pkr Fluid

8000 CASING PROG

72.00# 110 k
@ 3000 FT
10000
72.00# 95 k

@ 9500 FT

12000 72.00 110 k

#
@ 13500 FT

14000
0 2000 4000 6000 8000 10000 12000 14000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: Drilling Full String
Phase Casing 10 3/4 Set @ 13830 feet
WELL xxx Last Casing 13 3/8 Set @ 13475
0 :

384
CALCULATION BASIS

Next Csg @ 14330

2000
Max PP (OH) = 18.6

2689
Max. Void = 67.0%
Kick Density = (psi / 0.146
4000 ft)
FIT = 19.5

6000 Low Mud Level ft= 2,951

PP = 15.0 @ 14,300
with 18.90 mud
DEPTH

8000
CASING PROG
10000 71.10# 110 k
@ 13000 FT

12000 73.20# 125 k

@ 13825 FT

14000 #
@ FT

16000
-2000 0 2000 4000 6000 8000 10000 12000 14000 16000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: PRODUCTION PhaseFull String
Casing 10 3/4 Set @ 13830 feet
WELL : xxx
Last Casing 13 3/8 Set @ 13475
0

384
CALCULATION BASIS

MASP = 9881
2000 Perf Depth TVD = 14,300

2689
Max PP @ Perf = 16.0
Prod Fluid Grad = 0.141
4000 Packer Fluid = 19.0

Coll: Ext = MW
6000 Int = Empty
Burst: Ext = MW (OH)/
PP (in csg)
Int = MASP +
DEPTH

8000 Pkr Fluid

CASING PROG
10000 71.10# 110 k
@ 13000 FT

12000 73.20# 125 k

@ 13825 FT

14000 #
@ FT

16000
0 2000 4000 6000 8000 10000 12000 14000 16000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: Drilling Full String
Phase Casing 7 3/4 Set @ 14330 feet
WELL xxx Last Casing 10 3/4 Set @ 13830
0 :

398
CALCULATION BASIS

Next Csg @ 16000

2000 16.5
Max PP (OH) =

2786
Max. Void = 100.0%
Kick Density = (psi /0.141
4000 ft)
FIT = 19.3

6000 Low Mud Level ft= 1,693

PP = 15.0 @ 15,800
with 16.80mud
DEPTH

8000
CASING PROG
10000 46.10
# 110 k

@ 14320FT

12000 #
@ FT

14000 #
@ FT

16000
0 2000 4000 6000 8000 10000 12000 14000 16000

PSI
Burst Column B API Burst
Coll API Collapse
 CASING LOAD'S: PRODUCTION Phase Full String
Casing 7 3/4 Set @ 14330 feet
WELL : xxx Last Casing 10 3/4 Set @ 13830
0

398
CALCULATION BASIS

MASP = 10918
2000 Perf Depth TVD = 15,800

2786
Max PP @ Perf = 16.0
Prod Fluid Grad = 0.141
4000 Packer Fluid = 16.5

Coll: Ext = MW
6000 Int = Empty
Burst: Ext = MW (OH)/
PP (in csg)
Int = MASP +
DEPTH

8000 Pkr Fluid

CASING PROG
10000 46.10# 110 k
@ 14320 FT

12000 #
@ FT

14000 #
@ FT

16000
0 2000 4000 6000 8000 10000 12000 14000 16000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 CASING LOAD'S: Drilling Liner
Phase Casing 5 1/2 Set @ 16000 feet
WELL xxx Last Casing 7 3/4 14330
Set @
0 :

444
CALCULATION BASIS

2000 Next Csg @ 16000

Max PP (OH) = 16.5
3111

Max. Void = 100.0%

4000 Kick Density = (psi / 0.141
ft)
FIT = 19.5
6000
Low Mud Level ft= 2,881
PP = 8.0 @ 5,500
8000 with 16.80 mud
DEPTH

10000 CASING PROG

#
12000 FT
@
#
14000 FT
@

16000 #
@ FT

18000
0 2000 4000 6000 8000 10000 12000 14000 16000

PSI
Burst Column B API Burst
Coll API Collapse
 CASING LOAD'S: PRODUCTION Phase Liner
Casing 5 1/2 Set @ 16000 feet
WELL : xxx Last Casing 7 3/4 14330
Set @
0

444
CALCULATION BASIS

MASP = 12852
2000
Perf Depth TVD = 18,000
3111

Max PP @ Perf = 16.5

4000 Prod Fluid Grad = 0.144
Packer Fluid = 17.0

6000 Coll: Ext = MW

Int = Empty
Burst: Ext = MW (OH)/ PP
8000 (in csg)
Int = MASP + Pkr
DEPTH

Fluid
10000
CASING PROG
#
12000 FT
@
#
14000 FT
@

16000 #
@ FT

18000
0 2000 4000 6000 8000 10000 12000 14000 16000 18000

PSI
Burst Burst w/ 1.2 SF API Burst
Coll API Collapse
 Database (Csg)

CASING DATA LIST

BELOW ARE COMMON CASING STRING RUN AT KOC.

IF A SINGLE STRING OF THE SAME SIZE, WEIGHT, GRADE, ETC. IS BEING RUN
(I.E. NOT A COMBINATION STRING) SELECT THE CASING # BELOW AND
ENTER IN BOX. COMBINATION STRINGS ARE HANDLED LATER.
CONDUCT. PROTECTIVE1 PRODUCTION1
SURFACE PROTECTIVE2 PRODUCTION2
NOTE: ADJUST THE CASINGS BELOW IN BLUE TO FIT YOUR NEEDS. WITH SAFETY FACTORS
CSG # OD #/ft Grade Conn Burst Coll Tension Burst Coll Tension
1 24 171.29 X-56 RL-4S 2500 1160 2500 2083 1365 1667
2 20 94 K-55 BTC 2110 520 1479 1758 612 986
3 20 94 K-55 STC 2110 520 824 1758 612 549
4 18 5/8 112 K-55 BTC 2990 1420 1805 2492 1671 1203
5 18 5/8 139 N-80 BIG O 5413 2706 3076 4511 3184 2051
6 18 5/8 139 C-95 BIG O 6427 2867 3542 5356 3373 2361
7 13 1/2 81.40 S-95 BTC 7140 3700 2425 5950 4353 1617
8 13 1/2 81.40 NKT-110 VAM 8270 3910 2590 6892 4600 1727
9 13 3/8 72 P-110 BTC 6390 3470 2221 5325 4082 1481
10 13 3/8 72 N-80 BTC 5380 2670 1661 4483 3141 1107
11 13 3/8 68 K-55 BTC 3450 1950 1069 2875 2294 713
12 10 3/4 71.1 P-110 BDS 11640 9300 2257 9700 10941 1505
13 10 3/4 60.7 P-110 VAM 9760 5880 1912 8133 6918 1275
14 10 3/4 45.5 N-80 BTC 5210 2480 1040 4342 2918 693
15 9 5/8 47.0 L-80 BTC 6870 4760 1086 5725 5600 724
16 9 5/8 40.0 N-80 BTC 5750 3090 916 4792 3635 611
17 7 3/4 46.1 P-110 BDS 14780 15000 1471 12317 17647 981
18 7 3/4 46.1 Q-125 BDS 16790 16600 1672 13992 19529 1115
19 7 5/8 39.0 P-110 BDS 12620 11080 1231 10517 13035 821
20 7 29.0 P-110 XL 11220 8530 902 9350 10035 601
21 7 26.0 L-80 LTC 7240 5410 602 6033 6365 401
22 7 26.0 K-55 BTC 4980 4330 414 4150 5094 276
23 5 1/2 23.0 P-110 XL 14530 14540 722 12108 17106 481
24 5 1/2 14.0 N-80 TS 6210 3620 262 5175 4259 175
25 5 15.0 N-80 XL 8290 7250 350 6908 8529 233
26 5 15.0 K-55 XL 5700 5560 241 4750 6541 161

Page 73