WELL : Central North Sea

42" x
36" 17 1/2" 12 1/4" 8 1/2"
HOLE SECTION Section Section Section Section Plugs 12 1/4" Section (Sidetrack) 8 1/2" Section (inc. P&A)
DESCRIPTION OF COST UNIT £/UNIT USAGE COST USAGE COST USAGE COST USAGE COST USAGE COST USAGE COST USAGE COST
CEMENTING EQUIPMENT & PERSONNEL
Cement Pump Unit DAY 393.00 4.00 1,572.00 8.00 3,144.00 11.00 4,323.00 16.00 6,288.00 3.00 1,179.00 13.00 5,109.00 14.00 5,502.00
Ancillary Cementing Package DAY 259.00 4.00 1,036.00 8.00 2,072.00 11.00 2,849.00 16.00 4,144.00 3.00 777.00 13.00 3,367.00 14.00 3,626.00
Cementing Supervisor DAY 375.00 4.00 1,500.00 8.00 3,000.00 11.00 4,125.00 16.00 6,000.00 3.00 1,125.00 13.00 4,875.00 14.00 5,250.00
Cementing Helper DAY 375.00 4.00 1,500.00 4.00 1,500.00 4.00 1,500.00 4.00 1,500.00 3.00 1,125.00 4.00 1,500.00 4.00 1,500.00

BULK MATERIALS
Cemoil G MT 85.00 70.00 5,950.00 82.00 6,970.00 25.00 2,125.00 0.00 0.00 27.00 2,295.00 27.00 2,295.00 0.00 0.00
Rugby G + 35 % Silica blend MT 126.00 0.00 0.00 0.00 0.00 11.00 1,386.00 12.00 1,512.00 19.00 2,394.00 11.00 1,386.00 19.00 2,394.00
Barite MT 56.45 0.00 0.00 4.30 242.74 6.71 378.78 21.12 1,192.22 23.93 1,350.85 6.71 378.78 19.10 1,078.20

CEMENTING MATERIALS
D075 Extender GAL 5.62 0.00 0.00 500.00 2,810.00 250.00 1,405.00 0.00 0.00 150.00 843.00 300.00 1,686.00 150.00 843.00
D080A Dispersant GAL 20.11 0.00 0.00 0.00 0.00 16.00 321.76 24.00 482.64 104.00 2,091.44 16.00 321.76 38.00 764.18
D607 Surfactant GAL 25.15 0.00 0.00 0.00 0.00 0.00 0.00 184.00 4,627.60 88.00 2,213.20 0.00 0.00 88.00 2,213.20
D153 Anti-settling GAL 4.08 0.00 0.00 0.00 0.00 0.00 0.00 125.00 510.00 125.00 510.00 0.00 0.00 0.00 0.00
D144 Antifoam GAL 40.24 35.00 1,408.40 26.00 1,046.24 20.00 804.80 35.00 1,408.40 46.00 1,851.04 20.00 804.80 30.00 1,207.20
D801 Retarder GAL 13.91 0.00 0.00 0.00 0.00 48.00 667.68 0.00 0.00 0.00 0.00 48.00 667.68 0.00 0.00
D028L Retarder GAL 7.40 0.00 0.00 0.00 0.00 0.00 0.00 200.00 1,480.00 332.00 2,456.80 0.00 0.00 332.00 2,456.80
D149 Mudpush XL LBS 7.25 0.00 0.00 0.00 0.00 0.00 0.00 400.00 2,900.00 200.00 1,450.00 0.00 0.00 0.00 0.00
D110 Retarder GAL 14.20 0.00 0.00 153.00 2,172.60 212.00 3,010.40 0.00 0.00 0.00 0.00 212.00 3,010.40 0.00 0.00
D134 Wellbond GAL 22.19 0.00 0.00 0.00 0.00 0.00 0.00 220.00 4,881.80 220.00 4,881.80 0.00 0.00 0.00 0.00
D081 Retarder GAL 14.95 0.00 0.00 40.00 598.00 0.00 0.00 0.00 0.00 128.00 1,913.60 0.00 0.00 0.00 0.00
D135 Stabiliser GAL 25.48 0.00 0.00 0.00 0.00 0.00 0.00 32.00 815.36 24.00 611.52 0.00 0.00 0.00 0.00
Flouresceine Dye LBS 12.00 11.00 132.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Biozan LBS 4.85 100.00 485.00 120.00 582.00 150.00 727.50 0.00 0.00 175.00 848.75 150.00 727.50 300.00 1,455.00
D020 Bentonite LBS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 800.00 232.00 0.00 0.00 800.00 232.00
S001 CaCl2 LBS 0.30 ### 3,102.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
D044 NaCl LBS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proxel XL2 LTR 9.55 0.00 0.00 0.00 0.00 5.00 47.75 0.00 0.00 0.00 0.00 5.00 47.75 0.00 0.00
Roemex RX43/5D GAL 15.79 0.00 0.00 0.00 0.00 200.00 3,158.00 0.00 0.00 216.00 3,410.64 200.00 3,158.00 216.00 3,410.64

CASING HARDWARE/3rd PARTY EQUIPUNIT £/UNIT USAGE COST £/UNIT USAGE COST £/UNIT USAGE COST £/UNIT USAGE COSTUNIT USAGE COST £/UNIT USAGE COST NIT USAGE COST
Float Shoe EA 0.00 513.70 1.00 513.70 738.10 1.00 738.10 0.00 0.00 738.10 1.00 738.10 0.00
Float Collar EA 0.00 786.50 1.00 786.50 1,137.40 1.00 1,137.40 0.00 0.00 1,137.40 1.00 1,137.40 0.00
Centralisers EA 0.00 43.49 8.00 347.92 32.90 65.00 2,138.50 62.68 55.00 3,447.40 0.00 32.90 67.00 2,204.30 0.00
Stop Collars EA 0.00 11.59 4.00 46.36 9.47 65.00 615.55 15.13 110.00 1,664.30 0.00 9.47 67.00 634.49 0.00
Cement Plugs/Wiper Darts EA 0.00 2,213.20 1.00 2,213.20 1,845.80 1.00 1,845.80 0.00 0.00 2,371.60 1.00 2,371.60 0.00
Cement Head assy. DAY 225.00 5.00 1,125.00 247.50 10.00 2,475.00 247.50 10.00 2,475.00 0.00 0.00 247.50 10.00 2,475.00 0.00
La Fleur Circulating Head DAY 0.00 220.00 10.00 2,200.00 192.50 10.00 1,925.00 0.00 0.00 269.50 10.00 2,695.00 0.00
Shoetrack assembly/make-up EA 0.00 297.00 1.00 297.00 297.00 1.00 297.00 0.00 0.00 297.00 1.00 297.00 0.00

42" x 12 1/4" 8 1/2"

36" 17 1/2" 12 1/4" 8 1/2" Section Section
Section Section Section Section Plugs (Sidetrack) (inc. P&A)
COST BULK MATERIALS £ 5,950.00 7,212.74 3,889.78 2,704.22 6,039.85 4,059.78 3,472.20
COST CEMENTING MATERIALS £ 5,127.40 7,208.84 10,142.89 17,105.80 23,313.79 10,423.89 12,582.02
COST CEMENTING EQUIP & PERSONN £ 5,608.00 9,716.00 12,797.00 17,932.00 4,206.00 14,851.00 15,878.00
COST CASING HARDWARE/3rd PARTY £ 1,125.00 8,879.68 11,172.35 5,111.70 0.00 12,552.89 0.00
TOTAL SECTION COST £ 17,810.40 33,017.26 38,002.02 42,853.72 33,559.64 41,887.56 31,932.22

TOTAL WELL COST £ 239,062.81