GENERAL DATA Version 5.

7 (January 2008)

Well: OMAR P111

Field: Omar
Location: P 111
Expected Number: 221
Well Type: Producer
Expected Spud: April_2010 Surface Coord. m Subsurf.Target m
Well Cost Center: DFD00PIE001320 1301 X coordinate 587,629 X coordinate 587,670
CBP Budget (US$): US $ 4.2 mill Y coordinate 355,925 Y coordinate 356,030
Target Depth TV 3633
RIGS Elevations m
Drilling Rig 8 Admasco DF-GL = 10.83 Circular target Y
Completion Rig 8 Admasco GL-MSL = 200 Target Radius 35
DF-MSL = 210.83
Elevation Used = 211 Rectang.target N
Length
Well Type Y Top Intermed Prod Liner Width
Large Scheme N 18 5/8 13 3/8 9 5/8 7 Best composite ref OMAR Orientlong axis
Large Scheme Slimmed N 13 3/8 9 5/8 7 4 1/2
Small Deep 13 3/8 9 5/8 - - Quadrilat target N
Small Slim Deep N 9 5/8 7 3 1/2 - Coordina X (East) Y (North)
Small Scheme Y 13 3/8 9 5/8 7 - A
Small Slim N 9 5/8 7 3 1/2 - B
Horizontal Slim 13 3/8 9 5/8 7 C
Alternative 7 D

SIDETRACK DETAILS

Sidetrack? Empty existing well, plugback, prepare sidetrack? N

Continuation of pilot hole? N
Whipstock equipment (9 5/8, 7, or no whipstock) NO
Kick off point (KOP)
Sidetrack preparation days (start well to ready to kick off)

HOLE SECTION DETAILS

Rig move time (days) 1

Section Depth AH Planned Duration (days) Top Of Top Of Mud Coring Directional section length
ALONG HOLE m/Day Drilling Casing Casing Cement Type Y/N MM+MWD MM/MWD/GR MM TURB
22" 0 0 0 0.0 0 0 WBM
17.5" 200 400 0.5 1.0 0 0 WBM
12.25" (1) 2,192 200 10.0
12.25" (2) 0 0 0 WBM
12.25" (3) 0 0 0 3.0 0 1000
8.5" (1) 4,090 50 38 0 0 0 0
8.5" (2) 0 0 0 OBM N 0 0 0 0
8.5" (3) 0 0 0 5.0 0 2000 0 0 0 0
6" (1) 0 0 0 0 0 0 0
6" (2) 0 0 0 OBM N 0 0 0 0
6" (3) 0 0 0 0.0 0 0 0 0 0 0
TD 4,090 48.5 9.0

EVALUATION
Days Pex XPT OBMI UBI CSS Other Cost $
Logging 12 1/4" 0 N N N N N 0 0
Logging 8 1/2" 2 Y Y Y N N 60000 290,216
Logging 6" 0 N N N N N 0 0
Prod. Test 12 1/4" 0
Prod. Test 8 1/2" 0
Prod. Test 6" 0
Prod. Test 3 3/4" 0

ABANDON / SUSPEND

Abandonment
Abandonment Time 0 days
Number cement plugs? 0 plugs

Suspension
Suspension Time 0 days

COMPLETION

Timing Days Completion Type Y? No

Rig Move Time 0 3 1/2" L80 single N 1
Re-Entry Time 0 3 1/2" L80 single selective N 2
Evaluation - Logging 0 3 1/2" CR13 single N 3
Production Test 0 3 1/2" CR13 single selective Y 4
Completion Time 3 3 1/2" CR13 dual 5
Stimulation Time 0 4 1/2" / 5" L80 single 6
Repair Time 0 4 1/2" / 5" CR13 single 7
5" plastic coated 8
Re-Entry Depth (mAH) 0 5" plastic coated monobore 9
Completion depth (mAH) 4,000 4 1/2" cemented comp - prod 10
4 1/2" cemented comp - inj 11
Production logging (USD) 0 3 1/2" cemented comp - prod N 12
3 1/2" cemented comp - inj 13
No Completion 14

Perforations Y? Meter
Wireline Y 10
TCP N 0

Accessories Y? Stimulation cost USD

Gaslift N Services cost (USD) 0
ESP N Chemicals cost (USD) 0
Bean Pump N Other additives (USD) 0
 DON'T CUT AND PASTE. THIS WOULD TAKE WRONG LINKS ACROSS !
FORMATIONS REFERENCE PRESSURES
Depth SS Toler. Depth TV Depth AH Reference Fluid Mud Depth (m) Depth (m) Pressures (psi) Formation
TV (m) (+/-m) (m BDF) (m BDF) number gradient Weight Number TV SS TV BDF Initial Maximum Minimum Expected Name
Lower Fars 104 10 314 314 9.20 1 3,600 3,811 6,200 6,600 5,000 5,800 RUL
Lower Fars Salt 567 10 778 778 9.20 2 3,600 3,811 6,200 6,600 4,000 6,200 MUG
Lower Fars TZC 765 10 976 976 9.60 3 3,600 3,811 6,200 6,600 3,200 4,000 MUF0,1
Jeribe 822 10 1,032 1,032 9.80 4 3,600 3,811 6,200 6,200 2,000 4,000 MUF21,22
Dhiban 903 10 1,113 1,113 10.00 5 0
Euphrates 970 10 1,181 1,181 10.00
Chilou 1,102 10 1,313 1,313 10.00 Hydrostatic gradient assumption 0.500 psi/ft
Jaddala 1,385 10 1,595 1,595 10.00
Aaliji 2,081 10 2,292 2,292 10.00
Upper Shiranish 2,527 10 2,737 2,737 10.00
Lower Shiranish 2,969 25 3,179 3,179 10.00 CASING SHOE DEPTHS
MBF 3,383 75 3,594 3,609 10.00 Size Depth TV Depth AH
RUL3A 3,423 25 3,634 3,649 1 0.25 10.00 18 5/8" 0 0 AH depths are the values of section depth as entered in Entry#1.
RUL2A 3,429 25 3,640 3,655 1 0.25 10.00 13 3/8" 200 200 Enter corresponding TV depths as calculated in Compass.
RUL2B 3,459 25 3,670 3,686 1 0.25 10.00 9 5/8" 2,192 2,192 Both AH and TV entries are required for 'Pressure Data' calculatio
MUG 3,519 25 3,730 3,747 2 0.25 10.00 7" 4,090 4,090 Enter ZERO when no shoe.
MUF0 3,549 25 3,760 3,777 3 0.25 10.00 4 1/2" 0 0
MUF1 3,575 25 3,786 3,803 3 0.25 10.00
MUF21 3,684 25 3,895 3,912 4 0.25 10.00
MUF22 3,773 25 3,984 4,002 4 0.25 10.00
TD 3,863 4,074 4,091 4 0.25 10.00

10.00 <<<<--- Need a mud weight here

If there are tops with the same depth, AH depths will default to Enter the Reference number of the reference pressure to which a formation is
enter depths with 0.1m difference to TV depths. Overwrite with subjected to in the Reference Number column and the gradient of the reservoir
maintain sorting order. correct Compass depths. content in the Fluid Gradient column
Leave other fields of these columns empty
Al Furat Petroleum Company Northing(Y) Easting(X) Field: Omar Location: P 111 AFE Cost Center: DFD00PIE001320 1301
Drilling Programme Surface 355,925.35 587,628.57 Target depth: 3633m tvbdf Drill, Eval., Case Total AFE
3-1/2" Cemented Completion Target 356,030.00 587,670.00 Target tolerance : 35 59.5 days, US$ 3,518,678 62.5 days
US$ 4,093,586
OMAR P111 Rig Contractor MSL-GL GL-DF MSL-DF Position: Midway between OM 125 and OM 103 Re-enter & Complete
8 Admasco 199.65 10.83 210.5 Correlation: OMAR 103, 125, 132, 136, 139, 146,217 3 days, US$ 574,908
Section
(TV) Pore Size / Logging/ Well Head
+/- AH bdf bdf Geology Pressure Depth Mud Surveying Casing Cement BOP Code
Expected Top Test
Depth PPG Type PV YP FL Mudlogging as per DOM ch 12 Type PPG Spacers Size Type Rating
10 314 (314) Max/Depleted Depth Dia Grade Lbs/ft Conn. Cement Pressure
Lower Fars 13 3/8" csg 17 1/2 0 8.8 Spud - 15 -
10 778 (778) No TOTCO Surface No BOP required
Lower Fars Salt 200 200 9.2 Mud 20 required at section TD 200 13 3/8 N80 68 BTC G 14.5 100% XS None A65C-M
10 976 (976)
Lower Fars TZC
10 1032 (1032) 12 1/4 200 8.8 12 15 NC No 2192 9 5/8 L80 40 BTC No BOP required.
Jeribe WBM intermediate Top CW-100 Reference DOM Ch 13, C68A-M
10 1113 (1113) 2192 2192 10 15 20 12-15 surveys Lead: 12.1 Jeribe chemical Drilling Operations - Shallow HC
Dhiban EMMS survey G 30% XS wash
10 1181 (1181) at section TD
Euphrates MudPush
10 1313 (1313) weighted
Chilou spacer
10 1595 (1595) Tail: 15.8 300 m
Jaddala 9 5/8" csg G 30% XS
10 2292 (2292)
Aaliji Test casing 5,000 psi
10 2737 (2737) 2192 12 No leak-off test is required.
Upper Shiranish Assumed EMG 11.8 ppg.
25 3179 (3179) Bent extend + D800 retarder Size Type Rating Test
Lower Shiranish 8 1/2 2192 10.00 OBM 18 15 5 EMMS at TD 4090 7 L80 29 Prem Lead 12.5 200 m CW-100 13 5/8 Ann 5000 1500
75 3609 (3594) MWD surveys with directional assy. G inside the chemical 13 5/8 Ram 5000 5000
MBF 4090 22 20 7 EMMS every 200m with rotary assy. 9 5/8 " casing wash
25 3649 (3634) D67C
RUL3A caliper MudPush Hard shut in mode. E03A
25 3655 (3640) + 10% weighted Reference DOM Ch 13, (3 1/2 INCH)
RUL2A spacer Operating Procedures - Shut in
25 3686 (3670) 5655 Tail
RUL2B 6455 / 4855 Tail 15.8 200 m
25 3747 (3730) 5660 Logging Requirements: G above top Prepare/update pre kick sheets
MUG 6460 / 4860 4090 10.00 15 5 1) AIT-PEX-NGT (GR to Surface) reservoir prior to drill out of 9-5/8" casing
25 3777 (3760) 5684 2) XPT-GR or top gas every BHA change
MUF0 6484 / 4884 3) CMR+ (on standby) caliper every 100m drilled
4) OBMI / BHC (On Standby)
25 3803 (3786) 6134 +10%
MUF1 6534 / 3934
25 3912 (3895) 3958 Detailed mud programme will Detailed cement and spacer
MUF21 6558 / 3158 be issed by Alliance Test tubing to 3,000 psi. designs will be advised by SLB WS
25 4002 (3984) 3979 and agreed by TDE/11
MUF22 6579 / 3179 Magnetic parameters for SUCOP corrections:
Notes: Sample Date
4091 (4074) 4069 : 31/12/2008
The target is only 35m radius. Geomagnetic Model
TD 6269 / 2069 : Bggm 2007
() 4142 Probability of flow from Lower Shiranish. Latitude : 35° 06' 49.207" N
6342 / 2142
High overbalance pressures on the MU. Longitude : 40° 30' 44.265" E
() 4216 The wellhead shall be MSP Drilex. No 13 3/8"CHH. Nipple up WH on 9 5/8". Magnetic Declination : + 4.394° (E) from True North
6416 / 2216 Magnetic Azimuth Apply : 2.6º to convert to Grid North
7" csg
Grid Convergence : 1.79º from True to Grid North
Dip Angle from Horizontal : 52.626°
Magnetic Field Strength : 46312 nT
Prepared By: Checked:

TDE/11 TDE/12 TDE TDE TPE TPE TM TM

 Sijan 148 (P26)

Initial Maximum Minimum Expected

Overbalance ppg needed Overbalance ppg needed Overbalance ppg needed Overbalance ppg needed
Formation RefDepth Pressure Gradient w/10 ppg for 200 psi Pressure Gradient w/10 ppg for 200 psi Pressure Gradient w/10 ppg for 200 psi Pressure Gradient w/10 ppg for 200 psi

RUL3A 3634 6055 0.508 139 10.10 6455 0.541 -261 10.74 4855 0.407 1339 8.16 5655 0.474 539 9.45
RUL2A 3640 6060 0.507 144 10.09 6460 0.541 -256 10.73 4860 0.407 1344 8.16 5660 0.474 544 9.44
RUL2B 3670 6084 0.505 171 10.05 6484 0.539 -229 10.69 4884 0.406 1371 8.13 5684 0.472 571 9.41
MUG 3730 6134 0.501 224 9.96 6534 0.534 -176 10.59 3934 0.321 2424 6.50 6134 0.501 224 9.96
MUF0 3760 6158 0.499 250 9.92 6558 0.532 -150 10.55 3158 0.256 3250 5.24 3958 0.321 2450 6.49
MUF1 3786 6179 0.497 273 9.89 6579 0.530 -127 10.51 3179 0.256 3273 5.24 3979 0.320 2473 6.48
MUF21 3895 6269 0.491 370 9.74 6269 0.491 370 9.74 2069 0.162 4570 3.42 4069 0.318 2570 6.43
MUF22 3984 6342 0.485 448 9.63 6342 0.485 448 9.63 2142 0.164 4648 3.45 4142 0.317 2648 6.39
TD 4074 6416 0.480 528 9.53 6416 0.480 528 9.53 2216 0.166 4728 3.48 4216 0.315 2728 6.36
COST CALCULATIONS MOVE RE-ENTRY 22" 17 1/2" 12 1/4" 8 1/2" 6" COMPLETION
WITHOUT CONTINGENCY Drilling Compl. Drilling Compl. Drilling Casing Drilling Casing Drilling(1) Casing Drilling(1) Drilling(2) Drilling(3) Evaluation Casing Drilling(1) Drilling(2) Drilling(3) Evaluation Casing ABAN SUSP COMP TOTAL
OMAR P111 RIGDAYS 1.0 0.0 0.0 0.0 0.0 0.0 0.5 1.0 10.0 3.0 38.0 0.0 0.0 2.0 5.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3.0 63.5 DAYS
M DRLG 0.0 0.0 0 200 1992 1898 0 0 0 0 0 4090 M DRILLED
M CSG 0 200 2192 4090 0 6482 M CASING
M CMT 0 200 1192 2090 0 0 3482 M CEMENT
M MM/MWD 0 0 0 0 0 0 0 0 Days MM
M MM/GR 0 0 0 0 0 0
M MM 0 0 0 0 0 0 0 0 Days MWD
Turbine 0 0 0 0 0 0 0 0 Days LWD
M Cored 0 0 0 M Cored

MOVE RE-ENTRY 22" 17 1/2" 12 1/4" 8 1/2" 6" DRILLING COMPLETION

TIME RELATED COSTS Drilling Compl. Drilling Compl. Drilling Casing Drilling Casing Drilling(1) Casing Drilling(1) Drilling(2) Drilling(3) Evaluation Casing Drilling(1) Drilling(2) Drilling(3) Evaluation Casing ABAN SUSP COMP TOTAL
9953 ALLOCATION PAYROLL RIG STAFF 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6121 RIG RENTAL 0 0 0 0 11,375 22,750 227,500 68,250 864,500 0 0 45,500 113,750 0 0 0 0 0 0 0 68,250 1,421,875
6122 DRILLING EQUIPMENT RENTAL 800 0 0 0 0 0 400 800 8,000 2,400 30,400 0 0 1,600 4,000 0 0 0 0 0 0 0 2,400 50,800
6131 DIRECTIONAL DRILLING & SURVEYING 1,650 0 0 0 0 0 825 1,650 16,500 4,950 62,700 0 0 3,300 8,250 0 0 0 0 0 0 0 4,950 104,775
6133 MUD ENGINEERING & MUDPLANT 241 0 0 0 0 0 121 241 2,410 723 9,158 0 0 482 1,205 0 0 0 0 0 0 0 723 15,304
6141 MUD LOGGING 1,050 0 0 0 0 0 650 1,300 13,000 3,900 49,400 0 0 2,600 6,500 0 0 0 0 0 0 0 3,150 81,550
7164 FUEL 0 0 0 0 2,750 5,500 55,000 16,500 209,000 0 0 11,000 27,500 0 0 0 0 0 0 0 16,500 343,750
7165 WATER 100 0 0 0 0 0 50 100 1,000 300 3,800 0 0 200 500 0 0 0 0 0 0 0 300 6,350
DEPTH RELATED COSTS
6132 CEMENTING SERVICES 1,162 0 0 0 0 0 581 3,662 11,620 5,986 44,156 0 0 2,324 8,310 0 0 0 0 0 0 0 3,486 81,287
6134 CASING SERVICES 0 1,458 5,212 8,550 0 15,219
6137 MUD & BRINE TRANSPORT 0 0 0 10,000 10,000 20,000
6152 TUBING SERVICES 8,880 8,880
6153 PRODUCTION LOGGING 0 0 0
6154 COMPLETION SERVICES 1,050 0 0 0 0 0 525 1,050 10,500 3,150 39,900 0 0 2,100 5,250 0 0 0 0 0 0 0 3,150 66,675
616x ELECTRICAL LOGGING 290,216 0 290,216
7111 BITS & COREHEADS 0 4,000 43,824 53,144 0 0 0 0 0 100,968
7121 CASING 0 13,000 87,680 233,130 0 333,810
7122 CASING ACCESSORIES 0 0 1,393 5,909 7,742 0 15,044
7131 MUD FLUIDS & CHEMICALS 0 2,400 19,920 94,900 0 0 0 0 0 117,220
7133 COMPLETION FLUIDS & CHEMICALS 1,000 1,000
7134 CEMENT 0 0 2,100 2,300 2,300 0 0 0 6,700
7135 CEMENT ADDITIVES 0 0 4,588 20,979 18,497 0 0 0 44,064
7141 TUBING, XO, PUP JOINTS 248,000 248,000
7143 TUBING ACCESSORIES 89,000 89,000
ONCE OFF COSTS
6111 LOCATION PREPARATION 12,000 0 12,000
6125 MOB / DEMOB / RIG MOVING 131,000 0 131,000
6135 FISHING & MILLING SERVICES 200 0 0 0 0 0 100 200 2,000 600 7,600 0 0 400 1,000 0 0 0 0 0 0 0 600 12,700
6136 INSPECTION SERVICES 0
6138 WORKSHOP SERVICES 0
6139 OTHER DRILLING SERVICES 0
6143 PROD. TESTING / PERFORATION 28,755 28,755
6144 CORE ANALYSIS 0
6145 CORING SERVICES 0 0 0
6151 STIMULATION SERVICES 0 0
6155 SITE RESTORATION 2,000 0 2,000
7123 WELLHEAD 0 6,000 11,000 12,000 0 11,000 40,000
7136 STIMULATION CHEMICALS 0 0
7139 OTHER ADDITIVES 0 0
7142 COMPLETION PACKERS 16,500 16,500
7144 X-MAS TREE 16,000 16,000
7145 PUMPING UNIT / ACCESSORIES 0 0
Subtotal Cost (No Contingency) 151,253 0 0 0 0 0 23,777 65,792 411,274 239,839 1,478,658 0 0 359,722 458,483 10,000 0 0 0 0 0 0 522,644 3,721,442 without
Subtotal Cost with 10% contingency 166,378 0 0 0 0 0 26,154 72,371 452,401 263,823 1,626,524 0 0 395,695 504,331 11,000 0 0 0 0 0 0 574,908 4,093,586 with 10% contingenc
 OMAR
P111
0
Time vs Depth Curve 0

200 5 Plan 200

Best Composite
Label
400 400

600 600

800 800

1,000 1000

1,200 1200

1,400 1400

1,600 1600

1,800 1800

2,000 2000
Depth mAH

2,200 7 2200

2,400 2400

2,600 2600

2,800 2800

3,000 3000

3,200 3200

3,400 3400

3,600 3600

3,800 3800

4,000 4000
12

4,200 4200
0 5 10 15 20 25 30 35 40 45

Days
 OMAR
CostP111
vs Depth Curve
0
0

200

200
200

400

600

800
Plan
Plan + Contingency

1,000

1,200

1,400

1,600
Depth mAH

1,800

2,000
2,192

2,192

2,200

2,400

2,600

2,800

3,000

3,200

3,400
0 200 400 600 800 1,000 1,200
Cost (US$ x 1000)
 OMAR
P111 vs Depth Curve
Pressure
0

200

400
MudGra
dient
600 Hydrost
atic
Initial
Maxim
800 um
Minimu
m
Expect
1,000 ed

1,200

1,400

1,600

1,800

2,000

2,200
Depth mAH

2,400

2,600

2,800

3,000

3,200

3,400

3,600

3,800

4,000

4,200

4,400

4,600

4,800

5,000
0 Pressure (psi)
500 1,0001,5002,0002,5003,0003,5004,0004,5005,0005,5006,0006,5007,0007,5008,000
 WELL SCHEME S DRILLING RIG Admasco 8 WORK ORDER No DFD00PIE001320 1301
OMAR P111 WELL TYPE Producer DRILLING DURATION 59.5 AFE DRILLING US$3,518,678
DRILLING PHASE COMPLETION TYPE 3 1/2" CR13 single selec. COMPLETION DURATION 3.0 AFE COMPLETION US$574,908
DEPTH 4090 meters TOTAL DURATION 62.5 AFE TOTAL US$4,093,586

TIME RELATED COSTS MOVE RE-ENTRY 22" 17.5" 12.25" 8.5" 6" EVAL ABAN SUSP TOTAL
9953 ALLOCATION PAYROLL RIG STAFF
6121 RIG RENTAL 34,125 295,750 978,250 45,500 1,353,625
6122 DRILLING EQUIPMENT RENTAL 800 1,200 10,400 34,400 1,600 48,400
6131 DIRECTIONAL DRILLING & SURVEYING 1,650 2,475 21,450 70,950 3,300 99,825
6133 MUD ENGINEERING & MUDPLANT 241 362 3,133 10,363 482 14,581
6141 MUD LOGGING 1,050 1,950 16,900 55,900 2,600 78,400
7164 FUEL 8,250 71,500 236,500 11,000 327,250
7165 WATER 100 150 1,300 4,300 200 6,050
SUB-TOTAL (No Contingency) 3,841 0 0 48,512 420,433 1,390,663 0 64,682 0 0 1,928,131
DAYS 1.0 0.0 0.0 1.5 13.0 43.0 0.0 2.0 0.0 0.0 60.5
TOTAL/DAY 3,841 0 0 32,341 32,341 32,341 0 32,341 0 0 31,870
DEPTH RELATED COSTS MOVE RE-ENTRY 22" 17.5" 12.25" 8.5" 6" EVAL ABAN SUSP TOTAL
6132 CEMENTING SERVICES 1,162 4,243 17,606 52,466 2,324 77,801
6134 CASING SERVICES 1,458 5,212 8,550 15,219
6137 MUD & BRINE TRANSPORT 10,000 10,000 20,000
6152 TUBING SERVICES
6153 PRODUCTION LOGGING
6154 COMPLETION SERVICES 1,050 1,575 13,650 45,150 2,100 63,525
616x ELECTRICAL LOGGING 290,216 290,216
7111 BITS & COREHEADS 4,000 43,824 53,144 100,968
7121 CASING 13,000 87,680 233,130 333,810
7122 CASING ACCESSORIES 1,393 5,909 7,742 15,044
7131 MUD FLUIDS & CHEMICALS 2,400 19,920 94,900 117,220
7133 COMPLETION FLUIDS & CHEMICALS
7134 CEMENT 2,100 2,300 2,300 6,700
7135 CEMENT ADDITIVES 4,588 20,979 18,497 44,064
7141 TUBING, XO, PUP JOINTS
7143 TUBING ACCESSORIES
SUB-TOTAL (No Contingency) 2,212 0 0 34,757 217,080 525,878 10,000 294,640 0 0 1,084,567
METERS 0 200 1,992 1,898 0 4,090 0 0 4,090
TOTAL/METER 0.0 173.8 109.0 277.1 0.0 72.0 0.0 0.0 265.2
ONCE OFF COSTS MOVE RE-ENTRY 22" 17.5" 12.25" 8.5" 6" EVAL ABAN SUSP TOTAL
6111 LOCATION PREPARATION 12,000 12,000
6125 MOB / DEMOB / RIG MOVING 131,000 131,000
6135 FISHING & MILLING SERVICES 200 300 2,600 8,600 400 12,100
6136 INSPECTION SERVICES
6138 WORKSHOP SERVICES
6139 OTHER DRILLING SERVICES
6143 PROD. TESTING / PERFORATION
6144 CORE ANALYSIS
6145 CORING SERVICES
6151 STIMULATION SERVICES
6155 SITE RESTORATION 2,000 2,000
7123 WELLHEAD 6,000 11,000 12,000 29,000
7136 STIMULATION CHEMICALS
7139 OTHER ADDITIVES
7142 COMPLETION PACKERS
7144 X-MAS TREE
7145 WELL PUMPING UNIT / ACCESSORIES
SUB-TOTAL (No Contingency) 145,200 0 0 6,300 13,600 20,600 0 400 0 0 186,100
TOTAL MOVE RE-ENTRY 22" 17.5" 12.25" 8.5" 6" EVAL ABAN SUSP TOTAL
EXCLUDING CONTINGENCY 151,253 89,569 651,113 1,937,141 10,000 359,722 3,198,798
INCLUDING 10% CONTINGENCY 166,378 98,525 716,224 2,130,855 11,000 395,695 3,518,678
 WELL SCHEME S DRILLING RIG Admasco 8 WORK ORDER No DFD00PIE001320 1301
OMAR P111 WELL TYPE Producer DRILLING DURATION 59.5 AFE DRILLING US$3,518,678
COMPLETION COMPLETION TYPE 3 1/2" CR13 single selec. COMPLETION DURATION 3.0 AFE COMPLETION US$574,908
COMPL. DEPTH 4000 m TOTAL DURATION 62.5 AFE TOTAL US$4,093,586

TIME RELATED COSTS MOVE RE-ENTRY EVAL COMP REPAIR TOTAL

9953 ALLOCATION PAYROLL RIG STAFF
6121 RIG RENTAL 68,250 68,250
6122 DRILLING EQUIPMENT RENTAL 2,400 2,400
6131 DIRECTIONAL DRILLING & SURVEYING 4,950 4,950
6133 MUD ENGINEERING & MUDPLANT 723 723
6141 MUD LOGGING 3,150 3,150
7164 FUEL 16,500 16,500
7165 WATER 300 300
SUB-TOTAL (No Contingency) 0 0 0 96,273 0 96,273
DAYS 0.0 0.0 0.0 3.0 0.0 3.0
TOTAL/DAY 0 0 0 32,091 0 32,091
DEPTH RELATED COSTS MOVE RE-ENTRY EVAL ABAN SUSP TOTAL
6132 CEMENTING SERVICES 3,486 3,486
6134 CASING SERVICES
6137 MUD & BRINE TRANSPORT
6152 TUBING SERVICES 8,880 8,880
6153 PRODUCTION LOGGING
6154 COMPLETION SERVICES 3,150 3,150
616x ELECTRICAL LOGGING
7111 BITS & COREHEADS
7121 CASING
7122 CASING ACCESSORIES
7131 MUD FLUIDS & CHEMICALS
7133 COMPLETION FLUIDS & CHEMICALS 1,000 1,000
7134 CEMENT
7135 CEMENT ADDITIVES
7141 TUBING, XO, PUP JOINTS 248,000 248,000
7143 TUBING ACCESSORIES 89,000 89,000
SUB-TOTAL (No Contingency) 0 0 0 353,516 0 353,516
METERS 0 4,000 0 4,000
TOTAL/METER 0.0 88.4 0.0 88.4
ONCE OFF COSTS MOVE RE-ENTRY EVAL ABAN SUSP TOTAL
6111 LOCATION PREPARATION
6125 MOB / DEMOB / RIG MOVING
6135 FISHING & MILLING SERVICES 600 600
6136 INSPECTION SERVICES
6138 WORKSHOP SERVICES
6139 OTHER DRILLING SERVICES
6143 PROD. TESTING / PERFORATION 28,755 28,755
6144 CORE ANALYSIS
6145 CORING SERVICES
6151 STIMULATION SERVICES
6155 SITE RESTORATION
7123 WELLHEAD 11,000 11,000
7136 STIMULATION CHEMICALS
7139 OTHER ADDITIVES
7142 COMPLETION PACKERS 16,500 16,500
7144 X-MAS TREE 16,000 16,000
7145 WELL PUMPING UNIT / ACCESSORIES
SUB-TOTAL (No Contingency) 0 0 0 72,855 0 72,855
TOTAL MOVE RE-ENTRY EVAL ABAN SUSP TOTAL
EXCLUDING CONTINGENCY 0 0 0 522,644 0 522,644
INCLUDING 10% CONTINGENCY 0 0 0 574,908 0 574,908
 AUTHORITY FOR EXPENDITURE

Department AFE Number Date

Technical (TDE) DFD00PIE001320 1301 16-May-20
Amount (US$)

Omar 'P 111'

Drill/case and evaluate $3,518,678

(includes 10 % contingency)
Complete with 3 1/2"cemented completion $574,908
(includes 10 % contingency)

Accounting
Total: $4,093,586

Budget Ref. Approved Prior This AFE to Remaining

Budget AFE's: AFE: Date: Budget:
US $ 4.2 mill $0 $4,093,586 $4,093,586 #VALUE!

Phasing of Expenditures 2006 2007 2008 2009

$4,093,586

Justification:

AFPC Fax Ref. ____________ Dated: / 20

Approvals:

SPC Fax/Letter : Dated: / 20

SSPD Fax : Dated: / 20

Originator: Agreed: Approved:

Sponsor (TDE)

FFA

Sponsor (TDE/D)
General Manager

FM
Manager (TM)

Manager (TM)
FM Chairman
 Well Design and Well Info Plan Data

Well Name: DFD00PIE001320 1301

Field: Omar
Well Type: Producer
Depth: 4090 m Contingency
Spud: April_2010 Factor
Rig: 8 1.10

PLAN GRAPH DATA

Depth Plan Days Best Composite Plan Cost/$1000
Phase Labels Depth AH Step Days * Cumm. Days Step Days Cumm Days Step Cost * Cumm. Cost Cumm.+10%
Preparation 0 0.0 0.0 0.0 0.0 151 151 166
Re-entry 0 0.0 0.0 0.0 0.0 0 151 166
Drill 22" Hole 0 0.0 0 0.0 0.0 0 151 166
18 5/8" Csg 18 5/8" Csg 0 0.0 0 0.0 0.0 0 151 166
Drill 17 1/2" hole 200 0.5 0.5 0.0 0.0 24 175 193
13 3/8" Csg 13 3/8" Csg 200 1.0 1.5 0.0 0.0 66 241 265
Drill 12 1/4" hole (1) 2192 10.0 11.5 3.7 3.7 411 652 717
9 5/8" Csg 9 5/8" Csg 2192 3.0 14.5 0.4 4.1 240 892 981
Drill 8 1/2" hole (1) . 4090 38.0 52.5 3.8 7.9 1479 2,371 2,608
8.5" (2) hole 4090 0.0 52.5 0.0 7.9 0 2,371 2,608
8 1/2" (3) hole 4090 0.0 52.5 0.0 7.9 0 2,371 2,608
Evaluate 4090 2.0 54.5 1.3 9.1 360 2,730 3,003
7" Csg/Liner 7" Casing 4090 5.0 59.5 1.6 10.7 458 3,189 3,508
Drill 6" hole (1) . 4090 0.0 59.5 0.0 10.7 10 3,199 3,519
6" (2) hole Core 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
6" (3) hole Drill 6" 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
Evaluate Evaluate 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
4 1/2" Csg/Liner 4 1/2" liner 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
Abandon 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
Suspend Suspend 4090 0.0 59.5 0.0 10.7 0 3,199 3,519
Completion Completion 4090 3.0 62.5 2.5 13.2 523 3,721 4,094
Repair 4090 0.0 62.5 0.0 13.2 0 3,721 4,094

*Use step days and stepcosts for entry in Well Info 'Plan Data' and 'Geometry'
 200,000
400,000
600,000
800,000

0
1,000,000
1,200,000
1,400,000
1,600,000
COST (USD)

RIG RENTAL
DRILLING EQUIPMENT RENTAL
DIRECTIONAL DRILLING & SURVEYING
MUD ENGINEERING & MUDPLANT
MUD LOGGING
FUEL
WATER

CEMENTING SERVICES
CASING SERVICES
MUD & BRINE TRANSPORT
TUBING SERVICES
PRODUCTION LOGGING
COMPLETION SERVICES
ELECTRICAL LOGGING
BITS & COREHEADS
CASING
CASING ACCESSORIES
MUD FLUIDS & CHEMICALS
COMPLETION FLUIDS & CHEMICALS
CEMENT
CEMENT ADDITIVES
TUBING, XO, PUP JOINTS

DRILLING OPERATION
TUBING ACCESSORIES
WELL COST ANALYSIS

LOCATION PREPARATION
MOB / DEMOB / RIG MOVING
FISHING & MILLING SERVICES
INSPECTION SERVICES
WORKSHOP SERVICES
OTHER DRILLING SERVICES
PROD. TESTING / PERFORATION
CORE ANALYSIS
CORING SERVICES
STIMULATION SERVICES
SITE RESTORATION
WELLHEAD
STIMULATION CHEMICALS
OTHER ADDITIVES
COMPLETION PACKERS
X-MAS TREE
PUMPING UNIT / ACCESSORIES
riginator B. Anderson '94 Excel 3
Modified B. Makkink '95-'96 Excel 3-5
Updated P. Tognet '97 Excel 5
Rewrite B. Makkink '98 Excel 97
Updated F. Yazir november 2001 Excel 97 and March 2003
updated B.Youssef, A.Jain, P.Graham, June 2007
Version 5.6
Jun-07
1 Updated unit rates in the COSTCAL sheet based on the available rigs, new contracts up to 2007 and marked with red.
2 Renamed as Welldesign version 5.6.1
3 Updated riglist and rates.
4 update logging cost as per new Schlumberger contract 2006
5 Updated WL, TCP perforation costs as per new Schlumberger contract 2006
6 Updated data labels for time and cost versus depth graphs and solve problem with labels.
7 Cement and cement services rates - updated Dowell contract for 2 rigs.
8 Cement additives charge - updated based on DOWELL data
9 updata plan data sheet to reflect operation label on the CVDC and TVDC plots.
10 Bits (based on the average cost/mtr figures from the PDC bits), and bit services cost were added to drilling equip services cost.
11 Updated civil costs ( well site preparation, restoration) according to Vartanian contract 2007.
12 update mudlogging cost and split unit move cost to be included during rig move days.
13 update other rates table in the COSTCAL sheet to include mudlogging and casing costs on W/O rigs when drilling.
14 Added cost analysis plot sheet to give an idea where highest costs are paid
Version 5.5
Jun-05
1 Renamed as Welldesign version 5.5
2 Updated riglist and rates (Sapesco 1,2,4; removed MB rigs)
3 Included "small slim" well type in entry sheet / updated cost data for this well type
4 Included "4 1/2" cemented completion" in completion type / updated cost data for this completion type
5 Added a completion depth field in the Entry sheet
6 Added Small Slim cover sheet
7 Updated data labels for time and cost versus depth graphs (to include cemented completion case)
8 Updated AFE sheet: DEMINEX changedto Petrocanada
9 Updated cost for fishing and milling services based on new contract (Weatherford, 21/2269/3) - continuous equipment
10 Cement services rate - updated from new Dowell contract for 7 rigs / based on TDE/13 data
11 Cement job charge - updated from new Dowell contract at 2420 USD/job regardless of size / based on TDE/13 data
12 Cement additives charge - updated based on TDE/13 data
Version 4.02
3/13/2003
1 Renamed as Welldesgn_97 version 4.02
2 Rig 5, 603 and WO rig 1 is included in the spreadsheet
Updated costs are:
3 Mud (based on additional cost for NT chemicals)
Casing (based on the latest cost figures provided by TDE/2
Cement + additives (Average cost/mtr given TDE/14 based on the new Dowell cement contract).
Bits (based on the average cost/mtr figures including the PDC bits)
Rig rates are updated.
Rig move rates are updated.
Version 4.01
11/12/2001
1 Renamed as Welldesgn_97 version 4.01
2 All ODE extension are changed to TDE. OM(/1) are replaced to TM’s
3 Cosmetic changes in the way casings were presented on the front sheet.
4 All wellhead codings are updated according the latest Cameron wellhead manual
5 Rig 1 is included in the spreadsheet
Updated costs are:
6 Mud (based on the Emec cost analysis report for 1999 and 2000
Cement + additives (based on the average cost /mtr given by Nowsco for cement additives. The cement cost is based on the new
Casing and tubing (based on latest cost figures from TDE/2
Bits (based on the average cost/mtr figures including the PDC bits)
Completion (Tubing costs are based on the latest cost figures from TDE 2 and average cost figures for completion accessories g
BHI, there is a note in the in put spreadsheet how to calculate the cost for when high speed motors are used.
Wellhead (based on latest cost figures given by TDE/2 for well head components)
Rig rates are updated
Rig move rates are updated
Version 3.0
15-Mar-99
1 Changed Fuel costs per day from $1600 to $1000 (drilling rigs, not workover) to reflect the costs as calcuated during rig evaluation of 3/3/99.
Similar results were obtained whilst comparing planned versus actual costs for slim wells.
2 Changed rig rates reflecting the new prices after tender exercise early March 1999
3 maximum. If long rigmoves are expected they should be budgetted for extra.
4 Changed prices per meter for mud for L.S.W., slim L.S.W. and Small scheme wells. Based on Mud Cost Comparison 1997/1998 by Emec.
No downhole losses are include, If losses expected an extra reservation should be made.
5 Changed price of mud-logging contract to reflect new contract to $435. Please note that this exclude the $165 incremental cost of the on-line
6 Changed bit prices per meter for Small Scheme Wells for 17.5, 12 1/4", 8.5", and 6" holesize based on actual figures of 1998.
7 Workover rigrates and rigmove rates changed
8 Changed casing costs for 13-3/8", 9-5/8", and 7" casing
9 Changed Wellhead costs for small scheme wells provisionally.
marked with red.

lling equip services cost.

uous equipment

s. The cement cost is based on the new cement contract.

ost figures for completion accessories given by TDE /141

ed motors are used.
cuated during rig evaluation of 3/3/99.

st Comparison 1997/1998 by Emec.

e $165 incremental cost of the on-line computer.

actual figures of 1998.