2015 CHART OF ACCOUNTS - IADC.org › wp-content › uploads › 2015 › 03 ›...
Transcript of 2015 CHART OF ACCOUNTS - IADC.org › wp-content › uploads › 2015 › 03 ›...
2015 CHART OF ACCOUNTS
“IADC is focused on investing in cost-effective programs and initiatives that will drive our continued success. We remain committed to responsible stewardship of all our resources to deliver maximum value to IADC members.”
- Stephen Colville
2015REVENUE
Membership Dues Revenue 3,700,000$ Conference Revenue 3,855,500 Accreditation Program Revenue 3,244,750 Accreditation Program - WCI 3,600,000 Workforce Attraction Initiative 137,000 Communication Revenue 5,049,450 TOTAL REVENUE 19,586,700
Direct Cost Of Revenue Cost of Conferences 1,406,250 Cost of Accreditation 77,500 Cost of WCI 231,000 Cost of Workforce Attraction Initiative 12,000 Cost of Communications 2,042,438 TOTAL COST OF REVENUE 3,769,188
GROSS REVENUE 15,817,512
GROSS REVENUE 15,817,512
EXPENSESRevenue Center Operating Expenses
Membership Expense 139,805 Conference Operating 216,050 Accreditation Operating 354,750 Acreditation Oper. - WCI 112,000 Workforce Attraction Initiative 42,000 Communications Operating 404,060
1,268,665 Operations Expense
Offshore 65100 93,965 Marketing 90,470 Quality Assurance/Quality Control 32,120 PGRA- WDC/ABZ 65200 451,179 Onshore Division 179,200 Drilling & Well Services Division 54,100 PGRA - Houston 65400 203,685 Regional Offices 750,073 Operating Committees 38,000
1,892,792 Corporate Services
Corporate Services 272,164 Finance Operations Expense 12,324,203
12,596,367
TOTAL EXPENSES 15,757,824
NET REVENUE OVER/(UNDER) EXPENSE 59,688 Less Other Items: NOTE DUE FROM WCI TO IADC - NET REVENUE 59,688$
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS CONSOLIDATED BUDGET
Page 2 of 43
64100 Membership S Thorpe
64200 Conference Operating L Teel
64400 Communications M Killalea
64500 Accreditation Operating Expenses M Denkowski
64508 WADI M Denkowski
64600 WCI M Lodge
65100 Offshore Division S. Kropla
65150 Marketing A Gunden
65200 PGRA-WDC/ABZ T Powell
65300 Onshore Division
65350 Quality Assurance/Control E Neidert
65400 PGRA-Houston B Warren
65500 Drilling Services & Technology Division A Spackman
65600 European Operations J Hoffmark
65700 Middle East - Africa D Geer
65705 International Development M Dubose
65750 Asia C Hlaing
65751 Australasia D Morrow
65754 North Sea J Atkinson
65755 Brazil T Cox
65800 International Service Center - NL A Otten
65900 Committees
66000 Financial Corporate Services (OH) D Gant
2015 IADC DEPARTMENT EXPENSE CODES
Page 3 of 43
2015REVENUEMEMBERSHIP DUES REVENUE
41010-100-201 CONTRACT-MEMBERSHIP 1,900,000 41020-100-201 PRODUCER-MEMBERSHIP 1,200,000 41030-100-201 ASSOCIATE-MEMBERSHIP 600,000
Total MEMBERSHIP DUES REVENUE 3,700,000
MEMBERSHIP OPERATING EXPENSE
64100-701-125 MEM-BAD DEBT-UNCOLLECTIBLE
64100-705-050 MEM-COURIER - BUDGET 3,825 64100-705-164 MEM-COURIER -COURIER64100-705-166 MEM-COURIER -SHIP/FRT
64100-711-103 MEM-PROMO-ADVERTIS 20,000 64100-711-134 MEM-PROMO-BROCHURE 500 64100-711-173 MEM-PROMO-DUES&SUB 1,500 64100-711-714 MEM--EXEC COM64100-711-716 MEM-PROMO-PLAQUES 6,500 64100-711-999 MEM-PROMO-MISC. -
64100-712-109 MEM-ON SITE - AUDIO VIDEO64100-712-645 MEM-ON SITE -M/B SERV64100-712-771 MEM-ON SITE -HOTEL FEE
64100-714-654 MEM-POSTAGE -MTR PSTG 2,500 64100-714-656 MEM-POSTAGE -INTL POS 5,000
64100-716-715 MEM-PRINT- PRINT OUT 3,800 64100-716-720 MEM-PRINT-ENVELOPE 1,000
64100-717-783 MEM-CONS/TMP-TEMP-HELP
64100-721-050 MEM-COMPUTER-BUDGET64100-721-154 MEM-COMPUTER-SOFTWARE 200 64100-721-155 MEM-COMPUTER-COMPUTER SUPP. - 64100-721-640 MEM-COMPUTER-SERV 5,000
64100-730-123 MEM-FEES-BANK FEES 180 64100-730-124 MEM-FEES-CREDIT CARD FEES 15,300
64100-731-785 MEM-PUB RELATIONS-CONS. FEES64100-731-999 MEM-PUB RELATIONS-MISC.
64100-740-050 MEM-SUPPLIES- BUDGET 500 64100-740-684 MEM-SUPPLIES-OFF.SUPP
BUDGET DETAIL - MEMBERSHIP
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
Page 4 of 43
2015BUDGET DETAIL - MEMBERSHIP
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
64100-760-050 MEM-TELE/COM- BUDGET64100-760-140 MEM-TELE/COM-INTERNET-LD/CELL 2,500
64100-770-789 MEM-TRAINING-TRAIN&ED 4,000
64100-783-050 MEM-TRVL JM-BUDGET 25,000 64100-783-106 MEM-TRVL JM -AIRFARE64100-783-220 MEM -TRVL JM -GRND.TRN64100-783-240 MEM -TRVL JM -HOTEL LODGING64100-783-646 MEM-TRVL JM -M&ENTER.64100-783-998 MEM-TRVL JM -MISC.TVL
64100-803-050 MEM-TRVL ST - BUDGET 2,500 64100-803-106 MEM-TRVL ST -AIRFARE64100-803-220 MEM-TRVL ST -GRND.TRN64100-803-240 MEM-TRVL ST -HTL.LDG.64100-803-646 MEM-TRVL ST -M&ENTER.64100-803-998 MEM-TRVL ST -MISC.TVL
64116-717-116 MEM-CONSULTANT FEES-CAR.CON
64116-997-050 MEM-TRVL-LSK -BUDGET
64116-998-116 MEM-MISC TRVL -CAREER CON.
64117-711-117 MEM-PROMO-IFECM
64118-709-114 MEM--EXEC COM 40,000 64119-709-115 MEM--CHAIRMAN -
TOTAL MEMBERSHIP OPERATING EXPENSE 139,805
NET REVENUE MEMBERSHIP 3,560,195
Page 5 of 43
DIV SUB Description14501 AMC Annual General Meeting 200 149 MEETING-COMMISSION14502 DMC Directors Meeting14503 MPJ MPD & UBO 705 164 COURIER-SHIP/FREIGHT14505 LDC Drilling Onshore14506 EDC Environmental Conference 711 103 PROMO-ADVERTISING14507 TUC International Tax Seminar 711 134 PROMO-BROCHURE14508 NSC Drilling HSE Europe 711 152 PROMO-COMPOSITE14509 DWC IADC Deepwater Drilling 711 173 PROMO-DUES & SUBSC.14511 UCC IADC Contracts and Risk Mgmt 711 711 PROMO-PERMITS14514 DTZC Drilling & Completing Trouble Zones 711 716 PROMO-PLAQUES/SIGNS14515 DES SPE/IADC Drilling Conference 711 999 PROMO-MISCELLANEOUS/TIPS14516 DUS SPE/IADC Drilling Conference14517 HSC Health Safety and Environment 712 109 ON SITE-AUDIO-VISUAL14518 WDC World Drilling 2015 712 220 ON SITE-GROUND TRANSP.14519 WCC Critical Issues Asia Pacific 712 645 ON SITE-FOOD BEV. SERVICE14520 SMS SPE/IADC ME Drilling Tech Conference 712 753 ON SITE-EXHIBIT14527 WEC IADC WellControl Europe 712 756 ON SITE-MEETING ROOM14532 WAC Well Control of the Americas 712 770 ON SITE-SPEAKER FEE14533 MEC Critical Issues Middle East 712 771 ON SITE-HOTEL FEE14534 APC Drilling HSE&T Asia Pacific 712 772 ON SITE-SPEAKER EXP/FEES/GIFTS14535 AFC IADC Drilling Africa 712 779 ON SITE-DEPOSIT14536 COC Completions Conference14537 RTC Advanced Rig Technology 714 135 POSTAGE-BULK POSTAGE14539 CEC Critical Issues for Shale Europe 714 653 POSTAGE-POST. FEES/MAIL HOUSE14540 DGC Dual Gradiant Seminar 714 654 POSTAGE-METER POSTAGE/IADC14541 ITC India Conference 714 655 POSTAGE-U.S. POSTAGE14544 OIC Asset Integrity&Realiability 714 656 POSTAGE-INT'L POSTAGE14546 DSR Drilling Automation Roadmap 14547 HFC Human Factors14550 MISC Miscellaneous Industry Events 716 712 PRINT-PRINT-IN
716 715 PRINT-PRINT-OUTTravel Expenses 716 720 PRINT-ENVELOPES64200-XXX-106 Airfare64200-XXX-220 Ground Transportation 717 783 CONSULTANT/TEMP/HELP64200-XXX-240 Hotel Lodging64200-XXX-646 Meals & Entertainment 740 684 SUPPLIES-OFFICE SUPPLIES64200-XXX-998 Misc Travel
XXX = 760 140 TELE/COMMUN.-CELLULAR769 LG772 AV Expenses:766 SBD 145xx Balance Sheet (open conferences)782 LT 642xx Income Statement (closed conferences)787 SKC790 AO Revenue:794 PK 245xx Balance Sheet (open conferences)
425xx Income Statement (closed conferences)
245xx 210-000 Special Events245xx 220-000 Registrants245xx 230-000 Sponsor245xx 240-000 Exhibitors
(note: xx is the last 2 digits of the conference above)
IADC Conference - Chart of Account Recap Sheet
List of Conferences - Codes All Conference Expense GL Accounts
IADC HSET Conference
IADC Drilling
Onshore Conferenc
e
IADC Intl Tax
Seminar
IADC Well Control
Conference of the Americas
Dual Gradient Drilling
Workshop
IADC Asset Integrity & Reliability
Conf. & Exh.
IADC Human Factors
Conference
IADC Annual General Meeting Total
4-Mar 14-May 4-6 June 25-26 Aug 27-Aug 16-17 Sept Oct 4-6 NovHS15/HSC LD15/LDC TU15/TUC WA15/WAC DG15/DGC OI15/OIC HF15/HFC AM15/AMC
Revenue 42517 42505 42507 42532 42540 42544 42547 42501220 Registration 200,000 100,000 100,000 120,000 45,000 77,000 75,000 170,000 887,000 230 Sponsorship 55,000 40,000 50,000 55,000 40,000 30,000 35,000 150,000 455,000 240 Exhibitor 102,000 36,000 46,000 24,000 24,000 232,000
2015 Budget Revenue 357,000 176,000 150,000 221,000 85,000 131,000 134,000 320,000 1,574,000
Expenses 64217 64205 64207 64244 64240 64244 64247 64201200 Commission - 705 Courier 200 200 1,400 200 200 200 200 1,400 4,000 711 Promo 500 500 500 500 500 500 500 1,500 5,000 712 On Site 80,000 39,000 75,000 45,000 18,000 45,000 45,000 130,000 477,000 713 Sales Commiss. - 714 Postage 2,000 1,700 1,700 1,700 1,700 1,700 1,700 3,000 15,200 716 Printing 6,000 6,000 3,500 5,000 3,500 6,000 6,000 7,500 43,500 717 ConsuL/Temp.H - 740 Supplies - 760 Tele/Com - 772 Speaker Gifts 500 500 500 500 500 500 1,000 4,000
998 Miscellaneous - 2015 Budget Exp. 89,200 47,900 82,600 52,900 24,400 53,900 53,400 144,400 548,700
2015 Budgeted Net Revenue 267,800 128,100 67,400 168,100 60,600 77,100 80,600 175,600 1,025,300
2015 IADC CONFERENCESU.S. Managed
Drilling HSE&T Asia
Pacific Conference
IADC/SPE MPD/UBO
Conference
IADC World Drilling
ConferenceHSE&T Europe
Conference
IADC DRLG Automation Roadmap Workshop
IADC ART Conference
IADC Critical Issues Asia
Pacific Conference Total
11-12 Mar 13-14 April 17-18 June 23-24 Sept 12-Oct 13-14 Oct 18-19 NovAP15/APC MP15/MPJ WD15/WDC NS15/NSC DSR15/DSR RT15/RTC WC15/WCC
Revenue 42534 42503 42518 42508 42546 42537 42519220 Registration 90,000 150,000 250,000 100,000 9,000 140,000 85,000 824,000 230 Sponsorship 70,000 70,000 220,000 85,000 65,000 50,000 560,000 240 Exhibitor 90,000 60,000 200,000 87,500 45,000 40,000 522,500
2015 Budget Revenue 250,000 280,000 670,000 272,500 9,000 250,000 175,000 1,906,500
Expenses 64234 64203 64218 64208 64246 64537 64519200 Commission 28,000 28,000 705 Courier 1,000 1,000 1,000 150 150 1,000 4,300 711 Promo 1,500 1,500 8,000 1,500 500 1,750 2,000 16,750 712 On Site 122,000 80,000 275,000 97,500 8,000 90,000 65,000 737,500 713 Sales Commission - 714 Postage 3,500 4,000 4,000 3,500 4,000 4,000 23,000 716 Printing 6,000 5,000 6,000 6,000 500 5,000 6,000 34,500 717 Consut/Temp Hlp - 740 Supplies - 772 Speaker Gifts 500 500 500 500 500 500 3,000 998 Miscellaneous 500 500 500 500 500 500 3,000
2015 Budget Exp. 135,000 120,500 295,000 109,650 9,000 101,900 79,000 850,050
2015 Budgeted Net Revenue 115,000 159,500 375,000 162,850 - 148,100 96,000 1,056,450
2015 IADC CONFERENCESInternational Managed
SPE/IADC Drilling
Conference Total US MANAGEDINTL
MANAGEDSPE
MANAGED TOTAL
17-19 Mar
DE14/DES
Revenue 42515220 Registration 375,000 375,000 887,000 824,000 375,000 2,086,000 230 Sponsorship - 455,000 560,000 - 1,015,000 240 Exhibitor - 232,000 522,500 - 754,500
2015 Budget Revenue 375,000 375,000 1,574,000 1,906,500 375,000 3,855,500
Expenses 64215200 Commission - - 28,000 - 28,000 705 Courier - 4,000 4,300 - 8,300 711 Promo - 5,000 16,750 - 21,750 712 On Site 7,500 7,500 477,000 737,500 7,500 1,222,000 713 Sales Commission - - - - - 714 Postage - 15,200 23,000 - 38,200 716 Printing - 43,500 34,500 - 78,000 717 Consut/Temp Hlp - - - - - 740 Supplies - - - - - 772 Speaker Gifts - 4,000 3,000 - 7,000 998 Miscellaneous - - 3,000 - 3,000
2015 Budget Exp. 7,500 7,500 548,700 850,050 7,500 1,406,250
2015 Budgeted Net Revenue 367,500 367,500 1,025,300 1,056,450 367,500 2,449,250
2015 IADC CONFERENCESSPE Managed Recap of Conferences
Page 9 of 43
2015
64200-701-125 CONFEREN-BAD DEBT-UNCOLLECTIBLE
64200-705-166 CONFEREN-COURIER-SHIP/FRT64200-705-164 CONFEREN-COURIER-COURIER 1,000
64200-711-050 CONFEREN-PROMO-BUDGET 7,500 64200-711-103 CONFEREN-PROMO-ADVERTIS64200-711-134 CONFEREN-PROMO-BROCHURE64200-711-173 CONFEREN-PROMO-DUES&SUB64200-711-716 CONFEREN-PROMO-PLAQUES64200-711-772 CONFEREN-PROMO-SPKR GFT64200-711-999 CONFEREN-PROMO-MISC.
64200-712-050 CONFEREN-ON SITE- BUDGET 5,000 64200-712-109 CONFEREN-ON SITE-AUDIO64200-712-220 CONFEREN-ON SITE-GRND TRN64200-712-645 CONFEREN-ON SITE- F/B SRVC.64200-712-756 CONFEREN-ON SITE- MEETING RM64200-712-999 CONFEREN-MISC REV/EXP -MISC.
64200-714-050 CONFEREN-POSTAGE- BUDGET 1,000 64200-714-135 CONFEREN-POSTAGE-BULK POS64200-714-653 CONFEREN-POSTAGE-SVC FEES64200-714-654 CONFEREN-POSTAGE-MTR PSTG64200-714-656 CONFEREN-POSTAGE-INTL POS
64200-716-050 CONFEREN-PRINT-BUDGET 2,500 64200-716-712 CONFEREN-PRINT-PRNT-IN.64200-716-715 CONFEREN-PRINT-PRNT.OUT64200-716-720 CONFEREN-PRINT-ENVELOPE
64200-717-783 CONFEREN-CONS/TMP-TEMP.HLP
64200-721-050 CONFEREN-COMPUTER- BUDGET 10,500 64200-721-154 CONFEREN-COMPUTER-SOFTWARE64200-721-155 CONFEREN-COMPUTER-COMSUPP64200-721-640 CONFEREN-COMPUTER-SERV
64200-726-050 CONFEREN-EQUIPMT- BUDGET 1,500 64200-726-640 CONFEREN-EQUIPMT-SALES/SERVICE
64200-730-123 CONFEREN-FEES-BANK FEE - 64200-730-124 CONFEREN-FEES-CREDIT CARD 38,000
BUDGET DETAIL - CONFERENCE OPERATINGINTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
Page 10 of 43
2015
BUDGET DETAIL - CONFERENCE OPERATINGINTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
64200-740-684 CONFEREN-SUPPLIES-OFF.SUPP 5,550
64200-760-140 CONFEREN-TELE/COM-CELLULAR 3,500
64200-766-050 CONFEREN-TRVL- SDB-BUDGET 15,000 64200-766-106 CONFEREN-TRVL-SDB-AIRFARE64200-766-220 CONFEREN-TRVL-SDB-GRND.TRANS.64200-766-240 CONFEREN-TRVL-SDB-HOTEL LODG.64200-766-646 CONFEREN-TRVL SDB M&ENTER
64200-769-050 CONFEREN-TRVL- LG-BUDGET 10,000 64200-769-106 CONFEREN-TRVL-LG-AIRFARE64200-769-220 CONFEREN-TRVL-LG-GRND.TRANS.64200-769-240 CONFEREN-TRVL-LG-HOTEL LODG.64200-769-646 CONFEREN-TRVL-LG-M&ENT.64200-769-998 CONFEREN-TRVL-LG-MISC TRVL
64200-770-789 CONFEREN-TRAINING-TRAIN&ED 3,000
64200-772-050 CONFEREN-TRVL-AV-BUDGET 16,000 64200-772-106 CONFEREN-TRVL AV -AIRFARE64200-772-220 CONFEREN-TRVL AV -GRND.TRN64200-772-240 CONFEREN-TRVL AV -HTL.LDG.64200-772-646 CONFEREN-TRVL AV -M&ENTER.64200-772-998 CONFEREN-TRVL AV-MISC. TRL
64200-782-050 CONFEREN-TRVL LT - BUDGET 45,000 64200-782-106 CONFEREN-TRVL LT -AIRFARE64200-782-220 CONFEREN-TRVL LT -GRND.TRN64200-782-240 CONFEREN-TRVL LT -HTL.LDG.64200-782-646 CONFEREN-TRVL LT -M&ENTER.64200-782-998 CONFEREN-TRVL LT -MISC.TVL
64200-787-050 CONFEREN-TRVL SKC BUDGET 14,000 64200-787-106 CONFEREN-TRVL SKC -AIRFARE64200-787-220 CONFEREN-TRVL SKC -GRND.TRN64200-787-240 CONFEREN-TRVL SKC -HTL.LDG.64200-787-646 CONFEREN-TRVL SKC -M&ENTER.64200-787-998 CONFEREN-TRVL SKC -MISC.TVL
Page 11 of 43
2015
BUDGET DETAIL - CONFERENCE OPERATINGINTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
64200-790-050 CONFEREN-TRV AO- BUDGET 19,000 64200-790-106 CONFEREN-TRV AO-AIRFARE64200-790-220 CONFEREN-TRV AO-GRND.TRN64200-790-240 CONFEREN-TRV AO-HTL.LDG.64200-790-646 CONFEREN-TRV AO-M&ENTER.64200-790-998 CONFEREN-TRV AO -MISC.TVL
64200-794-050 CONFEREN-TRV PK - BUDGET 18,000 64200-794-106 CONFEREN-TRVL PK -AIRFARE64200-794-220 CONFEREN-TRVL PK -GRND.TRN64200-794-240 CONFEREN-TRVL PK -HTL.LDG.64200-794-646 CONFEREN-TRVL PK -M&ENTER.64200-794-998 CONFEREN-TRVL PK -MISC.TVL
Total CONFERENCE OPERATING 216,050
Page 12 of 43
2015
COMMUNICATIONS REVENUE43326-300-790 DRILLMAN-BOOKSTOR-ADV US43331-303-790 RIGREPORTS-SPONSORS-ADV US 48,00043370-300-365 EDDR REVENUE LICENSE 595,000
43300-300-300 ACCIDENT PREVENTION SALES REVENUE 270,00043305-300-305 CONTRACT SALES REVENUE 3,70043310-300-310 DAILY DRILLING REPORTS SALES REVENUE 804,00043320-300-320 DRILLING TECHNOLOGY SALES REVENUE 235,40043325-300-325 EDUCATION & TRAINING SALES REVENUE 45,00043326-303-326 DRILLING MANUAL - SPONSORSHIP REVENUE 67,50043330-300-330 MEMBER MATERIALS REVENUE 2,00043335-300-335 WELL SERVICE & WORKOVER REVENUE 2,16043345-300-345 FREIGHT OUT 116,40043355-300-355 DISCOUNT ON TEXAS SALES TAX 54043365-300-365 EDDR REVENUE LICENSE43370-300-370 E CONTRACTS REVENUE 10,000
45402-350-790 MEM DIR -MAG PUB -ADV US 165,00045402-350-791 MEM DIR -MAG PUB -ADV INTL 25,000
45403-350-790 NEWS LT DB - MAG PUB-ADV US 24,00045403-350-791 NEWS LT DB -MAG PUB -ADV INTL 6,000
45410-350-790 DC MAG#1-MAG PUB -ADV US 270,00045410-350-791 DC MAG#1-MAG PUB -ADV INTL 30,00045410-350-792 DC MAG#1-MAG PUB -CARDS US 2,200
45412-350-790 DC MAG#2-MAG PUB -ADV US 265,00045412-350-791 DC MAG#2-MAG PUB-ADV INTL 40,00045412-350-792 DC MAG#2-MAG PUB-CARDS US 2,200
45413-350-790 DC MAG#3-MAG PUB -ADV US 425,00045413-350-791 DC MAG#3-MAG PUB-ADV INTL 50,00045413-350-792 DC MAG#3-MAG PUB-CARDS US 2,200
45414-350-790 DC MAG#4-MAG PUB -ADV US 340,00045414-350-791 DC MAG#4-MAG PUB-ADV INTL 50,00045414-350-792 DC MAG#4-MAG PUB-CARDS US 2,200
45415-350-790 DC MAG#5-MAG PUB -ADV US 430,00045415-350-791 DC MAG#5-MAG PUB-ADV INTL 45,00045415-350-792 DC MAG#5-MAG PUB-CARDS US 2,200
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
Page 13 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
45416-350-790 DC MAG#6-MAG PUB -ADV US 280,00045416-350-791 DC MAG#6-MAG PUB-ADV INTL 30,00045416-350-792 DC MAG#6-MAG PUB-CARDS US 2,20045416-350-795 DC MAG#6-MAG PUB-CIRCULAT
45417-350-787 WEB REV -MAG WEB - VPD 75,00045417-350-788 WEB REV -MAG - IADC ORG IWC 33,90045417-350-797 WEB REV -MAG-WEB DCW 149,20045418-350-999 E-NEWS- SPONSORSHIP-ADVERTISING DCE 79,450
45601-300-999 E BOOKS -REVENUE -MISC. 24,000
Total COMMUNICATIONS REVENUE 5,049,450
DIRECT COST OF REVENUE
53300-300-300 COST OF SALE-ACCIDENT PREVENTION 170,00053305-300-305 COST OF SALE-CONTRACTS 60053310-300-310 COST OF SALE-DAILY DRILLING REPORT 257,40053320-300-320 COST OF SALE-DRILLING TECHNOLOGY 156,81053325-300-325 COST OF SALE-EDUCATION & TRAINING 31,99253330-300-330 COST OF SALE-MEMBER MATERIALS 20053335-300-335 COST OF SALE-WELL SERVICE & WORKOVER 60053345-300-345 COST OF MISC REVENUE 64,80053346-300-346 COST OF FREIGHT IN 9,600
Total COS SALES/BOOK STORE 692,002
COMMUNICATIONS COS
64402-122-111 DIR-DIR SERVE-INVOICING 1,00064402-705-166 DIR-COURIER-SHIP/FRT 1,20064402-711-774 DIR -PROMO-MAILING64402-713-126 DIR -SALES CO-COMM US 33,00064402-713-127 DIR-SALES CO-COMM ITL 7,50064402-714-655 DIR-POSTAGE-US POST 6,00064402-714-656 DIR-POSTAGE-INTL POS 25,00064402-716-715 DIR-PRINT-PRNT.OUT 40,000
64403-713-126 DB -SALES CO-COM-US 4,80064403-713-127 DRILLBITS -SALES CO-COMM ITL 1,80064403-714-653 NEWS LT-POSTAGE-POS FEES64403-744-133 NEWS LT DB -EMAIL -EMAIL 12,000
Page 14 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
64410-705-164 MAG01-COURIER-COURIER 1,50064410-705-166 MAG01-COURIER-SHIP/FRT 3,00064410-713-126 MAG01-SALES COM-COMM US 54,00064410-713-127 MAG01-SALES CO-COMM ITL 9,00064410-714-655 MAG01-POSTAGE-US POST 13,00064410-714-656 MAG01-POSTAGE-INTL POS 47,00064410-716-112 MAG01-PRINT-PROD CST 1,00064410-716-715 MAG01-PRINT-PRNT.OUT 39,000
64412-705-164 MAG02-COURIER-COURIER 1,50064412-705-166 MAG02-COURIER-SHIP/FRT 4,20064412-711-774 MAG02-PROMO-MAILING64412-713-126 MAG02-SALES CO-COMM US 53,00064412-713-127 MAG02-SALES CO-COMM ITL 12,00064412-714-655 MAG02-POSTAGE-US POST 13,00064412-714-656 MAG02-POSTAGE-INTL POS 37,00064412-716-112 MAG02-PRINT-PROD CST 1,00064412-716-715 MAG02-PRINT-PRNT.OUT 30,000
64413-705-164 MAG03-COURIER -COURIER 1,50064413-705-166 MAG03-COURIER -SHIP/FRT 2,50064413-713-126 MAG03-SALES CO-COMM US 85,00064413-713-127 MAG03-SALES CO-COMM ITL 15,00064413-714-655 MAG03-POSTAGE-US POST 15,00064413-714-656 MAG03-POSTAGE-INTL POS 60,00064413-716-112 MAG03-PRINT-PROD CST 1,00064413-716-715 MAG03-PRINT-PRNT.OUT 40,000
64414-705-166 MAG04-COURIER-SHIP/FRT 4,50064414-713-126 MAG04-SALES CO-COMM US 68,00064414-713-127 MAG04-SALES CO-COMM ITL 15,00064414-714-656 MAG04-POSTAGE-INTL POS 57,00064414-716-112 MAG04-PRINT-PROD CST 1,00064414-716-715 MAG04-PRINT-PRNT.OUT 38,000
64415-705-166 MAG05-COURIER-SHIP/FRT 5,00064415-713-126 MAG05-SALES CO-US 86,00064415-713-127 MAG05-SALES CO-COMM ITL 13,50064415-714-655 MAG05-POSTAGE-US POST 14,00064415-714-656 MAG05-POSTAGE-INTL POS 58,00064415-716-112 MAG05-PRINT-PROD CST 1,00064415-716-715 MAG05-PRINT-PRNT.OUT 40,000
Page 15 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
64416-705-166 MAG06-COURIER-SHIP/FRT 3,00064416-713-126 MAG06-SALES COM-US 52,00064416-713-127 MAG06-SALES CO-COMM ITL 9,00064416-714-655 MAG06-POSTAGE-US POST 12,00064416-714-656 MAG06-POSTAGE-INTL POS 50,00064416-716-112 MAG06-PRINT-PROD CST 1,00064416-716-715 MAG06-PRINT-PRNT.OUT 35,00064416-716-716 MAG06-PRINT-REPRINT COST
64417-124-112 WEB - WEBINAR PRODUCTION 3,50064417-713-126 WEB-SALES CO-COM-US 48,52364417-713-127 WEB-SALES CO-COMM ITL 4,646
64418-713-126 E-NEWS-SALES CO-COM-US 14,93764418-713-127 E-NEWS-SALES CO-COMM ITL 1,43064418-744-133 E-NEWS-EMAIL-EMAIL COST 19,800
64421-730-124 EBOOKS X-FEES -CC FEES64421-730-125 EBOOKS X-FEES- PRESALE ADOBE FEE
64326-713-126 DRILLMAN-SALES COMM US 13,500
64331-713-126 C-RIGRPTS-SALES-COM US 9,600 Total Expense 1,350,436
Total COMMUNICATIONS COS 2,042,438
COMMUNICATIONS OPERATIONS
64400-701-125 COMMUNICATIONS-PUBS MISC/ADJ 6,00064400-701-130 COMMUNICATIONS - EARLY PAYMENT ADJUSTM 6,99664400-701-135 COMMUNIC-COMM - AGENCY DISCOUNT
64400-705-164 COMMUNICATIONS-COURIER-COURIER
64400-711-050 COMMUNICATIONS-PROMO -BUDGET 45,00064400-711-103 COMMUNICATIONS-PROMO-ADVERTIS64400-711-173 COMMUNICATIONS-PROMO-DUES&SUB64400-711-999 COMMUNICATIONS-PROMO-MISC. 8,000
64400-714-050 COMMUNICATIONS-POSTAGE- BUDGET 50464400-714-654 COMMUNICATIONS-POSTAGE-MTR PSTG
Page 16 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
64400-716-050 COMMUNICATIONS-PRINT -BUDGET 2,40064400-716-715 COMMUNICATIONS-PRINT-PRNT.OUT
64400-717-783 COMMUNICATIONS-CONS/TMP-TEMP.HLP 60,000
64400-721-050 COMMUNICATIONS-COMPUTER- BUDGET 3,99664400-721-154 COMMUNICATIONS-COMPUTER-SOFTWARE 3,96064400-721-155 COMMUNICATIONS-COMPUTER-COMSUPP
64400-730-123 COMMUNICATIONS-FEES-BANK FEE64400-730-124 COMMUNICATIONS-FEES -CREDIT CARD FEES 20,00464400-730-610 COMMUNICATIONS-FEES-LGL FEES 5,004
64400-731-173 COMMUNIC-PUB/RELA-DUES&SUB 13,000
64400-737-620 COMMUNICATIONS-INSUR-LIAB. 24,000
64400-739-810 COMMUNICATIONS - COLLECTIONS -A/R 18,000
64400-740-684 COMMUNICATIONS-SUPPLIES-OFF.SUPP 1,500
64400-760-050 COMMUNICATIONS-TELE/COM- BUDGET 9,00064400-760-140 COMMUNICATIONS-TELE/COM-CELLULAR
64400-762-050 COMMUNICATIONS -TRVL AG-BUDGET 8,70064400-762-220 COMMUNICATIONS -TRVL AG-GRND.TRN
64400-764-050 COMMUNICATIONS-TRVL ED2 -BUDGET 12,000
64400-768-050 COMMUNIC -TRVL LK -BUDGET 9,99664400-768-106 COMMUNIC-TRVL LK -AIRFARE64400-768-220 COMMUNIC-TRVL LK -GRND.TRN64400-768-240 COMMUNIC-TRVL LK -HTL.LDG.
64400-769-050 COMMUNIC -STAFF TRVL 996
64400-770-789 COMMUNICATIONS-TRAINING-TRAIN&ED 8,004
64400-773-050 COMMUNICATIONS-TRVL SR -BUDGET 6,000
Page 17 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - COMMUNICATIONS
64400-773-050 COMMUNICATIONS-TRVL MK - BUDGET 56,00464400-777-106 COMMUNICATIONS-TRVL MK -AIRFARE64400-777-220 COMMUNICATIONS-TRVL MK -GRND.TRN64400-777-240 COMMUNICATIONS-TRVL MK -HTL.LDG.64400-777-646 COMMUNICATIONS-TRVL MK -M&ENTER.64400-777-998 COMMUNICATIONS-TRVL MK -MISC.TVL
64400-785-050 COMMUNICATIONS-TRVL LCH-BUDGET 39,99664400-785-106 COMMUNICATIONS-TRVL LCH-AIRFARE64400-785-220 COMMUNICATIONS-TRVL LCH-GRND.TRN64400-785-240 COMMUNICATIONS-TRVL LCH -HTL.LDG.64400-785-646 COMMUNICATIONS-TRVL LCH -M&ENTER.64400-785-998 COMMUNICATIONS-TRVL LCH -MISC TVL
64400-793-050 COMMUNICATIONS -TRVL AE BUDGET 24,99664400-793-106 COMMUNICATIONS-TRVL AE -AIRFARE64400-793-646 COMMUNICATIONS-TRVL AE -M&ENTER.64400-793-998 COMMUNICATIONS-TRVL AE-MISC.TVL
64400-795-050 COMMUNICATIONS-TRVL BCP-BUDGET 6,00064400-795-106 COMMUNICATIONS-TRVL BCP -AIRFARE
64400-804-050 COMMUNIC -TRVL AR -BUDGET 4,004
Total 404,060
COMM. DEPT REVENUE TOTAL 5,049,450 COMM COG 692,002 COMM DEPARTMENT EXPENSE 1,350,436 COST OF COMMUNICATIONS 2,042,438 COMM OPERATIONS EXPENSE 404,060
NET REVENUE 2,602,952
Page 18 of 43
2015REVENUE:
44410-400-410 RIG PASS CERTIFICATES 2,400,00044410-400-411 RIG PASS APPLICATION FEES 50,00044410-400-412 RIG PASS RENEWAL FEES 90,00044410-400-413 RIG PASS COURSE MATERIALS 70,00044410-400-414 RIG PASS- ACCREDIT-INSTR APPROVAL 10,000
44441-400-410 OFFSGOMH -ACCREDIT- CERTIF. 2,00044441-400-411 OFFSGOMH -ACCREDIT- APP.FEES 8,00044441-400-412 OFFSGOMH- ACCREDIT- REN.FEES 750
44450-400-410 HOISTRIG -ACCREDIT- CERTIF. 60,00044450-400-411 HOISTRIG -HOIST/RIGGER APP.FEES 12,00044450-400-412 HOISTRIG-ACCREDIT-ANN.FEES 3,000
44470-400-410 DIT CERTIFICATES 383,00044470-400-411 DIT APPLICATION FEES 50,00044470-400-412 DIT RENEWAL FEES 20,000
44471-400-415 PASSPORT-ACCREDIT-SALES 20,000
44480-400-411 BCO/STABILITY APPLICATION FEES 1,00044480-400-412 BCO/STAB-ACCREDIT-REN.FEES 4,00044480-400-413 BCO/STAB-OTH.MTLS44480-400-414 BCO/STAB-ACCREDIT-LOG BOOKS 3,000
44490-400-411 COMPETENCE-ASSURANCE APPLICATION FEES 20,00044490-400-412 COMPETENCE ACR-ACCREDIT-ANNUAL FEE 34,00044490-400-414 COMPETENCE PROGRAM REVIEW 4,000
44491-400-345 ACCREDITATION FREIGHT OUT REV44491-400-350 ACCREDITATION HANDLING REVENUE
Total ACCREDITATION PROGRAM REVENUE 3,244,750
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ACCREDITATION
Page 19 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ACCREDITATION
Cost of Accreditation Program Sales:54401-400-345 COST OF FREIGHT OUT - ACCREDITATION 25,00054410-400-413 COST OF RIG PASS PROGRAM MATERIAL 20,00054410-400-414 COST RIG-ACCREDIT-COURSE MATERIAL54410-400-415 COST RIG-ACCREDIT-COURSE MATERIAL FRT54430-400-413 COST OF INSTRUCTOR PROGRAM MATERIALS 1,00054441-400-413 COST OF GOM HUET- MATERIALS 3,00054441-400-416 COST OF GOM HUET- TECH REV 3,00054450-400-413 COST OF HOIST/RIGGER- MATERIALS 3,00054450-400-416 COST OF HOIST/RIGGER- TECH REV 3,00054470-400-413 COST OF DIT PROGRAM MATERIAL 50054470-400-416 COST OF DIT -ACCREDIT- TECHNICAL REVIEW 3,00054471-400-413 COST OF PASSPORT MATERIAL 3,00054480-400-413 COST OF BCO/STABILITY PROGRAM MATERIALS 50054490-400-413 COST OF COMPETENCY PROGRAM MATERIALS 50054490-400-416 COST OF COMPETENCE -ACCREDIT- TECHNICAL RE 2,00054491-400-413 COST OF WADI PRINT PROGRAM MATERIAL 10,000
Total COST OF ACCREDITATION PROGRAM SALES 77,500
Accreditation Cost of Sales:64501-601-998 RIG PASS-PRG AUD-MISC.TVL64501-601-999 RIG PASS-AUDITORS-FEES64505-601-998 DIT-PRG AUD-MISC.TVL64505-601-999 DIT-PRG AUDITOR FEES64507-601-998 COMPETN-PRG AUD-MISC.TVL64507-601-999 COMPETN-AUDITORS-FEES
-
Total ACCREDITATION COST OF SALES 77,500Total Cost of Sales 77,500GROSS MARGIN 3,167,250
Accreditation Operating Costs:
64500-701-125 ACCREDI -MISC/ADJ 15,00064500-701-135 ACCREDI -DISCOUNT ACCOUNT
64500-705-164 ACCREDI-COURIER-COURIER 1,750
64500-710-181 ACCREDI - LOSS/ DAMAGE CARD REPLACEMENT 1,000
Page 20 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ACCREDITATION
64500-711-050 ACCREDI -PROMO - BUDGET 20,00064500-711-103 ACCREDI-PROMO-ADVERTIS64500-711-711 ACCREDI-PROMO-PERMITS64500-711-999 ACCREDI-PROMO-MISC.
64500-712-050 ACCREDI -ON SITE - BUDGET 5,000
64500-714-050 ACCREDI -POSTAGE-BUDGET 20,00064500-714-654 ACCREDI-POSTAGE-MTR PSTG
64500-716-050 ACCREDI -PRINT- BUDGET 6,00064500-716-715 ACCREDI-PRINT-PRNT.OUT
64500-717-050 ACCREDI -CONS/TMP- BUDGET 50,000
64500-721-050 ACCREDI -COMPUTER- BUDGET 12,00064500-721-154 ACCREDI-COMPUTER-SOFTWARE
64500-730-050 ACCREDI -FEES - BUDGET 10,00064500-730-121 ACCREDI-ACD ISO AUDIT FEES&EXP 6,00064500-730-124 ACCREDI -FEES -CREDIT CARD FEES 35,00064500-730-610 ACCREDI-FEES-LGL FEES 20,000
64500-737-620 ACCREDI-INSUR -LIAB.
64500-740-050 ACCREDI -SUPPLIES- BUDGET 5,50064500-740-684 ACCREDI-SUPPLIES-OFF.SUPP
64500-751-014 ACCREDI -R&D-RESEARCH & DEVLP 4,000
64500-759-050 ACCREDI-TRVL MRD-BUDGET 85,00064500-759-106 ACCREDI-TRVL MRD-AIRFARE64500-759-220 ACCREDI-TRVL MRD-GRND.TRN64500-759-646 ACCREDI-TRVL MRD-M&ENTER.64500-759-998 ACCREDI-TRVL MRD-MISC.TVL
64500-760-140 ACCREDI-TELE/COM-CELLULAR 6,500
Page 21 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ACCREDITATION
64500-770-644 ACCREDI-TRAINING-MATERIAL 1,00064500-770-789 ACCREDI-TRAINING-TRAIN&ED 20,000
64500-771-106 ACCREDI-TRVL STAFF-AIRFARE64500-771-220 ACCREDI -TRVL STAFF-GRND.TRN64500-771-646 ACCREDI -TRVL STAFF -M&ENTER.
64500-774-050 ACCREDI -TRVL BK -BUDGET 20,00064500-774-106 ACCREDI -TRVL BK -AIRFARE64500-774-220 ACCREDI -TRVL BK -GRND.TRN64500-774-646 ACCREDI -TRVL BK -M&ENTER.64500-774-998 ACCREDI -TRVL BK -MISC.TVL
64500-802-050 ACCREDI -TRVL LBP - BUDGET 5,00064500-802-106 ACCREDI -TRVL LBP -AIRFARE64500-802-220 ACCREDI -TRVL LBP-GRND.TRN64500-802-240 ACCREDI -TRVL LBP-HTL.LDG.64500-802-646 ACCREDI -TRVL LBP-M&ENTER.64500-802-998 ACCREDI -TRVL LBP-MISC.TVL
64500-808-050 ACCREDI -TRVL ASR-BUDGET 3,00064500-808-106 ACCREDI -TRVL ASR-AIRFARE64500-823-050 ACCREDI -TRVL PT - BUDGET 3,00064500-823-220 ACCREDI -TRVL PT - GRND.TRN64500-823-646 ACCREDI -TRVL PT - M&ENTER.
Total Expense 354,750
Total Accreditations Department Expense 2,812,500
ACCREDITATION NET REVENUE 3,152,250
Page 22 of 43
2015WADI Revenue
44472-400-410 WADI-STUDENT CERTIFICATES 40,000 44472-400-415 WADI-INSTRUCTOR-CERT.-APP. FEES 4,000 44472-400-411 WADI-COURSE ACCRED. APPL FEES 40,000 44472-400-413 WADI-AUDIT-COST RECOVERY ADM. FEE 3,000 44472-400-414 WADI-STUDENT ASSESSMENT FEE 50,000
Total Revenue 137,000
Direct Cost of Revenue:54491-400-413 WADI-PRINT MATERIAL (CERTS.) 12,000
12,000 Cost of Sales64508-711-646 WADI-PROMO-M&E 1,000
64508-717-998 WADI-CONS/TMP-MISC TVL 5,000
64508-721-154 WADI-OFFICE COMPUTER/SUPPLIES 25,000
64508-901-689 WADI-DATA BASE MAINTENACE 9,000 64508-901-999 WADI-OVERHEAD ALLOCATION -
64508-999-998 WADI-MISC TRAVEL 2,000
Total Direct Cost of Revenue 42,000
Total Expense 54,000
Net Revenue 83,000
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - Workforce Attraction Development Initiative
Page 23 of 43
2015WCI
44560-400-410 WCI-Certification/Assess Fees 3,535,000 44560-400-410 WCI-Wellcap - 44560-400-411 WCI-Trainer Appl. Fees 50,000
44560-400-412 WCI-Provider Annual Fees - 44560-400-413 WCI-Other Material and fees 10,000 44560-400-414 WCI-Instructor Processing Fees 5,000 44560-400-416 WCI-Add'l Course Process. Fees -
Total Revenue 3,600,000
Direct Cost of Revenue:54560-400-410 WCI-Processing Fees - 54560-711-103 WCI-Advertising/Promotion 5,000 54560-712-756 WCI-On Site Meeting Room, M&B 2,000 54560-901-118 WCI-Miscellaneous Direct Costs 10,000 54560-901-998 WCI-Overhead allocation 194,000 54560-901-689 WCI-Well Cap Costs 20,000
Total Direct Cost of Revenue 231,000
Gross Revenue 3,369,000
Operating Expense:64560-601-998 WCI-PRG AUD MISC TRAVEL - 64560-601-999 WCI-EXP-PRG-AUD-MISC. -
64560-711-103 WCI-Advertising/Promotion 5,000
64560-712-756 WCI-On Site Meeting Rm Expense 1,000
64560-714-654 WCI-Postage/Email Distribution -
64560-716-715 WCI-Printing -
64560-717-783 WCI-Consultant/Temp. Help 9,000
64560-721-154 WCI-Computer 2,000
64560-725-000 WCI-Insurance -
64560-730-121 WCI EXP FEES AUDITOR -
BUDGET DETAIL - Well Control InstituteINTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
Page 24 of 43
2015
BUDGET DETAIL - Well Control InstituteINTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
64560-730-610 WCI-Legal Fees 25,000
64560-740-684 WCI-Computer/Office Supplies -
64560-730-124 WCI-Credit Card Fees -
64560-751-014 WCI-Research and Development 25,000
64560-760-140 WCI-Telephone/Communications 2,000
64560-818-050 WCI-Travel Exec. Director 25,000 64560-818-106 WCI EXP TRVL ML AIRFARE 3,000 64560-818-220 WCI EXP TRVL ML GRD TRANS. 7,800 64560-818-240 WCI EXP TRVL ML HOTEL LODG. 6,000 64560-818-646 WCI EXP TRVL ML MEALS AND ENT 1,200 64560-818-998 WCI EXP TRVL ML MISC TRAVEL -
64560-819-050 WCI-Travel - Training Director - Total Operating Expense 112,000 Total Expense 343,000 Net Revenue 3,257,000
Page 25 of 43
2015OFFSHORE DIVISION
65100-705-164 OFFSHORE-COURIER-COURIER 120 65100-705-166 OFFSHORE-COURIER-SHIP/FRT
65100-711-103 OFFSHORE-PROMO-ADVERTIS 2,500 65100-711-173 OFFSHORE-PROMO-DUES AND SUBSCRIPTIONS65100-711-999 OFFSHORE-PROMO-MISC. 3,600
65100-712-645 OFFSHORE-ONSITE-F/B SERVICE 3,600 65100-712-756 OFFSHORE-ONSITE-MEET RM 3,000 65100-712-645
65100-714-654 OFFSHORE-POSTAGE-MTR PSTG 60
65100-716-712 OFFSHORE-PRINT-PRNT-IN. - 65100-716-715 OFFSHORE-PRINT-PRNT.OUT
65100-721-155 OFFSHORE-COMPUTER-COMSUPP 305
65100-740-684 OFFSHORE-SUPPLIES-OFF.SUPP -
65100-760-140 OFFSHORE-TELE/COM-CELLULAR 8,400
65100-770-644 OFFSHORE-TRAINING-MATERIAL65100-770-789 OFFSHORE-TRAINING-TRAIN&ED 1,275
OFFSHORE-TRVL SK -AIRFARE65100-780-106 OFFSHORE-TRVL SK -GRND.TRN 29,100 65100-780-220 OFFSHORE-TRVL SK -HTL.LDG. 5,275 65100-780-240 OFFSHORE-TRVL SK -M&ENTER. 26,500 65100-780-646 OFFSHORE-TRVL SK -MISC.TVL 8,000 65100-780-998 2,230
TOTAL OFFSHORE 93,965
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - OFFSHORE DIVISION
Page 26 of 43
201565101-700-196 MKT-MARKETING-MULTIMEDIA 15,000 65101-700-197 MKT-MARKETING-TRD SHOW 31,000 65101-700-198 MKT-MARKETING-PROMO 30,500 65101-700-199 MKT-MARKETING-TRAINING65101-700-200 MKT-MARKETING-MAGS
65101-705-164 MKT-COURIER -COURIER 5,000
65101-711-103 MKT-PROMO-ADVERTIS65101-711-134 MKT-PROMO-BROCHURE65101-711-173 MKT-PROMO-DUES&SUB 250 65101-711-999 MKT-PROMO-MISC.
65101-712-109 MKT-ON SITE - AUDIO VIDEO65101-712-645 MKT-ON SITE -M/B SERV65101-712-771 MKT-ON SITE -HOTEL FEE
65101-714-654 MKT-POSTAGE -MTR PSTG - 65101-714-656 MKT-POSTAGE -INTL POS -
65101-717-783 MKT-CONS/TMP-TEMP-HELP -
65101-721-154 MKT-COMPUTER-SOFTWARE 360
65101-740-684 MKT-SUPPLIES-OFF.SUPP -
65101-760-140 MKT-TELE/COM-INTERNET-LD/CELL 960
65101-770-789 MKT-TRAINING-TRAIN&ED -
65101-810-106 MKT-TRVL ARG -AIRFARE 3,000 65101-810-220 MKT-TRVL ARG -GRND.TRN 400 65101-810-240 MKT-TRVL ARG -HTL.LDG. 2,000 65101-810-646 MKT-TRVL ARG -M&ENTER. 1,000 65101-810-998 MKT-TRVL ARG -MISC.TVL 1,000
TOTAL MARKETING 90,470
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - MARKETING
MARKETING
Page 27 of 43
Page 27 of 43
2015
65350-711-173 QAQC-DUES-DUES AND SUBSCR. 75
65350-712-756 QAQC-ON SITE - MEETING ROOM
65350-714-654 QAQC-POSTAGE-POSTAGE METER
65350-717-783 QAQC-TEMP-TEMP HELP65350-717-785 QAQC-TEMP-CONS FEE
65350-721-154 QAQC-COMPUTER- SOFTWARE 400 65350-721-156 QAQC-COMPUTER-HARDWARE 5,000 65350-721-746 QAQC-COMPUTER REPAIR
65350-730-609 QAQC-FEES-CONFERENCES FEES 2,500 65350-730-658 QAQC-FEES-PROF. MEMBERSHIPS 200
65350-740-684 QAQC-OFFICE SUPPLIES 200
65350-760-140 QAQC-COM-COMMUNICATION 600
65350-770-644 QAQC-COM-TRAINING-TRAIN MAT'L - 65350-770-789 QAQC-COM-TRAINING-TRAIN AND ED 4,500
65350-806-050 QAQC-TRAVEL-EN-BUDGET 6,645 65350-806-106 QAQC-TRAVEL-EN-AIRFARE65350-806-220 QAQC-TRAVEL-EN-GROUND TRAN.65350-806-240 QAQC-TRAVEL-EN-HOTEL LODG.65350-806-646 QAQC-TRAVEL-EN-MEALS AND ENT.65350-806-998 QAQC-TRAVEL-EN-MISC. TRAVEL
65350-826-050 QAQC-TRAVEL-STAFF-BUDGET 12,000 65350-826-106 QAQC-TRAVEL-STAFF-AIRFARE65350-826-220 QAQC-TRAVEL-STAFF-GROUND TRAN.65350-826-240 QAQC-TRAVEL-STAFF-HOTEL LODG.65350-826-646 QAQC-TRAVEL-STAFF-MEALS AND ENT.65350-826-998 QAQC-TRAVEL-STAFF-MISC. TRAVEL65350-930-717 QAQC-FEES-PROF. SERVICES -
TOTAL QUALITY ASSURANCE / QUALITY CONTROL 32,120
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - QUALITY ASSURANCE / QUAL. CONTROL
QA/QC
Page 28 of 43
201565200-705-050 PGRA-WDC/ABZ-COURIER - BUDGET 1,20065200-705-164 PGRA-WDC/ABZ-COURIER-COURIER
65200-711-173 PGRA-WDC/ABZ-PROMO-DUES&SUB 61465200-711-999 PGRA-WDC/ABZ-PROMO-MISC. 2,100
65200-712-999 PGRA-WDC/ABZ -ON SITE -MISC. 3,180
65200-714-050 PGRA-WDC/ABZ-POSTAGE- BUDGET 540
65200-716-050 PGRA-WDC/ABZ-PRINT- BUDGET 1,140
65200-721-154 PGRA-WDC/ABZ-COMPUTER-SOFTWARE 1,200
65200-740-684 PGRA-WDC/ABZ-SUPPLIES-OFFICE SUPPLIES 2,400
65200-753-917 PGRA-WDC/ABZ-RENT-RENT/UTI 82,200
65200-760-050 PGRA-WDC/ABZ-TELE/COM- BUDGET 15,00065200-760-140 PGRA-WDC/ABZ-TELE/COM-CELLULAR
65200-817-106 PGRA-WDC/ABZ-TRVL TP -AIRFARE 157,50065200-817-220 PGRA-WDC/ABZ-TRVL TP -GRND.TRN 7,00865200-817-240 PGRA-WDC/ABZ-TRVL TP -HTL.LDG. 50,46065200-817-646 PGRA-WDC/ABZ-TRVL TP -M&ENTER. 26,74865200-817-998 PGRA-WDC/ABZ-TRVL TP -MISC.TVL 15,960
65200-824-106 PGRA-WDC/ABZ-TRVL TBD -AIRFARE 28,00065200-824-220 PGRA-WDC/ABZ-TRVL TBD -GRND.TRN 7,71265200-824-240 PGRA-WDC/ABZ-TRVL TBD -HTL.LDG. 17,55065200-824-646 PGRA-WDC/ABZ-TRVL TBD -M&ENTER. 5,56065200-824-998 PGRA-WDC/ABZ-TRVL TBD -MISC.TVL 2,867
65200-828-106 PGRA-WDC/ABZ-TRVL MM -AIRFARE 10,50065200-828-220 PGRA-WDC/ABZ-TRVL MM -GRND.TRN 2,68865200-828-240 PGRA-WDC/ABZ-TRVL MM -HTL.LDG. 6,65065200-828-646 PGRA-WDC/ABZ-TRVL MM -M&ENTER. 1,65065200-828-998 PGRA-WDC/ABZ -TRVL MM -MISC.TVL 752
Total PGRA-WDC/ABZ 451,179
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - PGRA-WDC/ABZ
PGRA-WDC/ABZ
Page 29 of 43
2015
65300-705-164 ONS DIV-COURIER-COURIER
65300-711-050 ONS DIV-PROMO-BUDGET 10,800 65300-711-103 ONS DIV-PROMO-ADVERTIS65300-711-173 ONS DIV-PROMO-DUES&SUB 1,500 65300-711-716 ONS DIV-PROMO-PLAQUES 1,000 65300-711-716 ONS DIV-PROMO-MISC 600
65300-712-756 ONS DIV-ON SITE-MEET RM 5,000
65300-714-135 ONS DIV-POSTAGE-BULK POS65300-714-654 ONS DIV-POSTAGE-MTR PSTG 500
65300-716-712 ONS DIV-PRINT-PRNT-IN.65300-716-715 ONS DIV-PRINT OUT
65300-721-155 ONS DIV-COMPUTER-COMSUPP 500 65300-721-640 ONS DIV-COMPUTER-SERV 1,000 65300-721-746 ONS DIV-COMPUTER-REPAIR
65300-726-746 ONS DIV-EQUIPMT-REPAIR
65300-740-684 ONS DIV-SUPPLIES-OFF.SUPP 1,700
65300-760-140 ONS DIV-TELE/COM-CELLULAR 3,600
65300-770-644 ONS DIV-TRAINING-MATERIAL 1,500 65300-770-789 ONS DIV-TRAINING-TRAIN&ED 7,200
65300-807-106 ONS DIV-TRVL-RW-AIRFARE 15,000 65300-807-220 ONS DIV-TRVL-RW-GRND TRANS. 10,500 65300-807-240 ONS DIV-TRVL-RW-HOTEL LODG. 13,500 65300-807-646 ONS DIV-TRVL-RW-MEALS AND ENT. 4,700 65300-807-998 ONS DIV-TRVL-RW-MISC. TRAVEL 1,300
65300-814-050 ONS DIV-TRVL BW - BUDGET 50,000 65300-814-106 ONS DIV-TRVL BW -AIRFARE65300-814-220 ONS DIV-TRVL BW -GRND.TRN65300-814-240 ONS DIV-TRVL BW -HTL.LDG.65300-814-646 ONS DIV-TRVL BW -M&ENTER.65300-814-998 ONS DIV-TRVL BW -MISC.TVL
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ONSHORE DIVISION
ONSHORE DIVISION
Page 30 of 43
2015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS DETAILED BUDGET - ONSHORE DIVISION
65300-827-106 ONS DIV-TRVL LP -AIRFARE 17,100 65300-827-220 ONS DIV-TRVL LP -GRND.TRN 11,550 65300-827-240 ONS DIV-TRVL LP -HTL.LDG. 14,750 65300-827-646 ONS DIV-TRVL LP -M&ENTER. 4,700 65300-827-998 ONS DIV-TRVL LP -MISC.TVL 1,200
TOTAL ONSHORE DIVISION 179,200
Page 31 of 43
201565400-705-164 PGRA-HOUSTON-COURIER-COURIER 240
65400-711-173 PGRA-HOUSTON-PROMO-DUES&SUB 50065400-711-999 PGRA-HOUSTON-PROMO-MISC. 3,600
65400-712-645 PGRA-HOUSTON-ON SITE -F/B SERV 3,000
65400-714-654 PGRA-HOUSTON-POSTAGE-MTR PSTG 60
65400-717-783 PGRA-HOUSTON-CONS/TMP-TEMP.HLP 25,000
65400-760-140 PGRA-HOUSTON-TELE/COM-CELLULAR 2,900
65400-779-106 PGRA-HOUSTON-TRVL AS -AIRFARE 19,10065400-779-220 PGRA-HOUSTON-TRVL AS -GRND.TRN 6,17565400-779-240 PGRA-HOUSTON-TRVL AS -HTL.LDG. 21,00065400-779-646 PGRA-HOUSTON-TRVL AS -M&ENTER. 6,63065400-779-998 PGRA-HOUSTON-TRVL AS -MISC.TVL 3,860
65400-789-106 PGRA-HOUSTON-TRVL-JP -AIRFARE 11,15065400-789-220 PGRA-HOUSTON-TRVL-JP -GRND.TRN 4,03065400-789-240 PGRA-HOUSTON-TRVL-JP -HTL.LDG. 9,30065400-789-646 PGRA-HOUSTON-TRVL-JP -M&ENTER. 2,40065400-789-998 PGRA-HOUSTON-TRVL-JP -MISC.TVL 1,305
65400-812-106 PGRA-HOUSTON-SB-AIRFARE 22,10065400-812-220 PGRA-HOUSTON-SB-GRND.TRN 7,01565400-812-240 PGRA-HOU-SB-HTL.LDG. 26,40065400-812-646 PGRA-HOUSTON-SB -M&ENTER. 8,53065400-812-998 PGRA-HOUSTON-SB -MISC.TVL 3,335
65400-825-106 PGRA-HOUSTON -TRVL JS -AIRFARE 5,65065400-825-220 PGRA-HOUSTON -TRVL JS -GRND.TRN 1,62065400-825-240 PGRA-HOUSTON -TRVL JS -HTL.LDG. 6,30065400-825-646 PGRA-HOUSTON -TRVL JS -M&ENTER. 1,80065400-825-998 PGRA-HOUSTON -TRVL JS -MISC.TVL 685
TOTAL PGRA-HOUSTON DIVISION 203,685
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - PGRA-HOUSTON
Page 32 of 43
DRILLING & WELL SERVICES 2015
65500-705-164 DRILLING-COURIER-COURIER 600
65500-711-103 DRILLING-PROMO-ADVERTIS 400
65500-712-645 DRILLING-ON SITE-M & ENTER. 60065500-712-756 DRILLING-ON SITE-MEET RM 5,400
65500-714-135 DRILLING-POSTAGE-BULK POS 600
65500-716-712 DRILLING-PRINT-PRNT-IN. 1,800
65500-740-684 DRILLING-SUPPLIES-OFF.SUPP 2,400
65500-760-140 DRILLING-TELE/COM-CELLULAR 1,300
65500-770-789 DRILLING-TRAINING-TRAIN&ED 2,400
65500-805-106 DRILLING-TRVL TBD -AIRFARE 16,80065500-805-220 DRILLING-TRVL TBD -GRND.TRN 4,80065500-805-240 DRILLING-TRVL TBD -HTL.LDG. 9,80065500-805-646 DRILLING-TRVL TBD -M&ENTER. 4,80065500-805-998 DRILLING-TRVL TBD -MISC.TVL 2,400
TOTAL DRILLING & WELL SERVICES DIVISION 54,100
BUDGET DETAIL - DRILLING & WELL SERVICES DIV.INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS
Page 33 of 43
2015
65705-705-164 INTL DEV -COURIER -COURIER 1,000
65705-714-656 INTL DEV -POSTAGE -INTL POS 1,000
65705-716-715 INTL DEV - PRINT -PRNT.OUT 450
65705-721-154 INTL DEV-COMPUTER-SOFTWARE 25065705-721-155 INTL DEV -COMPUTER- COMSUPP 250
65705-740-684 INTL DEV -SUPPLIES -OFF.SUPP 300
65705-760-140 INTL DEV-TELE/COM-COMMUNIC 3,750
65705-770-644 INTL DEV -TRAINING -MATERIAL 1,00065705-770-644 INTL DEV -TRAINING -MATERIAL 1,000
65705-815-050 INTL DEV -TRVL MDD -BUDGET 150,00065705-815-106 INTL DEV-TRVL MDD -AIRFARE65705-815-220 INTL DEV-TRVL MDD -GRND.TRN65705-815-240 INTL DEV-TRVL MDD -HTL.LDG.65705-815-646 INTL DEV-TRVL MDD -M&ENTER.65705-815-998 INTL DEV-TRVL MDD -MISC.TVL
TOTAL INTERNATIONAL DEVELOPMENT 183,750
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - INTERNATIONAL DEVELOPMENT
INTERNATIONAL DEVELOPMENT
Page 34 of 43
2015EUROPE
65600-705-164 EUROP-COURIER-COURIER 250
65600-711-103 EUROP-PROMO-ADVERTIS 3,000
65600-712-645 EUROP-ON SITE- M & E 6,500
65600-714-656 EUROP-POSTAGE-INTL POS 300
65600-740-684 EUROP-SUPPLIES-OFF.SUPP 200
65600-760-140 EUROP-TELE/COM-CELLULAR 3,000
65600-763-106 EUROP-TRVL JHH-AIRFARE 15,00065600-763-220 EUROP-TRVL JHH-GRND.TRN 12,00065600-763-240 EUROP-TRVL JHH-HTL.LDG. 18,00065600-763-646 EUROP-TRVL JHH- M&ENTER. 10,000
TOTAL EUROPEAN OPERATIONS 68,250
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - EUROPEAN OPERATIONS
Page 35 of 43
2015
65700-705-164 MID EAST-COURIER-COURIER 360
65700-711-173 MID EAST-PROMO-DUES&SUB 500
65700-712-050 MID EAST-ON SITE- BUDGET 1,500
65700-714-656 MID EAST-POSTAGE-INTL POS 300
65700-716-715 MID EAST-PRINT-PRNT.OUT 500
65700-740-684 MID EAST-SUPPLIES-OFF.SUPP 360
65700-753-917 MID EAST-RENT-RENT/UTI 4,800
65700-760-140 MID EAST-TELE/COM-CELLULAR 1,980
65700-791-106 MID EAST-TRVL DAG-AIRFARE 54,00065700-791-220 MID EAST-TRVL DAG-GRND.TRN 2,88265700-791-240 MID EAST-TRVL DAG-HTL.LDG. 21,45065700-791-646 MID EAST-TRVL DAG-M&ENTER. 7,20565700-791-998 MID EAST-TRVL DAG-MISC.TVL 550
TOTAL MIDDLE EAST / AFRICA OPERATIONS 96,387
Middle East
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - REGIONAL OFFICE - MIDDLE EAST / AFRICA
Page 36 of 43
2015ASIA65750-705-164 ASIA-COURIER -COURIER 250
65750-711-103 ASIA-PROMO-ADVERTIS 3,000
65750-712-050 ASIA -ON SITE -BUDGET 5,000
65750-714-656 ASIA-POSTAGE -INTL POS 400
65750-740-684 ASIA-SUPPLIES-OFF.SUPP 1,500
65750-753-917 ASIA-RENT -RENT/UTI 25,000
65750-760-140 ASIA-TELE/COM-COMMUNIC 3,500
65750-770-789 ASIA-TRAINING-TRAIN&ED 1,000
65750-786-050 ASIA-TRVL CH -BUDGET 57,00065750-786-106 ASIA-TRVL CH -AIRFARE65750-786-220 ASIA-TRVL CH -GRND.TRN
TOTAL ASIA OPERATIONS 96,650
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - REGIONAL OFFICE - ASIA
Page 37 of 43
2015
65751-705-164 AUSTASIA - COURIER -COURSHIP 250
65751-714-656 AUSTASIA -POSTAGE -INTL POS 250
65751-716-715 AUSTASIA -PRINT- PRNT.OUT 500
65751-740-684 AUSTASIA- SUPPLIES- OFF.SUPP 250
65751-760-140 AUSTASIA- TELE/COM- COMMUNIC 2,400
65751-767-106 AUSTASIA-TRVL DM -AIRFARE 33,50065751-767-220 AUSTASIA-TRVL DM -GRND.TRN 2,60065751-767-240 AUSTASIA-TRVL DM -HTL.LDG. 11,60065751-767-646 AUSTASIA- TRVL DM -M&ENTER. 2,10065751-767-998 AUSTASIA-TRVL DM -MISC.TVL 1,200
65751-770-789 AUSTASIA-TRAINING -TRAIN&ED 3,500
Total AUSTRLASIA 58,150
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - AUSTRALIA REGION
AUSTRALAISA
Page 38 of 43
2015
65754-705-164 NTH SEA -COURIER -COURSHIP 250
65754-714-656 NTH SEA -POSTAGE -INTL POS 250
65754-716-715 NTH SEA -PRINT PRNT.OUT 250
65754-740-684 NTH SEA -SUPPLIES- OFF.SUPP 100
65754-760-140 NTH SEA -TELE/COM-COMMUNIC 150
65754-770-644 NTH SEA -TRAINING-MATERIAL 250
65754-811-106 NTH SEA -TRVL JA -AIRFARE 6,91565754-811-220 NTH SEA -TRVL JA -GRND.TRN 3,76065754-811-240 NTH SEA -TRVL JA -HTL.LDG. 24,02865754-811-646 NTH SEA -TRVL JA -M&ENTER. 5,79665754-811-998 NTH SEA -TRVL JA -MISC.TVL 815
Total NORTH SEA 42,564
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - NORTH SEA
NORTH SEA
Page 39 of 43
International Service Center 201565800-705-164 INTL SER-COURIER-COURIER 3,000
65800-711-999 INTL SER-PROMO-MISC. 1,000
65800-712-756 INTL SER-ON SITE-MEET RM 1,000
65800-714-656 INTL SER-POSTAGE-INTL POS 200
65800-716-715 INTL SER-PRINT-PRNT.OUT 250
65800-721-154 INTL SER-COMPUTER-SOFTWARE 2,00065800-721-155 INTL SER-COMPUTER-COMSUPP 1,50065800-721-640 INTL SER-COMPUTER-SERV 2,000
65800-740-684 INTL SER-SUPPLIES-OFF.SUPP 3,000
65800-753-917 INTL SER-RENT-RENT/UTI 25,000
65800-760-140 INTL SER-TELE/COM-CELLULAR 5,000
65800-770-050 INTL SER-TRAINING- BUDGET 2,000
65800-790-050 INTL SER-TRV AO/PK/AV-BUDGET 15,000
INTERNATIONAL SERV CENTER 60,950
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - INTERNATIONAL SVC CENTER
Page 40 of 43
2015
65900-706-558 COMMITTE-COMMEXP -ACCT GANT 1,000
65900-706-562 COMMITTE-COMMEXP -UBO 2,500
65900-706-563 COMMITTE-COMMEXP -HSE 2,500
65900-706-564 COMMITTE -COMMEXP -CONT MC FARLAND 1,000
65900-706-565 COMMITTE-COMMEXP -WELL CO KELLY 2,500
65900-706-566 COMMITTE-COMMEXP -TRAIN CO KELLY 2,500
65900-706-567 COMMITTE-COMMEXP -MAINT CO PERTGEN 2,500
65900-706-568 COMMITTE-COMMEXP -SUPPLY CHAIN PERTGEN 2,500
65900-706-569 COMMITTE-COMMEXP -TAX COM 1,000
65900-706-570 COMMITTE-COMMEXP- ETHICS MCFARLAND 1,000
65900-706-573 COMMITTE- RIG MOVING- 2,500
65900-706-574 COMMITTE- ADV RIG TECH- 2,500
65900-706-575 COMMITTE- WELL SERVICING - 2,000
65900-706-576 COMMITTE- TECHNICAL PUBS- KILLALEA 1,500
65900-706-577 COMMITTE-COMMEXP -QUALITY- NEIDERT 2,000
65900-706-578 COMMITTE-COMMEXP-DRILLING ENG 1,000
65900-707-050 COMMITTE- ISP PRG - BUDGET 5,000
Total COMMITTEES 38,000
COMMITTES
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - COMMITTEES
Page 41 of 43
2,015
66000-705-164 F&A-COURIER-COURIER/SHIPPING SERV 16,800
66000-711-103 F&A-PROMO-ADVERTIS 1,500 66000-711-173 F&A-PROMO-DUES&SUB 1,254 66000-711-705 F&A -PROMO -ACHEIVEMENT AWARDS 5,520 66000-711-999 F&A-PROMO-MISC. 1,200
66000-712-642 F&A -ON SITE -LEADERSHIP TEAM EXPENSE 1,500 66000-712-645 F&A-ON SITE -M/B SERV 17,600
66000-714-135 F&A-POSTAGE-BULK POS 4,400 66000-714-653 F&A-POSTAGE-POSTAL SERVICE FEES 1,800 66000-714-654 F&A-POSTAGE-MTR PSTG 1,800
66000-716-715 F&A-PRINT-PRNT.OUT 5,040 66000-716-720 F&A-PRINT-ENVELOPE 6,000
66000-717-783 F&A-CONS/TMP-TEMP.HLP 43,200
66000-720-703 F&A-FEES-PAYROLL SERVICE BUREAU 468,000
66000-721-154 F&A-COMPUTER-SOFTWARE 6,000 66000-721-155 F&A-COMPUTER-SUPPLIES 3,000 66000-721-156 F&A -COMPUTER-MIS EQIP 37,500 66000-721-640 F&A-COMPUTER-SERV-SOFTWARE MTE 171,900 66000-721-746 F&A-COMPUTER-REPAIR 1,200
66000-722-910 F&A-DEPREC-HOUSTON 288,000 66000-722-911 F&A-DEPR-HOU. L.I. 23,040 66000-722-950 F&A-DEPREC-WSH EQP 1,536
66000-725-252 F&A-INSURANCE-TRAVEL INSURANCE 3,840 66000-725-620 F&A-INSURANC-LIAB. 14,796
66000-726-640 F&A-EQUIPMT-SERV 3,864 66000-726-743 F&A-EQUIPMT-RENT-HS 34,560 66000-726-746 F&A-EQUIPMT-REPAIR 1,200
66000-730-100 F&A-FEES-CPA 60,000 66000-730-123 F&A-FEES-BANK FEE 38,400 66000-730-159 F&A -FEES-CPA-CPE 600 66000-730-610 F&A-FEES-LGL FEES 100,400
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - FINANCE AND ADMINISTRATION
F&A
Page 42 of 43
2,015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - FINANCE AND ADMINISTRATION
F&A66000-737-170 F&A-INSUR-D&0 14,400 66000-737-710 F&A-INSUR-401K 3,000
66000-738-251 F&A-BENEFITS-INS.REIM (16,800) 66000-738-627 F&A-BENEFITS-MED/DENTL/LIFE 778,450
66000-740-684 F&A-SUPPLIES-OFF SUPPLIES & MTE 86,400 66000-740-685 F&A-SUPPLIES-OFF SERVICES 1,200 66000-740-686 F&A-SUPPLIES-BREAKROOM 8,400
66000-752-071 F&A-RET BENE-401K CONTR.EMPLOYER 900,000 66000-752-750 F&A-RET BENE-401K FEE 3,200 66000-752-751 F&A-RET.BENEFITS-401k CONTRIB. EMPLOYEE (456,000)
66000-753-742 F&A-RENT-OFF-SITE 3,000 66000-753-910 F&A-RENT-HOUSTON 471,000
66000-755-652 F&A-PR TAX-SSEC TAX
66000-756-600 F&A-SALARIES-SALARIES 8,008,657
66000-757-401 F&A-MGN FEES-NETHERLAND AO66000-757-402 F&A-MGN FEES-MIDDLE EAST DDG66000-757-403 F&A-MGN FEES-EUROPE JJH66000-757-404 F&A-MGN FEES-ASIA SMART66000-757-405 F&A -MGN FEES- AUSTRALASIA DM66000-757-407 F&A - MGN FEES - B WARREN66000-757-408 F&A - MGN FEES - M DUBOSE66000-757-410 F&A -CONTRACT FEE - J ATKINSON66000-757-412 F&A -CONTRACT FEE- MALCOLM WELLS66000-757-420 F&A - CONTRACT FEE - T POWELL66000-757-425 F&A -CONTRACTOR FEES-J. NOWOTNY
66000-758-998 F&A -TRVL AML -MISC.TVL 3,000
66000-760-140 F&A-TELE/COM-TELEPHONE 62,400
66000-765-050 F&A -TRVL SC -BUDGET 200,000 66000-765-106 F&A -TRVL SC -AIRFARE66000-765-220 F&A - TRVL SC -GRND.TRN66000-765-240 F&A -TRVL SC -HTL.LDG.66000-765-646 F&A -TRVL SC -M&ENTER.66000-765-998 F&A -TRVL SC -MISC.TVL
66000-770-789 F&A-TRAINING-TRAIN&ED 31,200
Page 43 of 43
2,015
INTERNATIONAL ASSOCIATION OF DRILLING CONTRACTORS BUDGET DETAIL - FINANCE AND ADMINISTRATION
F&A
66000-784-050 F&A-TRVL DG-BUDGET 1,750
66000-798-914 F&A-PROP TX -PROP TX 20,400
66000-816-050 F&A -TRVL CP -BUDGET 3,000
66000-829-050 F&A -TRVL MW -BUDGET 24,260 66000-829-106 F&A -TRVL MW -AIRFARE
66000-901-999 F&A-MISC EXPENSE66000-903-960 F&A-LOSS/GAIN ON FIXED ASSET SALE 10,000
66000-904-002 F&A-2015 PRJ - DRILLING MANUALS 100,000 66000-904-003 F&A -2015 PRJ-PUBLICATIONS UPGRADE 150,000 66000-904-004 F&A PROJ WELLCAP E-TEST 120,000 66000-904-005 F&A -CONTINGENT EXPENSE 700,000
CORPORATE SERVICE 272,164 FINANCE OPERATIONS. 12,324,203
Total FINANCIAL CORPORATE SERVICES 12,596,367