Darcy K H Viskositas Ps Pwf Re

100 20 5 2000 500 820.25

250 m
Cadangan RF Cad yg diambil
150,000,000 0.35 52,500,000

NO Thn Q GROSS WC Qo Qw Q gross Q Oil

Ke DAY 0.1 DAY DAY Year Year
0.12 0.02 365.00 365.00
1 1 535.05 - 535.05 - 195,291.65 195,291.65
2 2 470.84 0.10 423.76 47.08 171,856.65 154,670.98
3 3 414.34 0.12 364.62 49.72 151,233.85 133,085.79
4 4 364.62 0.14 313.57 51.05 133,085.79 114,453.78
5 5 320.86 0.16 269.53 51.34 117,115.49 98,377.02
6 6 282.36 0.18 231.54 50.82 103,061.64 84,510.54
7 7 248.48 0.20 198.78 49.70 90,694.24 72,555.39
8 8 218.66 0.22 170.55 48.11 79,810.93 62,252.53
9 9 192.42 0.24 146.24 46.18 70,233.62 53,377.55
10 10 169.33 0.26 125.30 44.03 61,805.58 45,736.13
11 11 149.01 0.28 107.29 41.72 54,388.91 39,160.02
12 12 131.13 0.30 91.79 39.34 47,862.24 33,503.57
13 13 115.39 0.32 78.47 36.93 42,118.78 28,640.77
14 14 101.55 0.34 67.02 34.53 37,064.52 24,462.58
15 15 89.36 0.36 57.19 32.17 32,616.78 20,874.74
16 16 78.64 0.38 48.76 29.88 28,702.77 17,795.71
17 17 69.20 0.40 41.52 27.68 25,258.43 15,155.06
18 18 60.90 0.42 35.32 25.58 22,227.42 12,891.90
19 19 53.59 0.44 30.01 23.58 19,560.13 10,953.67
20 20 47.16 0.46 25.47 21.69 17,212.92 9,294.97
21 21 41.50 0.48 21.58 19.92 15,147.37 7,876.63
22 22 36.52 0.50 18.26 18.26 13,329.68 6,664.84
23 23 32.14 0.52 15.43 16.71 11,730.12 5,630.46
24 24 28.28 0.54 13.01 15.27 10,322.51 4,748.35
25 25 24.89 0.56 10.95 13.94 9,083.80 3,996.87
26 26 21.90 0.58 9.20 12.70 7,993.75 3,357.37
27 27 19.27 0.60 7.71 11.56 7,034.50 2,813.80
28 28 16.96 0.62 6.44 10.52 6,190.36 2,352.34
29 29 14.92 0.64 5.37 9.55 5,447.52 1,961.11
30 30 13.13 0.66 4.47 8.67 4,793.81 1,629.90
31 31 11.56 0.68 3.70 7.86 4,218.56 1,349.94
32 32 10.17 0.70 3.05 7.12 3,712.33 1,113.70
33 33 8.95 0.72 2.51 6.44 3,266.85 914.72
34 34 7.88 0.74 2.05 5.83 2,874.83 747.46
35 35 6.93 0.76 1.66 5.27 2,529.85 607.16
36 36 6.10 0.78 1.34 4.76 2,226.27 489.78
37 37 5.37 0.80 1.07 4.29 1,959.11 391.82
38 38 4.72 0.82 0.85 3.87 1,724.02 310.32
39 39 4.16 0.84 0.67 3.49 1,517.14 242.74
40 40 3.66 0.86 0.51 3.15 1,335.08 186.91
41 41 3.22 0.88 0.39 2.83 1,174.87 140.98
42 42 2.83 0.90 0.28 2.55 1,033.89 103.39
43 43 2.49 0.92 0.20 2.29 909.82 72.79
44 44 2.19 0.94 0.13 2.06 800.64 48.04
45 45 1.93 0.96 0.08 1.85 704.57 28.18
46 46 1.70 0.98 0.03 1.66 620.02 12.40
47 47 1.49 1.00 - 1.49 545.62 -
48 48 1.32 1.02 (0.03) 1.34 480.14 (9.60)
49 49 1.16 1.04 (0.05) 1.20 422.52 (16.90)
50 50 1.02 1.06 (0.06) 1.08 371.82 (22.31)
51 51 0.90 1.08 (0.07) 0.97 327.20 (26.18)
52 52 0.79 1.10 (0.08) 0.87 287.94 (28.79)
53 53 0.69 1.12 (0.08) 0.78 253.39 (30.41)
54 54 0.61 1.14 (0.09) 0.70 222.98 (31.22)
55 55 0.54 1.16 (0.09) 0.62 196.22 (31.40)
56 56 0.47 1.18 (0.09) 0.56 172.68 (31.08)
57 57 0.42 1.20 (0.08) 0.50 151.95 (30.39)
58 58 0.37 1.22 (0.08) 0.45 133.72 (29.42)
59 59 0.32 1.24 (0.08) 0.40 117.67 (28.24)
60 60 0.28 1.26 (0.07) 0.36 103.55 (26.92)
61 61 0.25 1.28 (0.07) 0.32 91.13 (25.52)
62 62 0.22 1.30 (0.07) 0.29 80.19 (24.06)
63 63 0.19 1.32 (0.06) 0.26 70.57 (22.58)
64 64 0.17 1.34 (0.06) 0.23 62.10 (21.11)
65 65 0.15 1.36 (0.05) 0.20 54.65 (19.67)
66 66 0.13 1.38 (0.05) 0.18 48.09 (18.27)
67 67 0.12 1.40 (0.05) 0.16 42.32 (16.93)
68 68 0.10 1.42 (0.04) 0.14 37.24 (15.64)
69 69 0.09 1.44 (0.04) 0.13 32.77 (14.42)
70 70 0.08 1.46 (0.04) 0.12 28.84 (13.27)
71 71 0.07 1.48 (0.03) 0.10 25.38 (12.18)
72 72 0.06 1.50 (0.03) 0.09 22.33 (11.17)
73 73 0.05 1.52 (0.03) 0.08 19.65 (10.22)
74 74 0.05 1.54 (0.03) 0.07 17.29 (9.34)
75 75 0.04 1.56 (0.02) 0.07 15.22 (8.52)
rw ln (re/rw) Q,bbl reservoir Bo Q, STB
0.29166667 7.9417528531 535.0456100284 1.2 445.8713

jumlah sumur
41.40 42

Q Water
Year
365.00
-
17,185.66
18,148.06
18,632.01
18,738.48
18,551.09
18,138.85
17,558.40
16,856.07
16,069.45
15,228.90
14,358.67
13,478.01
12,601.94
11,742.04
10,907.05
10,103.37
9,335.52
8,606.46
7,917.94
7,270.74
6,664.84
6,099.66
5,574.15
5,086.93
4,636.37
4,220.70
3,838.02
3,486.41
3,163.92 1,268,076.04
2,868.62
2,598.63
2,352.13
2,127.37
1,922.68
1,736.49
1,567.29
1,413.70
1,274.40
1,148.17
1,033.89
930.50
837.04
752.60
676.38
607.62
545.62
489.74
439.43
394.13
353.38
316.73
283.79
254.20
227.62
203.76
182.35
163.14
145.92
130.48
116.64
104.25
93.15
83.21
74.32
66.36
59.25
52.88
47.19
42.11
37.56
33.50
29.87
26.63
23.74
no tahun ke Q Oil, bbl 1 2 3 4 5 6
well 6

1 1 195,291.65 -
2 2 154,670.98 - -
3 3 133,085.79 - - -
4 4 114,453.78 - - - -
5 5 98,377.02 - - - - -
6 6 84,510.54 - - - - - 1,171,749.89
7 7 72,555.39 - - - - - 928,025.91
8 8 62,252.53 - - - - - 798,514.74
9 9 53,377.55 - - - - - 686,722.67
10 10 45,736.13 - - - - - 590,262.09
11 11 39,160.02 - - - - - 507,063.25
12 12 33,503.57 - - - - - 435,332.35
13 13 28,640.77 - - - - - 373,515.16
14 14 24,462.58 - - - - - 320,265.30
15 15 20,874.74 - - - - - 274,416.80
16 16 17,795.71 - - - - - 234,960.11
17 17 15,155.06 - - - - - 201,021.43
18 18 12,891.90 - - - - - 171,844.60
19 19 10,953.67 - - - - - 146,775.51
20 20 9,294.97 - - - - - 125,248.43
21 21 7,876.63 - - - - - 106,774.29
22 22 6,664.84 - - - - - 90,930.36
23 23 5,630.46 - - - - - 77,351.43
24 24 4,748.35 - - - - - 65,722.04
25 25 3,996.87 - - - - - 55,769.85
26 26 3,357.37 - - - - - 47,259.78
27 27 2,813.80 - - - - - 39,989.05
28 28 2,352.34 - - - - - 33,782.75
29 29 1,961.11 - - - - - 28,490.12
30 30 1,629.90 - - - - - 23,981.25
jumlah 1,268,076 - - - - - 7,535,769
 7 8 9 10 11 12 13
5 4 5 4 3 4 2

976,458.24
773,354.92 781,166.59
665,428.95 618,683.94 976,458.24
572,268.90 532,343.16 773,354.92 781,166.59
491,885.08 457,815.12 665,428.95 618,683.94 585,874.94
422,552.71 393,508.06 572,268.90 532,343.16 464,012.95 781,166.59
362,776.96 338,042.16 491,885.08 457,815.12 399,257.37 618,683.94 390,583.30
311,262.63 290,221.57 422,552.71 393,508.06 343,361.34 532,343.16 309,341.97
266,887.75 249,010.10 362,776.96 338,042.16 295,131.05 457,815.12 266,171.58
228,680.66 213,510.20 311,262.63 290,221.57 253,531.62 393,508.06 228,907.56
195,800.09 182,944.53 266,887.75 249,010.10 217,666.17 338,042.16 196,754.03
167,517.86 156,640.07 228,680.66 213,510.20 186,757.58 290,221.57 169,021.08
143,203.84 134,014.29 195,800.09 182,944.53 160,132.65 249,010.10 145,110.78
122,312.92 114,563.07 167,517.86 156,640.07 137,208.40 213,510.20 124,505.05
104,373.69 97,850.34 143,203.84 134,014.29 117,480.06 182,944.53 106,755.10
88,978.57 83,498.96 122,312.92 114,563.07 100,510.71 156,640.07 91,472.27
75,775.30 71,182.86 104,373.69 97,850.34 85,922.30 134,014.29 78,320.04
64,459.52 60,620.24 88,978.57 83,498.96 73,387.75 114,563.07 67,007.14
54,768.37 51,567.62 75,775.30 71,182.86 62,624.22 97,850.34 57,281.53
46,474.87 43,814.69 64,459.52 60,620.24 53,387.14 83,498.96 48,925.17
39,383.15 37,179.90 54,768.37 51,567.62 45,465.18 71,182.86 41,749.48
33,324.20 31,506.52 46,474.87 43,814.69 38,675.71 60,620.24 35,591.43
28,152.29 26,659.36 39,383.15 37,179.90 32,861.02 51,567.62 30,310.12
23,741.76 22,521.83 33,324.20 31,506.52 27,884.92 43,814.69 25,783.81
6,259,823 4,988,865 6,207,929 4,939,684 3,681,133 4,870,998 2,413,591
 14 15 16 17 18 19 20 21 22
3 3 3

585,874.94
464,012.95 585,874.94
399,257.37 464,012.95 585,874.94
343,361.34 399,257.37 464,012.95 -
295,131.05 343,361.34 399,257.37 - -
253,531.62 295,131.05 343,361.34 - - -
217,666.17 253,531.62 295,131.05 - - - -
186,757.58 217,666.17 253,531.62 - - - - -
160,132.65 186,757.58 217,666.17 - - - - - -
137,208.40 160,132.65 186,757.58 - - - - - -
117,480.06 137,208.40 160,132.65 - - - - - -
100,510.71 117,480.06 137,208.40 - - - - - -
85,922.30 100,510.71 117,480.06 - - - - - -
73,387.75 85,922.30 100,510.71 - - - - - -
62,624.22 73,387.75 85,922.30 - - - - - -
53,387.14 62,624.22 73,387.75 - - - - - -
45,465.18 53,387.14 62,624.22 - - - - - -
3,581,711 3,536,246 3,482,859 - - - - - -
23 24 25 26 27 28 29 30 BBL
42
0
0
0
0
0
0
1171749.8859623
1904484.147984
2353036.2536631
2947293.8015884
3249395.6645476
3326751.2736731
3601184.7174982
3432559.0765118
3508731.6751642
3560139.4139253
3603727.6819044
3054757.9376698
2621943.3778996
2249015.7981719
1927834.852937
1651351.5070649
1413463.3423197
- 1208888.8754117
- - 1033058.4084322
- - - 882019.25372183
- - - - 752353.45506053
- - - - - 641106.37082435
- - - - - - 545724.69705198
- - - - - - - 464002.69324511
- - - - - - - - 394035.53471434
- - - - - - - - 51,498,610
BBL/D

0
0
0
0
0
0
3210.27366
5217.764789
6446.674668
8074.777539
8902.453875
9114.387051
9866.2595
9404.271442
9612.963494
9753.806613
9873.226526
8369.199829
7183.406515
6161.687118
5281.739323
4524.250704
3872.502308
3312.024316
2830.297009
2416.491106
2061.242343
1756.45581
1495.136156
1271.240255
1079.54941
1,001,390
no tahun ke Q WATER, bbl 1 2 3 4 5 6
well 6

1 1 - -
2 2 17,185.66 - -
3 3 18,148.06 - - -
4 4 18,632.01 - - - -
5 5 18,738.48 - - - - -
6 6 18,551.09 - - - - - -
7 7 18,138.85 - - - - - 103,113.99
8 8 17,558.40 - - - - - 108,888.37
9 9 16,856.07 - - - - - 111,792.06
10 10 16,069.45 - - - - - 112,430.88
11 11 15,228.90 - - - - - 111,306.57
12 12 14,358.67 - - - - - 108,833.09
13 13 13,478.01 - - - - - 105,350.43
14 14 12,601.94 - - - - - 101,136.41
15 15 11,742.04 - - - - - 96,416.71
16 16 10,907.05 - - - - - 91,373.38
17 17 10,103.37 - - - - - 86,152.04
18 18 9,335.52 - - - - - 80,868.05
19 19 8,606.46 - - - - - 75,611.63
20 20 7,917.94 - - - - - 70,452.24
21 21 7,270.74 - - - - - 65,442.31
22 22 6,664.84 - - - - - 60,620.24
23 23 6,099.66 - - - - - 56,013.10
24 24 5,574.15 - - - - - 51,638.75
25 25 5,086.93 - - - - - 47,507.65
26 26 4,636.37 - - - - - 43,624.41
27 27 4,220.70 - - - - - 39,989.05
28 28 3,838.02 - - - - - 36,597.97
29 29 3,486.41 - - - - - 33,444.92
30 30 3,163.92 - - - - - 30,521.58
jumlah 324,200 - - - - - 1,829,126
 7 8 9 10 11 12 13
5 4 5 4 3 4 2

-
85,928.32 -
90,740.31 68,742.66 -
93,160.05 72,592.25 85,928.32 -
93,692.40 74,528.04 90,740.31 68,742.66 -
92,755.47 74,953.92 93,160.05 72,592.25 51,556.99 -
90,694.24 74,204.38 93,692.40 74,528.04 54,444.19 68,742.66 -
87,792.02 72,555.39 92,755.47 74,953.92 55,896.03 72,592.25 34,371.33
84,280.34 70,233.62 90,694.24 74,204.38 56,215.44 74,528.04 36,296.12
80,347.26 67,424.27 87,792.02 72,555.39 55,653.28 74,953.92 37,264.02
76,144.48 64,277.81 84,280.34 70,233.62 54,416.54 74,204.38 37,476.96
71,793.37 60,915.58 80,347.26 67,424.27 52,675.21 72,555.39 37,102.19
67,390.04 57,434.69 76,144.48 64,277.81 50,568.21 70,233.62 36,277.70
63,009.69 53,912.03 71,793.37 60,915.58 48,208.36 67,424.27 35,116.81
58,710.20 50,407.75 67,390.04 57,434.69 45,686.69 64,277.81 33,712.14
54,535.26 46,968.16 63,009.69 53,912.03 43,076.02 60,915.58 32,138.90
50,516.87 43,628.20 58,710.20 50,407.75 40,434.02 57,434.69 30,457.79
46,677.59 40,413.49 54,535.26 46,968.16 37,805.81 53,912.03 28,717.35
43,032.29 37,342.07 50,516.87 43,628.20 35,226.12 50,407.75 26,956.02
39,589.71 34,425.83 46,677.59 40,413.49 32,721.15 46,968.16 25,203.88
36,353.68 31,671.76 43,032.29 37,342.07 30,310.12 43,628.20 23,484.08
33,324.20 29,082.94 39,589.71 34,425.83 28,006.55 40,413.49 21,814.10
30,498.31 26,659.36 36,353.68 31,671.76 25,819.37 37,342.07 20,206.75
27,870.77 24,398.65 33,324.20 29,082.94 23,753.82 34,425.83 18,671.03
1,498,837 1,176,773 1,440,468 1,125,715 822,474 1,064,960 515,267
 14 15 16 17 18 19 20 21 22
3 3 3

-
51,556.99 -
54,444.19 51,556.99 -
55,896.03 54,444.19 51,556.99 -
56,215.44 55,896.03 54,444.19 - -
55,653.28 56,215.44 55,896.03 - - -
54,416.54 55,653.28 56,215.44 - - - -
52,675.21 54,416.54 55,653.28 - - - - -
50,568.21 52,675.21 54,416.54 - - - - - -
48,208.36 50,568.21 52,675.21 - - - - - -
45,686.69 48,208.36 50,568.21 - - - - - -
43,076.02 45,686.69 48,208.36 - - - - - -
40,434.02 43,076.02 45,686.69 - - - - - -
37,805.81 40,434.02 43,076.02 - - - - - -
35,226.12 37,805.81 40,434.02 - - - - - -
32,721.15 35,226.12 37,805.81 - - - - - -
30,310.12 32,721.15 35,226.12 - - - - - -
744,894 714,584 681,863 - - - - - -
23 24 25 26 27 28 29 30 BBL
42
0
0
0
0
0
0
0
103113.98996468
194816.69837327
271275.03450548
364111.50185652
439009.97574361
493851.77262999
561656.33012181
592052.82565452
634425.88977626
673364.72833413
709083.3833401
690236.98458906
665702.92081818
637117.61977422
605806.66892103
572835.85254786
- 539054.41607179
- - 505131.68807328
- - - 471588.03120298
- - - - 438820.9556733
- - - - - 407127.11062142
- - - - - - 376720.7666203
- - - - - - - 347749.31478649
- - - - - - - - 320306.23235347
- - - - - - - - 11,614,961
BBL/D

0
0
0
0
0
0
0
282.5040821
533.7443791
743.2192726
997.5657585
1202.767057
1353.018555
1538.784466
1622.062536
1738.153123
1844.834872
1942.694201
1891.060232
1823.843619
1745.527725
1659.744298
1569.413295
1476.861414
1383.922433
1292.022003
1202.249194
1115.416741
1032.111689
952.7378487
877.5513215
40,885,039
 Incremental 2% 2%

no Tahun Harga Harga

Minyak Gas
60 7
1 1 60.00 7.00
2 2 61.20 7.14
3 3 62.42 7.28
4 4 63.67 7.43
5 5 64.95 7.58
6 6 66.24 7.73
7 7 67.57 7.88
8 8 68.92 8.04
9 9 70.30 8.20
10 10 71.71 8.37
11 11 73.14 8.53
12 12 74.60 8.70
13 13 76.09 8.88
14 14 77.62 9.06
15 15 79.17 9.24
16 16 80.75 9.42
17 17 82.37 9.61
18 18 84.01 9.80
19 19 85.69 10.00
20 20 87.41 10.20
21 21 89.16 10.40
22 22 90.94 10.61
23 23 92.76 10.82
24 24 94.61 11.04
25 25 96.51 11.26
26 26 98.44 11.48
27 27 100.41 11.71
28 28 102.41 11.95
29 29 104.46 12.19
30 30 106.55 12.43
FTP 20% SENSITIVITAS 0
SPLIT AFTER TAX BEFORE TAX PRODUKSI
GOV 0.85 0.75
CONT 0.15 0.25
TAX PBDF PPH
0.4 0.2 0.25
NO THN Q Q Q SENSITIF Harga Harga Gross Rev
Minyak Gas Minyak Gas
BBL Mscf $ $ $
1 1 - - 60.00 -
2 2 - - 61.20 -
3 3 - - 62.42 -
4 4 - - 63.67 -
5 5 - - 64.95 -
6 6 1,171,750 1,171,750 66.24 77,622,393
7 7 1,904,484 1,904,484 67.57 128,685,509
8 8 2,353,036 2,353,036 68.92 162,173,941
9 9 2,947,294 2,947,294 70.30 207,193,466
10 10 3,249,396 3,249,396 71.71 232,999,717
11 11 3,326,751 3,326,751 73.14 243,317,474
12 12 3,601,185 3,601,185 74.60 268,657,233
13 13 3,432,559 3,432,559 76.09 261,198,893
14 14 3,508,732 3,508,732 77.62 272,335,114
15 15 3,560,139 3,560,139 79.17 281,851,701
16 16 3,603,728 3,603,728 80.75 291,008,579
17 17 3,054,758 3,054,758 82.37 251,611,682
18 18 2,621,943 2,621,943 84.01 220,281,223
19 19 2,249,016 2,249,016 85.69 192,728,902
20 20 1,927,835 1,927,835 87.41 168,509,481
21 21 1,651,352 1,651,352 89.16 147,229,288
22 22 1,413,463 1,413,463 90.94 128,540,329
23 23 1,208,889 1,208,889 92.76 112,135,058
24 24 1,033,058 1,033,058 94.61 97,741,743
25 25 882,019 882,019 96.51 85,120,357
26 26 752,353 752,353 98.44 74,058,935
27 27 641,106 641,106 100.41 64,370,341
28 28 545,725 545,725 102.41 55,889,406
29 29 464,003 464,003 104.46 48,470,395
30 30 394,036 394,036 106.55 41,984,755
51,498,610 51,498,610 -
-
0%
FTP FTP GOV FTP CONT INVESTASI
TOTAL TANGIBEL INTANGIBEL
$ $ $
- - - 200000 0 200000
- - - 5200000 0 5200000
- - - 10604000 2080800 8523200
- - - 200000 0 200000
- - - 200000 0 200000
15,524,479 11,643,359 3,881,120 71866908.915 40069382 31797527.132
25,737,102 19,302,826 6,434,275 33784872.578 6756975 27027898.062
32,434,788 24,326,091 8,108,697 27568456.024 5513691 22054764.819
41,438,693 31,079,020 10,359,673 35149781.43 7029956 28119825.144
46,599,943 34,949,958 11,649,986 28682221.647 5736444 22945777.318
48,663,495 36,497,621 12,165,874 21941899.56 4388380 17553519.648
53,731,447 40,298,585 13,432,862 29840983.401 5968197 23872786.721
52,239,779 39,179,834 13,059,945 15218901.535 3043780 12175121.228
54,467,023 40,850,267 13,616,756 23284919.348 4656984 18627935.479
56,370,340 42,277,755 14,092,585 23750617.735 4750124 19000494.188
58,201,716 43,651,287 14,550,429 24225630.09 4845126 19380504.072
50,322,336 37,741,752 12,580,584 0 0 0
44,056,245 33,042,183 11,014,061 0 0 0
38,545,780 28,909,335 9,636,445 0 0 0
33,701,896 25,276,422 8,425,474 0 0 0
29,445,858 22,084,393 7,361,464 0 0 0
25,708,066 19,281,049 6,427,016 0 0 0
22,427,012 16,820,259 5,606,753 0 0 0
19,548,349 14,661,261 4,887,087 0 0 0
17,024,071 12,768,054 4,256,018 0 0 0
14,811,787 11,108,840 3,702,947 0 0 0
12,874,068 9,655,551 3,218,517 0 0 0
11,177,881 8,383,411 2,794,470 0 0 0
9,694,079 7,270,559 2,423,520 0 0 0
8,396,951 6,297,713 2,099,238 0 0 0
823,143,183 617,357,387 205,785,796 351719192.26 94839838 256879353.81
#DIV/0! 823,143,183 0 0 351719192.26
0 0 0
 BIAYA TANGIBEL
10000000 0.2
INCREMENTAL 0.02

NO THN EKSPLORASI
G AND G SEISMIK WELL EKSPLORASI TOTAL TANGIBEL

1 1 200000 0 0
2 2 200000 5000000 0 0
3 3 200000 1 10404000 2080800
4 4 200000 0 0
5 5 200000 0 0
6 6 0 0
7 7 0
8 8 0
9 9 0
10 10 0
11 11 0
12 12 0
13 13 0
14 14 0
15 15 0
16 16 0
17 17 0
18 18 0
19 19 0
20 20 0
21 21 0
22 22 0
23 23 0
24 24 0
25 25 0
26 26 0
27 27 0
28 28 0
29 29 0
30 30 0
1000000 5000000 1 10404000 2080800
INTANGIBEL BIAYA TANGIBEL INTANGIBEL
0.8 6000000 0.2 0.8
INCREMENTAL 0.02

EKSPLOITASI
INTANGIBEL WELL TOTAL TANGIBEL INTANGIBEL

0 0 0 0 0
0 0 0 0 0
8323200 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 6 39746908.9152 7949381.78304 31797527.13216
0 5 33784872.57792 6756974.5156 27027898.06234
0 4 27568456.0235827 5513691.2047 22054764.81887
0 5 35149781.430068 7029956.286 28119825.14405
0 4 28682221.6469355 5736444.3294 22945777.31755
0 3 21941899.5599056 4388379.912 17553519.64792
0 4 29840983.4014717 5968196.6803 23872786.72118
0 2 15218901.5347505 3043780.307 12175121.2278
0 3 23284919.3481683 4656983.8696 18627935.47853
0 3 23750617.7351317 4750123.547 19000494.18811
0 3 24225630.0898343 4845126.018 19380504.07187
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
8323200 42 303195192.262968 60639038.453 242556153.8104
10404000 303195192.263
SURFACE FACILITIES JUMLAH
TOTAL TANGIBEL INTANGIBEL TOTAL TANGIBEL INTANGIBEL
1 0
0 0 0 200000 0 200000
0 0 0 5200000 0 5200000
0 0 0 10604000 2080800 8523200
0 0 0 200000 0 200000
0 0 0 200000 0 200000
32120000 32120000 0 71866908.915 40069381.783 31797527.1322
0 0 0 33784872.578 6756974.51558 27027898.0623
0 0 0 27568456.024 5513691.20472 22054764.8189
0 0 0 35149781.43 7029956.28601 28119825.1441
0 0 0 28682221.647 5736444.32939 22945777.3175
0 0 0 21941899.56 4388379.91198 17553519.6479
0 0 0 29840983.401 5968196.68029 23872786.7212
0 0 0 15218901.535 3043780.30695 12175121.2278
0 0 0 23284919.348 4656983.86963 18627935.4785
0 0 0 23750617.735 4750123.54703 19000494.1881
0 0 0 24225630.09 4845126.01797 19380504.0719
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
32120000 32120000 0 351719192.26 94839838.4526 256879353.81
0 0 351719192.263
NO THN ASR FIX VARIABLE

1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
 LIHAT DI SHEET PIPE LINE *2 TES SEPARATOR KAPASITAS 1000
*1 SEPARATOR PRODUKSI KAPASITAS 10000

NO THN PIPE LINE MANIFOLD SEPARATOR SCRUBER

3 2

1 1
2 2
3 3
4 4
5 5
6 6 200000 450000 100000
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
0 200000 450000 100000
*SWEETNING 20000000 *KAPASITAS 10RB *KAPASITAS 5000
*DEHIDRATOR 5000000 *LOADING 3HR SEKALI

GAS PROSSESING STORAGE TANK FWKO PROSSESING WIP

3

25000000 150000 300000 2000000

25000000 150000 300000 2000000

*OIL KAPASITAS 10 RB *KAPASITAS 10MM
*AIR KAPASITAS 5 RB

POMPA KOMPRESOR POWER PLAN ALAT UKUR JUMLAH

4 2

400000 400000 3000000 120000 32120000

400000 400000 3000000 120000 32120000

TANGIBEL INTANGIBEL
1 0

0 0
0 0
0 0
0 0
0 0
32120000 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
32120000 0
BUKA BUKU PIPE LINE BAB 10 HAL 28 TABEL 11
DIKETIK DALAM EXCEL