2021 3 3

2022 1 3
2023 1 1
3
3
3
 COST ESTIMATION

MUD COST
Composition Massa (ton) Price (USD)
Fresh Water 0 0
Barite 13.2358678235271 165
KCL 3.43200855254967 272
Strach 0.586031420073603 700
Total

CEMENT COST
Equipment Volume (sack) Volume (ton)
Semen 43.8247315002854 7.97610113305195
Bentonite 6.82336185588369 1.24185185777083

CASING COST
Casing GRADE/OD Weight(lbs)
Conductor H-40, 13 3/8 9600
Surface H-40, 9 5/8 19380
Production C-90, 7 32200

DRILLSTRING COST
Drillstring Length (joint) Weight(lbs)
Drill Pipe 5" X-95 23541.5075649597
Drill Collar 7" NC50 38676.1843211572

Trayek Ukuran IADC Code

Conductor - -
Surface 17 1/2 217
Intermediate 12 1/4
Production 8 1/2 227

RIG COST
Hp Price/Days Total
1099.16 20 21983.144608272

Link Pembelian
Cement
https://shopee.co.id/Garuda-Semen-50-Kg-i.1288182.12155250627?sp_atk=6ff9acef-880f-4ab7-a2b3-34bfbd5

Drill String
Drill Pipe 5" X-95 https://www.alibaba.com/product-detail/Prime-API-5dp-Grade
Drill Collar 7" NC50 https://www.alibaba.com/product-detail/Drill-Collar-Drill-Collar-

Bit
Tricone Bit https://www.alibaba.com/product-detail/API-New-17-1-2-IA
Tricone Bit 12 1/4 https://www.alibaba.com/product-detail/well-drilling-tool-12
Tricone Bit 8 1/2 https://www.alibaba.com/product-detail/8-1-2-Tricone-Drill-Bi
 Rig
Type RIG PDSI#04.3/N110-M https://pdsi.pertamina.com/bisni
 COST ESTIMATION

TOT
Cost No.
0 1
2183.91819088197 2
933.506326293511 3
410.221994051522 4
3527.646511227 5
6
DRILLING COST/SUMUR
COST PER FEET

Price (USD) Price (USD)

72.8 580.660162486182
100 124.185185777083
Total 704.845348263265

CASING COST
ton Price USD/ton Price (USD)
4.8 4,703 22574.4
9.69 14,110 136725.9
16.1 33,300 536130
Total 695430.3

ton Price USD/ton Price (USD)

11.7707537824799 790 9298.8954881591
19.3380921605786 1500 29007.1382408679
Total 38306.033729027

BIT COST
Bit Type Price/Bit Jumlah Bit
- - -
Tricone Bit 2222 1
 Tricone Bit 2200 1
Tricone Bit 1365 1
Total

f-880f-4ab7-a2b3-34bfbd521124&xptdk=6ff9acef-880f-4ab7-a2b3-34bfbd521124

etail/Prime-API-5dp-Grade-E75-X95_1600540419887.html?spm=a2700.galleryofferlist.normal_offer.d_title.e0446e12uY5lzn
tail/Drill-Collar-Drill-Collar-API-7_1600403103142.html?spm=a2700.galleryofferlist.normal_offer.d_title.29934fa0DlgxvE&s=p

t-detail/API-New-17-1-2-IADC537_62159398208.html?spm=a2700.galleryofferlist.normal_offer.d_title.77b3530cZrdHp0
-detail/well-drilling-tool-12-1-4_1600629376070.html?spm=a2700.galleryofferlist.normal_offer.d_image.35f55045h8lRo2
etail/8-1-2-Tricone-Drill-Bits_1600560304984.html?spm=a2700.galleryofferlist.normal_offer.d_title.7f8b3b0dWb0o63&s=p
/pdsi.pertamina.com/bisnis-kami/rental-rig-42rig
TOTAL DRILLING COST
Keterangan Cost, USD
Mud Cost 3527.6
Cement Cost 704.8
Casing Cost 695430.3
Drillstring Cost 38306.0
Bit Cost 5787.0
Rig Cost 21983.1
765739
546.956407283421

Price (USD) Keterangan

- Hammer
2222 Bor, Semen
2200 Bor, Semen
1365 Bor, Semen
5787 USD
BASECASE

PRODUCTION FACILITIES (EXISTING) ID

STJ 1 KE HEADER 3.84
STJ 2 KE HEADER 3.84
STJ 3 KE HEADER 3.84
MANIFOLD KE SEPARATOR 3.84
SEPARATOR KE GAS SCRUBBER 3.334
SEPARATOR KE FWKO 3.334
SEPARATOR KE WATER SINK 3.334
GAS SCRUBBER KE GAS SINK 3.334
GAS SCRUBBER KE FWKO 3.334
FWKO KE OIL SINK 3.334
FWKO KE WATER SINK 3.334

SKENARIO 1

PRODUCTION FACILITIES (EXISTING) ID

STJ 1 KE HEADER 3.84
STJ 2 KE HEADER 3.84
STJ 3 KE HEADER 3.84
INF-1 KE MANIFOLD 3.84
INF-2 KE MANIFOLD 3.84
MANIFOLD KE SEPARATOR 3.84
SEPARATOR KE GAS SCRUBBER 3.334
SEPARATOR KE FWKO 3.334
SEPARATOR KE WATER SINK 3.334
GAS SCRUBBER KE GAS SINK 3.334
GAS SCRUBBER KE FWKO 3.334
FWKO KE OIL SINK 3.334
FWKO KE WATER SINK 3.334
SKENARIO 2

PRODUCTION FACILITIES (EXISTING) ID

STJ 1 KE HEADER 3.84
STJ 2 KE HEADER 3.84
STJ 3 KE HEADER 3.84
MANIFOLD KE SEPARATOR 3.84
WF-1 KE MANIFOLD 3.84
WF-2 KE MANIFOLD 3.84
SEPARATOR KE GAS SCRUBBER 3.334
SEPARATOR KE FWKO 3.334
SEPARATOR KE WATER SINK 3.334
GAS SCRUBBER KE GAS SINK 3.334
GAS SCRUBBER KE FWKO 3.334
FWKO KE OIL SINK 3.334
FWKO KE WATER SINK 3.334

SKENARIO 3

PRODUCTION FACILITIES (EXISTING) ID

STJ 1 KE HEADER 3.84
STJ 2 KE HEADER 3.84
STJ 3 KE HEADER 3.84
PM-1 KE MANIFOLD 3.84
PM-2 KE MANIFOLD 3.84
MANIFOLD KE SEPARATOR 3.84
SEPARATOR KE GAS SCRUBBER 3.334
SEPARATOR KE FWKO 3.334
SEPARATOR KE WATER SINK 3.334
GAS SCRUBBER KE GAS SINK 3.334
GAS SCRUBBER KE FWKO 3.334
FWKO KE OIL SINK 3.334
FWKO KE WATER SINK 3.334

web oil storage https://www.matche.com/equipc

https://www.alibaba.com/product-detail/Gas-Scrubber-Flue-Gas-Desulfurization-E
https://www.alibaba.com/product-detail/Hot-sale-mounted-Gas-liquid-separator

https://apimeivalve.en.made-in-china.com/product/pCSxZFAGLdkl/China-Competi
https://www.alibaba.com/product-detail/Oil-and-gas-horizontal-KO-drum_60730

https://www.alibaba.com/product-detail/Storage-Tank-Oil-Water-Large-Stainless_
 COST FLOW LINE
OD SCHEDULE JARAK (FT)
4 5S 814
4 5S 853
4 5S 920
4 5S 14250
3.5 5S 336.9183
3.5 5S 276.2012
3.5 5S 620
3.5 5S 300
3.5 5S 193
3.5 5S 340
3.5 5S 381

COST FLOW LINE

OD SCHEDULE JARAK (FT)
4 5S 814
4 5S 853
4 5S 920
4 5S 2874.01
4 5S 2036.459
4 5S 14250
3.5 5S 336.9183
3.5 5S 276.2012
3.5 5S 620
3.5 5S 300
3.5 5S 193
3.5 5S 340
3.5 5S 381
 COST FLOW LINE
OD SCHEDULE JARAK (FT)
4 5S 814
4 5S 853
4 5S 920
4 5S 14250
4 5S 1670.66
4 5S 1735.52
3.5 5S 336.9183
3.5 5S 276.2012
3.5 5S 620
3.5 5S 300
3.5 5S 193
3.5 5S 340
3.5 5S 381

COST FLOW LINE

OD SCHEDULE JARAK (FT)
4 5S 814
4 5S 853
4 5S 920
4 5S 2198.98
4 5S 2133.24
4 5S 14250
3.5 5S 336.9183
3.5 5S 276.2012
3.5 5S 620
3.5 5S 300
3.5 5S 193
3.5 5S 340
3.5 5S 381

matche.com/equipcost/Tank.html
as-Desulfurization-Exhaust_1600529022602.html?spm=a2700.galleryofferlist.normal_offer.d_title.258a55
as-liquid-separator_62150117292.html?spm=a2700.galleryofferlist.normal_offer.d_title.2308792dFts9Ui

Ldkl/China-Competitive-Price-API-16c-20000psi-3000psi-5000psi-10000psi-15000psi-Choke-Manifold-for-
al-KO-drum_60730677766.html?spm=a2700.galleryofferlist.normal_offer.d_title.66701fc91vxWfl

ter-Large-Stainless_60649753474.html?spm=a2700.galleryofferlist.normal_offer.d_title.33684dbevijfKc&
 COST ESTIMATION

CONV. MILES PRICE

0.15416666666667 USD 35,173.00
0.16155303030303 USD 35,173.00
0.17424242424242 USD 35,173.00
2.69886363636364 USD 35,173.00
0.06381028409091 USD 42,208.00
0.05231083333333 USD 42,208.00
0.11742424242424 USD 42,208.00
0.05681818181818 USD 42,208.00
0.03655303030303 USD 42,208.00
0.06439393939394 USD 42,208.00
0.07215909090909 USD 42,208.00
TOTAL

CONV. MILES PRICE

0.15416666666667 USD 35,173.00
0.16155303030303 USD 35,173.00
0.17424242424242 USD 35,173.00
0.54432007575758 USD 35,173.00
0.38569299242424 USD 35,173.00
2.69886363636364 USD 35,173.00
0.06381028409091 USD 42,208.00
0.05231083333333 USD 42,208.00
0.11742424242424 USD 42,208.00
0.05681818181818 USD 42,208.00
0.03655303030303 USD 42,208.00
0.06439393939394 USD 42,208.00
0.07215909090909 USD 42,208.00
TOTAL
 CONV. MILES PRICE
0.15416666666667 USD 35,173.00
0.16155303030303 USD 35,173.00
0.17424242424242 USD 35,173.00
2.69886363636364 USD 35,173.00
0.31641287878788 USD 35,173.00
0.32869696969697 USD 35,173.00
0.06381028409091 USD 42,208.00
0.05231083333333 USD 42,208.00
0.11742424242424 USD 42,208.00
0.05681818181818 USD 42,208.00
0.03655303030303 USD 42,208.00
0.06439393939394 USD 42,208.00
0.07215909090909 USD 42,208.00
TOTAL

CONV. MILES PRICE

0.15416666666667 USD 35,173.00
0.16155303030303 USD 35,173.00
0.17424242424242 USD 35,173.00
0.41647348484848 USD 35,173.00
0.40402272727273 USD 35,173.00
2.69886363636364 USD 35,173.00
0.06381028409091 USD 42,208.00
0.05231083333333 USD 42,208.00
0.11742424242424 USD 42,208.00
0.05681818181818 USD 42,208.00
0.03655303030303 USD 42,208.00
0.06439393939394 USD 42,208.00
0.07215909090909 USD 42,208.00
TOTAL
ormal_offer.d_title.258a553dlB8J8k&s=p
er.d_title.2308792dFts9Ui

00psi-Choke-Manifold-for-Oilfield.html
e.66701fc91vxWfl

er.d_title.33684dbevijfKc&s=p
MATION

TOTAL COST
USD 5,422.50
USD 5,682.30
USD 6,128.63
USD 94,927.13
USD 2,693.30
USD 2,207.94
USD 4,956.24
USD 2,398.18
USD 1,542.83
USD 2,717.94
USD 3,045.69
USD 131,722.69

TOTAL COST
USD 5,422.50
USD 5,682.30
USD 6,128.63
USD 19,145.37
USD 13,565.98
USD 94,927.13
USD 2,693.30
USD 2,207.94
USD 4,956.24
USD 2,398.18
USD 1,542.83
USD 2,717.94
USD 3,045.69
USD 164,434.04
 TOTAL COST
USD 5,422.50
USD 5,682.30
USD 6,128.63
USD 94,927.13
USD 11,129.19
USD 11,561.26
USD 2,693.30
USD 2,207.94
USD 4,956.24
USD 2,398.18
USD 1,542.83
USD 2,717.94
USD 3,045.69
USD 154,413.14

TOTAL COST
USD 5,422.50
USD 5,682.30
USD 6,128.63
USD 14,648.62
USD 14,210.69
USD 94,927.13
USD 2,693.30
USD 2,207.94
USD 4,956.24
USD 2,398.18
USD 1,542.83
USD 2,717.94
USD 3,045.69
USD 160,582.01
https://www.alibaba.com/product-detail/Pump-High-Capacity-Double-Suction-Agricultural_600
3 fasa
 TOTAL COST PRODUKSI
No. Keterangan
1 Flowline Basecase
2 Flowline Skenario 1
3 Flowline Skenario 2
4 Flowline Skenario 3
5 Manifold
6 Separator
7 FWKO
8 Oil Storage Tank
9 Water Tank
10 Gas Scrubber
11 Gas Dehydrator
12 Gas Sweetening
13 Flare
14 Heater Treater
15 Water Treatment
16 Injection Pump
17 ESP
Total

MANIFO
Manifold Type Working Press.
psia
API 16c < 15000
 TREATMENT SYSTEM C
Total Capacity
Production Facilities
bbl
Separator 250
FWKO 250
Oil Storage Tank 250
Water Tank 250
Gas Scrubber 2000
Gas Dehydrator -
Gas Sweetening -
Flare -
Heater Treater -
Water Treatment -
Injection Pump -
ESP -
gh-Capacity-Double-Suction-Agricultural_60099930561.html?spm=a2700.galleryofferlist.normal_offer.d_ti
https://www.alibaba.com/product-detail/Three-3-phase-separator-in-oil_1600133427809.html?
 Cost, USD
131722.7
164434.0
154413.1
160582.0 584534.0
40000.0 574513.1
100000 580682.0
35000
143900
4000
1200
1200
1200
3000
20000
9000
11600
50000
1031251.9

MANIFOLD SYSTEM COST

Working Temp. Working Manifold
C degree For low/high press
up to 121 4
TREATMENT SYSTEM COST
Price
Unit
per unit
1 100000
1 35000
1 143900
1 4000
1 1200
1 1200
1 1200
1 3000
1 20000
1 9000
2 5800
5 10000
Total
 https://www.alibaba.com/product-detail/Oil-Factory-Pric

offerlist.normal_offer.d_title.2c242de60Znasa&s=p
il_1600133427809.html?spm=a2700.details.0.0.2abb4757Fl5LXk
 Price TOTAL COST
per set $US
10000 40000
Total 40000
TOTAL COST
$US
100000
35000
143900
4000
1200
1200
1200
3000
20000
9000
11600
50000
380100
aba.com/product-detail/Oil-Factory-Price-Industrial-Horizontal-Gas_1600387380321.html?spm=a2700.77
https://www.alibaba.com/product-detail/Gas-Flare-Biogas-Torch-Landfill-Gas_1600499184042.h

https://www.alibaba.com/product-detail/Water-Treatment-Machine
21.html?spm=a2700.7735675.normal_offer.d_image.d1903de8GIGWSl&s=p
-Gas_1600499184042.html?spm=a2700.galleryofferlist.topad_classic.d_image.42e27c2dpfrNlM

ter-Treatment-Machine-Domestic-Sewage-Water_1600426261319.html?spm=a2700.galleryofferlist.norm
2dpfrNlM

alleryofferlist.normal_offer.d_image.313d520bpkFaw9&s=p
 COS

Plugging Well Cost

Category Price (USD) Quantity Unit
Cement 72.8 2.68434832711751 ton
Bentonite 100 0.53617506316096 ton
Mud (Barite) 165.00 3.6464435918256 ton
Bridge Plug 500 3 unit
Cementing Unit 4153 3 days
CBL Run 91000 1 set
Total

RIG COST
Hp Price/Days Total, USD/day Quantity, Day
283 20 5656.26531630021 7

Pekerja
Category Quantity Unit Price (USD)
Supervisor 1 Person 5000
Mud Eng 2 Person 3000
Cement Eng 2 Person 3000
Staff Pengurusan Dokumen 2 Person 1000
Total

Biaya Pembongkaran
Fasilitas Unit Unit Price, USD Quantity
Pipa Penyalur Set 5 1000
 Stasiun Pengumpul Set 5000 1
Tangki dan Asesoris Set 5000 1
Terminal Set 5000 1
Kabel Power dan Kontrol Set 5000 1
Fasilitas Penunjang Set 3000 1
Fasilitas Lain-Lain Set 1000 1
Total

Biaya transportasi 5000 USD

Biaya Penyimpanan 15000 USD
Biaya Restorasi 5000 USD

TOTAL BIAYA ASR 218403.55847128 USD

TOTAL ASR & CSR COST

No. Keterangan Cost, USD
1 ASR Cost 218403.558471283
2 CSR Cost 235196
Total 453599.558471283
 COST ESTIMATION

Total Cost (USD)
195.420558214155
53.617506316096
601.663192651224
1500
12459
91000
105809.701257181
CSR COST
No. Alokasi
1 Bidang Kesehatan
2 Bidang Pendidikan
3 Bidang Ekonomi
4 Bidang Infrastruktur
5 HSE
Total
CONTOH PROKER CSR HSE

Total, USD
39593.8572141015

Total Cost (USD)

5000
6000
6000
2000 Contoh Dana CSR HSE
19000

Total, USD 235196.23

5000
 5000
5000
5000
5000
3000
1000
29000
 https://www.alibaba.com/product-detail/composite-Cement-Retainer_62024209207.html?spm

OST
USD
47039
47039
47039
47039
47040
235196

USD
etainer_62024209207.html?spm=a2700.galleryofferlist.normal_offer.d_title.39203c41XefULi
No. Uraian Material Spesifikasi

Conductor casing 16" , K-55

1 Casing Surface casing 10 3/4" , K-55
Production casing 7" , K-55
2 Drill Pipe 3 1/2", S-135, NC46-II
3 Drill Collar 7 1/2", NC46
Tricone Bit 11 5/8"
Tricone Bit 8 1/2"
3 Barite
3 KCL
Mud
CaCO3
4 XCD
5 Semen
Bentonite
Cement CMHEC
CaCl2
6 Flakes

No. Uraian Peralatan Spesifikasi

1 Prime mover
Wellhead Xmas Tree
Separator 3 Fasa
Oil Tank
Water Tank
Gas Scrubber
2 Production Facilities FWKO
junction
Manifold
Flare Pit
Flowline
Heat Exchanger

No. Uraian Pekerjaan

1 ESP Pump
2 Rig
3 Cementing Unit
No. Uraian Jabatan Kualifikasi

1 Driller (WNI) STM/SMA

2 Assistant Driller (WNI) STM/SMA
3 Pumpman (WNI) STM/SMA
4 Derrickman (WNI) STM/SMA
5 Roughneck (WNI) STM/SMA

No. Uraian

1 Rig Manager (WNA)

2 Opeartion Engineer (WNI)
3 OIM - Offshore Installation Manager (WNA)
4 HSE - Safety Mgr (WNI)
5 Maintenance Supervisor (WNI)

No. Uraian Pekerjaan

1 Well Logging
2 Transportation

Keterangan
Asumsi
Dari Web
Berdasarkan referensi yang digunakan
Berdasarkan perhitungan
 TKDN BTZ
MATERIAL TERPAKAI

Pemasok / Negara Asal TKDN (%) Jumlah

PT. HUNTING ENERGY ASIA 44.70% 13

CT Advance Technology, PT 16.20% 17
ARTAS ENERGI PETROGAS 31.96% 21
PT. Pipa Mas Putih 0% 20
Import 0% 62
Import 0% 1
Import 0% 1
PT. Unichemcandi Indonesia 34.47% 26.291350695
PT. Anaya Global Indonesia 28.14% 6.9051968385
PT. Unichemcandi Indonesia 89.79% 5.8051968385
Import 0.00% 1.2206389659
PT. Solusi Bangun Indonesia Tbk, PT 89.85% 10.478534587
PT. Clariant Adsorbents Indonesia 48.20% 2.23489349
import 0.00%
PT. Anaya Global Indonesia 30.73%
OBM DRILCHEM Tbk, PT 99.69%
85.62%

PERALATAN TERPASANG

Pemasok / Negara Asal Jumlah Satuan/ Durasi

Import 3 1
PT FMC Santana Petroleum Equipment Indonesia 1 1
Tri Mulia Gemilang 1 1
Import 1 1
Import 1 1
Promatcon Tepat Guna, PT 1 1
Promatcon Tepat Guna, PT 1 1
Import 1
Import 1
Artas Energi Petrogas, PT 1
Artas Energi Petrogas, PT
Import 1 1

ALAT KERJA
Kepemilikan Alat Kerja
Dimiliki (Dalam
Spesifikasi / Pemasok
Dibuat (LN/DN) Negeri/Nasiona
l)
Import LN Asing
PDSI DN Dalam negeri
Import LN Import
 KONSTRUKSI - FABRIKASI

Warga negara Jumlah Orang Durasi / Satuan

WNI 1 336
WNI 1 336
WNA 1 336
WNA 1 336
WNA 1 336

KONSULTAN

Kualifikasi Warga Negara Jumlah Orang

S1 WNA 1
S1 WNI 1
S1 WNA 1
S1 WNI 1
S1 WNI 1

JASA UMUM
Negara Asal /
Spesifikasi Kepemilikan / Warga Jumlah
Negara
PT. ELNUSA Tbk 3
Impor 1
 TKDN BTZ
ATERIAL TERPAKAI
BIAYA SATUAN (US$)
Satuan Biaya (US$) Material
LN DN
1 ton 4,703 2,601 2,102
1 ton 14,110 11,824 2,286
1 ton 33,300 22,657 10,643
1 ton 790 790 -
1 ton 1,500 1,500 -
1 unit 2,200 2,200 -
1 unit 1,365 1,365 -
1 ton 165 108 57
1 ton 272 195 77

1 ton 700 700 -

1 ton 72.8 7 65
1 ton 100 52 48

SUB TOTAL

ALATAN TERPASANG
BIAYA SATUAN (US$)
Biaya
Satuan/ Durasi TKDN (%) Peralatan
(US$)
LN DN
set 31500 0% 31,500 -
unit 10,000 15% 8,530 1,470
unit 100,000 42% 58,480 41,520
unit 35,000 0% 35,000 -
unit 143,900 0% 143,900 -
unit 4,000 31% 2,774 1,226
unit 1,200 34% 789 411
0%
0%
45%
45%
unit 5,800 0% 5,800 -
105% SUB TOTAL

ALAT KERJA
Alat Kerja Jumlah
Nilai Depresiasi /
Alat Durasi / Satuan
TKDN (%) Sewa Alat (US$)
Kerja
0.00% 5 1 unit 10,000
100% 1 18 days 27,200
0% 2 13 days 200,000
33.33% SUB TOTAL
 Biaya (US$)
TKDN
Durasi / Satuan Upah (US$)
(%) KDN KLN
mths 100% 1,000 336,000.00 -
mths 100% 500 168,000.00 -
mths 0% 450 - 151,200.00
mths 0% 400 - 134,400.00
mths 0% 300 - 100,800.00
40% SUB TOTAL 504,000.00 386,400.00

N
Biaya (US$)
Harga Satuan Upah
Durasi / Satuan TKDN (%)
(US$) KDN
120 mths 0% 10,000 -
120 mths 100% 5,000 600,000
120 mths 0% 11,000 -
120 mths 100% 6,000 720,000
120 mths 100% 5,000 600,000
60% SUB TOTAL 1,920,000

JASA UMUM
BIAYA SATUAN (US$)
Durasi / Satuan Biaya (US$) TKDN (%) Material/Upah/Alat Kerja/Non Upah
LN
1 days 15,000 60% 6,000.00
30,000 0% 30,000.00
30% SUB TOTAL
 Biaya (US$)
KDN KLN TOTAL
27,329 33,810 61,139
38,859 201,011 239,870
223,496 475,804 699,300
- 15,800 15,800
- 93,000 93,000
- 2,200 2,200
- 1,365 1,365
1,495 2,843 4,338
529 1,350 1,878

- 854 854.4
685 77 762.8
108 116 223.5

292,501 828,230 1,120,731

Biaya (US$)
KDN KLN TOTAL
- 94,500 94,500
1,470 8,530 10,000
41,520 58,480 100,000
- 35,000 35,000
- 143,900 143,900
1,226 2,774 4,000
411 789 1,200

- 5,800 5,800
1,636 349,774 394,400

Biaya (US$)
KDN KLN TOTAL
- 50,000 50,000
489,600 - 489,600
- 5,200,000 5,200,000
489,600 5,250,000 5,739,600
 (US$)
TOTAL
336,000.00
168,000.00
151,200.00
134,400.00
100,800.00
890,400.00

Biaya (US$)
KLN TOTAL
1,200,000 1,200,000
- 600,000
1,320,000 1,320,000
- 720,000
- 600,000
2,520,000 4,440,000

BIAYA SATUAN (US$) Biaya (US$)

l/Upah/Alat Kerja/Non Upah
KDN KLN TOTAL
DN
9,000.00 27,000.00 18,000.00 45,000.00
- 30,000.00 30,000.00 60,000.00
SUB TOTAL 57,000.00 48,000.00 105,000.00
No Description TKDN Total (%)
1 Drilling 85.62%
2 Production Facilities 105.34%
3 Alat Kerja 33.33%
4 Konstruksi 40.00%
5 Konsultan 60.00%
6 Jasa Umum 30%
Rata-rata 64.86%