PERHITUNGAN BIAYA PENGEBORAN SUMUR PRODUKSI MINYAK

DI WONOCOLO, KEDALAMAN 400 meter

NO
1
A
B
C
2
A

B.
C
D
E
3
A

B
C
1
2
3
4
D

E
F
G.

URAIAN
PERSIAPAN
Pembuatan Access
road
Pembuatan bak
lumpur dan Cellar
Mobilisasi & Rig up

SATUAN

VOLUME

well

Well

26,000,000.00

26,000,000.00

12,000,000.00

12,000,000.00
38,000,000.00

3,000,000.00

9,000,000.00

67

2,000,000.00

134,000,000.00

15
1
0.5
1

3,500,000.00
14,000,000.00
2,000,000.00
15,000,000.00

52,500,000.00
14,000,000.00
1,000,000.00
15,000,000.00
225,500,000.00

18
18

1,500,000.00
500,000.00

27,000,000.00
9,000,000.00

82
100
100
100
1

1,250,000.00
1,300,000.00
1,350,000.00
1,400,000.00
50,000,000.00

102,500,000.00
130,000,000.00
135,000,000.00
140,000,000.00
50,000,000.00

70,000,000.00

70,000,000.00

30,000,000.00

30,000,000.00

12,000,000.00

12,000,000.00

well
Jumlah 1

PENGADAAN MATERIAL
Casing 10 -SCH-40 - batang
@6m
Casing 6 -SCH-40 - batang
@6m
Bentonite
ton
Well Head 10
set
Semen
ton
Casing Hanger 7
set
Jumlah 2
OPERASIONAL
Drilling 12 : 0-18
m
0-18
meter
Cementing : 0-18 m
meter
Drilling 8 : 18400 m
18 -100
meter
100 - 200
meter
200-300
meter
300-400
meter
Run Logging (
well
Resistivity Shot&
Long,SP,Gammary
Perforasi & Instal
well
Casing
Sirkulasi Pembersihan
well
Rig Down &
Demobilisasi

well
Jumlah 3

JUMLAH (Rp)

705,500,000.00
969,000,000.00

Grand Total : 1+2+3

Pembayaran dilakukan dalam 4 tahap :
1 untuk mobilisasi dan persiapan
untuk pembelian material

HARGA SATUAN

38,000,000.00
225,500,000.00

operasional (30%)
2 prestasi ngebor 300 m (30%)
3 prestasi ngebor 400 m (30%)
dan logging
4 instalasi pipa casing (10%)
telah siap.
total

211,650,000.00
211,650,000.00
211,650,000.00
70,550,000
969,000,000.00