Waktu Proyek : 24 tahun

Harga minyak : 85 US$/Bbl

Bagian Negara (Before Tax) : 33 %
Bagian Kontraktor (Before Tax) : 67 %
DMO : 25 %
DMO Fee : 25 %
FTP : 10 % ( tidak dibagi dengan kontraktor)
Metode Depresiasi : Straigline (Selama 5 Tahun)
Pajak (Tax) : 44%
Discount Rate : 10 %
Biaya yang dikeluarkan (US$)
Waktu proyek 24 tahun
Harga minyak 85 US$/Bbl
Bagian Negara (Before Tax) 33 %
Bagian kontraktor (Before Tax) 67%
DMO 25%
DMO free 25%
FTP 10% (Tidak dibagi dengan kontraktor)
Metode Depresiasi Straightline (selama 5 tahun)
Pajak (Tax) 44%
Discount Rate 10%

1. Capital
A. Pemboran
1. Infill Vertikal Drilling :1,888,648 US$/sumur (30%)
2. Infill Horizontal Drilling : 2,100,000 US$/sumur (30%)
3. Infill Multilateral 2 Arah Drilling : 2,550,000 US$/sumur (30%)
4. Infill Multilateral 2 Arah Drilling : 2,700,000 US$/sumur (30%)
5. Biaya Multilateral 2 Arah : 700,000 US$/sumur (30%)
6. Biaya Multilateral 4 Arah : 900,000 US$/sumur (30%)
7. Abandont and side Restoration : 100,000 US$/sumur (30%)
B. Fasilitas Produksi
1. Water Tank : 16,000 US$/Unit (30%)
2. Oil Tank : 20,000 US$/Unit (30%)
3. Pipe Line : 850,000 US$/Unit (30%)
4. Manifold : 9,000 US$/Unit (30%)
5. Flare Header : 5,000 US$/Unit (30%)
6. Flare Stack : 8,000 US$/Unit (30%)
7. FKO Drum : 15,000 US$/Unit (30%)
8. Generator : 20,000 US$/Unit (30%)
9. Boster Pump : 12,000 US$/Unit (30%)
10. Water Punp : 5,000 US$/Unit (30%)
203
11. Water Treatment : 50,000 US$/Unit (30%)
12. Separator Test : 100,000 US$/Unit (30%)
13. Manifold : 10,000 US$/Unit (30%)
14. Separator Production : 31,000 US$/Unit (30%)
15. CCR : 180,000 US$/Unit (30%)
16. Metering : 50,000 US$/Unit (30%)
17. Gas Scrubber : 30,000 US$/Unit (30%)
18. FWKO : 30,000 US$/Unit (30%)
19. Oil skimmer : 25,000 US$/Unit (30%)
20. Equipment for Injection Gas : 100,000 US$/Unit (30%)
21. Equipment for Injection Water : 100,000 US$/Unit (30%)
Infill Vertikal Drilling 16,000 US$/Unit (30%)
Oil tank 20,000 US$/Unit (30%)
Pipe Line 850,000 US$/Unit (30%)
Manifold 9,000 US$/Unit (30%)
Flare Header 5,000 US$/Unit (30%)
Flare Stack 8,000 US$/Unit (30%)
FKO Drum 15,000 US$/Unit (30%)
Generator 20,000 US$/Unit (30%)
Boster Pump 12,000 US$/Unit (30%)
Water Punp 5,000 US$/Unit (30%)
Water Treatment 50,000 US$/Unit (30%)
Separator Test 100,000 US$/Unit (30%)
Manifold 10,000 US$/Unit (30%)
Separator Production 31,000 US$/Unit (30%)
CCR 180,000 US$/Unit (30%)
Metering 50,000 US$/Unit (30%)
Gas Scrubber 30,000 US$/Unit (30%)
FWKO 30,000 US$/Unit (30%)
Oil skimmer 25,000 US$/Unit (30%)
Equipment for Injection Gas 100,000 US$/Unit (30%)
Equipment for Injection Water 100,000 US$/Unit (30%)

2. Non capital
A. Pemboran
2. Infill Vertikal Drilling : 1,888,648 US$/sumur (70%)
3. Infill Horizontal Drilling : 2,100,000 US$/sumur (70%)
4. Infill Multilateral 2 Arah Drilling : 2,550,000 US$/sumur (70%)
5. Infill Multilateral 2 Arah Drilling : 2,700,000 US$/sumur (70%)
6. Biaya Multilateral 2 Arah : 700,000 US$/sumur (70%)
7. Biaya Multilateral 4 Arah : 900,000 US$/sumur (70%)
8. Abandont and side Restoration : 100,000 US$/sumur (70%)
B. Fasilitas Produksi
1. Water Tank : 16,000 US$/Unit (70%)
2. Oil Tank : 20,000 US$/Unit (70%)
3. Pipe Line : 850,000 US$/Unit (70%)
4. Manifold : 9,000 US$/Unit (70%)
5. Flare Header : 5,000 US$/Unit (70%)
6. Flare Stack : 8,000 US$/Unit (70%)
7. FKO Drum : 15,000 US$/Unit (70%)
8. Generator : 20,000 US$/Unit (70%)
9. Boster Pump : 12,000 US$/Unit (70%)
10. Water Punp : 5,000 US$/Unit (70%)
204
11. Water Treatment : 50,000 US$/Unit (70%)
12. Separator Test : 100,000 US$/Unit (70%)
13. Manifold : 7,000 US$/Unit (70%)
14. Separator Production : 31,000 US$/Unit (70%)
15. CCR : 200,000 US$/Unit (70%)
16. Metering : 50,000 US$/Unit (70%)
17. Gas Scrubber : 30,000 US$/Unit (70%)
18. FWKO : 30,000 US$/Unit (30%)
19. Oil skimmer : 25,000 US$/Unit (30%)
20. Equipment for Injection Gas : 100,000 US$/Unit (70%)
21. Equipment for Injection Water : 100,000 US$/Unit (70%)
22. Well Test Analisys : 5,000 US$/sumur (70%)
23. Core analysis : 6,000 US$/sumur (70%)
Infill Vertikal Drilling
Abandont and side Restoration
Water Tank
Oil Tank
Pipe Line
Manifold
Flare Header
Flare Stack
FKO Drum
Generator
Boster Pump
Water Punp
Water Treatment
Separator Test
Manifold
Separator Production
CCR

B. Operating Cost
1. Lifting Cost : 6 US$/Bbl
2. Water treatment cost : 0.1 US$/Bbl
3. Well Service : 5,000 US$/ sumur
C. General and Administration : 500,000 US$/ years