Ps (initial) T GOR Water Cut PI

Well
psi F scf/STB % STB/d/psi
A-1 1200 159 250 0 17.36
A-2 1200 159 250 0 5.43
A-3 1200 159 250 0 16.2
A-4 1200 159 250 0 7.67

B-1 1500 204 400 10 8.7

B-2 1500 204 400 10 3.98
B-3 1500 204 400 10 5.27
B-4 1500 204 400 10 2.67

C-1 1400 191 500 5 5.02

C-2 1400 191 500 5 2.89
C-3 1400 191 500 5 2.71
Depth Tubing P outlet P min
ft ID psi psi
1250 2.441 248
1250 1.867 280
1250 2.548 260
1250 1.995 250

1600 2.441 300

1600 1.995 350 30 % Ps intial
1600 2.091 300
1600 1.785 350

1500 1.995 270

1500 1.785 320
1500 1.613 300
 A-1
Stock-tank Liquid
Pressure at NA Stock-tank Oil at Pressure at NA
at NA point
point (psia) NA point (STB/d) point (psia)
(STB/d)
0.10 1199.99 0.10 1199.99
115.49 1193.33 115.49 1193.33
401.32 1176.68 401.32 1176.68
687.16 1159.82 687.16 1159.82
1258.82 1125.43 1258.82 1125.43
1830.49 1090.08 1830.49 1090.08
2402.16 1053.70 2402.16 1053.70
2973.83 1016.18 2973.83 1016.18
3545.50 977.42 3545.50 977.42
4688.83 895.58 4688.83 895.58
5832.17 806.78 5832.17 806.78
6975.51 708.84 6975.51 708.84
8118.84 598.18 8118.84 598.18
9262.18 468.02 9262.18 468.02
9833.85 391.33 9833.85 391.33
10405.51 301.81 10405.51 301.81
10977.18 189.44 10977.18 189.44
11263.02 116.01 11263.02 116.01
11405.93 70.31 11405.93 70.31
11548.85 12.20 11548.85 12.20
40.87

2452800
 A-2
Stock-tank Gas
Pressure at NA Stock-tank Oil at Pressure at NA
at NA point
point (psia) NA point (STB/d) point (psia)
(mmscf/d)
0.00 1199.99 0.10 1199.98
0.03 1193.33 36.12 1193.33
0.10 1176.68 125.53 1176.68
0.17 1159.82 214.94 1159.82
0.31 1125.43 393.75 1125.43
0.46 1090.08 572.56 1090.08
0.60 1053.70 751.37 1053.70
0.74 1016.18 930.18 1016.18
0.89 977.42 1108.99 977.42
1.17 895.58 1466.62 895.58
1.46 806.78 1824.24 806.78
1.74 708.84 2181.86 708.83
2.03 598.18 2539.49 598.18
2.32 468.02 2897.11 468.02
2.46 391.33 3075.92 391.33
2.60 301.81 3254.73 301.80
2.74 189.44 3433.54 189.43
2.82 116.01 3522.95 116.00
2.85 70.31 3567.6514 70.2946
2.89 12.20 3612.3543 12.1781
A-2 A-3
Stock-tank Gas
Pressure at NA Stock-tank Oil at Pressure at NA
at NA point
point (psia) NA point (STB/d) point (psia)
(mmscf/d)
0.00 1199.98 0.10 1199.99
0.01 1193.33 107.77 1193.33
0.03 1176.68 374.52 1176.68
0.05 1159.82 641.26 1159.82
0.10 1125.43 1174.74 1125.43
0.14 1090.08 1708.22 1090.08
0.19 1053.70 2241.71 1053.70
0.23 1016.18 2775.19 1016.18
0.28 977.42 3308.67 977.41
0.37 895.59 4375.64 895.57
0.46 806.78 5442.61 806.76
0.55 708.84 6509.57 708.82
0.63 598.19 7576.54 598.16
0.72 468.03 8643.51 467.99
0.77 391.34 9176.99 391.30
0.81 301.82 9710.47 301.76
0.86 189.45 10243.96 189.37
0.88 116.03 10510.70 115.93
0.89 70.33 10644.0701 70.2006
0.90 12.22 10777.441 12.0489
A-3 A-4
Stock-tank Gas
Pressure at NA Stock-tank Oil at Pressure at NA
at NA point
point (psia) NA point (STB/d) point (psia)
(mmscf/d)
0.00 1199.99 0.10 1199.99
0.03 1193.33 51.03 1193.33
0.09 1176.68 177.32 1176.68
0.16 1159.82 303.61 1159.82
0.29 1125.43 556.19 1125.43
0.43 1090.08 808.77 1090.08
0.56 1053.70 1061.35 1053.70
0.69 1016.18 1313.93 1016.18
0.83 977.41 1566.52 977.41
1.09 895.58 2071.68 895.57
1.36 806.77 2576.84 806.76
1.63 708.82 3082.00 708.82
1.89 598.16 3587.17 598.16
2.16 468.00 4092.33 467.99
2.29 391.30 4344.91 391.29
2.43 301.77 4597.49 301.76
2.56 189.38 4850.08 189.37
2.63 115.94 4976.37 115.92
2.66 70.22 5039.51 70.20
2.69 12.07 5102.66 12.04
A-4
Stock-tank Gas
Pressure at NA
at NA point
point (psia)
(mmscf/d)
0.00 1199.99
0.01 1193.33
0.04 1176.68
0.08 1159.82
0.14 1125.43
0.20 1090.08
0.27 1053.70
0.33 1016.18
0.39 977.41
0.52 895.57
0.64 806.76
0.77 708.82
0.90 598.16
1.02 467.99
1.09 391.29
1.15 301.76
1.21 189.37
1.24 115.92
1.26 70.20
1.28 12.04
 B-1
Stock-tank Liquid at Pressure at NA point Stock-tank Oil at NA
NA point (STB/d) (psia) point (STB/d)
0.1 1499.9886 0.09
72.3421 1491.6643 65.1139
251.3886 1470.8531 226.2707
430.4352 1449.7774 387.4275
788.5284 1406.7904 709.7411
1146.6215 1362.6117 1032.0547
1504.7147 1317.1365 1354.3683
1862.8079 1270.2433 1676.682
2220.901 1221.7906 1998.9956
2937.0873 1119.5077 2643.6228
3653.2737 1008.5093 3288.2501
4369.46 886.0955 3932.8773
5085.6463 747.7948 4577.5045
5801.8326 585.1224 5222.1318
6159.9258 489.2791 5544.4454
6518.0189 377.4022 5866.759
6876.1121 236.9985 6189.0726
7055.1587 145.2781 6350.2295
7144.682 88.2034 6430.8079
7234.2053 15.6835 6511.3863
B-1
Pressure at NA point Stock-tank Gas at NA Pressure at NA point
(psia) point (mmscf/d) (psia)
1499.9886 0.000036 1499.9886
1491.6635 0.02604556 1491.6635
1470.8504 0.09050828 1470.8504
1449.7727 0.154971 1449.7727
1406.7815 0.28389644 1406.7815
1362.5985 0.41282188 1362.5985
1317.1185 0.54174732 1317.1185
1270.2204 0.6706728 1270.2204
1221.7623 0.79959824 1221.7623
1119.4674 1.05744912 1119.4674
1008.4545 1.31530004 1008.4545
886.0225 1.57315092 886.0225
747.6973 1.8310018 747.6973
584.9878 2.08885272 584.9878
489.1159 2.21777816 489.1159
377.1953 2.3467036 377.1953
236.7081 2.47562904 236.7081
144.8979 2.5400918 144.8979
87.7386 2.57232316 87.7386
15.0444 2.60455452 15.0444
 B-2
Stock-tank Liquid at Pressure at NA point Stock-tank Oil at NA
NA point (STB/d) (psia) point (STB/d)
0.1 1499.9749 0.09
33.0944 1491.6643 29.785
115.0031 1470.8531 103.5028
196.9118 1449.7774 177.2206
360.7291 1406.7904 324.6562
524.5464 1362.6117 472.0918
688.3638 1317.1365 619.5274
852.1811 1270.2433 766.963
1015.9984 1221.7906 914.3986
1343.6331 1119.5076 1209.2698
1671.2678 1008.5092 1504.141
1998.9025 886.0954 1799.0122
2326.5372 747.7947 2093.8834
2654.1718 585.1223 2388.7547
2817.9892 489.279 2536.1903
2981.8065 377.402 2683.6259
3145.6239 236.9984 2831.0615
3227.5325 145.2779 2904.7793
3268.4869 88.2032 2941.6382
3309.4412 15.6831 2978.4971
B-2
Pressure at NA point Stock-tank Gas at NA Pressure at NA point
(psia) point (mmscf/d) (psia)
1499.9749 0.000036 1499.9749
1491.6643 0.011914 1491.6635
1470.8531 0.04140112 1470.8504
1449.7774 0.07088824 1449.7727
1406.7904 0.12986248 1406.7815
1362.6117 0.18883672 1362.5984
1317.1365 0.24781096 1317.1184
1270.2433 0.3067852 1270.2202
1221.7906 0.36575944 1221.7622
1119.5076 0.48370792 1119.4672
1008.5092 0.6016564 1008.4542
886.0954 0.71960488 886.0221
747.7947 0.83755336 747.6968
585.1223 0.95550188 584.9871
489.279 1.01447612 489.1151
377.402 1.07345036 377.1943
236.9984 1.1324246 236.7066
145.2779 1.16191172 144.8959
88.2032 1.17665528 87.7362
15.6831 1.19139884 15.0411
 B-3
Stock-tank Liquid at Pressure at NA point Stock-tank Oil at NA
NA point (STB/d) (psia) point (STB/d)
0.1 1499.9811 0.09
43.8212 1491.6643 39.4391
152.2787 1470.8529 137.0508
260.7362 1449.7771 234.6625
477.6511 1406.7899 429.886
694.5661 1362.611 625.1095
911.481 1317.1355 820.3329
1128.396 1270.2421 1015.5564
1345.311 1221.7891 1210.7799
1779.1409 1119.5055 1601.2268
2212.9708 1008.5064 1991.6737
2646.8007 886.0916 2382.1206
3080.6306 747.7896 2772.5676
3514.4605 585.1153 3163.0145
3731.3755 489.2705 3358.238
3948.2905 377.3913 3553.4614
4165.2054 236.9832 3748.6849
4273.6629 145.2581 3846.2966
4327.8916 88.179 3895.1025
4382.1204 15.6498 3943.9083
B-3
Pressure at NA point Stock-tank Gas at NA Pressure at NA point
(psia) point (mmscf/d) (psia)
1499.9811 0.000036 1499.9811
1491.6643 0.01577564 1491.6637
1470.8529 0.05482032 1470.8511
1449.7771 0.093865 1449.7739
1406.7899 0.1719544 1406.7837
1362.611 0.2500438 1362.6018
1317.1355 0.32813316 1317.1231
1270.2421 0.40622256 1270.2261
1221.7891 0.48431196 1221.7695
1119.5055 0.64049072 1119.4775
1008.5064 0.79666948 1008.4683
886.0916 0.95284824 886.0409
747.7896 1.10902704 747.7219
585.1153 1.2652058 585.0217
489.2705 1.3432952 489.1571
377.3913 1.42138456 377.2475
236.9832 1.49947396 236.7814
145.2581 1.53851864 144.9938
88.179 1.558041 87.8559
15.6498 1.57756332 15.2057
 B-4
Stock-tank Liquid at Pressure at NA point Stock-tank Oil at NA
NA point (STB/d) (psia) point (STB/d)
0.1 1499.9626 0.09
22.2015 1491.6643 19.9814
77.1503 1470.8531 69.4353
132.0991 1449.7774 118.8892
241.9966 1406.7904 217.797
351.8942 1362.6117 316.7048
461.7917 1317.1365 415.6126
571.6893 1270.2433 514.5203
681.5868 1221.7906 613.4281
901.3819 1119.5077 811.2437
1121.177 1008.5093 1009.0593
1340.9721 886.0955 1206.8749
1560.7672 747.7948 1404.6905
1780.5623 585.1225 1602.5061
1890.4599 489.2792 1701.4139
2000.3574 377.4023 1800.3217
2110.255 236.9987 1899.2295
2165.2037 145.2783 1948.6834
2192.6781 88.2037 1973.4103
2220.1525 15.6839 1998.1373
B-4
Pressure at NA point Stock-tank Gas at NA Pressure at NA point
(psia) point (mmscf/d) (psia)
1499.9626 0.000036 1499.9626
1491.6643 0.00799256 1491.6636
1470.8531 0.02777412 1470.8506
1449.7774 0.04755568 1449.773
1406.7904 0.0871188 1406.7821
1362.6117 0.12668192 1362.5994
1317.1365 0.16624504 1317.1198
1270.2433 0.20580812 1270.222
1221.7906 0.24537124 1221.7643
1119.5077 0.32449748 1119.4702
1008.5093 0.40362372 1008.4584
886.0955 0.48274996 886.0277
747.7948 0.5618762 747.7042
585.1225 0.64100244 584.9973
489.2792 0.68056556 489.1274
377.4023 0.72012868 377.2099
236.9987 0.7596918 236.7286
145.2783 0.77947336 144.9248
88.2037 0.78936412 87.7715
15.6839 0.79925492 15.0896
 C-1

Stock-tank Liquid at Pressure at NA Stock-tank Oil at NA Pressure at NA

NA point (STB/d) point (psia) point (STB/d) point (psia)

0.1 1399.9801 0.095 1399.9801

38.9632 1392.2192 37.015 1392.2192
135.397 1372.7936 128.6272 1372.7936
231.8309 1353.1209 220.2393 1353.1209
424.6986 1312.9956 403.4636 1312.9956
617.5663 1271.7579 586.688 1271.7579
810.434 1229.3098 769.9123 1229.3098
1003.3017 1185.5379 953.1366 1185.5379
1196.1694 1140.3101 1136.3609 1140.3101
1581.9048 1044.8343 1502.8095 1044.8343
1967.6401 941.2215 1869.2581 941.2215
2353.3755 826.9508 2235.7068 826.9508
2739.1109 697.846 2602.1554 697.846
3124.8463 545.982 2968.604 545.982
3317.714 456.5002 3151.8283 456.5002
3510.5817 352.0389 3335.0526 352.0389
3703.4494 220.9134 3518.277 220.9134
3799.8833 135.2194 3609.8891 135.2194
3848.1002 81.8666 3655.6952 81.8666
3896.3171 14.0101 3701.5013 14.0101
 Stock-tank Gas at Pressure at NA Stock-tank Liquid at Pressure at NA
NA point (mmscf/d) point (psia) NA point (STB/d) point (psia)

0.0000475 1399.9801 0.1 1399.9655

0.0185075 1392.2193 22.431 1392.2192
0.0643136 1372.7937 77.9477 1372.7936
0.11011965 1353.1211 133.4644 1353.1209
0.2017318 1312.996 244.4978 1312.9956
0.293344 1271.7585 355.5312 1271.7579
0.38495615 1229.3105 466.5646 1229.3098
0.4765683 1185.5388 577.5979 1185.5379
0.56818045 1140.3113 688.6313 1140.3101
0.75140475 1044.836 910.6981 1044.8343
0.93462905 941.2238 1132.7649 941.2215
1.1178534 826.9538 1354.8317 826.9508
1.3010777 697.8501 1576.8985 697.8461
1.484302 545.9877 1798.9653 545.9821
1.57591415 456.5071 1909.9987 456.5003
1.6675263 352.0475 2021.0321 352.0389
1.7591385 220.9255 2132.0654 220.9134
1.80494455 135.2354 2187.5821 135.2196
1.8278476 81.8861 2215.3405 81.8668
1.85075065 14.037 2243.0988 14.0103
 C-2

Stock-tank Oil at NA Pressure at NA Stock-tank Gas at Pressure at NA

point (STB/d) point (psia) NA point (STB/d) point (psia)

0.095 1399.9655 0.0000475 1399.9655

21.3094 1392.2192 0.0106547 1392.2192
74.0503 1372.7936 0.03702515 1372.7936
126.7912 1353.1209 0.0633956 1353.1209
232.2729 1312.9956 0.11613645 1312.9956
337.7546 1271.7579 0.1688773 1271.7579
443.2363 1229.3098 0.22161815 1229.3098
548.7181 1185.5379 0.27435905 1185.5379
654.1998 1140.3101 0.3270999 1140.3101
865.1632 1044.8343 0.4325816 1044.8343
1076.1267 941.2215 0.53806335 941.2215
1287.0901 826.9508 0.64354505 826.9508
1498.0536 697.8461 0.7490268 697.8461
1709.017 545.9821 0.8545085 545.9821
1814.4987 456.5003 0.90724935 456.5003
1919.9804 352.0389 0.9599902 352.0389
2025.4622 220.9134 1.0127311 220.9134
2078.203 135.2196 1.0391015 135.2196
2104.5735 81.8668 1.05228675 81.8668
2130.9439 14.0103 1.06547195 14.0103
 C-3

Stock-tank Liquid at Pressure at NA Stock-tank Oil at NA Pressure at NA

NA point (STB/d) point (psia) point (STB/d) point (psia)

0.1 1399.9632 0.095 1399.9632

21.0333 1392.2195 19.9816 1392.2195
73.0906 1372.7944 69.4361 1372.7944
125.1479 1353.1224 118.8905 1353.1224
229.2626 1312.9984 217.7995 1312.9984
333.3773 1271.762 316.7084 1271.762
437.492 1229.3152 415.6174 1229.3152
541.6066 1185.5449 514.5263 1185.5449
645.7213 1140.3188 613.4352 1140.3188
853.9507 1044.8466 811.2531 1044.8466
1062.18 941.2382 1009.071 941.2382
1270.4093 826.9731 1206.8889 826.9731
1478.6387 697.8758 1404.7068 697.8758
1686.868 546.0231 1602.5246 546.0231
1790.9827 456.55 1701.4336 456.55
1895.0974 352.102 1800.3425 352.102
1999.2121 221.0021 1899.2515 221.0021
2051.2694 135.3356 1948.7059 135.3356
2077.2981 82.0087 1973.4332 82.0087
2103.3267 14.2055 1998.1604 14.2055
Stock-tank Gas at Pressure at NA
NA point (STB/d) point (psia)

0.0000475 1399.9632
0.0099908 1392.2195
0.03471805 1372.7944
0.05944525 1353.1224
0.10889975 1312.9984
0.1583542 1271.762
0.2078087 1229.3152
0.25726315 1185.5449
0.3067176 1140.3188
0.40562655 1044.8466
0.5045355 941.2382
0.60344445 826.9731
0.7023534 697.8758
0.8012623 546.0231
0.8507168 456.55
0.90017125 352.102
0.94962575 221.0021
0.97435295 135.3356
0.9867166 82.0087
0.9990802 14.2055
Tahun A-1

Oil (STB/D) Gas (MMSFC) Water (STB/d)

0 6797.945 1.699 0
1 5565.687 1.391 0
2 4556.799 1.139 0
3 3730.791 0.933 0
4 3054.514 0.764 0
5 2500.824 0.625 0
6 2047.502 0.512 0
7 0 0 0
8 0 0 0
9 0 0 0
10 0 0 0
11 0 0 0
12 0 0 0
13 0 0 0
14 0 0 0
15 0 0 0

Rate Oil Optimum Rate Oil Minimum Press Minimum

Well
(STB/d) (STB/d) (psia)

A-1 6797.95 1264.82 500

A-2 2354.71 398.72 550
A-3 6720.97 1198.61 500
A-4 3304.57 567.58 500
B-1 4494.64 792.20 600
B-2 2068.92 365.29 650
B-3 2769.87 494.91 600
B-4 1413.59 245.08 650
C-1 2526.80 433.38 600
C-2 1531.24 249.54 600
C-3 1401.65 232.19 600
 A-2 A-3

Oil (STB/d) Gas (MMSFC) Water (STB/d) Oil (STB/d)

2354.709 0.589 0 6720.967

1927.873 0.482 0 5502.662
1578.409 0.395 0 4505.199
1292.292 0.323 0 3688.545
1058.039 0.265 0 3019.925
866.249 0.217 0 2472.506
709.225 0.177 0 2024.316
580.664 0.145 0 0
0.000 0.000 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

Rate Gas Optimum Rate Gas Minimum

D GOR (MMSCF/STB)
(MMSCF/d) (MMSCF/d)

0.2 0.000 1.699 0.316

0.000 0.589 0.100
0.000 1.680 0.300
0.000 0.826 0.142
0.000 1.798 0.317
0.000 0.828 0.146
0.000 1.108 0.198
0.000 0.565 0.098
0.001 1.263 0.217
0.001 0.766 0.125
0.001 0.701 0.116
 A-3 A-4

Gas (MMSFC) Water (STB/d) Oil (STB/d) Gas (MMSFC)

1.680 0 3304.573 0.826

1.376 0 2705.556 0.676
1.126 0 2215.122 0.554
0.922 0 1813.588 0.453
0.755 0 1484.840 0.371
0.618 0 1215.684 0.304
0.506 0 995.318 0.249
0 0 814.898 0.204
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

Rate Liquid Rate Liquid Rate Water Rate Water Minimum

Optimum (STB/d) Minimum (STB/d) Optimum (STB/d) (STB/d)

6797.95 1264.82 0.00 0.00

2354.71 398.72 0.00 0.00
6720.97 1198.61 0.00 0.00
3304.57 567.58 0.00 0.00
5000.23 804.58 505.59 12.38
2315.79 368.12 246.87 2.83
3085.13 496.16 315.26 1.25
1568.76 256.48 155.17 11.40
2666.46 446.72 139.66 13.33
1617.59 259.13 86.35 9.59
1473.62 233.992 71.97 1.80
4 B-1

Water (STB/d) Oil (STB/d) Gas (MMSFC) Water (STB/d)

0 4494.641 1.798 505.593

0 3679.901 1.472 413.945
0 3012.848 1.205 338.909
0 2466.711 0.987 277.475
0 2019.572 0.808 227.178
0 1653.486 0.661 185.997
0 1353.760 0.542 152.282
0 1108.365 0.443 124.678
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
 B-2 B-3

Oil (STB/d) Gas (MMSFC) Water (STB/d) Oil (STB/d)

2068.924 0.828 246.866 2769.872

1693.892 0.678 202.117 2267.779
1386.841 0.555 165.479 1856.701
1135.450 0.454 135.483 1520.138
929.627 0.372 110.924 1244.584
761.115 0.304 90.817 1018.979
623.148 0.249 74.355 834.269
510.190 0.204 60.876 683.042
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
 B-3 B-4

Gas (MMSFC) Water (STB/d) Oil (STB/d) Gas (MMSFC)

1.108 315.260 1413.593 0.565

0.907 258.113 1157.352 0.463
0.743 211.325 947.560 0.379
0.608 173.018 775.796 0.310
0.498 141.655 635.168 0.254
0.408 115.978 520.032 0.208
0.334 94.954 425.766 0.170
0.273 77.742 348.588 0.139
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
4 C-1

Water (STB/d) Oil (STB/d) Gas (MMSFC)

155.167 2526.803 1.263

127.040 2068.771 1.034
104.012 1693.767 0.847
85.157 1386.739 0.693
69.721 1135.366 0.568
57.083 929.559 0.465
46.735 761.058 0.381
38.264 623.102 0.312
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
 C-2 C-3

Oil (STB/d) Gas (MMSFC) Oil (STB/d)

1531.244 0.766 1401.646

1253.677 0.627 1147.571
1026.424 0.513 939.551
840.365 0.420 769.240
688.032 0.344 629.800
563.313 0.282 515.637
461.202 0.231 422.168
377.600 0.189 345.642
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
 C-3

Cumulative Oil
Gas (MMSFC) Oil (STB/d)
Production (STB)

0.701 35384.917
0.574 28970.720
0.470 23719.219
0.385 19419.654
0.315 15899.468
0.258 13017.383
0.211 10657.732
0.173 5392.090
0 0.000
0 0.000
0 0.000
0 0.000
0 0.000
0 0.000
0 0.000
0 0.000
 Field
Cumulative Gas
Cumulative Oil
Gas (MMSFC) Production
Production (STB)
(MMSCF) Water (STB)
11.823 1222.886
9.680 1001.214
7.925 819.725
6.489 671.134
5.313 549.478
4.350 449.875
3.561 368.326
2.082 301.560
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
Tahun A-1

Oil (MMSTB) Gas (MMSFC) Water (STB/d)

0 2.481 620.312 0.000

1 2.031 507.869 0.000
2 1.663 415.808 0.000
3 1.362 340.435 0.000
4 1.115 278.724 0.000
5 0.913 228.200 0.000
6 0.747 186.835 0.000
7 0 0 0
8 0 0 0
9 0 0 0
10 0 0 0
11 0 0 0
12 0 0 0
13 0 0 0
14 0 0 0
15 0 0 0
 A-2 A-3

Oil (MMSTB) Gas (MMSFC) Oil (MMSTB)

0.859 214.867 0.000 2.453

0.704 175.918 0.000 2.008
0.576 144.030 0.000 1.644
0.472 117.922 0.000 1.346
0.386 96.546 0.000 1.102
0.316 79.045 0.000 0.902
0.259 64.717 0.000 0.739
0.212 52.986 0.000 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
 A-3 A-4

Gas (MMSFC) Oil (MMSTB) Gas (MMSFC)

613.288 0.000 1.206 301.542

502.118 0.000 0.988 246.882
411.099 0.000 0.809 202.130
336.580 0.000 0.662 165.490
275.568 0.000 0.542 135.492
225.616 0.000 0.444 110.931
184.719 0.000 0.363 90.823
0 0 0.297 74.359
0 0 0.000 0.000
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
4 B-1

Oil (MMSTB) Gas (MMSFC)

0.000 1.641 656.218 184541.445

0.000 1.343 537.266 151089.756
0.000 1.100 439.876 123701.830
0.000 0.900 360.140 101278.492
0.000 0.737 294.858 82919.816
0.000 0.604 241.409 67889.004
0.000 0.494 197.649 55582.815
0.000 0.405 161.821 45507.360
0.000 0.000 0.000 0.000
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
 B-2 B-3

Oil (MMSTB) Gas (MMSFC) Oil (MMSTB)

0.755 302.063 90106.090 1.011

0.618 247.308 73772.627 0.828
0.506 202.479 60399.918 0.678
0.414 165.776 49451.271 0.555
0.339 135.726 40487.276 0.454
0.278 111.123 33148.178 0.372
0.227 90.980 27139.433 0.305
0.186 74.488 22219.888 0.249
0.000 0.000 0.000 0.000
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
 B-3 B-4

Gas (MMSFC) Oil (MMSTB) Gas (MMSFC)

404.401 115069.900 0.516 206.385

331.096 94211.266 0.422 168.973
271.078 77133.661 0.346 138.344
221.940 63151.700 0.283 113.266
181.709 51704.239 0.232 92.735
148.771 42331.851 0.190 75.925
121.803 34658.388 0.155 62.162
99.724 28375.888 0.127 50.894
0.000 0.000 0.000 0.000
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
4 C-1

Oil (MMSTB) Gas (MMSFC)

56635.955 0.922 461.142 0.000

46369.598 0.755 377.551 0.000
37964.216 0.618 309.112 0.000
31082.471 0.506 253.080 0.000
25448.175 0.414 207.204 0.000
20835.203 0.339 169.644 0.000
17058.422 0.278 138.893 0.000
13966.255 0.227 113.716 0.000
0.000 0.000 0.000 0.000
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
 C-2 C-3

Oil (MMSTB) Gas (MMSFC) Oil (MMSTB)

0.559 279.452 0.000 0.512

0.458 228.796 0.000 0.419
0.375 187.322 0.000 0.343
0.307 153.367 0.000 0.281
0.251 125.566 0.000 0.230
0.206 102.805 0.000 0.188
0.168 84.169 0.000 0.154
0.138 68.912 0.000 0.126
0.000 0.000 0.000 0.000
0.000 0.000 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
 C-3 F

Cumulative Oil
Gas (MMSFC) Water (MMSTB) Oil (MMSTB)
Production (MMSTB)

255.800 0 12.915 12.915

209.432 0 10.574 23.490
171.468 0 8.658 32.147
140.386 0 7.088 39.235
114.939 0 5.803 45.039
94.104 0 4.751 49.790
77.046 0 3.890 53.680
63.080 0 1.968 55.648
0.000 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
0 0 0.000 55.648
 Field

Cumulative Gas Cumulative Water

Gas (BSFC) Water (MMSTB)
Production (BSCF) Production (MMSTB)

4.315 4.315 446353.390

3.533 7.849 365443.247
2.893 10.741 299199.625
2.368 13.110 244963.934
1.939 15.049 200559.506
1.588 16.636 164204.236
1.300 17.936 134439.058
0.760 18.696 110069.391
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
0.000 18.696 0.000
Tahun A-1 A-2

Oil (STB/D) Gas (MMSFC) Water (STB/d) Oil (STB/d)

0 6797.945 1.699 0.000

1 5565.687 1.391 278.284
2 4556.799 1.139 455.680
3 3730.791 0.933 559.619
4 3054.514 0.764 610.903
5 2500.824 0.625 625.206
6 2047.502 0.512 614.251 2354.709
7 0.000 0.000 0.000 1927.873
8 0.000 0.000 0.000 1578.409
9 0.000 0.000 0.000 1292.292
10 0.000 0.000 0.000 1058.039
11 0.000 0.000 0.000 866.249
12 0.000 0.000 0.000 709.225
13 0.000 0.000 0.000 580.664
14 0.000 0.000 0.000 0.000
15 0.000 0.000 0.000 0.000
0.000
 A-2 A-3

Gas (MMSFC) Water (STB/d) Oil (STB/d) Gas (MMSFC)

6720.967 1.680
5502.662 1.376
4505.199 1.126
3688.545 0.922
3019.925 0.755
2472.506 0.618
0.589 0.000 2024.316 0.506
0.482 96.394 0.000 0.000
0.395 157.841 0.000 0.000
0.323 193.844 0.000 0.000
0.265 211.608 0.000 0.000
0.217 216.562 0.000 0.000
0.177 212.767 0.000 0.000
0.145 203.232 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000
-3 A-4

Water (STB/d) Oil (STB/d) Gas (MMSFC) Water (STB/d)

0.000
275.133
450.520
553.282 3304.573 0.826 0.000
603.985 2705.556 0.676 135.278
618.126 2215.122 0.554 221.512
607.295 1813.588 0.453 272.038
0.000 1484.840 0.371 296.968
0.000 1215.684 0.304 303.921
0.000 995.318 0.249 298.595
0.000 814.898 0.204 285.214
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.000 0.000 0.000
0.000 0.000 0.000
0.000 0.000 0.000
 B-1 B-2

Oil (STB/d) Gas (MMSFC) Water (STB/d) Oil (STB/d)

4494.641 1.798 505.593

3679.901 1.472 413.945
3012.848 1.205 338.909
2466.711 0.987 277.475
2019.572 0.808 227.178
1653.486 0.661 185.997
1353.760 0.542 152.282 2068.924
1108.365 0.443 124.678 1693.892
0.000 0.000 0.000 1386.841
0.000 0.000 0.000 1135.450
0.000 0.000 0.000 929.627
761.115
623.148
510.190
0.000
0.000
0.000
 B-2 B-3

Gas (MMSFC) Water (STB/d) Oil (STB/d) Gas (MMSFC)

2769.872 1.108
2267.779 0.907
1856.701 0.743
0.828 246.866 1520.138 0.608
0.678 202.117 1244.584 0.498
0.555 165.479 1018.979 0.408
0.454 135.483 834.269 0.334
0.372 110.924 683.042 0.273
0.304 90.817 0.000 0.000
0.249 74.355 0.000 0.000
0.204 60.876 0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
-3 B-4

Water (STB/d) Oil (STB/d) Gas (MMSFC) Water (STB/d)

315.260
258.113
211.325
173.018
141.655
115.978
94.954 1413.593 0.565 155.167
77.742 1157.352 0.463 127.040
0.000 947.560 0.379 104.012
0.000 775.796 0.310 85.157
0.000 635.168 0.254 69.721
520.032 0.208 57.083
425.766 0.170 46.735
348.588 0.139 38.264
 C-1 C-2

Oil (STB/d) Gas (MMSFC) Oil (STB/d)

2526.803 1.263
2068.771 1.034
1693.767 0.847
1386.739 0.693 1531.244
1135.366 0.568 1253.677
929.559 0.465 1026.424
761.058 0.381 840.365
623.102 0.312 688.032
563.313
461.202
377.600
 C-2 C-3

Gas (MMSFC) Oil (STB/d) Gas (MMSFC)

0.766
0.627
0.513
0.420 1401.646 0.701
0.344 1147.571 0.574
0.282 939.551 0.470
0.231 769.240 0.385
0.189 629.800 0.315
515.637 0.258
422.168 0.211
345.642 0.173
-3 Field

Cumulative Oil
Oil (STB/d) Oil (MMSTB/Years)
(MMSTB/Years)

13518.912 4.934 4.934

11068.349 4.040 8.974
9061.998 3.308 12.282
15218.550 5.555 17.837
12459.895 4.548 22.385
10201.299 3.723 26.108
13476.698 4.919 31.027
7700.065 2.811 33.838
6304.280 2.301 36.139
9757.235 3.561 39.700
7988.548 2.916 42.616
4965.836 1.813 44.428
7010.520 2.559 46.987
5739.728 2.095 49.082
3664.657 1.338 50.420
4402.013 1.607 52.027

Oil (MMSTB/Years) Oil (bbl)

20278.368 7.00004081 10500061.215
5.7311486839 8596723.0259219
4.692267678 7038401.5170158
3.8417038497 5762555.7744916
3.1453210859 4717981.6289034
6.4978370514 9746755.5770401
5.3199790224 7979968.5336571
3.1388216623 4708232.4934906
4.1455926629 6218388.9943048
3.3941242028 5091186.304239
2.7788738646 4168310.7969299
2.2751494919 3412724.2378335
1.8627348569 2794102.2852889
0.7331057156 1099658.5733697
0.6002161946 900324.29190362
0.491415457 737123.18552465
 Field

Cumulative Gas
Gas (MMSCF) Gas (BSCF/Years) Water (STB/d)
(BSCF)

3.380 1.23360072 1.0099868465

2.767 1.0099868465 2.019973693
2.265 0.8269072914 2.8468809844
4.479 1.6347743017 4.4816552861
3.667 1.3384399951 5.8200952812
3.002 1.0958219852 6.9159172664
4.155 1.5164516674 8.4323689338
2.568 0.9373634234 9.3697323571
2.103 0.7674482615 10.1371806187
3.812 1.3915379446 11.5287185633
3.121 1.1392949093 12.6680134726
2.026 0.7394073958 13.4074208684
2.990 1.091212182 14.4986330505
2.448 0.8934089715 15.392042022
1.661 0.6064332446 15.9984752666
2.061 0.752305942 16.7507812086
Cumulative Water
(STB/d)
 Skenario Oil Production
6

Oil Production (MMSTB) 3

0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

Years

Skenario Gas Production

1.8
1.6
1.4
1.2
1
Gas Production (BSCF) 0.8
0.6
0.4
0.2
0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

Years
 Skenario Cumulative Oil Production
60

50

40

Np (MMSTB) 30

20

10

0
1 12 13 14 15 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

Years

Skenario Cumulative Gas Production

18
16
14
12
10
Gp (BSCF) 8
6
4
2
0
1 12 13 14 15 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

Years
2 13 14 15

13 14 15
Rate Liquid
Rate Liquid
Optimum
Minimum (STB/d)
(STB/d)

6797.95 1264.82
2354.71 398.72
6720.97 1198.61
3304.57 567.58
5000.23 804.58
2315.79 368.12
3085.13 496.16
1568.76 256.48
2666.46 446.72
1617.59 259.13
1473.62 233.992

Tahun A-1 A-2

Liquid (STB/D) Water Cut Water (STB/d) Liquid (STB/d)
0 6797.945 0% 0.000 2354.709
1 5565.687 5% 278.284 1927.873
2 4556.799 10% 455.680 1578.409
3 3730.791 15% 559.619 1292.292
4 3054.514 20% 610.903 1058.039
5 2500.824 25% 625.206 866.249
6 2047.502 30% 614.251 709.225
7 0.000 35% 0.000 580.664
8 0.000 40% 0.000 0.000
9 0.000 45% 0.000 0.000
10 0.000 50% 0.000 0.000
11 0.000 55% 0.000 0.000
12 0.000 60% 0.000 0.000
13 0.000 65% 0.000 0.000
14 0.000 70% 0.000 0.000
15 0.000 75% 0.000 0.000
 A-2 A-3
Water Cut Water (STB/d) Liquid (STB/d) Water Cut
0% 0 6720.967 0%
5% 96 5502.662 5%
10% 158 4505.199 10%
15% 194 3688.545 15%
20% 212 3019.925 20%
25% 217 2472.506 25%
30% 213 2024.316 30%
35% 203 0.000 35%
40% 0 0.000 40%
45% 0 0.000 45%
50% 0 0.000 50%
55% 0 0.000 55%
60% 0 0.000 60%
65% 0 0.000 65%
70% 0 0.000 70%
75% 0 0.000 75%
-3 A-4
Water (STB/d) Liquid (STB/d) Water Cut Water (STB/d)
0 3304.573 0% 0
275 2705.556 5% 135
451 2215.122 10% 222
553 1813.588 15% 272
604 1484.840 20% 297
618 1215.684 25% 304
607 995.318 30% 299
0 814.898 35% 285
0 0.000 40% 0
0 0.000 45% 0
0 0.000 50% 0
0 0.000 55% 0
0 0.000 60% 0
0 0.000 65% 0
0 0.000 70% 0
0 0.000 75% 0
 B-1 B-2
Liquid (STB/d) Water Cut Water (STB/d) Liquid (STB/d)
4494.641 10% 449.464 2068.924
3679.901 15% 551.985 1693.892
3012.848 20% 602.570 1386.841
2466.711 25% 616.678 1135.450
2019.572 30% 605.872 929.627
1653.486 35% 578.720 761.115
1353.760 40% 541.504 623.148
1108.365 45% 498.764 510.190
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
 B-2 B-3
Water Cut Water (STB/d) Liquid (STB/d) Water Cut
10% 206.892 2769.872 10%
15% 254.084 2267.779 15%
20% 277.368 1856.701 20%
25% 283.862 1520.138 25%
30% 278.888 1244.584 30%
35% 266.390 1018.979 35%
40% 249.259 834.269 40%
45% 229.586 683.042 45%
40% 0.000 0 40%
45% 0.000 0 45%
50% 0.000 0 50%
55% 0.000 0 55%
60% 0.000 0 60%
65% 0.000 0 65%
70% 0.000 0 70%
75% 0.000 0 75%
-3 B-4
Water (STB/d) Liquid (STB/d) Water Cut Water (STB/d)
276.987 1413.593 10% 141.359
340.167 1157.352 15% 173.603
371.340 947.560 20% 189.512
380.034 775.796 25% 193.949
373.375 635.168 30% 190.550
356.643 520.032 35% 182.011
333.708 425.766 40% 170.306
307.369 348.588 45% 156.864
0.000 0 40% 0.000
0.000 0 45% 0.000
0.000 0 50% 0.000
0.000 0 55% 0.000
0.000 0 60% 0.000
0.000 0 65% 0.000
0.000 0 70% 0.000
0.000 0 75% 0.000
 C-1 C-2
Liquid (STB/d) Water Cut Water (STB/d) Liquid (STB/d)
2526.803 5% 126.340 1531.244
2068.771 10% 206.877 1253.677
1693.767 15% 254.065 1026.424
1386.739 20% 277.348 840.365
1135.366 25% 283.841 688.032
929.559 30% 278.868 563.313
761.058 35% 266.370 461.202
623.102 40% 249.241 377.600
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
0 0.000 0
 C-2 C-3
Water Cut Water (STB/d) Liquid (STB/d) Water Cut
5% 76.562 1401.646 5%
10% 125.368 1147.571 10%
15% 153.964 939.551 15%
20% 168.073 769.240 20%
25% 172.008 629.800 25%
30% 168.994 515.637 30%
35% 161.421 422.168 35%
40% 151.040 345.642 40%
0.000 0
0.000 0
0.000 0
0.000 0
0.000 0
0.000 0
0.000 0
0.000 0
-3
Water (STB/d)
70.0823
114.7570685129
140.9327116869
153.8479268969
157.4500363098
154.6910241601
147.7586818225
138.2566592484
0
0
0
0
0
0
0
0
PSC FTP SHARE

Non Gross
Produksi Harga
Tahun Capital (S) Opex (MUS) Capital Revenue
(bbl) (USS/BBL)
(MUS) (MUS)
0
1 1500000 50 750 130 800 75000
2 3000000 50 3000 600 9000 150000
3 4500000 50 650 200 225000
4 6000000 50 600 50 300000
5 7500000 50 550 50 375000
6 9000000 50 500 50 450000
7 10500000 50 500 50 525000
8 12000000 50 500 50 600000
9 13500000 50 500 50 675000
10 15000000 50 400 50 750000
11 16500000 50
12 18000000 50
13 19500000 50
14 21000000 50
15 22500000 50

Fiscal Terms Oil Unit

Price Assumption 70 US
Discount Rate 10% Percent
Tax 40% Percent
DMOi 25% Percent
DMO Fee 10% Percent
Start of DMO 6 th Year
Contractor Share (after tax) 15% Percent
FTPi (Sharable) 20% Percent
Cost Recovery 100% Percent
CS (Before Tax) 25% Percent
 Cost
Depresiasi Unrec.Cost Recovery
FTP (S) GR-FTP Recovery
(MUS$) (MUS$) (MUS$)
(MUS$)

15000 60000 75 1005 0 1005

30000 120000 375 9975 0 9975
45000 180000 375 1225 0 1225
60000 240000 375 1025 0 1025
75000 300000 375 975 0 975
90000 360000 375 925 0 925
105000 420000 375 925 0 925
120000 480000 375 925 0 925
135000 540000 375 925 0 925
150000 600000 675 1125 0 1125

IRR Err:523
NPV@10% $277,137.63
POT 1.4
 CS GS DMO DMOfee Tax
ETS (MUS$) TI (MUS$)
(MUS$) (MUS$) (MUS$) (MUS$) (MUS$)

73995 18498.75 55496.25 18498.75 7399.50

140025 35006.25 105018.8 35006.25 14002.50
223775 55943.75 167831.3 55943.75 22377.50
298975 74743.75 224231.3 74743.75 29897.50
374025 93506.25 280518.8 93506.25 37402.50
449075 112268.8 336806.3 28067.19 2806.72 87008.28 34803.31
524075 131018.8 393056.3 32754.69 3275.47 101539.53 40615.81
599075 149768.8 449306.3 37442.19 3744.22 116070.78 46428.31
674075 168518.8 505556.3 42129.69 4212.97 130602.03 52240.81
748875 187218.8 561656.3 46804.69 4680.47 145094.53 58037.81
 NCS Cash In Cash Out Cash Flow Discount Rate CF*Discount
(MUS$) (MUS$) (MUS$) (MUS$) (MUS$) Rate (MUS$)

11099.25 12104.25 1680.00 10424.25 0.91 9476.59

21003.75 30978.75 12600.00 18378.75 0.83 15189.05
33566.25 34791.25 850.00 33941.25 0.75 25500.56
44846.25 45871.25 650.00 45221.25 0.68 30886.72
56103.75 57078.75 600.00 56478.75 0.62 35068.86
52204.97 53129.97 550.00 52579.97 0.56 29680.02
60923.72 61848.72 550.00 61298.72 0.51 31455.94
69642.47 70567.47 550.00 70017.47 0.47 32663.67
78361.22 79286.22 550.00 78736.22 0.42 33391.84
87056.72 88181.72 450.00 87731.72 0.39 33824.38
0.35
0.32
0.29
0.26
0.24
Cum CF (MUS$)

9476.59
24665.64
50166.20
81052.93
116121.79
145801.81
177257.74
209921.41
243313.25
277137.63