Professional Documents
Culture Documents
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
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
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
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
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
Cumulative Oil
Gas (MMSFC) Water (MMSTB) Oil (MMSTB)
Production (MMSTB)
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
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
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
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
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
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)
Cumulative Gas
Gas (MMSCF) Gas (BSCF/Years) Water (STB/d)
(BSCF)
0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Years
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
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
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
IRR Err:523
NPV@10% $277,137.63
POT 1.4
CS GS DMO DMOfee Tax
ETS (MUS$) TI (MUS$)
(MUS$) (MUS$) (MUS$) (MUS$) (MUS$)
9476.59
24665.64
50166.20
81052.93
116121.79
145801.81
177257.74
209921.41
243313.25
277137.63