@ End of PSC April 2030

No Case Deskripsi Prod. Kumulatif Tambahan

MMSTB Produksi, MMSTB
1 HM History Matching 13.140
2 Case-0 Existing 15.295 2.155
3 Case-1 Existing + Work Over 15.695 2.555
4 Case-2 Existing + Work Over + Infill 16.687 3.547
5 Case-3 Existing + Work Over + Infill + Injeksi Air sedang dioptimasi

@ Field Economic Limit 100 BOPD

No Case Deskripsi Prod. Kumulatif Tambahan
MMSTB Produksi, MMSTB
1 HM History Matching 13.140
2 Case-0 Existing 15.788 2.648
3 Case-1 Existing + Work Over 16.291 3.151
4 Case-2 Existing + Work Over + Infill 17.625 4.485
5 Case-3 Existing + Work Over + Infill + Injeksi Air sedang dioptimasi
 RF Tambahan
% RF, %
24.20%
28.17% 4.0%
28.91% 4.7%
30.73% 6.5%

RF Tambahan
% RF, %
24.20%
29.08% 4.9%
30.00% 5.8%
32.46% 8.3%
 Oil Rate BOPD Water Rate BOPD Cum Oil, STB Cum Water, STB Res Pressure
DATE FOPR FWPR FOPT FWPT FPR
(STB/DAY) (STB/DAY) (STB) (STB) (PSIA)
1-Jan-13 714 13469 13456966 75385184 502
1-Jan-14 685 13326 13711778 80289352 495
1-Jan-15 619 12502 13949044 85007136 488
1-Jan-16 563 11739 14163471 89423784 481
1-Jan-17 460 9897 14351907 93411344 476
1-Jan-18 335 8359 14482318 96593976 471
1-Jan-19 295 6925 14594813 99267776 468
1-Jan-20 262 5899 14696845 101636490 464
1-Jan-21 223 4947 14783900 103523060 462
1-Jan-22 211 4671 14863160 105274460 459
1-Jan-23 191 4248 14934689 106863620 457
1-Jan-24 154 3380 14998373 108314460 455
1-Jan-25 146 3232 15052962 109520830 453
1-Jan-26 139 3098 15104920 110676120 452
1-Jan-27 132 2965 15154155 111780530 450
1-Jan-28 125 2833 15200892 112838370 448
1-Jan-29 120 2728 15245406 113850750 447
1-Jan-30 104 2444 15285910 114788420 446
1-Jan-31 100 2340 15322993 115659610 444
1-Jan-32 96 2244 15358561 116495060 443
1-Jan-33 91 2149 15392731 117297540 442
1-Jan-34 87 2073 15425210 118065340 441
1-Jan-35 75 1752 15453761 118736820 440
1-Jan-36 63 1260 15480182 119350880 439
1-Jan-37 61 1260 15502786 119813330 438
1-Jan-38 60 1249 15524983 120271300 438
1-Jan-39 60 1236 15546903 120724770 437
1-Jan-40 59 1225 15568555 121173660 436
1-Jan-41 58 1213 15589992 121619560 436
1-Jan-42 58 1205 15611116 122060080 435
1-Jan-43 57 1188 15631967 122496020 434
1-Jan-44 56 1175 15652568 122927000 434
1-Jan-45 55 1161 15672979 123354260 433
1-Jan-46 55 1149 15693088 123775600 432
1-Jan-47 54 1136 15712947 124192440 432
1-Jan-48 53 1124 15732556 124604700 431
1-Jan-49 53 1111 15751970 125013460 431
1-Jan-50 52 1098 15771084 125416500 430
1-Dec-50 51 1087 15788368 125781220 429
 BC WO WO + IW 10
2013 254812 254812 254812
2014 237266 237266 237266
2015 214427 260111 377542 214427 260111 377542 45684 163115
2016 188436 231298 325776 402863 491409 703318 42862 137340
2017 130411 167045 277341 533274 658454 980659 36634 146930
2018 112495 146067 251156 645769 804521 1231815 33572 138661
2019 102032 132971 219963 747801 937492 1451778 30939 117931
2020 87055 118039 200597 834856 1055531 1652375 30984 113542
2021 79260 106319 182456 914116 1161850 1834831 27059 103196
2022 71529 96171 166554 985645 1258021 2001385 24642 95025
2023 63684 84828 157021 1049329 1342849 2158406 21144 93337
2024 54589 76127 148466 1103918 1418976 2306872 21538 93877
2025 51958 71566 136545 1155876 1490542 2443417 19608 84587
2026 49235 67339 127361 1205111 1557881 2570778 18104 78126
2027 46737 63316 119503 1251848 1621197 2690281 16579 72766
2028 44514 59249 106258 1296362 1680446 2796539 14735 61744
2029 40504 53162 98361 1336866 1733608 2894900 12658 57857
2030 37083 50373 90988 1373949 1783981 2985888 13290 53905
2031 35568 47675 83126 1409517 1831656 3069014 12107 47558
2032 34170 44610 75738 1443687 1876266 3144752 10440 41568
2033 32479 39761 67072 1476166 1916027 3211824 7282 34593
2034 28551 37385 58916 1504717 1953412 3270740 8834 30365
2035 26421 33397 51166 1531138 1986809 3321906 6976 24745
2036 22604 29895 46310 1553742 2016704 3368216 7291 23706
2037 22197 28263 39358 1575939 2044967 3407574 6066 17161
2038 21920 27629 33946 1597859 2072596 3441520 5709 12026
2039 21652 27003 32574 1619511 2099599 3474094 5351 10922
2040 21437 26452 31358 1640948 2126051 3505452 5015 9921
2041 21124 25767 26344 1662072 2151818 3531796 4643 5220
2042 20851 25166 22504 1682923 2176984 3554300 4315 1653
2043 20601 24575 19798 1703524 2201559 3574098 3974 -803
2044 20411 24038 18644 1723935 2225597 3592742 3627 -1767
2045 20109 23365 17534 1744044 2248962 3610276 3256 -2575
2046 19859 19840 14136 1763903 2268802 3624412 -19 -5723
2047 19609 19000 13206 1783512 2287802 3637618 -609 -6403
2048 19414 18815 13206 1802926 2306617 3650824 -599 -6208
2049 19114 18539 13108 1822040 2325156 3663932 -575 -6006
s.d. 1 Des 2050 17284 16779 11918 1839324 2341935 3675850 -505 -5366
 45684 163115
88546 300455 Produksi Tahunan
125180 447385 400000
158752 586046 350000
189691 703977 300000
220675 817519
250000
247734 920715
272376 1015740 200000

MBbl
293520 1109077 150000
315058 1202954
100000
334666 1287541
352770 1365667 50000
369349 1438433 0
384084 1500177

20 5
20 7
20 9
20 1
20 3
20 5
20 7
20 9
20 1
20 3
20 5
20 7
39
1

2
2
2
2
2
3
3
3
3
1
1
396742 1558034 20
410032 1611939 Tahun
422139 1659497
432579 1701065 Skenario I - Base Case
439861 1735658 Skenario II - WO
448695 1766023 Skenario III - WO + 10 IW
455671 1790768
462962 1814474
469028 1831635 Incremental Produksi Tahunan
474737 1843661 180000
480088 1854583
160000
485103 1864504
489746 1869724 140000
494061 1871377 120000
498035 1870574 100000
501662 1868807
80000
MBbl

504918 1866232
504899 1860509 60000
504290 1854106 40000
503691 1847898 20000
503116 1841892
0
502611 1836526
20 5
20 7
20 9
20 1
20 3
20 5
20 7
20 9
20 1
20 3
20 5
20 7
39
1
1
1
2
2
2
2
2
3
3
3
3
20

Tahun

Skenario II - WO
Skenario III - WO + 10 IW
2
2
2
2
2
2
2
2
2
2
2
2
2
Tahun

Skenario II - WO
Skenario III - WO + 10 IW
 Kumulatif Produksi
4000000
3500000
3000000
2500000
2000000
MBbl

1500000
1000000
500000
0
20 5
20 7
39

15

18

21

24

27

30

33

36

39
3
3
20

20

20
20

20

20

20

20

20

20

Tahun

Skenario I - Base Case

Skenario II - WO
Skenario III - WO + 10 IW

Kumulatif Incremental Produksi

2000000
1800000
1600000
1400000
1200000
1000000
MBbl

800000
600000
400000
200000
0
20 5
20 7
20 9
20 1
20 3
20 5
20 7
20 9
20 1
20 3
20 5
37
39
20 5
20 7
39

1
1
1

2
2
2
2
3
3
3
2
3
3

20

20
20

Tahun

Skenario II - WO
Skenario III - WO + 10 IW
 2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2 Tahun

Skenario II - WO
Skenario III - WO + 10 IW
 Oil Rate BOPD Water Rate BOPD Cum Oil, STB Cum Water, STB Res Pressure
DATE FOPR FWPR FOPT FWPT FPR
(STB/DAY) (STB/DAY) (STB) (STB) (PSIA)
1-Jan-13 714 13469 13456966 75385184 502
1-Jan-14 685 13326 13711778 80289352 495
1-Jan-15 619 12502 13949044 85007136 488
1-Jan-16 683 11584 14209155 89359480 481
1-Jan-17 574 9841 14440453 93308552 476
1-Jan-18 424 8284 14607498 96473120 471
1-Jan-19 383 6974 14753565 99147648 468
1-Jan-20 344 5541 14886536 101484070 465
1-Jan-21 303 5108 15004575 103433540 462
1-Jan-22 275 4653 15110894 105233860 459
1-Jan-23 248 4298 15207065 106876330 457
1-Jan-24 214 3526 15291893 108334500 455
1-Jan-25 202 3372 15368020 109594610 453
1-Jan-26 191 3221 15439586 110795860 451
1-Jan-27 179 3068 15506925 111943250 449
1-Jan-28 169 2921 15570241 113033780 448
1-Jan-29 150 2636 15629490 114066080 446
1-Jan-30 142 2517 15682652 115006230 445
1-Jan-31 135 2399 15733025 115901620 444
1-Jan-32 127 2284 15780700 116754600 442
1-Jan-33 112 1912 15825310 117552950 441
1-Jan-34 106 1837 15865071 118235980 440
1-Jan-35 93 1331 15902456 118865300 439
1-Jan-36 90 1319 15935853 119349030 439
1-Jan-37 78 1289 15965748 119824800 438
1-Jan-38 77 1273 15994011 120292380 437
1-Jan-39 75 1257 16021640 120753990 436
1-Jan-40 73 1240 16048643 121209480 436
1-Jan-41 71 1222 16075095 121659890 435
1-Jan-42 70 1206 16100862 122102830 434
1-Jan-43 68 1191 16126028 122540020 434
1-Jan-44 67 1175 16150603 122971580 433
1-Jan-45 65 1161 16174641 123398840 432
1-Jan-46 63 1148 16198006 123819890 432
1-Jan-47 52 1136 16217846 124236460 431
1-Jan-48 52 1124 16236846 124648650 431
1-Jan-49 51 1112 16255661 125057540 430
1-Jan-50 51 1099 16274200 125460840 429
1-Dec-50 50 1087 16290979 125825710 429
 Oil Rate BOPD Water Rate BOPD Cum Oil, STB Cum Water, STB Res Pressure
DATE FOPR FWPR FOPT FWPT FPR
(STB/DAY) (STB/DAY) (STB) (STB) (PSIA)
1-Jan-13 714 13469 13456966 75385184 502
1-Jan-14 685 13326 13711778 80289352 495
1-Jan-15 619 12502 13949044 85007136 488
1-Jan-16 957 12150 14326586 89487568 481
1-Jan-17 806 10617 14652362 93696864 475
1-Jan-18 742 9568 14929703 97307096 469
1-Jan-19 635 7150 15180859 100271810 465
1-Jan-20 578 6814 15400822 102811790 462
1-Jan-21 528 6262 15601419 105180550 458
1-Jan-22 471 5327 15783875 107323970 455
1-Jan-23 445 5085 15950429 109218860 452
1-Jan-24 418 4854 16107450 111028200 449
1-Jan-25 396 4632 16255916 112760780 447
1-Jan-26 359 3938 16392461 114322540 444
1-Jan-27 340 3813 16519822 115736320 442
1-Jan-28 308 3632 16639325 117096500 440
1-Jan-29 280 3138 16745583 118268340 439
1-Jan-30 260 3048 16843944 119396980 437
1-Jan-31 239 2928 16934932 120487860 435
1-Jan-32 218 2775 17018058 121526710 434
1-Jan-33 198 2626 17093796 122512880 432
1-Jan-34 170 2484 17160868 123443900 431
1-Jan-35 154 2347 17219784 124323420 429
1-Jan-36 132 2148 17270950 125132230 428
1-Jan-37 121 2058 17317260 125900380 427
1-Jan-38 95 1784 17356618 126611440 426
1-Jan-39 91 1727 17390564 127252170 425
1-Jan-40 88 1672 17423138 127871510 424
1-Jan-41 84 1616 17454496 128472400 423
1-Jan-42 70 1453 17480840 129015900 422
1-Jan-43 56 1328 17503344 129520680 422
1-Jan-44 53 1272 17523142 129994210 421
1-Jan-45 50 1221 17541786 130449780 420
1-Jan-46 47 1168 17559320 130885300 420
1-Jan-47 36 1102 17573456 131293540 419
1-Jan-48 36 1091 17586662 131693750 419
1-Jan-49 36 1081 17599868 132091040 418
1-Jan-50 36 1074 17612976 132484060 417
1-Dec-50 36 1067 17624894 132841500 417