Sheet1PERHITUNGAN BIAYA PENGEBORAN SUMUR PRODUKSI MINYAK DI WONOCOLO, KEDALAMAN 400 meterNOURAIANSATUANVOLUMEHARGA SATUAN JUMLAH (Rp)1PERSIAPAN APembuatan Access road well0BPembuatan bak lumpur dan CellarWell126,000,000.0026,000,000.00CMobilisasi & Rig upwell112,000,000.0012,000,000.00Jumlah 138,000,000.002PENGADAAN MATERIALACasing 10 -SCH-40 -@ 6 mbatang33,000,000.009,000,000.00 Casing 6 -SCH-40 -@ 6 mbatang672,000,000.00134,000,000.00B.Bentoniteton153,500,000.0052,500,000.00CWell Head 10 set114,000,000.0014,000,000.00DSementon0.52,000,000.001,000,000.00ECasing Hanger 7set115,000,000.0015,000,000.00Jumlah 2225,500,000.003OPERASIONAL ADrilling 12 : 0-18 m 0-18meter181,500,000.0027,000,000.00BCementing : 0-18 mmeter18500,000.009,000,000.00CDrilling 8 : 18-400 m118 -100meter821,250,000.00102,500,000.002100 - 200meter1001,300,000.00130,000,000.003200-300meter1001,350,000.00135,000,000.004300-400meter1001,400,000.00140,000,000.00DRun Logging ( Resistivity Shot& Long,SP,Gammary well150,000,000.0050,000,000.00EPerforasi & Instal Casingwell170,000,000.0070,000,000.00 FSirkulasi Pembersihan well130,000,000.0030,000,000.00G.Rig Down & Demobilisasiwell112,000,000.0012,000,000.00Jumlah 3705,500,000.00Grand Total : 1+2+3969,000,000.00

Pembayaran dilakukan dalam 4 tahap :1untuk mobilisasi dan persiapan38,000,000.00untuk pembelian material225,500,000.00operasional (30%)211,650,000.002prestasi ngebor 300 m (30%)211,650,000.003prestasi ngebor 400 m (30%)211,650,000.00 dan logging4instalasi pipa casing (10%)70,550,000telah siap.total969,000,000.00