INTEGRATED WORKOVER & WELL SERVICES (LUMPSUM)

WORKOVER PROJECT WUNUT #19, WUNUT #4, TANGGULANGIN #3

WUNUT #19
TOTAL
No DESCRIPTION
Rp

Wunut #19 Well

Tangible :
1 SUBSURFACE EQUIPMENT Rp -
2 SURFACE EQUIPMENT Rp -

Intangible :
1 RIG 350 HP Rp -
2 COMPLETION FLUID Rp -
3 CEMENTING, PUMP FEES & SQUEEZE C-50 & D-10 Rp -
4 CALLOUT FISHING TOOLS SPECIALIST
5 FISHING TOOLS Rp -
6 SLICKLINE UNIT Rp -
7 FILTRATION UNIT Rp -
TOTAL Rp -
 INTEGRATED WORKOVER & WELL SERVICES (LUMPSUM)
WORKOVER PROJECT WUNUT #19, WUNUT #4, TANGGULANGIN #3

WUNUT #4
TOTAL
No DESCRIPTION
Rp

Wunut #4 Well
Tangible :
1 COMPLETION EQUIPMENT Rp -

Intangible :
1 RIG 350 HP Rp -
2 COMPLETION FLUID Rp -
3 CEMENTING, PUMP FEES & SQUEEZE Rp -
4 CASED HOLE LOGGING Rp -
5 COMPLETION SERVICES Rp -
6 CALLOUT FISHING TOOLS SPECIALIST
7 CALL OUT FISHING TOOL Rp -
8 SLICKLINE UNIT Rp -
9 FILTRATION UNIT Rp -
10 BIAYA HANDAK Rp -
TOTAL Rp -
 INTEGRATED WORKOVER & WELL SERVICES (LUMPSUM)
WORKOVER PROJECT WUNUT #19, WUNUT #4, TANGGULANGIN #3

TANGGULANGIN #3
TOTAL
No DESCRIPTION Rp

TANGGULANGIN #3 Well
Tangible :
1 SUBSURFACE EQUIPMENT Rp -
2 SURFACE EQUIPMENT Rp -

Intangible :
1 RIG 350 HP Rp -
2 COMPLETION FLUID Rp -
3 CEMENTING, PUMP FEES & SQUEEZE Rp -
4 CASED HOLE LOGGING Rp -
5 COMPLETION EQUIPMENT Rp -
6 SLICKLINE UNIT Rp -
7 FILTRATION UNIT Rp -
TOTAL Rp -
 SUMMARY
WORKOVER PROJECT WUNUT #19

RIG 350 HP

NO DESCRIPTION

A Drilling
B Workover / Completion Rate
C Mechanical breakdown
D Standby with full crew rate
E Standby without crew
F Moving Rate
G Mobilization
H Demobilization
Total

SUBSURFACE EQUIPMENT

NO DESCRIPTION

Pup Joint Tubing

1 4 ft Pup Joint Tubing 3-1/8", 9.3 ppf, J-55 EUE

COMPLETION FLUID

NO DESCRIPTION

A CaCl2 Brine
B Personnel
Mud Enginer 1
Mud Enginer 2
Total

CEMENTING, PUMP FEES & SQUEEZE C-50 & D-10

NO DESCRIPTION

A. SERVICE CHARGE
A. Equipment
1 Operation Rate
2 Standby Rate
3 Water Tank
 4 Batch Mixer
5 Personel
B. Job Charge
6 Pumping Fluid Up to 5000 gall
7 Job Charge Over 5000 gal
D C. Squeeze Cementing
1 Services Squeeze Job
E Moving Rate
F Mobilization Demobilization
TOTAL
B. MATERIAL CHARGE
NO DESCRIPTION

1 CEMENT
2 RETARDER
3 DISPERSANT
4 FLUID LOSS CONTROL
5 BONDING AGENT
6 ANTI FOAM
TOTAL

SLICKLINE UNIT

NO DESCRIPTION

A Equipment
Slickline Unit
EMR
B Personnel
Supervisor
Operator (1 persons)
Helper (1 persons)
C Mobilization & Demobilization
Total

FILTRATION UNIT
NO DESCRIPTION

A Equipment
Operating Rate
Standby Rate
B Personnel
C Processing Cost
D Filtration Unit include Personnels
Operating Rate
E Mobilization
 F Moving Rate
G Demobilization
Total

SURFACE EQUIPMENT
NO DESCRIPTION

1 Tubing Head Assy 11" 3M Flange x 7-1/16" 3M Flange W/Outlets Test Port, LDS, Pref. Tubing Hange
7" NOM
- Tubing Head Body 11'3M Flange Bottom x 7-1/16"3M Flange Top W/Outlets,. Test Port
- Tubing Hanger En Type Assy 7-1/16" x 2-7/8" EUE THD'S Top x Bottom, 2-1/2"NOM,.BPV
- Tubing Head Adapter Assy, 7-1/16"3M Flange Bottom x 2-7/8" EUE Box
- Nipple Tubing 2-7/8" EUE x 8" Lg
- API Ring Join Gasket, R-45 Carbon Steel
- Stud Bold C/W Two Nuts, 1-1/8"-8UN x 8-1/2" LG, CAD, PLTD
TOTAL

FISING TOOLS

NO DESCRIPTION

a FISING TOOLS
- Mills Tools (6" Flat Bottom Mill, 6" Wash Over Shoe iwth FJWP Box
- Magnets (8" OD Skirted Magnet, 6" OD Skirted Magnet)

- Washpipe Rental Tools (6” OD Washpipe, for fishing in 6" ID with FJWP connections, 6” OD washpip
extention 20 ft, Washpipe Drive Sub, for item 6" OD with FJWP pin x 3 ½" IF box connections,
Washpipe Lift Subs for 6" OD Washpipe, Washpipe Elevators for 6" OD Washpipe, Washpipe Rotary
Slips, Washpipe Safety Clamp with wrench.)
- External Tubing Cutter (5-7/8" External Tubing Cutter)
Moving Rate
Mobilization / Demobilization
TOTAL
Y
ER PROJECT WUNUT #19

ESTIMATE
DESCRIPTION UNIT
QUANTITY
Day 0
tion Rate Day 19
wn Day 0
ew rate Day 0
w Day 0
Day 4
Lumpsum 1
Lumpsum 0
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY

3-1/8", 9.3 ppf, J-55 EUE jts 1

ESTIMATE
DESCRIPTION UNIT
QUANTITY
bbl 400

Day 19
Day 19
Total

UEEZE C-50 & D-10

ESTIMATE
DESCRIPTION UNIT
QUANTITY
A. SERVICE CHARGE

Day 3
Day 16
Day 2
 Day 2
Day 19

5000 gall Gall 5000

0 gal Gall 1
ng
b Job 2
Day 4
ilization Lumpsum 1
TOTAL
B. MATERIAL CHARGE
ESTIMATE
DESCRIPTION UNIT
QUANTITY
Sack 115
Gals 4
Gals 15
L Gals 51
Gals 65
Gals 5
TOTAL
SUB TOTAL

DESCRIPTION UNIT ESTIMATE

QUANTITY

Day 5
5

Day 5
) Day 5
Day 5
obilization Lumpsum 1
Total

DESCRIPTION UNIT
ESTIMATE
QUANTITY

Day 19
Day 0
Day 19
M3 150
de Personnels
Monthly 0.5
Lumsump 1
 Day 4
Lumsump 0
Total

DESCRIPTION UNIT
ESTIMATE
QUANTITY
1" 3M Flange x 7-1/16" 3M Flange W/Outlets Test Port, LDS, Pref. Tubing Hanger Set 1

11'3M Flange Bottom x 7-1/16"3M Flange Top W/Outlets,. Test Port Ea 1

ype Assy 7-1/16" x 2-7/8" EUE THD'S Top x Bottom, 2-1/2"NOM,.BPV Ea 1
er Assy, 7-1/16"3M Flange Bottom x 2-7/8" EUE Box Ea 1
8" EUE x 8" Lg Ea 1
t, R-45 Carbon Steel Ea 1
Nuts, 1-1/8"-8UN x 8-1/2" LG, CAD, PLTD Ea 12
TOTAL

ESTIMATE
DESCRIPTION UNIT
QUANTITY
Monthly 0.5
Bottom Mill, 6" Wash Over Shoe iwth FJWP Box
rted Magnet, 6" OD Skirted Magnet)

ools (6” OD Washpipe, for fishing in 6" ID with FJWP connections, 6” OD washpipe
hpipe Drive Sub, for item 6" OD with FJWP pin x 3 ½" IF box connections,
or 6" OD Washpipe, Washpipe Elevators for 6" OD Washpipe, Washpipe Rotary
ty Clamp with wrench.)
tter (5-7/8" External Tubing Cutter)
1
obilization Lumpsum 1
TOTAL
UNIT PRICE TOTAL
Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL Rp

Rp

Rp -

Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -

Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -
Rp -
 Rp -
Rp -

Rp -
Rp -

Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
SUB TOTAL Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -
Rp -
Rp -

Rp -
Rp -
 Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -

Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -

Rp -
Rp -
Rp -
 SUMMARY
WORKOVER PROJECT WUNUT #4

RIG 350 HP

NO DESCRIPTION

A Drilling
B Workover / Completion Rate
C Mechanical breakdown
D Standby with full crew rate
E Standby without crew
F Moving Rate
G Mobilization
H Demobilization
Total

COMPLETION FLUID

NO DESCRIPTION

A CaCl2 Brine
B Personnel
Mud Enginer 1
Mud Enginer 2
Total

CEMENTING, PUMP FEES & SQUEEZE

NO DESCRIPTION

A. SERVICE CHARGE
A. Equipment
1 Pumping Unit
2 Standby Rate
3 Water Tank
4 Batch Mixer
5 Personel
B. Job Charge
6 Pumping Fluid Up to 5000 gall
 7 Job Charge Over 5000 gal
D C. Squeeze Cementing
1 Services Squeeze Job
E Moving Rate
F Mobilization Demobilization
TOTAL
B. MATERIAL CHARGE
NO DESCRIPTION

1 CEMENT
2 RETARDER
3 DISPERSANT
4 FLUID LOSS CONTROL
5 BONDING AGENT
6 ANTI FOAM
TOTAL

CASED HOLE LOGGING

NO DESCRIPTION

1 CASED HOLE LOGGING (Item A)

CASING COLLAR LOG
GAMA RAY LOG
CEMENT BOND LOG
PULSED NEUTRON NEUTRON
SERVICE CHARGE
2 Additional ERT Services (Item B)
Perforating 7" Casing Gun, 5 SPF
DETONATOR
PRIMA CORD
SHAPE CHARGE
3 Additional Call Out (Item C)
VSP
Formation Pressure Test
SERVICE CHARGE
5 Mobilization - Demobilization
Total

SLICKLINE UNIT

NO DESCRIPTION
 A Equipment
Slickline Unit
EMR
B Personnel
Supervisor
Operator (1 persons)
Helper (1 persons)
C Mobilization & Demobilization
Total

FILTRATION UNIT

NO DESCRIPTION

A Equipment
Operating Rate
Standby Rate
B Personnel
C Processing Cost
D Filtration Unit include Personnels
Operating Rate
E Mobilization
F Moving Rate
G Demobilization
Total

COMPLETION EQUIPMENT
NO
DESCRIPTION

1 SWAB CUP, For 2-3/8" TYPE "TA"

2 PLUG
b PX Plug C/W Prong, Seal Bore for 2,75 Tubing 4.6 ppf"
PX PLUG, C/W PRONG, for 2,75" Tubing 4.6 ppf, TEMP 250 F, C/W EQUALIZING SYSTEM

CALL OUT PACKER MAN

NO
DESCRIPTION

1 PACKER ENGINEER
BIAYA HANDAK
NO
DESCRIPTION

1 Biaya Perijinan
2 Mobilisasi
3 Demobilisasi
4 Biaya Pemusnahan
TOTAL

FISING TOOLS

NO DESCRIPTION

a FISING TOOLS
- Mills Tools (6" Flat Bottom Mill, 6" Wash Over Shoe iwth FJWP Box
-Subs
Magnets
for 6"(8"
ODOD Skirted Magnet,
Washpipe, Washpipe 6" Elevators
OD SkirtedforMagnet)
6" OD Washpipe, Washpipe Rotary Slips, Washpipe S
Clamp with wrench.)
- External Tubing Cutter (5-7/8" External Tubing Cutter)
Moving Rate
Mobilization / Demobilization
TOTAL
R PROJECT WUNUT #4

ESTIMATE
DESCRIPTION UNIT
QUANTITY
Day 0
on Rate Day 11
n Day 0
Day 0
Day 0
Day 5
Lumpsum 0
Lumpsum 0
Total

ESTIMATE
DESCRIPTION UNIT QUANTITY
bbl 400

Day 10
Day 10
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY
A. SERVICE CHARGE

Day 2
Day 8
Day 2
Day 2
Day 3

000 gall Gall 5000

 gal Gall 1

Job 2
Day 5
ization Lumpsum 0
TOTAL
B. MATERIAL CHARGE
ESTIMATE
DESCRIPTION UNIT
QUANTITY
Sack 160
Gals 4
Gals 20
Gals 70
Gals 90
Gals 6
TOTAL
SUB TOTAL

ESTIMATE
DESCRIPTION UNIT QUANTITY
G (Item A)

WELL 1

UTRON WELL 1
Lumpsum 1
es (Item B)
Gun, 5 SPF
ea 4
ea 71
ea 235
em C)
ft 0
st ft 0
Lumpsum 0
ilization Lumpsum 1
Total

ESTIMATE
DESCRIPTION UNIT
QUANTITY
 Day 5
Day 0

Day 5
Day 5
Day 5
bilization Lumpsum 0
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY

Day 11
Day 0
Day 11
M3 150
Personnels
Monthly 0.5
Lumsump 0
Day 5
Lumsump 0
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY
" TYPE "TA" ea 10

al Bore for 2,75 Tubing 4.6 ppf"

ea 1
, for 2,75" Tubing 4.6 ppf, TEMP 250 F, C/W EQUALIZING SYSTEM

DESCRIPTION UNIT ESTIMATE

QUANTITY
Day 2
 DESCRIPTION UNIT ESTIMATE
QUANTITY
Lumpsum 1
Lumpsum 1
Lumpsum 1
Lumpsum 1
TOTAL

ESTIMATE
DESCRIPTION UNIT
QUANTITY
Monthly 0.5
ottom Mill, 6" Wash Over Shoe iwth FJWP Box
ed Magnet,
ipe, Washpipe6" Elevators
OD SkirtedforMagnet)
6" OD Washpipe, Washpipe Rotary Slips, Washpipe Safety

er (5-7/8" External Tubing Cutter)

1
ilization Lumpsum 0
TOTAL
UNIT PRICE TOTAL
Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -

Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -
Rp -
Rp -
Rp -

Rp -
 Rp -

Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
SUB TOTAL Rp -

UNIT PRICE TOTAL No. Product

Rp Rp
1
SBT or USIT or Equivalent
/VDL/GR/CCL
Rp - 2 GR / CCL

Rp - 3 Pulsed Neutron Neutron

Rp -
Service charge

Rp - TOTAL
Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
 Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

-
-
-
-

-
-
-
-
-

UNIT PRICE TOTAL

Rp Rp
$ -

$ -

TOTAL $ -

UNIT PRICE TOTAL

US$ US$
0
UNIT PRICE TOTAL
US$ US$
0
0
0
0
0

UNIT PRICE TOTAL

US$ US$
0

-
-
-
 Item Quantity, feet Rate, Rp Totals Cost, Rp

Depth Charge 3000 Rp -

Logging Charge 2700 Rp -
Depth Charge 3000 Rp -
Logging Charge 2700 Rp -
Depth Charge 3000 Rp -
Logging Charge 2700 Rp -
Lumpsum 1 Rp -

TOTAL Rp -
 SUMMARY OF OWNER ESTIMATE ( OE )
WORKOVER PROJECT WUNUT #19

RIG 350 HP

NO DESCRIPTION

A Drilling
B Workover / Completion Rate
C Mechanical breakdown
D Standby with full crew rate
E Standby without crew
F Moving Rate
G Mobilization
H Demobilization
Total

SUBSURFACE EQUIPMENT

NO DESCRIPTION

Pup Joint Tubing

1 4 ft Pup Joint Tubing 2-7/8", 4.6 ppf, J-80, R-2, EUE

CROSS OVER
1 Cross over 2-7/8" EUE (b) x 2-3/8" NUE 10RD (p), 6.4 ppf, J-55

COMPLETION FLUID

NO DESCRIPTION

A CaCl2 Brine
B Personnel
Mud Enginer 1
Mud Enginer 2
Total

CEMENTING, PUMP FEES & SQUEEZE

NO DESCRIPTION

A. SERVICE CHARGE
A. Equipment
1 Pumping Unit
 2 Standby Rate
3 Water Tank
4 Batch Mixer
5 Personel
B. Job Charge
6 Pumping Fluid Up to 5000 gall
7 Job Charge Over 5000 gal
D C. Squeeze Cementing
1 Services Squeeze Job
E Moving Rate
F Mobilization Demobilization
TOTAL
B. MATERIAL CHARGE
NO DESCRIPTION

1 CEMENT
2 RETARDER
3 DISPERSANT
4 FLUID LOSS CONTROL
5 BONDING AGENT
6 ANTI FOAM
TOTAL

CASED HOLE LOGGING

NO DESCRIPTION

1 CASED HOLE LOGGING (Item A)

CASING COLLAR LOG
GAMA RAY LOG
CEMENT BOND LOG
SERVICE CHARGE
2 Perforating 7" Casing Gun, 5 SPF
DETONATOR
PRIMA CORD
SHAPE CHARGE
3 Additional Call Out (Item C)
VSP
Formation Pressure Test
SERVICE CHARGE
5 Mobilization - Demobilization
Total

SLICKLINE UNIT
NO
DESCRIPTION

A Equipment
 Slickline Unit
EMR
B Personnel
Supervisor
Operator (1 persons)
Helper (1 persons)
C Mobilization & Demobilization
Total

FILTRATION UNIT
NO
DESCRIPTION

A Equipment
Operating Rate
Standby Rate
B Personnel
C Processing Cost
D Filtration Unit include Personnels
Operating Rate
E Mobilization
F Demobilization
Total

COMPLETION EQUIPMENT
NO
DESCRIPTION

1 SWAB CUP, 2-3/8" TYPE "TA"

SURFACE EQUIPMENT
NO DESCRIPTION

WELLHEAD ASSY
A Fabricate Tubing Head Adapter Assembly
- 7-1/16" 3000 Psi WP Flange Bottom
- 3-1/2" EU 8RD Box ToP C/W 1/4" Port Injection Line
- With One (1) 1/2" LP (F) for Cavity Test Port
- AISI 4130 Forged Steel Materials
- MC : PSL-2, Monogrammed, Standard API 6A
B Tubing Head Adapter Assembly
- 7-1/16" 3000 Psi WP Flange Bottom
- 3-1/2" EU 8RD Box Top
- AISI 4140 Forged Steel Materials or Equivalent with Certificate
- MC : PSL-2, Monogrammed, API Standard 6A
TOTAL
 OF OWNER ESTIMATE ( OE )
R PROJECT WUNUT #19

ESTIMATE
DESCRIPTION UNIT
QUANTITY
Day 0
on Rate Day 10
n Day 0
Day 0
Day 0
Day 4
Lumpsum 0
Lumpsum 1
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY

-7/8", 4.6 ppf, J-80, R-2, EUE jts 1

(b) x 2-3/8" NUE 10RD (p), 6.4 ppf, J-55 ea 1

DESCRIPTION UNIT ESTIMATE

QUANTITY
bbl 400

Day 10
Day 10
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY
A. SERVICE CHARGE

Day 2
 Day 6
Day 2
Day 2
Day 3

000 gall Gall 1000

gal Gall 1

Job 2
Day 0
ization Lumpsum 1
TOTAL
B. MATERIAL CHARGE
ESTIMATE
DESCRIPTION UNIT
QUANTITY
Sack 160
Gals 4
Gals 20
Gals 70
Gals 90
Gals 6
TOTAL
SUB TOTAL

DESCRIPTION UNIT ESTIMATE

QUANTITY
G (Item A)
ft 0
ft 0
ft 0
Lumpsum 1
Gun, 5 SPF
ea 2
ea 24
ea 80
em C)
ft 0
st ft 0
Lumpsum 0
ilization Lumpsum 1
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY
 Day 5
0

Day 1
Day 1
Day 1
bilization Lumpsum 1
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY

Day 8
Day 0
Day 8
M3 150
Personnels
Monthly 0.5
Lumsump 0
Lumsump 1
Total

DESCRIPTION UNIT ESTIMATE

QUANTITY
PE "TA" ea 10

DESCRIPTION UNIT
ESTIMATE
QUANTITY

d Adapter Assembly
Flange Bottom
oP C/W 1/4" Port Injection Line
Set 1
(F) for Cavity Test Port
el Materials
mmed, Standard API 6A
Assembly
Flange Bottom
op
el Materials or Equivalent with Certificate Set 1
mmed, API Standard 6A
 Set 1

TOTAL
UNIT PRICE TOTAL
Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL Rp

Rp

Rp -

Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -

Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
 Rp -
Rp -
Rp -
Rp -

Rp -
Rp -

Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
SUB TOTAL Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -
Rp -
Rp -

Rp -
Rp -
Rp -

Rp -
Rp -

Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
 Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp

Rp -
Rp -
Rp -
Rp -

Rp -
Rp -
Rp -
Rp -

UNIT PRICE TOTAL

Rp Rp
Rp -
TOTAL Rp -

UNIT PRICE TOTAL

Rp Rp
-