Professional Documents
Culture Documents
Investasi Year Produksi Tang MBBL % BBL M$ M$ Cruide Price Gross Income
Investasi Year Produksi Tang MBBL % BBL M$ M$ Cruide Price Gross Income
Year
Produksi
MBBL
1
2
3
4
5
6
7
8
9
10
11
12
13
37.0
41.4
24.3
16.8
12.6
10.0
8.2
6.9
5.9
5.2
4.6
4.1
2.5
Cruide
Price
% BBL
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
50.0
Gross
Income
M$
1850
2070
1215
840
630
500
410
345
295
260
230
205
125
Tang
M$
500
179.5
Investasi
Intan
M$
1600
Operating
Cost
M$
2.25
83.25
93.15
54.675
37.8
28.35
22.5
18.45
15.525
13.275
11.7
10.35
9.225
5.625
) = 26.7857 %
3%
e)
ost = 100 20 25 = 55
14.73
= 40.27
66.964 barel
= 1.7
7 1.7 = 5
36 + 14.73 5 = 15.1
x TI = 6.6
15.1 6.6 = 8.5
OH Cost
M$
Total OP
Cost
M$
Depreciation
0.02
1.665
1.863
1.0935
0.756
0.567
0.45
0.369
0.3105
0.2655
0.234
0.207
0.1845
0.1125
M$
Tax
Deduction
M$
0.25
84.915
95.013
55.7685
38.556
28.917
22.95
18.819
15.8355
13.5405
11.934
10.557
9.4095
5.7375
FTP KONT
GROSS REVENUE
ETS
125
93.75
281.25
0
44%
0.44
9872.5
x TI = 6.6
15.1 6.6 = 8.5
Taxable
Income
M$
0.4
Tax
M$
Net Cash
Flow
M$
Cum NCF
Payout
M$
M$