qi 80 bopd

penurunan pro 10%

harga 40 USD/bbl
Investasi 2000000 USD 2000000 MUSD
capital 1200000 USD 1200000 MUSD
non capital 800000 USD 800 MUSD
OC 600000 USD 600000 MUSD
tax 60%
10%

tahun rate(bbl/year) revenue(MUSD)

1 29200.00 1168000.00
2 23906.94 956277.65
3 21631.90 865275.86
4 19573.35 782934.02
5 17710.70 708428.05
6 16025.31 641012.25
7 14500.30 580011.91
8 13120.41 524816.51
9 11871.84 474873.65
10 10742.09 429683.48
 1.1

tahun investasi revenue D UR OC CR Rec Ti

0 2000000
1 1168000.00 120000 800.00 6E+05 720800.00 1168000.00 0.00
2 956277.65 120000 -447200.00 6E+05 272800.00 956277.65 0.00
3 865275.86 120000 -683477.65 6E+05 36522.35 36522.35 828753.50
4 782934.02 120000 0.00 6E+05 720000.00 720000.00 62934.02
5 708428.05 120000 0.00 6E+05 720000.00 708428.05 0.00
6 641012.25 120000 11571.95 6E+05 731571.95 641012.25 0.00
7 580011.91 120000 90559.70 6E+05 810559.70 580011.91 0.00
8 524816.51 120000 230547.79 6E+05 950547.79 524816.51 0.00
9 474873.65 120000 425731.28 6E+05 1145731.28 474873.65 0.00
10 429683.48 120000 670857.63 6E+05 1390857.63 1390857.63 0.00
 T CF
-2000000
0.00 568000.00
0.00 356277.65
497252.10 -231976.25
37760.41 145173.61
0.00 108428.05
0.00 41012.25
0.00 -19988.09
0.00 -75183.49
0.00 -125126.35
0.00 -170316.52
Q(1-10) 5 mmscfd
q(11-15) 2 mmscf
price 5200 USD/mmscf
OC(200/bulan) 2400 USD/tahun
pajak gas 70%
investasi 5000000 USD 5000000 MUSD
capital(70%) 3500000 USD 3500000 MUSD
non capital(30%) 1500000 USD 1500000 MUSD

tahun produksi total produksi harga revenue tahun

1-10 5 1825 5200 9490000 0
11-15 2 730 5200 3796000 1
2-10
11-15
 1.1 2.143589 5.334926 3.169865
0.1 1.4641

investasi revenue D UR OC CR Rec Ti

5000000
9490000 233333.3 1500000 2400 1735733.3 1735733.3 7754266.7
9490000 233333.3 0 2400 235733.3 235733.3 9254266.7
3796000 233333.3 0 2400 235733.3 235733.3 3560266.7
T CF

5427987 3826280.0
6477987 2776280.0
2492187 1068080.0