Scribd Logo
Upload

Welcome to Scribd!

  • 2 views

    Sensitivitas Analisis: No. Parameter Satuan Economic

    Uploaded by

    Aziz Saputra
    This document analyzes the economics of an oil production project over 22 years. It summarizes the key project parameters including production volume of 35 MMbl over the life of the project, average oil price of $50 per barrel, total investment of $30.76 million, and operating costs of $9.24 million. It finds that the contractor's net present value is $25.89 million with a 30.3% internal rate of return and 5.19 year payback period, while the government's net present value is $95.15 million. A sensitivity analysis shows that the project economics are most sensitive to changes in oil price and production volume.

    Copyright:

    © All Rights Reserved
    Download as PPTX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Sensitivitas Analisis: No. Parameter Satuan Economic

    Uploaded by

    Aziz Saputra
    2 views2 pages
    This document analyzes the economics of an oil production project over 22 years. It summarizes the key project parameters including production volume of 35 MMbl over the life of the project, average oil price of $50 per barrel, total investment of $30.76 million, and operating costs of $9.24 million. It finds that the contractor's net present value is $25.89 million with a 30.3% internal rate of return and 5.19 year payback period, while the government's net present value is $95.15 million. A sensitivity analysis shows that the project economics are most sensitive to changes in oil price and production volume.

    Original Description:

    Original Title

    Sidingin(2)

    Copyright

    © © All Rights Reserved

    Available Formats

    PPTX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document analyzes the economics of an oil production project over 22 years. It summarizes the key project parameters including production volume of 35 MMbl over the life of the project, average oil price of $50 per barrel, total investment of $30.76 million, and operating costs of $9.24 million. It finds that the contractor's net present value is $25.89 million with a 30.3% internal rate of return and 5.19 year payback period, while the government's net present value is $95.15 million. A sensitivity analysis shows that the project economics are most sensitive to changes in oil price and production volume.

    Copyright:

    © All Rights Reserved
    Download as PPTX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pptx, pdf, or txt
    2 views2 pages

    Sensitivitas Analisis: No. Parameter Satuan Economic

    Uploaded by

    Aziz Saputra
    This document analyzes the economics of an oil production project over 22 years. It summarizes the key project parameters including production volume of 35 MMbl over the life of the project, average oil price of $50 per barrel, total investment of $30.76 million, and operating costs of $9.24 million. It finds that the contractor's net present value is $25.89 million with a 30.3% internal rate of return and 5.19 year payback period, while the government's net present value is $95.15 million. A sensitivity analysis shows that the project economics are most sensitive to changes in oil price and production volume.

    Copyright:

    © All Rights Reserved
    Download as PPTX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pptx, pdf, or txt
    of 2

    Economic

    No. Parameter Satuan SENSITIVITAS ANALISIS


    Summary
    1 Produksi Oil MMbl 35
    Rata-rata harga Oil US$/Bbl 50.00
    2 Lama Produksi Year 22.00
    3 Gross Revenue MMUS$ 291.55 30

    4 Investasi MMUS$
    -G&G Study MMUS$ 0.50

    CONTRACTOR NPV, MM US$


    25
    -Development MMUS$ 30.76
    5 Biaya Operasi MMUS$ 9.24
    6 Gross Revenue to be Split MMUS$ 291.55
    20
    -Contractor MMUS$ 192.81
    -Government MMUS$ 98.74
    7 Contractor MMUS$ 15
    -Net Contractor Share MMUS$ 100
    (% thd. Gross Rev.) 34.4%
    -Net Revenue MMUS$ 69 10
    (% thd. Gross Rev.) 23.6%
    -IRR % 30.30
    -NPV@10% MMUS$ 25.89 5
    -POT year 5.19
    8 Government
    -Gross Split MMUS$ 98.74 -
    -Tax MMUS$ 83.41 -10% -8% -6% -4% -2% 0% 2% 4% 6% 8% 10%
    -Net Cashflow MMUS$ 182.14
    Produksi Harga Capex Opex
    -Gov. NPV @10% MMUS$ 95.15
    SENSITIVITAS 10%

    Produksi 20.60 31.17 Harga 84.20 106.30

    Harga 21.50 30.08 Produksi 85.10 105.20

    Capex 22.93 28.84 Capex 94.92 95.38

    Opex 25.63 26.14 Opex 94.92 95.38

    20 22 24 26 28 30 32 80 85 90 95 100 105 110

    GOV. NPV : US$ 95.15 MM


    Contractor NPV : US$ 25,89 MM

    You might also like