1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

Investasi After Escalation Depresiasi

Produksi REV OPEX Escalation DEP FTP RR IC
Tahun C NC C OPEX DEP. 1 DEP. 2 DEP. 3
Factor TOTAL
mbbl MM$ $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM

17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
CCF NCF
UR CR REC ES FTPc CS DMO NCS TCS EXP CCF Discount NPV Discount NPV
Cumm CUM
Factor Factor
$MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM $MM
 1 2 3 4 5 6 7 8 9 10 11 12 13 14

INVESTASI SETELAH ESKALASI DEPRESIASI

Share
Produksi REV OPEX Escalation
Tahun Contractor DEP
C NC Factor C OPEX DEP. 1 DEP. 2 DEP. 3
TOTAL
mbbl MM$ MM$ $MM $MM $MM $MM $MM $MM $MM $MM $MM

15 16 17 18 19 20 21 22

TI After NCF
TI NCF Discount NPV Discount NPV
Tax CUM
Factor Factor
$MM $MM $MM $MM $MM $MM