Discounted Discounted Discounted Discounted Discounted Discounted

Cash Flow
Year Kumulatif Factor (DF) Cash Flow Factor (DF) Cash Flow Factor (DF) Cash Flow
(CF)
(DCF) (DCF) (DCF)
$ $ 10% 10% 15% 15% 20% 20%
0 -2025 -2025 1 -2025 1 -2025 1 -2025
1 -1225 -3250 0.909 -1113.636 0.870 -1065.217 0.833 -1020.833
2 2325 -925 0.826 1921.488 0.756 1758.034 0.694 1614.583
3 1125 200 0.751 845.229 0.658 739.706 0.579 651.042
4 825 1025 0.683 563.486 0.572 471.696 0.482 397.859
5 325 1350 0.621 201.799 0.497 161.582 0.402 130.610
1350.0 393.37 40.801 -251.739

2.822222 14.03286153
DCF DF
2.822222 393.37 10%
500.00
40.80 15%
-251.74 20%
400.00

0  CCFm
POT  m  300.00 15.70%

CCFm1  CCFm
POT 2.17777778

200.00
16.8334659

100.00 18.1744488

0.00
10% 15% 20%

-100.00

-200.00

-300.00
IRR
Diket
A 278 Acre vb 109992924
h 51 ft 6,481,725.88
Porosity 0.18
Swi 0.45 %
Initial Reservoir Pressure 2980 Psi
Abandonment Pressure 300 Psi Bila memakai ESP biaya operasi
Bo at Pi 1.68 bbl/stb Gas Lift
RF SRP
 324086293.93 70

RF Produksi Gross Reveneu Nett Revenue

ESP biaya operasi 19,500,000.00 0.31 2,009,335.02 140,653,451.57 121,153,451.57
12,000,000.00 0.28 1,814,883.25 127,041,827.22 115,041,827.22
13,600,000.00 0.27 1,750,065.99 122,504,619.11 108,904,619.11