Scribd Logo
Upload

Welcome to Scribd!

  • Muhammadkhairulridha - 071.018.076 - Tugas Ekomig3

    Uploaded by

    Fahrul mahanggi
    2 views3 pages

    Original Title

    MUHAMMADKHAIRULRIDHA_071.018.076_TUGAS EKOMIG3

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views3 pages

    Muhammadkhairulridha - 071.018.076 - Tugas Ekomig3

    Uploaded by

    Fahrul mahanggi

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Muhammad Khairul Ridha Tugas Ek

    71001800076 Jum'at,
    EKOM

    Year 1
    Capital Cost (MUS$) 20076
    Capital Cost Depresiation 10038
    Non Capital Cost (MUS$) 17000
    Operating Cost(MUS$) 15000
    Cost to be recovered 42038
    Lifting 1500
    Price ($/bbl) 55
    Gross Revenue 82500
    Contr Split After Tax 15%
    Effective Tax Rate 48%
    Contr Split (Before Tax) 0.2885
    Gov Split (Before Tax) 0.7115
    FTP,% 20%
    FTP x D, mbbl 16500
    Gross Rev after FTP 66000
    Investment Credit 0
    Cost Recovery 42038
    Unrecovered Cost A-K 0
    ETS 23962
    Contractor Share 11673.287
    Contractor FTP 4760.25
    Contractor Equity 6913.037
    DMO, 25% 5950.3125
    DMO fee 50% Oil Price 2975.15625
    Taxable Share 20598.75575
    Tax 35% 7209.564513
    Net Contractor Share 13389.19124
    Total Contractor Take 55427.19124
    Contractor Cash Flow 11141.62673
    Contractor Cash Inflow 55427.19124
    Contractor Cash Outflow 44285.56451
    Govr FTP 11739.75
    Govr Equity 17048.963
    Total Indonesia Take 44923.74626
    Tugas Ekonomi Migas
    Jum'at, 28 Mei 2021
    EKOMIG TP - C

    2 3 4 5 Percentage Depriciation%
    16076 Capital 1
    13057 6529 4519 2010 Capital 2
    15000 Jumlah Depreciation
    10000 9000 8000 7000
    38057 15529 12519 9010
    1000 900 800 700
    60 70 70 75
    60000 63000 56000 52500
    15% 15% 15% 15%
    48% 48% 48% 48%
    0.2885 0.2885 0.2885 0.2885
    0.7115 0.7115 0.7115 0.7115
    20% 20% 20% 20%
    12000 12600 11200 10500
    48000 50400 44800 42000
    0 0 0 0
    38057 15528.5 12519 9009.5
    0 0 0 0
    9943 34871.5 32281 32990.5
    6330.5555 13695.52775 12544.2685 12547.00925
    3462 3635.1 3231.2 3029.25
    2868.5555 10060.42775 9313.0685 9517.75925
    4327.5 4543.875 4039 3786.5625
    2163.75 2271.9375 2019.5 1893.28125
    12821.8055 20511.34025 18602.7685 18226.853
    4487.631925 7178.969088 6510.968975 6379.39855
    8334.173575 13332.37116 12091.79953 11847.45445
    46391.17358 28860.87116 24610.79953 20856.95445
    10827.54165 21681.90208 18099.83055 14477.5559
    46391.17358 28860.87116 24610.79953 20856.95445
    35563.63193 7178.969088 6510.968975 6379.39855
    8538 8964.9 7968.8 7470.75
    7074.4445 24811.07225 22967.9315 23472.74075
    26591.32643 47770.75384 43506.20048 43002.73305
    0.5 Depreciation Double Decline Balance (DDB)
    10038 5019 2510 2510
    8038 4019 2010 2010
    10038 13057 6529 4519 2010

    You might also like