Ekonomi Migas Future Energy

Skenario 1
Base Case WO Rayu-2

Date Qo (BOP
Qg (MSCFD)
Qw (BWPD)
Liquid (BLPD)
Qo Qg Qw
2/9/2021 246.167 451.9884 161.387 407.554 0 0 0
2/12/2021 243.5493 447.182 159.6708 403.2201 0 0 0
2/21/2021 236.0199 433.3572 154.7345 390.7544 0 0 0
2/22/2021 235.2119 431.8737 154.2048 389.4168 0 0 0
2/24/2021 233.6125 428.937 153.1563 386.7688 0 0 0
2/25/2021 232.8209 427.4835 152.6373 385.4582 0 0 0
2/26/2021 232.0347 426.0399 152.1218 384.1565 0 0 0
3/1/2021 229.7075 421.7669 150.5961 380.3036 0 0 0
4/1/2021 208.1366 382.1605 136.4543 344.5908 0 0 0
5/1/2021 190.7975 350.3242 125.0868 315.8843 0 0 0
6/1/2021 175.6749 322.5575 115.1724 290.8473 0 0 0
7/1/2021 163.16 299.5788 106.9676 270.1276 360 660.9976 236.0158
8/1/2021 151.9727 279.0378 99.63327 251.606 324.0137 594.9229 212.4232
9/1/2021 142.2212 261.1329 93.24014 235.4613 294.568 540.8577 193.1187
10/1/2021 133.9061 245.8655 87.78875 221.6948 270.7561 497.1364 177.5076
11/1/2021 126.277 231.8578 82.78717 209.0642 249.883 458.8113 163.8232
12/1/2021 119.6785 219.7423 78.4612 198.1397 232.5347 426.958 152.4497
1/1/2022 113.5474 208.485 74.44165 187.9891 216.9694 398.3785 142.245
2/1/2022 108.0139 198.3248 70.81388 178.8278 203.3571 373.385 133.3209
3/1/2022 103.4599 189.9632 67.82828 171.2882 192.4516 353.3612 126.1712
4/1/2022 98.84594 181.4915 64.80336 163.6493 181.6654 333.5567 119.0998
5/1/2022 94.75643 173.9827 62.12227 156.8787 172.3192 316.396 112.9724
6/1/2022 90.87152 166.8496 59.57533 150.4468 163.6207 300.4247 107.2697
7/1/2022 87.40366 160.4823 57.3018 144.7055 156 286.4323 102.2735
8/1/2022 84.08772 154.3938 55.12787 139.2156 148.8368 273.2799 97.57735
9/1/2022 81.01418 148.7505 53.11286 134.127 142.3026 261.2824 93.2935
10/1/2022 78.24642 143.6686 51.29832 129.5447 136.5031 250.634 89.49139
11/1/2022 75.57829 138.7696 49.5491 125.1274 130.9869 240.5056 85.87495
12/1/2022 73.16395 134.3367 47.96626 121.1302 126.0571 231.454 82.64299
1/1/2023 70.82601 130.0439 46.4335 117.2595 121.3383 222.7897 79.54931
2/1/2023 68.63285 126.0171 44.99567 113.6285 116.9599 214.7507 76.67889
3/1/2023 66.7655 122.5884 43.77144 110.5369 113.2684 207.9725 74.25868
4/1/2023 64.81314 119.0037 42.49147 107.3046 109.4439 200.9504 71.75136
5/1/2023 63.02949 115.7287 41.32211 104.3516 105.9809 194.592 69.48103
6/1/2023 61.28666 112.5287 40.17951 101.4662 102.6254 188.431 67.28118
7/1/2023 59.68943 109.596 39.13237 98.8218 99.57447 182.8291 65.28098
8/1/2023 58.12413 106.722 38.10615 96.23028 96.60672 177.38 63.33532
9/1/2023 56.63883 103.9948 37.13239 93.77122 93.81075 172.2463 61.50229
10/1/2023 55.27197 101.4851 36.23628 91.50825 91.25487 167.5535 59.82666
11/1/2023 53.92717 99.01592 35.35463 89.2818 88.75611 162.9655 58.18847
12/1/2023 52.68663 96.73815 34.54133 87.22796 86.46487 158.7585 56.68633
1/1/2024 51.4633 94.492 33.73932 85.20262 84.21831 154.6336 55.21349
2/1/2024 50.29549 92.34778 32.9737 83.26919 82.08554 150.7176 53.81524
3/1/2024 49.25001 90.42817 32.28829 81.5383 80.18589 147.2297 52.56984
4/1/2024 48.17945 88.4625 31.58642 79.76587 78.25011 143.6754 51.30074
5/1/2024 47.18682 86.63993 30.93566 78.12248 76.46374 140.3954 50.1296
6/1/2024 46.20318 84.83386 30.29078 76.49396 74.70153 137.1598 48.9743
7/1/2024 45.28954 83.15633 29.6918 74.98134 73.07182 134.1675 47.90586
8/1/2024 44.38265 81.49118 29.09724 73.47989 71.46084 131.2096 46.8497
9/1/2024 43.51136 79.89141 28.52603 72.03739 69.91936 128.3793 45.83911
10/1/2024 42.70015 78.40193 27.9942 70.69434 68.48964 125.7541 44.90178
11/1/2024 41.89307 76.92005 27.46508 69.35814 67.0724 123.1519 43.97264
12/1/2024 41.14055 75.53835 26.97173 68.11228 65.75564 120.7342 43.10937
1/1/2025 40.39083 74.16179 26.48021 66.87105 64.44822 118.3337 42.25222
2/1/2025 39.66795 72.8345 26.00629 65.67424 63.19177 116.0267 41.4285
3/1/2025 39.03691 71.67585 25.59258 64.6295 62.0983 114.019 40.71162
4/1/2025 38.36128 70.43531 25.14964 63.51091 60.93098 111.8756 39.94632
5/1/2025 37.72934 69.275 24.73534 62.46467 59.84235 109.8768 39.23262
6/1/2025 37.09784 68.11551 24.32133 61.41916 58.75757 107.885 38.52144
7/1/2025 36.50652 67.02978 23.93366 60.44017 57.74457 106.0251 37.85732
8/1/2025 35.91497 65.94363 23.54584 59.46081 56.73387 104.1693 37.1947
9/1/2025 35.34228 64.89213 23.17039 58.51267 55.75793 102.3774 36.55488
10/1/2025 34.8052 63.90598 22.81827 57.62347 54.84492 100.701 35.95631
11/1/2025 34.2671 62.91797 22.46549 56.73259 53.93237 99.02547 35.35804
12/1/2025 33.76196 61.99049 22.13433 55.89628 53.07771 97.45623 34.79773
1/1/2026 33.25539 61.06038 21.80222 55.05762 52.22256 95.88608 34.23709
2/1/2026 32.76381 60.15777 21.47994 54.24375 51.39453 94.36573 33.69423
3/1/2026 32.33212 59.36515 21.19692 53.52904 50.66888 93.03336 33.2185
4/1/2026 31.86726 58.51162 20.89216 52.75942 49.88902 91.60145 32.70722
5/1/2026 31.42995 57.70866 20.60546 52.0354 49.15683 90.25709 32.2272
6/1/2026 30.99049 56.90178 20.31735 51.30784 48.42248 88.90874 31.74576
7/1/2026 30.57675 56.14211 20.04611 50.62286 47.73242 87.64171 31.29335
8/1/2026 30.16067 55.37815 19.77332 49.934 47.03971 86.36982 30.83921
9/1/2026 29.75576 54.63469 19.50787 49.26363 46.36682 85.13433 30.39807
10/1/2026 29.37414 53.93398 19.25767 48.63181 45.73372 83.97188 29.983
11/1/2026 28.98994 53.22855 19.00579 47.99573 45.09742 82.80357 29.56585
12/1/2026 21.3011 39.11105 13.96499 35.26609 44.49828 81.70349 29.17305
1/1/2027 21.02948 38.61233 13.78692 34.8164 43.89567 80.59704 28.77798
2/1/2027 20.7647 38.12617 13.61333 34.37804 43.30916 79.52015 28.39347
3/1/2027 20.53122 37.69746 13.46026 33.99147 42.79273 78.57192 28.05489
4/1/2027 20.27876 37.23393 13.29475 33.57351 42.23513 77.54812 27.68934
5/1/2027 20.04029 36.79607 13.13841 33.1787 41.70919 76.58244 27.34453
6/1/2027 19.7997 36.35431 12.98067 32.78037 41.17931 75.60951 26.99714
7/1/2027 19.5723 35.93679 12.83159 32.40389 40.67918 74.69122 26.66925
8/1/2027 19.34274 35.5153 12.68109 32.02384 40.17498 73.76546 26.3387
9/1/2027 19.11851 35.10358 12.53409 31.6526 39.68313 72.86237 26.01624
10/1/2027 18.90641 34.71414 12.39503 31.30144 39.21848 72.00922 25.71162
11/1/2027 18.69212 34.32069 12.25455 30.94667 38.74963 71.14837 25.40424
12/1/2027 18.48932 33.94833 12.12159 30.61091 38.30646 70.33467 25.1137
1/1/2028 18.28433 33.57195 11.9872 30.27153 37.85904 69.51316 24.82037
2/1/2028 18.08384 33.20382 11.85576 29.9396 37.42196 68.71062 24.53382
3/1/2028 17.90022 32.86668 11.73538 29.6356 37.02211 67.97646 24.27168
4/1/2028 17.70802 32.51378 11.60937 29.3174 36.60402 67.20881 23.99758
5/1/2028 17.52591 32.17941 11.48998 29.01589 36.20832 66.48226 23.73816
6/1/2028 17.34162 31.84103 11.36916 28.71078 35.80832 65.74781 23.47592
7/1/2028 17.16693 31.52028 11.25463 28.42157 35.42954 65.05234 23.22759
8/1/2028 16.99008 31.19556 11.13869 28.12877 35.04647 64.34898 22.97645
9/1/2028 16.81683 30.87746 11.02511 27.84194 34.67159 63.66067 22.73068
10/1/2028 16.6525 30.57574 10.91737 27.56988 34.31636 63.00843 22.49779
11/1/2028 16.48604 30.27009 10.80824 27.29428 33.95686 62.34835 22.26211
12/1/2028 16.32808 29.98007 10.70468 27.03277 33.61606 61.7226 22.03867
1/1/2029 16.16801 29.68615 10.59974 26.76775 33.27101 61.08904 21.81246
2/1/2029 16.01104 29.39795 10.49683 26.50788 32.93297 60.46837 21.59084
3/1/2029 15.87187 29.1424 10.40559 26.27745 32.63349 59.9185 21.3945
4/1/2029 15.72057 28.86461 10.3064 26.02697 32.30822 59.32126 21.18125
5/1/2029 15.57688 28.60078 10.21219 25.78907 31.99955 58.75452 20.97889
6/1/2029 15.43113 28.33317 10.11664 25.54777 31.68673 58.18015 20.77381
7/1/2029 15.29266 28.07891 10.02586 25.31851 31.38977 57.6349 20.57912
8/1/2029 15.15215 27.82094 9.933745 25.0859 31.08871 57.08211 20.38174
9/1/2029 15.01421 27.56766 9.843309 24.85752 30.79336 56.53983 20.18811
10/1/2029 14.88308 27.3269 9.757344 24.64043 30.51283 56.02475 20.0042
11/1/2029 14.74997 27.08249 9.670077 24.42005 30.22828 55.50228 19.81765
12/1/2029 14.62341 26.8501 9.587099 24.2105 29.95791 55.00585 19.64039
1/1/2030 0 0 0 0 29.68356 54.50212 19.46053
2/1/2030 0 0 0 0 29.4142 54.00754 19.28393
3/1/2030 0 0 0 0 29.17506 53.56847 19.12716
4/1/2030 0 0 0 0 28.91481 53.09061 18.95653
5/1/2030 0 0 0 0 28.66733 52.63621 18.79429
6/1/2030 0 0 0 0 28.41601 52.17476 18.62952
7/1/2030 0 0 0 0 28.17696 51.73584 18.4728
8/1/2030 0 0 0 0 27.93413 51.28998 18.3136
9/1/2030 0 0 0 0 27.69545 50.85174 18.15713
10/1/2030 0 0 0 0 27.46832 50.43471 18.00822
11/1/2030 0 0 0 0 27.2375 50.0109 17.8569
12/1/2030 0 0 0 0 27.01779 49.60749 17.71285
1/1/2031 0 0 0 0 26.79445 49.19742 17.56643
2/1/2031 0 0 0 0 26.57478 48.79407 17.42241
3/1/2031 0 0 0 0 26.37943 48.43539 17.29434
4/1/2031 0 0 0 0 26.16648 48.04439 17.15473
5/1/2031 0 0 0 0 25.96364 47.67196 17.02175
6/1/2031 0 0 0 0 25.75732 47.29314 16.88649
7/1/2031 0 0 0 0 25.56076 46.93223 16.75762
8/1/2031 0 0 0 0 25.36077 46.56502 16.62651
9/1/2031 0 0 0 0 25.16388 46.20352 16.49743
10/1/2031 0 0 0 0 24.97624 45.85899 16.37441
11/1/2031 0 0 0 0 24.78526 45.50832 16.2492
12/1/2031 0 0 0 0 24.6032 45.17404 16.12985
1/1/2032 0 0 0 0 24.41786 44.83374 16.00834
2/1/2032 0 0 0 0 24.23529 44.49852 15.88864
3/1/2032 0 0 0 0 24.06695 44.18944 15.77828
4/1/2032 0 0 0 0 23.88957 43.86375 15.66199
5/1/2032 0 0 0 0 23.72039 43.55311 15.55108
6/1/2032 0 0 0 0 23.54806 43.2367 15.4381
7/1/2032 0 0 0 0 23.38366 42.93485 15.33032
8/1/2032 0 0 0 0 23.21618 42.62733 15.22052
9/1/2032 0 0 0 0 23.05108 42.32419 15.11228
10/1/2032 0 0 0 0 22.89352 42.0349 15.00898
11/1/2032 0 0 0 0 22.73296 41.74009 14.90372
12/1/2032 0 0 0 0 22.57971 41.4587 14.80325
1/1/2033 0 0 0 0 22.4235 41.17189 14.70084
2/1/2033 0 0 0 0 22.26944 40.88903 14.59984
3/1/2033 0 0 0 0 22.1321 40.63686 14.5098
4/1/2033 0 0 0 0 21.98201 40.36127 14.4114
5/1/2033 0 0 0 0 21.83868 40.09811 14.31743
6/1/2033 0 0 0 0 21.69253 39.82975 14.22161
7/1/2033 0 0 0 0 21.55294 39.57345 14.1301
8/1/2033 0 0 0 0 21.41058 39.31206 14.03676
9/1/2033 0 0 0 0 21.27008 39.05409 13.94465
10/1/2033 0 0 0 0 21.13586 38.80764 13.85666
11/1/2033 0 0 0 0 20.99893 38.55623 13.76689
12/1/2033 0 0 0 0 20.8681 38.31601 13.68112
1/1/2034 0 0 0 0 20.73461 38.07091 13.5936
2/1/2034 0 0 0 0 20.60282 37.82892 13.5072
3/1/2034 0 0 0 0 20.48521 37.61298 13.43009
4/1/2034 0 0 0 0 20.35656 37.37676 13.34575
5/1/2034 0 0 0 0 20.23358 37.15097 13.26513
6/1/2034 0 0 0 0 20.10806 36.9205 13.18284
7/1/2034 0 0 0 0 19.98806 36.70018 13.10417
8/1/2034 0 0 0 0 19.86556 36.47525 13.02385
9/1/2034 0 0 0 0 19.74455 36.25306 12.94452
10/1/2034 0 0 0 0 19.62884 36.04061 12.86866
11/1/2034 0 0 0 0 19.51069 35.82367 12.7912
12/1/2034 0 0 0 0 19.3977 35.6162 12.71712
1/1/2035 0 0 0 0 19.2823 35.40433 12.64147
2/1/2035 0 0 0 0 19.16828 35.19496 12.56671
3/1/2035 0 0 0 0 19.06643 35.00797 12.49995
4/1/2035 0 0 0 0 18.95494 34.80325 12.42685
5/1/2035 0 0 0 0 18.84827 34.6074 12.35692
6/1/2035 0 0 0 0 18.7393 34.40732 12.28548
7/1/2035 0 0 0 0 18.63504 34.21589 12.21713
8/1/2035 0 0 0 0 18.52852 34.0203 12.14729
9/1/2035 0 0 0 0 18.42321 33.82694 12.07825
10/1/2035 0 0 0 0 18.32243 33.64189 12.01218
11/1/2035 0 0 0 0 18.21944 33.4528 11.94466
12/1/2035 0 0 0 0 18.12087 33.27181 11.88003
1/1/2036 0 0 0 0 18.02013 33.08684 11.81399
2/1/2036 0 0 0 0 17.9205 32.90391 11.74867
3/1/2036 0 0 0 0 17.82829 32.73461 11.68822
4/1/2036 0 0 0 0 17.73077 32.55554 11.62428
5/1/2036 0 0 0 0 17.6374 32.38411 11.56307
6/1/2036 0 0 0 0 17.54195 32.20885 11.5005
7/1/2036 0 0 0 0 17.45056 32.04104 11.44058
8/1/2036 0 0 0 0 17.35711 31.86947 11.37931
9/1/2036 0 0 0 0 17.26466 31.69972 11.3187
10/1/2036 0 0 0 0 17.17613 31.53716 11.26066
11/1/2036 0 0 0 0 17.08559 31.37093 11.2013
12/1/2036 0 0 0 0 16.99888 31.21171 11.14446
1/1/2037 0 0 0 0 16.91019 31.04888 11.08632
2/1/2037 0 0 0 0 16.82243 30.88774 11.02878
3/1/2037 0 0 0 0 16.74394 30.74362 10.97732
4/1/2037 0 0 0 0 16.65789 30.58563 10.92091
5/1/2037 0 0 0 0 16.57545 30.43427 10.86686
6/1/2037 0 0 0 0 16.49112 30.27943 10.81157
7/1/2037 0 0 0 0 16.41033 30.13107 10.7586
8/1/2037 0 0 0 0 16.32766 29.97929 10.70441
9/1/2037 0 0 0 0 16.24583 29.82904 10.65076
10/1/2037 0 0 0 0 16.16741 29.68505 10.59935
11/1/2037 0 0 0 0 16.08717 29.53772 10.54674
12/1/2037 0 0 0 0 16.01027 29.39653 10.49633
1/1/2038 0 0 0 0 15.93158 29.25205 10.44474
2/1/2038 0 0 0 0 15.85366 29.10897 10.39365
3/1/2038 0 0 0 0 15.78393 28.98094 10.34794
4/1/2038 0 0 0 0 15.70744 28.8405 10.29779
5/1/2038 0 0 0 0 15.63412 28.70589 10.24973
6/1/2038 0 0 0 0 15.55908 28.56809 10.20052
7/1/2038 0 0 0 0 15.48713 28.436 10.15336
8/1/2038 0 0 0 0 15.41349 28.30078 10.10508
9/1/2038 0 0 0 0 15.34054 28.16684 10.05725
10/1/2038 0 0 0 0 15.2706 28.03842 10.0114
11/1/2038 0 0 0 0 15.199 27.90695 9.964456
12/1/2038 0 0 0 0 15.13034 27.78088 9.919443
1/1/2039 0 0 0 0 15.06004 27.65181 9.873355
2/1/2039 0 0 0 0 14.99039 27.52392 9.827694
3/1/2039 0 0 0 0 14.92803 27.40943 9.786813
Semua Skenario
Skenario 2
Rayu-2 Base Case Rayu-1 Base Case + WO Infill
Liquid Qo Qg Qw Liquid Qo (BOPQg (MSC
Qw (BWPD)
Liquid (BLPD)Qo
0 183.167 336.3138 120.0842 303.2512 183.167 336.3138 120.0842 303.2512 0
0 181.2192 332.7375 118.8073 300.0265 181.2192 332.7375 118.8073 300.0265 0
0 175.6168 322.4508 115.1343 290.7511 175.6168 322.4508 115.1343 290.7511 0
0 175.0156 321.3469 114.7402 289.7558 175.0156 321.3469 114.7402 289.7558 0
0 173.8255 319.1618 113.9599 287.7854 173.8255 319.1618 113.9599 287.7854 0
0 173.2365 318.0803 113.5738 286.8103 173.2365 318.0803 113.5738 286.8103 0
0 172.6515 317.0061 113.1902 285.8417 172.6515 317.0061 113.1902 285.8417 0
0 170.9199 313.8267 112.055 282.9748 170.9199 313.8267 112.055 282.9748 0
0 154.8695 284.3565 101.5324 256.4018 154.8695 284.3565 101.5324 256.4018 0
0 141.9679 260.6679 93.0741 235.042 141.9679 260.6679 93.0741 235.042 0
0 130.7155 240.0074 85.69704 216.4126 130.7155 240.0074 85.69704 216.4126 0
596.0158 121.4035 222.9095 79.59207 200.9955 481.4035 883.9071 315.6079 797.0114 0
536.4369 113.0793 207.6254 74.13474 187.214 437.093 802.5484 286.558 723.6509 360
487.6867 105.8234 194.3028 69.37777 175.2012 400.3914 735.1605 262.4964 662.8879 324.0137
448.2636 99.63631 182.9427 65.32152 164.9578 370.3924 680.0791 242.8291 613.2214 295.4341
413.7061 93.95973 172.5199 61.59996 155.5597 343.8427 631.3311 225.4231 569.2658 270.7561
384.9844 89.04995 163.505 58.38111 147.4311 321.5847 590.463 210.8308 532.4154 250.5059
359.2144 84.48794 155.1287 55.39026 139.8782 301.4573 553.5072 197.6353 499.0926 232.5347
336.678 80.37058 147.5688 52.69092 133.0615 283.7277 520.9538 186.0118 469.7395 216.9694
318.6227 76.98206 141.3471 50.46941 127.4515 269.4336 494.7083 176.6406 446.0742 204.5994
300.7652 73.54891 135.0435 48.21864 121.7675 255.2143 468.6002 167.3184 422.5328 192.4516
285.2916 70.506 129.4564 46.22371 116.7297 242.8252 445.8524 159.1961 402.0213 181.9945
270.8903 67.61533 124.1488 44.32858 111.9439 231.236 424.5735 151.5982 382.8343 172.3192
258.2735 65.03498 119.411 42.63691 107.6719 221.035 405.8433 144.9104 365.9454 163.8876
246.4142 62.56767 114.8808 41.01934 103.587 211.4045 388.1607 138.5967 350.0012 156
235.5961 60.28072 110.6817 39.52002 99.80074 202.5833 371.9641 132.8135 335.3968 148.8368
225.9945 58.22129 106.9004 38.16986 96.39115 194.7244 357.5344 127.6612 322.3857 142.5044
216.8618 56.23601 103.2552 36.8683 93.10431 187.2229 343.7608 122.7433 309.9661 136.5031
208.7001 54.43955 99.95671 35.69055 90.1301 180.4967 331.4108 118.3335 298.8302 131.1579
200.8876 52.69994 96.76261 34.55006 87.25001 174.0382 319.5523 114.0994 288.1376 126.0571
193.6388 51.06807 93.76631 33.48021 84.54828 168.028 308.517 110.1591 278.1871 121.3383
187.527 49.67862 91.21514 32.56928 82.24791 162.947 299.1877 106.828 269.7749 117.3698
181.1952 48.22592 88.54783 31.61689 79.84281 157.6698 289.4982 103.3683 261.038 113.2684
175.4619 46.89874 86.11099 30.7468 77.64554 152.8796 280.703 100.2278 253.1075 109.5632
169.9066 45.60195 83.72994 29.89662 75.49856 148.2274 272.1609 97.17779 245.4052 105.9809
164.8554 44.41349 81.5478 29.11746 73.53095 143.988 264.3769 94.39844 238.3864 102.7303
159.942 43.24878 79.40928 28.35388 71.60266 139.8555 256.7893 91.68921 231.5447 99.57447
155.313 42.1436 77.38006 27.62933 69.77293 135.9544 249.6264 89.13162 225.086 96.60672
151.0815 41.12656 75.51265 26.96255 68.08911 132.3814 243.0661 86.78921 219.1706 93.89842
146.9446 40.12592 73.67539 26.30654 66.43246 128.882 236.6409 84.495 213.377 91.25487
143.1512 39.20286 71.98056 25.70138 64.90424 125.6677 230.7391 82.38771 208.0554 88.83457
139.4318 38.29262 70.30924 25.10462 63.39724 122.5109 224.9429 80.31811 202.829 86.46487
135.9008 37.42368 68.71378 24.53495 61.95863 119.5092 219.4314 78.35019 197.8594 84.21831
132.7557 36.64576 67.28545 24.02494 60.6707 116.8316 214.5151 76.59478 193.4264 82.21987
129.5509 35.84918 65.82284 23.50271 59.35189 114.0993 209.4982 74.80345 188.9027 80.18589
126.5933 35.11059 64.46671 23.01849 58.12907 111.5743 204.8621 73.14808 184.7224 78.3111
123.6758 34.37868 63.12286 22.53865 56.91733 109.0802 200.2827 71.51295 180.5932 76.46374
120.9777 33.69887 61.87464 22.09296 55.79183 106.7707 196.0421 69.99882 176.7695 74.75711
118.3105 33.02407 60.63565 21.65057 54.67464 104.4849 191.8452 68.50027 172.9852 73.07182
115.7585 32.37577 59.44529 21.22554 53.60131 102.2951 187.8246 67.06465 169.3598 71.46084
113.3914 31.77216 58.33701 20.82982 52.60198 100.2618 184.0911 65.73159 165.9934 69.96805
111.045 31.17163 57.23438 20.43611 51.60774 98.24404 180.3863 64.40875 162.6528 68.48964
108.865 30.6117 56.20629 20.06902 50.68072 96.36734 176.9405 63.17839 159.5457 67.11721
106.7004 30.05386 55.18202 19.7033 49.75715 94.50207 173.5157 61.95552 156.4576 65.75564
104.6203 29.51598 54.19442 19.35066 48.86664 92.70775 170.2211 60.77916 153.4869 64.44822
102.8099 29.04644 53.33229 19.04283 48.08927 91.14474 167.3513 59.75445 150.8992 63.31122
100.8773 28.54371 52.40924 18.71325 47.25696 89.47469 164.2849 58.65957 148.1343 62.0983
99.07498 28.0735 51.54588 18.40497 46.47848 87.91585 161.4227 57.6376 145.5535 60.96795
97.279 27.60362 50.68313 18.09692 45.70054 86.36118 158.5682 56.61836 142.9795 59.84235
95.60189 27.16363 49.87526 17.80846 44.97209 84.9082 155.9003 55.66578 140.574 58.79195
93.92857 26.72347 49.06709 17.5199 44.24337 83.45734 153.2364 54.7146 138.1719 57.74457
92.31281 26.29735 48.28469 17.24053 43.53789 82.05528 150.6621 53.79541 135.8507 56.73387
90.80123 25.89772 47.55092 16.97853 42.87625 80.74264 148.2519 52.93484 133.6775 55.78889
89.29041 25.49733 46.81576 16.71604 42.21337 79.4297 145.8412 52.07408 131.5038 54.84492
87.87544 25.12147 46.12564 16.46963 41.59109 78.19918 143.5819 51.26735 129.4665 53.96133
86.45965 24.74455 45.43358 16.22252 40.96706 76.96711 141.3197 50.4596 127.4267 53.07771
85.08876 24.37877 44.76197 15.98271 40.36148 75.7733 139.1277 49.67694 125.4502 52.22256
83.88738 24.05756 44.1722 15.77213 39.82969 74.72644 137.2056 48.99062 123.7171 51.47351
82.59624 23.71167 43.5371 15.54536 39.25703 73.60069 135.1386 48.25258 121.8533 50.66888
81.38403 23.38627 42.93964 15.33203 38.71831 72.54311 133.1967 47.55923 120.1023 49.9138
80.16825 23.05928 42.33926 15.11766 38.17694 71.48177 131.248 46.86342 118.3452 49.15683
79.02577 22.75143 41.77401 14.91583 37.66726 70.48385 129.4157 46.20918 116.693 48.44583
77.87892 22.44184 41.20556 14.71286 37.1547 69.48155 127.5754 45.55207 115.0336 47.73242
76.76489 22.14056 40.65237 14.51534 36.65589 68.50737 125.7867 44.91341 113.4208 47.03971
75.71672 21.85659 40.13099 14.32917 36.18577 67.59031 124.1029 44.31218 111.9025 46.38823
74.66327 21.57072 39.6061 14.14176 35.71248 66.66814 122.4097 43.7076 110.3757 45.73372
73.67133 21.3011 39.11105 13.96499 35.26609 65.79938 120.8145 43.13805 108.9374 45.11767
72.67365 21.02948 38.61233 13.78692 34.8164 64.92515 119.2094 42.5649 107.4901 44.49828
71.70263 20.7647 38.12617 13.61333 34.37804 64.07387 117.6463 42.0068 106.0807 43.89567
70.84762 20.53122 37.69746 13.46026 33.99147 63.32394 116.2694 41.51515 104.8391 43.36524
69.92447 20.27876 37.23393 13.29475 33.57351 62.5139 114.782 40.98408 103.498 42.79273
69.05372 20.04029 36.79607 13.13841 33.1787 61.74949 113.3785 40.48294 102.2324 42.25289
68.17644 19.7997 36.35431 12.98067 32.78037 60.979 111.9638 39.97781 100.9568 41.70919
67.34843 19.5723 35.93679 12.83159 32.40389 60.25148 110.628 39.50084 99.75232 41.19619
66.51368 19.34274 35.5153 12.68109 32.02384 59.51772 109.2808 39.0198 98.53752 40.67918
65.69937 19.11851 35.10358 12.53409 31.6526 58.80164 107.966 38.55033 97.35197 40.17498
64.93009 18.90641 34.71414 12.39503 31.30144 58.12488 106.7234 38.10665 96.23153 39.69881
64.15387 18.69212 34.32069 12.25455 30.94667 57.44175 105.4691 37.65879 95.10054 39.21848
63.42016 18.48932 33.94833 12.12159 30.61091 56.79578 104.283 37.23529 94.03107 38.76458
62.67942 18.28433 33.57195 11.9872 30.27153 56.14338 103.0851 36.80757 92.95095 38.30646
61.95577 18.08384 33.20382 11.85576 29.9396 55.5058 101.9144 36.38958 91.89537 37.85904
61.29378 17.90022 32.86668 11.73538 29.6356 54.92233 100.8431 36.00706 90.92939 37.44985
60.60161 17.70802 32.51378 11.60937 29.3174 54.31205 99.7226 35.60696 89.919 37.02211
59.94648 17.52591 32.17941 11.48998 29.01589 53.73423 98.66167 35.22814 88.96237 36.61736
59.28424 17.34162 31.84103 11.36916 28.71078 53.14994 97.58885 34.84508 87.99502 36.20832
58.65714 17.16693 31.52028 11.25463 28.42157 52.59648 96.57263 34.48223 87.0787 35.82108
58.02292 16.99008 31.19556 11.13869 28.12877 52.03655 95.54454 34.11514 86.15169 35.42954
57.40227 16.81683 30.87746 11.02511 27.84194 51.48842 94.53813 33.75579 85.24421 35.04647
56.81416 16.6525 30.57574 10.91737 27.56988 50.96887 93.58417 33.41517 84.38404 34.68356
56.21897 16.48604 30.27009 10.80824 27.29428 50.4429 92.61844 33.07035 83.51325 34.31636
55.65473 16.32808 29.98007 10.70468 27.03277 49.94414 91.70266 32.74336 82.6875 33.96834
55.08346 16.16801 29.68615 10.59974 26.76775 49.43902 90.7752 32.4122 81.85121 33.61606
54.5238 16.01104 29.39795 10.49683 26.50788 48.94401 89.86632 32.08767 81.03168 33.27101
54.02799 15.87187 29.1424 10.40559 26.27745 48.50535 89.0609 31.80009 80.30545 32.96538
53.48947 15.72057 28.86461 10.3064 26.02697 48.02879 88.18587 31.48765 79.51644 32.63349
52.97844 15.57688 28.60078 10.21219 25.78907 47.57643 87.3553 31.19109 78.76752 32.31861
52.46054 15.43113 28.33317 10.11664 25.54777 47.11786 86.51332 30.89045 78.00831 31.99955
51.96889 15.29266 28.07891 10.02586 25.31851 46.68243 85.71382 30.60498 77.28741 31.69673
51.47045 15.15215 27.82094 9.933745 25.0859 46.24086 84.90305 30.31549 76.55635 31.38977
50.98147 15.01421 27.56766 9.843309 24.85752 45.80757 84.10748 30.03142 75.83899 31.08871
50.51704 14.88308 27.3269 9.757344 24.64043 45.39592 83.35165 29.76155 75.15746 30.8028
50.04592 14.74997 27.08249 9.670077 24.42005 44.97825 82.58477 29.48772 74.46598 30.51283
49.5983 14.62341 26.8501 9.587099 24.2105 44.58132 81.85595 29.22749 73.80881 30.23737
49.14409 14.49488 26.61411 9.502837 23.99772 44.17844 81.11624 28.96337 73.14181 29.95791
48.69813 14.36859 26.38224 9.420044 23.78864 43.78279 80.38978 28.70398 72.48677 29.68356
48.30222 14.25641 26.17625 9.346493 23.6029 43.43147 79.74472 28.47365 71.90512 29.44005
47.87134 14.13422 25.95191 9.266391 23.40061 43.04903 79.04252 28.22293 71.27195 29.17506
47.46161 14.01796 25.73844 9.190168 23.20813 42.68529 78.37465 27.98446 70.66974 28.92313
47.04553 13.89981 25.52151 9.112711 23.01252 42.31582 77.69627 27.74224 70.05806 28.66733
46.64976 13.78736 25.31503 9.038986 22.82634 41.96432 77.05087 27.51179 69.47611 28.42405
46.24773 13.67305 25.10515 8.964047 22.6371 41.60718 76.39513 27.27765 68.88483 28.17696
45.85258 13.56062 24.89872 8.890339 22.45096 41.25607 75.75046 27.04747 68.30354 27.93413
45.47654 13.45357 24.70216 8.820154 22.27372 40.92189 75.13687 26.82837 67.75027 27.70309
45.0944 13.34471 24.50228 8.748785 22.09349 40.58221 74.51318 26.60568 67.18789 27.46832
44.73065 13.24102 24.3119 8.680809 21.92183 40.25882 73.91939 26.39366 66.65248 27.24489
44.36089 13.13556 24.11826 8.611668 21.74723 39.93001 73.31568 26.1781 66.10811 27.01779
43.99719 13.03176 23.92768 8.54362 21.57538 39.60654 72.72175 25.96603 65.57257 26.79445
43.67377 12.93941 23.75812 8.483074 21.42249 39.31884 72.19351 25.77742 65.09626 26.59588
43.32121 12.83868 23.57316 8.417035 21.25572 39.00516 71.61755 25.57177 64.57693 26.37943
42.9854 12.74268 23.3969 8.354098 21.09678 38.70633 71.06886 25.37585 64.08218 26.17329
42.64382 12.64498 23.21751 8.290044 20.93503 38.40231 70.51065 25.17654 63.57884 25.96364
42.31838 12.55185 23.0465 8.228985 20.78083 38.11261 69.97873 24.98661 63.09921 25.76393
41.98728 12.45704 22.87242 8.166828 20.62387 37.81781 69.43745 24.79334 62.61115 25.56076
41.66132 12.36365 22.70095 8.105604 20.46925 37.52753 68.90448 24.60304 62.13057 25.36077
41.35065 12.2746 22.53745 8.047222 20.32182 37.25084 68.39643 24.42163 61.67247 25.17019
41.03446 12.18392 22.37094 7.98777 20.17169 36.96917 67.87927 24.23698 61.20615 24.97624
40.73304 12.09743 22.21214 7.931068 20.02849 36.70062 67.38618 24.06091 60.76154 24.79137
40.42619 12.00933 22.05039 7.873314 19.88265 36.42719 66.88413 23.88165 60.30884 24.6032
40.12393 11.92251 21.89098 7.816396 19.73891 36.1578 66.3895 23.70504 59.86284 24.41786
39.84523 11.84243 21.74393 7.76389 19.60632 35.90938 65.93337 23.54217 59.45155 24.24698
39.55157 11.758 21.58891 7.708537 19.46653 35.64757 65.45266 23.37053 59.0181 24.06695
39.27146 11.67743 21.44098 7.655716 19.33314 35.39781 64.99409 23.20679 58.60461 23.89525
38.98616 11.59532 21.29023 7.601889 19.19721 35.14339 64.52693 23.03999 58.18338 23.72039
38.71398 11.51696 21.14634 7.550515 19.06748 34.90062 64.0812 22.88084 57.78146 23.55358
38.4367 11.43709 20.9997 7.498153 18.93524 34.65327 63.62703 22.71867 57.37194 23.38366
38.16335 11.35832 20.85507 7.446512 18.80483 34.4094 63.17925 22.55879 56.96819 23.21618
37.9025 11.28312 20.71699 7.397209 18.68033 34.17664 62.75188 22.40619 56.58283 23.05637
37.63668 11.20645 20.57621 7.346944 18.5534 33.93941 62.3163 22.25066 56.19007 22.89352
37.38295 11.13324 20.44179 7.298947 18.43219 33.71295 61.90049 22.10219 55.81514 22.7381
37.12434 11.05859 20.30472 7.250005 18.30859 33.48209 61.47662 21.95084 55.43293 22.57971
36.86928 10.98493 20.16948 7.201714 18.18664 33.25437 61.0585 21.80155 55.05592 22.4235
36.6419 10.91924 20.04886 7.158646 18.07788 33.05134 60.68571 21.66844 54.71978 22.28426
36.39341 10.84742 19.91699 7.111561 17.95898 32.82943 60.27826 21.52296 54.35238 22.1321
36.15612 10.77881 19.79102 7.066581 17.84539 32.61749 59.88912 21.38401 54.0015 21.98682
35.91414 10.70882 19.66251 7.020695 17.72951 32.40135 59.49226 21.24231 53.64366 21.83868
35.68304 10.64194 19.53972 6.976853 17.6188 32.19489 59.11317 21.10695 53.30184 21.69721
35.44734 10.57371 19.41444 6.932122 17.50583 31.98429 58.7265 20.96889 52.95318 21.55294
35.21473 10.50635 19.29076 6.88796 17.39431 31.77643 58.34485 20.83261 52.60905 21.41058
34.99252 10.44198 19.17256 6.845756 17.28773 31.57783 57.9802 20.70241 52.28025 21.27458
34.76582 10.37628 19.05193 6.802684 17.17896 31.37521 57.60816 20.56957 51.94478 21.13586
34.54922 10.31348 18.93663 6.761515 17.075 31.18158 57.25264 20.44263 51.62421 21.00332
34.32821 10.24939 18.81895 6.719494 16.96888 30.984 56.88985 20.31309 51.29709 20.8681
34.11001 10.18608 18.70271 6.677991 16.86407 30.7889 56.53163 20.18519 50.97409 20.73461
33.9153 10.12957 18.59895 6.640944 16.77052 30.61478 56.21194 20.07104 50.68582 20.6155
33.7023 10.06774 18.48542 6.600403 16.66814 30.42429 55.86218 19.94615 50.37044 20.48521
33.49871 10.00861 18.37685 6.561639 16.57025 30.24219 55.52782 19.82677 50.06896 20.36068
33.2909 9.948234 18.266 6.522058 16.47029 30.0563 55.1865 19.7049 49.76119 20.23358
33.09223 9.890498 18.15999 6.484206 16.3747 29.87856 54.86016 19.58837 49.46694 20.11209
32.88942 9.831536 18.05173 6.445551 16.27709 29.6971 54.52698 19.46941 49.1665 19.98806
32.68907 9.773274 17.94475 6.407354 16.18063 29.51783 54.19782 19.35188 48.8697 19.86556
32.4975 9.717545 17.84243 6.370818 16.08836 29.34639 53.88303 19.23948 48.58587 19.74843
32.30189 9.660622 17.73791 6.3335 15.99412 29.17131 53.56158 19.1247 48.29601 19.62884
32.11482 9.606166 17.63793 6.297799 15.90396 29.00386 53.25412 19.01492 48.01878 19.51448
31.92377 9.550537 17.53578 6.261328 15.81186 28.83284 52.94011 18.9028 47.73564 19.3977
31.73499 9.495548 17.43482 6.225277 15.72082 28.66382 52.62977 18.79199 47.45581 19.2823
31.56638 9.446422 17.34462 6.19307 15.63949 28.51286 52.35258 18.69302 47.20587 19.17925
31.38179 9.392622 17.24584 6.157799 15.55042 28.34756 52.04908 18.58465 46.93221 19.06643
31.20519 9.341138 17.15131 6.124046 15.46518 28.18941 51.7587 18.48097 46.67037 18.95851
31.02478 9.288527 17.05471 6.089555 15.37808 28.02783 51.46203 18.37503 46.40287 18.84827
30.85217 9.238175 16.96225 6.056544 15.29472 27.87322 51.17814 18.27367 46.14689 18.7428
30.67581 9.186714 16.86777 6.022806 15.20952 27.71524 50.88807 18.1701 45.88533 18.63504
30.50146 9.135824 16.77433 5.989442 15.12527 27.55903 50.60127 18.06769 45.62672 18.52852
30.3346 9.087109 16.68488 5.957505 15.04461 27.40954 50.32678 17.96968 45.37922 18.42659
30.1641 9.037314 16.59345 5.924859 14.96217 27.25675 50.04625 17.86952 45.12627 18.32243
30.0009 8.989641 16.50592 5.893605 14.88325 27.11051 49.77773 17.77364 44.88415 18.22274
29.83412 8.940905 16.41644 5.861654 14.80256 26.96103 49.50327 17.67564 44.63667 18.12087
29.66917 8.892694 16.32792 5.830047 14.72274 26.81319 49.23183 17.57872 44.39191 18.02013
29.51651 8.848063 16.24597 5.800786 14.64885 26.67635 48.98058 17.48901 44.16536 17.92689
29.35505 8.800845 16.15927 5.769831 14.57068 26.53161 48.71482 17.39412 43.92573 17.82829
29.20048 8.755629 16.07625 5.740187 14.49582 26.39303 48.46036 17.30326 43.69629 17.7339
29.04244 8.70939 15.99135 5.709873 14.41926 26.25134 48.2002 17.21037 43.46171 17.6374
28.89113 8.665106 15.91004 5.68084 14.34595 26.11566 47.95109 17.12142 43.23708 17.54501
28.73642 8.619817 15.82688 5.651148 14.27096 25.97693 47.69635 17.03046 43.00739 17.45056
28.58336 8.574998 15.74459 5.621765 14.19676 25.83966 47.44431 16.94047 42.78013 17.35711
28.43679 8.532067 15.66577 5.593619 14.12569 25.70819 47.20293 16.85428 42.56247 17.26763
28.28689 8.488153 15.58514 5.56483 14.05298 25.57374 46.95606 16.76613 42.33988 17.17613
28.14333 8.446085 15.50789 5.53725 13.98333 25.44496 46.71961 16.68171 42.12667 17.08849
27.99651 8.40305 15.42888 5.509036 13.91209 25.31324 46.47776 16.59535 41.90859 16.99888
27.85121 8.360452 15.35066 5.481109 13.84156 25.18288 46.2384 16.50989 41.69277 16.91019
27.72126 8.322345 15.2807 5.456126 13.77847 25.06629 46.02432 16.43345 41.49973 16.83088
27.5788 8.280559 15.20397 5.428731 13.70929 24.93845 45.7896 16.34964 41.28809 16.74394
27.44231 8.240519 15.13045 5.402481 13.643 24.81597 45.56472 16.26934 41.08531 16.66065
27.3027 8.199548 15.05523 5.37562 13.57517 24.69067 45.33465 16.18719 40.87786 16.57545
27.16893 8.160285 14.98314 5.34988 13.51016 24.57061 45.11421 16.10848 40.67909 16.49383
27.03207 8.120107 14.90936 5.323538 13.44365 24.44777 44.88866 16.02795 40.47572 16.41033
26.89658 8.080322 14.83632 5.297456 13.37778 24.32615 44.66535 15.94821 40.27436 16.32766
26.76676 8.04219 14.7663 5.272456 13.31465 24.2096 44.45135 15.8718 40.0814 16.24845
26.63391 8.003163 14.69464 5.24687 13.25003 24.09033 44.23237 15.79361 39.88394 16.16741
26.5066 7.965754 14.62596 5.222345 13.1881 23.97603 44.02249 15.71867 39.6947 16.08975
26.37632 7.927464 14.55565 5.197242 13.12471 23.85904 43.8077 15.64198 39.50102 16.01027
26.24731 7.88954 14.48602 5.172379 13.06192 23.7432 43.59499 15.56603 39.30923 15.93158
26.13187 7.855597 14.4237 5.150126 13.00572 23.63953 43.40464 15.49806 39.13759 15.86117
26.00523 7.818355 14.35532 5.125711 12.94407 23.5258 43.19582 15.4235 38.9493 15.78393
25.88385 7.78265 14.28976 5.102302 12.88495 23.41677 42.99565 15.35203 38.7688 15.7099
25.7596 7.746096 14.22264 5.078337 12.82443 23.30517 42.79073 15.27886 38.58404 15.63412
25.64049 7.711047 14.15829 5.055359 12.76641 23.19818 42.59429 15.20872 38.4069 15.56149
25.51857 7.67516 14.0924 5.031832 12.70699 23.08865 42.39317 15.13691 38.22556 15.48713
25.39779 7.639607 14.02712 5.008523 12.64813 22.98015 42.19395 15.06578 38.04592 15.41349
25.282 7.605512 13.96451 4.98617 12.59168 22.87611 42.00294 14.99757 37.87368 15.34288
25.16345 7.570599 13.90041 4.963282 12.53388 22.7696 41.80736 14.92774 37.69733 15.2706
25.04978 7.537116 13.83893 4.94133 12.47845 22.66745 41.61981 14.86077 37.52823 15.2013
24.93339 7.502827 13.77597 4.91885 12.42168 22.56287 41.42778 14.79221 37.35507 15.13034
24.81808 7.468848 13.71359 4.896574 12.36542 22.45924 41.23751 14.72427 37.18351 15.06004
24.71485 7.438422 13.65772 4.876626 12.31505 22.36646 41.06715 14.66344 37.02989 14.9971
Skenario 3
Infill Infill + WO + Base Case
Qg Qw LiquidQo (BOPD)
Qg (MSCFD)
Qw (BWPD)
Liquid (BLPD)
0 0 0 183.167 336.3138 120.0842 303.2512
0 0 0 181.2192 332.7375 118.8073 300.0265
0 0 0 175.6168 322.4508 115.1343 290.7511
0 0 0 175.0156 321.3469 114.7402 289.7558
0 0 0 173.8255 319.1618 113.9599 287.7854
0 0 0 173.2365 318.0803 113.5738 286.8103
0 0 0 172.6515 317.0061 113.1902 285.8417
0 0 0 170.9199 313.8267 112.055 282.9748
0 0 0 154.8695 284.3565 101.5324 256.4018
0 0 0 141.9679 260.6679 93.0741 235.042
0 0 0 130.7155 240.0074 85.69704 216.4126
0 0 0 481.4035 883.9071 315.6079 797.0114
660.9976 236.0158 596.0158 797.093 1463.546 522.5738 1319.667
594.9229 212.4232 536.4369 724.4051 1330.083 474.9197 1199.325
542.4479 193.6865 489.1206 665.8265 1222.527 436.5156 1102.342
497.1364 177.5076 448.2636 614.5988 1128.468 402.9307 1017.529
459.9551 164.2316 414.7375 572.0906 1050.418 375.0624 947.153
426.958 152.4497 384.9844 533.992 980.4652 350.085 884.077
398.3785 142.245 359.2144 500.6971 919.3322 328.2568 828.9539
375.6658 134.1353 338.7346 474.033 870.3741 310.7758 784.8088
353.3612 126.1712 318.6227 447.6659 821.9614 293.4896 741.1555
334.1609 119.3155 301.31 424.8196 780.0133 278.5116 703.3312
316.396 112.9724 285.2916 403.5552 740.9695 264.5706 668.1258
300.9147 107.4446 271.3322 384.9225 706.758 252.3551 637.2776
286.4323 102.2735 258.2735 367.4045 674.593 240.8702 608.2747
273.2799 97.57735 246.4142 351.4201 645.244 230.3909 581.811
261.6529 93.42581 235.9302 337.2288 619.1873 221.0871 558.3158
250.634 89.49139 225.9945 323.726 594.3948 212.2346 535.9606
240.8195 85.98704 217.1449 311.6545 572.2303 204.3206 515.9751
231.454 82.64299 208.7001 300.0953 551.0064 196.7424 496.8377
222.7897 79.54931 200.8876 289.3663 531.3067 189.7084 479.0747
215.5032 76.94759 194.3174 280.3168 514.6909 183.7756 464.0923
207.9725 74.25868 187.527 270.9381 497.4708 177.6269 448.5651
201.1695 71.82959 181.3928 262.4428 481.8725 172.0574 434.5003
194.592 69.48103 175.4619 254.2082 466.7529 166.6588 420.8671
188.6236 67.34996 170.0803 246.7183 453.0006 161.7484 408.4667
182.8291 65.28098 164.8554 239.43 439.6184 156.9702 396.4002
177.38 63.33532 159.942 232.5611 427.0064 152.4669 385.028
172.4073 61.55976 155.4582 226.2798 415.4735 148.349 374.6288
167.5535 59.82666 151.0815 220.1369 404.1944 144.3217 364.4586
163.1096 58.23991 147.0745 214.5023 393.8487 140.6276 355.1299
158.7585 56.68633 143.1512 208.9758 383.7014 137.0044 345.9802
154.6336 55.21349 139.4318 203.7275 374.065 133.5637 337.2912
150.9643 53.90331 136.1232 199.0515 365.4794 130.4981 329.5496
147.2297 52.56984 132.7557 194.2852 356.7279 127.3733 321.6585
143.7874 51.34072 129.6518 189.8854 348.6495 124.4888 314.3742
140.3954 50.1296 126.5933 185.544 340.6781 121.6425 307.1865
137.2619 49.01073 123.7678 181.5278 333.304 119.0096 300.5374
134.1675 47.90586 120.9777 177.5567 326.0127 116.4061 293.9629
131.2096 46.8497 118.3105 173.756 319.0341 113.9143 287.6703
128.4687 45.87103 115.8391 170.2298 312.5598 111.6026 281.8325
125.7541 44.90178 113.3914 166.7337 306.1405 109.3105 276.0442
123.2342 44.00201 111.1192 163.4845 300.1747 107.1804 270.665
120.7342 43.10937 108.865 160.2577 294.2499 105.0649 265.3226
118.3337 42.25222 106.7004 157.156 288.5548 103.0314 260.1874
116.246 41.50681 104.818 154.456 283.5973 101.2613 255.7172
114.019 40.71162 102.8099 151.573 278.3039 99.37119 250.9442
111.9435 39.97056 100.9385 148.8838 273.3662 97.60816 246.492
109.8768 39.23262 99.07498 146.2035 268.445 95.85098 242.0545
107.9482 38.54398 97.33592 143.7002 263.8485 94.20976 237.9099
106.0251 37.85732 95.60189 141.2019 259.2615 92.57192 233.7738
104.1693 37.1947 93.92857 138.7892 254.8314 90.99011 229.7793
102.4342 36.57517 92.36406 136.5315 250.6862 89.51002 226.0415
100.701 35.95631 90.80123 134.2746 246.5422 88.03039 222.305
99.07865 35.37703 89.33836 132.1605 242.6605 86.64438 218.8049
97.45623 34.79773 87.87544 130.0448 238.7759 85.25733 215.3022
95.88608 34.23709 86.45965 127.9959 235.0138 83.91403 211.9099
94.51075 33.74601 85.21953 126.2 231.7163 82.73664 208.9366
93.03336 33.2185 83.88738 124.2696 228.1719 81.47108 205.7406
91.64696 32.72347 82.63727 122.4569 224.8437 80.2827 202.7396
90.25709 32.2272 81.38403 120.6386 221.5051 79.09062 199.7292
88.95161 31.76107 80.2069 118.9297 218.3673 77.97025 196.8999
87.64171 31.29335 79.02577 117.214 215.2171 76.84543 194.0594
86.36982 30.83921 77.87892 115.5471 212.1565 75.75262 191.2997
85.17363 30.4121 76.80033 113.9785 209.2765 74.72428 188.7028
83.97188 29.983 75.71672 112.4019 206.3816 73.69061 186.0925
82.84075 29.57912 74.69679 110.917 203.6553 72.71717 183.6342
81.70349 29.17305 73.67133 109.4234 200.9129 71.73796 181.1614
80.59704 28.77798 72.67365 107.9695 198.2434 70.78478 178.7543
79.62311 28.43023 71.79547 106.6892 195.8925 69.94538 176.6346
78.57192 28.05489 70.84762 105.3066 193.354 69.03898 174.3456
77.58073 27.70098 69.95387 104.0024 190.9592 68.18392 172.1863
76.58244 27.34453 69.05372 102.6882 188.5463 67.32234 170.0105
75.64051 27.0082 68.20439 101.4477 186.2685 66.50905 167.9567
74.69122 26.66925 67.34843 100.1969 183.972 65.68905 165.8859
73.76546 26.3387 66.51368 98.97662 181.7314 64.88903 163.8657
72.89116 26.02652 65.72533 97.82369 179.6145 64.13317 161.9569
72.00922 25.71162 64.93009 96.66023 177.4783 63.37041 160.0306
71.17582 25.41404 64.17862 95.56036 175.4588 62.64933 158.2097
70.33467 25.1137 63.42016 0 0 0 0
69.51316 24.82037 62.67942 0 0 0 0
68.76184 24.55211 62.00196 0 0 0 0
67.97646 24.27168 61.29378 0 0 0 0
67.23331 24.00633 60.62369 0 0 0 0
66.48226 23.73816 59.94648 0 0 0 0
65.77125 23.48429 59.30537 0 0 0 0
65.05234 23.22759 58.65714 0 0 0 0
64.34898 22.97645 58.02292 0 0 0 0
63.68264 22.73853 57.42209 0 0 0 0
63.00843 22.49779 56.81416 0 0 0 0
62.36943 22.26963 56.23797 0 0 0 0
61.7226 22.03867 55.65473 0 0 0 0
61.08904 21.81246 55.08346 0 0 0 0
60.52788 21.61209 54.57747 0 0 0 0
59.9185 21.3945 54.02799 0 0 0 0
59.34034 21.18807 53.50667 0 0 0 0
58.75452 20.97889 52.97844 0 0 0 0
58.1985 20.78036 52.47709 0 0 0 0
57.6349 20.57912 51.96889 0 0 0 0
57.08211 20.38174 51.47045 0 0 0 0
56.55716 20.1943 50.9971 0 0 0 0
56.02475 20.0042 50.51704 0 0 0 0
55.51898 19.82361 50.06098 0 0 0 0
55.00585 19.64039 49.5983 0 0 0 0
54.50212 19.46053 49.14409 0 0 0 0
54.05501 19.30088 48.74093 0 0 0 0
53.56847 19.12716 48.30222 0 0 0 0
53.10589 18.96199 47.88512 0 0 0 0
52.63621 18.79429 47.46161 0 0 0 0
52.18952 18.63479 47.05884 0 0 0 0
51.73584 18.4728 46.64976 0 0 0 0
51.28998 18.3136 46.24773 0 0 0 0
50.86576 18.16213 45.86522 0 0 0 0
50.43471 18.00822 45.47654 0 0 0 0
50.02446 17.86174 45.10663 0 0 0 0
49.60749 17.71285 44.73065 0 0 0 0
49.19742 17.56643 44.36089 0 0 0 0
48.83281 17.43625 44.03212 0 0 0 0
48.43539 17.29434 43.67377 0 0 0 0
48.0569 17.1592 43.33249 0 0 0 0
47.67196 17.02175 42.9854 0 0 0 0
47.30527 16.89082 42.65475 0 0 0 0
46.93223 16.75762 42.31838 0 0 0 0
46.56502 16.62651 41.98728 0 0 0 0
46.2151 16.50156 41.67175 0 0 0 0
45.85899 16.37441 41.35065 0 0 0 0
45.51955 16.25321 41.04459 0 0 0 0
45.17404 16.12985 40.73304 0 0 0 0
44.83374 16.00834 40.42619 0 0 0 0
44.52 15.89631 40.1433 0 0 0 0
44.18944 15.77828 39.84523 0 0 0 0
43.87418 15.66572 39.56097 0 0 0 0
43.55311 15.55108 39.27146 0 0 0 0
43.24684 15.44172 38.9953 0 0 0 0
42.93485 15.33032 38.71398 0 0 0 0
42.62733 15.22052 38.4367 0 0 0 0
42.3339 15.11574 38.17211 0 0 0 0
42.0349 15.00898 37.9025 0 0 0 0
41.74953 14.90709 37.64519 0 0 0 0
41.4587 14.80325 37.38295 0 0 0 0
41.17189 14.70084 37.12434 0 0 0 0
40.91623 14.60955 36.89381 0 0 0 0
40.63686 14.5098 36.6419 0 0 0 0
40.3701 14.41455 36.40137 0 0 0 0
40.09811 14.31743 36.15612 0 0 0 0
39.83835 14.22468 35.9219 0 0 0 0
39.57345 14.1301 35.68304 0 0 0 0
39.31206 14.03676 35.44734 0 0 0 0
39.06236 13.94761 35.22219 0 0 0 0
38.80764 13.85666 34.99252 0 0 0 0
38.56429 13.76977 34.77309 0 0 0 0
38.31601 13.68112 34.54922 0 0 0 0
38.07091 13.5936 34.32821 0 0 0 0
37.85221 13.51551 34.13101 0 0 0 0
37.61298 13.43009 33.9153 0 0 0 0
37.38434 13.34845 33.70913 0 0 0 0
37.15097 13.26513 33.49871 0 0 0 0
36.92789 13.18548 33.29756 0 0 0 0
36.70018 13.10417 33.09223 0 0 0 0
36.47525 13.02385 32.88942 0 0 0 0
36.26019 12.94706 32.6955 0 0 0 0
36.04061 12.86866 32.4975 0 0 0 0
35.83062 12.79368 32.30816 0 0 0 0
35.6162 12.71712 32.11482 0 0 0 0
35.40433 12.64147 31.92377 0 0 0 0
35.21511 12.57391 31.75316 0 0 0 0
35.00797 12.49995 31.56638 0 0 0 0
34.80981 12.42919 31.38771 0 0 0 0
34.6074 12.35692 31.20519 0 0 0 0
34.41374 12.28777 31.03057 0 0 0 0
34.21589 12.21713 30.85217 0 0 0 0
34.0203 12.14729 30.67581 0 0 0 0
33.83314 12.08046 30.50705 0 0 0 0
33.64189 12.01218 30.3346 0 0 0 0
33.45886 11.94682 30.16957 0 0 0 0
33.27181 11.88003 30.0009 0 0 0 0
33.08684 11.81399 29.83412 0 0 0 0
32.91565 11.75286 29.67976 0 0 0 0
32.73461 11.68822 29.51651 0 0 0 0
32.56129 11.62634 29.36023 0 0 0 0
32.38411 11.56307 29.20048 0 0 0 0
32.21448 11.5025 29.04752 0 0 0 0
32.04104 11.44058 28.89113 0 0 0 0
31.86947 11.37931 28.73642 0 0 0 0
31.70517 11.32065 28.58828 0 0 0 0
31.53716 11.26066 28.43679 0 0 0 0
31.37626 11.20321 28.2917 0 0 0 0
31.21171 11.14446 28.14333 0 0 0 0
31.04888 11.08632 27.99651 0 0 0 0
30.90326 11.03432 27.8652 0 0 0 0
30.74362 10.97732 27.72126 0 0 0 0
30.5907 10.92272 27.58337 0 0 0 0
30.43427 10.86686 27.44231 0 0 0 0
30.2844 10.81335 27.30718 0 0 0 0
30.13107 10.7586 27.16893 0 0 0 0
29.97929 10.70441 27.03207 0 0 0 0
29.83386 10.65248 26.90093 0 0 0 0
29.68505 10.59935 26.76676 0 0 0 0
29.54245 10.54843 26.63818 0 0 0 0
29.39653 10.49633 26.5066 0 0 0 0
29.25205 10.44474 26.37632 0 0 0 0
29.12276 10.39857 26.25974 0 0 0 0
28.98094 10.34794 26.13187 0 0 0 0
28.84501 10.2994 26.0093 0 0 0 0
28.70589 10.24973 25.88385 0 0 0 0
28.57252 10.2021 25.76359 0 0 0 0
28.436 10.15336 25.64049 0 0 0 0
28.30078 10.10508 25.51857 0 0 0 0
28.17114 10.05879 25.40167 0 0 0 0
28.03842 10.0114 25.282 0 0 0 0
27.91117 9.965963 25.16726 0 0 0 0
27.78088 9.919443 25.04978 0 0 0 0
27.65181 9.873355 24.93339 0 0 0 0
27.53625 9.832094 24.8292 0 0 0 0
Keek
Date Skenario 1 Skenario 2 Skenario 3
2/8/2021 Np (MBBL) Np (MBBL) Np (MBBL) Date
2/9/2021 0.24616701554371 0.1831670155437 0.18316701554371 2021
2/12/2021 0.73064792874577 0.543657728579 0.54365772857897 2022
2/21/2021 2.12417910664662 1.5805511009889 1.58055110098892 2023
2/22/2021 0.235211938935744 0.1750156038572 0.17501560385721 2024
2/24/2021 0.467224995501962 0.347650995502 0.34765099550196 2025
2/25/2021 0.232820906668309 0.1732364936725 0.1732364936725 2026
2/26/2021 0.232034662049047 0.1726514677701 0.17265146777014 2027
3/1/2021 0.689122412244782 0.5127595803864 0.51275958038638 2028
4/1/2021 6.45223398991483 4.8009536976839 4.8009536976839 2029
5/1/2021 5.72392594946866 4.2590370242808 4.25903702428082 2030
6/1/2021 5.44592226671711 4.0521811026323 4.05218110263228 2031
7/1/2021 4.89480020430886 14.442104297059 14.4421042970592 2032
8/1/2021 4.71115497676321 13.549881624192 24.7098816241923 2033
9/1/2021 4.40885634377232 12.412133937828 22.4565573065685 2034
10/1/2021 4.01718155022895 11.111771033849 19.9747942092212 2035
11/1/2021 3.91458780015157 10.65912373139 19.0525616771817 2036
12/1/2021 3.59035601051713 9.6475398116155 17.1627179902341 2037
1/1/2022 3.5199705600663 9.3451773511868 16.5537534470213 2038
2/1/2022 3.34843139924191 8.795559513591 15.5216105741779 2039
3/1/2022 2.89687774004759 7.5441412908854 13.2729231809321
4/1/2022 3.06422418138293 7.9116444643556 13.8776426617418
5/1/2022 2.84269284194428 7.2847553702678 12.7445891652816
6/1/2022 2.81701704927665 7.1683166983863 12.5102111803796
7/1/2022 2.62210974727979 6.6310494359958 11.5476761269676
8/1/2022 2.6067192535744 6.553538661374 11.389538661374 BC
9/1/2022 2.51143966926079 6.2800820059184 10.8940229312474 BC+WO
10/1/2022 2.34739246132417 5.8417323392461 10.1168637315878 BC+WO+Infi
11/1/2022 2.34292702370767 5.8039097309106 10.0355063427053
12/1/2022 2.1949185507452 5.4149001638613 9.34963603609716
1/1/2023 2.19560618187012 5.3951842936683 9.3029549379012
2/1/2023 2.12761837660274 5.2088684818328 8.97035448836784
3/1/2023 1.86943410603814 4.5625152363256 7.84886950319378
4/1/2023 2.00920747705039 4.8877635716545 8.39908244971299
5/1/2023 1.89088466774483 4.5863889911372 7.8732852774562
6/1/2023 1.89988651825395 4.5950481300493 7.88045574886054
7/1/2023 1.79068295072038 4.3196385937642 7.4015486250367
8/1/2023 1.80184798723139 4.335520468669 7.42232897930728
9/1/2023 1.75580357617233 4.2145849796705 7.20939325927689
10/1/2023 1.65815902440009 3.9714428945403 6.78839540113658
11/1/2023 1.67174225075725 3.995342868204 6.8242439847166
12/1/2023 1.58059876692139 3.7700320546556 6.43506923807643
1/1/2024 1.59536225718827 3.7978387112548 6.47824972563013
2/1/2024 1.55916022870315 3.7047856156333 6.31555325355663
3/1/2024 1.42825029193795 3.388117828605 5.77249403191647
4/1/2024 1.49356282591165 3.5370780903106 6.02284065896286
5/1/2024 1.41560453513158 3.3472298970003 5.6965628635799
6/1/2024 1.43229845146165 3.3814867615532 5.75186276871525
7/1/2024 1.35868615651379 3.2031207035354 5.44583405145657
8/1/2024 1.37586203934197 3.2390323316519 5.50425883633597
9/1/2024 1.34885219412934 3.1711491112859 5.38643525586417
10/1/2024 1.28100437443419 3.0078539231747 5.10689545672106
11/1/2024 1.29868507106384 3.0455651845708 5.16874388630685
12/1/2024 1.23421649276723 2.8910202897671 4.9045364580905
1/1/2025 1.25211581145275 2.9295643018825 4.96798912288485
2/1/2025 1.22970648479936 2.8739402727253 4.87183500956737
3/1/2025 1.09303354338404 2.5520525997359 4.32476673190293
4/1/2025 1.18919955175546 2.7737154272343 4.69876268621353
5/1/2025 1.13188005628887 2.6374756275135 4.46651410277939
6/1/2025 1.15003294008137 2.6771967208163 4.53230970032235
7/1/2025 1.09519548264305 2.5472461164189 4.31100450568061
8/1/2025 1.11336399321717 2.5871775159347 4.37725932243866
9/1/2025 1.09561080639643 2.5437138040267 4.30246367947922
10/1/2025 1.04415597922071 2.4222793221685 4.09594599972165
11/1/2025 1.06227996454373 2.4623207449843 4.16251338609392
12/1/2025 1.0128587641312 2.3459754474021 3.96481547772809
1/1/2026 1.0309172403884 2.3859803937251 4.03138946062379
2/1/2026 1.0156780216937 2.3489722707304 3.96787168986827
3/1/2026 0.905299351873594 2.0923403747739 3.53359873673376
4/1/2026 0.987885009859826 2.2816212957977 3.8523566204499
5/1/2026 0.942898360312322 2.1762932574395 3.67370727725074
6/1/2026 0.960705132562205 2.2159348488179 3.73979671932152
7/1/2026 0.917302548693677 2.1145154914075 3.56789042050567
8/1/2026 0.934980818823643 2.1539279526416 3.63363287342289
9/1/2026 0.922428662626469 2.1237286136175 3.58195959891239
10/1/2026 0.881224057906379 2.0277093002475 3.41935605236571
11/1/2026 0.898688006338778 2.0667123084479 3.48445748260653
12/1/2026 0.639033004819547 1.9739814262012 3.32751144389754
1/1/2027 0.651913962384816 2.0126797339382 3.39212643603261
2/1/2027 0.643705852241066 1.9862898997032 3.34705567125655
3/1/2027 0.574874083084601 1.7730703855046 2.98729698548933
4/1/2027 0.628641642394878 1.9379308005108 3.26450527819008
5/1/2027 0.601208804967768 1.8524845954695 3.12007141648468
6/1/2027 0.613790599403181 1.8903491067076 3.18333409022605
7/1/2027 0.58716895605655 1.8075442656393 3.04342995236307
8/1/2027 0.599625045098303 1.8450494436025 3.10610393017137
9/1/2027 0.592673826471669 1.8228508464038 3.06827524490803
10/1/2027 0.567192183220517 1.7437465040948 2.93471073751876
11/1/2027 0.579455710075963 1.7806942827684 2.99646708100514
12/1/2027 0.554679615007279 1.7038734346651 2.8668108467288
1/1/2028 0.566814325564902 1.7404446447138 0
2/1/2028 0.560599075162857 1.7206796938235 0
3/1/2028 0.519106503560824 1.5927475958885 0
4/1/2028 0.548948720511034 1.6836734724771 0
5/1/2028 0.52577735199224 1.6120270075447 0
6/1/2028 0.537590329849596 1.6476481866331 0
7/1/2028 0.515007992862589 1.5778942914481 0
8/1/2028 0.526692447490999 1.6131330211354 0
9/1/2028 0.521321778402578 1.5961411337651 0
10/1/2028 0.499575119992473 1.5290660597651 0
11/1/2028 0.511067208243746 1.5637299654249 0
12/1/2028 0.489842466750214 1.4983242142657 0
1/1/2029 0.501208277241649 1.5326094692482 0
2/1/2029 0.496342356748928 1.517264294708 0
3/1/2029 0.444412236986383 1.3581499387726 0
4/1/2029 0.48733770125171 1.4888923993906 0
5/1/2029 0.46730634207913 1.4272928543867 0
6/1/2029 0.478365004552351 1.4606536762027 0
7/1/2029 0.458779664326134 1.4004728229656 0
8/1/2029 0.46971673904118 1.4334666025435 0
9/1/2029 0.465440464204434 1.420034591077 0
10/1/2029 0.446492536648238 1.3618775642459 0
11/1/2029 0.457249204931811 1.3943258285383 0
12/1/2029 0.438702168163798 1.3374394533269 0
1/1/2030 0 1.3695317273727 0
2/1/2030 0 1.3572664672501 0
3/1/2030 0 1.2160811399229 0
4/1/2030 0 1.3345198931734 0
5/1/2030 0 1.2805585791686 0
6/1/2030 0 1.3117904908592 0
7/1/2030 0 1.258929535809 0
8/1/2030 0 1.2898226202447 0
9/1/2030 0 1.2789382996169 0
10/1/2030 0 1.2276567371281 0
11/1/2030 0 1.2580485413585 0
12/1/2030 0 1.2077644887147 0
1/1/2031 0 1.237830430813 0
2/1/2031 0 1.2278027515291 0
3/1/2031 0 1.1009276322188 0
4/1/2031 0 1.2091599850331 0
5/1/2031 0 1.1611898027802 0
6/1/2031 0 1.1904714732235 0
7/1/2031 0 1.1433781735236 0
8/1/2031 0 1.1723520135701 0
9/1/2031 0 1.163353575764 0
10/1/2031 0 1.11752515969 0
11/1/2031 0 1.1460444131664 0
12/1/2031 0 1.1010187103038 0
1/1/2032 0 1.1292429016933 0
2/1/2032 0 1.1208918715434 0
3/1/2032 0 1.0413719415761 0
4/1/2032 0 1.105074601967 0
5/1/2032 0 1.0619344217237 0
6/1/2032 0 1.0894449717652 0
7/1/2032 0 1.0470187447293 0
8/1/2032 0 1.0742513905663 0
9/1/2032 0 1.0666913627457 0
10/1/2032 0 1.0252992169974 0
11/1/2032 0 1.0521216978706 0
12/1/2032 0 1.0113884027536 0
1/1/2033 0 1.0379447602266 0
2/1/2033 0 1.0308855378101 0
3/1/2033 0 0.9254374945237 0
4/1/2033 0 1.0177121909216 0
5/1/2033 0 0.9785247000099 0
6/1/2033 0 1.0044417320407 0
7/1/2033 0 0.9658465623686 0
8/1/2033 0 0.9915129653132 0
9/1/2033 0 0.985069353535 0
10/1/2033 0 0.9473350248693 0
11/1/2033 0 0.9726314886046 0
12/1/2033 0 0.9354474541664 0
1/1/2034 0 0.9605038545249 0
2/1/2034 0 0.9544558243669 0
3/1/2034 0 0.8572138533614 0
4/1/2034 0 0.9431530283022 0
5/1/2034 0 0.9072657216185 0
6/1/2034 0 0.93174519413 0
7/1/2034 0 0.896356874088 0
8/1/2034 0 0.9206100729141 0
9/1/2034 0 0.9150526378143 0
10/1/2034 0 0.8803916123956 0
11/1/2034 0 0.904310686103 0
12/1/2034 0 0.8701158968673 0
1/1/2035 0 0.893818050662 0
2/1/2035 0 0.888578508107 0
3/1/2035 0 0.7983599778935 0
4/1/2035 0 0.8787743392503 0
5/1/2035 0 0.8456822811652 0
6/1/2035 0 0.8688627683092 0
7/1/2035 0 0.8361965836939 0
8/1/2035 0 0.8591723185749 0
9/1/2035 0 0.8543300462859 0
10/1/2035 0 0.8222861332398 0
11/1/2035 0 0.8449593504857 0
12/1/2035 0 0.8133153156036 0
1/1/2036 0 0.8357920171117 0
2/1/2036 0 0.83120903324 0
3/1/2036 0 0.7736142912997 0
4/1/2036 0 0.8224800415791 0
5/1/2036 0 0.7917909162314 0
6/1/2036 0 0.813791550748 0
7/1/2036 0 0.7834698601138 0
8/1/2036 0 0.8052847309391 0
9/1/2036 0 0.801029398611 0
10/1/2036 0 0.7712457507624 0
11/1/2036 0 0.7927859818719 0
12/1/2036 0 0.7633488161304 0
1/1/2037 0 0.7847105239564 0
2/1/2037 0 0.7806693331957 0
3/1/2037 0 0.7018559848685 0
4/1/2037 0 0.7730919274053 0
5/1/2037 0 0.7444791793891 0
6/1/2037 0 0.765410802707 0
7/1/2037 0 0.7371183154799 0
8/1/2037 0 0.7578808267525 0
9/1/2037 0 0.7541106199213 0
10/1/2037 0 0.7262879816838 0
11/1/2037 0 0.7468003037754 0
12/1/2037 0 0.7192807913949 0
1/1/2038 0 0.7396303739825 0
2/1/2038 0 0.7360391499276 0
3/1/2038 0 0.6619067323751 0
4/1/2038 0 0.7292997152779 0
5/1/2038 0 0.7025032272926 0
6/1/2038 0 0.7224603853465 0
7/1/2038 0 0.6959454447503 0
8/1/2038 0 0.7157481542782 0
9/1/2038 0 0.7123845986446 0
10/1/2038 0 0.6862833981509 0
11/1/2038 0 0.7058574588098 0
12/1/2038 0 0.6800236202462 0
1/1/2039 0 0.6994488529069 0
2/1/2039 0 0.6962364162922 0
3/1/2039 0 0.6262607546686 0
Keekonomian NP
Skenario 1 Skenario 2 Skenario 3 Date
Np (MBBL) Np (MBBL) Np (MBBL) 2/8/2021
51.63639861824 97.968593598018 151.153232362375 2/9/2021
31.79035609966 80.6248139684606 140.563175530394 2/12/2021
21.65122795908 52.2449849817575 89.531276680772 2/21/2021
16.47829847285 38.8460040389704 66.0440066443911 2/22/2021
13.24823480685 30.8090739926855 52.1395800625515 2/24/2021
10.6580369379 25.5884168740608 43.1742653513675 2/25/2021
7.109830643587 21.8843282097834 33.9180612343419 2/26/2021
6.256737272061 19.1676741114193 0 3/1/2021
5.110144418934 16.9694017535304 0 4/1/2021
0 15.259207224059 0 5/1/2021
0 13.8624665924957 0 6/1/2021
0 12.7334333844649 0 7/1/2021
0 11.715348358688 0 8/1/2021
0 10.8744894526233 0 9/1/2021
0 10.1463096397207 0 10/1/2021
0 9.53476089548325 0 11/1/2021
0 8.94661644055589 0 12/1/2021
0 8.44790073800665 0 1/1/2022
0 1.32249717096071 0 2/1/2022
3/1/2022
4/1/2022
5/1/2022
End contract 2036 6/1/2022
MBBL MMSTB 7/1/2022
163.939265229 0.13011052795965 8/1/2022
468.2293070762 0.3716105611716 9/1/2022
576.5235978662 0.45755841100492 10/1/2022
11/1/2022
12/1/2022
1/1/2023
2/1/2023
3/1/2023
4/1/2023
5/1/2023
6/1/2023
7/1/2023
8/1/2023
9/1/2023
10/1/2023
11/1/2023
12/1/2023
1/1/2024
2/1/2024
3/1/2024
4/1/2024
5/1/2024
6/1/2024
7/1/2024
8/1/2024
9/1/2024
10/1/2024
11/1/2024
12/1/2024
1/1/2025
2/1/2025
3/1/2025
4/1/2025
5/1/2025
6/1/2025
7/1/2025
8/1/2025
9/1/2025
10/1/2025
11/1/2025
12/1/2025
1/1/2026
2/1/2026
3/1/2026
4/1/2026
5/1/2026
6/1/2026
7/1/2026
8/1/2026
9/1/2026
10/1/2026
11/1/2026
12/1/2026
1/1/2027
2/1/2027
3/1/2027
4/1/2027
5/1/2027
6/1/2027
Skenario 3 7/1/2027
8/1/2027
9/1/2027
10/1/2027
11/1/2027
12/1/2027
1/1/2028
2/1/2028
3/1/2028
4/1/2028
5/1/2028
6/1/2028
7/1/2028
8/1/2028
9/1/2028
10/1/2028
11/1/2028
12/1/2028
1/1/2029
2/1/2029
3/1/2029
4/1/2029
5/1/2029
6/1/2029
7/1/2029
8/1/2029
9/1/2029
10/1/2029
11/1/2029
12/1/2029
1/1/2030
2/1/2030
3/1/2030
4/1/2030
5/1/2030
6/1/2030
7/1/2030
8/1/2030
9/1/2030
10/1/2030
11/1/2030
12/1/2030
1/1/2031
2/1/2031
3/1/2031
4/1/2031
5/1/2031
6/1/2031
7/1/2031
8/1/2031
9/1/2031
10/1/2031
11/1/2031
12/1/2031
1/1/2032
2/1/2032
3/1/2032
4/1/2032
5/1/2032
6/1/2032
7/1/2032
8/1/2032
9/1/2032
10/1/2032
11/1/2032
12/1/2032
1/1/2033
2/1/2033
3/1/2033
4/1/2033
5/1/2033
6/1/2033
7/1/2033
8/1/2033
9/1/2033
10/1/2033
11/1/2033
12/1/2033
1/1/2034
2/1/2034
3/1/2034
4/1/2034
5/1/2034
6/1/2034
7/1/2034
8/1/2034
9/1/2034
10/1/2034
11/1/2034
12/1/2034
1/1/2035
2/1/2035
3/1/2035
4/1/2035
5/1/2035
6/1/2035
7/1/2035
8/1/2035
9/1/2035
10/1/2035
11/1/2035
12/1/2035
Skenario 2 1/1/2036
2/1/2036
3/1/2036
4/1/2036
5/1/2036
6/1/2036
7/1/2036
8/1/2036
9/1/2036
10/1/2036
11/1/2036
12/1/2036
1/1/2037
2/1/2037
3/1/2037
4/1/2037
5/1/2037
6/1/2037
7/1/2037
8/1/2037
9/1/2037
10/1/2037
11/1/2037
12/1/2037
1/1/2038
2/1/2038
3/1/2038
4/1/2038
5/1/2038
6/1/2038
7/1/2038
8/1/2038
9/1/2038
10/1/2038
11/1/2038
12/1/2038
1/1/2039
2/1/2039
3/1/2039
NP GP
Skenario 1 Skenario 2 Skenario 3 Skenario 1 Skenario 2
MBBL MBBL MBBL MMSCF MMSCF
0.24616701554371 0.18316701554371 0.1831670155437 0.4519883708525 0.33631378585
0.97681494428948 0.72682474412268 0.7268247441227 1.79353433813466 1.3345262007
3.1009940509361 2.30737584511159 2.3073758451116 5.6937492052302 4.23658322734
3.33620598987185 2.4823914489688 2.4823914489688 6.12562291036413 4.55793016932
3.80343098537381 2.83004244447076 2.8300424444708 6.98349683824217 5.19625373487
4.03625189204212 3.00327893814326 3.0032789381433 7.41098035821328 5.51433404459
4.26828655409117 3.1759304059134 3.1759304059134 7.83702025088215 5.8313401856
4.95740896633595 3.68868998629978 3.6886899862998 9.10232102946333 6.77282037078
11.4096429562508 8.48964368398368 8.4896436839837 20.9492970470235 15.5878731737
17.1335689057194 12.7486807082645 12.748680708265 31.4590233767937 23.407910321
22.5794911724366 16.8008618108968 16.800861810897 41.458305887028 30.8481383749
27.4742913767454 31.242966107956 31.242966107956 50.4456706853033 57.365351408
32.1854463535086 44.7928477321483 55.952847732148 59.0958436505059 82.2443503553
36.5943026972809 57.2049816699763 78.409405038717 67.1909647281326 105.034325629
40.6114842475099 68.3167527038256 98.384199247938 74.5669299454721 125.436698691
44.5260720476615 78.9758764352156 117.43676092512 81.75452231418 145.007963995
48.1164280581786 88.6234162468312 134.59947891535 88.3467912271772 162.721855486
51.6363986182449 97.968593598018 151.15323236238 94.8098250961913 179.880577897
54.9848300174868 106.764153111609 166.67484293655 100.957895136005 196.030144509
57.8817077575344 114.308294402494 179.94776611749 106.27686545943 209.881976461
60.9459319389173 122.21993886685 193.82540877923 111.903101340833 224.408582653
63.7886247808616 129.504694237118 206.56999794451 117.122582527728 237.784154943
66.6056418301383 136.673010935504 219.08020912489 122.294920275554 250.945933661
69.2277515774181 143.3040603715 230.62788525186 127.109387844459 263.121233528
71.8344708309925 149.857599032874 242.01742391323 131.895596858249 275.154215511
74.3459105002533 156.137681038792 252.91144684448 136.506862596253 286.685102492
76.6933029615774 161.979413378038 263.02831057607 140.816920513647 297.411133667
79.0362299852851 167.783323108949 273.06381691877 145.118779420832 308.06771858
81.2311485360303 173.19822327281 282.41345295487 149.148879301249 318.010041267
83.4267547179004 178.593407566479 291.71640789277 153.180241744284 327.916163555
85.5543730945032 183.802276048311 300.68676238114 157.086771470505 337.480190539
87.4238072005413 188.364791284637 308.53563188433 160.519247889565 345.857445404
89.4330146775917 193.252554856291 316.93471433404 164.20836282745 354.831890209
91.3238993453365 197.838943847429 324.8079996115 167.680224719898 363.252979784
93.2237858635905 202.433991977478 332.68845536036 171.168614950789 371.689968443
95.0144688143108 206.753630571242 340.0900039854 174.456496017315 379.621276406
96.8163168015422 211.089151039911 347.5123329647 177.764877257888 387.581745151
98.5721203777146 215.303736019581 354.72172622398 180.988716147019 395.320163699
100.230279402115 219.275178914122 361.51012162512 184.033269432915 402.612147963
101.902021652872 223.270521782326 368.33436560983 187.102762942174 409.948015078
103.482620419793 227.040553836981 374.76943484791 190.004907488446 416.870187988
105.077982676982 230.838392548236 381.24768457354 192.934159345985 423.843416827
106.637142905685 234.543178163869 387.5632378271 195.79694049525 430.645790455
108.065393197623 237.931295992474 393.33573185901 198.41935731741 436.866728928
109.558956023534 241.468374082785 399.35857251798 201.16169477866 443.36117401
110.974560558666 244.815603979785 405.05513538156 203.76089266954 449.507037966
112.406859010128 248.197090741338 410.80699815027 206.390742335715 455.715801107
113.765545166641 251.400211444874 416.25283220173 208.885432134127 461.597065521
115.141407205983 254.639243776526 421.75709103807 211.4116586487 467.544267438
116.490259400113 257.810392887811 427.14352629393 213.888292264292 473.366828666
117.771263774547 260.818246810986 432.25042175065 216.24035019121 478.889562862
119.069948845611 263.863811995557 437.41916563696 218.624871725194 484.481538875
120.304165338378 266.754832285324 442.32370209505 220.891022210925 489.789754307
121.556281149831 269.684396587206 447.29169121793 223.190037716666 495.168740575
122.78598763463 272.558336859932 452.1635262275 225.447907356364 500.445595311
123.879021178014 275.110389459668 456.4882929594 227.454831190047 505.131430634
125.06822072977 277.884104886902 461.18705564562 229.638325866738 510.224262078
126.200100786058 280.521580514415 465.6535697484 231.7165759585 515.066943009
127.35013372614 283.198777235232 470.18587944872 233.828156642313 519.982556019
128.445329208783 285.746023351651 474.4968839544 235.83905002245 524.659566137
129.558693202 288.333200867585 478.87414327684 237.883302687042 529.409894477
130.654304008396 290.876914671612 483.17660695632 239.894958645002 534.0804189
131.698459987617 293.29919399378 487.27255295604 241.812138162011 538.527976922
132.760739952161 295.761514738765 491.43506634213 243.762595210462 543.049055181
133.773598716292 298.107490186167 495.39988181986 245.622309769264 547.356511312
134.80451595668 300.493470579892 499.43127128048 247.515181578014 551.737420707
135.820193978374 302.842442850622 503.39914297035 249.38007258838 556.05037932
136.725493330248 304.934783225396 506.93274170709 251.042296823757 559.892134947
137.713378340108 307.216404521194 510.78509832754 252.856156959364 564.08143013
138.65627670042 309.392697778633 514.45880560479 254.587416904226 568.077332025
139.616981832982 311.608632627451 518.19860232411 256.351371944171 572.146020025
140.534284381676 313.723148118859 521.76649274461 258.035635303529 576.028491485
141.469265200499 315.8770760715 525.40012561804 259.752357814646 579.983328343
142.391693863126 318.000804685118 528.98208521695 261.446033254986 583.882716057
143.272917921032 320.028513985365 532.40144126931 263.064052734198 587.605802277
144.171605927371 322.095226293813 535.88589875192 264.71413784813 591.400502096
144.810638932191 324.069207720014 539.21341019582 265.887469239143 595.024938322
145.462552894575 326.081887453953 542.60553663185 267.084451414612 598.720428687
146.106258746816 328.068177353656 545.95259230311 268.266362641915 602.367464557
146.681132829901 329.84124773916 548.9398892886 269.321891546487 605.623007113
147.309774472296 331.779178539671 552.20439456679 270.476143309943 609.181250622
147.910983277264 333.631663135141 555.32446598327 271.580025516499 612.582605969
148.524773876667 335.522012241848 558.5078000735 272.707009212735 616.053484515
149.111942832723 337.329556507488 561.55123002586 273.785112789191 619.372324718
149.711567877822 339.17460595109 564.65733395603 274.886087047085 622.760028348
150.304241704293 340.997456797494 567.72560920094 275.974298141013 626.106973033
150.871433887514 342.741203301589 570.66031993846 277.015722274494 629.308673878
151.45088959759 344.521897584357 573.65678701946 278.079663525112 632.578214706
152.005569212597 346.225771019022 576.52359786619 279.098113275491 635.706704427
152.572383538162 347.966215663736 576.52359786619 280.138843622821 638.902342713
153.132982613325 349.68689535756 576.52359786619 281.168162120771 642.061690483
153.652089116886 351.279642953448 576.52359786619 282.121295920298 644.986141549
154.201037837397 352.963316425925 576.52359786619 283.129223149368 648.077542028
154.726815189389 354.57534343347 576.52359786619 284.094605323877 651.03739211
155.264405519239 356.222991620103 576.52359786619 285.08167736047 654.062646399
155.779413512101 357.800885911551 576.52359786619 286.027285865963 656.959825245
156.306105959592 359.414018932686 576.52359786619 286.994348251458 659.921706083
156.827427737995 361.010160066451 576.52359786619 287.951549527143 662.852388039
157.327002857987 362.539226126216 576.52359786619 288.868821664944 665.659913149
157.838070066231 364.102956091641 576.52359786619 289.807194477971 668.531084812
158.327912532981 365.601280305907 576.52359786619 290.706596447125 671.28216468
158.829120810223 367.133889775155 576.52359786619 291.62686723234 674.09619586
159.325463166972 368.651154069863 576.52359786619 292.538203678925 676.882051695
159.769875403958 370.009304008636 576.52359786619 293.354190997692 679.375756942
160.25721310521 371.498196408027 576.52359786619 294.248993955583 682.109519012
160.724519447289 372.925489262413 576.52359786619 295.107017244279 684.730177879
161.202884451841 374.386142938616 576.52359786619 295.98534539317 687.412090701
161.661664116167 375.786615761582 576.52359786619 296.827712810271 689.983505187
162.131380855209 377.220082364125 576.52359786619 297.690161839733 692.615499701
162.596821319413 378.640116955202 576.52359786619 298.544759181623 695.222831637
163.043313856061 380.001994519448 576.52359786619 299.36456614801 697.723381194
163.500563060993 381.396320347986 576.52359786619 300.204123481694 700.283509155
163.939265229157 382.733759801313 576.52359786619 301.009626517264 702.739187786
163.939265229157 384.103291528686 576.52359786619 301.009626517264 705.253791186
163.939265229157 385.460557995936 576.52359786619 301.009626517264 707.745874286
163.939265229157 386.676639135859 576.52359786619 301.009626517264 709.978726369
163.939265229157 388.011159029032 576.52359786619 301.009626517264 712.429044382
163.939265229157 389.291717608201 576.52359786619 301.009626517264 714.780283782
163.939265229157 390.60350809906 576.52359786619 301.009626517264 717.188868237
163.939265229157 391.862437634869 576.52359786619 301.009626517264 719.500394452
163.939265229157 393.152260255114 576.52359786619 301.009626517264 721.8686436
163.939265229157 394.431198554731 576.52359786619 301.009626517264 724.216907998
163.939265229157 395.658855291859 576.52359786619 301.009626517264 726.471014087
163.939265229157 396.916903833217 576.52359786619 301.009626517264 728.780922705
163.939265229157 398.124668321932 576.52359786619 301.009626517264 730.998504546
163.939265229157 399.362498752745 576.52359786619 301.009626517264 733.2712906
163.939265229157 400.590301504274 576.52359786619 301.009626517264 735.525664786
163.939265229157 401.691229136493 576.52359786619 301.009626517264 737.547082992
163.939265229157 402.900389121526 576.52359786619 301.009626517264 739.767227111
163.939265229157 404.061578924306 576.52359786619 301.009626517264 741.899292961
163.939265229157 405.252050397529 576.52359786619 301.009626517264 744.085123018
163.939265229157 406.395428571053 576.52359786619 301.009626517264 746.184484855
163.939265229157 407.567780584623 576.52359786619 301.009626517264 748.33704569
163.939265229157 408.731134160387 576.52359786619 301.009626517264 750.473084454
163.939265229157 409.848659320077 576.52359786619 301.009626517264 752.524977455
163.939265229157 410.994703733243 576.52359786619 301.009626517264 754.629234786
163.939265229157 412.095722443547 576.52359786619 301.009626517264 756.650820221
163.939265229157 413.224965345241 576.52359786619 301.009626517264 758.724228221
163.939265229157 414.345857216784 576.52359786619 301.009626517264 760.782302857
163.939265229157 415.38722915836 576.52359786619 301.009626517264 762.69437059
163.939265229157 416.492303760327 576.52359786619 301.009626517264 764.723403066
163.939265229157 417.554238182051 576.52359786619 301.009626517264 766.673225662
163.939265229157 418.643683153816 576.52359786619 301.009626517264 768.673560503
163.939265229157 419.690701898545 576.52359786619 301.009626517264 770.595996357
163.939265229157 420.764953289111 576.52359786619 301.009626517264 772.568434195
163.939265229157 421.831644651857 576.52359786619 301.009626517264 774.526991031
163.939265229157 422.856943868855 576.52359786619 301.009626517264 776.409547562
163.939265229157 423.909065566725 576.52359786619 301.009626517264 778.341352971
163.939265229157 424.920453969479 576.52359786619 301.009626517264 780.198367793
163.939265229157 425.958398729705 576.52359786619 301.009626517264 782.104142862
163.939265229157 426.989284267516 576.52359786619 301.009626517264 783.996956462
163.939265229157 427.914721762039 576.52359786619 301.009626517264 785.696156432
163.939265229157 428.932433952961 576.52359786619 301.009626517264 787.56478239
163.939265229157 429.910958652971 576.52359786619 301.009626517264 789.361456018
163.939265229157 430.915400385011 576.52359786619 301.009626517264 791.205716026
163.939265229157 431.88124694738 576.52359786619 301.009626517264 792.979111269
163.939265229157 432.872759912693 576.52359786619 301.009626517264 794.79963271
163.939265229157 433.857829266228 576.52359786619 301.009626517264 796.608323006
163.939265229157 434.805164291098 576.52359786619 301.009626517264 798.347729131
163.939265229157 435.777795779702 576.52359786619 301.009626517264 800.133582207
163.939265229157 436.713243233868 576.52359786619 301.009626517264 801.851161509
163.939265229157 437.673747088393 576.52359786619 301.009626517264 803.614746982
163.939265229157 438.62820291276 576.52359786619 301.009626517264 805.367227639
163.939265229157 439.485416766122 576.52359786619 301.009626517264 806.941161873
163.939265229157 440.428569794424 576.52359786619 301.009626517264 808.672889415
163.939265229157 441.335835516042 576.52359786619 301.009626517264 810.33872411
163.939265229157 442.267580710172 576.52359786619 301.009626517264 812.049505676
163.939265229157 443.16393758426 576.52359786619 301.009626517264 813.695310588
163.939265229157 444.084547657174 576.52359786619 301.009626517264 815.385646907
163.939265229157 444.999600294989 576.52359786619 301.009626517264 817.065779195
163.939265229157 445.879991907384 576.52359786619 301.009626517264 818.682270217
163.939265229157 446.784302593487 576.52359786619 301.009626517264 820.342679159
163.939265229157 447.654418490355 576.52359786619 301.009626517264 821.940302893
163.939265229157 448.548236541017 576.52359786619 301.009626517264 823.58144626
163.939265229157 449.436815049124 576.52359786619 301.009626517264 825.212969278
163.939265229157 450.235175027017 576.52359786619 301.009626517264 826.678841645
163.939265229157 451.113949366267 576.52359786619 301.009626517264 828.292363185
163.939265229157 451.959631647433 576.52359786619 301.009626517264 829.845124247
163.939265229157 452.828494415742 576.52359786619 301.009626517264 831.440447107
163.939265229157 453.664690999436 576.52359786619 301.009626517264 832.975791437
163.939265229157 454.523863318011 576.52359786619 301.009626517264 834.553321618
163.939265229157 455.378193364296 576.52359786619 301.009626517264 836.12196088
163.939265229157 456.200479497536 576.52359786619 301.009626517264 837.63176417
163.939265229157 457.045438848022 576.52359786619 301.009626517264 839.183197855
163.939265229157 457.858754163626 576.52359786619 301.009626517264 840.676529786
163.939265229157 458.694546180737 576.52359786619 301.009626517264 842.211131289
163.939265229157 459.525755213977 576.52359786619 301.009626517264 843.737317955
163.939265229157 460.299369505277 576.52359786619 301.009626517264 845.157754655
163.939265229157 461.121849546856 576.52359786619 301.009626517264 846.66791398
163.939265229157 461.913640463087 576.52359786619 301.009626517264 848.121724864
163.939265229157 462.727432013835 576.52359786619 301.009626517264 849.615931211
163.939265229157 463.510901873949 576.52359786619 301.009626517264 851.054463766
163.939265229157 464.316186604888 576.52359786619 301.009626517264 852.533050703
163.939265229157 465.117216003499 576.52359786619 301.009626517264 854.003824406
163.939265229157 465.888461754262 576.52359786619 301.009626517264 855.419912218
163.939265229157 466.681247736134 576.52359786619 301.009626517264 856.875550145
163.939265229157 467.444596552264 576.52359786619 301.009626517264 858.27713836
163.939265229157 468.22930707622 576.52359786619 301.009626517264 859.717948903
163.939265229157 469.009976409416 576.52359786619 301.009626517264 861.151339397
163.939265229157 469.711832394285 576.52359786619 301.009626517264 862.440020346
163.939265229157 470.48492432169 576.52359786619 301.009626517264 863.859497931
163.939265229157 471.229403501079 576.52359786619 301.009626517264 865.22643952
163.939265229157 471.994814303786 576.52359786619 301.009626517264 866.631813758
163.939265229157 472.731932619266 576.52359786619 301.009626517264 867.985240031
163.939265229157 473.489813446018 576.52359786619 301.009626517264 869.376788446
163.939265229157 474.24392406594 576.52359786619 301.009626517264 870.761414367
163.939265229157 474.970212047623 576.52359786619 301.009626517264 872.094955015
163.939265229157 475.717012351399 576.52359786619 301.009626517264 873.466158432
163.939265229157 476.436293142794 576.52359786619 301.009626517264 874.786833147
163.939265229157 477.175923516776 576.52359786619 301.009626517264 876.144871822
163.939265229157 477.911962666704 576.52359786619 301.009626517264 877.496316635
163.939265229157 478.573869399079 576.52359786619 301.009626517264 878.711646581
163.939265229157 479.303169114357 576.52359786619 301.009626517264 880.050717087
163.939265229157 480.00567234165 576.52359786619 301.009626517264 881.340586441
163.939265229157 480.728132726996 576.52359786619 301.009626517264 882.667099223
163.939265229157 481.424078171746 576.52359786619 301.009626517264 883.944927802
163.939265229157 482.139826326025 576.52359786619 301.009626517264 885.259116226
163.939265229157 482.852210924669 576.52359786619 301.009626517264 886.56712881
163.939265229157 483.53849432282 576.52359786619 301.009626517264 887.827216862
163.939265229157 484.24435178163 576.52359786619 301.009626517264 889.123244935
163.939265229157 484.924375401876 576.52359786619 301.009626517264 890.371839381
163.939265229157 485.623824254783 576.52359786619 301.009626517264 891.656100584
163.939265229157 486.320060671075 576.52359786619 301.009626517264 892.934463417
163.939265229157 486.946321425744 576.52359786619 301.009626517264 894.084343622
GP WP
Skenario 3 Skenario 1 Skenario 2 Skenario 3
MMSCF MBBL MBBL MBBL
0.3363137858525 0.16138699277 0.12008421904 0.12008421903651
1.33452620070034 0.64039947029 0.47650599927 0.47650599926683
4.23658322733821 2.03301040713 1.51271464222 1.5127146422157
4.55793016931769 2.18721525625 1.62745479915 1.62745479914849
5.19625373486573 2.49352776853 1.85537464688 1.85537464687977
5.5143340445867 2.64616505789 1.96894841992 1.96894841991709
5.83134018560181 2.79828688561 2.08213865022 2.0821386502167
6.77282037077591 3.25007525181 2.41830361737 2.41830361737199
15.5878731736934 7.48015716596 5.56580686028 5.56580686027554
23.4079103210476 11.2327606324 8.358029758 8.3580297579963
30.8481383748862 14.8031050003 11.0146379997 11.0146379997131
57.3653514080457 18.0121339738 20.4828755566 20.4828755566124
102.735276841023 21.1007652127 29.3661723011 36.6826636490133
143.967863300801 23.9912095938 37.5035621367 51.405173258088
180.643673310516 26.6248721436 44.7884345945 64.5006400150753
215.62616799615 29.1912742736 51.7765516695 76.9914915084941
247.138712138886 31.5451101774 58.1014747484 88.2433622685394
277.533133728989 33.8528014093 64.2281691242 99.0959961279039
306.032433121047 36.0480316388 69.9945342749 109.271957550085
330.402907417732 37.9472234776 74.9404701604 117.97368045463
355.883709888769 39.9561275736 80.1273409732 127.071857198713
379.284107709236 41.8197958158 84.9032235573 135.427204542836
402.254163051344 43.666631019 89.6027689966 143.628893777758
423.456903427556 45.3856850763 93.9500822426 151.1995454329
444.369286887808 47.0946491323 98.2465794572 158.666522231519
464.371851674356 48.7411479326 102.363798602 165.808639124024
482.947470938689 50.2800974517 106.193635889 172.441250769196
501.37370953325 51.8161194318 109.998676689 179.02052454413
518.5406185551 53.2551071187 113.548682979 185.150142031959
535.621816201377 54.6945456163 117.085763553 191.249155411271
552.092324657644 56.0894113371 120.500695559 197.130116074514
566.503669459249 57.3150115577 123.491878646 202.275831648973
581.925262741016 58.6322471421 126.696294406 207.782266601812
596.381437456196 59.871910342 129.703129116 212.9439891477
610.85077790636 61.1174751514 132.715640755 218.110412651651
624.440794819986 62.2914461475 135.547594016 222.962864844858
638.068966636095 63.4727369368 138.389959428 227.828940629662
651.306166213375 64.6238410294 141.153039584 232.555415845178
663.770369718809 65.7109293946 143.75671589 237.005885040392
676.300394970727 66.8069229173 146.376061009 241.479856552057
688.115854709787 67.84316281 148.847692453 245.698685262054
700.010598337384 68.8890816408 151.337553929 249.945823081691
711.6066142366 69.9112664368 153.766409834 254.086297162057
722.205516642265 70.8476267328 155.98765847 257.870741843093
733.264081622371 71.8268058989 158.306565392 261.819313668462
743.723566466355 72.754875642 160.501007917 265.553977907188
754.284587716325 73.6938899098 162.717909228 269.32489674067
764.28370825412 74.5846439876 164.817873826 272.895183274685
774.390102803735 75.4866585671 166.941382072 276.503773073314
784.280160944234 76.3709655033 169.020386108 280.0351177817
793.656954794942 77.2107914371 170.992333886 283.383196314295
803.147308827003 78.0622088284 172.989005152 286.771822651545
812.152550404892 78.8713606465 174.884356848 289.987234708992
821.274297707657 79.6922472506 176.804977983 293.244246307028
830.219496007977 80.4984423094 178.689132028 296.438219308455
838.160219768845 81.2150346448 180.362256649 299.273534575093
846.787639193309 81.9946733752 182.180703327 302.354041433475
854.988625943081 82.7367334683 183.909831249 305.282286217372
863.310420287149 83.4906945844 185.665000303 308.253666567591
871.225875162192 84.2087042863 187.334973795 311.079959324454
879.26298080601 84.9386252561 189.031126296 313.949688711566
887.162753831428 85.6569072441 190.698784005 316.770382106332
894.683338810796 86.3414554688 192.286829319 319.455682596337
902.326148469421 87.0378857708 193.901125773 322.184624637099
909.605964104147 87.7019155543 195.439146299 324.783956011547
917.008016530037 88.3777844674 197.00339405 327.42693326143
924.2934436897 89.043662555 198.543379292 330.028268287284
930.781500315544 89.6371764327 199.915116769 332.344894146091
937.85482973368 90.2848334334 201.41094674 334.870497540586
944.600140284592 90.9029972053 202.837723692 337.278978500151
951.466797959066 91.5328350898 204.290489655 339.730787670388
958.017817700613 92.1342182583 205.67676513 342.069895142782
964.689547457368 92.7471912934 207.088879398 344.452103339902
971.266399681034 93.3519351401 208.481194992 346.800434559794
977.544694797298 93.9296652651 209.810560364 349.042162962352
983.942522944134 94.5188447474 211.165496091 351.326571835438
990.052181759302 94.937794519 212.459637492 353.50808695097
996.280480453835 95.365189041 213.779149486 355.73196362841
1002.42602451327 95.7872023294 215.081360316 357.926291931252
1007.91101402229 96.1640895386 216.243784522 359.884762589671
1013.90498693158 96.5762267373 217.514291147 362.02497088923
1019.63376417399 96.9703789793 218.728779276 364.070488409262
1025.47869829785 97.3727798404 219.968091362 366.157480911828
1031.06675380129 97.7577275632 221.153116629 368.15275231993
1036.7698852789 98.1508414928 222.362730275 370.189112761758
1042.40355933636 98.5393982064 223.55779053 372.200672733296
1047.79199499759 98.9112491653 224.700990011 374.124667869467
1053.29382176047 99.2911400872 225.868412441 376.089150438684
1058.55758612506 99.6547878116 226.985471154 377.968630434757
1058.55758612506 100.026391047 228.126505938 377.968630434757
1058.55758612506 100.393919567 229.254582828 377.968630434757
1058.55758612506 100.734245575 230.298787488 377.968630434757
1058.55758612506 101.094136127 231.402603115 377.968630434757
1058.55758612506 101.43883554 232.459447349 377.968630434757
1058.55758612506 101.791279536 233.539644813 377.968630434757
1058.55758612506 102.128918561 234.574111653 377.968630434757
1058.55758612506 102.47421791 235.631680989 377.968630434757
1058.55758612506 102.815996251 236.678110451 377.968630434757
1058.55758612506 103.143517491 237.680565522 377.968630434757
1058.55758612506 103.47857294 238.705746236 377.968630434757
1058.55758612506 103.799713457 239.688046966 377.968630434757
1058.55758612506 104.128305395 240.692825095 377.968630434757
1058.55758612506 104.453707237 241.687542934 377.968630434757
1058.55758612506 104.745063714 242.577945468 377.968630434757
1058.55758612506 105.064562108 243.554062704 377.968630434757
1058.55758612506 105.370927951 244.489795305 377.968630434757
1058.55758612506 105.684543849 245.447399246 377.968630434757
1058.55758612506 105.985319605 246.365548645 377.968630434757
1058.55758612506 106.293265704 247.305328752 377.968630434757
1058.55758612506 106.598408278 248.236302838 377.968630434757
1058.55758612506 106.891128599 249.129149201 377.968630434757
1058.55758612506 107.190900987 250.043268633 377.968630434757
1058.55758612506 107.478513945 250.920093382 377.968630434757
1058.55758612506 107.478513945 251.817957811 377.968630434757
1058.55758612506 107.478513945 252.707781141 377.968630434757
1058.55758612506 107.478513945 253.50504343 377.968630434757
1058.55758612506 107.478513945 254.379954115 377.968630434757
1058.55758612506 107.478513945 255.219487786 377.968630434757
1058.55758612506 107.478513945 256.079497085 377.968630434757
1058.55758612506 107.478513945 256.904850764 377.968630434757
1058.55758612506 107.478513945 257.750457936 377.968630434757
1058.55758612506 107.478513945 258.588929352 377.968630434757
1058.55758612506 107.478513945 259.393780597 377.968630434757
1058.55758612506 107.478513945 260.218556697 377.968630434757
1058.55758612506 107.478513945 261.010366592 377.968630434757
1058.55758612506 107.478513945 261.821887706 377.968630434757
1058.55758612506 107.478513945 262.626834678 377.968630434757
1058.55758612506 107.478513945 263.348602375 377.968630434757
1058.55758612506 107.478513945 264.141327157 377.968630434757
1058.55758612506 107.478513945 264.902602708 377.968630434757
1058.55758612506 107.478513945 265.68307531 377.968630434757
1058.55758612506 107.478513945 266.432673564 377.968630434757
1058.55758612506 107.478513945 267.201267055 377.968630434757
1058.55758612506 107.478513945 267.963961174 377.968630434757
1058.55758612506 107.478513945 268.696610203 377.968630434757
1058.55758612506 107.478513945 269.447956443 377.968630434757
1058.55758612506 107.478513945 270.16978385 377.968630434757
1058.55758612506 107.478513945 270.910115026 377.968630434757
1058.55758612506 107.478513945 271.644971269 377.968630434757
1058.55758612506 107.478513945 272.32769428 377.968630434757
1058.55758612506 107.478513945 273.052180729 377.968630434757
1058.55758612506 107.478513945 273.748384493 377.968630434757
1058.55758612506 107.478513945 274.462624162 377.968630434757
1058.55758612506 107.478513945 275.149049215 377.968630434757
1058.55758612506 107.478513945 275.853327979 377.968630434757
1058.55758612506 107.478513945 276.552650391 377.968630434757
1058.55758612506 107.478513945 277.224836131 377.968630434757
1058.55758612506 107.478513945 277.914606677 377.968630434757
1058.55758612506 107.478513945 278.577672492 377.968630434757
1058.55758612506 107.478513945 279.258148645 377.968630434757
1058.55758612506 107.478513945 279.933996773 377.968630434757
1058.55758612506 107.478513945 280.540713209 377.968630434757
1058.55758612506 107.478513945 281.207924897 377.968630434757
1058.55758612506 107.478513945 281.849445283 377.968630434757
1058.55758612506 107.478513945 282.507956863 377.968630434757
1058.55758612506 107.478513945 283.141165467 377.968630434757
1058.55758612506 107.478513945 283.791200954 377.968630434757
1058.55758612506 107.478513945 284.437012011 377.968630434757
1058.55758612506 107.478513945 285.058084459 377.968630434757
1058.55758612506 107.478513945 285.695741257 377.968630434757
1058.55758612506 107.478513945 286.309020218 377.968630434757
1058.55758612506 107.478513945 286.938726145 377.968630434757
1058.55758612506 107.478513945 287.564466986 377.968630434757
1058.55758612506 107.478513945 288.126456031 377.968630434757
1058.55758612506 107.478513945 288.744786763 377.968630434757
1058.55758612506 107.478513945 289.339589792 377.968630434757
1058.55758612506 107.478513945 289.950441552 377.968630434757
1058.55758612506 107.478513945 290.538092745 377.968630434757
1058.55758612506 107.478513945 291.141644326 377.968630434757
1058.55758612506 107.478513945 291.741552453 377.968630434757
1058.55758612506 107.478513945 292.318736828 377.968630434757
1058.55758612506 107.478513945 292.911602536 377.968630434757
1058.55758612506 107.478513945 293.482050156 377.968630434757
1058.55758612506 107.478513945 294.068036897 377.968630434757
1058.55758612506 107.478513945 294.650588597 377.968630434757
1058.55758612506 107.478513945 295.173993065 377.968630434757
1058.55758612506 107.478513945 295.750117156 377.968630434757
1058.55758612506 107.478513945 296.304546107 377.968630434757
1058.55758612506 107.478513945 296.874172175 377.968630434757
1058.55758612506 107.478513945 297.422382307 377.968630434757
1058.55758612506 107.478513945 297.985655321 377.968630434757
1058.55758612506 107.478513945 298.545753743 377.968630434757
1058.55758612506 107.478513945 299.084844189 377.968630434757
1058.55758612506 107.478513945 299.638799187 377.968630434757
1058.55758612506 107.478513945 300.172008369 377.968630434757
1058.55758612506 107.478513945 300.719953267 377.968630434757
1058.55758612506 107.478513945 301.264893563 377.968630434757
1058.55758612506 107.478513945 301.77207477 377.968630434757
1058.55758612506 107.478513945 302.311292342 377.968630434757
1058.55758612506 107.478513945 302.830390137 377.968630434757
1058.55758612506 107.478513945 303.363911538 377.968630434757
1058.55758612506 107.478513945 303.877554052 377.968630434757
1058.55758612506 107.478513945 304.405498386 377.968630434757
1058.55758612506 107.478513945 304.930652926 377.968630434757
1058.55758612506 107.478513945 305.436281319 377.968630434757
1058.55758612506 107.478513945 305.956031478 377.968630434757
1058.55758612506 107.478513945 306.456482643 377.968630434757
1058.55758612506 107.478513945 306.970938536 377.968630434757
1058.55758612506 107.478513945 307.482745025 377.968630434757
1058.55758612506 107.478513945 307.942881516 377.968630434757
1058.55758612506 107.478513945 308.449720262 377.968630434757
1058.55758612506 107.478513945 308.937800501 377.968630434757
1058.55758612506 107.478513945 309.439603505 377.968630434757
1058.55758612506 107.478513945 309.922857965 377.968630434757
1058.55758612506 107.478513945 310.419724319 377.968630434757
1058.55758612506 107.478513945 310.914118927 377.968630434757
1058.55758612506 107.478513945 311.390273025 377.968630434757
1058.55758612506 107.478513945 311.879874993 377.968630434757
1058.55758612506 107.478513945 312.35143518 377.968630434757
1058.55758612506 107.478513945 312.836336545 377.968630434757
1058.55758612506 107.478513945 313.318883505 377.968630434757
1058.55758612506 107.478513945 313.752829282 377.968630434757
1058.55758612506 107.478513945 314.230957872 377.968630434757
1058.55758612506 107.478513945 314.691518695 377.968630434757
1058.55758612506 107.478513945 315.165163422 377.968630434757
1058.55758612506 107.478513945 315.621424966 377.968630434757
1058.55758612506 107.478513945 316.090669157 377.968630434757
1058.55758612506 107.478513945 316.557708203 377.968630434757
1058.55758612506 107.478513945 317.007635313 377.968630434757
1058.55758612506 107.478513945 317.470395169 377.968630434757
1058.55758612506 107.478513945 317.916218371 377.968630434757
1058.55758612506 107.478513945 318.374776747 377.968630434757
1058.55758612506 107.478513945 318.831229051 377.968630434757
1058.55758612506 107.478513945 319.241805341 377.968630434757
WORKOVER OPERATION CO
B
No DESCRIPTION UNIT OF
ISSUE
TANGIBLE COST
1 CASING
LINER OD 7" J-55 13 ppf 4 1/2" ID $
TUBING 3 1/2" $
PACKER $
Generator Power Plant
3 WELL EQUIPMENT - SUB SURFACE
INTANGIBLE COST
5 DRILLING OPERATION
Well Insurance Meters
PDC Bit 8 1/2"
Mud Tank
Mud Program
Mud Engineer days
Cementing Program
Basic Cementing Service days
Mixing days
Drilling Engineer (Standby) person
4 Formation Evaluation
CBL VDL
DST
Well Testing
5 Completion
ESP Installation work
Perforation and Wireline Service
Cased Hole Electrical Logging Service
6 General
HSE
Crew Payment person
Crew Camp days
Fuel and Lubricants days
Crew Transportation
Abandonment and Site Restoration (ASR)
$ 77,852.26
VER OPERATION COST
BUDGET
NEW PURCHASE GRAND TOTAL
QTY U.P AMOUNT
51.24 1681.3 86148.0290373933

127.853112724882 1511.07 193,195
100,000
200,000
300,000
TOTAL $ 879,343.03
1681.30 7.00 11769.1

25,000 25,000
350
3,028
6 300 1,800
19,726
1 11000 11,000
6 300 1,800
2 1000 96,000
120,000
50,000
1 75000 75,000
1 500 500
1 95000 95,000
50,000
20,000
14 1200 16,800
6 2000 12,000
6 3000 18,000
6 350 2,100
723,600
TOTAL $ 1,353,473.14
Data Keekonomian $500,000
TOTAL GRAND $ 2,595,075.17
62259
Tahun Tangible Intangible
2021 $ 879,343.03 $ 1,353,473.14
DRILLING OPERATION COS
BU
No DESCRIPTION UNIT OF
ISSUE
TANGIBLE COST
1 CASING + DRILL PIPE
CONDUCTOR PIPE OD 20" K-55 94 ppf ID 19,12" JT
SURFACE CASING OD 13 3/8" K55 61 ppf ID 12,42" JT
INTERMEDIATE CASING OD 9 5/8" C-75 40 ppf ID 8,76" JT
PRODUCTION OD 7" J-55 26 ppf ID 6,18" JT
Tubing 2-7/8" JT
Drill Pipe Meters
Permanent Packer
2 WELL EQUIPMENT - SURFACE
3 WELL EQUIPMENT - SUB SURFACE
INTANGIBLE COST
4 PREPARATION AND EXECUTION
Surveys Days
Well site and access road preparation
Planning and Programs
Lease Acquisition and License Fees
5 DRILLING OPERATION
Well Insurance Meters
Rig Move days
Rig Permit days
Rig Contract (1000 HP) days
Rig Mob Demob
PDC Bit 12-1/4"
PDC Bit 8.5"
Tricone Bit 26"
Tricone Bit 17-1/2"
Mud Tank
Mud Program
Mud Engineer days
Cementing Program
Basic Cementing Service days
Drilling Engineer (Standby) person

6 Formation Evaluation
CBL VDL
DST
Well Testing
7 Completion
Perforation and Wireline Service
Cased Hole Electrical Logging Service
8 General
HSE
Crew Payment person
Crew Camp days
Fuel and Lubricants days
Crew Transportation
Abandonment and Site Restoration (ASR)
$ 2,709,883.18
$ 81,296.50
OPERATION COST
Tahun
BUDGET 2021
NEW PURCHASE GRAND TOTAL
QTY U.P AMOUNT
10.94 1700.05 18592.8801666667

43.7466666666667 1511.07 66,104
71.09 1029.14 73,160
132.60 463.88 61,510
131.83 158.38 20,880
3291.33 40 131,653
38,000
100,000
76,000
TOTAL $ 585,900.65
3 4000 12,000
100,000
180
3,100
3978.00 7.00 27845.9938692391

3 3600 10800
4 500 2000
42 15000 630,000
210,000
30,000 30,000
30,000 30,000
10,000
10,000
350
26,565
39 300 11,700
63,591
39 3300 128,700
2 1000 96,000
120,000
50,000
1 75000 75,000
1 95000 95,000
50,000
20,000
14 1200 16,800
41 2000 82,000
41 3000 123,000
41 350 14,350
75,000
TOTAL $ 2,123,982.53
Data keekonomian $3,000,000
TOTAL GRAND $ 5,791,179.67
Tangible Intangible
$ 585,900.65 $ 2,123,982.53
General Parameter Amount Remark
1 Oil Price (USD/BBL) 50
2 Gas Price (USD/MMBTU) 8
3 Gas Price Escalation 2.5% /yr
4 Variabel Cost (USD/BBL) 11.25
5 Variabel Cost Escalation 2.5% /yr
6 Fixed Cost (USD) 105000 /yr
7 Fixed Cost Escalation 2.5% /yr
8 ASR Cost (USD) 900000 /well
9 ASR Production Facilities (USD) 5% /investasi Production Facilities
10 Intangible cost 93%
11 Tangible Cost 7%
No. Fiscal Terms PSC CR Amount Remark

1 FTP 20%
2 Contr Gas Split post Tax 30%
3 Contr Oil Split post Tax 15%
4 Goverment Gas Split post Tax 70%
5 Goverment Oil Split post Tax 85%
6 PSC Effective Tax 44%
7 Oil and Gas DMO Portion 25%
8 Oil and Gas DMO Fee 100%
9 Contractor Before Tax Oil 26.79%
10 Government Before Tax Oil 73.21%
Oil Prod Variable Cost Variable Cost Fixed Cost
Year
(ESKALASI) (MUSD/BBL) (ESKALASI)
2021 51636.3986182449 11.25 580.91 105.00
2022 31790.3560996555 11.53 366.58 107.63
2023 21651.2279590812 11.82 255.91 110.32
2024 16478.2984728491 12.12 199.63 113.07
2025 13248.2348068498 12.42 164.52 115.90
2026 10658.036937895 12.73 135.66 118.80
2027 7109.83064358668 13.05 92.76 121.77
2028 6256.7372720608 13.37 83.67 124.81
2029 5559.48569328579 13.71 76.20 127.93
2030 14.05 0.00
2031 14.40 0.00
2032 14.76 0.00
2033 15.13 0.00
2034 15.51 0.00
2035 15.90 0.00
Operating Cost Oil Prod
(MUSD) MBBL BBL
685.91 51.6364 51636.4
474.21 31.79036 31790.36
366.22 21.65123 21651.23
312.71 16.4783 16478.3
280.42 13.24823 13248.23
254.46 10.65804 10658.04
214.53 7.109831 7109.831
208.48 6.256737 6256.737
204.14 5.559486 5559.486
0.00 5.01379 5013.79
0.00 4.565711 4565.711
0.00 4.202178 4202.178
0.00 3.872678 3872.678
0.00 3.599871 3599.871
0.00 3.362983 3362.983
Oil Prod Price Revenue FTP
Year
(BBL) (USD/BBL) MUSD MUSD
2021 51636 50 2582 516

2022 31790 50 1590 318
2023 21651 50 1083 217
2024 16478 50 824 165
2025 13248 50 662 132
2026 10658 50 533 107
2027 7110 50 355 71
2028 6257 50 313 63
2029 5559 50 278 56
2030 0 50 0 0
2031 0 50 0 0
2032 0 50 0 0
2033 0 50 0 0
2034 0 50 0 0
2035 0 50 0 0
164389 8219 1644
8219
PSC COST RECOVERY

Revenue 8219 100%
Cost Recovery 3001 37% 3001
Contractor Take 502 6%
Government Take 4717 57%
8219 100%
INDIKATOR SATUAN HASIL

POT Year
IRR % Err:523
NPV 10% MUSD 400
Revenue After FTP Tangible Intangible INVESTMENT OPEX
MUSD MUSD MUSD MUSD (MUSD)
2065 0.00 0.00 0.00 686

1272 0.00 0.00 0.00 474
866 0.00 0.00 0.00 366
659 0.00 0.00 0.00 313
530 0.00 0.00 0.00 280
426 0.00 0.00 0.00 254
284 0.00 0.00 0.00 215
250 0.00 0.00 0.00 208
222 0.00 0.00 0.00 204
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
6576 0 0 0 3001
ASR OPEX + ASR OPEX + INVEST DEPRESIASI
(MUSD) (MUSD) (MUSD) (MUSD)
0.00 686 686 0.00

0.00 474 474 0.00
0.00 366 366 0.00
0.00 313 313 0.00
0.00 280 280 0.00
0.00 254 254 0.00
0.00 215 215 0.00
0.00 208 208 0.00
0.00 204 204 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0 3001 3001 0
0
COST TO BE RECOVERED COST RECOVERY UNRECOVERED
(MUSD) (MUSD) (MUSD)
686 686 0.00

474 474 0.00
366 366 0.00
313 313 0.00
280 280 0.00
254 254 0.00
215 215 0.00
208 208 0.00
204 204 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
3001 3001
EQUITY TO BE SPLIT ETS CONTRACTOR ETS GOVERNMENT
1380 370 1010

797 214 584
500 134 366
346 93 254
250 67 183
172 46 126
70 19 51
42 11 31
18 5 13
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
3574 957 2617
FTP CONTRACTOR FTP GOVERNMENT DMO DMO FEE
77 439 97 97
48 270 60 60
32 184 41 41
25 140 31 31
20 113 25 25
16 91 20 20
11 60 13 13
9 53 12 12
8 47 10 10
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
247 1397 308 308
TAXABLE INCOME TAX NET CONTR SHARE CONTR CASHFLOW
350 154 196 196

202 89 113 113
126 55 70 70
87 38 49 49
62 27 35 35
42 18 24 24
16 7 9 9
9 4 5 5
3 1 2 2
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
896 394 502 502
CUM CONTR TAKE NET GOV SHARE CUM GOV TAKE INVESTASI
196 1700 1700 0

309 1002 2702 0
379 646 3348 0
428 463 3811 0
463 347 4158 0
486 255 4413 0
495 132 4545 0
500 99 4644 0
502 72 4717 0
502 0 4717 0
502 0 4717 0
502 0 4717 0
502 0 4717 0
502 0 4717 0
502 0 4717 0
4717 0
PRODUCTION DATA BASECASE + WORKOVER
Year Oil Prod Variable Cost Variable Cost Fixed Cost

(BBL) (ESKALASI) (MUSD/BBL) (ESKALASI)
2021 97969 11.25 1102.15 105.00
2022 80625 11.53 929.70 107.63
2023 52245 11.82 617.51 110.32
2024 38846 12.12 470.62 113.07
2025 30809 12.42 382.58 115.90
2026 25588 12.73 325.70 118.80
2027 21884 13.05 285.52 121.77
2028 19168 13.37 256.32 124.81
2029 16969 13.71 232.60 127.93
2030 15259 14.05 214.39 131.13
2031 13862 14.40 199.63 134.41
2032 12733 14.76 187.96 137.77
2033 11715 15.13 177.25 141.21
2034 10874 15.51 168.64 144.74
2035 10146 15.90 161.29 148.36
Decline Balance for Oil

Rate Year
Oil
25% 5
Year Index Remaining
1 25% 75%
2 19% 56%
3 14% 42%
4 11% 32%
5 32% 0%
SKENARIO II 1 2 3
Tahun Capex Tangible 25% 19% 14%
2021 879.34 219.84
2022 0.00 0.00 164.88
2023 0.00 0.00 0.00 123.66
2024 0.00 0.00 0.00 0.00
2025 0.00 0.00 0.00 0.00
2026 0.00 0.00 0.00 0.00
2027 0.00 0.00 0.00 0.00
2028 0.00 0.00 0.00 0.00
2029 0.00 0.00 0.00 0.00
2030 0.00 0.00 0.00 0.00
2031 0.00 0.00 0.00 0.00
2032 0.00 0.00 0.00 0.00
2033 0.00 0.00 0.00 0.00
2034 0.00 0.00 0.00 0.00
2035 0.00 0.00 0.00 0.00
Tangible Intangible Workover
879.34303208258 1353473.14061755 2595075.17270013
Operating Cost Oil Prod
(MUSD) (MBBL) (BBL)
1207.15 97.96859 97968.59
1037.33 80.62481 80624.81
727.83 52.24498 52244.98
583.69 38.846 38846
498.48 30.80907 30809.07
444.50 25.58842 25588.42
407.28 21.88433 21884.33
381.14 19.16767 19167.67
360.53 16.9694 16969.4
345.52 15.25921 15259.21
334.04 13.86247 13862.47
325.73 12.73343 12733.43
318.47 11.71535 11715.35
313.39 10.87449 10874.49
309.65 10.14631 10146.31
4 5 Total
11% 32%
219.84
164.88
123.66
92.74 92.74
0.00 278.23 278.23
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Year
2021 97969 50 4898 980

2022 80625 50 4031 806
2023 52245 50 2612 522
2024 38846 50 1942 388
2025 30809 50 1540 308
2026 25588 50 1279 256
2027 21884 50 1094 219
2028 19168 50 958 192
2029 16969 50 848 170
2030 15259 50 763 153
2031 13862 50 693 139
2032 12733 50 637 127
2033 11715 50 586 117
2034 10874 50 544 109
2035 10146 50 507 101
458695 22935 4587
22935
PSC COST RECOVERY

Revenue 22935 100%
Contractor Take 965 4%
22935 100%

POT Year
IRR % 38%
NPV 10% MUSD 474
Revenue After FTP Tangible Intangible INVESTMENT
MUSD MUSD MUSD MUSD
3919 879.34 1353.47 2232.82

3225 0.00 0.00 0.00
2090 0.00 0.00 0.00
1554 0.00 0.00 0.00
1232 0.00 0.00 0.00
1024 0.00 0.00 0.00
875 0.00 0.00 0.00
767 0.00 0.00 0.00
679 0.00 0.00 0.00
610 0.00 0.00 0.00
554 0.00 0.00 0.00
509 0.00 0.00 0.00
469 0.00 0.00 0.00
435 0.00 0.00 0.00
406 0.00 0.00 0.00
18348 879 1353 2233
OPEX ASR OPEX + ASR OPEX + INVEST DEPRESIASI
(MUSD) (MUSD) (MUSD) (MUSD) (MUSD)
1207 723.00 1930 3440 219.84

1037 723.00 1760 1037 164.88
728 0.00 728 728 123.66
584 0.00 584 584 92.74
498 0.00 498 498 278.23
444 0.00 444 444 0.00
407 0.00 407 407 0.00
381 0.00 381 381 0.00
361 0.00 361 361 0.00
346 0.00 346 346 0.00
334 0.00 334 334 0.00
326 0.00 326 326 0.00
318 0.00 318 318 0.00
313 0.00 313 313 0.00
310 0.00 310 310 0.00
7595 1446 9041 9828 879
879
3503 3503 0.00

1925 1925 0.00
851 851 0.00
676 676 0.00
777 777 0.00
444 444 0.00
407 407 0.00
381 381 0.00
361 361 0.00
346 346 0.00
334 334 0.00
326 326 0.00
318 318 0.00
313 313 0.00
310 310 0.00
11274 11274
415 111 304

1300 348 952
1238 332 907
877 235 642
456 122 334
579 155 424
468 125 343
386 103 282
318 85 233
265 71 194
220 59 161
184 49 134
150 40 110
122 33 89
96 26 70
7074 1895 5179
147 833 184 184

121 685 151 151
78 444 98 98
58 330 73 73
46 262 58 58
38 218 48 48
33 186 41 41
29 163 36 36
25 144 32 32
23 130 29 29
21 118 26 26
19 108 24 24
18 100 22 22
16 92 20 20
15 86 19 19
688 3899 860 860
74 33 42 -618
318 140 178 343
312 137 175 298
220 97 123 216
110 49 62 340
146 64 81 81
117 52 66 66
96 42 54 54
79 35 44 44
65 29 37 37
54 24 30 30
44 20 25 25
36 16 20 20
28 13 16 16
22 10 12 12
1723 758 965 965
CUM CONTR TAKE NET GOV SHARE CUM GOV TAKE
-618 1353 1353

-275 1928 3281
24 1586 4867
240 1142 6010
580 702 6712
661 753 7465
727 621 8086
781 523 8610
825 444 9053
861 381 9434
892 329 9763
916 286 10049
937 247 10297
953 214 10511
965 185 10696
10696
INVESTASI
(MUSD)
2232.816
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2233
BASECASE+WORKOVER+INFILL
Year Oil Prod Variable Cost Variable Cost Fixed Cost

(BBL) (ESKALASI) (MUSD/BBL) (ESKALASI)
2021 151153 11.25 1581.34 105.00
2022 140563 11.53 1032.41 107.63
2023 89531 11.82 780.61 110.32
2024 66044 12.12 631.67 113.07
2025 52140 12.42 536.13 115.90
2026 43174 12.73 468.99 118.80
2027 36846 13.05 0.00 121.77
2028 0 0 0 0
2029 0 0 0 0
2030 0 0 0 0
2031 0 0 0 0
2032 0 0 0 0
2033 0 0 0 0
2034 0 0 0 0
2035 0 0 0 0
Decline Balance for Oil

Rate Year
Oil
25% 5
Year Index Remaining
1 25% 75%
2 19% 56%
3 14% 42%
4 11% 32%
5 32% 0%
SKENARIO III 1 2 3
Tahun Capex Tangible 25% 19% 14%
2021 1465.24 366.31
2022 0.00 0.00 274.73
2023 0.00 0.00 0.00 206.05
2024 0.00 0.00 0.00 0.00
2025 0.00 0.00 0.00 0.00
2026 0.00 0.00 0.00 0.00
2027 0.00 0.00 0.00 0.00
2028 0.00 0.00 0.00 0.00
2029 0.00 0.00 0.00 0.00
2030 0.00 0.00 0.00 0.00
2031 0.00 0.00 0.00 0.00
2032 0.00 0.00 0.00 0.00
2033 0.00 0.00 0.00 0.00
2034 0.00 0.00 0.00 0.00
2035 0.00 0.00 0.00 0.00
INFILL TOTAL
2021
2022
Operating Cost Oil Prod Tangible
(MUSD) MBBL BBL MUSD
1686.34 151.1532324 151153.23236 585.900646117
1140.03 140.5631755 140563.17553
890.92 89.53127668 89531.276681
744.75 66.04400664 66044.006644
652.03 52.13958006 52139.580063
587.79 43.17426535 43174.265351
121.77 36.84600616 36846.006159
0 32.22086535 32220.865346
0 28.49054886 28490.548859
0 25.59420108 25594.201085
0 23.23290797 23232.907971
0 21.32652126 21326.521262
0 19.61038044 19610.380444
0 18.1941343 18194.134305
0 16.96876811 16968.768111
4 5 Total
11% 32%
366.31
274.73
206.05
154.54 154.54
0.00 463.61 463.61
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Intangible
MUSD
2123.982529274
Year
2021 151153 50 7558 1512

2022 140563 50 7028 1406
2023 89531 50 4477 895
2024 66044 50 3302 660
2025 52140 50 2607 521
2026 43174 50 2159 432
2027 36846 50 1842 368
2028 0 50 0 0
2029 0 50 0 0
2030 0 50 0 0
2031 0 50 0 0
2032 0 50 0 0
2033 0 50 0 0
2034 0 50 0 0
2035 0 50 0 0
579452 28973 5795
28973
PSC COST RECOVERY

Revenue 28973 100%
Contractor Share 940 3%
28973 100%

POT Year
IRR % 12%
NPV 10% MUSD 98
Revenue After FTP Tangible Intangible INVESTMENT OPEX
MUSD MUSD MUSD MUSD (MUSD)
6046 1465.24 6477.46 7942.70 1686

5623 0.00 0.00 0.00 1140
3581 0.00 0.00 0.00 891
2642 0.00 0.00 0.00 745
2086 0.00 0.00 0.00 652
1727 0.00 0.00 0.00 588
1474 0.00 0.00 0.00 122
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
0 0.00 0.00 0.00 0
23178 1465 6477 7943 5824
ASR OPEX + ASR OPEX + INVEST DEPRESIASI
723.60 2410 9629 366.31

723.60 1864 1140 274.73
723.60 1615 891 206.05
0.00 745 745 154.54
0.00 652 652 463.61
0.00 588 588 0.00
0.00 122 122 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
2171 7994 13766 1465
1465
9254 6046 3207.57

2138 5346 0.00
1821 1821 0.00
899 899 0.00
1116 1116 0.00
588 588 0.00
122 122 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
15937 15937
0 0 0
277 74 203
1761 472 1289
1742 467 1276
970 260 710
1139 305 834
1352 362 990
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
7241 1940 5301
227 1285 283 283

211 1195 264 264
134 761 168 168
99 561 124 124
78 443 98 98
65 367 81 81
55 313 69 69
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
869 4925 1086 1086
-57 0 -57 -4363

21 9 12 3494
438 193 245 451
442 194 248 402
240 106 135 598
289 127 162 162
348 153 195 195
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
1722 783 940 940
CUM CASHFLOW NET GOV TAKE CUM GOV TAKE INVESTASI
-4363 1568 1568 7942.6986781998

-869 1670 3238 0
-418 2411 5649 0
-16 2155 7805 0
583 1357 9161 0
744 1409 10570 0
940 1525 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
940 0 12096 0
12096 7943
No Parameter Satuan Skenario I Skenario II
1 Produksi Minyak BBL 164,389 458,695
2 Harga Minyak USD/BBL 50 50
3 Gross Revenue MUSD 8,219 22,935
4 FTP MUSD 1,644 4,587
5 Contractor FTP MUSD 247 688
6 Government FTP MUSD 1,397 3,899
7 Investasi MUSD - 2,233
8 Intangible MUSD - 1,353
9 Tangible MUSD - 879
10 Total Biaya Operasi MUSD
Opex MUSD 3,001 7,595
ASR MUSD - 1,446
11 Cost Recovery MUSD 3,001 11,274
12 Unrecored cost MUSD - -
13 Equity to be Split MUSD 3,574 7,074
14 Contractor Equity MUSD 957 1,895
15 Government Equity MUSD 2,617 5,179
16 Contractor
Net Contractor Share MUSD 502 965
Contractor Net Cash Flow MUSD 502 965
IRR % Err:523 38%
NPV MUSD 400 474
17 Government
FTP MUSD 1,397 3,899
Equity MUSD 2,617 5,179
DMO MUSD 308 860
Tax MUSD 394 758
Net Government Take MUSD 4,717 10,696
Cost Recovery 15,937

Net Contractor Share 940
Net Government Take 12,096
Skenario III
579,452
50
28,973
5,795
869
4,925
7,943
6,477
1,465
5,824
2,171
15,937
-
7,241
1,940
5,301
940
940
12%
98
4,925
5,301
1,086
783
12,096

Ekonomi Migas Future Energy

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Ekonomi Migas Future Energy

Uploaded by

Copyright:

Available Formats

Skenario 1

Base Case WO Rayu-2

51.24 1681.3 86148.0290373933

1681.30 7.00 11769.1

Drilling Engineer (Standby) person

10.94 1700.05 18592.8801666667

3978.00 7.00 27845.9938692391

No. Fiscal Terms PSC CR Amount Remark

2021 51636 50 2582 516

PSC COST RECOVERY

INDIKATOR SATUAN HASIL

2065 0.00 0.00 0.00 686

0.00 686 686 0.00

686 686 0.00

1380 370 1010

350 154 196 196

196 1700 1700 0

Year Oil Prod Variable Cost Variable Cost Fixed Cost

Decline Balance for Oil

2021 97969 50 4898 980

PSC COST RECOVERY

INDIKATOR SATUAN HASIL

3919 879.34 1353.47 2232.82

1207 723.00 1930 3440 219.84

3503 3503 0.00

415 111 304

147 833 184 184

-618 1353 1353

Year Oil Prod Variable Cost Variable Cost Fixed Cost

Decline Balance for Oil

2021 151153 50 7558 1512

PSC COST RECOVERY

INDIKATOR SATUAN HASIL

6046 1465.24 6477.46 7942.70 1686

723.60 2410 9629 366.31

9254 6046 3207.57

227 1285 283 283

-57 0 -57 -4363

-4363 1568 1568 7942.6986781998

Cost Recovery 15,937

You might also like