Scribd Logo
Upload

Welcome to Scribd!

  • Profit Calculation Calculate The Before Tax Profit For This Project Years Data Unit Total 1 2 3 4 5

    Uploaded by

    Mohammad Fajar Rahman
    9 views2 pages
    This document calculates the before-tax profit for an oil production project over 7 years. It provides data on production volumes, prices, capital expenditures, and operating expenses. It then calculates revenue, before-tax net cash flow, and profit by year. The total before-tax profit over the 7 years is projected to be $200 million.

    Original Description:

    Cash flow

    Original Title

    Soal Cash Flow - PROFIT-1

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document calculates the before-tax profit for an oil production project over 7 years. It provides data on production volumes, prices, capital expenditures, and operating expenses. It then calculates revenue, before-tax net cash flow, and profit by year. The total before-tax profit over the 7 years is projected to be $200 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views2 pages

    Profit Calculation Calculate The Before Tax Profit For This Project Years Data Unit Total 1 2 3 4 5

    Uploaded by

    Mohammad Fajar Rahman
    This document calculates the before-tax profit for an oil production project over 7 years. It provides data on production volumes, prices, capital expenditures, and operating expenses. It then calculates revenue, before-tax net cash flow, and profit by year. The total before-tax profit over the 7 years is projected to be $200 million.

    Copyright:

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

    PROFIT CALCULATION

    CALCULATE THE BEFORE TAX PROFIT FOR THIS PROJECT

    Years
    Data Unit Total 1 2 3 4 5
    Prodn Mbopd 60 50 40
    Price $ / bbl 20 20 20 20 20
    Capex $ MM 200 50 150
    Opex $ MM 100 20 20 20

    Revenue calculation
    Prodn Mbopd 60 50 40
    Days per yr No 365 365 365 365 365
    Prodn MMbbl 0 0 21.9 18.25 14.6
    Price $/bbl 20 20 20 20 20
    Revenue $MM 0 0 438 365 292

    Before-tax net cash flow ("BTNCF")


    Revenue $MM 0 0 438 365 292
    Capex $MM 50 150 0 0 0
    Opex $MM 0 0 20 20 20
    BTNCF $MM -50 -150 418 345 272

    Profit Depreciate at 20% straight line from production star


    Revenue $MM 0 0 438 365 292
    CapexDeprn at 20% $MM 40 40 40
    Opex $MM 0 0 20 20 20
    Profit $MM 0 0 20 20 20
    6 7
    30 20
    20 20

    20 20

    30 20
    365 365
    10.95 7.3
    20 20
    219 146

    219 146
    0 0
    20 20
    199 126

    traight line from production start


    219 146
    40 40
    20 20
    20 20

    You might also like