BAYU PAMUNGKAS

71001900016

TUGAS 3 EKOMIG

Cost Recovery 16000016

Produksi 600016 bbl/tahun
harga minyak 70 per bbl
Corporate Tax 0.3
Dividend Tax 0.14

Affective Tax Rate Calculate

Corporate tax 0.3
dividen tax 0.098
TOTAL 0.398

Contractor Split (After) Govnt split (after) Tax Rate Contractor split (Before tax)
OIL 0.15 0.85 0.398 0.249169435215947
GAS 0.3 0.7 0.398 0.498338870431894
 FLOWCHART
Gross Revenue
9600265600256

FTP Government FTP (20%)

1441634568543.4 1920053120051

Cost Recovery
0

ETS Government ETS

5766538274173.7 7680212480205

Govn't Split (Before tax) Tax

0.750830564784053 0.398
0.501661129568107

Total Govent Take

8160225760217.6
 FTP Contractor
478418551507.774

ETS Contractor
1913674206031.1

Taxable Share
2392092757538.87

Net Contactor Share

1440039840038.4

Total Contractore Take

1440039840038.4