Final Progress - Plan of Development Redfield Field (Redfield Energy Team) (Ekonomi - Skenario 1)

PARAMETER
Contractor Share 30 %
Discount Factor 12 %/Tahun
Escalation Rate 4 %
Tax 44 %
Depresiasi 7 tahun Decline Baloon
FTP 20 %
DMO 25 %
Local Content 60 %
Capital Cost 65 %
Non Capital Cost 35 %
BUDGET
Description Price (USD) Unit
Drilling Cost 600-700 /ft
Production Facilities 3000000-4000000 Packed
Workover 50000-70000 /Well
Seismik 3D 5000000 Packed
GnG Study 150000 Packed
Well Service 15000-25000 /well
Artificial Lift (ESP) 10000-15000 /unit
Artificial Lift (Gas Lift) 9000-12000 /unit
BASE CASE
COST ESTIMATION
PRODUCTION FACILITIES (EXISTING) ID OD
STJ 1 KE MANIFOLD 2.245 2.375
MANIFOLD KE SEPARATOR 4.026 4.5
SEPARATOR KE GAS SCRUBBER 6.065 6.625
GAS SCRUBBER KE FLARE 8.125 8.625
GAS SCRUBBER KE J 8.125 8.625
SEPARATOR KE FWKO 8.125 8.625
FWKO KE J 8.125 8.625
SEPARATOR KE J 8.125 8.625
J KE WATER TANK 8.125 8.625
FWKO KE OIL TANK 8.125 8.625
TOTAL
PRODUCTION FACILITIES (EXISTING) UNIT VOL

SEPARATOR (bbl) 1 250
FWKO (bbl) 1 250
OIL STORAGE TANK (bbl) 1 250
WATER TANK (bbl) 1 250
GAS SCRUBBER (ft3) 1 2000
ESP 2
MANIFOLD 1
FLARE 1
TOTAL
SKENARIO 1, BASE CASE + 2 INFILL
COST ESTIMATION FLOW LINE

INFILL 2 KE MANIFOLD 2.245 2.375
INFILL 1 KE MANIFOLD 2.245 2.375
MANIFOLD TO PUMP 6.065 6.625
PUMP TO SEPARATOR 6.065 6.625
HEADER KE SEPARATOR 4.026 4.5
FWKO KE J 8.125 8.625
FWKO KE OIL 8.125 8.625
TOTAL

FWKO (bbl) 1 250
ESP 2
MANIFOLD 1
FLARE 1
GENERIC PUMP (bbl) 1 250
TOTAL
SKENARIO 2, BASE CASE + 2 PM
COST ESTIMATION
SOURCE KE MANIFOLD 2.245 2.375
MANIFOLD 1 KE PM 1 6.065 6.625
MANIFOLD KE PM 2 6.065 6.625
FWKO KE J 8.125 8.625
FWKO KE OIL 8.125 8.625
TOTAL

FWKO (bbl) 1 250
MANIFOLD 1
FLARE 1
TOTAL
SKENARIO 3, BASE CASE + 1 WF

MANIFOLD KE WF 1 6.065 6.625
FWKO KE J 8.125 8.625
FWKO KE OIL 8.125 8.625
TOTAL

FWKO (bbl) 1 250
MANIFOLD 1
FLARE 1
TOTAL
MAKA TOTAL COST KESELURUHAN YAKNI:

USD 1,232,949.97
Rp 19,156,590,249.38
SKENARIO 4, BASE CASE + 1 WF + CYCLIC

MANIFOLD KE WF 1 6.065 6.625
FWKO KE J 8.125 8.625
FWKO KE OIL 8.125 8.625
TOTAL

FWKO (bbl) 1 250
MANIFOLD 1
FLARE 1
TOTAL
MAKA TOTAL COST KESELURUHAN YAKNI:

USD 366,714.83
Rp 5,697,721,626.77
SCHEDULE JARAK (FT) CONV. MILES
5S 9296.092 1.76062348484848
5S 10409.6 1.97151515151515
40 12513.43 2.3699678030303
40 888.5574 0.168287386363636
20 1240.614 0.234964772727273
20 2320.327 0.439455871212121
20 1249.21 0.236592803030303
20 1198.836 0.227052272727273
20 1680.495 0.318275568181818
20 892.5412 0.169041893939394
20 875 0.165728352272727
TOTAL
PRICE
TOTAL CAPACITY
PER UNIT CONV. USD
250 Rp 158,834,400.00 USD 10,165.40
250 Rp 476,503,200.00 USD 30,496.20
250 Rp 15,869,160.00 USD 1,015.63
250 USD 5,000.00 USD 5,000.00
2000 Rp 34,943,568.00 USD 2,236.39
Rp 11,092,542.84 USD 709.92
Rp 15,883,440.00 USD 1,016.54
Rp 12,706,752.00 USD 813.23
TOTAL

5S 9296.092 1.76062348484848
5S 10409.6 1.97151515151515
5S 8223.576 1.55749545454545
5S 8868.917 1.67971912878788
40 6832.623 1.29405738636364
40 5700.296 1.07960151515152
40 12513.43 2.3699678030303
40 888.5574 0.168287386363636
20 1240.614 0.234964772727273
20 2320.327 0.439455871212121
20 1249.21 0.236592803030303
20 1198.836 0.227052272727273
20 1680.495 0.318275568181818
20 892.5412 0.169041893939394
20 875 0.165728352272727
PRICE
TOTAL CAPACITY
PER UNIT CONV. USD
250 Rp 158,834,400.00 USD 10,165.40
250 Rp 476,503,200.00 USD 30,496.20
250 Rp 15,869,160.00 USD 1,015.63
250 USD 5,000.00 USD 5,000.00
2000 Rp 34,943,568.00 USD 2,236.39
Rp 11,092,542.84 USD 709.92
Rp 15,883,440.00 USD 1,016.54
Rp 12,706,752.00 USD 813.23
250 Rp 15,869,160.00 USD 1,015.63
TOTAL
5S 9296.092 1.76062348484848
5S 10409.6 1.97151515151515
5S 1584.287 0.300054356060606
40 1236.8 0.234242424242424
40 1901.603 0.360152083333333
40 12513.43 2.3699678030303
40 888.5574 0.168287386363636
20 1240.614 0.234964772727273
20 2320.327 0.439455871212121
20 1249.21 0.236592803030303
20 1198.836 0.227052272727273
20 1680.495 0.318275568181818
20 892.5412 0.169041893939394
20 875 0.165728352272727
PRICE
TOTAL CAPACITY
PER UNIT CONV. USD
250 Rp 158,834,400.00 USD 10,165.40
250 Rp 476,503,200.00 USD 30,496.20
250 Rp 15,869,160.00 USD 1,015.63
250 USD 5,000.00 USD 5,000.00
2000 Rp 34,943,568.00 USD 2,236.39
Rp 15,883,440.00 USD 1,016.54
Rp 12,706,752.00 USD 813.23
TOTAL

5S 9296.092 1.76062348484848
5S 10409.6 1.97151515151515
5S 760.0739 0.143953390151515
40 1577.856 0.298836363636364
40 12513.43 2.3699678030303
40 888.5574 0.168287386363636
20 1240.614 0.234964772727273
20 2320.327 0.439455871212121
20 1249.21 0.236592803030303
20 1198.836 0.227052272727273
20 1680.495 0.318275568181818
20 892.5412 0.169041893939394
20 875 0.165728352272727
PRICE
TOTAL CAPACITY
PER UNIT CONV. USD
250 Rp 158,834,400.00 USD 10,165.40
250 Rp 476,503,200.00 USD 30,496.20
250 Rp 15,869,160.00 USD 1,015.63
250 USD 5,000.00 USD 5,000.00
2000 Rp 34,943,568.00 USD 2,236.39
Rp 15,883,440.00 USD 1,016.54
Rp 12,706,752.00 USD 813.23
TOTAL
Total Flowline
USD 1,466,178.48

5S 9296.092 1.76062348484848
5S 10409.6 1.97151515151515
5S 760.0739 0.143953390151515
40 1577.856 0.298836363636364
40 12513.43 2.3699678030303
40 888.5574 0.168287386363636
20 1240.614 0.234964772727273
20 2320.327 0.439455871212121
20 1249.21 0.236592803030303
20 1198.836 0.227052272727273
20 1680.495 0.318275568181818
20 892.5412 0.169041893939394
20 875 0.165728352272727
PRICE
TOTAL CAPACITY
PER UNIT CONV. USD
250 Rp 158,834,400.00 USD 10,165.40
250 Rp 476,503,200.00 USD 30,496.20
250 Rp 15,869,160.00 USD 1,015.63
250 USD 5,000.00 USD 5,000.00
2000 Rp 34,943,568.00 USD 2,236.39
Rp 15,883,440.00 USD 1,016.54
Rp 12,706,752.00 USD 813.23
TOTAL
Total Flowline
USD 319,506.83
PRICE TOTAL COST
USD 42,208.00 USD 74,312.40
USD 42,208.00 USD 83,213.71
USD 35,173.00 USD 83,358.88
USD 29,418.00 USD 4,950.68
USD 30,697.00 USD 7,212.71
USD 30,697.00 USD 13,489.98
USD 30,697.00 USD 7,262.69
USD 30,697.00 USD 6,969.82
USD 30,697.00 USD 9,770.11
USD 30,697.00 USD 5,189.08
USD 30,697.00 USD 5,087.36
USD 300,817.41 atau
COST
USD 10,165.40
USD 30,496.20
USD 1,015.63
USD 5,000.00
USD 2,236.39
USD 1,419.85
USD 1,016.54
USD 813.23
USD 52,163.24
PRICE TOTAL COST

USD 42,208.00 USD 74,312.40
USD 42,208.00 USD 83,213.71
USD 42,209.00 USD 65,740.33
USD 42,208.00 USD 70,897.58
USD 29,418.00 USD 38,068.58
USD 29,418.00 USD 31,759.72
USD 35,173.00 USD 83,358.88
USD 29,418.00 USD 4,950.68
USD 30,697.00 USD 7,212.71
USD 30,697.00 USD 13,489.98
USD 30,697.00 USD 7,262.69
USD 30,697.00 USD 6,969.82
USD 30,697.00 USD 9,770.11
USD 30,697.00 USD 5,189.08
USD 30,697.00 USD 5,087.36
USD 507,283.62 atau
COST
USD 10,165.40
USD 30,496.20
USD 1,015.63
USD 5,000.00
USD 2,236.39
USD 1,419.85
USD 1,016.54
USD 813.23
USD 1,015.63
USD 53,178.87
PRICE TOTAL COST
USD 42,208.00 USD 74,312.40
USD 42,208.00 USD 83,213.71
USD 42,209.00 USD 12,664.99
USD 42,208.00 USD 9,886.90
USD 42,208.00 USD 15,201.30
USD 35,173.00 USD 83,358.88
USD 29,418.00 USD 4,950.68
USD 30,697.00 USD 7,212.71
USD 30,697.00 USD 13,489.98
USD 30,697.00 USD 7,262.69
USD 30,697.00 USD 6,969.82
USD 30,697.00 USD 9,770.11
USD 30,697.00 USD 5,189.08
USD 30,697.00 USD 5,087.36
USD 338,570.61 atau
COST
USD 10,165.40
USD 30,496.20
USD 1,015.63
USD 5,000.00
USD 2,236.39
USD 1,016.54
USD 813.23
USD 50,743.39
PRICE TOTAL COST

USD 42,208.00 USD 74,312.40
USD 42,208.00 USD 83,213.71
USD 42,209.00 USD 6,076.13
USD 42,208.00 USD 12,613.29
USD 35,173.00 USD 83,358.88
USD 29,418.00 USD 4,950.68
USD 30,697.00 USD 7,212.71
USD 30,697.00 USD 13,489.98
USD 30,697.00 USD 7,262.69
USD 30,697.00 USD 6,969.82
USD 30,697.00 USD 9,770.11
USD 30,697.00 USD 5,189.08
USD 30,697.00 USD 5,087.36
USD 319,506.83 atau
COST
USD 10,165.40
USD 30,496.20
USD 1,015.63
USD 5,000.00
USD 2,236.39
USD 1,016.54
USD 813.23
USD 50,743.39
PRICE TOTAL COST

USD 42,208.00 USD 74,312.40
USD 42,208.00 USD 83,213.71
USD 42,209.00 USD 6,076.13
USD 42,208.00 USD 12,613.29
USD 35,173.00 USD 83,358.88
USD 29,418.00 USD 4,950.68
USD 30,697.00 USD 7,212.71
USD 30,697.00 USD 13,489.98
USD 30,697.00 USD 7,262.69
USD 30,697.00 USD 6,969.82
USD 30,697.00 USD 9,770.11
USD 30,697.00 USD 5,189.08
USD 30,697.00 USD 5,087.36
USD 319,506.83 atau
COST
USD 10,165.40
USD 30,496.20
USD 1,015.63
USD 5,000.00
USD 2,236.39
USD 1,016.54
USD 813.23
USD 50,743.39
Rp 4,673,860,327.81
Rp 7,881,767,097.75
Rp 5,260,439,310.97
Rp 4,964,241,489.17
Rp 4,964,241,489.17
No. Uraian Material Spesifikasi
Conductor Casing size 20'', K-55,

Surface Casing size 13 3/8", J-55
1 Casing
Intermediate Casing size 9 5/8'', J-55
Production Casing size 7'', J-55
Surface size 5.5", X-95
2 Drill Pipe Intermediate size 5.5", X-95
Production size 5.5", X-95
Surface size 9 1/2",
3 Drill Collar Intermediate size 7"
Production 6 1/4"
Stabilizer
4 Drill String
Shock Adsorber
Tricone (roller cone bit) 17 1/2", 537G
5 Bit Tricone (roller cone bit) 12 1/4", 537G
Tricone (roller cone bit) 8 1/2", 537G
ESP
6 Production Fasiliries
Generic Pump
Barite
XCD
7 MUD
KCl Polymer
CaCO3
Cement Class G
Bentonite
8 Cement
CaCl2
Flakes
aterial Langsung (Bahan Baku)
No. Uraian Peralatan Spesifikasi
Separator
Oil Storage
Water Tank
Gas Scrubber
1 Production Facilities
Manifold
Flare
Flowline
FWKO
BARANG JADI
KONSULTAN
Uraian
No.
1 Rig Manager
2 Opeartion Engineer
3 OIM - Offshore Installation
Manager
4 HSE - Safety Mgr
5 Maintenance Supervisor
ALAT KERJA
Uraian Pekerjaan
No.
1 ESP Pump
2 Rig
KONSTRUKSI - FABRIKASI
No. Uraian Jabatan Kualifikasi
1 Driller (WNI) STM/SMA

2 Assistant Driller (WNI) STM/SMA
3 Pumpman (WNI) STM/SMA
4 Derrickman (WNI) STM/SMA
5 Roughneck (WNI) STM/SMA
JASA UMUM
Uraian Pekerjaan
No.
1 Logging Service
2 Transportation
Total TKDN
Keterangan
Asumsi
Dari Web
Berdasarkan referensi yang digunakan
Berdasarkan perhitungan
REFERENCE
http://203.189.89.7/apdn/uploads/Lampiran%20SKUP%20PT_%20Promatcon%20Tepatguna%20Final%20R3%20Ut
http://203.189.89.7/apdn/uploads/Lampiran%20SKUP%20FINAL%20PT.%20BCU-Rev1.pdf
http://203.189.89.7/apdn/uploads/Lampiran%20SKUP%20APDN.pdf
http://tkdn.kemenperin.go.id/sertifikat.php?id=c4hSxJYaT0fbdpO-BENnJPE5Ee7yUoqXjkb_qNCIJk4,
http://203.189.89.7/apdn/uploads/Lampiran%20SKUP%20PT.%20Indocement%20Tunggal%20Prakarsa,%20Tbk-up
http://tkdn.kemenperin.go.id/sertifikat.php?id=Yf-yansIu_7BqWDqVEks3p_e4FHawTqqoS16ffIVDLM,
http://tkdn.kemenperin.go.id/sertifikat.php?id=L8_KtRz6Yy7seAI3s2Emka-NIA8JWK1utQ8WNI8Z-bw,
MATERIAL TERPAKAI
Pemasok / Negara Asal TKDN (%) Jumlah Satuan
PT. APPIPA INDONESIA 16.36% 1 180

Import 0.00% 1 280
Import 0.00% 1 673
Import 0.00% 1 933
Import 0% 1 140
Import 0% 1 337
Import 0% 1 467
PT. OMS Oilfield Services 51% 1 1
PT. Bromindo Mekar Mitra 13% 1 1
Import 0% 1 1
Import 0% 1 1
Import 0% 1 1
Import 0% 2 1
PT. BUMI CAHAYA UNGGUL 36% 1 1
PT. UNICHEMCANDI INDONESIA 37% 39.90509591 1
Import 0% 0.661721147 1
PT. INDOCEMENT TUNGGAL PERKASA 89% 2.95037282887956 1
PT. Surveyor Indonesia 84% 0.170859266194689 1
PERALATAN TERPASANG
Pemasok / Negara Asal TKDN (%) Jumlah Satuan/ Durasi
PT. PROMATCON TEPATGUNA 29% 1 1

PT. LINTECH DUTA PRATAMA 40% 1 1
PT. Ziegler Indonesia 18% 1 1
PT. PROMATCON TEPATGUNA 3% 1 1
Import 0% 1 1
PT. Kotaminyak Internusa 33% 1 1
Import 0% 1 1
Import 0% 1 1
BARANG JADI
Kualifikasi Warga Negara Jumlah Orang Durasi / Satuan
S1 WNA 1 96
S1 WNA 1 96
S1 WNA 2 96
S1 WNI 1 96
S1 WNI 2 96
Kepemilikan Alat Kerja

Spesifikasi / Pemasok Dimiliki (Dalam Alokasi
Dibuat (LN/DN)
Negeri/Nasional) DN (%)
Multi Pump Pte. Ltd LN Asing 0%
PT. Palapa LN Dalam negeri 100%
Warga negara Jumlah Orang Durasi / Satuan
WNI 2 120 mths

WNI 2 120 mths
WNA 1 120 mths
WNA 1 120 mths
WNA 1 120 mths
SUB TOTAL
Negara Asal /
Spesifikasi Kepemilikan / Jumlah Durasi / Satuan
Warga Negara
Impor 2
Impor 1
Promatcon%20Tepatguna%20Final%20R3%20Utk%20APDN-1%20(1).pdf
20PT.%20BCU-Rev1.pdf
BENnJPE5Ee7yUoqXjkb_qNCIJk4,
ndocement%20Tunggal%20Prakarsa,%20Tbk-upload.pdf
qVEks3p_e4FHawTqqoS16ffIVDLM,
s2Emka-NIA8JWK1utQ8WNI8Z-bw,
L TERPAKAI
BIAYA SATUAN (US$)
Satuan Biaya (US$) Material
LN DN
Ft 12.24 10.23 2.00
Ft 10.83 9.06 1.77
Ft 16.13 13.49 2.64
Ft 14.09 11.78 2.30
Ft 17.48 17.48 -
Ft 42.03 42.03 -
Ft 58.26 58.26 -
Ft 8.74 8.74 -
Ft 21.02 21.02 -
Ft 29.13 29.13 -
Unit 1000 489.10 510.90
Unit 1018.0416 887.94 130.11
Unit 200 200.00 -
Unit 1500 1,500.00 -
Unit 1463 1,463.00 -
Unit 709.92 709.92 -
Unit 1,015.63 649.90 365.73
Ton 165 104.71 60.29
Ton 1700 1,700.00 -
Ton 285 226.86 58.14
Ton 180 16.27 163.73
Ton 300 32.07 267.93
Ton 100 11.62 88.38
Ton 120 88.14 31.86
Ton 184 30.10 153.90
SUB TOTAL
N TERPASANG
BIAYA SATUAN (US$)
Satuan/ Durasi Biaya (US$) Peralatan
LN DN
UNIT 10,165.40 7,267 2,898
Unit 1,015.63 606 410
Unit 5,000 4,081 919
Unit 2,236.39 2,169 67
Unit 1,016.54 1,017 -
Unit 813.23 545 268
Sumur 1466178.47654 1,466,178 -
Unit 30,496.20 30,496 -
SUB TOTAL
Biaya (US$)
Durasi / Satuan TKDN (%) Harga Satuan Upah (US$)
KDN
mths 0% 9,000 -
mths 0% 3,500 -
mths 0% 13,000
-
mths 100% 3,500 336,000
mths 100% 2,500 480,000
SUB TOTAL 816,000
Jumlah Alat Nilai Depresiasi /

Durasi / Satuan
Kerja Sewa Alat (US$)
1 120 mths 7,000

1 18 mths 450,000
SUB TOTAL
Biaya (US$)
Harga Satuan
TKDN (%)
Upah (US$) KDN KLN
100% 900 216,000.00 -

100% 350 84,000.00 -
0% 250 - 30,000.00
0% 300 - 36,000.00
0% 250 - 30,000.00
SUB TOTAL 300,000.00 96,000.00
BIAYA SATUAN (US$)

Durasi / Satuan Biaya (US$) TKDN (%) Material/Upah/Alat Kerja/Non Upah
LN
10,000.00 0.00% 10,000.00
2,000.00 0.00% 2,000.00
SUB TOTAL
Biaya (US$)
KDN KLN TOTAL
360.30 1,842.00 2,202.30
744.15 3,804.45 4,548.60
2,665.26 13,626.04 16,291.30
3,456.46 17,671.04 21,127.50
- 4,894.40 4,894.40
- 28,286.19 28,286.19
- 54,356.58 54,356.58
- 1,223.60 1,223.60
- 7,083.74 7,083.74
- 13,603.71 13,603.71
510.90 489.10 1,000.00
130.11 887.94 1,018.04
- 200.00 200.00
- 1,500.00 1,500.00
- 1,463.00 1,463.00
- 1,419.84 1,419.84
365.73 649.90 1,015.63
2,405.92 4,178.42 6,584.34
- 1,124.93 1,124.93
38.47 150.12 188.59
108.34 10.77 119.11
790.49 94.62 885.11
73.68 9.69 83.37
12.71 35.17 47.88
26.29 5.14 31.44
11,688.81 158,610.39 (170,299.19)
Biaya (US$)
KDN KLN TOTAL
2,898 7,267 10,165

410 606 1,016
919 4,081 5,000
67 2,169 2,236
- 1,017 1,017
268 545 813
- 1,466,178 1,466,178
- 30,496 30,496
4,562 1,512,360 1,516,922
Biaya (US$)
KLN TOTAL
864,000 864,000
336,000 336,000
2,496,000 2,496,000
- 336,000
- 480,000
3,696,000 4,512,000
Biaya (US$)
KDN KLN TOTAL
- 840,000 840,000
8,100,000 - 8,100,000
8,100,000 840,000 8,940,000
S$)
TOTAL
216,000.00
84,000.00
30,000.00
36,000.00
30,000.00
396,000.00
BIAYA SATUAN (US$) Biaya (US$)

al/Upah/Alat Kerja/Non Upah
KDN KLN
DN
- 20,000.00 20,000.00
- 2,000.00 2,000.00
SUB TOTAL 22,000.00 22,000.00
US$)
TOTAL
40,000.00
4,000.00
44,000.00
NAMA PENYEDIA
REDFIEL
BARANG/JASA :
A. KOMPONEN BIAYA KDN KLN
(Cost Component) Rp/US$
(a) (b) (c)
I. Barang (Goods)
1. Material Terpakai US$ 11,689 158,610

(Material Used) Rp Rp 181,176,551.02 Rp 2,458,460,968.50
2. Peralatan Terpasang US$ 4,562.03 1,512,359.83

(Installed Equipment) Rp 70,711,524.41 23,441,577,406.96
3. Sub Jumlah (Sub Total) I US$ 16,251 1,670,970

Rp 251,888,075.43 25,900,038,375.46
II. Jasa (Services)
1. Personil/Konsultan US$ 816,000 3,696,000

(Personnel) Rp 12,648,000,000.00 57,288,000,000
2. Alat Kerja/Peralatan US$ 8,100,000 840,000

(Equipment) Rp 125,550,000,000.00 13,020,000,000
3. Konstruksi/Fabrikasi US$ 300,000 96,000

(Construction/Fabrication) Rp 4,650,000,000.00 1488000000.00
4. Jasa Umum, dll US$ 22,000 22,000

(Other Services) Rp 341,000,000.00 341,000,000.00
5. Sub Jumlah US$ 9,238,000 4,654,000

(Sub Total) II Rp 143,189,000,000.00 72,137,000,000.00
Jumlah Biaya Barang +

III. US$ 9,254,250.84 6,324,970.22
Jasa
(Total Cost
Rp 143,440,888,075.43 98,037,038,375.46
Goods+Services)
TKDN TERCAPAI= 59.40%

maksial local content 60%
REDFIELD
TOTAL TKDN
$ % Rp/US$
(d=b+c) (e=b/d) (f=dxe)
170,299 6.86% 11,689

Rp 2,639,637,519.52 6.86% Rp 181,176,551.02
1,516,921.87 0.30% 4,562

23,512,288,931.37 0.30% Rp 70,711,524.41
1,687,221 7.16% 70,723,213

26,151,926,450.89 7.16% 251,888,075.43
4,512,000 18.09% 816,000

69,936,000,000 18.09% Rp 12,648,000,000.00
8,940,000 90.60% 8,100,000

138,570,000,000 90.60% Rp 125,550,000,000.00
396,000 75.76% 300,000

6,138,000,000.00 75.76% 4,650,000,000.00
44,000 50.00% 22,000

682,000,000 50.00% 341,000,000.00
13,892,000 234.45% 9,238,000

215,326,000,000.00 234.45% 143,189,000,000.00
15,579,221.06 241.611% 79,961,213.22
241,477,926,450.89 241.61% 143,440,888,075.43

Sensitivitas Pertama_FORECAST:BaseCase
FIELD
Tanggal
Water Water
Oil Rate, Gas Rate, Oil Total, Gas Total,
Rate, Total,
Mstb/day Mscf/day MMstb MMscf
Mstb/day MMstb
1/3/2012 0 0 0 0 0 0
1/18/2012 0.04862 0.232365 4.231868 0.000778 0.003437 0.068336
2/3/2012 0 0 0 0.000778 0.003437 0.068336
3/3/2012 0 0 0 0.000778 0.003437 0.068336
4/3/2012 0 0 0 0.000778 0.003437 0.068336
5/3/2012 0 0 0 0.000778 0.003437 0.068336
6/3/2012 0 0 0 0.000778 0.003437 0.068336
7/2/2012 0 0 0 0.000778 0.003437 0.068336
7/3/2012 0.098807 0.30018 8.793586 0.000881 0.003732 0.077633
8/3/2012 0.068133 0.322163 5.705414 0.003016 0.013697 0.258842
9/3/2012 0.077876 0.271936 6.445824 0.005188 0.02237 0.439429
10/3/2012 0.11331 0.238269 9.224114 0.008212 0.029893 0.686964
11/3/2012 0.129078 0.221115 10.37757 0.012082 0.036879 0.999216
12/3/2012 0.136756 0.215201 10.86987 0.016137 0.043383 1.322573
1/3/2013 0.137662 0.215949 10.82855 0.020412 0.050069 1.659921
2/3/2013 0.135985 0.21892 10.6028 0.024628 0.056855 1.988608
3/3/2013 0.133645 0.220976 10.3477 0.02837 0.063043 2.278344
4/3/2013 0.13136 0.224544 10.09401 0.032442 0.070003 2.591258
5/3/2013 0.129006 0.228253 9.841795 0.036312 0.076851 2.886512
6/3/2013 0.126163 0.232361 9.555112 0.040223 0.084054 3.18272
7/3/2013 0.122825 0.235294 9.243611 0.043908 0.091113 3.460029
8/3/2013 0.119899 0.239266 8.963543 0.047625 0.09853 3.737898
9/3/2013 0.11693 0.243321 8.684256 0.05125 0.106073 4.00711
10/3/2013 0.114225 0.247062 8.431781 0.054676 0.113485 4.260064
11/3/2013 0.111269 0.249915 8.167736 0.058126 0.121232 4.513264
12/3/2013 0.108851 0.25321 7.946281 0.061391 0.128829 4.751652
1/3/2014 0.106522 0.256375 7.73376 0.064694 0.136776 4.991399
2/3/2014 0.104439 0.259306 7.542772 0.067931 0.144815 5.225225
3/3/2014 0.102355 0.261045 7.360438 0.070797 0.152124 5.431317
4/3/2014 0.100308 0.263729 7.177593 0.073907 0.1603 5.653822
5/3/2014 0.098445 0.266307 7.011257 0.07686 0.168289 5.86416
6/3/2014 0.096674 0.268794 6.852863 0.079857 0.176622 6.076599
7/3/2014 0.095003 0.270412 6.706872 0.082707 0.184734 6.277805
8/3/2014 0.093467 0.272604 6.569853 0.085604 0.193185 6.48147
9/3/2014 0.091963 0.274774 6.435828 0.088455 0.201703 6.680981
10/3/2014 0.090673 0.276701 6.430798 0.091175 0.210004 6.873905
11/3/2014 0.089097 0.278213 6.204469 0.093937 0.218628 7.066243
12/3/2014 0.087733 0.280073 6.08664 0.096569 0.22703 7.248843
1/3/2015 0.086288 0.282014 5.962642 0.099244 0.235773 7.433685
2/3/2015 0.084882 0.283885 5.841649 0.101876 0.244573 7.614776
3/3/2015 0.083514 0.284879 5.727639 0.104214 0.25255 7.77515
4/3/2015 0.082247 0.2865 5.618537 0.106764 0.261431 7.949324
5/3/2015 0.081024 0.288098 5.513524 0.109195 0.270074 8.11473
6/3/2015 0.079786 0.2897 5.408355 0.111668 0.279055 8.282389
7/3/2015 0.07871 0.290982 5.315532 0.114029 0.287785 8.441855
8/3/2015 0.077612 0.292274 5.221767 0.116435 0.296845 8.60373
9/3/2015 0.076502 0.293578 5.128081 0.118807 0.305946 8.7627
10/3/2015 0.075424 0.294831 5.037645 0.121069 0.314791 8.91383
11/3/2015 0.074349 0.2961 4.947836 0.123374 0.32397 9.067213
12/3/2015 0.073332 0.297312 4.863434 0.125574 0.332889 9.213116
1/3/2016 0.072296 0.298502 4.778248 0.127815 0.342143 9.361241
2/3/2016 0.071328 0.299643 4.697964 0.130027 0.351432 9.506878
3/3/2016 0.070467 0.300669 4.626528 0.13207 0.360151 9.641047
4/3/2016 0.069594 0.301706 4.554075 0.134227 0.369504 9.782224
5/3/2016 0.068776 0.302667 4.486227 0.136291 0.378584 9.916811
6/3/2016 0.067974 0.303633 4.419364 0.138398 0.387997 10.05381
7/3/2016 0.067216 0.304534 4.356626 0.140414 0.397133 10.18451
8/3/2016 0.066456 0.305456 4.293824 0.142475 0.406602 10.31762
9/3/2016 0.065655 0.306401 4.251353 0.14451 0.4161 10.44941
10/3/2016 0.064964 0.307244 4.186103 0.146459 0.425318 10.57499
11/3/2016 0.064339 0.308052 4.133656 0.148453 0.434867 10.70314
12/3/2016 0.063741 0.308793 4.083756 0.150366 0.444131 10.82565
1/3/2017 0.063003 0.309693 4.058052 0.152319 0.453732 10.95145
2/3/2017 0.062379 0.3105 3.977045 0.154259 0.463351 11.07532
3/3/2017 0.061773 0.311269 3.931427 0.155994 0.47206 11.1859
4/3/2017 0.061136 0.312078 3.879398 0.157896 0.481728 11.30676
5/3/2017 0.060532 0.312835 3.833379 0.159718 0.491107 11.42231
6/3/2017 0.059932 0.313617 3.786066 0.161582 0.500823 11.54026
7/3/2017 0.059364 0.314348 3.745819 0.163369 0.510248 11.65315
8/3/2017 0.058782 0.315073 3.700827 0.165197 0.520009 11.76846
9/3/2017 0.058513 0.315514 3.919344 0.167011 0.52979 11.88996
10/3/2017 0.058107 0.316093 3.622603 0.168754 0.539273 11.99864
11/3/2017 0.057775 0.316597 3.615495 0.170549 0.549084 12.11119
12/3/2017 0.057422 0.317131 3.587891 0.172275 0.558594 12.21927
1/3/2018 0.057019 0.317687 3.55957 0.174047 0.568438 12.33008
2/3/2018 0.056329 0.318558 3.542775 0.175801 0.578306 12.46196
3/3/2018 0.055861 0.319178 3.526422 0.177365 0.587243 12.5607
4/3/2018 0.05537 0.319841 3.744807 0.179087 0.597152 12.67494
5/3/2018 0.055012 0.32036 3.469441 0.180741 0.60676 12.77927
6/3/2018 0.054651 0.320863 3.45426 0.182438 0.616703 12.88654
7/3/2018 0.054378 0.321277 3.441038 0.184073 0.626338 12.99
8/3/2018 0.054172 0.321655 3.426083 0.185754 0.636307 13.09644
9/3/2018 0.05409 0.321879 3.430576 0.187431 0.646286 13.20279
10/3/2018 0.053995 0.322115 3.394705 0.189051 0.655949 13.30463
11/3/2018 0.053803 0.322468 3.38885 0.190719 0.665946 13.40968
12/3/2018 0.053471 0.322941 3.368932 0.192323 0.675634 13.51075
1/3/2019 0.053091 0.323472 3.294623 0.193972 0.685658 13.61401
2/3/2019 0.053025 0.323689 3.379929 0.195615 0.695693 13.71971
3/3/2019 0.052889 0.323976 3.316717 0.197098 0.704763 13.81281
4/3/2019 0.052442 0.324554 4.999925 0.198733 0.714814 13.93182
5/3/2019 0.051961 0.325186 3.41949 0.200292 0.72457 14.0344
6/3/2019 0.051541 0.325747 3.443103 0.201895 0.734663 14.14743
7/3/2019 0.051345 0.326104 3.78175 0.203435 0.744446 14.26088
8/3/2019 0.051153 0.326436 4.05882 0.205023 0.754564 14.39237
9/3/2019 0.050972 0.326778 3.352435 0.206605 0.764692 14.52196
10/3/2019 0.050782 0.327099 3.391471 0.208128 0.774505 14.62316
11/3/2019 0.050581 0.32746 3.354944 0.209696 0.784656 14.72716
12/3/2019 0.050384 0.327798 3.340109 0.211208 0.79449 14.82737
1/3/2020 0.050189 0.328134 3.323223 0.212764 0.804662 14.93039
2/3/2020 0.050015 0.328448 3.302169 0.214314 0.814844 15.03275
3/3/2020 0.049855 0.328769 3.286139 0.21576 0.824378 15.12805
4/3/2020 0.049662 0.329092 3.245203 0.2173 0.83458 15.22865
5/3/2020 0.049442 0.329453 3.225768 0.218783 0.844464 15.32543
6/3/2020 0.048865 0.330181 3.16485 0.220298 0.854699 15.42354
7/3/2020 0.048677 0.330508 3.161183 0.22176 0.864612 15.51899
8/3/2020 0.04817 0.331146 3.143317 0.223261 0.87487 15.6192
9/3/2020 0.047764 0.331712 3.117819 0.224746 0.88515 15.71643
10/3/2020 0.047431 0.332185 3.105981 0.226168 0.895115 15.80961
11/3/2020 0.047095 0.332652 3.079039 0.227628 0.905427 15.90506
12/3/2020 0.046819 0.333069 3.054445 0.229033 0.915419 15.9967
1/3/2021 0.046544 0.333494 3.034882 0.230479 0.925755 16.09233
2/3/2021 0.046343 0.333835 3.027019 0.231915 0.936104 16.18617
3/3/2021 0.046184 0.334134 3.015385 0.233208 0.945459 16.2706
4/3/2021 0.046017 0.334441 3.000332 0.234635 0.955827 16.36361
5/3/2021 0.045869 0.33474 2.988474 0.236011 0.965869 16.45326
6/3/2021 0.045713 0.335016 2.973612 0.237428 0.976255 16.54544
7/3/2021 0.045571 0.335328 2.962213 0.238795 0.986315 16.63431
8/3/2021 0.045388 0.335641 2.935395 0.240202 0.99672 16.72531
9/3/2021 0.045195 0.336004 2.923568 0.241603 1.007136 16.81594
10/3/2021 0.045023 0.336306 2.914659 0.242954 1.017225 16.90338
11/3/2021 0.044853 0.336626 2.902191 0.244345 1.02766 16.99334
12/1/2021 0.044711 0.336888 2.894724 0.245596 1.037093 17.0744
1/1/2022 0.044229 0.334858 2.743785 0.246968 1.047474 17.15945
2/1/2022 0.043766 0.333015 2.694035 0.248324 1.057797 17.24297
3/1/2022 0.043366 0.331483 2.666323 0.249539 1.067079 17.31763
4/1/2022 0.042946 0.329763 2.630749 0.25087 1.077301 17.39918
5/1/2022 0.042553 0.328113 2.598358 0.252146 1.087145 17.47713
6/1/2022 0.042158 0.326445 2.56784 0.253453 1.097265 17.55673
7/1/2022 0.041798 0.324813 2.534235 0.254707 1.107009 17.63276
8/1/2022 0.041461 0.323164 2.526193 0.255993 1.117027 17.71107
9/1/2022 0.04114 0.321635 3.049672 0.257271 1.127013 17.80652
10/1/2022 0.040831 0.319938 2.444587 0.258499 1.136628 17.88273
11/1/2022 0.040532 0.318294 2.436554 0.259755 1.146495 17.95826
12/1/2022 0.040256 0.316675 2.410245 0.260963 1.155995 18.03057
1/1/2023 0.039978 0.315062 2.392923 0.262202 1.165762 18.10475
2/1/2023 0.03971 0.313463 2.376683 0.263433 1.17548 18.17843
3/1/2023 0.039476 0.311987 2.354239 0.264539 1.184215 18.24435
4/1/2023 0.039224 0.310399 2.332993 0.265755 1.193838 18.31667
5/1/2023 0.038983 0.308958 2.315866 0.266924 1.203106 18.38615
6/1/2023 0.038738 0.307616 2.302636 0.268125 1.212643 18.45753
7/1/2023 0.038496 0.306294 2.289316 0.26928 1.221831 18.52621
8/1/2023 0.038245 0.304946 2.272065 0.270465 1.231285 18.59664
9/1/2023 0.037997 0.303585 2.253612 0.271643 1.240696 18.6665
10/1/2023 0.037765 0.302217 2.233492 0.272776 1.249762 18.73351
11/1/2023 0.03753 0.300795 2.214177 0.27394 1.259087 18.80215
12/1/2023 0.037307 0.299435 2.197466 0.275059 1.26807 18.86807
1/1/2024 0.03708 0.298036 2.179158 0.276208 1.277309 18.93563
2/1/2024 0.036867 0.29655 2.155446 0.277351 1.286502 19.00244
3/1/2024 0.036678 0.295146 2.136371 0.278415 1.295061 19.0644
4/1/2024 0.036477 0.293749 2.123377 0.279546 1.304168 19.13022
5/1/2024 0.036237 0.293379 2.186918 0.280633 1.312969 19.19583
6/1/2024 0.03595 0.293093 2.283751 0.281747 1.322055 19.26663
7/1/2024 0.035706 0.292382 2.195612 0.282818 1.330826 19.3325
8/1/2024 0.035461 0.291323 2.144481 0.283918 1.339857 19.39898
9/1/2024 0.035229 0.290236 2.119338 0.28501 1.348855 19.46467
10/1/2024 0.035012 0.289192 2.100647 0.28606 1.35753 19.52769
11/1/2024 0.034794 0.288117 2.082213 0.287139 1.366462 19.59224
12/1/2024 0.034585 0.287074 2.064649 0.288176 1.375074 19.65418
1/1/2025 0.034373 0.285971 2.046273 0.289242 1.383939 19.71762
2/1/2025 0.034164 0.284849 2.027837 0.290301 1.39277 19.78048
3/1/2025 0.033979 0.283817 2.010511 0.291252 1.400717 19.83677
4/1/2025 0.033779 0.282634 1.990661 0.2923 1.409478 19.89848
5/1/2025 0.033593 0.281437 1.96857 0.293307 1.417921 19.95754
6/1/2025 0.03341 0.280151 1.945799 0.294343 1.426606 20.01786
7/1/2025 0.03324 0.278914 1.928441 0.29534 1.434973 20.07571
8/1/2025 0.03307 0.277616 1.912913 0.296366 1.44358 20.13501
9/1/2025 0.032905 0.276315 1.898008 0.297386 1.452145 20.19385
10/1/2025 0.032748 0.275073 1.885376 0.298368 1.460398 20.25041
11/1/2025 0.032589 0.27382 1.874642 0.299378 1.468886 20.30853
12/1/2025 0.032435 0.272643 1.865166 0.300351 1.477065 20.36448
1/1/2026 0.032277 0.271461 1.855679 0.301352 1.485481 20.42201
2/1/2026 0.03212 0.270311 1.846994 0.302348 1.49386 20.47927
3/1/2026 0.03198 0.269293 1.839757 0.303243 1.5014 20.53078
4/1/2026 0.031828 0.268147 1.825598 0.30423 1.509713 20.58737
5/1/2026 0.031678 0.267129 1.830214 0.30518 1.517727 20.64228
6/1/2026 0.031528 0.266101 1.804471 0.306157 1.525976 20.69822
7/1/2026 0.031374 0.264986 1.827019 0.307099 1.533925 20.75303
8/1/2026 0.031231 0.264005 1.782279 0.308067 1.54211 20.80828
9/1/2026 0.031081 0.262965 1.772654 0.30903 1.550262 20.86323
10/1/2026 0.030932 0.261793 1.80778 0.309958 1.558115 20.91746
11/1/2026 0.0308 0.26077 1.751926 0.310913 1.566199 20.97177
12/1/2026 0.030663 0.259814 1.735858 0.311833 1.573994 21.02385
1/1/2027 0.030519 0.258851 1.737947 0.312779 1.582018 21.07773
2/1/2027 0.030367 0.257719 1.775507 0.31372 1.590007 21.13277
3/1/2027 0.030248 0.256885 1.724209 0.314567 1.5972 21.18104
4/1/2027 0.030109 0.255946 1.701715 0.315501 1.605134 21.2338
5/1/2027 0.029973 0.25504 1.701751 0.3164 1.612786 21.28485
6/1/2027 0.029824 0.253944 1.742155 0.317324 1.620658 21.33886
7/1/2027 0.029701 0.253053 1.684766 0.318216 1.62825 21.3894
8/1/2027 0.029551 0.252579 1.809459 0.319132 1.636079 21.44549
9/1/2027 0.029387 0.251809 1.819476 0.320043 1.643886 21.5019
10/1/2027 0.029258 0.250891 1.701589 0.32092 1.651412 21.55295
11/1/2027 0.029122 0.249859 1.6856 0.321823 1.659158 21.6052
12/1/2027 0.028982 0.248719 1.740195 0.322693 1.666619 21.6574
1/1/2028 0.028864 0.247893 1.668927 0.323587 1.674304 21.70914
2/1/2028 0.028735 0.24701 1.652329 0.324478 1.681961 21.76036
3/1/2028 0.028605 0.246044 1.696476 0.325308 1.689097 21.80956
4/1/2028 0.028485 0.245222 1.652804 0.326191 1.696699 21.8608
5/1/2028 0.028361 0.244352 1.646502 0.327042 1.704029 21.91019
6/1/2028 0.028236 0.243476 1.640457 0.327917 1.711577 21.96105
7/1/2028 0.028116 0.242635 1.632202 0.32876 1.718856 22.01001
8/1/2028 0.027993 0.241767 1.622712 0.329628 1.726351 22.06032
9/1/2028 0.027872 0.2409 1.613058 0.330492 1.733819 22.11032
10/1/2028 0.027754 0.240067 1.604241 0.331325 1.741021 22.15845
11/1/2028 0.027634 0.23921 1.595639 0.332181 1.748436 22.20791
12/1/2028 0.02752 0.238386 1.587405 0.333007 1.755588 22.25554
1/1/2029 0.027403 0.237539 1.578786 0.333857 1.762952 22.30448
2/1/2029 0.027287 0.236698 1.570489 0.334702 1.770289 22.35316
3/1/2029 0.027184 0.235943 1.563054 0.335464 1.776896 22.39693
4/1/2029 0.027071 0.235112 1.55488 0.336303 1.784184 22.44513
5/1/2029 0.026963 0.23431 1.546449 0.337112 1.791213 22.49152
6/1/2029 0.026852 0.233488 1.538733 0.337944 1.798451 22.53922
7/1/2029 0.026746 0.232698 1.531364 0.338747 1.805432 22.58517
8/1/2029 0.026636 0.231888 1.523635 0.339572 1.812621 22.6324
9/1/2029 0.026528 0.231085 1.516017 0.340395 1.819785 22.6794
10/1/2029 0.026424 0.230313 1.508846 0.341187 1.826694 22.72466
11/1/2029 0.026317 0.229522 1.501545 0.342003 1.833809 22.77121
12/1/2029 0.026215 0.228761 1.494536 0.34279 1.840672 22.81604
1/1/2030 0.02611 0.22798 1.487216 0.343599 1.847739 22.86215
2/1/2030 0.026006 0.227203 1.479883 0.344405 1.854783 22.90802
3/1/2030 0.025913 0.226503 1.473254 0.345131 1.861125 22.94928
4/1/2030 0.025811 0.225733 1.466127 0.345931 1.868122 22.99473
5/1/2030 0.025712 0.224991 1.459154 0.346702 1.874872 23.0385
6/1/2030 0.025612 0.22423 1.452092 0.347496 1.881823 23.08352
7/1/2030 0.025515 0.223499 1.445464 0.348262 1.888528 23.12688
8/1/2030 0.025416 0.222748 1.438699 0.34905 1.895433 23.17148
9/1/2030 0.025319 0.221997 1.431453 0.349834 1.902315 23.21585
10/1/2030 0.025225 0.221269 1.42427 0.350591 1.908953 23.25858
11/1/2030 0.025129 0.220522 1.417749 0.35137 1.91579 23.30253
12/1/2030 0.025037 0.219804 1.41127 0.352121 1.922384 23.34487
1/1/2031 0.024942 0.219068 1.404594 0.352895 1.929175 23.38841
2/1/2031 0.024849 0.218337 1.398153 0.353665 1.935943 23.43176
3/1/2031 0.024765 0.217681 1.392472 0.354358 1.942038 23.47074
4/1/2031 0.024674 0.216964 1.386094 0.355123 1.948764 23.51371
5/1/2031 0.024587 0.216277 1.380281 0.355861 1.955253 23.55512
6/1/2031 0.024497 0.215571 1.37421 0.35662 1.961935 23.59772
7/1/2031 0.024411 0.214893 1.368179 0.357353 1.968382 23.63877
8/1/2031 0.024322 0.214199 1.362059 0.358106 1.975022 23.68099
9/1/2031 0.024233 0.213508 1.355855 0.358858 1.981641 23.72302
10/1/2031 0.024148 0.212844 1.349929 0.359582 1.988026 23.76352
11/1/2031 0.02406 0.21216 1.343691 0.360328 1.994603 23.80518
12/1/2031 0.023976 0.211501 1.337816 0.361047 2.000948 23.84531
1/1/2032 0.02389 0.210824 1.331769 0.361788 2.007484 23.88659
2/1/2032 0.023804 0.210149 1.325678 0.362526 2.013999 23.92769
3/1/2032 0.023725 0.20952 1.320043 0.363214 2.020075 23.96597
4/1/2032 0.02364 0.208848 1.313858 0.363947 2.026549 24.0067
5/1/2032 0.023559 0.2082 1.308045 0.364653 2.032795 24.04594
6/1/2032 0.023476 0.207535 1.302348 0.365381 2.039228 24.08632
7/1/2032 0.023396 0.206895 1.296857 0.366083 2.045435 24.12522
8/1/2032 0.023313 0.206241 1.2916 0.366806 2.051829 24.16526
9/1/2032 0.023231 0.205593 1.28656 0.367526 2.058202 24.20514
10/1/2032 0.023151 0.204973 1.283694 0.36822 2.064351 24.24366
11/1/2032 0.023069 0.204338 1.278164 0.368936 2.070686 24.28328
12/1/2032 0.02299 0.203723 1.272416 0.369625 2.076797 24.32145
1/1/2033 0.022908 0.203091 1.266889 0.370336 2.083093 24.36072
2/1/2033 0.022827 0.202462 1.261322 0.371043 2.08937 24.39983
3/1/2033 0.022754 0.201895 1.25625 0.37168 2.095023 24.435
4/1/2033 0.022674 0.20127 1.250801 0.372383 2.101262 24.47378
5/1/2033 0.022596 0.200669 1.245492 0.373061 2.107282 24.51114
6/1/2033 0.022517 0.20005 1.240052 0.373759 2.113484 24.54958
7/1/2033 0.022441 0.199446 1.234527 0.374432 2.119467 24.58662
8/1/2033 0.022364 0.198828 1.229144 0.375126 2.125631 24.62472
9/1/2033 0.022288 0.198216 1.223892 0.375816 2.131775 24.66266
10/1/2033 0.022214 0.197627 1.218756 0.376483 2.137704 24.69922
11/1/2033 0.022139 0.197023 1.213734 0.377169 2.143812 24.73685
12/1/2033 0.022066 0.196448 1.208989 0.377831 2.149705 24.77312
1/1/2034 0.021991 0.195856 1.203944 0.378513 2.155777 24.81044
2/1/2034 0.021917 0.195265 1.198587 0.379192 2.16183 24.8476
3/1/2034 0.021851 0.194732 1.193832 0.379804 2.167283 24.88103
4/1/2034 0.021778 0.194146 1.188827 0.380479 2.173301 24.91788
5/1/2034 0.021707 0.193581 1.184065 0.381131 2.179109 24.9534
6/1/2034 0.021635 0.193 1.179262 0.381801 2.185092 24.98996
7/1/2034 0.021565 0.192439 1.174524 0.382448 2.190865 25.02519
8/1/2034 0.021494 0.191862 1.169735 0.383114 2.196812 25.06146
9/1/2034 0.021423 0.191288 1.165019 0.383779 2.202742 25.09757
10/1/2034 0.021355 0.190735 1.160489 0.384419 2.208464 25.13239
11/1/2034 0.021285 0.190173 1.156728 0.385079 2.21436 25.16824
12/1/2034 0.021218 0.189637 1.153415 0.385716 2.220049 25.20285
1/1/2035 0.021149 0.189087 1.149361 0.386371 2.225911 25.23848
2/1/2035 0.02108 0.188538 1.144957 0.387025 2.231755 25.27397
3/1/2035 0.021018 0.188042 1.140656 0.387613 2.23702 25.30591
4/1/2035 0.020949 0.187496 1.135898 0.388263 2.242833 25.34112
5/1/2035 0.020883 0.186969 1.131331 0.388889 2.248442 25.37506
6/1/2035 0.020815 0.186428 1.126679 0.389534 2.254221 25.40999
7/1/2035 0.020749 0.185908 1.122343 0.390157 2.259798 25.44366
8/1/2035 0.020682 0.185375 1.118998 0.390798 2.265545 25.47835
9/1/2035 0.020615 0.184845 1.11417 0.391437 2.271275 25.51289
10/1/2035 0.02055 0.184336 1.109813 0.392054 2.276805 25.54618
11/1/2035 0.020484 0.183812 1.104995 0.392689 2.282503 25.58044
12/1/2035 0.02042 0.183305 1.100114 0.393301 2.288003 25.61344
1/1/2036 0.020356 0.182781 1.095263 0.393932 2.293669 25.64739
2/1/2036 0.020291 0.18226 1.090735 0.394561 2.299319 25.68121
3/1/2036 0.020232 0.181775 1.086617 0.395148 2.30459 25.71272
4/1/2036 0.020169 0.18126 1.08253 0.395773 2.310209 25.74628
5/1/2036 0.020108 0.180765 1.078634 0.396376 2.315632 25.77864
6/1/2036 0.020046 0.180256 1.07467 0.396998 2.32122 25.81195
7/1/2036 0.019986 0.179765 1.070647 0.397597 2.326613 25.84407
8/1/2036 0.019925 0.17926 1.066393 0.398215 2.33217 25.87713
9/1/2036 0.019864 0.178757 1.062215 0.398831 2.337712 25.91006
10/1/2036 0.019805 0.178274 1.058726 0.399425 2.34306 25.94182
11/1/2036 0.019745 0.177779 1.055131 0.400037 2.348571 25.97453
12/1/2036 0.019686 0.177304 1.051447 0.400628 2.35389 26.00607
1/1/2037 0.019626 0.176816 1.047579 0.401236 2.359372 26.03855
2/1/2037 0.019567 0.176332 1.043669 0.401843 2.364838 26.0709
3/1/2037 0.019513 0.175897 1.040179 0.402389 2.369763 26.10002
4/1/2037 0.019454 0.175418 1.036474 0.402992 2.375201 26.13215
5/1/2037 0.019398 0.174959 1.032772 0.403574 2.38045 26.16314
6/1/2037 0.019339 0.174486 1.029127 0.404174 2.385859 26.19504
7/1/2037 0.019283 0.174033 1.025656 0.404752 2.39108 26.22581
8/1/2037 0.019226 0.173567 1.021921 0.405348 2.39646 26.25749
9/1/2037 0.019168 0.173103 1.01828 0.405942 2.401826 26.28906
10/1/2037 0.019113 0.172657 1.014773 0.406516 2.407006 26.3195
11/1/2037 0.019057 0.172198 1.011823 0.407106 2.412344 26.35087
12/1/2037 0.019002 0.171754 1.007673 0.407676 2.417497 26.3811
1/1/2038 0.018946 0.171298 1.003983 0.408264 2.422807 26.41222
2/1/2038 0.01889 0.170844 1.000233 0.408849 2.428103 26.44323
3/1/2038 0.01884 0.170436 0.996706 0.409377 2.432876 26.47114
4/1/2038 0.018784 0.169987 0.992989 0.409959 2.438145 26.50192
5/1/2038 0.018731 0.169555 0.989279 0.410521 2.443232 26.5316
6/1/2038 0.018677 0.169109 0.985586 0.4111 2.448474 26.56215
7/1/2038 0.018624 0.16868 0.981953 0.411659 2.453535 26.59161
8/1/2038 0.018572 0.168238 0.977775 0.412235 2.45875 26.62192
9/1/2038 0.018521 0.167799 0.974335 0.412809 2.463952 26.65212
10/1/2038 0.018472 0.16738 0.971521 0.413363 2.468973 26.68127
11/1/2038 0.018421 0.166953 0.968629 0.413934 2.474149 26.7113
12/1/2038 0.018372 0.166544 0.965652 0.414485 2.479145 26.74027
1/1/2039 0.018321 0.166125 0.96258 0.415053 2.484295 26.77011
2/1/2039 0.018271 0.165709 0.959506 0.415619 2.489432 26.79985
3/1/2039 0.018225 0.165335 0.956704 0.41613 2.494061 26.82664
4/1/2039 0.018175 0.164926 0.953678 0.416693 2.499174 26.8562
5/1/2039 0.018127 0.16454 0.952203 0.417237 2.50411 26.88477
6/1/2039 0.018077 0.164142 0.948673 0.417797 2.509199 26.91418
7/1/2039 0.018029 0.163755 0.945086 0.418338 2.514111 26.94253
8/1/2039 0.01798 0.163358 0.942102 0.418896 2.519175 26.97174
9/1/2039 0.017931 0.162964 0.939079 0.419452 2.524227 27.00085
10/1/2039 0.017884 0.162584 0.936031 0.419988 2.529105 27.02893
11/1/2039 0.017835 0.162192 0.932936 0.420541 2.534133 27.05785
12/1/2039 0.017788 0.161815 0.92984 0.421075 2.538987 27.08574
1/1/2040 0.01774 0.161426 0.926783 0.421624 2.543991 27.11447
2/1/2040 0.017692 0.161039 0.923798 0.422173 2.548983 27.14311
3/1/2040 0.017647 0.160678 0.92099 0.422685 2.553643 27.16982
4/1/2040 0.017599 0.160295 0.917924 0.42323 2.558612 27.19828
5/1/2040 0.017553 0.159925 0.914937 0.423757 2.56341 27.22572
6/1/2040 0.017506 0.159545 0.911988 0.4243 2.568356 27.254
7/1/2040 0.01746 0.159179 0.909253 0.424823 2.573131 27.28127
8/1/2040 0.017413 0.158803 0.906303 0.425363 2.578054 27.30937
9/1/2040 0.017367 0.158427 0.903242 0.425901 2.582965 27.33737
10/1/2040 0.017322 0.158064 0.900321 0.426421 2.587707 27.36438
11/1/2040 0.017276 0.15769 0.897407 0.426957 2.592596 27.3922
12/1/2040 0.017232 0.157329 0.894496 0.427474 2.597316 27.41903
1/1/2041 0.017186 0.156958 0.891512 0.428006 2.602181 27.44667
2/1/2041 0.017141 0.156588 0.888576 0.428538 2.607036 27.47422
3/1/2041 0.0171 0.156266 0.886023 0.429017 2.611411 27.49902
4/1/2041 0.017059 0.155971 0.883672 0.429545 2.616246 27.52642
5/1/2041 0.017018 0.155682 0.881272 0.430056 2.620917 27.55286
6/1/2041 0.016976 0.155384 0.878608 0.430582 2.625733 27.58009
7/1/2041 0.016936 0.155099 0.87712 0.43109 2.630386 27.60641
8/1/2041 0.016894 0.154807 0.874147 0.431614 2.635185 27.63351
9/1/2041 0.016852 0.154516 0.871366 0.432136 2.639975 27.66052
10/1/2041 0.016812 0.154234 0.868533 0.432641 2.644602 27.68657
11/1/2041 0.01677 0.153944 0.865567 0.433161 2.649375 27.71341
12/1/2041 0.01673 0.153664 0.863032 0.433663 2.653985 27.7393
1/1/2042 0.01669 0.15338 0.860731 0.43418 2.658739 27.76598
2/1/2042 0.016649 0.153094 0.858298 0.434696 2.663485 27.79259
3/1/2042 0.016612 0.152834 0.85586 0.435161 2.667765 27.81655
4/1/2042 0.016571 0.152546 0.85325 0.435675 2.672494 27.843
5/1/2042 0.016532 0.152268 0.85074 0.436171 2.677062 27.86852
6/1/2042 0.016492 0.151982 0.848173 0.436682 2.681773 27.89482
7/1/2042 0.016454 0.151706 0.845588 0.437176 2.686324 27.92019
8/1/2042 0.016415 0.15142 0.842754 0.437685 2.691018 27.94631
9/1/2042 0.016375 0.151135 0.840169 0.438192 2.695704 27.97236
10/1/2042 0.016338 0.150861 0.837756 0.438682 2.700229 27.99749
11/1/2042 0.016299 0.150578 0.835107 0.439188 2.704897 28.02338
12/1/2042 0.016262 0.150305 0.832226 0.439675 2.709406 28.04834
1/1/2043 0.016223 0.150026 0.830735 0.440178 2.714057 28.0741
2/1/2043 0.016185 0.149746 0.830208 0.44068 2.718699 28.09983
3/1/2043 0.01615 0.149495 0.828748 0.441132 2.722885 28.12304
4/1/2043 0.016111 0.149216 0.825358 0.441632 2.727511 28.14862
5/1/2043 0.016073 0.148946 0.822544 0.442114 2.731979 28.1733
6/1/2043 0.016035 0.148669 0.820417 0.442611 2.736588 28.19873
7/1/2043 0.015998 0.148405 0.819739 0.443091 2.74104 28.22333
8/1/2043 0.015959 0.148135 0.817477 0.443586 2.745632 28.24867
9/1/2043 0.015921 0.147864 0.815035 0.444079 2.750216 28.27393
10/1/2043 0.015884 0.147603 0.812739 0.444556 2.754644 28.29832
11/1/2043 0.015847 0.147334 0.810278 0.445047 2.759212 28.32343
12/1/2043 0.015811 0.147079 0.808363 0.445521 2.763624 28.34769
1/1/2044 0.015774 0.146813 0.806297 0.44601 2.768175 28.37268
2/1/2044 0.015738 0.146545 0.803874 0.446498 2.772718 28.3976
3/1/2044 0.015704 0.146295 0.801544 0.446954 2.776961 28.42085
4/1/2044 0.015668 0.146029 0.799187 0.447439 2.781488 28.44562
5/1/2044 0.015633 0.145772 0.796851 0.447908 2.785861 28.46953
6/1/2044 0.015598 0.145507 0.794334 0.448392 2.790371 28.49415
7/1/2044 0.015564 0.145251 0.792026 0.448859 2.794729 28.51791
8/1/2044 0.015529 0.144989 0.789885 0.44934 2.799224 28.5424
9/1/2044 0.015494 0.144727 0.787791 0.44982 2.80371 28.56682
10/1/2044 0.01546 0.144475 0.785726 0.450284 2.808044 28.59039
11/1/2044 0.015425 0.144215 0.783478 0.450762 2.812515 28.61468
12/1/2044 0.015392 0.143961 0.781323 0.451224 2.816834 28.63812
1/1/2045 0.015358 0.1437 0.778861 0.4517 2.821289 28.66226
2/1/2045 0.015324 0.143439 0.776568 0.452175 2.825735 28.68634
3/1/2045 0.015294 0.143204 0.7745 0.452604 2.829745 28.70802
4/1/2045 0.01526 0.142945 0.772424 0.453077 2.834176 28.73197
5/1/2045 0.015228 0.142696 0.770449 0.453533 2.838457 28.75508
6/1/2045 0.015195 0.142439 0.768211 0.454005 2.842873 28.7789
7/1/2045 0.015163 0.14219 0.76601 0.454459 2.847138 28.80188
8/1/2045 0.01513 0.141934 0.764108 0.454928 2.851538 28.82556
9/1/2045 0.015098 0.141687 0.765636 0.455396 2.855931 28.8493
10/1/2045 0.015066 0.141453 0.765813 0.455848 2.860174 28.87227
11/1/2045 0.015032 0.141209 0.763871 0.456314 2.864552 28.89595
12/1/2045 0.014999 0.140964 0.760695 0.456764 2.868781 28.91877
1/1/2046 0.014965 0.140708 0.758314 0.457228 2.873143 28.94228
2/1/2046 0.014931 0.140457 0.755952 0.457691 2.877497 28.96572
3/1/2046 0.0149 0.140231 0.754345 0.458108 2.881423 28.98684
4/1/2046 0.014867 0.139981 0.751921 0.458569 2.885763 29.01015
5/1/2046 0.014834 0.139741 0.749699 0.459014 2.889955 29.03264
6/1/2046 0.014801 0.139493 0.747529 0.459473 2.894279 29.05581
7/1/2046 0.014768 0.139253 0.74511 0.459916 2.898457 29.07816
8/1/2046 0.014735 0.139005 0.742842 0.460373 2.902766 29.10119
9/1/2046 0.014701 0.138759 0.740882 0.460829 2.907067 29.12416
10/1/2046 0.014669 0.138522 0.739112 0.461269 2.911223 29.14633
11/1/2046 0.014636 0.138279 0.737271 0.461723 2.91551 29.16919
12/1/2046 0.014605 0.138044 0.735484 0.462161 2.919651 29.19125
1/1/2047 0.014572 0.137803 0.733582 0.462612 2.923923 29.21399
2/1/2047 0.014539 0.137562 0.73132 0.463063 2.928187 29.23666
3/1/2047 0.01451 0.137345 0.729217 0.463469 2.932033 29.25708
4/1/2047 0.014477 0.137106 0.727337 0.463918 2.936283 29.27963
5/1/2047 0.014446 0.136877 0.725834 0.464352 2.94039 29.30141
6/1/2047 0.014413 0.136643 0.724433 0.464798 2.944625 29.32386
7/1/2047 0.014382 0.136417 0.722849 0.46523 2.948718 29.34555
8/1/2047 0.01435 0.136185 0.722001 0.465675 2.95294 29.36793
9/1/2047 0.014317 0.135958 0.724376 0.466118 2.957154 29.39039
10/1/2047 0.014286 0.135745 0.723086 0.466547 2.961227 29.41208
11/1/2047 0.014254 0.135525 0.720731 0.466989 2.965428 29.43442
12/1/2047 0.014223 0.135311 0.718546 0.467416 2.969487 29.45598
1/1/2048 0.014191 0.135093 0.716905 0.467856 2.973675 29.4782
2/1/2048 0.014158 0.134876 0.715269 0.468294 2.977856 29.50037
3/1/2048 0.014128 0.134672 0.71315 0.468704 2.981762 29.52106
4/1/2048 0.014097 0.134452 0.710668 0.469141 2.98593 29.54309
5/1/2048 0.014066 0.134239 0.708502 0.469563 2.989957 29.56434
6/1/2048 0.014035 0.134019 0.70664 0.469998 2.994112 29.58625
7/1/2048 0.014005 0.133806 0.704783 0.470418 2.998126 29.60739
8/1/2048 0.013974 0.133587 0.702888 0.470852 3.002267 29.62918
9/1/2048 0.013943 0.133367 0.703046 0.471284 3.006401 29.65098
10/1/2048 0.013914 0.133162 0.703439 0.471701 3.010396 29.67208
11/1/2048 0.013881 0.132969 0.711126 0.472132 3.014518 29.69412
12/1/2048 0.013849 0.132797 0.716095 0.472547 3.018502 29.71561
1/1/2049 0.013814 0.132618 0.715655 0.472975 3.022613 29.73779
2/1/2049 0.013778 0.132433 0.712836 0.473402 3.026719 29.75989
3/1/2049 0.013744 0.132261 0.710374 0.473787 3.030422 29.77978
4/1/2049 0.013706 0.13207 0.708463 0.474212 3.034516 29.80174
5/1/2049 0.01367 0.131883 0.706035 0.474622 3.038473 29.82292
6/1/2049 0.013632 0.131687 0.702896 0.475045 3.042555 29.84471
7/1/2049 0.013595 0.131493 0.700028 0.475453 3.0465 29.86571
8/1/2049 0.013558 0.131293 0.697715 0.475873 3.05057 29.88734
9/1/2049 0.013521 0.131093 0.6957 0.476292 3.054634 29.90891
10/1/2049 0.013485 0.130899 0.693722 0.476697 3.058561 29.92972
11/1/2049 0.013448 0.130698 0.691648 0.477113 3.062612 29.95116
12/1/2049 0.013412 0.130502 0.68835 0.477516 3.066527 29.97181
1/1/2050 0.013376 0.130296 0.684938 0.47793 3.070567 29.99305
2/1/2050 0.01334 0.130085 0.681455 0.478344 3.074599 30.01417
3/1/2050 0.013309 0.12989 0.678452 0.478717 3.078236 30.03317
4/1/2050 0.013276 0.129674 0.675495 0.479128 3.082256 30.05411
5/1/2050 0.013244 0.129466 0.673311 0.479526 3.08614 30.07431
6/1/2050 0.013211 0.129254 0.67149 0.479935 3.090147 30.09512
7/1/2050 0.013179 0.12905 0.668922 0.48033 3.094018 30.11519
8/1/2050 0.013147 0.128839 0.666345 0.480738 3.098012 30.13585
9/1/2050 0.013115 0.12863 0.664196 0.481145 3.102 30.15644
10/1/2050 0.013084 0.128433 0.66275 0.481537 3.105853 30.17632
11/1/2050 0.013051 0.128235 0.661827 0.481942 3.109828 30.19684
12/1/2050 0.01302 0.128046 0.660867 0.482332 3.11367 30.21666
1/1/2051 0.012988 0.127853 0.660152 0.482735 3.117633 30.23713
2/1/2051 0.012955 0.12766 0.657737 0.483137 3.12159 30.25752
3/1/2051 0.012926 0.127483 0.654846 0.483498 3.12516 30.27585
4/1/2051 0.012894 0.127285 0.652229 0.483898 3.129106 30.29607
5/1/2051 0.012864 0.127092 0.650243 0.484284 3.132919 30.31558
6/1/2051 0.012833 0.126894 0.648406 0.484682 3.136852 30.33568
7/1/2051 0.012803 0.126702 0.646598 0.485066 3.140653 30.35508
8/1/2051 0.012772 0.126503 0.644665 0.485462 3.144575 30.37506
9/1/2051 0.012742 0.126301 0.642829 0.485857 3.14849 30.39499
10/1/2051 0.012715 0.126098 0.634683 0.486238 3.152273 30.41403
11/1/2051 0.012687 0.125869 0.62663 0.486632 3.156175 30.43346
12/1/2051 0.012662 0.125643 0.622683 0.487012 3.159944 30.45214
1/1/2052 0.012637 0.125415 0.621527 0.487403 3.163832 30.4714
2/1/2052 0.012614 0.125191 0.620747 0.487794 3.167713 30.49065
3/1/2052 0.012592 0.124983 0.619381 0.48816 3.171338 30.50861
4/1/2052 0.012569 0.124762 0.617283 0.488549 3.175205 30.52775
5/1/2052 0.012547 0.124548 0.615482 0.488926 3.178942 30.54621
6/1/2052 0.012525 0.12433 0.614112 0.489314 3.182796 30.56525
7/1/2052 0.012504 0.124121 0.612949 0.489689 3.18652 30.58364
8/1/2052 0.012482 0.123906 0.61172 0.490076 3.190361 30.6026
9/1/2052 0.01246 0.123694 0.610423 0.490462 3.194195 30.62152
10/1/2052 0.012439 0.123489 0.609129 0.490835 3.1979 30.6398
11/1/2052 0.012417 0.123279 0.607673 0.49122 3.201722 30.65863
12/1/2052 0.012396 0.123077 0.606375 0.491592 3.205414 30.67683
Sensitivitas Pertama_FORECAST:Basecase + 2 Infill
FIELD
Water Water
Oil Rate, Gas Rate, Oil Total, Gas Total, Oil Total,
Rate, Total,
Mstb/day Mscf/day MMstb MMscf MMstb
Mstb/day MMstb
0 0 0 0 0 0 0
0.04862 0.232365 4.231868 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0 0 0 0.000778 0.003437 0.068336 0.0007777
0.098807 0.30018 8.793586 0.000881 0.003732 0.077633 0.0008815
0.068133 0.322163 5.705414 0.003016 0.013697 0.258842 0.0030155
0.077876 0.271936 6.445824 0.005188 0.02237 0.439429 0.0051876
0.11331 0.238269 9.224114 0.008212 0.029893 0.686964 0.0082115
0.129078 0.221115 10.37757 0.012082 0.036879 0.999216 0.0120817
0.136756 0.215201 10.86987 0.016137 0.043383 1.322573 0.0161367
0.137662 0.215949 10.82855 0.020412 0.050069 1.659921 0.0204123
0.135985 0.21892 10.6028 0.024628 0.056855 1.988608 0.0246279
0.133645 0.220976 10.3477 0.02837 0.063043 2.278344 0.0283699
0.13136 0.224544 10.09401 0.032442 0.070003 2.591258 0.0324421
0.129006 0.228253 9.841795 0.036312 0.076851 2.886512 0.0363123
0.126163 0.232361 9.555112 0.040223 0.084054 3.18272 0.0402233
0.122825 0.235294 9.243611 0.043908 0.091113 3.460029 0.0439081
0.119899 0.239266 8.963543 0.047625 0.09853 3.737898 0.0476249
0.11693 0.243321 8.684256 0.05125 0.106073 4.00711 0.0512497
0.114225 0.247062 8.431781 0.054676 0.113485 4.260064 0.0546765
0.111269 0.249915 8.167736 0.058126 0.121232 4.513264 0.0581258
0.108851 0.25321 7.946281 0.061391 0.128829 4.751652 0.0613913
0.106522 0.256375 7.73376 0.064694 0.136776 4.991399 0.0646935
0.104439 0.259306 7.542772 0.067931 0.144815 5.225225 0.0679311
0.102355 0.261045 7.360438 0.070797 0.152124 5.431317 0.0707971
0.100308 0.263729 7.177593 0.073907 0.1603 5.653822 0.0739066
0.098445 0.266307 7.011257 0.07686 0.168289 5.86416 0.0768599
0.096674 0.268794 6.852863 0.079857 0.176622 6.076599 0.0798569
0.095003 0.270412 6.706872 0.082707 0.184734 6.277805 0.0827069
0.093467 0.272604 6.569853 0.085604 0.193185 6.48147 0.0856044
0.091963 0.274774 6.435828 0.088455 0.201703 6.680981 0.0884553
0.090673 0.276701 6.430798 0.091175 0.210004 6.873905 0.0911755
0.089097 0.278213 6.204469 0.093937 0.218628 7.066243 0.0939375
0.087733 0.280073 6.08664 0.096569 0.22703 7.248843 0.0965695
0.086288 0.282014 5.962642 0.099244 0.235773 7.433685 0.0992444
0.084882 0.283885 5.841649 0.101876 0.244573 7.614776 0.1018757
0.083514 0.284879 5.727639 0.104214 0.25255 7.77515 0.1042141
0.082247 0.2865 5.618537 0.106764 0.261431 7.949324 0.1067638
0.081024 0.288098 5.513524 0.109195 0.270074 8.11473 0.1091945
0.079786 0.2897 5.408355 0.111668 0.279055 8.282389 0.1116679
0.07871 0.290982 5.315532 0.114029 0.287785 8.441855 0.1140292
0.077612 0.292274 5.221767 0.116435 0.296845 8.60373 0.1164351
0.076502 0.293578 5.128081 0.118807 0.305946 8.7627 0.1188067
0.075424 0.294831 5.037645 0.121069 0.314791 8.91383 0.1210694
0.074349 0.2961 4.947836 0.123374 0.32397 9.067213 0.1233743
0.073332 0.297312 4.863434 0.125574 0.332889 9.213116 0.1255742
0.072296 0.298502 4.778248 0.127815 0.342143 9.361241 0.1278154
0.071328 0.299643 4.697964 0.130027 0.351432 9.506878 0.1300265
0.070467 0.300669 4.626528 0.13207 0.360151 9.641047 0.1320701
0.069594 0.301706 4.554075 0.134227 0.369504 9.782224 0.1342275
0.068776 0.302667 4.486227 0.136291 0.378584 9.916811 0.1362908
0.067974 0.303633 4.419364 0.138398 0.387997 10.05381 0.1383979
0.067216 0.304534 4.356626 0.140414 0.397133 10.18451 0.1404144
0.066456 0.305456 4.293824 0.142475 0.406602 10.31762 0.1424746
0.065655 0.306401 4.251353 0.14451 0.4161 10.44941 0.1445099
0.064964 0.307244 4.186103 0.146459 0.425318 10.57499 0.1464588
0.064339 0.308052 4.133656 0.148453 0.434867 10.70314 0.1484533
0.063741 0.308793 4.083756 0.150366 0.444131 10.82565 0.1503655
0.063003 0.309693 4.058052 0.152319 0.453732 10.95145 0.1523186
0.062379 0.3105 3.977045 0.154259 0.463351 11.07532 0.1542588
0.061773 0.311269 3.931427 0.155994 0.47206 11.1859 0.1559943
0.061136 0.312078 3.879398 0.157896 0.481728 11.30676 0.157896
0.060532 0.312835 3.833379 0.159718 0.491107 11.42231 0.159718
0.059932 0.313617 3.786066 0.161582 0.500823 11.54026 0.1615821
0.059364 0.314348 3.745819 0.163369 0.510248 11.65315 0.1633687
0.058782 0.315073 3.700827 0.165197 0.520009 11.76846 0.165197
0.058513 0.315514 3.919344 0.167011 0.52979 11.88996 0.1670109
0.058107 0.316093 3.622603 0.168754 0.539273 11.99864 0.1687541
0.057775 0.316597 3.615495 0.170549 0.549084 12.11119 0.170549
0.057422 0.317131 3.587891 0.172275 0.558594 12.21927 0.1722755
0.057019 0.317687 3.55957 0.174047 0.568438 12.33008 0.1740474
0.056329 0.318558 3.542775 0.175801 0.578306 12.46196 0.1758009
0.055861 0.319178 3.526422 0.177365 0.587243 12.5607 0.177365
0.05537 0.319841 3.744807 0.179087 0.597152 12.67494 0.179087
0.055012 0.32036 3.469441 0.180741 0.60676 12.77927 0.1807406
0.054651 0.320863 3.45426 0.182438 0.616703 12.88654 0.1824385
0.054378 0.321277 3.441038 0.184073 0.626338 12.99 0.1840725
0.054172 0.321655 3.426083 0.185754 0.636307 13.09644 0.1857541
0.05409 0.321879 3.430576 0.187431 0.646286 13.20279 0.1874309
0.053995 0.322115 3.394705 0.189051 0.655949 13.30463 0.1890507
0.053803 0.322468 3.38885 0.190719 0.665946 13.40968 0.1907186
0.053471 0.322941 3.368932 0.192323 0.675634 13.51075 0.1923227
0.053091 0.323472 3.294623 0.193972 0.685658 13.61401 0.1939718
0.053025 0.323689 3.379929 0.195615 0.695693 13.71971 0.1956154
0.052889 0.323976 3.316717 0.197098 0.704763 13.81281 0.197098
0.052442 0.324554 4.999925 0.198733 0.714814 13.93182 0.1987332
0.051961 0.325186 3.41949 0.200292 0.72457 14.0344 0.200292
0.051541 0.325747 3.443103 0.201895 0.734663 14.14743 0.201895
0.051345 0.326104 3.78175 0.203435 0.744446 14.26088 0.2034353
0.051153 0.326436 4.05882 0.205023 0.754564 14.39237 0.2050226
0.050972 0.326778 3.352435 0.206605 0.764692 14.52196 0.2066046
0.050782 0.327099 3.391471 0.208128 0.774505 14.62316 0.2081285
0.050581 0.32746 3.354944 0.209696 0.784656 14.72716 0.2096965
0.050384 0.327798 3.340109 0.211208 0.79449 14.82737 0.211208
0.050189 0.328134 3.323223 0.212764 0.804662 14.93039 0.2127638
0.050015 0.328448 3.302169 0.214314 0.814844 15.03275 0.2143143
0.049855 0.328769 3.286139 0.21576 0.824378 15.12805 0.2157601
0.049662 0.329092 3.245203 0.2173 0.83458 15.22865 0.2172996
0.049442 0.329453 3.225768 0.218783 0.844464 15.32543 0.2187829
0.048865 0.330181 3.16485 0.220298 0.854699 15.42354 0.2202977
0.048677 0.330508 3.161183 0.22176 0.864612 15.51899 0.2217601
0.04817 0.331146 3.143317 0.223261 0.87487 15.6192 0.223261
0.047764 0.331712 3.117819 0.224746 0.88515 15.71643 0.2247455
0.047431 0.332185 3.105981 0.226168 0.895115 15.80961 0.2261685
0.047095 0.332652 3.079039 0.227628 0.905427 15.90506 0.2276284
0.046819 0.333069 3.054445 0.229033 0.915419 15.9967 0.229033
0.046544 0.333494 3.034882 0.230479 0.925755 16.09233 0.2304787
0.046343 0.333835 3.027019 0.231915 0.936104 16.18617 0.2319153
0.046184 0.334134 3.015385 0.233208 0.945459 16.2706 0.2332085
0.046017 0.334441 3.000332 0.234635 0.955827 16.36361 0.234635
0.045869 0.33474 2.988474 0.236011 0.965869 16.45326 0.2360111
0.045713 0.335016 2.973612 0.237428 0.976255 16.54544 0.2374282
0.045571 0.335328 2.962213 0.238795 0.986315 16.63431 0.2387953
0.045388 0.335641 2.935395 0.240202 0.99672 16.72531 0.2402023
0.045195 0.336004 2.923568 0.241603 1.007136 16.81594 0.2416034
0.045023 0.336306 2.914659 0.242954 1.017225 16.90338 0.2429541
0.044853 0.336626 2.902191 0.244345 1.02766 16.99334 0.2443446
0.044711 0.336888 2.894724 0.245596 1.037093 17.0744 0.2455965
0.044229 0.334858 2.743785 0.246968 1.047474 17.15945 0.2469676
0.558802 2.016329 33.68086 0.271636 1.111893 18.72798 0.2933643
0.403356 1.807794 23.62812 0.283997 1.164253 19.45774 0.31442
0.335565 1.651354 19.3993 0.294399 1.215445 20.05912 0.3326004
0.291909 1.534456 16.73106 0.303531 1.262506 20.58383 0.3475037
0.261655 1.443511 14.91224 0.311915 1.308094 21.06246 0.3611037
0.241334 1.37422 13.68787 0.319155 1.349321 21.4731 0.3730118
0.225125 1.315268 13.1171 0.326134 1.390094 21.87973 0.3840593
0.211358 1.263628 11.9515 0.332814 1.429748 22.2679 0.3943589
0.200465 1.221857 11.27813 0.338828 1.466404 22.60625 0.4037329
0.190866 1.184133 10.72656 0.344745 1.503112 22.93877 0.4128749
0.182704 1.151613 10.25427 0.350226 1.537661 23.2464 0.4212818
0.175264 1.122104 9.809527 0.355729 1.572726 23.55671 0.4295571
0.169061 1.096987 9.771147 0.36097 1.606733 23.85961 0.4374617
0.16362 1.074193 9.141153 0.365551 1.63681 24.11557 0.4443321
0.158266 1.051238 8.848185 0.370457 1.669398 24.38986 0.4516368
0.153847 1.034039 8.929818 0.375073 1.70042 24.65775 0.4584436
0.149492 1.015394 8.415408 0.379707 1.731897 24.91863 0.4652241
0.145503 0.998848 8.202953 0.384072 1.761862 25.16472 0.4715606
0.141416 0.981167 7.846812 0.388456 1.792278 25.40797 0.477882
0.137741 0.964668 7.629637 0.392726 1.822183 25.64449 0.4839955
0.134541 0.94923 7.425264 0.396762 1.85066 25.86725 0.4897329
0.131423 0.936289 7.419675 0.400836 1.879685 26.09726 0.4955534
0.128541 0.923686 7.309273 0.404693 1.907396 26.31654 0.5010224
0.125767 0.910914 7.020882 0.408591 1.935634 26.53418 0.5065031
0.123248 0.893833 6.592804 0.412412 1.963343 26.73856 0.5117748
0.120989 0.886779 7.288798 0.41595 1.989168 26.98607 0.516584
0.118667 0.878549 6.508952 0.419656 2.016503 27.2042 0.5216357
0.11651 0.869077 6.675713 0.423151 2.042576 27.40447 0.5263971
0.114374 0.859349 6.661381 0.426696 2.069215 27.61098 0.5312072
0.112432 0.850131 6.163885 0.430092 2.094824 27.80136 0.5357122
0.110524 0.840895 6.042812 0.433518 2.120892 27.98868 0.5402947
0.108806 0.83252 6.001636 0.436891 2.1467 28.17474 0.5447445
0.107151 0.825686 6.005788 0.440106 2.171471 28.35491 0.5489892
0.10546 0.817601 5.816394 0.443375 2.196816 28.53522 0.5532571
0.103863 0.81069 5.806861 0.446491 2.221137 28.70942 0.5573084
0.102311 0.799597 5.504388 0.449663 2.245925 28.88006 0.5614145
0.10086 0.7958 5.846793 0.452789 2.270594 29.06131 0.5654443
0.098757 0.794968 5.692573 0.455566 2.2929 29.29199 0.5689469
0.097587 0.786318 5.528266 0.458591 2.317275 29.46337 0.5727614
0.096604 0.778503 5.298958 0.461489 2.340631 29.62234 0.5763961
0.095464 0.771132 5.76589 0.464463 2.364616 29.79437 0.5800927
0.094331 0.765106 5.136366 0.467306 2.38763 29.95754 0.5836162
0.093103 0.760187 5.349857 0.470192 2.411196 30.12339 0.5872011
0.091725 0.756063 5.206379 0.473049 2.43468 30.29489 0.5907312
0.090536 0.7508 5.068926 0.475765 2.457204 30.44696 0.5940977
0.089406 0.745395 4.977313 0.478536 2.480311 30.60126 0.597525
0.088324 0.740553 5.047406 0.481186 2.502528 30.75268 0.6007956
0.087181 0.736621 4.676224 0.483902 2.525411 30.91946 0.6041275
0.086049 0.731646 4.780337 0.486569 2.548092 31.06765 0.6074124
0.085132 0.727566 4.97199 0.488953 2.568464 31.20687 0.610342
0.084123 0.72261 4.290626 0.491573 2.590934 31.36896 0.6135411
0.083299 0.719024 4.927021 0.494079 2.612531 31.51896 0.6165972
0.082368 0.714085 4.522916 0.496633 2.634668 31.65917 0.6197137
0.081517 0.709684 4.475158 0.499078 2.655958 31.79343 0.6226917
0.080683 0.705614 4.478986 0.501579 2.677832 31.93228 0.6257292
0.079867 0.701635 4.435969 0.504055 2.699583 32.06979 0.6287277
0.079111 0.697832 4.3802 0.506428 2.720518 32.2012 0.6315938
0.078346 0.694009 4.328717 0.508857 2.742032 32.33539 0.6345299
0.077611 0.690396 4.28178 0.511186 2.762744 32.46384 0.6373266
0.07686 0.686745 4.234884 0.513568 2.784033 32.59512 0.6401816
0.07618 0.683243 4.192892 0.51593 2.805214 32.7251 0.6430028
0.075553 0.680665 4.210231 0.518045 2.824272 32.84299 0.645524
0.074849 0.677373 4.121388 0.520366 2.845271 32.97075 0.6482926
0.074174 0.674233 4.086149 0.522591 2.865498 33.09334 0.6509314
0.073514 0.671077 4.047117 0.52487 2.886301 33.2188 0.6536261
0.072913 0.668351 4.025729 0.527057 2.906352 33.33957 0.6562046
0.072288 0.665244 4.037336 0.529298 2.926974 33.46473 0.6588392
0.071714 0.662771 3.924633 0.531521 2.94752 33.58639 0.6614445
0.071137 0.660069 3.95133 0.533655 2.967322 33.70493 0.6639389
0.070588 0.657895 3.863247 0.535844 2.987717 33.82469 0.6664884
0.070034 0.655523 3.897411 0.537945 3.007383 33.94161 0.6689298
0.069504 0.653414 3.823841 0.540099 3.027639 34.06015 0.6714256
0.068973 0.651198 3.795724 0.542237 3.047826 34.17782 0.6738947
0.068481 0.649147 3.766458 0.544223 3.066651 34.28705 0.6761887
0.067959 0.646952 3.73137 0.54633 3.086706 34.40272 0.6786078
0.067462 0.644831 3.696913 0.548354 3.106051 34.51363 0.6809253
0.066957 0.642656 3.663311 0.55043 3.125974 34.62719 0.6832957
0.066476 0.640544 3.630491 0.552424 3.14519 34.73611 0.6855674
0.06599 0.638513 3.605712 0.554469 3.164984 34.84788 0.6878918
0.065478 0.637135 3.637841 0.556499 3.184735 34.96066 0.6902006
0.065022 0.635158 3.539805 0.55845 3.20379 35.06685 0.6924074
0.064559 0.633037 3.515568 0.560451 3.223414 35.17583 0.6946662
0.064119 0.631024 3.488755 0.562375 3.242345 35.28049 0.6968383
0.06367 0.628984 3.457654 0.564349 3.261843 35.38768 0.6990549
0.063224 0.626956 3.427003 0.566309 3.281279 35.49392 0.7012506
0.062824 0.625138 3.399848 0.568068 3.298783 35.58911 0.7032172
0.062387 0.623135 3.37029 0.570002 3.3181 35.69359 0.7053743
0.061973 0.621179 3.341382 0.571861 3.336735 35.79384 0.7074432
0.061548 0.619167 3.312484 0.573769 3.355929 35.89652 0.7095614
0.061138 0.617234 3.284972 0.575603 3.374447 35.99507 0.7115933
0.060718 0.615541 3.272808 0.577485 3.393528 36.09653 0.7136739
0.060303 0.613954 3.255789 0.579355 3.412561 36.19746 0.715742
0.059906 0.612346 3.228624 0.581152 3.430931 36.29432 0.7177198
0.059502 0.610326 3.181354 0.582996 3.449851 36.39294 0.7197453
0.059114 0.608384 3.156302 0.58477 3.468103 36.48763 0.7216888
0.058714 0.606664 3.145504 0.58659 3.486909 36.58514 0.7236795
0.058319 0.605243 3.15099 0.588398 3.505672 36.68282 0.7256529
0.057962 0.603916 3.118911 0.590021 3.522582 36.77015 0.7274213
0.057571 0.602329 3.101148 0.591805 3.541254 36.86628 0.7293624
0.057197 0.600783 3.073776 0.593521 3.559277 36.9585 0.7312253
0.056815 0.599127 3.055201 0.595283 3.57785 37.05321 0.733139
0.056448 0.597532 3.028389 0.596976 3.595776 37.14406 0.734971
0.056073 0.595849 3.008728 0.598714 3.614248 37.23733 0.7368482
0.055694 0.594232 2.988312 0.600441 3.632669 37.32997 0.7387097
0.055301 0.592333 2.934828 0.6021 3.650439 37.41801 0.7404968
0.054907 0.590328 2.910744 0.603802 3.668739 37.50825 0.7423282
0.054534 0.588413 2.88945 0.605438 3.686391 37.59493 0.7440865
0.054156 0.586454 2.864376 0.607117 3.704571 37.68373 0.7458886
0.053788 0.584514 2.840988 0.608784 3.722691 37.7718 0.7476762
0.053475 0.582798 2.821413 0.610281 3.73901 37.8508 0.7492791
0.053131 0.58093 2.800035 0.611929 3.757018 37.9376 0.7510395
0.0528 0.579145 2.779177 0.613513 3.774393 38.02097 0.75273
0.052462 0.577352 2.760266 0.615139 3.792291 38.10654 0.754463
0.052135 0.575728 2.746125 0.616703 3.809563 38.18892 0.7561271
0.051804 0.574012 2.723961 0.618309 3.827357 38.27337 0.7578334
0.051477 0.57228 2.702526 0.619905 3.845098 38.35715 0.7595304
0.051166 0.570608 2.681626 0.62144 3.862216 38.43759 0.7611569
0.050852 0.568884 2.660606 0.623016 3.879851 38.52007 0.7628242
0.050552 0.567206 2.640986 0.624533 3.896867 38.5993 0.7644294
0.050249 0.565448 2.62109 0.62609 3.914396 38.68056 0.7660719
0.04995 0.563698 2.601566 0.627639 3.931871 38.7612 0.7677023
0.049675 0.562085 2.586646 0.629079 3.948171 38.83622 0.769217
0.049398 0.56041 2.567548 0.630611 3.965544 38.91581 0.7708242
0.049131 0.55882 2.548448 0.632085 3.982309 38.99226 0.7723687
0.048856 0.557204 2.531054 0.633599 3.999582 39.07073 0.7739529
0.048593 0.555657 2.514833 0.635057 4.016252 39.14617 0.7754751
0.048323 0.554069 2.49799 0.636555 4.033428 39.22361 0.7770367
0.048056 0.552494 2.480919 0.638045 4.050555 39.30052 0.778587
0.047797 0.551034 2.470551 0.639479 4.067086 39.37464 0.780077
0.04753 0.549575 2.455808 0.640952 4.084123 39.45077 0.7816059
0.047274 0.548166 2.439172 0.64237 4.100568 39.52394 0.7830753
0.047012 0.546704 2.424154 0.643828 4.117516 39.59909 0.7845828
0.046752 0.545237 2.407341 0.645277 4.134418 39.67372 0.7860797
0.04652 0.543906 2.391532 0.646579 4.149648 39.74068 0.7874233
0.046267 0.542438 2.374664 0.648014 4.166463 39.81429 0.7889005
0.046034 0.54103 2.360269 0.649395 4.182694 39.8851 0.7903205
0.045795 0.539595 2.345415 0.650814 4.199422 39.95781 0.7917808
0.045564 0.538223 2.330672 0.652181 4.215568 40.02773 0.7931843
0.045327 0.536813 2.31579 0.653587 4.232209 40.09952 0.7946248
0.045091 0.535409 2.300383 0.654984 4.248807 40.17083 0.7959632
0.044864 0.534063 2.285999 0.65633 4.264829 40.23941 0.7972476
0.044632 0.532675 2.272441 0.657714 4.281342 40.30986 0.7985662
0.04441 0.531338 2.258212 0.659046 4.297282 40.3776 0.7998342
0.044181 0.529959 2.244101 0.660416 4.313711 40.44717 0.8011361
0.043955 0.528585 2.230022 0.661778 4.330097 40.5163 0.8024325
0.043752 0.527345 2.216941 0.663003 4.344863 40.57838 0.8035943
0.043531 0.525979 2.204359 0.664353 4.361168 40.64671 0.8048739
0.043318 0.524664 2.199279 0.665652 4.376908 40.71269 0.8061076
0.043101 0.523316 2.182644 0.666989 4.393131 40.78035 0.8073706
0.042891 0.522 2.164603 0.668275 4.408791 40.84529 0.8085839
0.042676 0.520652 2.150581 0.669598 4.424931 40.91196 0.8098297
0.042467 0.519324 2.138613 0.670915 4.44103 40.97825 0.8110702
0.042267 0.518056 2.13805 0.672183 4.456572 41.0424 0.8122707
0.042062 0.516764 2.114937 0.673487 4.472591 41.10796 0.8134999
0.041864 0.515519 2.100482 0.674743 4.488057 41.17097 0.8146819
0.041661 0.514245 2.087703 0.676034 4.503998 41.23569 0.8158942
0.041459 0.512984 2.076533 0.677319 4.519901 41.30006 0.817098
0.041278 0.511854 2.065468 0.678475 4.534233 41.3579 0.8181824
0.041078 0.510617 2.053846 0.679749 4.550062 41.42157 0.8193792
0.040886 0.509433 2.053659 0.680975 4.565345 41.48318 0.820531
0.040688 0.508258 2.051761 0.682236 4.581101 41.54678 0.8217151
0.040496 0.507114 2.037986 0.683451 4.596314 41.60792 0.8228554
0.040298 0.505926 2.023131 0.684701 4.611998 41.67064 0.8240269
0.040102 0.504738 2.010079 0.685944 4.627645 41.73295 0.8251921
0.039911 0.503632 2.002897 0.687141 4.642754 41.79304 0.8263138
0.039717 0.502513 1.991878 0.688372 4.658332 41.85479 0.8274667
0.039531 0.50142 1.977403 0.689558 4.673374 41.91411 0.8285769
0.039334 0.500408 1.980938 0.690778 4.688887 41.97552 0.8297181
0.039143 0.499218 1.954923 0.691991 4.704363 42.03612 0.8308534
0.038963 0.498087 1.94282 0.693121 4.718807 42.09246 0.8319103
0.038774 0.496885 1.925525 0.694325 4.734222 42.15231 0.8330345
0.038595 0.495738 1.915413 0.695483 4.749095 42.20978 0.8341173
0.038412 0.494557 1.90329 0.696673 4.764426 42.26878 0.8351385
0.038236 0.493426 1.897425 0.69782 4.779229 42.3257 0.8361219
0.038054 0.49229 1.899883 0.699 4.79449 42.3846 0.8371328
0.037876 0.491176 1.896493 0.700174 4.809716 42.44339 0.8381385
0.037705 0.490106 1.886052 0.701305 4.824419 42.49997 0.839107
0.037528 0.489004 1.873094 0.702469 4.839578 42.55804 0.840103
0.037357 0.487944 1.862859 0.703589 4.854217 42.61392 0.8410621
0.03718 0.486857 1.857147 0.704742 4.869309 42.67149 0.8420479
0.037005 0.485794 1.846225 0.705889 4.884369 42.72873 0.8430285
0.036847 0.484845 1.836602 0.706921 4.897945 42.78015 0.8439102
0.036674 0.483801 1.823947 0.708058 4.912942 42.83669 0.8448813
0.036508 0.48279 1.811824 0.709153 4.927426 42.89105 0.8458168
0.036337 0.48175 1.804151 0.71028 4.94236 42.94698 0.8467788
0.036168 0.480982 1.818901 0.711365 4.95679 43.00154 0.8477059
0.035996 0.480273 1.801905 0.712482 4.971685 43.05773 0.8486596
0.035831 0.479423 1.784554 0.713593 4.986548 43.11305 0.8496087
0.035676 0.478554 1.773481 0.714663 5.000904 43.16625 0.8505231
0.035519 0.477637 1.765059 0.715764 5.015711 43.22097 0.8513715
0.035369 0.476737 1.756667 0.716825 5.030013 43.27367 0.8521891
0.035217 0.475798 1.746823 0.717917 5.044763 43.32782 0.8530305
0.035067 0.474853 1.73658 0.719004 5.059483 43.38165 0.8538686
0.034932 0.473997 1.726977 0.719982 5.072755 43.43001 0.8546231
0.034784 0.473048 1.718225 0.721061 5.08742 43.48327 0.8554553
0.034642 0.472144 1.708921 0.7221 5.101584 43.53454 0.8562577
0.034497 0.471216 1.698487 0.723169 5.116192 43.5872 0.8570836
0.034356 0.470322 1.688768 0.7242 5.130301 43.63786 0.8578799
0.034212 0.4694 1.679738 0.72526 5.144853 43.68993 0.8586997
0.034068 0.468481 1.672403 0.726317 5.159376 43.74177 0.8595165
0.033931 0.467596 1.665346 0.727334 5.173403 43.79174 0.860304
0.03379 0.466691 1.657316 0.728382 5.187871 43.84311 0.8611146
0.033654 0.465823 1.64999 0.729392 5.201846 43.89261 0.8618961
0.033517 0.464947 1.68076 0.730431 5.216259 43.94472 0.8627006
0.033381 0.46415 1.657161 0.731465 5.230648 43.99609 0.8635021
0.033253 0.463366 1.625644 0.732397 5.243622 44.04161 0.8642235
0.033113 0.462467 1.607645 0.733423 5.257958 44.09144 0.8650191
0.03298 0.461609 1.604868 0.734412 5.271807 44.13959 0.8657863
0.032846 0.460741 1.603505 0.735431 5.28609 44.1893 0.866576
0.032718 0.459906 1.59707 0.736412 5.299887 44.23721 0.8673375
0.032586 0.459037 1.585376 0.737422 5.314117 44.28636 0.8681215
0.032455 0.458166 1.573775 0.738428 5.32832 44.33514 0.8689028
0.032329 0.457328 1.565626 0.739398 5.34204 44.38211 0.8696559
0.032201 0.456469 1.559416 0.740397 5.35619 44.43045 0.8704324
0.032078 0.455639 1.552986 0.741359 5.36986 44.47704 0.8711801
0.031952 0.454778 1.544871 0.742349 5.383958 44.52493 0.8719498
0.031827 0.453916 1.535996 0.743336 5.398029 44.57255 0.8727165
0.031712 0.453107 1.528109 0.744256 5.411169 44.61687 0.8734314
0.031589 0.452242 1.520219 0.745235 5.425189 44.66399 0.8741929
0.031472 0.451405 1.51219 0.746179 5.438731 44.70936 0.8749276
0.031353 0.450542 1.511714 0.747151 5.452698 44.75622 0.875684
0.031238 0.449704 1.500193 0.748088 5.466189 44.80123 0.8764135
0.031118 0.448778 1.493446 0.749053 5.480101 44.84752 0.877072
0.031003 0.447878 1.478567 0.750014 5.493985 44.89336 0.8777281
0.030893 0.447025 1.469109 0.750941 5.507396 44.93743 0.878361
0.03078 0.446166 1.467962 0.751895 5.521227 44.98294 0.8790128
0.03067 0.445352 1.467918 0.752815 5.534588 45.02698 0.8796416
0.030557 0.444516 1.462771 0.753762 5.548368 45.07232 0.8802892
0.030444 0.44368 1.453975 0.754706 5.562122 45.1174 0.8809346
0.030342 0.442921 1.445718 0.755556 5.574524 45.15788 0.8815157
0.03023 0.442082 1.439335 0.756493 5.588228 45.2025 0.882157
0.030123 0.441283 1.43384 0.757396 5.601467 45.24551 0.8827757
0.030014 0.440466 1.426725 0.758327 5.615121 45.28974 0.883413
0.029909 0.439676 1.417562 0.759224 5.628311 45.33227 0.8840277
0.029802 0.438859 1.411246 0.760148 5.641916 45.37601 0.8846608
0.029697 0.438054 1.40567 0.761069 5.655496 45.41959 0.8852917
0.029603 0.437361 1.441712 0.761957 5.668616 45.46284 0.8859003
0.029497 0.4366 1.406666 0.762871 5.682151 45.50645 0.8865272
0.029393 0.435805 1.390557 0.763753 5.695225 45.54816 0.887132
0.029288 0.434976 1.38205 0.764661 5.708709 45.59101 0.8877549
0.029185 0.434153 1.376588 0.765566 5.722168 45.63368 0.8883758
0.029093 0.43342 1.373705 0.76638 5.734304 45.67215 0.8889348
0.028993 0.432624 1.370166 0.767279 5.747715 45.71462 0.8895518
0.028896 0.431857 1.361803 0.768146 5.760671 45.75548 0.8901471
0.028796 0.43107 1.354356 0.769039 5.774034 45.79746 0.8907602
0.0287 0.430316 1.347754 0.7699 5.786944 45.83789 0.8913518
0.028602 0.429547 1.342832 0.770786 5.80026 45.87952 0.8919611
0.028504 0.428783 1.338406 0.77167 5.813552 45.92101 0.8925684
0.02841 0.428048 1.332954 0.772522 5.826393 45.961 0.8931543
0.028314 0.427291 1.327068 0.7734 5.839639 46.00214 0.893758
0.028222 0.42657 1.326072 0.774247 5.852436 46.04192 0.8943404
0.028127 0.425838 1.32086 0.775118 5.865637 46.08287 0.8949404
0.02803 0.42509 1.314759 0.775987 5.878815 46.12363 0.8955385
0.027942 0.424406 1.311812 0.77677 5.890699 46.16036 0.8960773
0.027847 0.423649 1.305484 0.777633 5.903832 46.20083 0.8966719
0.027755 0.422928 1.310595 0.778466 5.91652 46.24014 0.8972455
0.027661 0.42221 1.319943 0.779323 5.929608 46.28106 0.8978365
0.02757 0.421526 1.316277 0.78015 5.942254 46.32055 0.8984068
0.027476 0.420814 1.314273 0.781002 5.955299 46.36129 0.8989943
0.027383 0.420094 1.309048 0.781851 5.968322 46.40187 0.89958
0.027293 0.41941 1.308603 0.78267 5.980904 46.44113 0.9001452
0.027201 0.418709 1.304337 0.783513 5.993884 46.48157 0.9007275
0.027112 0.418027 1.298005 0.784326 6.006425 46.52051 0.9012894
0.027022 0.417316 1.291165 0.785164 6.019362 46.56053 0.9018684
0.026934 0.416624 1.303084 0.785999 6.032277 46.60093 0.9024457
0.026849 0.415973 1.286709 0.786778 6.04434 46.63824 0.9029842
0.026756 0.415302 1.276699 0.787607 6.057215 46.67782 0.9035583
0.026664 0.414622 1.272745 0.788407 6.069653 46.716 0.9041122
0.026569 0.41391 1.2686 0.789231 6.082485 46.75533 0.9046831
0.026479 0.413216 1.264513 0.790025 6.094881 46.79326 0.905234
0.026388 0.41249 1.258499 0.790843 6.107668 46.83228 0.9058016
0.026297 0.411755 1.252157 0.791658 6.120433 46.8711 0.9063677
0.02621 0.411044 1.24566 0.792444 6.132764 46.90846 0.906914
0.026122 0.410309 1.239521 0.793254 6.145484 46.94689 0.907477
0.026037 0.4096 1.234721 0.794035 6.157772 46.98393 0.9080203
0.025951 0.408872 1.233047 0.79484 6.170447 47.02216 0.9085802
0.025869 0.408192 1.261249 0.795642 6.183101 47.06125 0.9091386
0.025793 0.40758 1.244081 0.796364 6.194513 47.09609 0.9096416
0.025708 0.406879 1.22717 0.797161 6.207126 47.13413 0.910197
0.025627 0.406184 1.218794 0.79793 6.219312 47.1707 0.9107331
0.025546 0.405469 1.21571 0.798722 6.231881 47.20838 0.9112855
0.02547 0.40482 1.255997 0.799486 6.244026 47.24606 0.9118188
0.025389 0.404124 1.225138 0.800273 6.256554 47.28404 0.9123683
0.025306 0.403404 1.205766 0.801057 6.269059 47.32142 0.9129163
0.025227 0.402699 1.197254 0.801814 6.28114 47.35734 0.9134453
0.025147 0.401977 1.195347 0.802594 6.293601 47.39439 0.9139904
0.025072 0.401287 1.195023 0.803346 6.30564 47.43024 0.9145166
0.024997 0.400576 1.193727 0.804121 6.318058 47.46725 0.9150589
0.024929 0.399974 1.258846 0.804893 6.330457 47.50627 0.9155997
0.024857 0.399379 1.209039 0.805589 6.34164 47.54013 0.9160871
0.024775 0.39867 1.184095 0.806358 6.353998 47.57683 0.9166252
0.024696 0.397976 1.178656 0.807098 6.365938 47.61219 0.9171447
0.024618 0.39727 1.179796 0.807862 6.378253 47.64877 0.91768
0.024544 0.396602 1.181505 0.808598 6.390151 47.68421 0.9181969
0.024469 0.395916 1.179724 0.809356 6.402425 47.72078 0.9187296
0.024394 0.395232 1.171958 0.810113 6.414677 47.75711 0.919261
0.024323 0.394568 1.16497 0.810842 6.426514 47.79206 0.9197738
0.02425 0.393889 1.158539 0.811594 6.438724 47.82798 0.9203024
0.024181 0.393241 1.15527 0.812319 6.450522 47.86264 0.9208127
0.02412 0.392717 1.241978 0.813067 6.462696 47.90114 0.9213386
0.024061 0.392319 1.301123 0.813813 6.474858 47.94147 0.9218632
0.024001 0.391965 1.318941 0.814485 6.485833 47.9784 0.9223361
0.023931 0.391542 1.283609 0.815227 6.49797 48.01819 0.9228584
0.023861 0.391087 1.267537 0.815943 6.509703 48.05622 0.9233628
0.023789 0.390602 1.257934 0.81668 6.521812 48.09522 0.9238827
0.023721 0.39013 1.256261 0.817392 6.533516 48.1329 0.9243848
0.023651 0.389635 1.2567 0.818125 6.545594 48.17186 0.9249024
0.023581 0.389128 1.249099 0.818856 6.557657 48.21058 0.9254189
0.023514 0.388627 1.240244 0.819562 6.569316 48.24779 0.9259176
0.023445 0.388099 1.232053 0.820288 6.581347 48.28599 0.9264318
0.023379 0.387582 1.226705 0.82099 6.592975 48.32279 0.9269282
0.023311 0.387042 1.223002 0.821712 6.604973 48.3607 0.9274399
0.023244 0.386499 1.219042 0.822433 6.616954 48.39849 0.9279505
0.023181 0.385986 1.213794 0.823105 6.628148 48.43369 0.9284272
0.023115 0.385428 1.207353 0.823822 6.640096 48.47112 0.9289356
0.023051 0.384885 1.199861 0.824513 6.651643 48.50711 0.9294265
0.022986 0.384321 1.192685 0.825226 6.663557 48.54409 0.9299325
0.022923 0.383776 1.186767 0.825913 6.67507 48.57969 0.9304211
0.022859 0.383213 1.180943 0.826622 6.68695 48.6163 0.9309248
0.022796 0.38265 1.174781 0.827329 6.698812 48.65272 0.9314274
0.022735 0.382104 1.176236 0.828011 6.710275 48.688 0.9319129
0.022673 0.381553 1.165292 0.828714 6.722103 48.72413 0.9324135
0.022614 0.381017 1.151766 0.829392 6.733534 48.75868 0.9328968
0.022553 0.380456 1.149506 0.830091 6.745328 48.79432 0.933395
0.022492 0.3799 1.152868 0.830788 6.757105 48.83006 0.9338922
0.022438 0.379403 1.153657 0.831417 6.767728 48.86236 0.9343404
0.022378 0.378855 1.142865 0.83211 6.779472 48.89779 0.9348357
0.02232 0.378319 1.137254 0.83278 6.790822 48.9319 0.9353141
0.02226 0.377762 1.128342 0.83347 6.802533 48.96688 0.9358074
0.022202 0.377224 1.127535 0.834136 6.813849 49.00071 0.936283
0.022143 0.37667 1.124975 0.834823 6.825526 49.03558 0.9367748
0.022085 0.37612 1.12365 0.835507 6.837186 49.07042 0.9372616
0.02203 0.375629 1.116088 0.836168 6.848455 49.1039 0.9377231
0.021974 0.37513 1.111524 0.836849 6.860084 49.13836 0.938198
0.02192 0.374652 1.106477 0.837507 6.871323 49.17155 0.938661
0.021865 0.374161 1.10211 0.838185 6.882922 49.20572 0.9391392
0.021809 0.373672 1.097851 0.838861 6.894506 49.23975 0.9396182
0.021759 0.373233 1.094089 0.83947 6.904957 49.27038 0.9400526
0.021704 0.372749 1.090015 0.840143 6.916512 49.30417 0.9405336
0.021651 0.372284 1.086327 0.840792 6.92768 49.33676 0.9409963
0.021596 0.371807 1.084615 0.841462 6.939206 49.37039 0.9414754
0.021543 0.371348 1.080417 0.842108 6.950347 49.4028 0.94194
0.021489 0.370874 1.075614 0.842774 6.961844 49.43614 0.9424207
0.021435 0.370401 1.072465 0.843439 6.973326 49.46939 0.9429009
0.021383 0.369953 1.084651 0.84408 6.984425 49.50193 0.9433661
0.021329 0.369504 1.078992 0.844742 6.99588 49.53538 0.9438474
0.021277 0.369072 1.087694 0.84538 7.006952 49.56801 0.9443112
0.021224 0.368637 1.071569 0.846038 7.018379 49.60123 0.9447902
0.02117 0.368198 1.067305 0.846694 7.029794 49.63431 0.9452678
0.021122 0.367803 1.068162 0.847286 7.040092 49.66422 0.9456997
0.021069 0.367372 1.067417 0.847939 7.051481 49.69731 0.9461795
0.021017 0.366958 1.064164 0.848569 7.062489 49.72924 0.9466224
0.020964 0.366528 1.064185 0.849219 7.073852 49.76223 0.9470849
0.020913 0.366111 1.066396 0.849846 7.084835 49.79422 0.9475319
0.02086 0.365679 1.067642 0.850493 7.096171 49.82732 0.9479974
0.020807 0.365254 1.057775 0.851138 7.107494 49.86011 0.9484611
0.020756 0.364834 1.052633 0.851761 7.118439 49.89169 0.9489095
0.020704 0.364402 1.048565 0.852403 7.129735 49.92419 0.9493736
0.020654 0.363986 1.045477 0.853022 7.140655 49.95556 0.9498234
0.020602 0.363558 1.04259 0.853661 7.151925 49.98788 0.9502884
0.02055 0.36313 1.040861 0.854298 7.163182 50.02014 0.9507531
0.020503 0.362726 1.041815 0.854893 7.173701 50.05036 0.9511877
0.020452 0.362303 1.03301 0.855527 7.184933 50.08238 0.9516518
0.020403 0.361883 1.033445 0.856139 7.195789 50.11338 0.9521006
0.020354 0.361449 1.030009 0.85677 7.206994 50.14531 0.9525637
0.020305 0.361034 1.037573 0.857379 7.217825 50.17644 0.9530115
0.020256 0.360605 1.022787 0.858007 7.229004 50.20815 0.9534775
0.020206 0.360172 1.023706 0.858633 7.240169 50.23988 0.9539405
0.020159 0.359748 1.008258 0.859238 7.250962 50.27013 0.9543825
0.020108 0.359288 0.974342 0.859861 7.2621 50.30033 0.9548408
0.020062 0.358841 0.994144 0.860463 7.272865 50.33016 0.9552775
11.433476
Sensitivitas Pertama_FORECAST:Sken
Cyclic)
FIELD
Water Water
CUM Oil Total, Gas Total, Oil Rate,
Total, Rate,
PROD MMstb MMscf Mstb/day
MMstb Mstb/day
THN
2012 0.050958 0 0 0 0 0
2013 0.499364 0.0007777 0.003437 0.068336 0.04862 0.232365
2014 0.972494 0.0007777 0.003437 0.068336 0 0
2015 1.352249 0.0007777 0.003437 0.068336 0 0
2016 1.671505 0.0007777 0.003437 0.068336 0 0
2017 1.948923 0.0007777 0.003437 0.068336 0 0
2018 2.198829 0.0007777 0.003437 0.068336 0 0
2019 2.431701 0.0007777 0.003437 0.068336 0 0
2020 2.651815 0.0008815 0.003732 0.077633 0.098807 0.30018
2021 2.857173 0.0030155 0.013697 0.258842 0.068133 0.322163
2022 4.285279 0.0051876 0.02237 0.439429 0.077876 0.271936
2023 5.606402 0.0082115 0.029893 0.686964 0.11331 0.238269
2024 6.394408 0.0120817 0.036879 0.999216 0.129078 0.221115
2025 6.979023 0.0161367 0.043383 1.322573 0.136756 0.215201
2026 7.452333 0.0204123 0.050069 1.659921 0.137662 0.215949
2027 7.857404 0.0246279 0.056855 1.988608 0.135985 0.21892
2028 8.21191 0.0283699 0.063043 2.278344 0.133645 0.220976
2029 8.526065 0.0324421 0.070003 2.591258 0.13136 0.224544
2030 8.807921 0.0363123 0.076851 2.886512 0.129006 0.228253
2031 9.062978 0.0402233 0.084054 3.18272 0.126163 0.232361
2032 9.295994 0.0439081 0.091113 3.460029 0.122825 0.235294
2033 9.508508 0.0476249 0.09853 3.737898 0.119899 0.239266
2034 9.695452 0.0512497 0.106073 4.00711 0.11693 0.243321
2035 9.867232 0.0546765 0.113485 4.260064 0.114225 0.247062
2036 10.02644 0.0581258 0.121232 4.513264 0.111269 0.249915
2037 10.16652 0.0613913 0.128829 4.751652 0.108851 0.25321
2038 10.28973 0.0646935 0.136776 4.991399 0.106522 0.256375
2039 10.40344 0.0679311 0.144815 5.225225 0.104439 0.259306
2040 10.51113 0.0707971 0.152124 5.431317 0.102355 0.261045
2041 10.60463 0.0739066 0.1603 5.653822 0.100308 0.263729
2042 10.69266 0.0768599 0.168289 5.86416 0.098445 0.266307
2043 10.77745 0.0798569 0.176622 6.076599 0.096674 0.268794
2044 10.85947 0.0827069 0.184734 6.277805 0.095003 0.270412
2045 10.93863 0.0856044 0.193185 6.48147 0.093467 0.272604
2046 11.01527 0.0884553 0.201703 6.680981 0.091963 0.274774
2047 11.08963 0.0911755 0.210004 6.873905 0.090673 0.276701
2048 11.16211 0.0939375 0.218628 7.066243 0.089097 0.278213
2049 11.23249 0.0965695 0.22703 7.248843 0.087733 0.280073
2050 11.3006 0.0992444 0.235773 7.433685 0.086288 0.282014
2051 11.36774 0.1018757 0.244573 7.614776 0.084882 0.283885
2052 11.43348 0.1042141 0.25255 7.77515 0.083514 0.284879
2053 0.1067638 0.261431 7.949324 0.082247 0.2865
2054 0.1091945 0.270074 8.11473 0.081024 0.288098
2055 0.1116679 0.279055 8.282389 0.079786 0.2897
2056 0.1140292 0.287785 8.441855 0.07871 0.290982
2057 0.1164351 0.296845 8.60373 0.077612 0.292274
2058 0.1188067 0.305946 8.7627 0.076502 0.293578
2059 0.1210694 0.314791 8.91383 0.075424 0.294831
2060 0.1233743 0.32397 9.067213 0.074349 0.2961
2061 0.1255742 0.332889 9.213116 0.073332 0.297312
2062 0.1278154 0.342143 9.361241 0.072296 0.298502
2063 0.1300265 0.351432 9.506878 0.071328 0.299643
2064 0.1320701 0.360151 9.641047 0.070467 0.300669
2065 0.1342275 0.369504 9.782224 0.069594 0.301706
2066 0.1362908 0.378584 9.916811 0.068776 0.302667
2067 0.1383979 0.387997 10.05381 0.067974 0.303633
2068 0.1404144 0.397133 10.18451 0.067216 0.304534
2069 0.1424746 0.406602 10.31762 0.066456 0.305456
2070 0.1445099 0.4161 10.44941 0.065655 0.306401
2071 0.1464588 0.425318 10.57499 0.064964 0.307244
2072 0.1484533 0.434867 10.70314 0.064339 0.308052
2073 0.1503655 0.444131 10.82565 0.063741 0.308793
2074 0.1523186 0.453732 10.95145 0.063003 0.309693
2075 0.1542588 0.463351 11.07532 0.062379 0.3105
2076 0.1559943 0.47206 11.1859 0.061773 0.311269
2077 0.157896 0.481728 11.30676 0.061136 0.312078
2078 0.159718 0.491107 11.42231 0.060532 0.312835
2079 0.1615821 0.500823 11.54026 0.059932 0.313617
2080 0.1633687 0.510248 11.65315 0.059364 0.314348
2081 0.165197 0.520009 11.76846 0.058782 0.315073
2082 0.1670109 0.52979 11.88996 0.058513 0.315514
2083 0.1687541 0.539273 11.99864 0.058107 0.316093
2084 0.170549 0.549084 12.11119 0.057775 0.316597
2085 0.1722755 0.558594 12.21927 0.057422 0.317131
2086 0.1740474 0.568438 12.33008 0.057019 0.317687
2087 0.1758009 0.578306 12.46196 0.056329 0.318558
2088 0.177365 0.587243 12.5607 0.055861 0.319178
2089 0.179087 0.597152 12.67494 0.05537 0.319841
2090 0.1807406 0.60676 12.77927 0.055012 0.32036
2091 0.1824385 0.616703 12.88654 0.054651 0.320863
2092 0.1840725 0.626338 12.99 0.054378 0.321277
2093 0.1857541 0.636307 13.09644 0.054172 0.321655
2094 0.1874309 0.646286 13.20279 0.05409 0.321879
2095 0.1890507 0.655949 13.30463 0.053995 0.322115
2096 0.1907186 0.665946 13.40968 0.053803 0.322468
2097 0.1923227 0.675634 13.51075 0.053471 0.322941
2098 0.1939718 0.685658 13.61401 0.053091 0.323472
2099 0.1956154 0.695693 13.71971 0.053025 0.323689
2100 0.197098 0.704763 13.81281 0.052889 0.323976
2101 0.1987332 0.714814 13.93182 0.052442 0.324554
2102 0.200292 0.72457 14.0344 0.051961 0.325186
2103 0.201895 0.734663 14.14743 0.051541 0.325747
2104 0.2034353 0.744446 14.26088 0.051345 0.326104
2105 0.2050226 0.754564 14.39237 0.051153 0.326436
2106 0.2066046 0.764692 14.52196 0.050972 0.326778
2107 0.2081285 0.774505 14.62316 0.050782 0.327099
2108 0.2096965 0.784656 14.72716 0.050581 0.32746
2109 0.211208 0.79449 14.82737 0.050384 0.327798
2110 0.2127638 0.804662 14.93039 0.050189 0.328134
2111 0.2143143 0.814844 15.03275 0.050015 0.328448
2112 0.2157601 0.824378 15.12805 0.049855 0.328769
2113 0.2172996 0.83458 15.22865 0.049662 0.329092
2114 0.2187829 0.844464 15.32543 0.049442 0.329453
2115 0.2202977 0.854699 15.42354 0.048865 0.330181
2116 0.2217601 0.864612 15.51899 0.048677 0.330508
2117 0.223261 0.87487 15.6192 0.04817 0.331146
2118 0.2247455 0.88515 15.71643 0.047764 0.331712
2119 0.2261685 0.895115 15.80961 0.047431 0.332185
2120 0.2276284 0.905427 15.90506 0.047095 0.332652
2121 0.229033 0.915419 15.9967 0.046819 0.333069
2122 0.2304787 0.925755 16.09233 0.046544 0.333494
2123 0.2319153 0.936104 16.18617 0.046343 0.333835
2124 0.2332085 0.945459 16.2706 0.046184 0.334134
2125 0.234635 0.955827 16.36361 0.046017 0.334441
2126 0.2360111 0.965869 16.45326 0.045869 0.33474
2127 0.2374282 0.976255 16.54544 0.045713 0.335016
2128 0.2387953 0.986315 16.63431 0.045571 0.335328
2129 0.2402023 0.99672 16.72531 0.045388 0.335641
2130 0.2416034 1.007136 16.81594 0.045195 0.336004
2131 0.2429541 1.017225 16.90338 0.045023 0.336306
2132 0.2443446 1.02766 16.99334 0.044853 0.336626
2133 0.2455965 1.037093 17.0744 0.044711 0.336888
2134 0.2469676 1.047474 17.15945 0.044229 0.334858
2135 0.2718218 1.112227 18.73852 0.533297 2.013221
2136 0.2836366 1.164208 19.43003 0.385179 1.79074
2137 0.2939637 1.215833 20.02206 0.313718 1.61448
2138 0.3024769 1.26095 20.5039 0.271907 1.460039
2139 0.3102847 1.304137 20.94233 0.243683 1.364792
2140 0.3170258 1.342892 21.31803 0.224702 1.291839
2141 0.3235259 1.381016 21.69052 0.209682 1.229824
2142 0.3297483 1.417965 22.04647 0.196866 1.175538
2143 0.3353522 1.451916 22.35588 0.186798 1.131704
2144 0.3408663 1.485774 22.6599 0.177873 1.092176
2145 0.3459741 1.51752 22.94115 0.170261 1.058233
2146 0.351041 1.549285 23.22259 0.163447 1.024646
2147 0.3559226 1.580285 23.50292 0.157472 1.000015
2148 0.3601938 1.607642 23.73835 0.152544 0.977043
2149 0.3647687 1.637196 23.98919 0.147576 0.953344
2150 0.3690646 1.665182 24.22592 0.143199 0.93286
2151 0.3733768 1.693474 24.46132 0.139103 0.912665
2152 0.3774406 1.720319 24.68298 0.135459 0.894813
2153 0.3815279 1.747526 24.90619 0.13185 0.877649
2154 0.3855136 1.774227 25.12275 0.128571 0.86133
2155 0.3892848 1.799606 25.32696 0.125706 0.845956
2156 0.3930955 1.825419 25.54234 0.122925 0.832679
2157 0.3967062 1.850024 25.7441 0.120359 0.82018
2158 0.4003608 1.875052 25.94468 0.117887 0.807359
2159 0.4042362 1.904708 26.15926 0.127192 1.009471
2160 0.4080017 1.935743 26.36711 0.129844 1.070182
2161 0.4120365 1.970078 26.60347 0.130156 1.107571
2162 0.4159224 2.003971 26.82149 0.129529 1.129779
2163 0.4198994 2.039454 27.04897 0.12829 1.144592
2164 0.4237219 2.074019 27.27181 0.126984 1.155095
2165 0.4276091 2.110024 27.48756 0.125391 1.161451
2166 0.4314463 2.146175 27.7024 0.123782 1.166166
2167 0.4351143 2.181255 27.90802 0.122268 1.169319
2168 0.4388598 2.217564 28.12034 0.12082 1.171274
2169 0.442444 2.252779 28.32206 0.119476 1.173816
2170 0.4461039 2.289295 28.53166 0.118058 1.177954
2171 0.4497129 2.325837 28.73578 0.116419 1.178783
2172 0.4529341 2.358872 28.91656 0.115045 1.179808
2173 0.4564532 2.39551 29.11831 0.11352 1.181869
2174 0.4598138 2.430987 29.30738 0.112019 1.18256
2175 0.463242 2.467669 29.50098 0.110585 1.18328
2176 0.4665205 2.503178 29.68502 0.109284 1.183654
2177 0.4698683 2.539876 29.87286 0.107994 1.183792
2178 0.4731762 2.576602 30.06651 0.106706 1.184705
2179 0.4763438 2.612153 30.24642 0.105588 1.185056
2180 0.4795827 2.648896 30.42887 0.104481 1.185242
2181 0.4826867 2.684461 30.60342 0.103466 1.185525
2182 0.4858623 2.721222 30.78189 0.102438 1.185833
2183 0.4890077 2.758015 30.95951 0.101465 1.18685
2184 0.4918232 2.791263 31.11837 0.100554 1.187442
2185 0.4949077 2.828084 31.29194 0.099501 1.187777
2186 0.4978644 2.863726 31.45822 0.098554 1.188052
2187 0.5008907 2.900565 31.62831 0.097625 1.188353
2188 0.5037936 2.936224 31.79136 0.096762 1.188629
2189 0.5067659 2.973084 31.95859 0.095882 1.189048
2190 0.5097102 3.00996 32.12434 0.094976 1.189549
2191 0.5125342 3.045659 32.28321 0.094135 1.189966
2192 0.5154262 3.08256 32.44579 0.093291 1.190341
2193 0.5182012 3.118281 32.6017 0.0925 1.190724
2194 0.5210454 3.155235 32.76315 0.091746 1.192064
2195 0.5238674 3.19224 32.9236 0.091035 1.193699
2196 0.526399 3.225708 33.06738 0.090412 1.195283
2197 0.52918 3.262793 33.2237 0.08971 1.196305
2198 0.5318514 3.298714 33.37398 0.089048 1.197341
2199 0.5345911 3.335865 33.52849 0.088377 1.198445
2200 0.5372236 3.371854 33.67649 0.087751 1.199634
2201 0.5399247 3.409083 33.8282 0.087131 1.200939
2202 0.5426068 3.446354 33.97876 0.08652 1.202286
2203 0.5451849 3.482464 34.12336 0.085935 1.203639
2204 0.5478304 3.519832 34.27213 0.085339 1.20545
2205 0.5503735 3.556049 34.41511 0.08477 1.207211
2206 0.5529838 3.593533 34.5619 0.084204 1.209182
2207 0.5555771 3.631079 34.70759 0.083654 1.211143
2208 0.5579884 3.666255 34.84294 0.083148 1.212954
2209 0.5605494 3.703923 34.98706 0.082613 1.215095
2210 0.5630125 3.740454 35.12784 0.082106 1.217729
2211 0.5655431 3.778292 35.27292 0.081632 1.22056
2212 0.5679788 3.814988 35.416 0.081189 1.223207
2213 0.5704861 3.852972 35.55847 0.08074 1.226315
2214 0.5729749 3.891076 35.69879 0.080284 1.229186
2215 0.5753702 3.928035 35.83375 0.079842 1.231947
2216 0.5778312 3.966315 35.97238 0.079389 1.234848
2217 0.5802002 4.003445 36.10573 0.078965 1.237683
2218 0.5826347 4.041921 36.24415 0.078534 1.241161
2219 0.5850563 4.080498 36.38084 0.078115 1.244405
2220 0.5872329 4.115421 36.50361 0.077735 1.247257
2221 0.5896297 4.154183 36.63867 0.077316 1.250378
2222 0.591937 4.191783 36.76856 0.076913 1.25333
2223 0.5943087 4.23073 36.90196 0.076506 1.25637
2224 0.5965922 4.268511 37.03027 0.076115 1.259345
2225 0.5989393 4.307645 37.16206 0.075713 1.262413
2226 0.601274 4.346874 37.29303 0.075316 1.265453
2227 0.6035218 4.384924 37.41901 0.074925 1.268325
2228 0.6058324 4.424334 37.54844 0.074536 1.271277
2229 0.6080573 4.462557 37.67295 0.074163 1.274107
2230 0.6103446 4.502144 37.8008 0.073784 1.277012
2231 0.6126204 4.541822 37.92788 0.073413 1.279914
2232 0.6146666 4.577733 38.04206 0.07308 1.282544
2233 0.6169207 4.617585 38.16789 0.072711 1.285555
2234 0.6190914 4.656237 38.28895 0.072359 1.288398
2235 0.6213233 4.696268 38.41329 0.071996 1.291306
2236 0.6234726 4.735089 38.53291 0.071644 1.294061
2237 0.6256823 4.775292 38.65575 0.071281 1.296846
2238 0.627881 4.815578 38.77786 0.070925 1.299558
2239 0.6299984 4.854647 38.89565 0.070582 1.302286
2240 0.6321757 4.895103 39.01645 0.070235 1.305064
2241 0.6342729 4.934334 39.13269 0.069906 1.307675
2242 0.6364297 4.974955 39.25212 0.069574 1.310359
2243 0.6385763 5.01566 39.37087 0.069243 1.313056
2244 0.6405067 5.052493 39.47757 0.068946 1.315472
2245 0.6426337 5.093354 39.59501 0.068612 1.318103
2246 0.6446825 5.132973 39.70803 0.068292 1.320626
2247 0.6467892 5.173992 39.82413 0.067959 1.323185
2248 0.6488184 5.21376 39.93584 0.067641 1.325613
2249 0.6509053 5.254931 40.05062 0.067319 1.328091
2250 0.6529824 5.296177 40.16475 0.067002 1.330513
2251 0.6549833 5.336161 40.27459 0.066699 1.332821
2252 0.6570414 5.377557 40.38788 0.066389 1.335336
2253 0.6590225 5.417679 40.49635 0.066038 1.337394
2254 0.6610586 5.4592 40.60769 0.065681 1.339413
2255 0.663084 5.500783 40.71832 0.065334 1.341384
2256 0.6649696 5.539736 40.82119 0.065019 1.3432
2257 0.6669748 5.581438 40.93074 0.064684 1.345228
2258 0.6689056 5.621854 41.03937 0.064363 1.347183
2259 0.6708908 5.663678 41.15063 0.064038 1.349165
2260 0.6728027 5.704206 41.25914 0.06373 1.350954
2261 0.6747687 5.746143 41.36779 0.063418 1.352789
2262 0.6767251 5.788135 41.47537 0.06311 1.354589
2263 0.6786096 5.828825 41.58333 0.062818 1.356331
2264 0.6805479 5.870927 41.69268 0.062524 1.358127
2265 0.6824152 5.911723 41.7951 0.062245 1.359882
2266 0.6843359 5.953935 41.89911 0.061958 1.361659
2267 0.6862479 5.996202 42.00259 0.061676 1.363449
2268 0.6879677 6.034424 42.09562 0.061424 1.365076
2269 0.6898634 6.076797 42.1981 0.06115 1.366864
2270 0.6916901 6.117855 42.29682 0.060891 1.368602
2271 0.6935694 6.160338 42.39836 0.060623 1.370426
2272 0.6953805 6.201504 42.49621 0.06037 1.372206
2273 0.6972438 6.244099 42.59686 0.060108 1.374044
2274 0.6990991 6.286752 42.69705 0.059847 1.375874
2275 0.700887 6.328082 42.79364 0.059595 1.377676
2276 0.7027263 6.37085 42.89313 0.059335 1.379606
2277 0.7044989 6.412292 42.98896 0.059085 1.381423
2278 0.7063226 6.455173 43.0875 0.058829 1.383261
2279 0.7081384 6.498111 43.18558 0.058575 1.385073
2280 0.7097721 6.536938 43.27379 0.058347 1.386688
2281 0.7115731 6.57998 43.37099 0.058097 1.38845
2282 0.7133088 6.621684 43.46461 0.057857 1.39013
2283 0.7150948 6.664831 43.56089 0.05761 1.391841
2284 0.716816 6.706635 43.65363 0.057374 1.393459
2285 0.7185871 6.749885 43.74902 0.057133 1.395172
2286 0.7203508 6.793188 43.84396 0.056894 1.396865
2287 0.7220507 6.835142 43.93541 0.056664 1.398475
2288 0.7238 6.878546 44.02945 0.056429 1.400115
2289 0.7254862 6.920596 44.12005 0.056205 1.401679
2290 0.7272213 6.964097 44.21322 0.055974 1.403257
2291 0.7289496 7.007646 44.30598 0.055752 1.404821
2292 0.7305051 7.04702 44.38941 0.055552 1.406218
2293 0.7322205 7.090661 44.48136 0.055336 1.407759
2294 0.7338744 7.132938 44.56997 0.055131 1.409244
2295 0.735577 7.176672 44.66113 0.05492 1.41077
2296 0.7372185 7.219039 44.74898 0.054717 1.412233
2297 0.7389083 7.262865 44.83935 0.054509 1.413723
2298 0.7405917 7.306736 44.92932 0.054303 1.415195
2299 0.7422148 7.349234 45.01602 0.054104 1.416602
2300 0.7438857 7.393193 45.1052 0.0539 1.418042
2301 0.7454968 7.435776 45.19114 0.053704 1.419422
2302 0.7471554 7.479822 45.27956 0.053504 1.420834
2303 0.7488078 7.523911 45.36759 0.053304 1.422234
2304 0.7503483 7.565193 45.44961 0.053118 1.423533
2305 0.7519889 7.609365 45.53691 0.052925 1.424891
2306 0.7535711 7.652151 45.62104 0.052738 1.426218
2307 0.7552001 7.696407 45.70762 0.05255 1.427592
2308 0.7567714 7.739275 45.79108 0.052375 1.42894
2309 0.7583894 7.783616 45.87703 0.052194 1.430352
2310 0.7600018 7.828001 45.96259 0.052013 1.431771
2311 0.7615586 7.870982 46.04512 0.051838 1.433136
2312 0.7631617 7.915439 46.13009 0.051657 1.434554
2313 0.7647078 7.958504 46.21196 0.05148 1.435923
2314 0.7662979 8.003062 46.29618 0.051295 1.437361
2315 0.7678841 8.047651 46.38007 0.05111 1.438771
2316 0.7693106 8.087971 46.45552 0.050945 1.440012
2317 0.770886 8.13264 46.53874 0.050763 1.44136
2318 0.7724036 8.175919 46.61889 0.050586 1.442625
2319 0.773966 8.220679 46.7014 0.050402 1.443888
2320 0.7754744 8.264021 46.781 0.050225 1.445084
2321 0.7770275 8.308844 46.86277 0.050043 1.446282
2322 0.778575 8.353704 46.94437 0.049864 1.447472
2323 0.7800674 8.397151 47.02276 0.049693 1.448576
2324 0.7816027 8.442093 47.10355 0.049525 1.449727
2325 0.7830836 8.485617 47.18143 0.049364 1.450831
2326 0.7846087 8.530628 47.26156 0.049197 1.45196
2327 0.7861303 8.575663 47.34141 0.049032 1.453073
2328 0.7874991 8.616376 47.41327 0.048885 1.454053
2329 0.7890111 8.661474 47.49254 0.048722 1.455115
2330 0.7904695 8.705149 47.56899 0.048567 1.456138
2331 0.7919717 8.750311 47.64767 0.048408 1.457176
2332 0.7934194 8.794056 47.72347 0.048255 1.458166
2333 0.7949119 8.839281 47.80156 0.048098 1.459178
2334 0.7963997 8.884537 47.87936 0.047943 1.460194
2335 0.7978335 8.928372 47.95433 0.047793 1.461149
2336 0.7993118 8.973688 48.03154 0.04764 1.46212
2337 0.8007366 9.01758 48.10596 0.047493 1.463071
2338 0.8022056 9.062959 48.18438 0.047341 1.464221
2339 0.8036699 9.108368 48.26079 0.047185 1.465137
2340 0.8049883 9.149409 48.32957 0.047044 1.466058
2341 0.8064434 9.194879 48.40543 0.046889 1.46706
2342 0.807847 9.23891 48.47855 0.04674 1.468009
2343 0.8092927 9.284439 48.55383 0.046587 1.468977
2344 0.8106872 9.328527 48.62638 0.04644 1.469898
2345 0.8121237 9.374115 48.70109 0.046289 1.470861
2346 0.8135554 9.419731 48.77545 0.046138 1.471799
2347 0.8149352 9.463912 48.84711 0.045993 1.472698
2348 0.8163564 9.509594 48.92086 0.045844 1.473613
2349 0.8177274 9.553829 48.99195 0.045702 1.474487
2350 0.8191396 9.599566 49.06514 0.045555 1.475382
2351 0.8205473 9.64533 49.13804 0.045409 1.476271
2352 0.8218602 9.688166 49.20603 0.045274 1.477104
2353 0.8232594 9.733983 49.27844 0.045135 1.477947
2354 0.8246095 9.778347 49.34829 0.045004 1.478802
2355 0.8260005 9.824218 49.42024 0.044869 1.479712
2356 0.8273427 9.868636 49.48963 0.044739 1.480602
2357 0.8287254 9.914563 49.56109 0.044605 1.48153
2358 0.830104 9.960519 49.63231 0.044471 1.48246
2359 0.8314342 10.00502 49.70098 0.044341 1.483353
2360 0.8328047 10.05103 49.77176 0.044208 1.484313
2361 0.834127 10.09559 49.84001 0.044076 1.485252
2362 0.835489 10.14166 49.91025 0.043938 1.486182
2363 0.8368469 10.18776 49.98023 0.043801 1.487085
2364 0.8380699 10.22942 50.04321 0.043679 1.487882
2365 0.8394198 10.27557 50.11268 0.043546 1.48875
2366 0.8407224 10.32026 50.17966 0.043418 1.489579
2367 0.8420643 10.36646 50.24862 0.043287 1.490421
2368 0.8433591 10.4112 50.31512 0.043161 1.491229
2369 0.8446931 10.45746 50.38358 0.043032 1.492057
2370 0.8460231 10.50374 50.45269 0.042902 1.493156
2371 0.8473064 10.54857 50.52048 0.042778 1.494294
2372 0.8486287 10.59493 50.59004 0.042654 1.495356
2373 0.8499047 10.63982 50.65883 0.042534 1.496328
2374 0.8512195 10.68623 50.7301 0.042412 1.4973
2375 0.8525318 10.73267 50.79775 0.042296 1.498279
2376 0.8537139 10.77466 50.85782 0.042218 1.499598
2377 0.8550207 10.8212 50.92335 0.042155 1.501416
2378 0.8562839 10.86631 50.98606 0.042109 1.503463
2379 0.8575882 10.91299 51.05041 0.042074 1.505861
2380 0.8588497 10.95824 51.1125 0.04203 1.507884
2381 0.8601526 11.00509 51.17661 0.04197 1.509931
2382 0.8614551 11.05203 51.24063 0.041878 1.511285
2383 0.8627154 11.09754 51.30254 0.041782 1.512527
2384 0.8640176 11.14467 51.36648 0.041674 1.513616
2385 0.8652779 11.19036 51.42833 0.041564 1.514528
2386 0.8665805 11.23767 51.49224 0.041448 1.51536
2387 0.8678835 11.28507 51.55615 0.041338 1.516251
2388 0.8690608 11.32796 51.61389 0.041268 1.51749
2389 0.8703649 11.37553 51.67782 0.041215 1.519236
2390 0.8716277 11.42166 51.73972 0.041181 1.521214
2391 0.8729333 11.46941 51.80372 0.041159 1.523571
2392 0.8741975 11.5157 51.86568 0.041129 1.525476
2393 0.8755048 11.56362 51.92975 0.041067 1.526914
2394 0.876813 11.61162 51.99384 0.040985 1.528072
2395 0.8780799 11.65815 52.0559 0.040891 1.528957
2396 0.8793901 11.70631 52.12008 0.040783 1.529686
2397 0.8806588 11.75298 52.18222 0.04067 1.530246
2398 0.8819708 11.80128 52.24646 0.040548 1.530712
2399 0.8832837 11.84966 52.31073 0.040432 1.531189
2400 0.8845127 11.89497 52.37089 0.040362 1.532276
2401 0.8858275 11.94347 52.43525 0.040316 1.533848
2402 0.8871009 11.99047 52.49759 0.040294 1.535689
2403 0.8884177 12.03909 52.56206 0.040284 1.537999
2404 0.889693 12.08621 52.63614 0.040262 1.53965
2405 0.8910123 12.13496 52.70077 0.04021 1.540696
2406 0.8923321 12.18377 52.77732 0.04013 1.541514
2407 0.8936106 12.23106 52.83998 0.040037 1.542099
2408 0.8949323 12.27998 52.9047 0.03993 1.542522
2409 0.8962123 12.32737 52.96739 0.03982 1.542844
2410 0.897536 12.3764 53.03224 0.039704 1.543049
2411 0.8988606 12.42548 53.09715 0.039603 1.543529
2412 0.9000578 12.46986 53.15582 0.039543 1.544478
2413 0.9013842 12.51904 53.22084 0.039505 1.545942
2414 0.9026685 12.56668 53.28382 0.039491 1.547772
2415 0.9039964 12.61597 53.34896 0.039494 1.550138
2416 0.9052821 12.66371 53.41204 0.039478 1.551662
2417 0.9066112 12.7131 53.47727 0.039434 1.552465
2418 0.9079409 12.76253 53.54255 0.039358 1.553059
2419 0.9092282 12.81042 53.60575 0.039267 1.55347
2420 0.9105587 12.85996 53.6711 0.039161 1.553715
2421 0.9118467 12.90794 53.73438 0.039054 1.55384
2422 0.913178 12.95757 53.7998 0.038938 1.553853
2423 0.9145093 13.00725 53.86527 0.038846 1.554294
2424 0.9157118 13.05216 53.92443 0.038791 1.555172
2425 0.9170429 13.10193 53.98993 0.038765 1.556655
2426 0.9183309 13.15014 54.05332 0.038761 1.558561
2427 0.9196616 13.2 54.11884 0.038786 1.561234
2428 0.9209492 13.24829 54.18224 0.038769 1.56256
2429 0.9222794 13.29824 54.24777 0.03873 1.563327
2430 0.9236091 13.34823 54.31331 0.038659 1.563617
2431 0.9248957 13.39665 54.37674 0.038567 1.563927
2432 0.926225 13.44673 54.44229 0.038458 1.564092
2433 0.9275111 13.49524 54.50574 0.038346 1.564137
2434 0.9288397 13.54541 54.57131 0.038226 1.5641
2435 0.9301679 13.59562 54.63689 0.038134 1.564531
2436 0.9313673 13.64102 54.69614 0.038083 1.565438
2437 0.9326946 13.69132 54.76174 0.038064 1.567007
2438 0.9339787 13.74004 54.82523 0.03807 1.569109
2439 0.9353051 13.79043 54.89084 0.038093 1.57176
2440 0.9365881 13.83924 54.95432 0.038092 1.57344
2441 0.9379133 13.88972 55.01992 0.038053 1.574189
2442 0.9392377 13.94025 55.08551 0.037986 1.574055
2443 0.9405187 13.9892 55.14896 0.037891 1.574299
2444 0.9418416 14.03982 55.21453 0.037784 1.57442
2445 0.9431206 14.08885 55.27802 0.03767 1.574417
2446 0.9444409 14.13956 55.34358 0.03755 1.574334
2447 0.9457603 14.19032 55.4091 0.037462 1.574736
2448 0.9469939 14.23784 55.47039 0.037414 1.575734
2449 0.9483117 14.28869 55.53587 0.037401 1.577412
2450 0.9495863 14.33793 55.59923 0.037411 1.579679
2451 0.9509024 14.38887 55.66467 0.037438 1.582476
2452 0.9521752 14.4382 55.72803 0.037438 1.584158
2453 0.9534896 14.48923 55.79396 0.037397 1.584788
2454 0.954803 14.54032 55.86018 0.037327 1.584528
2455 0.956073 14.58981 55.92427 0.037227 1.584681
2456 0.9573843 14.64101 55.99048 0.037115 1.584704
2457 0.9586522 14.6906 56.05452 0.036997 1.584598
2458 0.9599613 14.7419 56.12066 0.036873 1.584405
2459 0.9612691 14.79325 56.18673 0.03678 1.584717
2460 0.9624492 14.83966 56.24637 0.036732 1.585609
2461 0.9637544 14.8911 56.31235 0.036719 1.587234
2462 0.9650163 14.94092 56.37615 0.036731 1.589484
2463 0.9663189 14.99245 56.44203 0.036766 1.592358
2464 0.9675782 15.04236 56.50574 0.036761 1.593831
2465 0.9688782 15.09397 56.57153 0.03672 1.594208
2466 0.9701769 15.14563 56.63727 0.036647 1.593788
2467 0.9714323 15.19566 56.70084 0.036545 1.593752
2468 0.9727283 15.2474 56.76647 0.036432 1.59357
2469 0.9739811 15.29752 56.82994 0.036311 1.593268
2470 0.9752744 15.34935 56.89546 0.036185 1.592876
2471 0.9765662 15.40121 56.96098 0.036098 1.593059
2472 0.9777318 15.4481 57.02015 0.036056 1.593902
2473 0.9790209 15.50005 57.08563 0.036051 1.595519
2474 0.980267 15.55036 57.14894 0.036069 1.597827
2475 0.9815532 15.60239 57.21432 0.036105 1.600713
2476 0.9827965 15.65278 57.27757 0.03611 1.602217
2477 0.9840798 15.70489 57.34289 0.03607 1.602532
2478 0.9853616 15.75705 57.40817 0.035996 1.602103
2479 0.9866005 15.80757 57.47173 0.035896 1.601765
2480 0.9878791 15.85982 57.53734 0.03578 1.601461
2481 0.9891151 15.91043 57.60077 0.03566 1.601045
2482 0.9903908 15.96278 57.66624 0.035532 1.600536
2483 0.9916649 16.01517 57.73167 0.035443 1.600702
2484 0.9928145 16.06253 57.79078 0.035404 1.601564
2485 0.9940857 16.11501 57.85617 0.035401 1.603247
2486 0.9953145 16.16583 57.9194 0.035423 1.605652
2487 0.9965827 16.2184 57.98468 0.035461 1.608627
2488 0.9978086 16.26931 58.0478 0.035466 1.610112
2489 0.9990739 16.32196 58.11297 0.035425 1.610356
2490 1.0003375 16.37465 58.17808 0.035348 1.609766
2491 1.001559 16.42569 58.24107 0.035246 1.609332
2492 1.0028196 16.47847 58.30615 0.035127 1.608933
2493 1.004038 16.52959 58.36907 0.035004 1.608411
2494 1.0052955 16.58246 58.43403 0.034873 1.607785
2495 1.0065515 16.63537 58.49894 0.034784 1.607882
2496 1.007725 16.6849 58.55963 0.034748 1.608788
2497 1.008978 16.7379 58.62449 0.034751 1.610546
2498 1.010189 16.78922 58.6872 0.034777 1.613048
2499 1.0114389 16.8423 58.75195 0.03482 1.61614
2500 1.0126469 16.89371 58.81438 0.034827 1.617592
2501 1.0138938 16.94687 58.87832 0.034789 1.617703
2502 1.0151391 17.00007 58.94226 0.034714 1.616995
2503 1.0163428 17.05159 59.00408 0.034612 1.616455
2504 1.0175849 17.10488 59.06788 0.034492 1.615997
2505 1.0187855 17.15649 59.12956 0.03437 1.615473
as Pertama_FORECAST:Skenario 4 (Skenario 2 + 1 WF
Cyclic)
FIELD
Water
Gas Rate, Oil Total, Gas Total,
Total,
Mscf/day MMstb MMscf
MMstb
0 0 0 0
4.231868 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
0 0.000778 0.003437 0.068336
8.793586 0.000881 0.003732 0.077633
5.705414 0.003016 0.013697 0.258842
6.445824 0.005188 0.02237 0.439429
9.224114 0.008212 0.029893 0.686964
10.37757 0.012082 0.036879 0.999216
10.86987 0.016137 0.043383 1.322573
10.82855 0.020412 0.050069 1.659921
10.6028 0.024628 0.056855 1.988608
10.3477 0.02837 0.063043 2.278344
10.09401 0.032442 0.070003 2.591258
9.841795 0.036312 0.076851 2.886512
9.555112 0.040223 0.084054 3.18272
9.243611 0.043908 0.091113 3.460029
8.963543 0.047625 0.09853 3.737898
8.684256 0.05125 0.106073 4.00711
8.431781 0.054676 0.113485 4.260064
8.167736 0.058126 0.121232 4.513264
7.946281 0.061391 0.128829 4.751652
7.73376 0.064694 0.136776 4.991399
7.542772 0.067931 0.144815 5.225225
7.360438 0.070797 0.152124 5.431317
7.177593 0.073907 0.1603 5.653822
7.011257 0.07686 0.168289 5.86416
6.852863 0.079857 0.176622 6.076599
6.706872 0.082707 0.184734 6.277805
6.569853 0.085604 0.193185 6.48147
6.435828 0.088455 0.201703 6.680981
6.430798 0.091175 0.210004 6.873905
6.204469 0.093937 0.218628 7.066243
6.08664 0.096569 0.22703 7.248843
5.962642 0.099244 0.235773 7.433685
5.841649 0.101876 0.244573 7.614776
5.727639 0.104214 0.25255 7.77515
5.618537 0.106764 0.261431 7.949324
5.513524 0.109195 0.270074 8.11473
5.408355 0.111668 0.279055 8.282389
5.315532 0.114029 0.287785 8.441855
5.221767 0.116435 0.296845 8.60373
5.128081 0.118807 0.305946 8.7627
5.037645 0.121069 0.314791 8.91383
4.947836 0.123374 0.32397 9.067213
4.863434 0.125574 0.332889 9.213116
4.778248 0.127815 0.342143 9.361241
4.697964 0.130027 0.351432 9.506878
4.626528 0.13207 0.360151 9.641047
4.554075 0.134227 0.369504 9.782224
4.486227 0.136291 0.378584 9.916811
4.419364 0.138398 0.387997 10.05381
4.356626 0.140414 0.397133 10.18451
4.293824 0.142475 0.406602 10.31762
4.251353 0.14451 0.4161 10.44941
4.186103 0.146459 0.425318 10.57499
4.133656 0.148453 0.434867 10.70314
4.083756 0.150366 0.444131 10.82565
4.058052 0.152319 0.453732 10.95145
3.977045 0.154259 0.463351 11.07532
3.931427 0.155994 0.47206 11.1859
3.879398 0.157896 0.481728 11.30676
3.833379 0.159718 0.491107 11.42231
3.786066 0.161582 0.500823 11.54026
3.745819 0.163369 0.510248 11.65315
3.700827 0.165197 0.520009 11.76846
3.919344 0.167011 0.52979 11.88996
3.622603 0.168754 0.539273 11.99864
3.615495 0.170549 0.549084 12.11119
3.587891 0.172275 0.558594 12.21927
3.55957 0.174047 0.568438 12.33008
3.542775 0.175801 0.578306 12.46196
3.526422 0.177365 0.587243 12.5607
3.744807 0.179087 0.597152 12.67494
3.469441 0.180741 0.60676 12.77927
3.45426 0.182438 0.616703 12.88654
3.441038 0.184073 0.626338 12.99
3.426083 0.185754 0.636307 13.09644
3.430576 0.187431 0.646286 13.20279
3.394705 0.189051 0.655949 13.30463
3.38885 0.190719 0.665946 13.40968
3.368932 0.192323 0.675634 13.51075
3.294623 0.193972 0.685658 13.61401
3.379929 0.195615 0.695693 13.71971
3.316717 0.197098 0.704763 13.81281
4.999925 0.198733 0.714814 13.93182
3.41949 0.200292 0.72457 14.0344
3.443103 0.201895 0.734663 14.14743
3.78175 0.203435 0.744446 14.26088
4.05882 0.205023 0.754564 14.39237
3.352435 0.206605 0.764692 14.52196
3.391471 0.208128 0.774505 14.62316
3.354944 0.209696 0.784656 14.72716
3.340109 0.211208 0.79449 14.82737
3.323223 0.212764 0.804662 14.93039
3.302169 0.214314 0.814844 15.03275
3.286139 0.21576 0.824378 15.12805
3.245203 0.2173 0.83458 15.22865
3.225768 0.218783 0.844464 15.32543
3.16485 0.220298 0.854699 15.42354
3.161183 0.22176 0.864612 15.51899
3.143317 0.223261 0.87487 15.6192
3.117819 0.224746 0.88515 15.71643
3.105981 0.226168 0.895115 15.80961
3.079039 0.227628 0.905427 15.90506
3.054445 0.229033 0.915419 15.9967
3.034882 0.230479 0.925755 16.09233
3.027019 0.231915 0.936104 16.18617
3.015385 0.233208 0.945459 16.2706
3.000332 0.234635 0.955827 16.36361
2.988474 0.236011 0.965869 16.45326
2.973612 0.237428 0.976255 16.54544
2.962213 0.238795 0.986315 16.63431
2.935395 0.240202 0.99672 16.72531
2.923568 0.241603 1.007136 16.81594
2.914659 0.242954 1.017225 16.90338
2.902191 0.244345 1.02766 16.99334
2.894724 0.245596 1.037093 17.0744
2.743785 0.246968 1.047474 17.15945
31.88837 0.271822 1.112227 18.73852
22.34962 0.283637 1.164208 19.43003
17.89591 0.293964 1.215833 20.02206
15.33892 0.302477 1.26095 20.5039
13.65634 0.310285 1.304137 20.94233
12.52326 0.317026 1.342892 21.31803
12.01586 0.323526 1.381016 21.69052
10.93122 0.329748 1.417965 22.04647
10.31379 0.335352 1.451916 22.35588
9.807255 0.340866 1.485774 22.6599
9.37495 0.345974 1.51752 22.94115
9.078666 0.351041 1.549285 23.22259
9.042869 0.355923 1.580285 23.50292
8.408258 0.360194 1.607642 23.73835
8.091452 0.364769 1.637196 23.98919
7.890989 0.369065 1.665182 24.22592
7.59361 0.373377 1.693474 24.46132
7.388853 0.377441 1.720319 24.68298
7.200314 0.381528 1.747526 24.90619
6.985695 0.385514 1.774227 25.12275
6.806928 0.389285 1.799606 25.32696
6.947782 0.393095 1.825419 25.54234
6.725529 0.396706 1.850024 25.7441
6.4703 0.400361 1.875052 25.94468
6.908564 0.404236 1.904708 26.15926
7.167051 0.408002 1.935743 26.36711
7.624528 0.412037 1.970078 26.60347
7.267415 0.415922 2.003971 26.82149
7.338259 0.419899 2.039454 27.04897
7.01128 0.423722 2.074019 27.27181
6.959913 0.427609 2.110024 27.48756
6.930226 0.431446 2.146175 27.7024
6.853904 0.435114 2.181255 27.90802
6.848966 0.43886 2.217564 28.12034
6.724254 0.442444 2.252779 28.32206
6.761125 0.446104 2.289295 28.53166
6.584631 0.449713 2.325837 28.73578
6.456335 0.452934 2.358872 28.91656
6.508197 0.456453 2.39551 29.11831
6.302141 0.459814 2.430987 29.30738
6.245141 0.463242 2.467669 29.50098
6.134727 0.46652 2.503178 29.68502
6.0593 0.469868 2.539876 29.87286
6.246815 0.473176 2.576602 30.06651
5.9969 0.476344 2.612153 30.24642
5.885464 0.479583 2.648896 30.42887
5.818436 0.482687 2.684461 30.60342
5.757286 0.485862 2.721222 30.78189
5.729671 0.489008 2.758015 30.95951
5.673341 0.491823 2.791263 31.11837
5.599224 0.494908 2.828084 31.29194
5.542683 0.497864 2.863726 31.45822
5.486585 0.500891 2.900565 31.62831
5.434931 0.503794 2.936224 31.79136
5.394617 0.506766 2.973084 31.95859
5.346877 0.50971 3.00996 32.12434
5.295669 0.512534 3.045659 32.28321
5.244435 0.515426 3.08256 32.44579
5.196895 0.518201 3.118281 32.6017
5.208296 0.521045 3.155235 32.76315
5.175612 0.523867 3.19224 32.9236
5.135094 0.526399 3.225708 33.06738
5.042714 0.52918 3.262793 33.2237
5.009159 0.531851 3.298714 33.37398
4.984059 0.534591 3.335865 33.52849
4.933534 0.537224 3.371854 33.67649
4.893904 0.539925 3.409083 33.8282
4.856753 0.542607 3.446354 33.97876
4.819786 0.545185 3.482464 34.12336
4.799143 0.54783 3.519832 34.27213
4.766032 0.550373 3.556049 34.41511
4.735153 0.552984 3.593533 34.5619
4.699748 0.555577 3.631079 34.70759
4.667309 0.557988 3.666255 34.84294
4.648797 0.560549 3.703923 34.98706
4.692655 0.563013 3.740454 35.12784
4.680138 0.565543 3.778292 35.27292
4.769327 0.567979 3.814988 35.416
4.610135 0.570486 3.852972 35.55847
4.526498 0.572975 3.891076 35.69879
4.498729 0.57537 3.928035 35.83375
4.471741 0.577831 3.966315 35.97238
4.445141 0.5802 4.003445 36.10573
4.465147 0.582635 4.041921 36.24415
4.409523 0.585056 4.080498 36.38084
4.384386 0.587233 4.115421 36.50361
4.356768 0.58963 4.154183 36.63867
4.329857 0.591937 4.191783 36.76856
4.30311 0.594309 4.23073 36.90196
4.277152 0.596592 4.268511 37.03027
4.25112 0.598939 4.307645 37.16206
4.224773 0.601274 4.346874 37.29303
4.19955 0.603522 4.384924 37.41901
4.175138 0.605832 4.424334 37.54844
4.150097 0.608057 4.462557 37.67295
4.124281 0.610345 4.502144 37.8008
4.099436 0.61262 4.541822 37.92788
4.077975 0.614667 4.577733 38.04206
4.059019 0.616921 4.617585 38.16789
4.03515 0.619091 4.656237 38.28895
4.011003 0.621323 4.696268 38.41329
3.987207 0.623473 4.735089 38.53291
3.962747 0.625682 4.775292 38.65575
3.938919 0.627881 4.815578 38.77786
3.926297 0.629998 4.854647 38.89565
3.896955 0.632176 4.895103 39.01645
3.874619 0.634273 4.934334 39.13269
3.852435 0.63643 4.974955 39.25212
3.830654 0.638576 5.01566 39.37087
3.810752 0.640507 5.052493 39.47757
3.788481 0.642634 5.093354 39.59501
3.767309 0.644682 5.132973 39.70803
3.745071 0.646789 5.173992 39.82413
3.723872 0.648818 5.21376 39.93584
3.702663 0.650905 5.254931 40.05062
3.681486 0.652982 5.296177 40.16475
3.661347 0.654983 5.336161 40.27459
3.654458 0.657041 5.377557 40.38788
3.6158 0.659023 5.417679 40.49635
3.591642 0.661059 5.4592 40.60769
3.568462 0.663084 5.500783 40.71832
3.547431 0.66497 5.539736 40.82119
3.533898 0.666975 5.581438 40.93074
3.620833 0.668906 5.621854 41.03937
3.589239 0.670891 5.663678 41.15063
3.616995 0.672803 5.704206 41.25914
3.504839 0.674769 5.746143 41.36779
3.47031 0.676725 5.788135 41.47537
3.598398 0.67861 5.828825 41.58333
3.527483 0.680548 5.870927 41.69268
3.414208 0.682415 5.911723 41.7951
3.355151 0.684336 5.953935 41.89911
3.337784 0.686248 5.996202 42.00259
3.322552 0.687968 6.034424 42.09562
3.305998 0.689863 6.076797 42.1981
3.290634 0.69169 6.117855 42.29682
3.275493 0.693569 6.160338 42.39836
3.261451 0.695381 6.201504 42.49621
3.246791 0.697244 6.244099 42.59686
3.232049 0.699099 6.286752 42.69705
3.219643 0.700887 6.328082 42.79364
3.209322 0.702726 6.37085 42.89313
3.194286 0.704499 6.412292 42.98896
3.178948 0.706323 6.455173 43.0875
3.163862 0.708138 6.498111 43.18558
3.150354 0.709772 6.536938 43.27379
3.135399 0.711573 6.57998 43.37099
3.12063 0.713309 6.621684 43.46461
3.105755 0.715095 6.664831 43.56089
3.091369 0.716816 6.706635 43.65363
3.077162 0.718587 6.749885 43.74902
3.062574 0.720351 6.793188 43.84396
3.048229 0.722051 6.835142 43.93541
3.033737 0.7238 6.878546 44.02945
3.01994 0.725486 6.920596 44.12005
3.005576 0.727221 6.964097 44.21322
2.992057 0.72895 7.007646 44.30598
2.97957 0.730505 7.04702 44.38941
2.966175 0.732221 7.090661 44.48136
2.953598 0.733874 7.132938 44.56997
2.940787 0.735577 7.176672 44.66113
2.928216 0.737218 7.219039 44.74898
2.915252 0.738908 7.262865 44.83935
2.902385 0.740592 7.306736 44.92932
2.88983 0.742215 7.349234 45.01602
2.876981 0.743886 7.393193 45.1052
2.864661 0.745497 7.435776 45.19114
2.852047 0.747155 7.479822 45.27956
2.839654 0.748808 7.523911 45.36759
2.828292 0.750348 7.565193 45.44961
2.816187 0.751989 7.609365 45.53691
2.804445 0.753571 7.652151 45.62104
2.792676 0.7552 7.696407 45.70762
2.782037 0.756771 7.739275 45.79108
2.772611 0.758389 7.783616 45.87703
2.760149 0.760002 7.828001 45.96259
2.747507 0.761559 7.870982 46.04512
2.736454 0.763162 7.915439 46.13009
2.725244 0.764708 7.958504 46.21196
2.716779 0.766298 8.003062 46.29618
2.702129 0.767884 8.047651 46.38007
2.694454 0.769311 8.087971 46.45552
2.680432 0.770886 8.13264 46.53874
2.671733 0.772404 8.175919 46.61889
2.661497 0.773966 8.220679 46.7014
2.64837 0.775474 8.264021 46.781
2.635146 0.777028 8.308844 46.86277
2.626211 0.778575 8.353704 46.94437
2.61123 0.780067 8.397151 47.02276
2.606381 0.781603 8.442093 47.10355
2.595789 0.783084 8.485617 47.18143
2.585065 0.784609 8.530628 47.26156
2.572873 0.78613 8.575663 47.34141
2.566252 0.787499 8.616376 47.41327
2.553373 0.789011 8.661474 47.49254
2.544867 0.79047 8.705149 47.56899
2.53429 0.791972 8.750311 47.64767
2.526902 0.793419 8.794056 47.72347
2.515828 0.794912 8.839281 47.80156
2.506288 0.7964 8.884537 47.87936
2.498742 0.797833 8.928372 47.95433
2.487607 0.799312 8.973688 48.03154
2.480611 0.800737 9.01758 48.10596
2.474544 0.802206 9.062959 48.18438
2.462111 0.80367 9.108368 48.26079
2.453364 0.804988 9.149409 48.32957
2.443666 0.806443 9.194879 48.40543
2.434181 0.807847 9.23891 48.47855
2.424995 0.809293 9.284439 48.55383
2.415403 0.810687 9.328527 48.62638
2.406328 0.812124 9.374115 48.70109
2.39596 0.813555 9.419731 48.77545
2.388546 0.814935 9.463912 48.84711
2.37906 0.816356 9.509594 48.92086
2.369794 0.817727 9.553829 48.99195
2.360688 0.81914 9.599566 49.06514
2.351766 0.820547 9.64533 49.13804
2.344449 0.82186 9.688166 49.20603
2.335782 0.823259 9.733983 49.27844
2.328426 0.82461 9.778347 49.34829
2.320848 0.826 9.824218 49.42024
2.313195 0.827343 9.868636 49.48963
2.305195 0.828725 9.914563 49.56109
2.297131 0.830104 9.960519 49.63231
2.289149 0.831434 10.00502 49.70098
2.28322 0.832805 10.05103 49.77176
2.274913 0.834127 10.09559 49.84001
2.265952 0.835489 10.14166 49.91025
2.25722 0.836847 10.18776 49.98023
2.249497 0.83807 10.22942 50.04321
2.240934 0.83942 10.27557 50.11268
2.232783 0.840722 10.32026 50.17966
2.224542 0.842064 10.36646 50.24862
2.21649 0.843359 10.4112 50.31512
2.208357 0.844693 10.45746 50.38358
2.2294 0.846023 10.50374 50.45269
2.259656 0.847306 10.54857 50.52048
2.244018 0.848629 10.59493 50.59004
2.292826 0.849905 10.63982 50.65883
2.298944 0.851219 10.68623 50.7301
2.174864 0.852532 10.73267 50.79775
2.145282 0.853714 10.77466 50.85782
2.113996 0.855021 10.8212 50.92335
2.090218 0.856284 10.86631 50.98606
2.075945 0.857588 10.91299 51.05041
2.271515 0.858849 10.95823 51.11856
2.116658 0.86015 11.00503 51.18417
2.126889 0.861448 11.05188 51.25011
2.141616 0.862702 11.09726 51.31436
2.146852 0.863994 11.14418 51.38091
2.147185 0.865241 11.18962 51.44532
2.144267 0.866526 11.23659 51.5118
2.123097 0.867808 11.28359 51.57786
2.0873 0.868964 11.32608 51.63631
2.050921 0.870241 11.37317 51.69989
2.026419 0.871477 11.41881 51.76068
2.187114 0.872753 11.46604 51.82848
2.046777 0.873987 11.51181 51.88988
2.053255 0.87526 11.55914 51.95353
2.089163 0.87653 11.60651 52.0183
2.136191 0.877757 11.65238 52.08238
2.138016 0.879021 11.6998 52.14866
2.191956 0.880241 11.74571 52.21442
2.23242 0.881498 11.79316 52.28363
2.072171 0.882753 11.84062 52.34818
2.028938 0.883923 11.88506 52.40702
1.98953 0.885173 11.93261 52.4687
2.051881 0.886382 11.97868 52.53025
1.959084 0.887631 12.02635 52.59099
1.96461 0.888839 12.07254 52.64992
1.995109 0.890085 12.12031 52.71177
2.043219 0.891329 12.16809 52.77511
2.063254 0.89253 12.21436 52.83701
2.125423 0.893768 12.26217 52.9029
2.146655 0.894963 12.30846 52.9673
2.144828 0.896194 12.35629 53.03379
2.03948 0.897421 12.40414 53.09701
1.979793 0.898528 12.44739 53.15245
1.936913 0.899753 12.49531 53.21249
2.090342 0.900938 12.54175 53.2752
1.908452 0.902162 12.5898 53.33436
1.912177 0.903347 12.63635 53.39173
1.941817 0.904569 12.68448 53.45192
1.988367 0.905789 12.73262 53.51356
2.036376 0.906967 12.77922 53.57465
2.114313 0.908181 12.82739 53.6402
2.068446 0.909353 12.87401 53.70225
2.145551 0.91056 12.92217 53.76876
2.01476 0.911764 12.97036 53.83122
1.949233 0.91285 13.0139 53.8858
1.887529 0.914052 13.06216 53.94431
2.196599 0.915215 13.10892 54.01021
1.868006 0.916417 13.15731 54.06812
1.87075 0.91758 13.20419 54.12424
1.976986 0.918781 13.25265 54.18553
1.944798 0.919979 13.30113 54.24582
1.972108 0.921136 13.34804 54.30498
1.981491 0.922328 13.39653 54.36641
1.983372 0.923479 13.44345 54.42591
1.981081 0.924664 13.49194 54.48732
1.939991 0.925846 13.54044 54.54746
1.890795 0.926912 13.58427 54.6004
1.844743 0.928092 13.63285 54.65759
1.833689 0.929234 13.67993 54.7126
1.825296 0.930415 13.72865 54.76919
1.83917 0.931558 13.77585 54.82436
1.879314 0.932738 13.82465 54.88262
1.891993 0.933915 13.87345 54.94127
1.974667 0.935052 13.92068 55.00051
1.99999 0.936223 13.96948 55.06251
1.986303 0.937353 14.01672 55.1221
2.089068 0.938517 14.06552 55.18686
1.904143 0.939679 14.11434 55.24589
1.852563 0.940764 14.16003 55.29961
1.804788 0.941923 14.20893 55.35556
1.794649 0.943046 14.25632 55.4094
1.78969 0.944206 14.30538 55.46488
1.804545 0.945329 14.35291 55.51902
1.851415 0.946489 14.40203 55.57641
1.859106 0.947646 14.45115 55.63404
1.95043 0.948763 14.4987 55.69256
1.978304 0.949913 14.54782 55.75388
1.9615 0.951023 14.59536 55.81273
2.066291 0.952166 14.64448 55.87679
1.867869 0.953306 14.6936 55.93469
1.81231 0.954335 14.738 55.98543
1.76125 0.955473 14.7872 56.04003
2.098307 0.956575 14.83489 56.10298
1.74789 0.957715 14.88425 56.15717
1.761059 0.958818 14.93207 56.21
1.797986 0.959956 14.98149 56.26574
1.826792 0.961092 15.03089 56.32237
1.916559 0.962188 15.07871 56.37986
1.946842 0.963318 15.12811 56.44021
1.926657 0.964407 15.1759 56.49801
2.03531 0.965529 15.22528 56.56111
1.827891 0.966648 15.27467 56.61777
1.769793 0.967657 15.3193 56.66733
1.719079 0.968775 15.36876 56.72062
1.710125 0.969857 15.41669 56.77192
1.709124 0.970976 15.46632 56.82491
1.722705 0.97206 15.51438 56.87659
1.767522 0.973178 15.56406 56.93138
1.806475 0.974294 15.61373 56.98738
1.854908 0.975371 15.66178 57.04303
1.853716 0.97648 15.71142 57.10049
1.855471 0.977549 15.75946 57.15616
1.854273 0.978651 15.80907 57.21364
1.799721 0.97975 15.85869 57.26943
1.737659 0.980741 15.90354 57.31809
1.687528 0.981838 15.95324 57.3704
1.682306 0.982901 16.00141 57.42087
1.679659 0.984 16.05128 57.47294
1.691885 0.985064 16.09958 57.52369
1.740585 0.986163 16.1495 57.57765
1.773122 0.987258 16.1994 57.63262
1.830146 0.988316 16.24768 57.68752
1.8255 0.989405 16.29756 57.74411
1.822454 0.990455 16.34581 57.79879
1.817308 0.991536 16.39565 57.85512
1.758755 0.992614 16.4455 57.90965
1.692921 0.993622 16.49215 57.95874
1.644706 0.994699 16.54208 58.00973
1.639929 0.995742 16.59047 58.05892
1.640384 0.996822 16.64057 58.10978
1.651849 0.997867 16.6891 58.15933
1.699276 0.998945 16.73925 58.21201
1.738308 1.000021 16.78937 58.2659
1.810717 1.00106 16.83787 58.32022
1.939581 1.002129 16.88796 58.38035
1.896954 1.00316 16.93643 58.43725
Tanggal Oil Total, MMstb
1/3/2012 0
1/18/2012 0.000777701986343718
2/3/2012 0.000777701986343718
3/3/2012 0.000777701986343718
4/3/2012 0.000777701986343718
5/3/2012 0.000777701986343718
6/3/2012 0.000777701986343718
7/2/2012 0.000777701986343718
7/3/2012 0.000881493117317329
8/3/2012 0.00301553193028743
9/3/2012 0.00518759904160022
10/3/2012 0.00821153182802297
11/3/2012 0.0120816709581586
12/3/2012 0.01613666927068
1/3/2013 0.0204123478532442
2/3/2013 0.0246278907875348
3/3/2013 0.0283699427776266
4/3/2013 0.0324420964483768
5/3/2013 0.0363122635956437
6/3/2013 0.0402233122861229
7/3/2013 0.0439080522901041
8/3/2013 0.0476249288917154
9/3/2013 0.051249746800047
10/3/2013 0.0546764982097821
11/3/2013 0.0581258224849327
12/3/2013 0.0613913413773944
1/3/2014 0.0646935211702185
2/3/2014 0.0679311191330002
3/3/2014 0.0707970592735875
4/3/2014 0.0739065959814535
5/3/2014 0.0768599440431435
6/3/2014 0.0798568529980918
7/3/2014 0.0827069467699952
8/3/2014 0.0856044292843587
9/3/2014 0.0884552908683508
10/3/2014 0.0911754810807004
11/3/2014 0.0939374960707588
12/3/2014 0.0965694868950818
1/3/2015 0.0992444032119153
2/3/2015 0.101875744055232
3/3/2015 0.104214123522141
4/3/2015 0.106763794110324
5/3/2015 0.10919450457553
6/3/2015 0.111667882324141
7/3/2015 0.114029168540699
8/3/2015 0.116435148100864
9/3/2015 0.118806720959166
10/3/2015 0.121069432807036
11/3/2015 0.123374250408097
12/3/2015 0.125574200572441
1/3/2016 0.127815367215412
2/3/2016 0.130026545847284
3/3/2016 0.132070083993639
4/3/2016 0.134227487038948
5/3/2016 0.136290765713055
6/3/2016 0.138397946510829
7/3/2016 0.140414422656387
8/3/2016 0.142474566273547
9/3/2016 0.144509869168193
10/3/2016 0.146458802491294
11/3/2016 0.148453304067156
12/3/2016 0.150365529822807
1/3/2017 0.152318628319444
2/3/2017 0.154258844626445
3/3/2017 0.15599431383366
4/3/2017 0.157895995740402
5/3/2017 0.159717998367182
6/3/2017 0.161582118793231
7/3/2017 0.163368736572982
8/3/2017 0.165196950409935
9/3/2017 0.16701086239576
10/3/2017 0.168754062289241
11/3/2017 0.170548980434847
12/3/2017 0.172275451311288
1/3/2018 0.174047446294932
2/3/2018 0.175800910132993
3/3/2018 0.17736502830853
4/3/2018 0.179087005884194
5/3/2018 0.180740585794378
6/3/2018 0.182438477865556
7/3/2018 0.184072543192497
8/3/2018 0.18575409566901
9/3/2018 0.187430873946816
10/3/2018 0.189050713057959
11/3/2018 0.190718603466108
12/3/2018 0.192322747383283
1/3/2019 0.193971849159765
2/3/2019 0.195615380521419
3/3/2019 0.197097950393109
4/3/2019 0.198733202405102
5/3/2019 0.200292030988684
6/3/2019 0.201894988767157
7/3/2019 0.203435324294639
8/3/2019 0.205022571673617
9/3/2019 0.206604596152564
10/3/2019 0.208128451408482
11/3/2019 0.209696472959491
12/3/2019 0.211207989913779
1/3/2020 0.21276384884853
2/3/2020 0.214314320658636
3/3/2020 0.215760116679993
4/3/2020 0.217299648418635
5/3/2020 0.218782896149185
6/3/2020 0.220297696868489
7/3/2020 0.221760118157636
8/3/2020 0.22326101141545
9/3/2020 0.224745549741879
10/3/2020 0.226168491154308
11/3/2020 0.227628449510341
12/3/2020 0.22903301585772
1/3/2021 0.230478692889014
2/3/2021 0.231915328423379
3/3/2021 0.233208484531569
4/3/2021 0.234635020407309
5/3/2021 0.236011076563294
6/3/2021 0.237428171197164
7/3/2021 0.2387953090392
8/3/2021 0.240202346195688
9/3/2021 0.24160339572032
10/3/2021 0.242954097049826
11/3/2021 0.244344552875857
12/1/2021 0.2455964702801
1/1/2022 0.246919682669882
2/1/2022 0.24822908016395
3/1/2022 0.24940104004539
4/1/2022 0.250686118452798
5/1/2022 0.251918556047633
6/1/2022 0.253180523473647
7/1/2022 0.254391590988264
8/1/2022 0.255633312781364
9/1/2022 0.256865667458509
10/1/2022 0.258049981460145
11/1/2022 0.259265211853702
12/1/2022 0.260433540198823
1/1/2023 0.261632928506045
2/1/2023 0.262824650644248
3/1/2023 0.263895070446383
4/1/2023 0.26507305545761
5/1/2023 0.266206452638795
6/1/2023 0.267370805304185
7/1/2023 0.268490966342499
8/1/2023 0.269641346693312
9/1/2023 0.270784717252849
10/1/2023 0.271884763604881
11/1/2023 0.273014868766758
12/1/2023 0.274102424652524
1/1/2024 0.275219811719187
2/1/2024 0.276330888929138
3/1/2024 0.277365299583767
4/1/2024 0.278465448922606
5/1/2024 0.279524878235523
6/1/2024 0.280612234504769
7/1/2024 0.281656786492336
8/1/2024 0.282729186040453
9/1/2024 0.283794724753591
10/1/2024 0.284819806946599
11/1/2024 0.285872781144993
12/1/2024 0.286886018520625
1/1/2025 0.287926976340228
2/1/2025 0.288961986364149
3/1/2025 0.289892071269617
4/1/2025 0.290916120364428
5/1/2025 0.291901966276854
6/1/2025 0.292915344061112
7/1/2025 0.293891276217667
8/1/2025 0.294894904815743
9/1/2025 0.295893840220985
10/1/2025 0.296856244527178
11/1/2025 0.297846199468534
12/1/2025 0.298800022569622
1/1/2026 0.299781164138844
2/1/2026 0.300757826955208
3/1/2026 0.301636332963313
4/1/2026 0.302604543629498
5/1/2026 0.303537428293627
6/1/2026 0.304497159130174
7/1/2026 0.305421935989974
8/1/2026 0.306373224207597
9/1/2026 0.30732033429536
10/1/2026 0.308233014428687
11/1/2026 0.309172086409373
12/1/2026 0.310076814993572
1/1/2027 0.311007755908206
2/1/2027 0.311934823434247
3/1/2027 0.312768764064952
4/1/2027 0.313688193906001
5/1/2027 0.314574269940474
6/1/2027 0.315485907398219
7/1/2027 0.316364166272216
8/1/2027 0.317268049735952
9/1/2027 0.318168070644323
10/1/2027 0.319035397184408
11/1/2027 0.319927508425811
12/1/2027 0.320786904863258
1/1/2028 0.321670924103422
2/1/2028 0.322550770528499
3/1/2028 0.323370778261277
4/1/2028 0.324243736272502
5/1/2028 0.325084876893748
6/1/2028 0.325950678772625
7/1/2028 0.326785180359284
8/1/2028 0.327644085675396
9/1/2028 0.328499220554772
10/1/2028 0.329323718888451
11/1/2028 0.330172197225222
12/1/2028 0.330990076411092
1/1/2029 0.331831799415121
2/1/2029 0.332670129924686
3/1/2029 0.333424589125692
4/1/2029 0.334256553685413
5/1/2029 0.335058603006946
6/1/2029 0.335884142072549
7/1/2029 0.336680044229571
8/1/2029 0.337499302015918
9/1/2029 0.338315406771258
10/1/2029 0.339102263888381
11/1/2029 0.339912259510828
12/1/2029 0.34069326626051
1/1/2030 0.341497280531782
2/1/2030 0.342298291012164
3/1/2030 0.34301934828446
4/1/2030 0.343814697301715
5/1/2030 0.344581633519122
6/1/2030 0.345371220590401
7/1/2030 0.346132632157804
8/1/2030 0.346916556227181
9/1/2030 0.347697640887204
10/1/2030 0.348450890277049
11/1/2030 0.349226449571224
12/1/2030 0.34997439228068
1/1/2031 0.350744509229471
2/1/2031 0.351511885079387
3/1/2031 0.352202774261938
4/1/2031 0.352964983930739
5/1/2031 0.353700106624595
6/1/2031 0.354457105311286
7/1/2031 0.355187250883849
8/1/2031 0.355939158114808
9/1/2031 0.356688535963007
10/1/2031 0.357411394823758
11/1/2031 0.358155857515394
12/1/2031 0.358873984836337
1/1/2032 0.359613580642903
2/1/2032 0.360350709112533
3/1/2032 0.361038124791919
4/1/2032 0.361770493960194
5/1/2032 0.362476952697744
6/1/2032 0.363204538487521
7/1/2032 0.36390640021075
8/1/2032 0.36462927091487
9/1/2032 0.365349773184261
10/1/2032 0.366044832945097
11/1/2032 0.36676073209034
12/1/2032 0.367451369817184
1/1/2033 0.368162725721523
2/1/2033 0.368871794796597
3/1/2033 0.369510396215673
4/1/2033 0.370215163714239
5/1/2033 0.370895083496239
6/1/2033 0.371595407697441
7/1/2033 0.372271028057709
8/1/2033 0.372966905241917
9/1/2033 0.373660548196932
10/1/2033 0.374329746994591
11/1/2033 0.375019058934364
12/1/2033 0.375684092090319
1/1/2034 0.376369122319383
2/1/2034 0.377051994683053
3/1/2034 0.377667026638674
4/1/2034 0.378345819282669
5/1/2034 0.379000744702761
6/1/2034 0.379675415150949
7/1/2034 0.380326376767956
8/1/2034 0.380996967048786
9/1/2034 0.38166549577209
10/1/2034 0.382310537352552
11/1/2034 0.38297504641945
12/1/2034 0.383616228341106
1/1/2035 0.384276777172609
2/1/2035 0.384935335939081
3/1/2035 0.385528547725033
4/1/2035 0.386183345250592
5/1/2035 0.386815188159974
6/1/2035 0.387466150043015
7/1/2035 0.38809430231111
8/1/2035 0.388741468634412
9/1/2035 0.389386730587543
10/1/2035 0.390009398505734
11/1/2035 0.390650920962472
12/1/2035 0.391269964202733
1/1/2036 0.391907737380269
2/1/2036 0.392543632368645
3/1/2036 0.393136866169959
4/1/2036 0.393769152149305
5/1/2036 0.394379308585126
6/1/2036 0.39500795892858
7/1/2036 0.395614606474222
8/1/2036 0.396239647081437
9/1/2036 0.39686287345487
10/1/2036 0.397464312694123
11/1/2036 0.398084019587799
12/1/2036 0.39868208251573
1/1/2037 0.399298329669033
2/1/2037 0.399912839489138
3/1/2037 0.400466473959803
4/1/2037 0.401077712292683
5/1/2037 0.40166763159417
6/1/2037 0.402275521622594
7/1/2037 0.402862235401915
8/1/2037 0.403466852399272
9/1/2037 0.404069824330115
10/1/2037 0.404651809270445
11/1/2037 0.405251557530551
12/1/2037 0.405830433082152
1/1/2038 0.406426977595635
2/1/2038 0.407021903081066
3/1/2038 0.407557938996304
4/1/2038 0.408149798303356
5/1/2038 0.408721063384106
6/1/2038 0.409309773956926
7/1/2038 0.409878003691172
8/1/2038 0.410463588717647
9/1/2038 0.411047605573529
10/1/2038 0.41161137759044
11/1/2038 0.412192460687713
12/1/2038 0.412753421164423
1/1/2039 0.41333161476121
2/1/2039 0.413908350716701
3/1/2039 0.414428090709125
4/1/2039 0.415002074648987
5/1/2039 0.415556203583265
6/1/2039 0.416127381490082
7/1/2039 0.416678827178508
8/1/2039 0.417247270857521
9/1/2039 0.417814321233212
10/1/2039 0.418361777280857
11/1/2039 0.418926095142172
12/1/2039 0.419470912377881
1/1/2040 0.420032508377429
2/1/2040 0.420592728065752
3/1/2040 0.421115599985915
4/1/2040 0.421673151063306
5/1/2040 0.422211419112359
6/1/2040 0.422766241710066
7/1/2040 0.423301866385146
8/1/2040 0.423853956326925
9/1/2040 0.424404664348155
10/1/2040 0.424936318975711
11/1/2040 0.425484327485137
12/1/2040 0.426013385050445
1/1/2041 0.426558728759116
2/1/2041 0.427102730050349
3/1/2041 0.427592997317318
4/1/2041 0.428134464651672
5/1/2041 0.428657224833178
6/1/2041 0.429196087268732
7/1/2041 0.429716326732155
8/1/2041 0.430252580095007
9/1/2041 0.430787508838124
10/1/2041 0.431303945016559
11/1/2041 0.431836280873307
12/1/2041 0.432350225174287
1/1/2042 0.432880009315198
2/1/2042 0.43340849569968
3/1/2042 0.433884781956748
4/1/2042 0.434410794047571
5/1/2042 0.434918625397494
6/1/2042 0.4354421008062
7/1/2042 0.435947493508526
8/1/2042 0.43646846002693
9/1/2042 0.436988159635347
10/1/2042 0.437489911937032
11/1/2042 0.43800713027449
12/1/2042 0.438506487504711
1/1/2043 0.439021238898723
2/1/2043 0.439534744427297
3/1/2043 0.439997541067875
4/1/2043 0.440508677238586
5/1/2043 0.441002166975891
6/1/2043 0.441510880688151
7/1/2043 0.442002045783947
8/1/2043 0.44250837383126
9/1/2043 0.44301349791578
10/1/2043 0.44350119435901
11/1/2043 0.444003923795588
12/1/2043 0.444489289366723
1/1/2044 0.444989603342283
2/1/2044 0.4454887005906
3/1/2044 0.445954545818118
4/1/2044 0.446451325985965
5/1/2044 0.446930975826379
6/1/2044 0.447425444496627
7/1/2044 0.447902875747943
8/1/2044 0.448395070156946
9/1/2044 0.448886122001531
10/1/2044 0.449360274498064
11/1/2044 0.449849108073532
12/1/2044 0.450321125407427
1/1/2045 0.450807764547141
2/1/2045 0.451293302947529
3/1/2045 0.451730961022718
4/1/2045 0.452214423167654
5/1/2045 0.45268127451615
6/1/2045 0.45316260966285
7/1/2045 0.453627409498755
8/1/2045 0.454106630845389
9/1/2045 0.454584786450148
10/1/2045 0.455046512024782
11/1/2045 0.45552254317672
12/1/2045 0.455982183294827
1/1/2046 0.456456031639701
2/1/2046 0.456928772240326
3/1/2046 0.457354866189949
4/1/2046 0.457825519028632
5/1/2046 0.458279970827056
6/1/2046 0.458748489474366
7/1/2046 0.459200886170727
8/1/2046 0.459667291595969
9/1/2046 0.460132628894651
10/1/2046 0.460581961267744
11/1/2046 0.461045216871526
12/1/2046 0.461492551845729
1/1/2047 0.461953761589356
2/1/2047 0.462413938428815
3/1/2047 0.462828741126444
4/1/2047 0.463286960889119
5/1/2047 0.463729441808575
6/1/2047 0.464185654771111
7/1/2047 0.464626202568629
8/1/2047 0.465080426016408
9/1/2047 0.465533642542108
10/1/2047 0.465971298954044
11/1/2047 0.466422546375742
12/1/2047 0.466858306434497
1/1/2048 0.467307603822261
2/1/2048 0.467755912937158
3/1/2048 0.468174432827223
4/1/2048 0.468620825059865
5/1/2048 0.469051888587535
6/1/2048 0.469496331859146
7/1/2048 0.469925512814317
8/1/2048 0.470368014041853
9/1/2048 0.470809533489951
10/1/2048 0.471235894416914
11/1/2048 0.471675495689479
12/1/2048 0.47209999074753
1/1/2049 0.472537640025921
2/1/2049 0.47297424789153
3/1/2049 0.473367678635069
4/1/2049 0.473802090636965
5/1/2049 0.474221380549682
6/1/2049 0.474653455012173
7/1/2049 0.475070471461286
8/1/2049 0.475500189457926
9/1/2049 0.475928713438609
10/1/2049 0.476342301312177
11/1/2049 0.476768496465408
12/1/2049 0.477179846469877
1/1/2050 0.47760374313012
2/1/2050 0.478026478860461
3/1/2050 0.478407362947571
4/1/2050 0.47882791637691
5/1/2050 0.479233860172339
6/1/2050 0.479652245880449
7/1/2050 0.480056127895597
8/1/2050 0.480472402456358
9/1/2050 0.480887608876556
10/1/2050 0.481288423839955
11/1/2050 0.481701546527519
12/1/2050 0.48210037251145
1/1/2051 0.48251146617725
2/1/2051 0.482921539205008
3/1/2051 0.483291093626239
4/1/2051 0.483699218558038
5/1/2051 0.484093217908408
6/1/2051 0.484499332945194
7/1/2051 0.484891404742266
8/1/2051 0.485295554162858
9/1/2051 0.485698724905941
10/1/2051 0.486087981887639
11/1/2051 0.486489251232416
12/1/2051 0.486876685318674
1/1/2052 0.487403320499757
2/1/2052 0.487794344179404
3/1/2052 0.488159512505979
4/1/2052 0.488549157912789
5/1/2052 0.488925580407616
6/1/2052 0.489313861240526
7/1/2052 0.489688977217522
8/1/2052 0.490075917227948
9/1/2052 0.490462179224868
10/1/2052 0.490835347727231
11/1/2052 0.491220282135616
12/1/2052 0.491592170084209
BASECASE Oil Total, MMstb
2012 0.01613666927068 0
2013 0.0613913413773944 0.0007777019863437
2014 0.0965694868950818 0.0007777019863437
2015 0.125574200572441 0.0007777019863437
2016 0.150365529822807 0.0007777019863437
2017 0.172275451311288 0.0007777019863437
2018 0.192322747383283 0.0007777019863437
2019 0.211207989913779 0.0007777019863437
2020 0.22903301585772 0.0008814931173173
2021 0.2455964702801 0.0030155319302874
2022 0.260433540198823 0.0051875990416002
2023 0.274102424652524 0.008211531828023
2024 0.286886018520625 0.0120816709581586
2025 0.298800022569622 0.01613666927068
2026 0.310076814993572 0.0204123478532442
2027 0.320786904863258 0.0246278907875348
2028 0.330990076411092 0.0283699427776266
2029 0.34069326626051 0.0324420964483768
2030 0.34997439228068 0.0363122635956437
2031 0.358873984836337 0.0402233122861229
2032 0.367451369817184 0.0439080522901041
2033 0.375684092090319 0.0476249288917154
2034 0.383616228341106 0.051249746800047
2035 0.391269964202733 0.0546764982097821
2036 0.39868208251573 0.0581258224849327
2037 0.405830433082152 0.0613913413773944
2038 0.412753421164423 0.0646935211702185
2039 0.419470912377881 0.0679311191330002
2040 0.426013385050445 0.0707970592735875
2041 0.432350225174287 0.0739065959814535
2042 0.438506487504711 0.0768599440431435
2043 0.444489289366723 0.0798568529980918
2044 0.450321125407427 0.0827069467699952
2045 0.455982183294827 0.0856044292843587
2046 0.461492551845729 0.0884552908683508
2047 0.466858306434497 0.0911754810807004
2048 0.47209999074753 0.0939374960707588
2049 0.477179846469877 0.0965694868950818
2050 0.48210037251145 0.0992444032119153
2051 0.486876685318674 0.101875744055232
2052 0.491592170084209 0.104214123522141
0.106763794110324
0.10919450457553
0.111667882324141
0.114029168540699
0.116435148100864
0.118806720959166
0.121069432807036
0.123374250408097
0.125574200572441
0.127815367215412
0.130026545847284
0.132070083993639
0.134227487038948
0.136290765713055
0.138397946510829
0.140414422656387
0.142474566273547
0.144509869168193
0.146458802491294
0.148453304067156
0.150365529822807
0.152318628319444
0.154258844626445
0.15599431383366
0.157895995740402
0.159717998367182
0.161582118793231
0.163368736572982
0.165196950409935
0.16701086239576
0.168754062289241
0.170548980434847
0.172275451311288
0.174047446294932
0.175800910132993
0.17736502830853
0.179087005884194
0.180740585794378
0.182438477865556
0.184072543192497
0.18575409566901
0.187430873946816
0.189050713057959
0.190718603466108
0.192322747383283
0.193971849159765
0.195615380521419
0.197097950393109
0.198733202405102
0.200292030988684
0.201894988767157
0.203435324294639
0.205022571673617
0.206604596152564
0.208128451408482
0.209696472959491
0.211207989913779
0.21276384884853
0.214314320658636
0.215760116679993
0.217299648418635
0.218782896149185
0.220297696868489
0.221760118157636
0.22326101141545
0.224745549741879
0.226168491154308
0.227628449510341
0.22903301585772
0.230478692889014
0.231915328423379
0.233208484531569
0.234635020407309
0.236011076563294
0.237428171197164
0.2387953090392
0.240202346195688
0.24160339572032
0.242954097049826
0.244344552875857
0.2455964702801
0.246919682669882
0.255757020695769
0.261960211132675
0.268091438955581
0.273554752175551
0.278850529545012
0.283718844923775
0.288529646711463
0.293209796401824
0.297586602831644
0.301941854087361
0.306055315011783
0.310209291184124
0.314277441394308
0.317887874445151
0.321813980403937
0.325552640275582
0.329355301291973
0.332983317000159
0.336679711653372
0.340327013000622
0.343813639969276
0.347372534833769
0.350777424164446
0.354256102667875
0.357695895517646
0.360878957383407
0.364241971378617
0.367463883585504
0.370758771452715
0.37391638616332
0.377147386471269
0.380347012513239
0.38341520098877
0.386557119298346
0.389571757406375
0.392660535825508
0.395724628726374
0.39847372229558
0.401494678699159
0.404397426149934
0.40737577290826
0.410238868037961
0.413174286954354
0.416089829541173
0.418878380993024
0.42170771896028
0.424407441612948
0.427153934381946
0.429860611794034
0.4322761235587
0.434916788847066
0.43744317707806
0.440024158997211
0.442495700321048
0.445023519530532
0.447526816746279
0.449927777688014
0.452387107975722
0.45474742859766
0.457167159729151
0.459568530764666
0.461722126755157
0.464088522664783
0.466367021737152
0.468699444742572
0.470941911061594
0.47324326312639
0.475530314870882
0.477729977967859
0.47998823217816
0.482160802975991
0.484391851052372
0.486608128828286
0.488669296786246
0.490858096042731
0.492962778198164
0.495124246314715
0.497203382318043
0.499337910985507
0.501459517948249
0.503500031298017
0.505599978865788
0.507618266158549
0.509692477499491
0.511756312610789
0.513611625106259
0.515656690503008
0.517627143648808
0.519654547429337
0.521607649784687
0.523616740127024
0.525617655921958
0.527546202027746
0.529530372661924
0.531442416517227
0.533409394624769
0.535368282414956
0.537131130219469
0.539074345963621
0.540946521166786
0.542871544210241
0.544725268600658
0.546631324413824
0.548528003168112
0.55035459672081
0.552231471224335
0.554037411265689
0.555893061006057
0.557738965251368
0.559398890990719
0.561227496807856
0.562988561094462
0.564799337242479
0.566544186847443
0.56833860867407
0.57012530603952
0.571847994780537
0.57362222267951
0.57533355532969
0.577095685030974
0.578851462633955
0.580488251998364
0.582230472151512
0.583909394233423
0.585636547150749
0.587301211624365
0.589015642363873
0.590724380671796
0.592372835859356
0.59407075093869
0.595709167426379
0.597397394259862
0.599081221472487
0.600598590589689
0.602273806780454
0.603890609063712
0.605554000261827
0.607157699300041
0.608807611997097
0.610453235971015
0.61203775349617
0.613666839793188
0.615236751743353
0.616853220142078
0.618462101289642
0.619904574707486
0.621481429263127
0.622990608642352
0.624532711132037
0.626009004101523
0.627523271973962
0.629022181554782
0.630459722285222
0.631928304589563
0.633337821188705
0.634782163178702
0.636215100955567
0.637501834746335
0.638916970904875
0.640277398924926
0.641673277548298
0.643015007805636
0.644392408102434
0.645760867546983
0.647077265998299
0.648429259685469
0.649730037476227
0.651066135249104
0.65239427558324
0.653629837814427
0.654942807550426
0.656206021549274
0.657503831506095
0.658752767538807
0.66003589123086
0.661311644548479
0.662539428196253
0.663800968614263
0.665015198845813
0.666262934430729
0.667503786079331
0.668619003654035
0.669847078563441
0.671029382868458
0.672244567044866
0.673414486896667
0.674616890660437
0.675812744824394
0.676963878252574
0.678146812640582
0.679285408086564
0.680455374717767
0.681618819462704
0.682664389258775
0.683815552865171
0.684923577744326
0.686062154406337
0.687158009393526
0.688284180931116
0.689404315071238
0.690482488971093
0.691590555517472
0.692657441618854
0.693754247143764
0.694845472406906
0.695826575039766
0.696907342777084
0.697948269490179
0.699018643305189
0.700049624141634
0.701109830988423
0.702164996632699
0.703181471943231
0.704226928600944
0.705234127882089
0.706270114037595
0.707301247710699
0.708261355615439
0.709282562017174
0.710266128694088
0.711277481383264
0.712251672757124
0.71325360260374
0.714250883081501
0.71521188478345
0.716200714340247
0.717153718700211
0.718134325356961
0.719110787639728
0.719989408282932
0.720958103135876
0.721891783132976
0.722852592709802
0.723778715147534
0.724731730805082
0.72568086798227
0.726595769389574
0.727537325246146
0.728444924330449
0.729378968044564
0.730309394520458
0.731146868707622
0.732070519044464
0.73296110539064
0.733877948719568
0.734762013617078
0.735672105226448
0.736579069126977
0.737453580524497
0.738353750650496
0.739221672713453
0.740115127367301
0.741005226183168
0.741806461114539
0.742690227177112
0.743542439650222
0.744419872891684
0.745266035419343
0.746137250022245
0.747005339840766
0.747842525871171
0.748704676420902
0.749536136443849
0.750392113033263
0.751244928057488
0.752040010764545
0.752886854067755
0.753703500443284
0.7545442972211
0.755355114566371
0.756189915037426
0.757021604155033
0.757823521071576
0.758649031946372
0.7594449959448
0.760264411173291
0.761080800794053
0.761815663158178
0.762626149867129
0.763407602448167
0.764211927130591
0.764987537579702
0.765785975262283
0.766581455370595
0.767348659760981
0.768138653799671
0.768900546142216
0.769685089207714
0.770466946019404
0.771170963955848
0.771947776731979
0.772697089605967
0.773468623826997
0.774212672824432
0.774978795642002
0.775742228162164
0.776478617660768
0.777237136135174
0.777968695890285
0.778721889200027
0.779472366254308
0.780148040712719
0.780893491138354
0.781612490905996
0.78235268648574
0.783066584483664
0.783801694035818
0.78453436416609
0.785241569985715
0.785970175363185
0.786673096818377
0.787397046106792
0.78811861733469
0.788791547477233
0.78950852992895
0.790200195079982
0.790912584542721
0.791599811165684
0.792307629418859
0.793013173614894
0.793693845611563
0.794394940595747
0.795071367018177
0.795768118207372
0.796462679571964
0.797088258033
0.797778711567984
0.798444887184193
0.799131141540569
0.799793289986013
0.800475438190183
0.801001816404757
0.801509046049331
0.802031644896815
0.802535951862371
0.803055446768464
0.803573235983313
0.804039516994532
0.804554112778102
0.805050641723217
0.805562179160916
0.80605574886457
0.806564195797012
0.807071083670409
0.807560199211568
0.808064133620194
0.808550431040233
0.809051465237851
0.809551032464255
0.810001069816034
0.810497899224201
0.810977385847633
0.811471461053849
0.811948297062466
0.812439643936885
0.812929615026582
0.813402503964359
0.813889806405672
0.814360135633443
0.853660887381462
0.85429795078323
0.85489252564034
0.855526539038293
0.856138636052044
0.856769597282382
0.857378741866512
0.858006671914677
0.85863306093513
0.859237817024335
0.859861179137753
0.86046305315542
SKENARIO 1 Oil Total, MMstb SKENA
2012 0.01613666927068 0
2013 0.06139134137739 0.00077770198634372
2014 0.09656948689508 0.00077770198634372
2015 0.12557420057244 0.00077770198634372
2016 0.15036552982281 0.00077770198634372
2017 0.17227545131129 0.00077770198634372
2018 0.19232274738328 0.00077770198634372
2019 0.21120798991378 0.00077770198634372
2020 0.22903301585772 0.00088149311731733
2021 0.2455964702801 0.00301553193028743
2022 0.30605531501178 0.00518759904160022
2023 0.35077742416445 0.00821153182802297
2024 0.38957175740638 0.0120816709581586
2025 0.42440744161295 0.01613666927068
2026 0.45474742859766 0.0204123478532442
2027 0.48216080297599 0.0246278907875348
2028 0.50761826615855 0.0283699427776266
2029 0.53144241651723 0.0324420964483768
2030 0.55403741126569 0.0363122635956437
2031 0.57533355532969 0.0402233122861229
2032 0.59570916742638 0.0439080522901041
2033 0.61523675174335 0.0476249288917154
2034 0.63333782118871 0.051249746800047
2035 0.64973003747623 0.0546764982097821
2036 0.66501519884581 0.0581258224849327
2037 0.67928540808656 0.0613913413773944
2038 0.69265744161885 0.0646935211702185
2039 0.70523412788209 0.0679311191330002
2040 0.71715371870021 0.0707970592735875
2041 0.72844492433045 0.0739065959814535
2042 0.73922167271345 0.0768599440431435
2043 0.74953613644385 0.0798568529980918
2044 0.7594449959448 0.0827069467699952
2045 0.76890054614222 0.0856044292843587
2046 0.77796869589029 0.0884552908683508
2047 0.78667309681838 0.0911754810807004
2048 0.79507136701818 0.0939374960707588
2049 0.80253595186237 0.0965694868950818
2050 0.80855043104023 0.0992444032119153
2051 0.81436013563344 0.101875744055232
2052 0.86046305315542 0.104214123522141
0.106763794110324
0.10919450457553
0.111667882324141
0.114029168540699
0.116435148100864
0.118806720959166
0.121069432807036
0.123374250408097
0.125574200572441
0.127815367215412
0.130026545847284
0.132070083993639
0.134227487038948
0.136290765713055
0.138397946510829
0.140414422656387
0.142474566273547
0.144509869168193
0.146458802491294
0.148453304067156
0.150365529822807
0.152318628319444
0.154258844626445
0.15599431383366
0.157895995740402
0.159717998367182
0.161582118793231
0.163368736572982
0.165196950409935
0.16701086239576
0.168754062289241
0.170548980434847
0.172275451311288
0.174047446294932
0.175800910132993
0.17736502830853
0.179087005884194
0.180740585794378
0.182438477865556
0.184072543192497
0.18575409566901
0.187430873946816
0.189050713057959
0.190718603466108
0.192322747383283
0.193971849159765
0.195615380521419
0.197097950393109
0.198733202405102
0.200292030988684
0.201894988767157
0.203435324294639
0.205022571673617
0.206604596152564
0.208128451408482
0.209696472959491
0.211207989913779
0.21276384884853
0.214314320658636
0.215760116679993
0.217299648418635
0.218782896149185
0.220297696868489
0.221760118157636
0.22326101141545
0.224745549741879
0.226168491154308
0.227628449510341
0.22903301585772
0.230478692889014
0.231915328423379
0.233208484531569
0.234635020407309
0.236011076563294
0.237428171197164
0.2387953090392
0.240202346195688
0.24160339572032
0.242954097049826
0.244344552875857
0.2455964702801
0.246919682669882
0.255757020695769
0.261960211132675
0.268016380041781
0.273294041106419
0.278317437786531
0.282897930925585
0.287387539561701
0.291667803516913
0.295648389228081
0.299629471091847
0.303412371649706
0.307207590875761
0.310934730780628
0.314254955476527
0.317886757918535
0.321365801775306
0.324929371667056
0.328353840355175
0.331869815537422
0.335360381140387
0.338712056180166
0.342145423776312
0.34544036902632
0.348816820621997
0.352166112331508
0.35527598366065
0.358574968345907
0.361745049706129
0.364998134107594
0.368126190993211
0.371337858411619
0.374529070913026
0.377598386008547
0.380750332798093
0.383783054163102
0.386898290866303
0.389995410175057
0.39277915701412
0.395846135095668
0.398800952563043
0.401839228512235
0.404764690881377
0.407771002245704
0.410749418801773
0.413606100175326
0.41653374524825
0.419357498581381
0.422268267064261
0.425167886003414
0.427769305399165
0.430633989403781
0.433392027950254
0.436225296680276
0.438951388318392
0.4417506602188
0.444538096948318
0.447213759237549
0.449961305664133
0.452604092848507
0.455316672387765
0.458012627594723
0.460434495150236
0.463100192850888
0.465665292701266
0.468300418498748
0.470836705071757
0.473442804472257
0.476034084539896
0.478527091566815
0.48108757867412
0.48355105239698
0.486079326777925
0.488590782198959
0.490926486074168
0.493408562044917
0.495797177143707
0.498251238875107
0.500612899975775
0.503039264298313
0.505451745721423
0.507773593386858
0.510159388770158
0.512455879197848
0.514816001342434
0.517163685504387
0.519274215379851
0.521598857294279
0.523837375169731
0.526138768005052
0.528355100528027
0.530634043605781
0.53290159480305
0.535085559728822
0.537331191443829
0.539494047992902
0.541718091655954
0.543931331567616
0.545921670796151
0.548114641122099
0.550226899779383
0.552399083148795
0.554491121897892
0.556642392075012
0.558783402709795
0.560845929943595
0.562967272221987
0.565010969189575
0.567113151049084
0.569205779398612
0.571088161955357
0.573162928764075
0.575162170338508
0.577218927656571
0.579200906238457
0.581239995732339
0.583270177637984
0.585226600336579
0.587239490668892
0.589179293407851
0.59117508886427
0.593162287688271
0.595013856039496
0.596984700943556
0.598884201360257
0.600838823049272
0.60272277313019
0.604661460170655
0.606592155002469
0.608453147348358
0.610368283446351
0.612214284750185
0.614114012273642
0.616005987719947
0.617708621546695
0.619586092158518
0.621396029886617
0.623258909443656
0.625054895247678
0.626903512874916
0.628744936536502
0.630520260706156
0.632347668284706
0.634109538777185
0.635923149969849
0.637729826287749
0.639356075179048
0.641149783145399
0.64287932337026
0.644659833388843
0.646376697522916
0.648144199335463
0.649905145584656
0.65160317508227
0.653351309199563
0.655037019656475
0.656772513431167
0.658501633747618
0.660058231902298
0.661775276216432
0.663430997117813
0.665135590030223
0.666779355665739
0.668471726996566
0.670157955869398
0.671784088935271
0.673458384224936
0.675073079557367
0.676735689270215
0.678392467586981
0.679937331033276
0.681583055597211
0.683170434512882
0.684805171516348
0.686382069135309
0.688006177884766
0.689625031672048
0.691186797654064
0.692795465179933
0.694347442192419
0.695946051112372
0.697539599188037
0.698974839931953
0.700558879296841
0.702087193743361
0.703661554433563
0.705180565845892
0.706745351587265
0.708305288374696
0.709810372824699
0.711360798227462
0.712856700147822
0.714397665197014
0.715933865166149
0.71731752346391
0.71884470124836
0.720318199579594
0.721836130029339
0.72330069374256
0.724809383373418
0.726313401210709
0.72776457975755
0.729259572179794
0.73070210308631
0.732188251000437
0.733669937346327
0.73500460026388
0.73647782701895
0.737899388650031
0.739363929734242
0.74077712208705
0.742233050572442
0.743684625174514
0.745085293316661
0.746528271946578
0.747920614963312
0.749355044156498
0.750785216464358
0.752119453725912
0.753541537685861
0.754913883266269
0.75632788554974
0.757692456595475
0.759098454038896
0.760500427185245
0.761853426291407
0.763247552409419
0.764593007927363
0.765979408944157
0.767361892053879
0.768607394856544
0.769982442063511
0.771309492043065
0.772676907966511
0.773996611715576
0.775356475629131
0.776712528147762
0.778021292215499
0.779369930587805
0.780671571937668
0.782012895292704
0.783350534539584
0.784555734482006
0.785886422478919
0.787170797208563
0.788494390191823
0.789771953301209
0.791088574129177
0.7924016877813
0.793669178993987
0.794975457937369
0.796236383536239
0.79753593000623
0.798832085322745
0.800000060602779
0.801289843501977
0.802534913598948
0.803818184560855
0.805056997617324
0.806333873635939
0.807607538360059
0.808837115503624
0.80995063195662
0.811025810266099
0.81213426766441
0.813240199955571
0.814272613252859
0.815373817101713
0.81643732015879
0.817534048642127
0.818593411340016
0.819686085482629
0.820776896705125
0.821830898339186
0.82291841484154
0.823969434625809
0.825054176544678
0.826137774636243
0.827115669309454
0.828197422909467
0.829243519826863
0.830323779382577
0.831368639132584
0.832447842389481
0.833526641687394
0.834570320255538
0.835648511471394
0.836691700351214
0.837769489879644
0.838847176638378
0.839820510707663
0.840898105041063
0.841940953374102
0.843018588894894
0.844061483803291
0.845139193393128
0.846216999157567
0.847260163716875
0.848338271271353
0.849381793074907
0.850460325174428
0.851539105701369
0.852513694173872
0.853592951756488
0.854637681105575
0.855717561907908
0.856762872451468
0.857843309707991
0.858924064270359
0.859970257258159
0.861051641186598
0.862098431803598
0.863180415792579
0.86426268622528
0.865275369084214
0.86635814411917
0.867406215597473
0.868489443730436
0.869537930733222
0.870621563448176
0.87170537262601
0.872754368339319
0.873838472164905
0.874887722727483
0.875972060880031
0.877056498001763
0.878036061034016
0.879120651439718
0.880170313646597
0.881255020458026
0.882304801571396
0.883389623348003
0.88447447786081
0.885524355365245
0.886609234859429
0.88765911193837
0.888743966812508
0.889828792717536
0.890808605978779
0.891893352947162
0.892943056229511
0.894027683993676
0.895077253643911
0.896161723455592
0.89724609293815
0.898295382136971
0.899379536175823
0.900428617480602
0.90151255318724
0.902596367009239
0.903575202279244
0.904658790757224
0.905707302474774
0.906790624204418
0.907838858778706
0.908921878092036
0.910004735555328
0.911052503676951
0.912135020824322
0.91318244558204
0.950288359954765
0.95075307194882
0.951187707922467
0.9516518372029
0.952100590839334
0.952563707600122
0.953011546480573
0.953477535246234
0.953940486063653
0.954382512892646
0.954840793747822
0.955277496863071
SKENARIO 2 Oil Total, MMstb SKENARIO 3
2012 0.01613666927068 0 2012
2013 0.061391341377394 0.000777701986343718 2013
2014 0.096569486895082 0.000777701986343718 2014
2015 0.125574200572441 0.000777701986343718 2015
2016 0.150365529822807 0.000777701986343718 2016
2017 0.172275451311288 0.000777701986343718 2017
2018 0.192322747383283 0.000777701986343718 2018
2019 0.211207989913779 0.000777701986343718 2019
2020 0.22903301585772 0.000881493117317329 2020
2021 0.2455964702801 0.00301553193028743 2021
2022 0.303412371649706 0.00518759904160022 2022
2023 0.34544036902632 0.00821153182802297 2023
2024 0.383783054163102 0.0120816709581586 2024
2025 0.419357498581381 0.01613666927068 2025
2026 0.452604092848507 0.0204123478532442 2026
2027 0.48355105239698 0.0246278907875348 2027
2028 0.512455879197848 0.0283699427776266 2028
2029 0.539494047992902 0.0324420964483768 2029
2030 0.565010969189575 0.0363122635956437 2030
2031 0.589179293407851 0.0402233122861229 2031
2032 0.612214284750185 0.0439080522901041 2032
2033 0.634109538777185 0.0476249288917154 2033
2034 0.655037019656475 0.051249746800047 2034
2035 0.675073079557367 0.0546764982097821 2035
2036 0.694347442192419 0.0581258224849327 2036
2037 0.712856700147822 0.0613913413773944 2037
2038 0.73070210308631 0.0646935211702185 2038
2039 0.747920614963312 0.0679311191330002 2039
2040 0.764593007927363 0.0707970592735875 2040
2041 0.780671571937668 0.0739065959814535 2041
2042 0.796236383536239 0.0768599440431435 2042
2043 0.811025810266099 0.0798568529980918 2043
2044 0.823969434625809 0.0827069467699952 2044
2045 0.836691700351214 0.0856044292843587 2045
2046 0.849381793074907 0.0884552908683508 2046
2047 0.862098431803598 0.0911754810807004 2047
2048 0.874887722727483 0.0939374960707588 2048
2049 0.88765911193837 0.0965694868950818 2049
2050 0.900428617480602 0.0992444032119153 2050
2051 0.91318244558204 0.101875744055232 2051
2052 0.955277496863071 0.104214123522141 2052
0.106763794110324
0.10919450457553
0.111667882324141
0.114029168540699
0.116435148100864
0.118806720959166
0.121069432807036
0.123374250408097
0.125574200572441
0.127815367215412
0.130026545847284
0.132070083993639
0.134227487038948
0.136290765713055
0.138397946510829
0.140414422656387
0.142474566273547
0.144509869168193
0.146458802491294
0.148453304067156
0.150365529822807
0.152318628319444
0.154258844626445
0.15599431383366
0.157895995740402
0.159717998367182
0.161582118793231
0.163368736572982
0.165196950409935
0.16701086239576
0.168754062289241
0.170548980434847
0.172275451311288
0.174047446294932
0.175800910132993
0.17736502830853
0.179087005884194
0.180740585794378
0.182438477865556
0.184072543192497
0.18575409566901
0.187430873946816
0.189050713057959
0.190718603466108
0.192322747383283
0.193971849159765
0.195615380521419
0.197097950393109
0.198733202405102
0.200292030988684
0.201894988767157
0.203435324294639
0.205022571673617
0.206604596152564
0.208128451408482
0.209696472959491
0.211207989913779
0.21276384884853
0.214314320658636
0.215760116679993
0.217299648418635
0.218782896149185
0.220297696868489
0.221760118157636
0.22326101141545
0.224745549741879
0.226168491154308
0.227628449510341
0.22903301585772
0.230478692889014
0.231915328423379
0.233208484531569
0.234635020407309
0.236011076563294
0.237428171197164
0.2387953090392
0.240202346195688
0.24160339572032
0.242954097049826
0.244344552875857
0.2455964702801
0.246919682669882
0.255757020695769
0.261960211132675
0.268016380041781
0.273294041106419
0.278317437786531
0.282990059595478
0.287489759099143
0.291797488513423
0.29582034266321
0.299864943201846
0.303724139459604
0.307623366960076
0.311473555091887
0.314921373901991
0.318718677778879
0.322385161079631
0.326175350404568
0.329852556491922
0.33366566913739
0.337487961944013
0.341190545792602
0.345013537891384
0.34870732343698
0.352513287470945
0.356303715603109
0.359833807141622
0.363589277264269
0.367206845287279
0.370926488021295
0.374508710515652
0.378192090307825
0.381856823571455
0.385384907628965
0.389008483285089
0.392493906532577
0.396072767066299
0.399630378133797
0.402828109523598
0.406348989529298
0.409738267759321
0.413220896411487
0.416572763513821
0.420016953898271
0.42344252226066
0.426740555332648
0.430131034358083
0.43339647606224
0.436754698459996
0.440097643344244
0.44310546681798
0.446419566612859
0.449609094763943
0.452884773761184
0.456035340198075
0.45927024049395
0.462485333572475
0.465579120684113
0.468757362803371
0.471815434154189
0.474957096128114
0.478081779245359
0.480891401014481
0.483987716538261
0.486971291489272
0.49004092475309
0.492999013043662
0.496042370158301
0.499072527138187
0.501992833161972
0.504998379911405
0.507895885603182
0.510878434143078
0.513849769516808
0.516620053139844
0.519571114070666
0.522417662144463
0.525349789191571
0.528179089713057
0.531094217127237
0.534001058473841
0.536806708207241
0.539698225622661
0.542489733582865
0.545367355993288
0.548238229903013
0.550825852649223
0.553684220979849
0.556444631420964
0.559291328415537
0.562041071505951
0.564877392685413
0.567709068515523
0.570445426796661
0.573268783806533
0.575997273795114
0.578812840954002
0.581624743759256
0.58416165898492
0.586967018288015
0.589678919629877
0.592478341048405
0.595184923910622
0.597979186094317
0.600770931551166
0.60347018903209
0.606256775798844
0.608950929054719
0.611732008503908
0.614509902461359
0.617016118015142
0.619787077439387
0.622465067611524
0.625228432969638
0.627898970917678
0.630654643531443
0.63340648866206
0.636066406311452
0.638811977213908
0.641466225460575
0.644205746489629
0.646941976718891
0.649498780022732
0.652228532793723
0.654866917808759
0.657589614673615
0.660221062003836
0.66293667746015
0.665648761744944
0.668270017369723
0.670975014422487
0.673589606073957
0.676288147221107
0.678983522985135
0.681415479313799
0.684104810610701
0.686704496168777
0.689387708081991
0.691981332996898
0.694658350988817
0.69733220251929
0.699916782437591
0.702584223863466
0.705162508616082
0.707823657012596
0.710481319545674
0.712879025747079
0.715530269875006
0.718092943299887
0.720737865993082
0.723294531677259
0.725932998949455
0.728568255417786
0.731115742637294
0.733745468397284
0.73628757267262
0.738911546664326
0.741532787448594
0.743898053322344
0.746514069713899
0.74904332627864
0.751654641610958
0.75417985543495
0.756787476892799
0.759393530025692
0.761914179103333
0.764517543962724
0.767035830163698
0.76963692333849
0.772236986962396
0.774668524503028
0.77726699068561
0.779780995189716
0.78237818441794
0.784891161153834
0.787487435736431
0.790083263401043
0.792594955236009
0.795189988391332
0.797700940509235
0.800295088898754
0.802888747274676
0.805231019256029
0.807823741608657
0.810332388644395
0.812924292685623
0.815432293055582
0.81802363950862
0.820614805619491
0.823122290462797
0.825713355534771
0.828220925467619
0.830812180277194
0.833403621715467
0.835744503085964
0.838336399999537
0.840844863526295
0.843437032409085
0.845945751790987
0.848538388722822
0.851131376901791
0.853641060208382
0.856234793691323
0.858745322297948
0.86134006716111
0.86393534823299
0.866279854307357
0.868876086602018
0.871389222453401
0.873986983378591
0.876501786816652
0.879101389913219
0.88170210787302
0.884220224831175
0.886823831159224
0.889345053354301
0.891952190174521
0.894561285147838
0.897003786788514
0.899616790385303
0.902147461415624
0.904764628786705
0.907299447491556
0.909920895852456
0.912544510003064
0.915085559184437
0.917713556004665
0.920258923883129
0.922891446014157
0.925526258356256
0.92790791383192
0.930546910114086
0.933102755129121
0.935745841452418
0.938305438042905
0.940952186215825
0.943600792872011
0.946165592764423
0.9488174726502
0.951385183853017
0.953889275355162
0.956399721408107
0.958689992663548
0.961259560075083
0.963786409087484
0.966449884018836
0.969066156923769
0.97183885358665
0.974691878188167
0.977532863748908
0.980553034955557
0.983555692595775
0.986731891736826
0.989986188139109
0.992977342633159
0.996340951094374
0.999641741614794
1.00309502398922
1.00647278168208
1.00999535376729
1.01354589252626
1.01700592139643
1.02060714505134
1.02411610595772
1.02776545512682
1.0314355975781
1.03488528304381
1.03858849400116
1.04218568780851
1.04591349585329
1.04952721731196
1.05326483806591
1.05700475836446
1.06062472174247
1.06436529935131
1.06798499459867
1.07172429764941
1.07546057514506
1.07883186936571
1.08255910149184
1.08615765775489
1.08986761537509
1.09345113936136
1.09714726191831
1.10083655225203
1.10440063583844
1.10807700890881
1.11162830014076
1.11528982863675
1.11894242479779
1.12223389381206
1.12586879333705
1.12937747284262
1.13299321789318
1.13648268135321
1.14007754772831
1.1436611056014
1.14711810906188
1.15067830728612
1.15411211714973
1.15764789438291
1.16117114562068
1.16434305701675
1.16784187968906
1.17121554514723
1.17468852679518
1.17803711334085
1.18148402115585
1.18491763775321
1.1882280511552
1.19163484229471
1.19491907709764
1.19829975138315
1.20166780290283
1.20480766872422
1.20815185027037
1.2113768177599
1.21469694890206
1.21789879895397
1.22119573851211
1.22448131044348
1.22765048814521
1.23091444373234
1.23406443883654
1.23730713937543
1.24053828135432
1.24344761832786
1.24665748693723
1.24975328022248
1.25294131399672
1.25601640026294
1.25918301239994
1.26233852813246
1.26538179262108
1.26851595805375
1.27153994624676
1.27465505351847
1.27776046434232
1.28055719537549
1.28364310479529
1.28661913745841
1.28968284027454
1.29263661051719
1.29567683367633
1.29870518526141
1.30162398265585
1.30462638361468
1.30751910689277
1.31049478051351
1.31346218685229
1.31612731448276
1.31906469010684
1.32189482290372
1.32480610033681
1.32761123308703
1.33049696394441
1.33337002723314
1.33613862748771
1.33898701612838
1.34173229410377
1.00529552911176
1.00655147786392
1.00772504350706
1.00897797821898
1.01018902286806
1.01143885104004
1.01264691185937
1.01389378509125
1.01513910975632
1.0163427683483
1.01758492206295
1.01878546630578
ENARIO 3 Oil Total, MMstb SKENARIO 4
0.0161366692707 0 2012 0.01613666927068
0.0613913413774 0.0007777019863437 2013 0.061391341377394
0.0965694868951 0.0007777019863437 2014 0.096569486895082
0.1255742005724 0.0007777019863437 2015 0.125574200572441
0.1503655298228 0.0007777019863437 2016 0.150365529822807
0.1722754513113 0.0007777019863437 2017 0.172275451311288
0.1923227473833 0.0007777019863437 2018 0.192322747383283
0.2112079899138 0.0007777019863437 2019 0.211207989913779
0.2290330158577 0.0008814931173173 2020 0.22903301585772
0.2455964702801 0.0030155319302874 2021 0.2455964702801
0.3037241394596 0.0051875990416002 2022 0.345974116316683
0.348707323437 0.008211531828023 2023 0.396706247990327
0.3924939065326 0.0120816709581586 2024 0.442444047704656
0.4333964760622 0.01613666927068 2025 0.482686698310515
0.4718154341542 0.0204123478532442 2026 0.518201227401301
0.5078958856032 0.0246278907875348 2027 0.550373483559094
0.5424897335829 0.0283699427776266 2028 0.58020018954783
0.5759972737951 0.0324420964483768 2029 0.60805728834569
0.6089509290547 0.0363122635956437 2030 0.634272932378246
0.6414662254606 0.0402233122861229 2031 0.659022529572021
0.673589606074 0.0439080522901041 2032 0.682415206860181
0.7051625086161 0.0476249288917154 2033 0.70449888406871
0.7362875726726 0.051249746800047 2034 0.725486162932951
0.7670358301637 0.0546764982097821 2035 0.745496798701295
0.7977009405092 0.0581258224849327 2036 0.764707772570425
0.8282209254676 0.0613913413773944 2037 0.783083616616502
0.8587453222979 0.0646935211702185 2038 0.800736551700975
0.8893450533543 0.0679311191330002 2039 0.817727407792509
0.9202589238831 0.0707970592735875 2040 0.834126981311271
0.951385183853 0.0739065959814535 2041 0.849904726447156
0.9835556925958 0.0768599440431435 2042 0.865240713701925
1.0241161059577 0.0798568529980918 2043 0.88024126634505
1.0679849945987 0.0827069467699952 2044 0.894962742620788
1.1116283001408 0.0856044292843587 2045 0.909352699109566
1.1541121171497 0.0884552908683508 2046 0.923478841959676
1.1949190770976 0.0911754810807004 2047 0.937353427782574
1.2340644388365 0.0939374960707588 2048 0.951023014093976
1.2715399462468 0.0965694868950818 2049 0.964407018973985
1.3075191068928 0.0992444032119153 2050 0.977549473889408
1.3417322941038 0.101875744055232 2051 0.990454827437489
1.0187854663058 0.104214123522141 2052 1.00315998795344
0.106763794110324
0.10919450457553
0.111667882324141
0.114029168540699
0.116435148100864
0.118806720959166
0.121069432807036
0.123374250408097
0.125574200572441
0.127815367215412
0.130026545847284
0.132070083993639
0.134227487038948
0.136290765713055
0.138397946510829
0.140414422656387
0.142474566273547
0.144509869168193
0.146458802491294
0.148453304067156
0.150365529822807
0.152318628319444
0.154258844626445
0.15599431383366
0.157895995740402
0.159717998367182
0.161582118793231
0.163368736572982
0.165196950409935
0.16701086239576
0.168754062289241
0.170548980434847
0.172275451311288
0.174047446294932
0.175800910132993
0.17736502830853
0.179087005884194
0.180740585794378
0.182438477865556
0.184072543192497
0.18575409566901
0.187430873946816
0.189050713057959
0.190718603466108
0.192322747383283
0.193971849159765
0.195615380521419
0.197097950393109
0.198733202405102
0.200292030988684
0.201894988767157
0.203435324294639
0.205022571673617
0.206604596152564
0.208128451408482
0.209696472959491
0.211207989913779
0.21276384884853
0.214314320658636
0.215760116679993
0.217299648418635
0.218782896149185
0.220297696868489
0.221760118157636
0.22326101141545
0.224745549741879
0.226168491154308
0.227628449510341
0.22903301585772
0.230478692889014
0.231915328423379
0.233208484531569
0.234635020407309
0.236011076563294
0.237428171197164
0.2387953090392
0.240202346195688
0.24160339572032
0.242954097049826
0.244344552875857
0.2455964702801
0.246967577736867
0.271821790155701
0.28363659557798
0.293963699431038
0.302476904392236
0.310284701103458
0.317025764387438
0.323525912563798
0.329748285973407
0.335352215545585
0.340866271644875
0.345974116316683
0.351040973026064
0.355922594102403
0.36019382931698
0.364768672712244
0.369064630652555
0.37337681734986
0.377440582801653
0.381527939437405
0.385513644510144
0.389284810188938
0.393095472223656
0.396706247990327
0.400360751146206
0.404236198261161
0.40800166857522
0.412036505644398
0.415922378249677
0.419899367036072
0.423721933041361
0.427609065170344
0.43144629602854
0.435114336981517
0.438859753836291
0.442444047704656
0.446103855020193
0.449712850162508
0.452934106749663
0.456453236504456
0.459813813341236
0.463241951184259
0.466520483591463
0.469868290740738
0.473176173475432
0.476343823790629
0.47958272585637
0.482686698310515
0.485862269836289
0.489007686483337
0.49182320129059
0.494907724818357
0.497864353599332
0.500890714196772
0.503793581239981
0.506765910191631
0.5097101675522
0.512534204294636
0.515426220833659
0.518201227401301
0.521045352736761
0.523867437147783
0.526398979823212
0.529180001266454
0.531851427951811
0.534591104038543
0.537223642115647
0.539924713306074
0.54260681961226
0.54518486620275
0.547830374837615
0.550373483559094
0.552983809498871
0.555577070755336
0.55798836986292
0.560549362447102
0.563012538183844
0.565543119659735
0.567978777180517
0.570486105749997
0.572974906565069
0.575370171407633
0.577831230132641
0.58020018954783
0.582634741941279
0.585056293242843
0.587232865450624
0.589629656143634
0.591937042309795
0.594308716182748
0.5965921628076
0.598939252977782
0.601274039554602
0.603521789810704
0.605832393100382
0.60805728834569
0.610344594175947
0.612620403567232
0.614666633474165
0.616920666458079
0.61909143218033
0.621323300935983
0.623472611942173
0.625682331059428
0.627880991022845
0.629998448588669
0.632175738025116
0.634272932378246
0.636429722480581
0.638576266013117
0.640506748210976
0.642633725907005
0.644682479978363
0.646789202909405
0.648818428337833
0.650905318783022
0.652982392131859
0.654983347619236
0.657041396270779
0.659022529572021
0.661058645836251
0.663084013484677
0.664969553528001
0.666974760722114
0.668905635756661
0.670890813114359
0.672802705964708
0.674768666037691
0.676725068059486
0.678609614024992
0.680547853791805
0.682415206860181
0.684335912077186
0.686247864219021
0.687967736730817
0.689863389360502
0.691690111994584
0.693569415362328
0.695380500691155
0.697243840349623
0.699099108652017
0.700886962956218
0.702726336370767
0.70449888406871
0.706322583567224
0.708138413644435
0.709772135780978
0.711573133719153
0.713308830731266
0.715094751988401
0.716815961779018
0.718587082809069
0.72035080520735
0.722050719276581
0.723800023676571
0.725486162932951
0.727221341579287
0.728949644679161
0.730505113196183
0.732220523213147
0.73387444804239
0.73557697201789
0.737218493100627
0.738908280152613
0.740591659656295
0.742214773415224
0.743885668931387
0.745496798701295
0.747155409692762
0.748807832452721
0.750348263121236
0.751988930784474
0.753571084383401
0.755200122702274
0.756771371478183
0.758389386099607
0.760001791260429
0.761558566993388
0.763161691070525
0.764707772570425
0.766297907749767
0.767884101209788
0.769310561714151
0.770885980217533
0.772403567566697
0.773966030783843
0.775474438124811
0.777027523889889
0.778575046664462
0.780067434930411
0.781602710839759
0.783083616616502
0.784608738115787
0.786130323910602
0.787499091409743
0.789011055419815
0.790469518604627
0.791971700904913
0.793419357848147
0.794911923745163
0.79639965096508
0.797833450848883
0.799311770885414
0.800736551700975
0.802205597669041
0.803669854511179
0.80498831680001
0.806443374503971
0.807846971677099
0.809292659911894
0.810687249174102
0.812123668061679
0.813555392874173
0.814935181098756
0.816356360444725
0.817727407792509
0.81913961073072
0.820547296492308
0.821860236334845
0.823259429249871
0.824609543651073
0.826000491783334
0.827342667733502
0.828725416901591
0.830104008454366
0.831434248023497
0.832804700735482
0.834126981311271
0.835489045154531
0.836846872223634
0.838069892840371
0.839419820781891
0.840722366173469
0.842064268334907
0.843359110117461
0.844693113711751
0.846023089699764
0.847306433883612
0.848628703441621
0.849904726447156
0.851219486313478
0.852531763492576
0.853713877254292
0.855020668498255
0.856283939366916
0.857588244488172
0.85884915782599
0.860150227085389
0.861448435923724
0.862701891805632
0.863993785143375
0.865240713701925
0.866525603056113
0.867808176507366
0.868963674101937
0.870241326438082
0.871476760573796
0.872752699129225
0.873986558855463
0.875259639773787
0.87653016239239
0.877756883134766
0.879021159363634
0.88024126634505
0.881498248267562
0.882752845973759
0.883923353522807
0.885173159548034
0.886381983442172
0.887630802482723
0.888838648715401
0.890085156504134
0.891329188187032
0.892530308398292
0.89376813737847
0.894962742620788
0.896193569804168
0.897421253209582
0.898528459054342
0.899753111108143
0.90093784970916
0.902162159161344
0.903346501927732
0.904568960716539
0.905789070785538
0.906967071815699
0.908181072587344
0.909352699109566
0.910559786347725
0.911764026924013
0.912850188127751
0.914051898554553
0.91521474169402
0.91641710360426
0.917580184716769
0.918780826974221
0.919979265333192
0.921136261580167
0.922328463330803
0.923478841959676
0.92466384555359
0.92584599405362
0.926912317597963
0.928092316225463
0.929234421929847
0.930415312046377
0.931558080860731
0.932737738957771
0.933915311401267
0.935052043854787
0.936223340256992
0.937353427782574
0.938517470410673
0.939678780122577
0.940763779240163
0.941923215569519
0.943045550796241
0.944206128726479
0.945329263258777
0.946488578561568
0.947645704594167
0.948762524552454
0.94991310430561
0.951023014093976
0.952166088118984
0.953306277800425
0.954334762258681
0.955473057315886
0.956574977526984
0.957714723565913
0.958817564260908
0.959955888016992
0.961091939822413
0.96218830459042
0.963317686789317
0.964407018973985
0.965528768322972
0.966647796096342
0.967657357842146
0.968774928743412
0.969856996103253
0.970976265288765
0.972059559826244
0.97317774149081
0.974293612448285
0.975370504092339
0.976479684379762
0.977549473889408
0.978650971726932
0.979749709904031
0.980741014712931
0.981838456105566
0.982901134909431
0.984000437051925
0.985064415501566
0.986162594291181
0.987258395326405
0.988315774225925
0.989404713952394
0.990454827437489
0.991535887005312
0.992614201077549
0.993621892972221
0.994699168723623
0.995742468763415
0.996821885491048
0.997866703522282
0.998945161375971
1.00002129580281
1.00105964161231
1.0021288803335
1.00315998795344
CUMULATIF OIL PRODUCTION SKENARIO 1
Cum Oil Production SENSITIVITAS
No. Year
MMSTB 50% 100% 150%
1 2011 0 0 0 0
2 2012 0.01613666927068 0.008068 0.0161366693 0.024205003906
3 2013 0.0613913413773944 0.030696 0.0613913414 0.0920870120661
4 2014 0.0965694868950818 0.048285 0.0965694869 0.1448542303426
5 2015 0.125574200572441 0.062787 0.1255742006 0.1883613008587
6 2016 0.150365529822807 0.075183 0.2255482947342
7 2017 0.172275451311288 0.086138 0.1722754513 0.2584131769669
8 2018 0.192322747383283 0.096161 0.1923227474 0.2884841210749
9 2019 0.211207989913779 0.105604 0.2112079899 0.3168119848707
10 2020 0.22903301585772 0.114517 0.2290330159 0.3435495237866
11 2021 0.2455964702801 0.122798 0.2455964703 0.3683947054202
12 2022 0.306055315011783 0.153028 0.306055315 0.4590829725177
13 2023 0.350777424164446 0.175389 0.3507774242 0.5261661362467
14 2024 0.389571757406375 0.194786 0.3895717574 0.5843576361096
15 2025 0.424407441612948 0.212204 0.4244074416 0.6366111624194
16 2026 0.45474742859766 0.227374 0.4547474286 0.6821211428965
17 2027 0.482160802975991 0.24108 0.482160803 0.723241204464
18 2028 0.507618266158549 0.253809 0.5076182662 0.7614273992378
19 2029 0.531442416517227 0.265721 0.5314424165 0.7971636247758
20 2030 0.554037411265689 0.277019 0.5540374113 0.8310561168985
21 2031 0.57533355532969 0.287667 0.5753335553 0.8630003329945
22 2032 0.595709167426379 0.297855 0.5957091674 0.8935637511396
23 2033 0.615236751743353 0.307618 0.6152367517 0.922855127615
24 2034 0.633337821188705 0.316669 0.6333378212 0.9500067317831
25 2035 0.649730037476227 0.324865 0.6497300375 0.9745950562143
26 2036 0.665015198845813 0.332508 0.6650151988 0.9975227982687
27 2037 0.679285408086564 0.339643 0.6792854081 1.0189281121298
28 2038 0.692657441618854 0.346329 0.6926574416 1.0389861624283
29 2039 0.705234127882089 0.352617 0.7052341279 1.0578511918231
30 2040 0.717153718700211 0.358577 0.7171537187 1.0757305780503
31 2041 0.728444924330449 0.364222 0.7284449243 1.0926673864957
32 2042 0.739221672713453 0.369611 0.7392216727 1.1088325090702
33 2043 0.749536136443849 0.374768 0.7495361364 1.1243042046658
34 2044 0.7594449959448 0.379722 0.7594449959 1.1391674939172
35 2045 0.768900546142216 0.38445 0.7689005461 1.1533508192133
36 2046 0.777968695890285 0.388984 0.7779686959 1.1669530438354
37 2047 0.786673096818377 0.393337 0.7866730968 1.1800096452276
38 2048 0.795071367018177 0.397536 0.795071367 1.1926070505273
39 2049 0.802535951862371 0.401268 0.8025359519 1.2038039277936
40 2050 0.808550431040233 0.404275 0.808550431 1.2128256465603
41 2051 0.814360135633443 0.40718 0.8143601356 1.2215402034502
42 2052 0.86046305315542 0.430232 0.8604630532 1.2906945797331
INCREMENTAL OIL PRODUCTION PER YEAR SKENARIO 1
Oil Production SENSITIVITAS
No. Year
MMSTB 50% 100% 150%
1 2011 0 0 0 0
2 2012 0.01613666927068 0.008068 0.01613666927 0.02420500390602
3 2013 0.04525 0.022627 0.04525467211 0.0678820081600716
4 2014 0.03518 0.017589 0.03517814552 0.0527672182765311
5 2015 0.029004713677359 0.014502 0.02900471368 0.0435070705160388
6 2016 0.02479 0.012396 0.02479132925 0.037186993875549
7 2017 0.02191 0.010955 0.02190992149 0.0328648822327215
8 2018 0.020047296071995 0.010024 0.02004729607 0.0300709441079925
9 2019 0.01889 0.009443 0.01888524253 0.028327863795744
10 2020 0.01783 0.008913 0.01782502594 0.0267375389159115
11 2021 0.01656345442238 0.008282 0.01656345442 0.02484518163357
12 2022 0.06046 0.030229 0.06045884473 0.0906882670975245
13 2023 0.04472 0.022361 0.04472210915 0.0670831637289945
14 2024 0.038794333241929 0.019397 0.03879433324 0.0581914998628935
15 2025 0.03484 0.017418 0.03483568421 0.0522535263098595
16 2026 0.03034 0.01517 0.03033998698 0.0455099804770679
17 2027 0.027413374378331 0.013707 0.02741337438 0.0411200615674965
18 2028 0.02546 0.012729 0.02545746318 0.038186194773837
19 2029 0.02382 0.011912 0.02382415036 0.035736225538017
20 2030 0.022594994748462 0.011297 0.02259499475 0.0338924921226929
21 2031 0.02130 0.010648 0.02129614406 0.0319442160960016
22 2032 0.02038 0.010188 0.0203756121 0.0305634181450336
23 2033 0.019527584316974 0.009764 0.01952758432 0.029291376475461
24 2034 0.01810 0.009051 0.01810106945 0.0271516041680279
25 2035 0.01639 0.008196 0.01639221629 0.0245883244312831
26 2036 0.015285161369586 0.007643 0.01528516137 0.0229277420543789
27 2037 0.01427 0.007135 0.01427020924 0.0214053138611266
28 2038 0.01337 0.006686 0.01337203353 0.020058050298435
29 2039 0.012576686263235 0.006288 0.01257668626 0.0188650293948524
30 2040 0.01192 0.00596 0.01191959082 0.0178793862271832
31 2041 0.01129 0.005646 0.01129120563 0.016936808445357
32 2042 0.010776748383004 0.005388 0.01077674838 0.0161651225745059
33 2043 0.01031 0.005157 0.01031446373 0.015471695595594
34 2044 0.00991 0.004954 0.0099088595 0.0148632892514265
35 2045 0.009455550197416 0.004728 0.0094555502 0.0141833252961241
36 2046 0.00907 0.004534 0.00906814975 0.0136022246221034
37 2047 0.00870 0.004352 0.00870440093 0.0130566013921382
38 2048 0.0083982701998 0.004199 0.0083982702 0.0125974052997
39 2049 0.00746 0.003732 0.00746458484 0.011196877266291
40 2050 0.00601 0.003007 0.00601447918 0.00902171876679303
41 2051 0.00580970459321 0.002905 0.00580970459 0.00871455688981493
42 2052 0.04610 0.023051 0.04610291752 0.0691543762829656
0
WELL SERVICE
DRILLING ( WELL )
WORKOVER / KUPL
(WELL)
PERIOD
NO
WORK ITEM UNIT COST (USD)
I. CAPITAL COST
DRILLING USD 351,035.82

Mud Program USD 8,016.97
Drill String, Bit, BHA USD 2,194.70
Bit Selection USD 3,163.00
1 Casing Program USD 1,376.43
Cementing Program USD 29,604.00
Rig Capacity USD 480,000.00
Rencana Pembuangan
USD 15,700.00
Limbah
COMPLETION USD 19,175.00

Single Tubing Completion USD 5,500.00
2
Wellhead Completion USD 15,000.00
Single Packer USD 9,000.00
WORKOVER & WELL

52000
SERVICE
Well Testing
Acidizing
Plugging/ Squeeze
Cementing
3
Perforating
Fsihing
Deeping
Hydraulic Fracturing
Engineering & Supervision
Fuel
PRODUCTION &
USD 364,300.62
SURFACE FACILITIES
Separator USD 10,165.40

FWKO USD 30,496.20
Oil Storage USD 1,015.63
4 Water Tank USD 5,000.00
Gas Scrubber USD 2,236.39
ESP USD 1,419.85
Generic Pump USD 1,015.63
4
Manifold USD 1,016.54

Flare USD 813.23
Flowline USD 507,283.62
HSE & CSR USD 22,018.46

Health USD 4,674.98
Safety Work USD 9,973.07
5 Environment USD 9,431.52
Education USD 3,200.00
Heatlth USD 4,674.98
Entrepreneurship USD 1,920.00
ASR USD 73,791.27

Equipment & Material
6
Services
Plugging Wells
SUNK COST USD -

7 Geological, Geophysical &
Engineering Study
SUB TOTAL CAPITAL
II. NONCAPITAL COST
DRILLING USD 189,019.29

Mud Program USD 8,016.97
Drill String, Bit, BHA USD 2,194.70
Bit Selection USD 3,163.00
1 Casing Program USD 1,376.43
Cementing Program USD 29,604.00
Rig Capacity USD 480,000.00
Rencana Pembuangan
USD 15,700.00
Limbah
COMPLETION USD 10,325.00

Single Tubing Completion USD 5,500.00
2
Wellhead Completion USD 15,000.00
Single Packer USD 9,000.00
WORKOVER & WELL

28000
SERVICE
Well Testing
Acidizing
Plugging/ Squeeze
Cementing
3 Perforating
Fsihing
Deeping
3
Hydraulic Fracturing
Engineering &
Supervision
Fuel
PRODUCTION &
USD 196,161.87
SURFACE FACILITIES
Separator USD 10,165.40

FWKO USD 30,496.20
Oil Storage USD 1,015.63
4 Water Tank USD 5,000.00
Gas Scrubber USD 2,236.39
Generic Pump USD 1,015.63
ESP USD 1,419.85
Manifold USD 1,016.54
Flare USD 813.23
Flowline USD 507,283.62
HSE & CSR USD 11,856.09

Health USD 4,674.98
Safety Work USD 9,973.07
5 Environment USD 9,431.52
Education USD 3,200.00
Heatlth USD 4,674.98
Entrepreneurship USD 1,920.00
ASR USD 39,733.76

Equipment & Material
6
Services
Plugging Wells
SUNK COST USD -

7 Geological, Geophysical
& Engineering Study
SUB TOTAL NON CAPITAL

III. OPERATING EXPENDITURE
GENERAL &
USD 566,000.00
ADMINISTRATION
Finance & Administration USD 65,000.00
Technical Services USD 40,000.00
1
Transportation Cost USD 10,000.00
Salary & Personnel
USD 450,000.00
Expenditure
Community Development USD 1,000.00
OPERATING COST USD 136,000.00
Ordinary Operating Costs USD 13,000.00
Maintenance USD 50,000.00
2
Modifications USD 30,000.00
Logistics Costs USD 20,000.00
other Operational Support USD 23,000.00
SUB TOTAL OPERATING EXPENDITURE
TOTAL INVESMENT
0 0 0 0
3 5 0 0
1 0 0 0
2021 2022 2023 2024
COST (USD) COST (USD) COST (USD) COST (USD)
USD - USD 1,755,179.08
USD 57,525.00 USD 95,875.00
52000 0 0 0
USD - USD 364,300.62

USD 66,055.37 USD 110,092.29
USD 368,956.33 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD - USD - USD - USD -
USD 544,536.71 USD 2,391,332.04 USD 65,885.06 USD 65,885.06
USD - USD 945,096.43
USD 30,975.00 USD 51,625.00
28000
USD - USD 196,161.87
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 198,668.80 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 293,212.07 USD 1,263,928.14 USD 71,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 1,539,748.78 USD 4,357,260.18 USD 838,929.91 USD 838,929.91
0 0 0 0
0 0 0 0
0 1 0 0
2025 2026 2027 2028
0 52000 0 0
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 65,885.06 USD 117,885.06 USD 65,885.06 USD 65,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 71,044.85 USD 99,044.85 USD 71,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 918,929.91 USD 838,929.91 USD 838,929.91
0 0 0 0
0 0 0 0
0 0 1 0
2029 2030 2031 2032
0 0 52000 0
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 65,885.06 USD 65,885.06 USD 117,885.06 USD 65,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 71,044.85 USD 71,044.85 USD 99,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 838,929.91 USD 918,929.91 USD 838,929.91
0 0 0 0
0 0 0 0
0 0 0 1
2033 2034 2035 2036
0 0 0 52000
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 117,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 71,044.85 USD 71,044.85 USD 71,044.85 USD 99,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 838,929.91 USD 838,929.91 USD 918,929.91
0 0 0 0
0 0 0 0
0 0 0 0
2037 2038 2039 2040
0 0 0 0
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06

USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 71,044.85 USD 71,044.85 USD 71,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 838,929.91 USD 838,929.91 USD 838,929.91
0 0 0 0
0 0 0 0
1 0 0 0
2041 2042 2043 2044
52000 0 0 0
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 117,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 99,044.85 USD 71,044.85 USD 71,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 918,929.91 USD 838,929.91 USD 838,929.91 USD 838,929.91
0 0 0 0
0 0 0 0
0 1 0 0
2045 2046 2047 2048
0 52000 0 0
USD 65,885.06 USD 65,885.06 USD 65,885.06 USD 65,885.06
USD 65,885.06 USD 117,885.06 USD 65,885.06 USD 65,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57 USD 35,476.57
USD 71,044.85 USD 99,044.85 USD 71,044.85 USD 71,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 918,929.91 USD 838,929.91 USD 838,929.91
0 0 0
0 0 0
0 0 1
2049 2050 2051
COST (USD) COST (USD) COST (USD)
0 0 52000
USD 65,885.06 USD 65,885.06 USD 65,885.06
USD - USD - USD -
USD 65,885.06 USD 65,885.06 USD 117,885.06
28000
USD 35,568.28 USD 35,568.28 USD 35,568.28
USD 35,476.57 USD 35,476.57 USD 35,476.57
USD - USD - USD -
USD 71,044.85 USD 71,044.85 USD 99,044.85
USD 566,000.00 USD 566,000.00 USD 566,000.00

USD 136,000.00 USD 136,000.00 USD 136,000.00
USD 702,000.00 USD 702,000.00 USD 702,000.00

USD 838,929.91 USD 838,929.91 USD 918,929.91
0
0
0
TOTAL
USD 2,106,214.89
172575
416000
USD 728,601.23
USD 198,166.11
USD 2,419,299.39
USD -
USD 5,158,535.48
USD 1,134,115.71
92925
224000
USD 392,323.74
USD 1,114,472.68
USD 1,302,699.67
USD -
USD 3,785,440.80
USD 18,112,000.00
USD 4,352,000.00
USD 21,762,000.00
USD 30,705,976.27
Catatan : Decline Baloon
Di = K*R(1-R)^(i-1)
R
= 0.14
= 7 Tahun
0 1 2 3
Investasi Capital
Tahun 2021 2022 2023 2024
(MMUSD) (MMUSD) (MMUSD) (MMUSD) (MMUSD)
2021 0.54 0.08 0.07 0.06
2022 2.39133203948558 0.34 0.29
2023 0.0658850596749537 0.01
2024 0.0658850596749537
2025 0.0658850596749537
2026 0.117885059674954
2027 0.0658850596749537
2028 0.0658850596749537
2029 0.0658850596749537
2030 0.0658850596749537
2031 0.117885059674954
2032 0.0658850596749537
2033 0.0658850596749537
2034 0.0658850596749537
2035 0.0658850596749537
2036 0.117885059674954
2037 0.0658850596749537
2038 0.0658850596749537
2039 0.0658850596749537
2040 0.0658850596749537
2041 0.117885059674954
2042 0.0658850596749537
2043 0.0658850596749537
2044 0.0658850596749537
2045 0.0658850596749537
2046 0.117885059674954
2047 0.0658850596749537
2048 0.0658850596749537
2049 0.0658850596749537
2050 0.0658850596749537
2051 0.117885059674954
TOTAL 5.16 - 0.08 0.41 0.36
4 5 6 7 8 9 10
2025 2026 2027 2028 2029 2030 2031
(MMUSD) (MMUSD) (MMUSD) (MMUSD) (MMUSD) (MMUSD) (MMUSD)
0.05 0.04 0.04 0.03 0.19 0
0.25 0.22 0.18 0.16 0.14 0.81 0
0.01 0.01 0.01 0.01 0.00 0.00 0.02
0.01 0.01 0.01 0.01 0.01 0.00 0.00
0.01 0.01 0.01 0.01 0.01 0.00
0.016840722811 0.014434905 0.012372776 0.010605237 0.00909020273331
0.01 0.01 0.01 0.01
0.01 0.01 0.01
0.01 0.01
0.01
0.32 0.28 0.26 0.23 0.37 0.86 0.07

11 12 13 14 15 16 17 18 19
2032 2033 2034 2035 2036 2037 2038 2039 2040
(MMUSD) (MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)
0
0.02 0
0.00 0.02 0
0.0077916023428 0.0066785 0.04 0
0.01 0.00 0.00 0.02 0
0.01 0.01 0.00 0.00 0.02 0
0.01 0.01 0.01 0.00 0.00 0.02 -
0.01 0.01 0.01 0.01 0.00 0.00 0.02 -
0.0168407228107 0.0144349 0.0123728 0.0106052 0.0090902 0.0077916 0.0066785 0.04 0
0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.02
0.01 0.01 0.01 0.01 0.01 0.00 0.00
0.01 0.01 0.01 0.01 0.01 0.00
0.01 0.01 0.01 0.01 0.01
0.0168407 0.0144349 0.0123728 0.0106052
0.01 0.01 0.01
0.01 0.01
0.01
0.08 0.08 0.09 0.07 0.07 0.08 0.08 0.09 0.07

20 21 22 23 24 25 26 27 28 29
2041 2042 2043 2044 2045 2046 2047 2048 2049 2050
(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)(MMUSD)
-
0.02 -
0.00 0.02 -
0.00 0.00 0.02 -
0.0090902 0.0077916 0.0066785 0.04 0
0.01 0.01 0.00 0.00 0.02 -
0.01 0.01 0.01 0.00 0.00 0.02 -
0.01 0.01 0.01 0.01 0.00 0.00 0.02 -
0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.02 -
0.0168407 0.0144349 0.0123728 0.0106052 0.0090902 0.0077916 0.0066785 0.04 0
0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.02
0.01 0.01 0.01 0.01 0.01 0.00 0.00
0.01 0.01 0.01 0.01 0.01 0.00
0.01 0.01 0.01 0.01 0.01
0.0168407 0.0144349 0.0123728 0.0106052
0.01 0.01 0.01
0.01 0.01
0.01
0.07 0.08 0.08 0.09 0.07 0.07 0.08 0.08 0.09 0.07
30
2051 TOTAL
(MMUSD)
-
0.02
0.03
0.03
0.06
0.04
0.05
0.06
0.07
0.12
0.47 5.16
FIELD ECONOMIC
ASSUMPTION :
INVESTMENT : 10.9596
OIL PRICE : 86.07
DISCOUNT RATE : 12%
ESCALATION RATE : 4%
FTP : 20%
1 2 3 4 5
Time Annual Prod. INVESTMENT
Y
e
a Capital Non Capital
r
Year MMSTB (MMUS$) (MMUS$)
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
27 28 29
Time Undiscounted Contractor Cash Flow
Y Total Contractor Cash Out Net Cash Flow
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
Year (MMUS$) (MMUS$) (MMUS$)
0 2021 0.411 1.056 -0.644
1 2022 3.135 4.562 -1.427
2 2023 2.025 0.837 1.188
3 2024 1.825 0.772 1.054
4 2025 1.695 0.733 0.962
5 2026 1.556 0.769 0.786
6 2027 1.442 0.651 0.790
7 2028 1.381 0.638 0.744
8 2029 1.283 0.628 0.655
9 2030 1.616 0.625 0.991
10 2031 1.063 0.721 0.341
11 2032 1.043 0.621 0.422
12 2033 1.039 0.623 0.416
13 2034 1.015 0.611 0.404
14 2035 0.950 0.590 0.359
15 2036 0.943 0.700 0.243
16 2037 0.904 0.575 0.329
17 2038 0.883 0.570 0.313
18 2039 0.875 0.567 0.308
19 2040 0.851 0.567 0.285
20 2041 0.859 0.704 0.155
21 2042 0.839 0.570 0.270
22 2043 0.835 0.574 0.261
23 2044 0.844 0.579 0.264
24 2045 0.825 0.583 0.242
25 2046 0.842 0.750 0.093
26 2047 0.826 0.595 0.232
27 2048 0.828 0.603 0.225
28 2049 0.783 0.584 0.199
29 2050 0.661 0.539 0.122
30 2051 0.965 0.738 0.226
TOTAL 35.04 24.24 10.81
PROJECT :
REDFIELD SHARE BEFORE TAX
MMUSD GOVERNMENT SHARE BEFORE TAX
USD/STB INVESTMENT CREDIT
OPEX
DMO
DMO Fee
Surface Facility Cost
INCOME TAX
SHARE AFTER TAX
6 7 8
Eskalasi Depreciation Decline Esc. Oil Price
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
30 31 32
Net Government of Cumulative NCF Discount Factor
(DF)
Indonesia Take (GOI) 10%
(MMUS$) (MMUS$) (MMUS$)
1.499 -0.644 1.000
3.772 -2.071 0.933
3.374 -0.884 0.896
3.045 0.170 0.871
2.855 1.132 0.851
2.562 1.918 0.836
2.432 2.709 0.823
2.362 3.452 0.812
1.716 4.107 0.803
1.265 5.098 0.794
1.876 5.439 0.787
1.884 5.861 0.780
1.878 6.277 0.774
1.794 6.680 0.768
1.698 7.040 0.763
1.620 7.282 0.758
1.586 7.611 0.753
1.544 7.924 0.749
1.496 8.232 0.745
1.488 8.517 0.741
1.441 8.672 0.738
1.447 8.942 0.734
1.441 9.203 0.731
1.428 9.467 0.728
1.432 9.709 0.725
1.405 9.802 0.722
1.420 10.034 0.719
1.427 10.258 0.717
1.298 10.457 0.714
1.081 10.579 0.712
0.719 10.805 0.709
56.29 193.78 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
Operating Cost Gross Revenue FTP Cont. FTP GR - FTP
( Opex ) ( GR ) 20%
(MMUS$) (MMUS$) (MMUS$) (MMUS$)
0.239 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.698 4.003 0.801 0.400 3.203
0.629 3.611 0.722 0.361 2.889
0.588 3.373 0.675 0.337 2.698
0.532 3.055 0.611 0.305 2.444
0.500 2.871 0.574 0.287 2.297
0.483 2.772 0.554 0.277 2.218
0.470 2.698 0.540 0.270 2.159
0.464 2.662 0.532 0.266 2.129
0.455 2.609 0.522 0.261 2.087
0.452 2.596 0.519 0.260 2.077
0.451 2.587 0.517 0.259 2.070
0.435 2.494 0.499 0.249 1.995
0.409 2.349 0.470 0.235 1.879
0.397 2.278 0.456 0.228 1.823
0.385 2.212 0.442 0.221 1.770
0.376 2.156 0.431 0.216 1.725
0.367 2.109 0.422 0.211 1.687
0.362 2.078 0.416 0.208 1.663
0.357 2.048 0.410 0.205 1.638
0.354 2.032 0.406 0.203 1.626
0.353 2.023 0.405 0.202 1.618
0.352 2.021 0.404 0.202 1.617
0.350 2.006 0.401 0.201 1.605
0.349 2.001 0.400 0.200 1.601
0.348 1.997 0.399 0.200 1.598
0.349 2.004 0.401 0.200 1.603
0.323 1.852 0.370 0.185 1.482
0.271 1.552 0.310 0.155 1.242
0.272 1.559 0.312 0.156 1.248
13.277 76.185 15.237 7.618 60.948
76.185
33 34 35 36 37
Discounted Contractor Cash Flow Contractor NPV Cumulatif
Cash In Cash Out Net Cash Flow Discounted
Government
NCF
(TCS) (EXP) (NCF) (Disc. NCF) (Gov. NPV)
(MMUS$) (MMUS$) (MMUS$) (MMUS$) (MMUS$)
0.411 1.056 -0.644 -0.644 1.499
2.925 4.257 -1.331 -1.933 3.519
1.814 0.750 1.064 -0.792 3.023
1.589 0.672 0.917 0.148 2.651
1.443 0.624 0.819 0.964 2.431
1.300 0.643 0.657 1.604 2.142
1.187 0.536 0.651 2.230 2.002
1.122 0.518 0.604 2.804 1.919
1.030 0.504 0.525 3.297 1.378
1.284 0.496 0.787 4.049 1.005
0.836 0.568 0.268 4.279 1.476
0.814 0.484 0.329 4.571 1.469
0.804 0.482 0.322 4.857 1.453
0.780 0.469 0.310 5.131 1.378
0.724 0.450 0.274 5.370 1.295
0.715 0.531 0.184 5.519 1.227
0.681 0.433 0.248 5.733 1.195
0.661 0.427 0.234 5.935 1.156
0.652 0.422 0.230 6.133 1.114
0.631 0.420 0.211 6.312 1.103
0.634 0.519 0.114 6.396 1.063
0.616 0.418 0.198 6.564 1.062
0.610 0.419 0.191 6.726 1.053
0.614 0.422 0.192 6.890 1.039
0.598 0.423 0.176 7.037 1.038
0.608 0.541 0.067 7.076 1.014
0.594 0.428 0.167 7.216 1.021
0.593 0.432 0.161 7.351 1.022
0.559 0.417 0.142 7.468 0.927
0.470 0.384 0.087 7.529 0.769
0.684 0.524 0.161 7.665 0.510
27.98 19.67 8.31 143.48 44.96
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
0% ROR (Rate Of Return)
15.0 USD/STB PIR
25% DPIR
25% POT (Pay Out Time)
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.17700658 1.177
0 1.05982497 1.060
0 0.97627884 0.976
0 0.91296188 0.913
0 0.82947224 0.829
0 0.78489616 0.785
0 0.90709669 0.907
0 1.39590833 1.396
0 0.62360547 0.624
0 0.60020866 0.600
0 0.59717048 0.597
0 0.59476923 0.595
0 0.55102163 0.551
0 0.56597397 0.566
0 0.53329302 0.533
0 0.52192672 0.522
0 0.52753530 0.528
0 0.50381152 0.504
0 0.52577267 0.526
0 0.50199316 0.502
0 0.49880726 0.499
0 0.51231119 0.512
0 0.49118658 0.491
0 0.51760606 0.518
0 0.49586304 0.496
0 0.49550245 0.496
0 0.48291054 0.483
0 0.41214254 0.412
0 0.84359770 0.844
- 21.68905666 21.689
66.200 21.689
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 10.81 MMUS$
: 8.31 MMUS$
Of Return) : 36.33%
: 0.99
: 0.76
: 2.84 Years
:
0.00
16 17 18 19
Equity to be Split Government Share Contractor DMO
Share Before
Before Tax
Tax
( ETS ) ( GE ) ( CE ) Gross DMO
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.826 1.978 0.848 0.212
2.552 1.786 0.766 0.191
2.396 1.677 0.719 0.180
2.142 1.499 0.643 0.161
2.041 1.429 0.612 0.153
1.988 1.391 0.596 0.149
1.252 0.876 0.375 0.094
0.733 0.513 0.220 0.055
1.463 1.024 0.439 0.110
1.477 1.034 0.443 0.111
1.473 1.031 0.442 0.110
1.401 0.980 0.420 0.105
1.328 0.930 0.399 0.100
1.257 0.880 0.377 0.094
1.236 0.865 0.371 0.093
1.203 0.842 0.361 0.090
1.159 0.812 0.348 0.087
1.159 0.811 0.348 0.087
1.112 0.779 0.334 0.083
1.124 0.787 0.337 0.084
1.120 0.784 0.336 0.084
1.105 0.773 0.331 0.083
1.114 0.779 0.334 0.084
1.083 0.758 0.325 0.081
1.102 0.771 0.331 0.083
1.108 0.775 0.332 0.083
0.999 0.699 0.300 0.075
0.830 0.581 0.249 0.062
0.404 0.283 0.121 0.030
44.511 31.157 13.353 3.338
44.511
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
Gross Income : 76 MMUS$
:
Investment : 11 MMUS$
Operating Cost : 13 MMUS$
Net Contractor Take : 11 MMUS$
Net Government Take : 41 MMUS$
Total : 76 MMUS$
20 21 22 23 24
DMO Contractor Tax Paid Net Contractor
Taxable
Share
Income
DMO fee DMO ( TI ) ( NCS)
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.159 1.089 0.436 0.654
0.048 0.144 0.983 0.393 0.590
0.045 0.135 0.921 0.369 0.553
0.040 0.120 0.828 0.331 0.497
0.038 0.115 0.785 0.314 0.471
0.037 0.112 0.762 0.305 0.457
0.023 0.070 0.575 0.230 0.345
0.014 0.041 0.445 0.178 0.267
0.027 0.082 0.618 0.247 0.371
0.028 0.083 0.620 0.248 0.372
0.028 0.083 0.618 0.247 0.371
0.026 0.079 0.591 0.236 0.355
0.025 0.075 0.559 0.223 0.335
0.024 0.071 0.534 0.214 0.320
0.023 0.070 0.523 0.209 0.314
0.023 0.068 0.509 0.203 0.305
0.022 0.065 0.493 0.197 0.296
0.022 0.065 0.490 0.196 0.294
0.021 0.063 0.476 0.190 0.286
0.021 0.063 0.477 0.191 0.286
0.021 0.063 0.475 0.190 0.285
0.021 0.062 0.471 0.189 0.283
0.021 0.063 0.472 0.189 0.283
0.020 0.061 0.464 0.186 0.278
0.021 0.062 0.468 0.187 0.281
0.021 0.062 0.470 0.188 0.282
0.019 0.056 0.429 0.172 0.257
0.016 0.047 0.357 0.143 0.214
0.008 0.023 0.254 0.102 0.153
0.835 2.504 18.468 7.387 11.081
18.468
ECONOMIC INDICATOR
NPV @12%
(MMUSD) ROR PIR DPIR POT (YEAR)
8.314 36.33% 0.99 0.76 2.84
Net Contractor Take vs Net Goverment Take
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e
Net Contractor take Net Government Take

76
25 26
Net Government Total Contractor
Take
( NGT )
Share (TCS)
(MMUS$) (MMUS$)
1.225 0.283
2.731 2.993
2.573 1.831
2.323 1.650
2.181 1.529
1.951 1.410
1.857 1.300
1.808 1.242
1.176 1.252
0.733 1.663
1.354 0.994
1.364 0.972
1.361 0.968
1.296 0.949
1.228 0.886
1.164 0.886
1.144 0.847
1.113 0.827
1.074 0.824
1.072 0.798
1.031 0.811
1.041 0.788
1.037 0.784
1.024 0.795
1.031 0.774
1.005 0.796
1.021 0.777
1.026 0.778
0.927 0.740
0.770 0.627
0.407 0.996
41.048 32.770
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.00828 0.524 0.293
1 2022 0.03023 2.391 1.264
2 2023 0.02236 0.069 0.071
3 2024 0.01940 0.071 0.071
4 2025 0.01742 0.074 0.071
5 2026 0.01517 0.138 0.099
6 2027 0.01371 0.080 0.071
7 2028 0.01273 0.083 0.071
8 2029 0.01191 0.087 0.071
9 2030 0.01130 0.090 0.071
10 2031 0.01065 0.168 0.099
11 2032 0.01019 0.098 0.071
12 2033 0.00976 0.101 0.071
13 2034 0.00905 0.105 0.071
14 2035 0.00820 0.110 0.071
15 2036 0.00764 0.204 0.099
16 2037 0.00714 0.119 0.071
17 2038 0.00669 0.123 0.071
18 2039 0.00629 0.128 0.071
19 2040 0.00596 0.133 0.071
20 2041 0.00565 0.248 0.099
21 2042 0.00539 0.144 0.071
22 2043 0.00516 0.150 0.071
23 2044 0.00495 0.156 0.071
24 2045 0.00473 0.162 0.071
25 2046 0.00453 0.302 0.099
26 2047 0.00435 0.176 0.071
27 2048 0.00420 0.183 0.071
28 2049 0.00373 0.190 0.071
29 2050 0.00301 0.198 0.071
30 2051 0.00290 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.206 0.941 -0.735
1 2022 2.037 4.109 -2.072
2 2023 1.171 0.475 0.696
3 2024 1.047 0.433 0.613
4 2025 0.961 0.406 0.554
5 2026 0.884 0.465 0.419
6 2027 0.805 0.357 0.448
7 2028 0.678 0.345 0.332
8 2029 0.755 0.336 0.418
9 2030 1.065 0.331 0.734
10 2031 0.329 0.427 -0.098
11 2032 0.548 0.321 0.226
12 2033 0.515 0.319 0.196
13 2034 0.506 0.312 0.194
14 2035 0.467 0.304 0.163
15 2036 0.472 0.418 0.054
16 2037 0.444 0.297 0.147
17 2038 0.431 0.295 0.137
18 2039 0.431 0.294 0.137
19 2040 0.411 0.294 0.117
20 2041 0.423 0.432 -0.009
21 2042 0.404 0.296 0.108
22 2043 0.399 0.299 0.101
23 2044 0.407 0.302 0.105
24 2045 0.389 0.304 0.085
25 2046 0.406 0.469 -0.063
26 2047 0.389 0.312 0.077
27 2048 0.387 0.317 0.070
28 2049 0.374 0.317 0.057
29 2050 0.317 0.314 0.003
30 2051 0.618 0.510 0.108
TOTAL 18.67 15.35 3.32
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
0.750 -0.735 1.000
1.313 -2.807 0.933
1.494 -2.111 0.896
1.359 -1.498 0.871
1.290 -0.943 0.851
1.151 -0.524 0.836
1.113 -0.076 0.823
0.859 0.256 0.812
0.720 0.675 0.803
0.319 1.409 0.794
0.313 1.311 0.787
0.910 1.537 0.780
0.944 1.734 0.774
0.899 1.928 0.768
0.858 2.091 0.763
0.809 2.145 0.758
0.803 2.292 0.753
0.784 2.429 0.749
0.756 2.566 0.745
0.762 2.683 0.741
0.728 2.674 0.738
0.743 2.782 0.734
0.743 2.883 0.731
0.733 2.988 0.728
0.744 3.073 0.725
0.721 3.010 0.722
0.740 3.087 0.719
0.746 3.157 0.717
0.670 3.213 0.714
0.557 3.217 0.712
0.194 3.324 0.709
25.53 47.77 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.124 0.685 0.137 0.069 0.548
0.453 2.602 0.520 0.260 2.081
0.335 2.002 0.400 0.200 1.601
0.291 1.806 0.361 0.181 1.445
0.261 1.686 0.337 0.169 1.349
0.228 1.527 0.305 0.153 1.222
0.206 1.435 0.287 0.144 1.148
0.191 1.386 0.277 0.139 1.109
0.179 1.349 0.270 0.135 1.079
0.169 1.331 0.266 0.133 1.065
0.160 1.304 0.261 0.130 1.044
0.153 1.298 0.260 0.130 1.038
0.146 1.294 0.259 0.129 1.035
0.136 1.247 0.249 0.125 0.998
0.123 1.175 0.235 0.117 0.940
0.115 1.139 0.228 0.114 0.911
0.107 1.106 0.221 0.111 0.885
0.100 1.078 0.216 0.108 0.862
0.094 1.054 0.211 0.105 0.843
0.089 1.039 0.208 0.104 0.831
0.085 1.024 0.205 0.102 0.819
0.081 1.016 0.203 0.102 0.813
0.077 1.012 0.202 0.101 0.809
0.074 1.011 0.202 0.101 0.808
0.071 1.003 0.201 0.100 0.802
0.068 1.000 0.200 0.100 0.800
0.065 0.999 0.200 0.100 0.799
0.063 1.002 0.200 0.100 0.802
0.056 0.926 0.185 0.093 0.741
0.045 0.776 0.155 0.078 0.621
0.044 0.780 0.156 0.078 0.624
4.390 38.092 7.618 3.809 30.474
38.092
30 31 32 33 34
Discounted Contractor Cash Flow Cumulatif Cumulatif
Cash In Cash Out Net Cash Flow Discounted Discounted
Government
Contractor NCF
NCF
(TCS) (EXP) (NCF) (Disc. NPV) (Gov. NPV)
0.206 0.941 -0.735 -0.735 -0.735
1.901 3.834 -1.933 -2.619 -2.619
1.049 0.426 0.623 -1.891 -1.891
0.911 0.377 0.534 -1.304 -1.304
0.818 0.346 0.472 -0.803 -0.803
0.739 0.388 0.351 -0.438 -0.438
0.663 0.294 0.369 -0.062 -0.062
0.550 0.281 0.270 0.208 0.208
0.606 0.270 0.336 0.542 0.542
0.846 0.263 0.583 1.119 1.119
0.259 0.336 -0.077 1.031 1.031
0.427 0.251 0.177 1.199 1.199
0.399 0.247 0.152 1.341 1.341
0.389 0.240 0.149 1.481 1.481
0.356 0.232 0.125 1.595 1.595
0.358 0.317 0.041 1.626 1.626
0.334 0.224 0.111 1.727 1.727
0.323 0.221 0.102 1.819 1.819
0.321 0.219 0.102 1.912 1.912
0.305 0.218 0.087 1.989 1.989
0.312 0.319 -0.007 1.972 1.972
0.297 0.217 0.079 2.042 2.042
0.292 0.218 0.074 2.107 2.107
0.296 0.219 0.076 2.174 2.174
0.282 0.221 0.062 2.227 2.227
0.293 0.339 -0.046 2.173 2.173
0.280 0.224 0.055 2.220 2.220
0.277 0.227 0.050 2.262 2.262
0.267 0.226 0.040 2.295 2.295
0.226 0.223 0.002 2.289 2.289
0.438 0.362 0.076 2.358 2.358
15.02 12.72 2.30 33.85 33.85
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 1.79516044 1.795
0 0.81475749 0.815
0 0.72138321 0.721
0 0.64976537 0.650
0 0.60810938 0.608
0 0.53478413 0.535
0 0.49264995 0.493
0 0.61551347 0.616
0 1.10152863 1.065
0 0.32866075 0.329
0 0.30061250 0.338
0 0.29270008 0.293
0 0.29582132 0.296
0 0.26454958 0.265
0 0.28357838 0.284
0 0.25482198 0.255
0 0.24653345 0.247
0 0.25438845 0.254
0 0.23100489 0.231
0 0.25362371 0.254
0 0.22862103 0.229
0 0.22360168 0.224
0 0.23437975 0.234
0 0.21252458 0.213
0 0.23695079 0.237
0 0.21307842 0.213
0 0.20923023 0.209
0 0.21604769 0.216
0 0.18671655 0.187
0 0.61539383 0.615
0.037 12.91649169 12.916
32.108 12.953
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 3.32 MMUS$
: 2.30 MMUS$
Of Return) : 10.03%
: 0.30
: 0.21
: 6.23 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
0.685 0.480 0.206 0.051
0.807 0.565 0.242 0.061
1.187 0.831 0.356 0.089
1.084 0.759 0.325 0.081
1.037 0.726 0.311 0.078
0.919 0.644 0.276 0.069
0.901 0.630 0.270 0.068
0.616 0.431 0.185 0.046
0.464 0.325 0.139 0.035
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
0.701 0.491 0.210 0.053
0.742 0.520 0.223 0.056
0.702 0.491 0.211 0.053
0.675 0.473 0.203 0.051
0.628 0.439 0.188 0.047
0.630 0.441 0.189 0.047
0.616 0.431 0.185 0.046
0.589 0.412 0.177 0.044
0.600 0.420 0.180 0.045
0.565 0.396 0.170 0.042
0.584 0.409 0.175 0.044
0.586 0.410 0.176 0.044
0.574 0.402 0.172 0.043
0.590 0.413 0.177 0.044
0.563 0.394 0.169 0.042
0.586 0.410 0.176 0.044
0.592 0.415 0.178 0.044
0.525 0.367 0.157 0.039
0.434 0.304 0.130 0.033
0.008 0.006 0.003 0.001
19.191 13.434 5.757 1.439
19.191
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 38 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.013 0.039 0.236 0.094 0.141
0.015 0.045 0.457 0.183 0.274
0.022 0.067 0.489 0.196 0.294
0.020 0.061 0.445 0.178 0.267
0.019 0.058 0.421 0.169 0.253
0.017 0.052 0.377 0.151 0.226
0.017 0.051 0.363 0.145 0.218
0.012 0.035 0.289 0.116 0.173
0.009 0.026 0.248 0.099 0.149
0.000 0.000 0.133 0.053 0.080
0.000 0.000 0.130 0.052 0.078
0.013 0.039 0.301 0.120 0.180
0.014 0.042 0.310 0.124 0.186
0.013 0.039 0.296 0.118 0.177
0.013 0.038 0.282 0.113 0.169
0.012 0.035 0.267 0.107 0.160
0.012 0.035 0.264 0.106 0.158
0.012 0.035 0.258 0.103 0.155
0.011 0.033 0.249 0.100 0.149
0.011 0.034 0.250 0.100 0.150
0.011 0.032 0.240 0.096 0.144
0.011 0.033 0.244 0.098 0.146
0.011 0.033 0.244 0.098 0.146
0.011 0.032 0.241 0.096 0.145
0.011 0.033 0.244 0.098 0.146
0.011 0.032 0.237 0.095 0.142
0.011 0.033 0.243 0.097 0.146
0.011 0.033 0.245 0.098 0.147
0.010 0.030 0.221 0.088 0.132
0.008 0.024 0.183 0.073 0.110
0.000 0.000 0.080 0.032 0.048
0.360 1.080 8.487 3.395 5.092
8.487
ECONOMIC INDICATOR
NPV @12%
2.301 10.03% 0.30 0.21 6.23
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

38
25
Net Government
Take
( NGT )
(MMUS$)
0.613
0.793
1.093
0.998
0.952
0.846
0.826
0.582
0.450
0.053
0.052
0.650
0.685
0.649
0.623
0.581
0.582
0.569
0.545
0.554
0.524
0.540
0.540
0.531
0.544
0.521
0.540
0.546
0.485
0.402
0.038
17.908
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01953 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01529 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01258 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.01078 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00946 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.00840 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00581 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.065 -0.654
1 2022 3.135 4.562 -1.427
2 2023 2.006 0.810 1.196
3 2024 1.792 0.724 1.068
4 2025 1.650 0.668 0.982
5 2026 1.501 0.692 0.809
6 2027 1.379 0.562 0.817
7 2028 1.310 0.536 0.774
8 2029 1.204 0.515 0.688
9 2030 1.528 0.500 1.028
10 2031 0.968 0.586 0.382
11 2032 0.940 0.474 0.466
12 2033 0.928 0.465 0.463
13 2034 0.901 0.448 0.453
14 2035 0.835 0.427 0.408
15 2036 0.826 0.532 0.293
16 2037 0.784 0.404 0.380
17 2038 0.760 0.395 0.365
18 2039 0.750 0.388 0.362
19 2040 0.723 0.383 0.340
20 2041 0.728 0.517 0.211
21 2042 0.704 0.377 0.327
22 2043 0.696 0.376 0.320
23 2044 0.701 0.376 0.325
24 2045 0.680 0.375 0.305
25 2046 0.694 0.537 0.156
26 2047 0.674 0.377 0.297
27 2048 0.672 0.380 0.292
28 2049 0.635 0.373 0.262
29 2050 0.535 0.359 0.176
30 2051 0.836 0.554 0.282
TOTAL 31.89 19.74 12.15
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.654 1.000
3.772 -2.081 0.933
3.397 -0.885 0.896
3.086 0.183 0.871
2.911 1.164 0.851
2.628 1.974 0.836
2.508 2.791 0.823
2.449 3.565 0.812
1.813 4.253 0.803
1.371 5.282 0.794
1.991 5.663 0.787
2.009 6.129 0.780
2.013 6.592 0.774
1.934 7.045 0.768
1.838 7.454 0.763
1.763 7.747 0.758
1.733 8.127 0.753
1.694 8.492 0.749
1.648 8.854 0.745
1.645 9.194 0.741
1.601 9.406 0.738
1.612 9.733 0.734
1.610 10.053 0.731
1.602 10.379 0.728
1.609 10.683 0.725
1.586 10.839 0.722
1.606 11.136 0.719
1.617 11.428 0.717
1.478 11.690 0.714
1.235 11.866 0.712
0.877 12.148 0.709
60.13 210.25 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.065 -0.654 -0.654 -0.654
2.925 4.257 -1.331 -1.942 -1.942
1.797 0.726 1.071 -0.793 -0.793
1.560 0.630 0.930 0.159 0.159
1.404 0.568 0.836 0.991 0.991
1.255 0.579 0.677 1.650 1.650
1.136 0.463 0.673 2.297 2.297
1.064 0.436 0.629 2.895 2.895
0.966 0.413 0.553 3.414 3.414
1.214 0.397 0.817 4.195 4.195
0.762 0.461 0.300 4.456 4.456
0.734 0.370 0.364 4.781 4.781
0.718 0.360 0.358 5.101 5.101
0.692 0.344 0.348 5.411 5.411
0.637 0.325 0.312 5.685 5.685
0.626 0.404 0.222 5.871 5.871
0.591 0.304 0.287 6.122 6.122
0.569 0.296 0.273 6.361 6.361
0.559 0.289 0.270 6.596 6.596
0.536 0.284 0.252 6.814 6.814
0.537 0.381 0.156 6.937 6.937
0.517 0.277 0.240 7.145 7.145
0.509 0.275 0.234 7.347 7.347
0.510 0.274 0.237 7.553 7.553
0.493 0.272 0.221 7.743 7.743
0.501 0.388 0.113 7.825 7.825
0.485 0.271 0.214 8.010 8.010
0.481 0.272 0.209 8.190 8.190
0.453 0.266 0.187 8.348 8.348
0.381 0.255 0.125 8.445 8.445
0.593 0.393 0.200 8.617 8.617
25.62 16.30 9.32 155.57 155.57
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
66.200 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 12.15 MMUS$
: 9.32 MMUS$
Of Return) : 36.94%
: 1.11
: 0.85
: 2.83 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.853 1.997 0.856 0.214
2.599 1.819 0.780 0.195
2.462 1.723 0.738 0.185
2.219 1.553 0.666 0.166
2.130 1.491 0.639 0.160
2.089 1.462 0.627 0.157
1.365 0.955 0.409 0.102
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
49.017 34.312 14.705 3.676
49.017
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 76 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.160 1.096 0.438 0.657
0.049 0.146 0.995 0.398 0.597
0.046 0.138 0.937 0.375 0.562
0.042 0.125 0.846 0.339 0.508
0.040 0.120 0.806 0.323 0.484
0.039 0.118 0.786 0.315 0.472
0.026 0.077 0.602 0.241 0.361
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.919 2.757 19.566 7.827 11.740
19.566
ECONOMIC INDICATOR
NPV @12%
9.319 36.94% 1.11 0.85 2.83
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

76
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
2.596
2.363
2.237
2.017
1.934
1.894
1.273
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
44.896
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.02485 0.524 0.293
1 2022 0.09069 2.391 1.264
2 2023 0.06708 0.069 0.071
3 2024 0.05819 0.071 0.071
4 2025 0.05225 0.074 0.071
5 2026 0.04551 0.138 0.099
6 2027 0.04112 0.080 0.071
7 2028 0.03819 0.083 0.071
8 2029 0.03574 0.087 0.071
9 2030 0.03389 0.090 0.071
10 2031 0.03194 0.168 0.099
11 2032 0.03056 0.098 0.071
12 2033 0.02929 0.101 0.071
13 2034 0.02715 0.105 0.071
14 2035 0.02459 0.110 0.071
15 2036 0.02293 0.204 0.099
16 2037 0.02141 0.119 0.071
17 2038 0.02006 0.123 0.071
18 2039 0.01887 0.128 0.071
19 2040 0.01788 0.133 0.071
20 2041 0.01694 0.248 0.099
21 2042 0.01617 0.144 0.071
22 2043 0.01547 0.150 0.071
23 2044 0.01486 0.156 0.071
24 2045 0.01418 0.162 0.071
25 2046 0.01360 0.302 0.099
26 2047 0.01306 0.176 0.071
27 2048 0.01260 0.183 0.071
28 2049 0.01120 0.190 0.071
29 2050 0.00902 0.198 0.071
30 2051 0.00871 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.617 1.189 -0.573
1 2022 4.233 5.016 -0.782
2 2023 2.841 1.146 1.696
3 2024 2.537 1.015 1.522
4 2025 2.338 0.929 1.409
5 2026 2.119 0.920 1.199
6 2027 1.954 0.768 1.186
7 2028 1.610 0.727 0.883
8 2029 1.652 0.694 0.959
9 2030 1.966 0.670 1.297
10 2031 1.393 0.746 0.647
11 2032 1.359 0.627 0.732
12 2033 1.341 0.612 0.730
13 2034 1.295 0.584 0.711
14 2035 1.203 0.550 0.653
15 2036 1.179 0.647 0.532
16 2037 1.125 0.511 0.614
17 2038 1.089 0.495 0.594
18 2039 1.069 0.482 0.587
19 2040 1.035 0.473 0.562
20 2041 1.033 0.601 0.432
21 2042 1.005 0.458 0.547
22 2043 0.993 0.453 0.540
23 2044 0.996 0.450 0.546
24 2045 0.970 0.446 0.524
25 2046 0.981 0.605 0.376
26 2047 0.960 0.443 0.517
27 2048 0.956 0.443 0.513
28 2049 0.897 0.429 0.468
29 2050 0.753 0.404 0.349
30 2051 1.053 0.597 0.456
TOTAL 44.55 24.13 20.42
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
2.249 -0.573 1.000
6.230 -1.355 0.933
5.299 0.340 0.896
4.812 1.863 0.871
4.532 3.272 0.851
4.104 4.471 0.836
3.902 5.657 0.823
3.092 6.540 0.812
2.905 7.499 0.803
2.455 8.796 0.794
3.059 9.443 0.787
3.077 10.175 0.780
3.082 10.904 0.774
2.969 11.616 0.768
2.817 12.269 0.763
2.716 12.801 0.758
2.662 13.415 0.753
2.603 14.009 0.749
2.541 14.595 0.745
2.528 15.158 0.741
2.474 15.589 0.738
2.481 16.136 0.734
2.478 16.676 0.731
2.471 17.222 0.728
2.475 17.746 0.725
2.451 18.122 0.722
2.472 18.639 0.719
2.488 19.152 0.717
2.285 19.620 0.714
1.913 19.969 0.712
1.559 20.424 0.709
93.18 360.19 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.373 2.056 0.411 0.206 1.645
1.360 7.806 1.561 0.781 6.244
1.006 6.005 1.201 0.600 4.804
0.873 5.417 1.083 0.542 4.334
0.784 5.059 1.012 0.506 4.047
0.683 4.582 0.916 0.458 3.666
0.617 4.306 0.861 0.431 3.445
0.573 4.159 0.832 0.416 3.327
0.536 4.048 0.810 0.405 3.238
0.508 3.992 0.798 0.399 3.194
0.479 3.913 0.783 0.391 3.131
0.458 3.894 0.779 0.389 3.115
0.439 3.881 0.776 0.388 3.105
0.407 3.742 0.748 0.374 2.993
0.369 3.524 0.705 0.352 2.819
0.344 3.417 0.683 0.342 2.734
0.321 3.318 0.664 0.332 2.654
0.301 3.234 0.647 0.323 2.587
0.283 3.163 0.633 0.316 2.530
0.268 3.117 0.623 0.312 2.494
0.254 3.071 0.614 0.307 2.457
0.242 3.049 0.610 0.305 2.439
0.232 3.035 0.607 0.303 2.428
0.223 3.032 0.606 0.303 2.425
0.213 3.009 0.602 0.301 2.407
0.204 3.001 0.600 0.300 2.401
0.196 2.996 0.599 0.300 2.397
0.189 3.006 0.601 0.301 2.405
0.168 2.779 0.556 0.278 2.223
0.135 2.328 0.466 0.233 1.863
0.131 2.339 0.468 0.234 1.871
13.170 114.277 22.855 11.428 91.421
114.277
30 31 32 33 34
Government
Contractor NCF
NCF
0.617 1.189 -0.573 -0.573 -0.573
3.950 4.680 -0.730 -1.264 -1.264
2.546 1.027 1.519 0.305 0.305
2.209 0.884 1.325 1.622 1.622
1.991 0.791 1.200 2.786 2.786
1.771 0.769 1.003 3.738 3.738
1.608 0.632 0.976 4.657 4.657
1.308 0.591 0.717 5.313 5.313
1.326 0.557 0.770 6.020 6.020
1.562 0.532 1.030 6.987 6.987
1.096 0.587 0.509 7.430 7.430
1.060 0.489 0.571 7.936 7.936
1.038 0.473 0.565 8.437 8.437
0.995 0.448 0.546 8.921 8.921
0.918 0.419 0.498 9.358 9.358
0.894 0.490 0.403 9.701 9.701
0.847 0.385 0.462 10.105 10.105
0.816 0.371 0.445 10.492 10.492
0.797 0.359 0.437 10.873 10.873
0.767 0.350 0.417 11.234 11.234
0.762 0.444 0.318 11.498 11.498
0.738 0.336 0.402 11.846 11.846
0.726 0.331 0.395 12.188 12.188
0.725 0.328 0.397 12.533 12.533
0.703 0.323 0.380 12.862 12.862
0.708 0.437 0.271 13.083 13.083
0.690 0.318 0.372 13.406 13.406
0.685 0.317 0.368 13.725 13.725
0.640 0.306 0.334 14.011 14.011
0.536 0.287 0.248 14.211 14.211
0.747 0.424 0.323 14.488 14.488
35.77 19.88 15.90 267.93 267.93
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.70204311 2.702
0 1.48558913 1.486
0 1.30329821 1.303
0 1.17230063 1.172
0 1.06320918 1.063
0 0.94598475 0.946
0 0.87451190 0.875
0 0.97287573 0.973
0 1.44045355 1.440
0 0.64810291 0.648
0 0.60624669 0.606
0 0.58561385 0.586
0 0.56733736 0.567
0 0.51043282 0.510
0 0.51285580 0.513
0 0.46887512 0.469
0 0.44711395 0.447
0 0.44303874 0.443
0 0.40979875 0.410
0 0.42299179 0.423
0 0.39027225 0.390
0 0.37831863 0.378
0 0.38301264 0.383
0 0.35435784 0.354
0 0.37297303 0.373
0 0.34364443 0.344
0 0.33520428 0.335
0 0.32801646 0.328
0 0.27693374 0.277
0 0.70253940 0.703
- 21.44794667 21.448
98.468 21.448
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 20.42 MMUS$
: 15.90 MMUS$
Of Return) : 75.73%
: 1.86
: 1.45
: 1.80 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
2.056 1.439 0.617 0.154
5.103 3.572 1.531 0.383
4.519 3.163 1.356 0.339
4.114 2.880 1.234 0.309
3.887 2.721 1.166 0.292
3.519 2.463 1.056 0.264
3.360 2.352 1.008 0.252
2.452 1.717 0.736 0.184
2.265 1.586 0.680 0.170
1.753 1.227 0.526 0.132
2.483 1.738 0.745 0.186
2.509 1.756 0.753 0.188
2.519 1.764 0.756 0.189
2.426 1.698 0.728 0.182
2.309 1.616 0.693 0.173
2.221 1.555 0.666 0.167
2.186 1.530 0.656 0.164
2.140 1.498 0.642 0.160
2.087 1.461 0.626 0.157
2.084 1.459 0.625 0.156
2.034 1.424 0.610 0.153
2.049 1.434 0.615 0.154
2.049 1.435 0.615 0.154
2.042 1.430 0.613 0.153
2.053 1.437 0.616 0.154
2.028 1.419 0.608 0.152
2.053 1.437 0.616 0.154
2.070 1.449 0.621 0.155
1.895 1.326 0.568 0.142
1.586 1.110 0.476 0.119
1.169 0.818 0.351 0.088
77.020 53.914 23.106 5.776
77.020
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 113 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.039 0.116 0.707 0.283 0.424
0.096 0.287 2.025 0.810 1.215
0.085 0.254 1.702 0.681 1.021
0.077 0.231 1.544 0.618 0.927
0.073 0.219 1.453 0.581 0.872
0.066 0.198 1.316 0.526 0.790
0.063 0.189 1.250 0.500 0.750
0.046 0.138 1.014 0.405 0.608
0.042 0.127 0.957 0.383 0.574
0.033 0.099 0.827 0.331 0.496
0.047 0.140 0.996 0.399 0.598
0.047 0.141 1.001 0.400 0.601
0.047 0.142 1.002 0.401 0.601
0.045 0.136 0.965 0.386 0.579
0.043 0.130 0.915 0.366 0.549
0.042 0.125 0.883 0.353 0.530
0.041 0.123 0.865 0.346 0.519
0.040 0.120 0.845 0.338 0.507
0.039 0.117 0.825 0.330 0.495
0.039 0.117 0.820 0.328 0.492
0.038 0.114 0.803 0.321 0.482
0.038 0.115 0.804 0.322 0.483
0.038 0.115 0.803 0.321 0.482
0.038 0.115 0.801 0.320 0.481
0.038 0.115 0.801 0.320 0.481
0.038 0.114 0.794 0.318 0.477
0.038 0.115 0.800 0.320 0.480
0.039 0.116 0.805 0.322 0.483
0.036 0.107 0.740 0.296 0.444
0.030 0.089 0.619 0.248 0.372
0.022 0.066 0.519 0.208 0.311
1.444 4.332 30.201 12.080 18.121
30.201
ECONOMIC INDICATOR
NPV @12%
15.899 75.73% 1.86 1.45 1.80
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

113
25
Net Government
Take
( NGT )
(MMUS$)
1.838
4.669
4.098
3.729
3.521
3.188
3.041
2.260
2.096
1.657
2.276
2.298
2.306
2.221
2.112
2.033
1.999
1.956
1.908
1.904
1.859
1.871
1.871
1.865
1.873
1.851
1.873
1.887
1.729
1.447
1.091
70.327
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 43.04
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.206 1.065 -0.860
1 2022 2.238 4.562 -2.325
2 2023 1.306 0.810 0.495
3 2024 1.259 0.724 0.535
4 2025 1.042 0.668 0.375
5 2026 0.952 0.692 0.259
6 2027 0.863 0.562 0.300
7 2028 0.811 0.536 0.275
8 2029 0.880 0.515 0.365
9 2030 1.178 0.500 0.678
10 2031 0.602 0.586 0.016
11 2032 0.773 0.474 0.299
12 2033 0.618 0.465 0.153
13 2034 0.601 0.448 0.153
14 2035 0.553 0.427 0.127
15 2036 0.552 0.532 0.020
16 2037 0.519 0.404 0.115
17 2038 0.501 0.395 0.106
18 2039 0.497 0.388 0.109
19 2040 0.474 0.383 0.090
20 2041 0.483 0.517 -0.034
21 2042 0.460 0.377 0.083
22 2043 0.453 0.376 0.078
23 2044 0.459 0.376 0.083
24 2045 0.439 0.375 0.064
25 2046 0.454 0.537 -0.084
26 2047 0.435 0.377 0.057
27 2048 0.431 0.380 0.051
28 2049 0.413 0.373 0.040
29 2050 0.349 0.359 -0.010
30 2051 0.624 0.554 0.070
TOTAL 21.42 19.74 1.68
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 41.380
1.000 0.078 43.035
1.040 0.408 44.756
1.082 0.359 46.547
1.125 0.317 48.409
1.170 0.282 50.345
1.217 0.258 52.359
1.265 0.231 54.453
1.316 0.366 56.631
1.369 0.861 58.896
1.423 0.070 61.252
1.480 0.077 63.702
1.539 0.075 66.250
1.601 0.089 68.900
1.665 0.071 71.656
1.732 0.070 74.523
1.801 0.077 77.504
1.873 0.075 80.604
1.948 0.089 83.828
2.026 0.071 87.181
2.107 0.070 90.668
2.191 0.077 94.295
2.279 0.075 98.067
2.370 0.089 101.989
2.465 0.071 106.069
2.563 0.070 110.312
2.666 0.077 114.724
2.772 0.075 119.313
2.883 0.089 124.086
2.999 0.071 129.049
3.119 0.473 134.211
57.046 5.159 2,454.995
27 28 29
(DF)
0.750 -0.860 1.000
1.069 -3.184 0.933
0.923 -2.689 0.896
0.660 -2.154 0.871
0.779 -1.779 0.851
0.696 -1.520 0.836
0.693 -1.219 0.823
0.696 -0.944 0.812
0.567 -0.580 0.803
0.642 0.098 0.794
0.637 0.114 0.787
0.635 0.413 0.780
0.819 0.566 0.774
0.783 0.719 0.768
0.753 0.845 0.763
0.711 0.865 0.758
0.712 0.980 0.753
0.699 1.087 0.749
0.675 1.196 0.745
0.686 1.286 0.741
0.656 1.252 0.738
0.674 1.335 0.734
0.677 1.413 0.731
0.669 1.496 0.728
0.684 1.559 0.725
0.663 1.476 0.722
0.684 1.533 0.719
0.692 1.584 0.717
0.623 1.624 0.714
0.518 1.614 0.712
0.187 1.684 0.709
21.31 9.81 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 0.685 0.137 0.069 0.548
0.907 2.602 0.520 0.260 2.081
0.671 2.002 0.400 0.200 1.601
0.582 1.806 0.361 0.181 1.445
0.523 1.686 0.337 0.169 1.349
0.455 1.527 0.305 0.153 1.222
0.411 1.435 0.287 0.144 1.148
0.382 1.386 0.277 0.139 1.109
0.357 1.349 0.270 0.135 1.079
0.339 1.331 0.266 0.133 1.065
0.319 1.304 0.261 0.130 1.044
0.306 1.298 0.260 0.130 1.038
0.293 1.294 0.259 0.129 1.035
0.272 1.247 0.249 0.125 0.998
0.246 1.175 0.235 0.117 0.940
0.229 1.139 0.228 0.114 0.911
0.214 1.106 0.221 0.111 0.885
0.201 1.078 0.216 0.108 0.862
0.189 1.054 0.211 0.105 0.843
0.179 1.039 0.208 0.104 0.831
0.169 1.024 0.205 0.102 0.819
0.162 1.016 0.203 0.102 0.813
0.155 1.012 0.202 0.101 0.809
0.149 1.011 0.202 0.101 0.808
0.142 1.003 0.201 0.100 0.802
0.136 1.000 0.200 0.100 0.800
0.131 0.999 0.200 0.100 0.799
0.126 1.002 0.200 0.100 0.802
0.112 0.926 0.185 0.093 0.741
0.090 0.776 0.155 0.078 0.621
0.087 0.780 0.156 0.078 0.624
8.780 38.092 7.618 3.809 30.474
38.092
30 31 32 33 34
Government
Contractor NCF
NCF
0.206 1.065 -0.860 -0.860 -0.860
2.088 4.257 -2.169 -2.971 -2.971
1.170 0.726 0.444 -2.409 -2.409
1.096 0.630 0.466 -1.875 -1.875
0.887 0.568 0.319 -1.515 -1.515
0.795 0.579 0.217 -1.270 -1.270
0.710 0.463 0.247 -1.004 -1.004
0.659 0.436 0.223 -0.767 -0.767
0.706 0.413 0.293 -0.465 -0.465
0.936 0.397 0.538 0.078 0.078
0.474 0.461 0.012 0.090 0.090
0.603 0.370 0.233 0.322 0.322
0.478 0.360 0.118 0.438 0.438
0.462 0.344 0.118 0.552 0.552
0.422 0.325 0.097 0.645 0.645
0.418 0.404 0.015 0.656 0.656
0.391 0.304 0.087 0.738 0.738
0.376 0.296 0.080 0.814 0.814
0.370 0.289 0.081 0.891 0.891
0.351 0.284 0.067 0.953 0.953
0.356 0.381 -0.025 0.923 0.923
0.338 0.277 0.061 0.980 0.980
0.331 0.275 0.057 1.033 1.033
0.334 0.274 0.060 1.088 1.088
0.318 0.272 0.046 1.130 1.130
0.327 0.388 -0.060 1.065 1.065
0.313 0.271 0.041 1.103 1.103
0.309 0.272 0.037 1.135 1.135
0.295 0.266 0.028 1.160 1.160
0.248 0.255 -0.007 1.149 1.149
0.442 0.393 0.050 1.194 1.194
17.21 16.30 0.91 5.00 5.00
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.081
0 1.15017331 1.150
0 1.01234071 1.179
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.065
0 0.48838183 0.488
0 0.45342960 0.660
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.624
0.374 17.18221918 17.147
31.401 17.521
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 1.68 MMUS$
: 0.91 MMUS$
Of Return) : 3.60%
: 0.15
: 0.08
: 8.86 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
0.685 0.480 0.206 0.051
0.520 0.364 0.156 0.039
0.519 0.363 0.156 0.039
0.265 0.186 0.080 0.020
0.438 0.307 0.131 0.033
0.386 0.270 0.116 0.029
0.408 0.286 0.122 0.031
0.425 0.298 0.128 0.032
0.285 0.200 0.086 0.021
0.378 0.265 0.113 0.028
0.379 0.265 0.114 0.028
0.379 0.265 0.114 0.028
0.596 0.417 0.179 0.045
0.566 0.396 0.170 0.042
0.552 0.387 0.166 0.041
0.513 0.359 0.154 0.038
0.523 0.366 0.157 0.039
0.515 0.361 0.155 0.039
0.495 0.346 0.148 0.037
0.511 0.358 0.153 0.038
0.481 0.336 0.144 0.036
0.504 0.352 0.151 0.038
0.508 0.356 0.152 0.038
0.500 0.350 0.150 0.037
0.519 0.363 0.156 0.039
0.495 0.347 0.149 0.037
0.521 0.364 0.156 0.039
0.529 0.371 0.159 0.040
0.469 0.328 0.141 0.035
0.389 0.272 0.117 0.029
0.000 0.000 0.000 0.000
14.254 9.978 4.276 1.069
14.254
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 38 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.013 0.039 0.236 0.094 0.141
0.010 0.029 0.387 0.155 0.232
0.010 0.029 0.327 0.131 0.196
0.005 0.015 0.245 0.098 0.147
0.008 0.025 0.275 0.110 0.165
0.007 0.022 0.247 0.099 0.148
0.008 0.023 0.243 0.097 0.146
0.008 0.024 0.242 0.097 0.145
0.005 0.016 0.204 0.082 0.123
0.007 0.021 0.225 0.090 0.135
0.007 0.021 0.223 0.089 0.134
0.007 0.021 0.222 0.089 0.133
0.011 0.034 0.275 0.110 0.165
0.011 0.032 0.263 0.105 0.158
0.010 0.031 0.252 0.101 0.151
0.010 0.029 0.239 0.096 0.143
0.010 0.029 0.238 0.095 0.143
0.010 0.029 0.233 0.093 0.140
0.009 0.028 0.226 0.090 0.136
0.010 0.029 0.228 0.091 0.137
0.009 0.027 0.220 0.088 0.132
0.009 0.028 0.224 0.090 0.135
0.010 0.029 0.225 0.090 0.135
0.009 0.028 0.223 0.089 0.134
0.010 0.029 0.227 0.091 0.136
0.009 0.028 0.221 0.088 0.132
0.010 0.029 0.227 0.091 0.136
0.010 0.030 0.229 0.092 0.138
0.009 0.026 0.207 0.083 0.124
0.007 0.022 0.172 0.069 0.103
0.000 0.000 0.078 0.031 0.047
0.267 0.802 7.284 2.913 4.370
7.284
ECONOMIC INDICATOR
NPV @12%
0.914 3.60% 0.15 0.08 8.86
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

38
25
Net Government
Take
( NGT )
(MMUS$)
0.613
0.548
0.523
0.299
0.441
0.391
0.406
0.419
0.297
0.376
0.376
0.375
0.560
0.533
0.518
0.484
0.491
0.483
0.465
0.478
0.451
0.471
0.474
0.467
0.483
0.463
0.484
0.492
0.437
0.363
0.031
13.693
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.065 -0.654
1 2022 3.135 4.562 -1.427
2 2023 2.006 0.810 1.196
3 2024 1.792 0.724 1.068
4 2025 1.650 0.668 0.982
5 2026 1.501 0.692 0.809
6 2027 1.379 0.562 0.817
7 2028 1.310 0.536 0.774
8 2029 1.204 0.515 0.688
9 2030 1.528 0.500 1.028
10 2031 0.968 0.586 0.382
11 2032 0.940 0.474 0.466
12 2033 0.928 0.465 0.463
13 2034 0.901 0.448 0.453
14 2035 0.835 0.427 0.408
15 2036 0.826 0.532 0.293
16 2037 0.784 0.404 0.380
17 2038 0.760 0.395 0.365
18 2039 0.750 0.388 0.362
19 2040 0.723 0.383 0.340
20 2041 0.728 0.517 0.211
21 2042 0.704 0.377 0.327
22 2043 0.696 0.376 0.320
23 2044 0.701 0.376 0.325
24 2045 0.680 0.375 0.305
25 2046 0.694 0.537 0.156
26 2047 0.674 0.377 0.297
27 2048 0.672 0.380 0.292
28 2049 0.635 0.373 0.262
29 2050 0.535 0.359 0.176
30 2051 0.836 0.554 0.282
TOTAL 31.89 19.74 12.15
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.654 1.000
3.772 -2.081 0.933
3.397 -0.885 0.896
3.086 0.183 0.871
2.911 1.164 0.851
2.628 1.974 0.836
2.508 2.791 0.823
2.449 3.565 0.812
1.813 4.253 0.803
1.371 5.282 0.794
1.991 5.663 0.787
2.009 6.129 0.780
2.013 6.592 0.774
1.934 7.045 0.768
1.838 7.454 0.763
1.763 7.747 0.758
1.733 8.127 0.753
1.694 8.492 0.749
1.648 8.854 0.745
1.645 9.194 0.741
1.601 9.406 0.738
1.612 9.733 0.734
1.610 10.053 0.731
1.602 10.379 0.728
1.609 10.683 0.725
1.586 10.839 0.722
1.606 11.136 0.719
1.617 11.428 0.717
1.478 11.690 0.714
1.235 11.866 0.712
0.877 12.148 0.709
60.13 210.25 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.065 -0.654 -0.654 -0.654
2.925 4.257 -1.331 -1.942 -1.942
1.797 0.726 1.071 -0.793 -0.793
1.560 0.630 0.930 0.159 0.159
1.404 0.568 0.836 0.991 0.991
1.255 0.579 0.677 1.650 1.650
1.136 0.463 0.673 2.297 2.297
1.064 0.436 0.629 2.895 2.895
0.966 0.413 0.553 3.414 3.414
1.214 0.397 0.817 4.195 4.195
0.762 0.461 0.300 4.456 4.456
0.734 0.370 0.364 4.781 4.781
0.718 0.360 0.358 5.101 5.101
0.692 0.344 0.348 5.411 5.411
0.637 0.325 0.312 5.685 5.685
0.626 0.404 0.222 5.871 5.871
0.591 0.304 0.287 6.122 6.122
0.569 0.296 0.273 6.361 6.361
0.559 0.289 0.270 6.596 6.596
0.536 0.284 0.252 6.814 6.814
0.537 0.381 0.156 6.937 6.937
0.517 0.277 0.240 7.145 7.145
0.509 0.275 0.234 7.347 7.347
0.510 0.274 0.237 7.553 7.553
0.493 0.272 0.221 7.743 7.743
0.501 0.388 0.113 7.825 7.825
0.485 0.271 0.214 8.010 8.010
0.481 0.272 0.209 8.190 8.190
0.453 0.266 0.187 8.348 8.348
0.381 0.255 0.125 8.445 8.445
0.593 0.393 0.200 8.617 8.617
25.62 16.30 9.32 155.57 155.57
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
66.200 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 12.15 MMUS$
: 9.32 MMUS$
Of Return) : 36.94%
: 1.11
: 0.85
: 2.74 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.853 1.997 0.856 0.214
2.599 1.819 0.780 0.195
2.462 1.723 0.738 0.185
2.219 1.553 0.666 0.166
2.130 1.491 0.639 0.160
2.089 1.462 0.627 0.157
1.365 0.955 0.409 0.102
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
49.017 34.312 14.705 3.676
49.017
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 76 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.160 1.096 0.438 0.657
0.049 0.146 0.995 0.398 0.597
0.046 0.138 0.937 0.375 0.562
0.042 0.125 0.846 0.339 0.508
0.040 0.120 0.806 0.323 0.484
0.039 0.118 0.786 0.315 0.472
0.026 0.077 0.602 0.241 0.361
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.919 2.757 19.566 7.827 11.740
19.566
ECONOMIC INDICATOR
NPV @12%
9.319 36.94% 1.11 0.85 2.74
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

76
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
2.596
2.363
2.237
2.017
1.934
1.894
1.273
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
44.896
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 129.11
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.493 1.065 -0.572
1 2022 3.447 4.562 -1.115
2 2023 2.246 0.810 1.436
3 2024 2.009 0.724 1.285
4 2025 1.852 0.668 1.184
5 2026 1.685 0.692 0.993
6 2027 1.552 0.562 0.989
7 2028 1.477 0.536 0.940
8 2029 1.527 0.515 1.012
9 2030 1.848 0.500 1.348
10 2031 1.281 0.586 0.695
11 2032 1.252 0.474 0.778
12 2033 1.239 0.465 0.773
13 2034 1.200 0.448 0.752
14 2035 1.117 0.427 0.690
15 2036 1.099 0.532 0.566
16 2037 1.050 0.404 0.646
17 2038 1.019 0.395 0.624
18 2039 1.003 0.388 0.615
19 2040 0.972 0.383 0.589
20 2041 0.974 0.517 0.457
21 2042 0.948 0.377 0.571
22 2043 0.939 0.376 0.563
23 2044 0.944 0.376 0.568
24 2045 0.921 0.375 0.545
25 2046 0.934 0.537 0.396
26 2047 0.914 0.377 0.537
27 2048 0.912 0.380 0.532
28 2049 0.857 0.373 0.484
29 2050 0.721 0.359 0.362
30 2051 1.023 0.554 0.469
TOTAL 39.45 19.74 19.71
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 124.139
1.000 0.078 129.105
1.040 0.408 134.269
1.082 0.359 139.640
1.125 0.317 145.226
1.170 0.282 151.035
1.217 0.258 157.076
1.265 0.231 163.359
1.316 0.366 169.893
1.369 0.861 176.689
1.423 0.070 183.757
1.480 0.077 191.107
1.539 0.075 198.751
1.601 0.089 206.701
1.665 0.071 214.969
1.732 0.070 223.568
1.801 0.077 232.511
1.873 0.075 241.811
1.948 0.089 251.484
2.026 0.071 261.543
2.107 0.070 272.005
2.191 0.077 282.885
2.279 0.075 294.200
2.370 0.089 305.968
2.465 0.071 318.207
2.563 0.070 330.935
2.666 0.077 344.173
2.772 0.075 357.940
2.883 0.089 372.257
2.999 0.071 387.148
3.119 0.473 402.633
57.046 5.159 7,364.985
27 28 29
(DF)
1.845 -0.572 1.000
5.285 -1.687 0.933
4.560 -0.251 0.896
4.136 1.034 0.871
3.892 2.218 0.851
3.516 3.211 0.836
3.342 4.200 0.823
3.255 5.140 0.812
3.058 6.153 0.803
2.600 7.500 0.794
3.195 8.195 0.787
3.207 8.973 0.780
3.207 9.746 0.774
3.085 10.498 0.768
2.922 11.189 0.763
2.814 11.755 0.758
2.754 12.401 0.753
2.688 13.025 0.749
2.622 13.640 0.745
2.604 14.229 0.741
2.546 14.686 0.738
2.550 15.257 0.734
2.544 15.821 0.731
2.535 16.388 0.728
2.535 16.934 0.725
2.510 17.330 0.722
2.527 17.867 0.719
2.542 18.399 0.717
2.333 18.883 0.714
1.951 19.246 0.712
1.596 19.715 0.709
90.75 331.12 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 2.056 0.411 0.206 1.645
0.907 7.806 1.561 0.781 6.244
0.671 6.005 1.201 0.600 4.804
0.582 5.417 1.083 0.542 4.334
0.523 5.059 1.012 0.506 4.047
0.455 4.582 0.916 0.458 3.666
0.411 4.306 0.861 0.431 3.445
0.382 4.159 0.832 0.416 3.327
0.357 4.048 0.810 0.405 3.238
0.339 3.992 0.798 0.399 3.194
0.319 3.913 0.783 0.391 3.131
0.306 3.894 0.779 0.389 3.115
0.293 3.881 0.776 0.388 3.105
0.272 3.742 0.748 0.374 2.993
0.246 3.524 0.705 0.352 2.819
0.229 3.417 0.683 0.342 2.734
0.214 3.318 0.664 0.332 2.654
0.201 3.234 0.647 0.323 2.587
0.189 3.163 0.633 0.316 2.530
0.179 3.117 0.623 0.312 2.494
0.169 3.071 0.614 0.307 2.457
0.162 3.049 0.610 0.305 2.439
0.155 3.035 0.607 0.303 2.428
0.149 3.032 0.606 0.303 2.425
0.142 3.009 0.602 0.301 2.407
0.136 3.001 0.600 0.300 2.401
0.131 2.996 0.599 0.300 2.397
0.126 3.006 0.601 0.301 2.405
0.112 2.779 0.556 0.278 2.223
0.090 2.328 0.466 0.233 1.863
0.087 2.339 0.468 0.234 1.871
8.780 114.277 22.855 11.428 91.421
114.277
30 31 32 33 34
Government
Contractor NCF
NCF
0.493 1.065 -0.572 -0.572 -0.572
3.216 4.257 -1.040 -1.574 -1.574
2.013 0.726 1.286 -0.225 -0.225
1.749 0.630 1.118 0.900 0.900
1.577 0.568 1.008 1.888 1.888
1.408 0.579 0.830 2.684 2.684
1.277 0.463 0.814 3.457 3.457
1.199 0.436 0.764 4.175 4.175
1.226 0.413 0.813 4.939 4.939
1.468 0.397 1.071 5.958 5.958
1.008 0.461 0.547 6.448 6.448
0.976 0.370 0.607 6.999 6.999
0.959 0.360 0.598 7.541 7.541
0.922 0.344 0.578 8.063 8.063
0.852 0.325 0.527 8.534 8.534
0.833 0.404 0.429 8.909 8.909
0.791 0.304 0.487 9.341 9.341
0.763 0.296 0.467 9.755 9.755
0.747 0.289 0.458 10.161 10.161
0.721 0.284 0.437 10.546 10.546
0.718 0.381 0.337 10.831 10.831
0.696 0.277 0.419 11.201 11.201
0.686 0.275 0.412 11.562 11.562
0.687 0.274 0.413 11.927 11.927
0.667 0.272 0.395 12.273 12.273
0.674 0.388 0.286 12.511 12.511
0.657 0.271 0.386 12.850 12.850
0.654 0.272 0.381 13.185 13.185
0.612 0.266 0.346 13.485 13.485
0.513 0.255 0.258 13.697 13.697
0.725 0.393 0.333 13.985 13.985
31.49 16.30 15.19 245.44 245.44
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
91.421 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 19.71 MMUS$
: 15.19 MMUS$
Of Return) : 55.83%
: 1.80
: 1.39
: 2.17 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.645 1.151 0.493 0.123
3.996 2.797 1.199 0.300
3.654 2.558 1.096 0.274
3.321 2.325 0.996 0.249
3.136 2.195 0.941 0.235
2.830 1.981 0.849 0.212
2.704 1.893 0.811 0.203
2.643 1.850 0.793 0.198
2.444 1.711 0.733 0.183
1.923 1.346 0.577 0.144
2.642 1.850 0.793 0.198
2.662 1.863 0.799 0.200
2.666 1.866 0.800 0.200
2.562 1.793 0.768 0.192
2.432 1.702 0.729 0.182
2.336 1.635 0.701 0.175
2.293 1.605 0.688 0.172
2.240 1.568 0.672 0.168
2.182 1.527 0.654 0.164
2.174 1.522 0.652 0.163
2.119 1.483 0.636 0.159
2.129 1.491 0.639 0.160
2.127 1.489 0.638 0.159
2.117 1.482 0.635 0.159
2.124 1.487 0.637 0.159
2.096 1.467 0.629 0.157
2.118 1.483 0.635 0.159
2.133 1.493 0.640 0.160
1.951 1.366 0.585 0.146
1.631 1.142 0.489 0.122
1.212 0.849 0.364 0.091
74.239 51.967 22.272 5.568
74.239
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 105 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.031 0.004 0.695 0.278 0.417
0.075 0.225 1.755 0.702 1.053
0.069 0.206 1.491 0.596 0.895
0.062 0.187 1.351 0.541 0.811
0.059 0.176 1.270 0.508 0.762
0.053 0.159 1.148 0.459 0.689
0.051 0.152 1.090 0.436 0.654
0.050 0.149 1.060 0.424 0.636
0.046 0.137 1.000 0.400 0.600
0.036 0.108 0.868 0.347 0.521
0.050 0.149 1.035 0.414 0.621
0.050 0.150 1.038 0.415 0.623
0.050 0.150 1.038 0.415 0.623
0.048 0.144 0.999 0.399 0.599
0.046 0.137 0.945 0.378 0.567
0.044 0.131 0.911 0.364 0.547
0.043 0.129 0.891 0.356 0.534
0.042 0.126 0.869 0.348 0.522
0.041 0.123 0.848 0.339 0.509
0.041 0.122 0.842 0.337 0.505
0.040 0.119 0.824 0.329 0.494
0.040 0.120 0.824 0.330 0.494
0.040 0.120 0.822 0.329 0.493
0.040 0.119 0.819 0.328 0.491
0.040 0.119 0.819 0.327 0.491
0.039 0.118 0.811 0.324 0.487
0.040 0.119 0.816 0.326 0.490
0.040 0.120 0.820 0.328 0.492
0.037 0.110 0.753 0.301 0.452
0.031 0.092 0.630 0.252 0.378
0.023 0.068 0.529 0.212 0.318
1.392 4.087 29.612 11.845 17.767
29.612
ECONOMIC INDICATOR
NPV @12%
15.192 55.83% 1.80 1.39 2.17
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

105
25
Net Government
Take
( NGT )
(MMUS$)
1.433
3.724
3.360
3.052
2.880
2.600
2.481
2.423
2.248
1.801
2.412
2.428
2.431
2.337
2.217
2.131
2.090
2.042
1.989
1.980
1.932
1.940
1.937
1.928
1.933
1.909
1.928
1.941
1.777
1.486
1.129
67.900
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 0.941 -0.530
1 2022 2.818 4.109 -1.291
2 2023 1.771 0.475 1.296
3 2024 1.588 0.433 1.155
4 2025 1.467 0.406 1.060
5 2026 1.159 0.465 0.694
6 2027 1.063 0.357 0.707
7 2028 1.010 0.345 0.665
8 2029 1.078 0.336 0.742
9 2030 1.410 0.331 1.079
10 2031 0.856 0.427 0.430
11 2032 0.833 0.321 0.512
12 2033 0.826 0.319 0.507
13 2034 0.806 0.312 0.493
14 2035 0.749 0.304 0.445
15 2036 0.745 0.418 0.327
16 2037 0.709 0.297 0.413
17 2038 0.690 0.295 0.395
18 2039 0.684 0.294 0.390
19 2040 0.661 0.294 0.367
20 2041 0.669 0.432 0.237
21 2042 0.648 0.296 0.352
22 2043 0.642 0.299 0.344
23 2044 0.649 0.302 0.348
24 2045 0.630 0.304 0.326
25 2046 0.646 0.469 0.177
26 2047 0.628 0.312 0.317
27 2048 0.627 0.317 0.311
28 2049 0.596 0.317 0.279
29 2050 0.503 0.314 0.190
30 2051 0.805 0.510 0.295
TOTAL 28.38 15.35 13.03
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.530 1.000
4.159 -1.821 0.933
3.683 -0.524 0.896
3.334 0.631 0.871
3.134 1.691 0.851
2.301 2.385 0.836
2.193 3.092 0.823
2.138 3.757 0.812
1.965 4.499 0.803
1.516 5.578 0.794
2.127 6.008 0.787
2.139 6.520 0.780
2.138 7.027 0.774
2.050 7.520 0.768
1.942 7.965 0.763
1.861 8.293 0.758
1.824 8.705 0.753
1.779 9.100 0.749
1.729 9.491 0.745
1.721 9.857 0.741
1.673 10.094 0.738
1.681 10.446 0.734
1.676 10.789 0.731
1.665 11.137 0.728
1.670 11.463 0.725
1.644 11.640 0.722
1.662 11.956 0.719
1.671 12.267 0.717
1.525 12.546 0.714
1.273 12.735 0.712
0.914 13.030 0.709
62.29 227.35 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.124 1.371 0.274 0.137 1.097
0.453 5.204 1.041 0.520 4.163
0.335 4.003 0.801 0.400 3.203
0.291 3.611 0.722 0.361 2.889
0.261 3.373 0.675 0.337 2.698
0.228 3.055 0.611 0.305 2.444
0.206 2.871 0.574 0.287 2.297
0.191 2.772 0.554 0.277 2.218
0.179 2.698 0.540 0.270 2.159
0.169 2.662 0.532 0.266 2.129
0.160 2.609 0.522 0.261 2.087
0.153 2.596 0.519 0.260 2.077
0.146 2.587 0.517 0.259 2.070
0.136 2.494 0.499 0.249 1.995
0.123 2.349 0.470 0.235 1.879
0.115 2.278 0.456 0.228 1.823
0.107 2.212 0.442 0.221 1.770
0.100 2.156 0.431 0.216 1.725
0.094 2.109 0.422 0.211 1.687
0.089 2.078 0.416 0.208 1.663
0.085 2.048 0.410 0.205 1.638
0.081 2.032 0.406 0.203 1.626
0.077 2.023 0.405 0.202 1.618
0.074 2.021 0.404 0.202 1.617
0.071 2.006 0.401 0.201 1.605
0.068 2.001 0.400 0.200 1.601
0.065 1.997 0.399 0.200 1.598
0.063 2.004 0.401 0.200 1.603
0.056 1.852 0.370 0.185 1.482
0.045 1.552 0.310 0.155 1.242
0.044 1.559 0.312 0.156 1.248
4.390 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 0.941 -0.530 -0.530 -0.530
2.629 3.834 -1.205 -1.699 -1.699
1.587 0.426 1.161 -0.470 -0.470
1.383 0.377 1.006 0.549 0.549
1.249 0.346 0.903 1.440 1.440
0.969 0.388 0.580 1.994 1.994
0.875 0.294 0.582 2.545 2.545
0.821 0.281 0.540 3.051 3.051
0.866 0.270 0.596 3.611 3.611
1.120 0.263 0.857 4.431 4.431
0.674 0.336 0.338 4.727 4.727
0.650 0.251 0.399 5.085 5.085
0.639 0.247 0.392 5.437 5.437
0.619 0.240 0.379 5.776 5.776
0.571 0.232 0.340 6.076 6.076
0.565 0.317 0.248 6.285 6.285
0.534 0.224 0.311 6.557 6.557
0.517 0.221 0.296 6.816 6.816
0.510 0.219 0.291 7.070 7.070
0.490 0.218 0.272 7.306 7.306
0.493 0.319 0.175 7.445 7.445
0.476 0.217 0.258 7.668 7.668
0.469 0.218 0.251 7.885 7.885
0.472 0.219 0.253 8.105 8.105
0.457 0.221 0.236 8.308 8.308
0.466 0.339 0.128 8.403 8.403
0.452 0.224 0.228 8.599 8.599
0.450 0.227 0.223 8.791 8.791
0.425 0.226 0.199 8.959 8.959
0.358 0.223 0.135 9.063 9.063
0.571 0.362 0.209 9.243 9.243
22.77 12.72 10.05 168.53 168.53
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 1.79516044 1.795
0 0.81475749 0.815
0 0.72138321 0.721
0 0.64976537 0.650
0 0.60810938 0.608
0 0.53478413 0.535
0 0.49264995 0.493
0 0.61551347 0.616
0 1.10152863 1.102
0 0.32866075 0.329
0 0.30061250 0.301
0 0.29270008 0.293
0 0.29582132 0.296
0 0.26454958 0.265
0 0.28357838 0.284
0 0.25482198 0.255
0 0.24653345 0.247
0 0.25438845 0.254
0 0.23100489 0.231
0 0.25362371 0.254
0 0.22862103 0.229
0 0.22360168 0.224
0 0.23437975 0.234
0 0.21252458 0.213
0 0.23695079 0.237
0 0.21307842 0.213
0 0.20923023 0.209
0 0.21604769 0.216
0 0.18671655 0.187
0 0.61539383 0.615
- 12.91649169 12.916
64.460 12.916
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 13.03 MMUS$
: 10.05 MMUS$
Of Return) : 45.27%
: 1.19
: 0.92
: 2.40 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
3.409 2.386 1.023 0.256
3.188 2.232 0.957 0.239
2.890 2.023 0.867 0.217
2.723 1.906 0.817 0.204
1.836 1.285 0.551 0.138
1.762 1.233 0.529 0.132
1.725 1.208 0.518 0.129
1.543 1.080 0.463 0.116
1.028 0.719 0.308 0.077
1.758 1.231 0.528 0.132
1.776 1.243 0.533 0.133
1.777 1.244 0.533 0.133
1.700 1.190 0.510 0.127
1.615 1.130 0.484 0.121
1.539 1.077 0.462 0.115
1.515 1.060 0.454 0.114
1.478 1.035 0.443 0.111
1.432 1.003 0.430 0.107
1.432 1.002 0.429 0.107
1.384 0.969 0.415 0.104
1.397 0.978 0.419 0.105
1.395 0.976 0.418 0.105
1.383 0.968 0.415 0.104
1.392 0.975 0.418 0.104
1.364 0.954 0.409 0.102
1.385 0.969 0.415 0.104
1.394 0.976 0.418 0.105
1.266 0.886 0.380 0.095
1.055 0.739 0.317 0.079
0.632 0.443 0.190 0.047
51.543 36.080 15.463 3.866
51.543
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 75 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.064 0.192 1.351 0.540 0.811
0.060 0.179 1.178 0.471 0.707
0.054 0.163 1.066 0.426 0.639
0.051 0.153 1.001 0.400 0.601
0.034 0.103 0.753 0.301 0.452
0.033 0.099 0.716 0.287 0.430
0.032 0.097 0.698 0.279 0.419
0.029 0.087 0.646 0.258 0.388
0.019 0.058 0.517 0.207 0.310
0.033 0.099 0.690 0.276 0.414
0.033 0.100 0.693 0.277 0.416
0.033 0.100 0.692 0.277 0.415
0.032 0.096 0.664 0.265 0.398
0.030 0.091 0.629 0.251 0.377
0.029 0.087 0.603 0.241 0.362
0.028 0.085 0.590 0.236 0.354
0.028 0.083 0.576 0.230 0.345
0.027 0.081 0.560 0.224 0.336
0.027 0.081 0.557 0.223 0.334
0.026 0.078 0.542 0.217 0.325
0.026 0.079 0.544 0.218 0.326
0.026 0.078 0.542 0.217 0.325
0.026 0.078 0.539 0.216 0.323
0.026 0.078 0.540 0.216 0.324
0.026 0.077 0.532 0.213 0.319
0.026 0.078 0.537 0.215 0.322
0.026 0.078 0.540 0.216 0.324
0.024 0.071 0.494 0.198 0.296
0.020 0.059 0.412 0.165 0.247
0.012 0.036 0.310 0.124 0.186
0.966 2.899 20.182 8.073 12.109
20.182
ECONOMIC INDICATOR
NPV @12%
10.050 45.27% 1.19 0.92 2.40
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

75
25
Net Government
Take
( NGT )
(MMUS$)
1.225
3.118
2.882
2.612
2.460
1.690
1.619
1.584
1.425
0.984
1.606
1.620
1.621
1.551
1.473
1.405
1.382
1.348
1.307
1.305
1.264
1.274
1.272
1.261
1.269
1.244
1.262
1.270
1.155
0.963
0.602
47.053
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.065 -0.654
1 2022 3.135 4.562 -1.427
2 2023 2.006 0.810 1.196
3 2024 1.792 0.724 1.068
4 2025 1.650 0.668 0.982
5 2026 1.501 0.692 0.809
6 2027 1.379 0.562 0.817
7 2028 1.310 0.536 0.774
8 2029 1.365 0.515 0.850
9 2030 1.528 0.500 1.028
10 2031 0.968 0.586 0.382
11 2032 0.940 0.474 0.466
12 2033 0.928 0.465 0.463
13 2034 0.901 0.448 0.453
14 2035 0.835 0.427 0.408
15 2036 0.826 0.532 0.293
16 2037 0.784 0.404 0.380
17 2038 0.760 0.395 0.365
18 2039 0.750 0.388 0.362
19 2040 0.723 0.383 0.340
20 2041 0.728 0.517 0.211
21 2042 0.704 0.377 0.327
22 2043 0.696 0.376 0.320
23 2044 0.701 0.376 0.325
24 2045 0.680 0.375 0.305
25 2046 0.694 0.537 0.156
26 2047 0.674 0.377 0.297
27 2048 0.672 0.380 0.292
28 2049 0.635 0.373 0.262
29 2050 0.535 0.359 0.176
30 2051 0.836 0.554 0.282
TOTAL 32.05 19.74 12.31
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.654 1.000
3.772 -2.081 0.933
3.397 -0.885 0.896
3.086 0.183 0.871
2.911 1.164 0.851
2.628 1.974 0.836
2.508 2.791 0.823
2.449 3.565 0.812
2.273 4.415 0.803
1.371 5.443 0.794
1.991 5.825 0.787
2.009 6.291 0.780
2.013 6.754 0.774
1.934 7.207 0.768
1.838 7.616 0.763
1.763 7.909 0.758
1.733 8.289 0.753
1.694 8.654 0.749
1.648 9.016 0.745
1.645 9.356 0.741
1.601 9.567 0.738
1.612 9.895 0.734
1.610 10.215 0.731
1.602 10.540 0.728
1.609 10.845 0.725
1.586 11.001 0.722
1.606 11.298 0.719
1.617 11.590 0.717
1.478 11.852 0.714
1.235 12.028 0.712
0.877 12.310 0.709
60.59 213.97 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.065 -0.654 -0.654 -0.654
2.925 4.257 -1.331 -1.942 -1.942
1.797 0.726 1.071 -0.793 -0.793
1.560 0.630 0.930 0.159 0.159
1.404 0.568 0.836 0.991 0.991
1.255 0.579 0.677 1.650 1.650
1.136 0.463 0.673 2.297 2.297
1.064 0.436 0.629 2.895 2.895
1.096 0.413 0.683 3.544 3.544
1.214 0.397 0.817 4.324 4.324
0.762 0.461 0.300 4.583 4.583
0.734 0.370 0.364 4.907 4.907
0.718 0.360 0.358 5.226 5.226
0.692 0.344 0.348 5.535 5.535
0.637 0.325 0.312 5.809 5.809
0.626 0.404 0.222 5.994 5.994
0.591 0.304 0.287 6.244 6.244
0.569 0.296 0.273 6.482 6.482
0.559 0.289 0.270 6.717 6.717
0.536 0.284 0.252 6.934 6.934
0.537 0.381 0.156 7.056 7.056
0.517 0.277 0.240 7.264 7.264
0.509 0.275 0.234 7.466 7.466
0.510 0.274 0.237 7.671 7.671
0.493 0.272 0.221 7.860 7.860
0.501 0.388 0.113 7.942 7.942
0.485 0.271 0.214 8.126 8.126
0.481 0.272 0.209 8.306 8.306
0.453 0.266 0.187 8.464 8.464
0.381 0.255 0.125 8.560 8.560
0.593 0.393 0.200 8.732 8.732
25.75 16.30 9.45 158.35 158.35
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
66.739 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 12.31 MMUS$
: 9.45 MMUS$
Of Return) : 37.21%
: 1.12
: 0.86
: 2.74 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.853 1.997 0.856 0.214
2.599 1.819 0.780 0.195
2.462 1.723 0.738 0.185
2.219 1.553 0.666 0.166
2.130 1.491 0.639 0.160
2.089 1.462 0.627 0.157
1.904 1.333 0.571 0.143
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
49.557 34.690 14.867 3.717
49.557
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 77 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.160 1.096 0.438 0.657
0.049 0.146 0.995 0.398 0.597
0.046 0.138 0.937 0.375 0.562
0.042 0.125 0.846 0.339 0.508
0.040 0.120 0.806 0.323 0.484
0.039 0.118 0.786 0.315 0.472
0.036 0.107 0.734 0.294 0.440
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.929 2.788 19.698 7.879 11.819
19.698
ECONOMIC INDICATOR
NPV @12%
9.449 37.21% 1.12 0.86 2.74
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

77
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
2.596
2.363
2.237
2.017
1.934
1.894
1.734
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
45.357
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.189 -0.778
1 2022 3.453 5.016 -1.563
2 2023 2.241 1.146 1.095
3 2024 1.996 1.015 0.981
4 2025 1.832 0.929 0.903
5 2026 1.661 0.920 0.741
6 2027 1.351 0.768 0.583
7 2028 1.278 0.727 0.550
8 2029 1.329 0.694 0.635
9 2030 1.647 0.670 0.977
10 2031 1.080 0.746 0.334
11 2032 1.047 0.627 0.420
12 2033 1.031 0.612 0.419
13 2034 0.996 0.584 0.412
14 2035 0.921 0.550 0.372
15 2036 0.906 0.647 0.259
16 2037 0.859 0.511 0.348
17 2038 0.830 0.495 0.335
18 2039 0.816 0.482 0.334
19 2040 0.786 0.473 0.313
20 2041 0.787 0.601 0.186
21 2042 0.761 0.458 0.303
22 2043 0.750 0.453 0.297
23 2044 0.753 0.450 0.303
24 2045 0.729 0.446 0.283
25 2046 0.741 0.605 0.136
26 2047 0.720 0.443 0.277
27 2048 0.716 0.443 0.273
28 2049 0.674 0.429 0.245
29 2050 0.566 0.404 0.162
30 2051 0.866 0.597 0.269
TOTAL 34.53 24.13 10.41
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.778 1.000
3.385 -2.341 0.933
3.110 -1.246 0.896
2.837 -0.266 0.871
2.688 0.638 0.851
2.434 1.379 0.836
1.842 1.962 0.823
1.812 2.512 0.812
1.660 3.147 0.803
1.227 4.125 0.794
1.855 4.459 0.787
1.878 4.879 0.780
1.888 5.298 0.774
1.818 5.710 0.768
1.733 6.081 0.763
1.665 6.340 0.758
1.641 6.688 0.753
1.608 7.023 0.749
1.568 7.357 0.745
1.568 7.670 0.741
1.529 7.856 0.738
1.543 8.159 0.734
1.544 8.456 0.731
1.539 8.760 0.728
1.549 9.043 0.725
1.528 9.179 0.722
1.550 9.456 0.719
1.564 9.729 0.717
1.430 9.974 0.714
1.196 10.137 0.712
0.840 10.405 0.709
55.53 171.79 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.373 1.371 0.274 0.137 1.097
1.360 5.204 1.041 0.520 4.163
1.006 4.003 0.801 0.400 3.203
0.873 3.611 0.722 0.361 2.889
0.784 3.373 0.675 0.337 2.698
0.683 3.055 0.611 0.305 2.444
0.617 2.871 0.574 0.287 2.297
0.573 2.772 0.554 0.277 2.218
0.536 2.698 0.540 0.270 2.159
0.508 2.662 0.532 0.266 2.129
0.479 2.609 0.522 0.261 2.087
0.458 2.596 0.519 0.260 2.077
0.439 2.587 0.517 0.259 2.070
0.407 2.494 0.499 0.249 1.995
0.369 2.349 0.470 0.235 1.879
0.344 2.278 0.456 0.228 1.823
0.321 2.212 0.442 0.221 1.770
0.301 2.156 0.431 0.216 1.725
0.283 2.109 0.422 0.211 1.687
0.268 2.078 0.416 0.208 1.663
0.254 2.048 0.410 0.205 1.638
0.242 2.032 0.406 0.203 1.626
0.232 2.023 0.405 0.202 1.618
0.223 2.021 0.404 0.202 1.617
0.213 2.006 0.401 0.201 1.605
0.204 2.001 0.400 0.200 1.601
0.196 1.997 0.399 0.200 1.598
0.189 2.004 0.401 0.200 1.603
0.168 1.852 0.370 0.185 1.482
0.135 1.552 0.310 0.155 1.242
0.131 1.559 0.312 0.156 1.248
13.170 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.189 -0.778 -0.778 -0.778
3.221 4.680 -1.458 -2.185 -2.185
2.008 1.027 0.981 -1.117 -1.117
1.737 0.884 0.854 -0.231 -0.231
1.560 0.791 0.769 0.543 0.543
1.388 0.769 0.620 1.153 1.153
1.112 0.632 0.480 1.615 1.615
1.038 0.591 0.447 2.041 2.041
1.067 0.557 0.510 2.526 2.526
1.308 0.532 0.776 3.276 3.276
0.850 0.587 0.263 3.508 3.508
0.817 0.489 0.328 3.805 3.805
0.798 0.473 0.324 4.099 4.099
0.765 0.448 0.316 4.386 4.386
0.703 0.419 0.283 4.639 4.639
0.686 0.490 0.196 4.805 4.805
0.647 0.385 0.262 5.038 5.038
0.622 0.371 0.251 5.260 5.260
0.608 0.359 0.249 5.481 5.481
0.582 0.350 0.232 5.685 5.685
0.581 0.444 0.137 5.794 5.794
0.559 0.336 0.222 5.990 5.990
0.548 0.331 0.217 6.180 6.180
0.548 0.328 0.221 6.375 6.375
0.529 0.323 0.205 6.554 6.554
0.535 0.437 0.098 6.627 6.627
0.518 0.318 0.199 6.801 6.801
0.513 0.317 0.196 6.972 6.972
0.481 0.306 0.175 7.123 7.123
0.403 0.287 0.116 7.214 7.214
0.614 0.424 0.191 7.381 7.381
27.76 19.88 7.88 126.56 126.56
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.70204311 2.702
0 1.48558913 1.486
0 1.30329821 1.303
0 1.17230063 1.172
0 1.06320918 1.063
0 0.94598475 0.946
0 0.87451190 0.875
0 0.97287573 0.973
0 1.44045355 1.440
0 0.64810291 0.648
0 0.60624669 0.606
0 0.58561385 0.586
0 0.56733736 0.567
0 0.51043282 0.510
0 0.51285580 0.513
0 0.46887512 0.469
0 0.44711395 0.447
0 0.44303874 0.443
0 0.40979875 0.410
0 0.42299179 0.423
0 0.39027225 0.390
0 0.37831863 0.378
0 0.38301264 0.383
0 0.35435784 0.354
0 0.37297303 0.373
0 0.34364443 0.344
0 0.33520428 0.335
0 0.32801646 0.328
0 0.27693374 0.277
0 0.70253940 0.703
- 21.44794667 21.448
65.071 21.448
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 10.41 MMUS$
: 7.88 MMUS$
Of Return) : 28.10%
: 0.95
: 0.72
: 3.14 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.502 1.751 0.750 0.188
2.518 1.762 0.755 0.189
2.308 1.616 0.692 0.173
2.200 1.540 0.660 0.165
1.992 1.394 0.598 0.149
1.351 0.945 0.405 0.101
1.343 0.940 0.403 0.101
1.186 0.830 0.356 0.089
0.689 0.482 0.207 0.052
1.439 1.007 0.432 0.108
1.471 1.029 0.441 0.110
1.484 1.039 0.445 0.111
1.428 1.000 0.428 0.107
1.369 0.958 0.411 0.103
1.310 0.917 0.393 0.098
1.301 0.910 0.390 0.098
1.277 0.894 0.383 0.096
1.244 0.871 0.373 0.093
1.253 0.877 0.376 0.094
1.215 0.851 0.365 0.091
1.236 0.865 0.371 0.093
1.240 0.868 0.372 0.093
1.234 0.864 0.370 0.093
1.250 0.875 0.375 0.094
1.228 0.859 0.368 0.092
1.254 0.878 0.376 0.094
1.268 0.888 0.380 0.095
1.154 0.808 0.346 0.087
0.965 0.675 0.289 0.072
0.545 0.382 0.164 0.041
43.623 30.536 13.087 3.272
43.623
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 75 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.047 0.141 1.130 0.452 0.678
0.047 0.142 1.014 0.406 0.608
0.043 0.130 0.924 0.370 0.554
0.041 0.124 0.874 0.349 0.524
0.037 0.112 0.791 0.316 0.475
0.025 0.076 0.616 0.247 0.370
0.025 0.076 0.605 0.242 0.363
0.022 0.067 0.559 0.224 0.335
0.013 0.039 0.434 0.174 0.260
0.027 0.081 0.612 0.245 0.367
0.028 0.083 0.618 0.247 0.371
0.028 0.083 0.621 0.248 0.372
0.027 0.080 0.598 0.239 0.359
0.026 0.077 0.569 0.227 0.341
0.025 0.074 0.547 0.219 0.328
0.024 0.073 0.538 0.215 0.323
0.024 0.072 0.527 0.211 0.316
0.023 0.070 0.514 0.206 0.308
0.023 0.070 0.513 0.205 0.308
0.023 0.068 0.501 0.200 0.301
0.023 0.070 0.504 0.202 0.303
0.023 0.070 0.505 0.202 0.303
0.023 0.069 0.503 0.201 0.302
0.023 0.070 0.505 0.202 0.303
0.023 0.069 0.499 0.200 0.300
0.024 0.071 0.505 0.202 0.303
0.024 0.071 0.509 0.204 0.306
0.022 0.065 0.467 0.187 0.280
0.018 0.054 0.390 0.156 0.234
0.010 0.031 0.289 0.116 0.173
0.818 2.454 18.252 7.301 10.951
18.252
ECONOMIC INDICATOR
NPV @12%
7.882 28.10% 0.95 0.72 3.14
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

75
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.344
2.310
2.115
2.013
1.823
1.268
1.258
1.120
0.694
1.333
1.359
1.371
1.319
1.263
1.209
1.199
1.177
1.146
1.153
1.119
1.136
1.140
1.134
1.148
1.128
1.151
1.163
1.059
0.886
0.528
40.291
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
INVESTMENT : 7.3725
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.262 0.293
1 2022 0.06046 1.196 1.264
2 2023 0.04472 0.034 0.071
3 2024 0.03879433324193 0.036 0.071
4 2025 0.03484 0.037 0.071
5 2026 0.03034 0.069 0.099
6 2027 0.02741337437833 0.040 0.071
7 2028 0.02546 0.042 0.071
8 2029 0.02382 0.043 0.071
9 2030 0.02259499474846 0.045 0.071
10 2031 0.02130 0.084 0.099
11 2032 0.02038 0.049 0.071
12 2033 0.01952758431697 0.051 0.071
13 2034 0.01810 0.053 0.071
14 2035 0.01639 0.055 0.071
15 2036 0.01528516136959 0.102 0.099
16 2037 0.01427 0.059 0.071
17 2038 0.01337 0.062 0.071
18 2039 0.01257668626323 0.064 0.071
19 2040 0.01192 0.067 0.071
20 2041 0.01129 0.124 0.099
21 2042 0.010776748383 0.072 0.071
22 2043 0.01031 0.075 0.071
23 2044 0.00991 0.078 0.071
24 2045 0.00945555019742 0.081 0.071
25 2046 0.00907 0.151 0.099
26 2047 0.00870 0.088 0.071
27 2048 0.0083982701998 0.091 0.071
28 2049 0.00746 0.095 0.071
29 2050 0.00601 0.099 0.071
30 2051 0.00580970459321 0.184 0.099
TOTAL 3.587 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 0.803 -0.392
1 2022 3.135 3.366 -0.231
2 2023 2.006 0.776 1.230
3 2024 1.792 0.689 1.103
4 2025 1.650 0.631 1.019
5 2026 1.501 0.623 0.878
6 2027 1.379 0.522 0.857
7 2028 1.310 0.495 0.816
8 2029 1.204 0.472 0.732
9 2030 1.528 0.455 1.073
10 2031 0.968 0.502 0.466
11 2032 0.940 0.425 0.515
12 2033 0.928 0.415 0.514
13 2034 0.901 0.395 0.505
14 2035 0.835 0.372 0.463
15 2036 0.826 0.430 0.395
16 2037 0.784 0.344 0.440
17 2038 0.760 0.333 0.427
18 2039 0.750 0.324 0.426
19 2040 0.723 0.317 0.407
20 2041 0.728 0.393 0.336
21 2042 0.704 0.305 0.400
22 2043 0.696 0.301 0.395
23 2044 0.701 0.298 0.403
24 2045 0.680 0.294 0.386
25 2046 0.694 0.386 0.307
26 2047 0.674 0.289 0.385
27 2048 0.672 0.288 0.383
28 2049 0.635 0.278 0.357
29 2050 0.535 0.260 0.275
30 2051 0.836 0.370 0.466
TOTAL 31.89 16.15 15.74
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.392 1.000
3.772 -0.624 0.933
3.397 0.606 0.896
3.086 1.710 0.871
2.911 2.729 0.851
2.628 3.607 0.836
2.508 4.464 0.823
2.449 5.280 0.812
1.813 6.012 0.803
1.371 7.085 0.794
1.991 7.551 0.787
2.009 8.066 0.780
2.013 8.579 0.774
1.934 9.085 0.768
1.838 9.548 0.763
1.763 9.943 0.758
1.733 10.383 0.753
1.694 10.810 0.749
1.648 11.236 0.745
1.645 11.643 0.741
1.601 11.978 0.738
1.612 12.378 0.734
1.610 12.773 0.731
1.602 13.177 0.728
1.609 13.562 0.725
1.586 13.870 0.722
1.606 14.255 0.719
1.617 14.638 0.717
1.478 14.995 0.714
1.235 15.269 0.712
0.877 15.735 0.709
60.13 279.95 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 0.803 -0.392 -0.392 -0.392
2.925 3.141 -0.216 -0.582 -0.582
1.797 0.695 1.102 0.543 0.543
1.560 0.599 0.961 1.489 1.489
1.404 0.537 0.867 2.323 2.323
1.255 0.521 0.734 3.015 3.015
1.136 0.430 0.706 3.675 3.675
1.064 0.402 0.663 4.289 4.289
0.966 0.379 0.587 4.826 4.826
1.214 0.361 0.853 5.628 5.628
0.762 0.395 0.366 5.941 5.941
0.734 0.332 0.402 6.291 6.291
0.718 0.321 0.397 6.638 6.638
0.692 0.304 0.388 6.978 6.978
0.637 0.284 0.353 7.283 7.283
0.626 0.326 0.299 7.536 7.536
0.591 0.259 0.331 7.821 7.821
0.569 0.250 0.320 8.096 8.096
0.559 0.241 0.318 8.370 8.370
0.536 0.235 0.301 8.629 8.629
0.537 0.290 0.248 8.834 8.834
0.517 0.224 0.293 9.087 9.087
0.509 0.220 0.289 9.335 9.335
0.510 0.217 0.294 9.589 9.589
0.493 0.213 0.280 9.830 9.830
0.501 0.279 0.222 10.013 10.013
0.485 0.208 0.277 10.252 10.252
0.481 0.207 0.275 10.490 10.490
0.453 0.199 0.255 10.708 10.708
0.381 0.185 0.196 10.867 10.867
0.593 0.262 0.330 11.162 11.162
25.62 13.32 12.30 208.56 208.56
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
66.200 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 15.74 MMUS$
: 12.30 MMUS$
Of Return) : 98.99%
: 2.13
: 1.67
: 1.51 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.853 1.997 0.856 0.214
2.599 1.819 0.780 0.195
2.462 1.723 0.738 0.185
2.219 1.553 0.666 0.166
2.130 1.491 0.639 0.160
2.089 1.462 0.627 0.157
1.365 0.955 0.409 0.102
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
49.017 34.312 14.705 3.676
49.017
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 73 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.160 1.096 0.438 0.657
0.049 0.146 0.995 0.398 0.597
0.046 0.138 0.937 0.375 0.562
0.042 0.125 0.846 0.339 0.508
0.040 0.120 0.806 0.323 0.484
0.039 0.118 0.786 0.315 0.472
0.026 0.077 0.602 0.241 0.361
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.919 2.757 19.566 7.827 11.740
19.566
ECONOMIC INDICATOR
NPV @12%
12.298 98.99% 2.13 1.67 1.51
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

73
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
2.596
2.363
2.237
2.017
1.934
1.894
1.273
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
44.896
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.524 0.293
1 2022 0.06046 2.391 1.264
2 2023 0.04472 0.069 0.071
3 2024 0.03879433324193 0.071 0.071
4 2025 0.03484 0.074 0.071
5 2026 0.03034 0.138 0.099
6 2027 0.02741337437833 0.080 0.071
7 2028 0.02546 0.083 0.071
8 2029 0.02382 0.087 0.071
9 2030 0.02259499474846 0.090 0.071
10 2031 0.02130 0.168 0.099
11 2032 0.02038 0.098 0.071
12 2033 0.01952758431697 0.101 0.071
13 2034 0.01810 0.105 0.071
14 2035 0.01639 0.110 0.071
15 2036 0.01528516136959 0.204 0.099
16 2037 0.01427 0.119 0.071
17 2038 0.01337 0.123 0.071
18 2039 0.01257668626323 0.128 0.071
19 2040 0.01192 0.133 0.071
20 2041 0.01129 0.248 0.099
21 2042 0.010776748383 0.144 0.071
22 2043 0.01031 0.150 0.071
23 2044 0.00991 0.156 0.071
24 2045 0.00945555019742 0.162 0.071
25 2046 0.00907 0.302 0.099
26 2047 0.00870 0.176 0.071
27 2048 0.0083982701998 0.183 0.071
28 2049 0.00746 0.190 0.071
29 2050 0.00601 0.198 0.071
30 2051 0.00580970459321 0.368 0.099
TOTAL 7.174 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.065 -0.654
1 2022 3.135 4.562 -1.427
2 2023 2.006 0.810 1.196
3 2024 1.792 0.724 1.068
4 2025 1.650 0.668 0.982
5 2026 1.501 0.692 0.809
6 2027 1.379 0.562 0.817
7 2028 1.310 0.536 0.774
8 2029 1.365 0.515 0.850
9 2030 1.528 0.500 1.028
10 2031 0.968 0.586 0.382
11 2032 0.940 0.474 0.466
12 2033 0.928 0.465 0.463
13 2034 0.901 0.448 0.453
14 2035 0.835 0.427 0.408
15 2036 0.826 0.532 0.293
16 2037 0.784 0.404 0.380
17 2038 0.760 0.395 0.365
18 2039 0.750 0.388 0.362
19 2040 0.723 0.383 0.340
20 2041 0.728 0.517 0.211
21 2042 0.704 0.377 0.327
22 2043 0.696 0.376 0.320
23 2044 0.701 0.376 0.325
24 2045 0.680 0.375 0.305
25 2046 0.694 0.537 0.156
26 2047 0.674 0.377 0.297
27 2048 0.672 0.380 0.292
28 2049 0.635 0.373 0.262
29 2050 0.535 0.359 0.176
30 2051 0.836 0.554 0.282
TOTAL 32.05 19.74 12.31
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.654 1.000
3.772 -2.081 0.933
3.397 -0.885 0.896
3.086 0.183 0.871
2.911 1.164 0.851
2.628 1.974 0.836
2.508 2.791 0.823
2.449 3.565 0.812
2.273 4.415 0.803
1.371 5.443 0.794
1.991 5.825 0.787
2.009 6.291 0.780
2.013 6.754 0.774
1.934 7.207 0.768
1.838 7.616 0.763
1.763 7.909 0.758
1.733 8.289 0.753
1.694 8.654 0.749
1.648 9.016 0.745
1.645 9.356 0.741
1.601 9.567 0.738
1.612 9.895 0.734
1.610 10.215 0.731
1.602 10.540 0.728
1.609 10.845 0.725
1.586 11.001 0.722
1.606 11.298 0.719
1.617 11.590 0.717
1.478 11.852 0.714
1.235 12.028 0.712
0.877 12.310 0.709
60.59 213.97 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.065 -0.654 -0.654 -0.654
2.925 4.257 -1.331 -1.942 -1.942
1.797 0.726 1.071 -0.793 -0.793
1.560 0.630 0.930 0.159 0.159
1.404 0.568 0.836 0.991 0.991
1.255 0.579 0.677 1.650 1.650
1.136 0.463 0.673 2.297 2.297
1.064 0.436 0.629 2.895 2.895
1.096 0.413 0.683 3.544 3.544
1.214 0.397 0.817 4.324 4.324
0.762 0.461 0.300 4.583 4.583
0.734 0.370 0.364 4.907 4.907
0.718 0.360 0.358 5.226 5.226
0.692 0.344 0.348 5.535 5.535
0.637 0.325 0.312 5.809 5.809
0.626 0.404 0.222 5.994 5.994
0.591 0.304 0.287 6.244 6.244
0.569 0.296 0.273 6.482 6.482
0.559 0.289 0.270 6.717 6.717
0.536 0.284 0.252 6.934 6.934
0.537 0.381 0.156 7.056 7.056
0.517 0.277 0.240 7.264 7.264
0.509 0.275 0.234 7.466 7.466
0.510 0.274 0.237 7.671 7.671
0.493 0.272 0.221 7.860 7.860
0.501 0.388 0.113 7.942 7.942
0.485 0.271 0.214 8.126 8.126
0.481 0.272 0.209 8.306 8.306
0.453 0.266 0.187 8.464 8.464
0.381 0.255 0.125 8.560 8.560
0.593 0.393 0.200 8.732 8.732
25.75 16.30 9.45 158.35 158.35
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
66.739 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 12.31 MMUS$
: 9.45 MMUS$
Of Return) : 37.21%
: 1.12
: 0.86
: 2.74 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.853 1.997 0.856 0.214
2.599 1.819 0.780 0.195
2.462 1.723 0.738 0.185
2.219 1.553 0.666 0.166
2.130 1.491 0.639 0.160
2.089 1.462 0.627 0.157
1.904 1.333 0.571 0.143
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
49.557 34.690 14.867 3.717
49.557
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 77 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.053 0.160 1.096 0.438 0.657
0.049 0.146 0.995 0.398 0.597
0.046 0.138 0.937 0.375 0.562
0.042 0.125 0.846 0.339 0.508
0.040 0.120 0.806 0.323 0.484
0.039 0.118 0.786 0.315 0.472
0.036 0.107 0.734 0.294 0.440
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.929 2.788 19.698 7.879 11.819
19.698
ECONOMIC INDICATOR
NPV @12%
9.449 37.21% 1.12 0.86 2.74
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

77
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
2.596
2.363
2.237
2.017
1.934
1.894
1.734
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
45.357
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
FIELD ECONOMIC
ASSUMPTION :
OIL PRICE : 86.07
DISCOUNT RATE : 12%
FTP : 20%
1 2 3 4 5
Y
e
r
0 2021 0.01656 0.785 0.293
1 2022 0.06046 3.587 1.264
2 2023 0.04472 0.103 0.071
3 2024 0.03879433324193 0.107 0.071
4 2025 0.03484 0.111 0.071
5 2026 0.03034 0.207 0.099
6 2027 0.02741337437833 0.120 0.071
7 2028 0.02546 0.125 0.071
8 2029 0.02382 0.130 0.071
9 2030 0.02259499474846 0.135 0.071
10 2031 0.02130 0.252 0.099
11 2032 0.02038 0.146 0.071
12 2033 0.01952758431697 0.152 0.071
13 2034 0.01810 0.158 0.071
14 2035 0.01639 0.165 0.071
15 2036 0.01528516136959 0.306 0.099
16 2037 0.01427 0.178 0.071
17 2038 0.01337 0.185 0.071
18 2039 0.01257668626323 0.193 0.071
19 2040 0.01192 0.200 0.071
20 2041 0.01129 0.373 0.099
21 2042 0.010776748383 0.217 0.071
22 2043 0.01031 0.225 0.071
23 2044 0.00991 0.234 0.071
24 2045 0.00945555019742 0.244 0.071
25 2046 0.00907 0.453 0.099
26 2047 0.00870 0.263 0.071
27 2048 0.0083982701998 0.274 0.071
28 2049 0.00746 0.285 0.071
29 2050 0.00601 0.296 0.071
30 2051 0.00580970459321 0.551 0.099
TOTAL 10.761 3.785
24 25 26
e
Share (Cash In)
a
r (TCS) (EXP) (NCF)
0 2021 0.411 1.327 -0.916
1 2022 3.135 5.758 -2.623
2 2023 1.766 0.845 0.921
3 2024 1.575 0.760 0.816
4 2025 1.447 0.705 0.742
5 2026 1.318 0.761 0.557
6 2027 1.207 0.602 0.605
7 2028 1.144 0.578 0.566
8 2029 1.204 0.558 0.645
9 2030 1.528 0.545 0.983
10 2031 0.968 0.670 0.298
11 2032 0.940 0.523 0.417
12 2033 0.928 0.516 0.412
13 2034 0.901 0.501 0.400
14 2035 0.835 0.481 0.354
15 2036 0.826 0.635 0.191
16 2037 0.784 0.463 0.321
17 2038 0.760 0.457 0.303
18 2039 0.750 0.452 0.298
19 2040 0.723 0.450 0.273
20 2041 0.728 0.641 0.087
21 2042 0.704 0.449 0.255
22 2043 0.696 0.451 0.245
23 2044 0.701 0.454 0.247
24 2045 0.680 0.456 0.223
25 2046 0.694 0.688 0.005
26 2047 0.674 0.465 0.209
27 2048 0.672 0.471 0.201
28 2049 0.635 0.468 0.167
29 2050 0.535 0.458 0.077
30 2051 0.836 0.738 0.098
TOTAL 30.71 23.33 7.38
PROJECT :
OPEX
DMO
DMO Fee
INCOME TAX
SHARE AFTER TAX
6 7 8
Ballon
(MMUS$) (MMUS$)
0.962 0.000 82.760
1.000 0.078 86.070
1.040 0.408 89.513
1.082 0.359 93.093
1.125 0.317 96.817
1.170 0.282 100.690
1.217 0.258 104.717
1.265 0.231 108.906
1.316 0.366 113.262
1.369 0.861 117.793
1.423 0.070 122.504
1.480 0.077 127.405
1.539 0.075 132.501
1.601 0.089 137.801
1.665 0.071 143.313
1.732 0.070 149.045
1.801 0.077 155.007
1.873 0.075 161.207
1.948 0.089 167.656
2.026 0.071 174.362
2.107 0.070 181.337
2.191 0.077 188.590
2.279 0.075 196.134
2.370 0.089 203.979
2.465 0.071 212.138
2.563 0.070 220.624
2.666 0.077 229.449
2.772 0.075 238.626
2.883 0.089 248.172
2.999 0.071 258.098
3.119 0.473 268.422
57.046 5.159 4,909.990
27 28 29
(DF)
1.499 -0.916 1.000
3.772 -3.538 0.933
2.713 -2.617 0.896
2.469 -1.802 0.871
2.335 -1.059 0.851
2.106 -0.502 0.836
2.018 0.103 0.823
1.975 0.669 0.812
1.813 1.314 0.803
1.371 2.297 0.794
1.991 2.595 0.787
2.009 3.012 0.780
2.013 3.424 0.774
1.934 3.824 0.768
1.838 4.178 0.763
1.763 4.369 0.758
1.733 4.690 0.753
1.694 4.993 0.749
1.648 5.291 0.745
1.645 5.564 0.741
1.601 5.652 0.738
1.612 5.907 0.734
1.610 6.152 0.731
1.602 6.399 0.728
1.609 6.623 0.725
1.586 6.628 0.722
1.606 6.837 0.719
1.617 7.038 0.717
1.478 7.205 0.714
1.235 7.282 0.712
0.877 7.380 0.709
56.77 108.99 24.18
TABLE C
:
:
:
:
:
:
:
:
:
9 10 11 12
( Opex ) ( GR ) 20%
0.248 1.371 0.274 0.137 1.097
0.907 5.204 1.041 0.520 4.163
0.671 4.003 0.801 0.400 3.203
0.582 3.611 0.722 0.361 2.889
0.523 3.373 0.675 0.337 2.698
0.455 3.055 0.611 0.305 2.444
0.411 2.871 0.574 0.287 2.297
0.382 2.772 0.554 0.277 2.218
0.357 2.698 0.540 0.270 2.159
0.339 2.662 0.532 0.266 2.129
0.319 2.609 0.522 0.261 2.087
0.306 2.596 0.519 0.260 2.077
0.293 2.587 0.517 0.259 2.070
0.272 2.494 0.499 0.249 1.995
0.246 2.349 0.470 0.235 1.879
0.229 2.278 0.456 0.228 1.823
0.214 2.212 0.442 0.221 1.770
0.201 2.156 0.431 0.216 1.725
0.189 2.109 0.422 0.211 1.687
0.179 2.078 0.416 0.208 1.663
0.169 2.048 0.410 0.205 1.638
0.162 2.032 0.406 0.203 1.626
0.155 2.023 0.405 0.202 1.618
0.149 2.021 0.404 0.202 1.617
0.142 2.006 0.401 0.201 1.605
0.136 2.001 0.400 0.200 1.601
0.131 1.997 0.399 0.200 1.598
0.126 2.004 0.401 0.200 1.603
0.112 1.852 0.370 0.185 1.482
0.090 1.552 0.310 0.155 1.242
0.087 1.559 0.312 0.156 1.248
8.780 76.185 15.237 7.618 60.948
76.185
30 31 32 33 34
Government
Contractor NCF
NCF
0.411 1.327 -0.916 -0.916 -0.916
2.925 5.372 -2.447 -3.302 -3.302
1.582 0.757 0.825 -2.345 -2.345
1.371 0.661 0.710 -1.568 -1.568
1.232 0.600 0.632 -0.902 -0.902
1.102 0.636 0.466 -0.420 -0.420
0.994 0.496 0.498 0.084 0.084
0.929 0.469 0.460 0.543 0.543
0.966 0.448 0.518 1.054 1.054
1.214 0.433 0.781 1.824 1.824
0.762 0.527 0.234 2.041 2.041
0.734 0.408 0.326 2.349 2.349
0.718 0.399 0.319 2.650 2.650
0.692 0.385 0.307 2.937 2.937
0.637 0.367 0.270 3.187 3.187
0.626 0.481 0.145 3.311 3.311
0.591 0.349 0.242 3.533 3.533
0.569 0.342 0.227 3.740 3.740
0.559 0.337 0.222 3.942 3.942
0.536 0.334 0.202 4.124 4.124
0.537 0.473 0.064 4.168 4.168
0.517 0.330 0.187 4.336 4.336
0.509 0.330 0.179 4.496 4.496
0.510 0.330 0.180 4.657 4.657
0.493 0.331 0.162 4.800 4.800
0.501 0.497 0.004 4.785 4.785
0.485 0.334 0.150 4.917 4.917
0.481 0.338 0.144 5.043 5.043
0.453 0.334 0.119 5.145 5.145
0.381 0.326 0.055 5.182 5.182
0.593 0.523 0.069 5.235 5.235
24.61 19.27 5.33 78.63 78.63
TABLE C
ECONOMIC :
30% Total NCF
70% NPV @ DF=10%
15.0 USD/STB PIR
25% DPIR
0 USD/STB
44%
15% asumsi pimp
13 14 15
Recoverable Cost
UR CR REC
0 0.00000000 0.000
0 2.24860177 2.249
0 1.15017331 1.150
0 1.01234071 1.012
0 0.91103300 0.911
0 0.83565928 0.836
0 0.74038444 0.740
0 0.68358093 0.684
0 0.79419460 0.794
0 1.27099109 1.271
0 0.48838183 0.488
0 0.45342960 0.453
0 0.43915696 0.439
0 0.43157934 0.432
0 0.38749120 0.387
0 0.39821709 0.398
0 0.36184855 0.362
0 0.34682370 0.347
0 0.34871359 0.349
0 0.32040182 0.320
0 0.33830775 0.338
0 0.30944664 0.309
0 0.30096015 0.301
0 0.30869619 0.309
0 0.28344121 0.283
0 0.30496191 0.305
0 0.27836143 0.278
0 0.27221725 0.272
0 0.27203207 0.272
0 0.23182515 0.232
0 0.65896662 0.659
- 17.18221918 17.182
62.263 17.182
NCF dan POT

10.000
8.000
6.000
4.000
2.000
0.000
21 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043
20 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
-2.000
-4.000
NCF POT
: 7.38 MMUS$
: 5.33 MMUS$
Of Return) : 13.83%
: 0.51
: 0.37
: 4.84 Years
:
0.00
16 17 18 19
Share Before
Before Tax
Tax
1.371 0.960 0.411 0.103
2.955 2.069 0.887 0.222
2.052 1.437 0.616 0.154
1.877 1.314 0.563 0.141
1.787 1.251 0.536 0.134
1.608 1.126 0.482 0.121
1.556 1.089 0.467 0.117
1.534 1.074 0.460 0.115
1.365 0.955 0.409 0.102
0.858 0.601 0.257 0.064
1.599 1.119 0.480 0.120
1.623 1.136 0.487 0.122
1.631 1.142 0.489 0.122
1.564 1.095 0.469 0.117
1.492 1.044 0.448 0.112
1.424 0.997 0.427 0.107
1.408 0.985 0.422 0.106
1.378 0.964 0.413 0.103
1.338 0.937 0.401 0.100
1.342 0.940 0.403 0.101
1.300 0.910 0.390 0.097
1.316 0.922 0.395 0.099
1.317 0.922 0.395 0.099
1.308 0.916 0.392 0.098
1.321 0.925 0.396 0.099
1.296 0.907 0.389 0.097
1.319 0.924 0.396 0.099
1.331 0.932 0.399 0.100
1.210 0.847 0.363 0.091
1.010 0.707 0.303 0.076
0.589 0.412 0.177 0.044
45.080 31.556 13.524 3.381
45.080
SENSITIVITY
NCF dan POT

Net Contractor T
3.000
2.500
2.000
1.500
1.000
0.500
0.000
1 2 3 4 5 6 7 8 9 10 11 12
3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1
03 203 203 203 203 203 203 204 204 204 204 204 204 204 204 204 204 205 205
NCF POT Net Co

#REF!
SUMMARY :
:
Total : 76 MMUS$
20 21 22 23 24
Taxable
Share
Income
0.026 0.077 0.471 0.188 0.283
0.055 0.166 1.241 0.496 0.744
0.038 0.115 0.901 0.360 0.540
0.035 0.106 0.819 0.327 0.491
0.034 0.101 0.773 0.309 0.464
0.030 0.090 0.698 0.279 0.419
0.029 0.088 0.666 0.267 0.400
0.029 0.086 0.651 0.261 0.391
0.026 0.077 0.602 0.241 0.361
0.016 0.048 0.475 0.190 0.285
0.030 0.090 0.651 0.260 0.390
0.030 0.091 0.655 0.262 0.393
0.031 0.092 0.656 0.262 0.394
0.029 0.088 0.631 0.252 0.378
0.028 0.084 0.599 0.239 0.359
0.027 0.080 0.575 0.230 0.345
0.026 0.079 0.564 0.226 0.339
0.026 0.077 0.551 0.221 0.331
0.025 0.075 0.537 0.215 0.322
0.025 0.076 0.535 0.214 0.321
0.024 0.073 0.522 0.209 0.313
0.025 0.074 0.524 0.210 0.314
0.025 0.074 0.523 0.209 0.314
0.025 0.074 0.521 0.208 0.313
0.025 0.074 0.523 0.209 0.314
0.024 0.073 0.516 0.206 0.310
0.025 0.074 0.521 0.209 0.313
0.025 0.075 0.525 0.210 0.315
0.023 0.068 0.480 0.192 0.288
0.019 0.057 0.401 0.161 0.241
0.011 0.033 0.299 0.120 0.180
0.845 2.536 18.607 7.443 11.164
18.607
ECONOMIC INDICATOR
NPV @12%
5.335 13.83% 0.51 0.37 4.84
N
et
C
o
n
tr
a
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ct
o
r
t
a
k
e

76
25
Net Government
Take
( NGT )
(MMUS$)
1.225
2.731
1.912
1.747
1.661
1.495
1.443
1.421
1.273
0.839
1.469
1.490
1.496
1.435
1.368
1.307
1.290
1.262
1.227
1.229
1.192
1.205
1.206
1.198
1.208
1.186
1.206
1.217
1.107
0.924
0.565
41.535
N
et
C
o
n
tr
a
30 31 ct
o
r
t
a
k
e
Company NPV
Sensitivity Oil Produksi Oil Price Opex Investment
50% 2.30 0.91 10.05 12.30
100% 9.32 9.32 9.45 9.45
150% 15.90 15.19 7.88 5.33
DPIR
50% 0.21 0.08 0.92 1.67
100% 0.85 0.85 0.86 0.86
150% 1.45 1.39 0.72 0.37
ROR
50% 10.03% 3.60% 45.27% 98.99%
100% 36.94% 36.94% 37.21% 37.21%
150% 75.73% 55.83% 28.10% 13.83%
PIR
50% 0.30 0.15 1.19 2.13
100% 1.11 1.11 1.12 1.12
150% 1.86 1.80 0.95 0.51
POT
50% 6.23 8.86 2.40 1.51
100% 2.83 2.74 2.74 2.74
150% 1.80 2.17 3.14 4.84
NCF
50% 3.32 1.68 13.03 15.74
100% 12.15 12.15 12.31 12.31
150% 20.42 19.71 10.41 7.38
NPV
18.00
16.00
14.00
12.00
10.00
8.00
6.00
4.00
2.00
0.00
40% 60% 80% 100% 120% 140%
SENSITIVITAS
PIR
2.50
2.00
1.50
1.00
0.50
0.00
1.00
0.50
0.00
40% 60% 80% 100% 120% 140%
SENSITIVITAS
120.00%
100.00%
80.00%
Oil Produksi
Oil Price
Opex 60.00%
Investment
40.00%
20.00%
0.00%
120% 140% 160% 40% 60% 80%
SENS
1.80
1.60
1.40
1.20
Oil Produksi
Oil Price 1.00
Opex
Investment 0.80
0.60
0.40
0.20
0.00
0.60
0.40
0.20
120% 140% 160%

0.00
40% 60% 80%
SENS
ROR
Oil Produksi
Oil Price
Opex
Investment
80% 100% 120% 140% 160%
SENSITIVITAS
DPIR
Oil Produksi
Oil Price
Opex
Investment
80% 100% 120% 140% 160%
SENSITIVITAS
Skenario Pengembangan Lap
Parameter
No. Unit Basecase Basecase + 2
Keekonomian
Infill
1 Split
2 Contractor %
3 Government
4 Oil Production MMBBL
5 Oil Price USD/BBL
Gas Cummulative
6 BBTU
Production
7 Gas Price Average USD/MMBTU
Condensate
8 MMBBL
Production
9 Condensate Price USD/BBL
10 Production Period Years
11 Gross Revenue MMUSD
Investment MMUSD
Sunk Cost MMUSD
12
Capital MMUSD
Non-capital MMUSD
Total Operational
MMUSD
Cost
13 Operating Cost MMUSD
Abandonment Cost MMUSD
G&A MMUSD
Contractor
Net Cash Flow MMUSD
(% of Gross
%
Revenue)
14 NPV@10% MMUSD
IRR %
POT Years
PIR
DPIR
Government
Government Share MMUSD
Net DMO MMUSD
Tax MMUSD
15 GOI Take MMUSD
NPV@10%
MMUSD
Government
(% of Gross
%
Revenue)
Skenario Pengembangan Lapangan
Skenario 1 + 2 Skenario 2 + 1
PM WF

Final Progress - Plan of Development Redfield Field (Redfield Energy Team) (Ekonomi - Skenario 1)

Uploaded by

Document Information

Original Title

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

Final Progress - Plan of Development Redfield Field (Redfield Energy Team) (Ekonomi - Skenario 1)

Uploaded by

Copyright:

Available Formats

PARAMETER

PRODUCTION FACILITIES (EXISTING) UNIT VOL

SKENARIO 1, BASE CASE + 2 INFILL

COST ESTIMATION FLOW LINE

PRODUCTION FACILITIES (EXISTING) UNIT VOL

PRODUCTION FACILITIES (EXISTING) UNIT VOL

SKENARIO 3, BASE CASE + 1 WF

COST ESTIMATION FLOW LINE

PRODUCTION FACILITIES (EXISTING) UNIT VOL

MAKA TOTAL COST KESELURUHAN YAKNI:

SKENARIO 4, BASE CASE + 1 WF + CYCLIC

COST ESTIMATION FLOW LINE

PRODUCTION FACILITIES (EXISTING) UNIT VOL

MAKA TOTAL COST KESELURUHAN YAKNI:

SCHEDULE JARAK (FT) CONV. MILES

SCHEDULE JARAK (FT) CONV. MILES

SCHEDULE JARAK (FT) CONV. MILES

PRICE TOTAL COST

PRICE TOTAL COST

PRICE TOTAL COST

Conductor Casing size 20'', K-55,

No. Uraian Peralatan Spesifikasi

No. Uraian Jabatan Kualifikasi

1 Driller (WNI) STM/SMA

Pemasok / Negara Asal TKDN (%) Jumlah Satuan

PT. APPIPA INDONESIA 16.36% 1 180

Pemasok / Negara Asal TKDN (%) Jumlah Satuan/ Durasi

PT. PROMATCON TEPATGUNA 29% 1 1

Kepemilikan Alat Kerja

Warga negara Jumlah Orang Durasi / Satuan

WNI 2 120 mths

Jumlah Alat Nilai Depresiasi /

1 120 mths 7,000

100% 900 216,000.00 -

BIAYA SATUAN (US$)

KDN KLN TOTAL

2,898 7,267 10,165

BIAYA SATUAN (US$) Biaya (US$)

1. Material Terpakai US$ 11,689 158,610

2. Peralatan Terpasang US$ 4,562.03 1,512,359.83

3. Sub Jumlah (Sub Total) I US$ 16,251 1,670,970

II. Jasa (Services)

1. Personil/Konsultan US$ 816,000 3,696,000

2. Alat Kerja/Peralatan US$ 8,100,000 840,000

3. Konstruksi/Fabrikasi US$ 300,000 96,000

4. Jasa Umum, dll US$ 22,000 22,000

5. Sub Jumlah US$ 9,238,000 4,654,000

Jumlah Biaya Barang +

TKDN TERCAPAI= 59.40%

170,299 6.86% 11,689

1,516,921.87 0.30% 4,562

1,687,221 7.16% 70,723,213

4,512,000 18.09% 816,000

8,940,000 90.60% 8,100,000

396,000 75.76% 300,000

44,000 50.00% 22,000

13,892,000 234.45% 9,238,000

15,579,221.06 241.611% 79,961,213.22

241,477,926,450.89 241.61% 143,440,888,075.43

DRILLING USD 351,035.82

COMPLETION USD 19,175.00

WORKOVER & WELL

Separator USD 10,165.40