Scribd Logo
Upload

Welcome to Scribd!

  • Sensitivity Economic Evaluation

    Uploaded by

    Project Studi
    1 views12 pages
    The document contains financial and production information for several oil and gas blocks in Indonesia. It shows the sharing percentages and net profit splits for the government and various partners. It also contains sensitivity analyses showing how the net present value and rate of return would change based on variations in oil price, production levels, operating costs and capital expenditures. The analyses indicate that higher net profit splits for partners generally improve financial returns.

    Original Description:

    Evaluation Economic for oil field

    Original Title

    Sensitivity Economic Evaluation.pptx

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains financial and production information for several oil and gas blocks in Indonesia. It shows the sharing percentages and net profit splits for the government and various partners. It also contains sensitivity analyses showing how the net present value and rate of return would change based on variations in oil price, production levels, operating costs and capital expenditures. The analyses indicate that higher net profit splits for partners generally improve financial returns.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    1 views12 pages

    Sensitivity Economic Evaluation

    Uploaded by

    Project Studi
    The document contains financial and production information for several oil and gas blocks in Indonesia. It shows the sharing percentages and net profit splits for the government and various partners. It also contains sensitivity analyses showing how the net present value and rate of return would change based on variations in oil price, production levels, operating costs and capital expenditures. The analyses indicate that higher net profit splits for partners generally improve financial returns.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 12

    Gross Sharing Net Sharing Net Sharing

    BLOCK PARTNER OIL GAS TAX OIL GAS

    GOI PARTNER GOI PARTNER PARTNER PARTNER

    Alas Jati PT. INSANI 64.29% 35.71% 37.50% 62.50% 44.00% 20.00% 35.00%

    Tuban PT. PETROCHINA INTERNATIONAL 71.15% 28.85% 42.31% 57.69% 44.00% 16.16% 32.31%

    Bawean PT. CAMAR RESOURCES CANADA 65.91% 34.09% 31.82% 68.18% 44.00% 19.09% 38.18%

    OIL GAS Net Sharing Net Sharing


    TAX
    PEP PARTNER PEP PARTNER OIL GAS
    Tuban Selatan PT. SKY STAR REGION ENERGY
    43.70% 23.53% 35.85% 31.85% 36.25% 15.00% 20.31%

    36.64% 30.59% 17.03% 50.19% 36.25% 19.50% 32.00%


    NET Split 15%
    Opex ( Price (us$ 70/bbl = 100%)

    80% 100% 120% 80% 100% 120%

    NPV (10%) $ 2,247.86 $ 1,716.74 $ 1,185.61 NPV (10%) $ (1,104.09) $ 1,716.74 $ 4,244.63

    ROR 16.3% 14.84% 13.4% ROR 7.1% 14.8% 22.0%

    POT 4.47 4.60 4.74 POT 6.34 4.60 3.83

    PI 0.48 0.50 0.52 PI 0.35 0.50 0.6

    Production Capex

    80% 100% 120% 80% 100% 120%

    NPV (10%) $ (1,104.09) $ 1,716.74 $ 4,244.63 NPV (10%) $ 1,716.74 $ 1,716.74 $ 1,716.74

    ROR 7.1% 14.8% 22.0% ROR 14.8% 14.8% 14.8%

    POT 6.34 4.60 3.83 POT 4.60 4.60 4.60

    PI 0.35 0.50 0.65 PI 0.50 0.50 0.50


    Net Split Sensitivity
    NET Split 19.5%
    Opex Price
    80% 100% 120% 80% 100% 120%
    NPV
    NPV (10%) $ 5,610.94 $ 4,979.97 $ 4,349.00 $ 1,152.29 $ 4,979.97 $ 8,533.55
    (10%)
    ROR 23.7% 22.11% 20.6% ROR 12.7% 22.1% 30.9%
    POT 3.82 4.00 4.10 POT 4.91 4.00 3.12
    PI 0.74 0.73 0.73 PI 0.52 0.73 0.9
    Production Capex
    80% 100% 120% 80% 100% 120%
    NPV
    NPV (10%) $ 1,152.29 $ 4,979.97 $ 8,533.55 $ 4,979.97 $ 4,979.97 $ 4,979.97
    (10%)
    ROR 12.7% 22.1% 30.9% ROR 22.1% 22.1% 22.1%
    POT 4.91 4.00 3.12 POT 4.00 4.00 4.00
    PI 0.52 0.73 0.95 PI 0.73 0.73 0.73
    Production Forecast
    TABEL SENSITIVITAS NPV DAN ROR UNTUK KASUS HARGA MINYAK
    80 % DARI HARGA MINYAK US$ 70 / bbl

    NETT SPLIT 15.0% 16.0% 16.50% 17% 17.5% 18.00% 19.50% 20%

    NPV (MUS$) -1104.09 -178.50 37.26 205.08 396.86 588.65 1152.29 1331.83

    ROR 7.1% 9.6% 10.0% 10.5% 11.0% 11.41% 12.7% 13%


    CHART SENSITIVITAS NPV UNTUK KASUS HARGA MINYAK
    80 % DARI HARGA MINYAK US$ 70 / bbl
    CHART SENSITIVITAS ROR UNTUK KASUS HARGA MINYAK
    80 % DARI HARGA MINYAK US$ 70 / bbl

    You might also like