TUGAS FM, Sulistiawan S, Kelas B, 113110040TahunProduksiInvestasiGROPEXEsc FctEsc InvesEsc OpexDepresiasiTot. DeprsTaxble IncomeTaxNCF

MMbblCapital(60%)Non Capital(40%)MM$MMS12

100+ 50 = 150MM$20$/bbl5$/bbl

0600.95257.142000-57.143

123040101.0003010.00011.42911.42918.5717.42922.571

2480201.05021.00011.429617.42941.57116.62942.371

36120301.10333.07511.429617.42969.49627.79959.126

48160401.15846.30511.429617.42996.26638.50775.188

58160401.21648.62011.429617.42993.95137.58073.799

67140351.27644.6706689.33035.73259.598

76120301.34040.20379.79731.91947.878

85100251.40735.17864.82225.92938.893

9480201.47729.54950.45120.18030.271

10360151.55123.27036.73014.69222.038

Parameter NPV,ROR, dan POTTahunNCFWith 0 %Disc FactDisc Fact10%Disc NCFDisc Fact20%Disc NCFDisc Fact30%Disc NCFDisc Fact80%Disc NCFDisc Fact120%Disc NCFDisc Fact300%Disc NCF

0-57.1431.0000-57.1431.0000-57.1431.0000-57.1431.0000-57.1431.0000-57.1431.0000-57.143

122.5710.909120.5190.833317.1000.769213.1540.55567.3080.45453.3220.25000.830

242.3710.826435.0180.694424.3180.591714.3890.30864.4410.20660.9180.06250.057

359.1260.751344.4230.578725.7080.455211.7010.17152.0060.09390.1880.01560.003

475.1880.683051.3550.482324.7660.35018.6710.09530.8260.04270.0350.00390.000

573.7990.620945.8240.401918.4150.26934.9600.05290.2620.01940.0050.00100.000

659.5980.564533.6420.334911.2660.20722.3340.02940.0690.00880.0010.00020.000

747.8780.513224.5690.27916.8570.15941.0930.01630.0180.00400.0000.00010.000

838.8930.466518.1440.23264.2200.12260.5170.00910.0050.00180.0000.00000.000

930.2710.424112.8380.19382.4880.09430.2350.00500.0010.00080.0000.00000.000

1022.0380.38558.4970.16151.3720.07250.1000.00280.0000.00040.0000.00000.000

NPV414.59NPV237.68479.367NPV0.011NPV-42.207NPV-52.674NPV-56.252