rate esc 5%
INPUT DATA
tahun 1 2 3 4 5 6 7 8 9 10 11
Prod.oil
23.36 17.17 12.62 9.28 6.82 5.01 4.68
(MMbbl/Th)
harga
21 22.05 23.15 24 25.52 26.8 28.4
minyak $/bbl
Escalation 1 1.05 1.1 1.16 1.22 1.28 1.34 1.4 1.48 1.55 1.63
Capital exp 7.5 42.7 101.4 161.8 10.1
Opex 34 34 34 34 34 34 34
Escalation
7.5 44.835 111.54 187.688 12.322
Capex
Escalation
41.48 43.52 45.56 47.6 50.32 52.7 55.42
opex