1
Base Split
Oil 57 43
Gas 52 48
2
Variabel Split
Base Split
Pemerintah Kontraktor
Minyak 57% 43%
Gas 52% 48%
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
Tahun 1 2 3 4 5 6 7 8 9 10 11