Economics Ccacaatutorial
Economics Ccacaatutorial
Economics Ccacaatutorial
GAS
RM
RM
RECOVERABLE RESERVES
400
200
Year
Exploration & Appraisal
Development
Facilities
Abandonment
Unit
MM $
MM $
MM $
MM $
2000
5
Year
Oil production
Unit
MBbl/d
2007
86
2008
170
2009
170
Gas Production
MMscf/d
44
86
86
Year
Tax
Unit
MM $
2008
3.9
2009
95.67
2010
106.42
OVERABLE RESERVES
MBBL
MMMSCF
2001
10
2002
ASSUMPTIONS
OIL PRICE RM
GAS PRICE RM
INFLATION
YEAR
110 BBL
20 MSCF
3%
2003
2004
2005
2006
2007
2008
8
20
16
211
0
356
8
46
34
23
16
2010
170
2011
148
2012
104
2013
80
2014
58
2015
42
2016
32
86
74
54
40
30
22
16
2011
114.18
2012
99.18
2013
62.65
2014
43.13
2015
24.99
2016
11.66
2017
3.26
DEVELOPMENT COST RM
OPEX
RM
GAS PRICE
8.80E+08
1.72E+09
1.72E+09
1.72E+09
1.48E+09
1.08E+09
8.00E+08
6.00E+08
4.40E+08
3.20E+08
2.40E+08
8.00E+07
1.11E+10
2009
750
45
2010
2018
110
2017
24
2018
8
12
2018
-3.56
2019
-80.53
MILLIONS
MILLIONS
RECOVERABLE RESERVES
RM
400
RM
200
OIL
GAS
DEVELOPMENT COST
OPEX
Year
Exploration &
Appraisal
Development
Facilities
Abandonment
OPEX
Oil production
Gas Production
Oil Revenue
Gas Revenue
TOTAL REVENUE
Tax
MM RM
MM RM
Unit
MM
MM
MM
MM
2000
RM
RM
RM
RM
MBbl/d
MMscf/d
MM RM
MM RM
MM RM
MM $
MOD
Year
NCF
Cumulative NCF
Unit
MM RM
2000
-5
-5
RT 2002
Year
N
Discounted NCF
Cumulative NCF
Unit
MM RM
2000
-2
-5.3045
-5.3045
PAYBACK PERIOD
MAXIMUM CASH SINK
UCS
PIR
40000
35000
30000
25000
20000
15000
10000
5000
2000-2006
-631.52696871
36045.092680292
-57.0760940802
10000
5000
-5000
RVES
MMBBL
OIL PRICE RM
MMMMSCFGAS PRICE RM
INFLATION
ASSUMPTIONS
110 BBL
20 MSCF
0.03
750
45
2001
2002
2003
2004
2005
2006
2007
2008
16
211
0
356
8
46
34
23
16
8
20
45
86
44
3452.9
321.2
3774.1
45
170
86
6825.5
627.8
7453.3
10
3.9
2001
-10
-15
2002
-1
-16
2003
-28
-44
2004
-227
-271
2005
-356
-627
2006
-54
-681
2007
3672.1
2991.1
2008
7392.3
10383.4
2001
2002
2003
2004
2005
2006
2007
2008
-1
0
1
2
3
4
5
6
-10.3
-1 -27.18447 -213.9693 -325.7904 -47.9783 3167.5857171 6190.935
-15.6045 -16.6045 -43.78897 -257.7582 -583.5487 -631.527 2536.0587484 8726.994
2000-2006
-631.52696871
36045.092680292
-57.0760940802
10
YEAR
11
12
13
2009
2010
2011
2012
2013
2014
2015
2016
45
170
86
6825.5
627.8
7453.3
45
170
86
6825.5
627.8
7453.3
45
148
74
5942.2
540.2
6482.4
45
104
54
4175.6
394.2
4569.8
45
80
40
3212
292
3504
45
58
30
2328.7
219
2547.7
45
42
22
1686.3
160.6
1846.9
45
32
16
1284.8
116.8
1401.6
95.67
106.42
114.18
99.18
62.65
43.13
24.99
11.66
2009
7408.3
17791.7
2010
7408.3
25200
2011
6437.4
31637.4
2012
4524.8
36162.2
2013
3459
39621.2
2014
2502.7
42123.9
2015
1801.9
43925.8
2016
1356.6
45282.4
2009
7
6023.626
14750.62
2010
2011
2012
2013
2014
2015
2016
8
9
10
11
12
13
14
5848.18 4933.731 3366.876 2498.855 1755.343 1227.006 896.8724
20598.8 25532.53 28899.41 31398.26 33153.61 34380.61 35277.48
NCF
Cumulative RT 2002
13
14
15
16
17
18
19
2017
2018
2019
110
45
24
12
963.6
87.6
1051.2
45
8
4
321.2
29.2
350.4
3.26
-3.56
-80.53
2017
1006.2
46288.6
2018
195.4
46484
2019
0
2017
2018
15
16
645.8415 121.7668
35923.33 36045.09
2019
17
0
ve RT 2002