Scribd Logo
Fazer o upload

Bem-vindo(a) ao Scribd!

  • Economics Ccacaatutorial

    Enviado por

    Mohd Zulhafizi
    16 visualizações16 páginas
    The document summarizes oil and gas reserves, production, costs, revenues, and taxes for an oil and gas field over the period of 2000-2019. It shows that recoverable oil reserves are 400 million barrels and gas reserves are 200 million cubic feet. Production peaks in 2009-2010 at 170,000 barrels of oil and 86 million cubic feet of gas per day. Total revenue peaks in 2009-2010 at over 7.4 billion RM per year. Tax payments increase until peaking from 2008-2011 then declining in later years as production decreases.

    Descrição original:

    aafafafafafa

    Título original

    Economics ccacaaTutorial

    Direitos autorais

    © © All Rights Reserved

    Formatos disponíveis

    XLSX, PDF, TXT ou leia online no Scribd

    Você considera este documento útil?

    Este conteúdo é inapropriado?

    Denunciar este documento
    The document summarizes oil and gas reserves, production, costs, revenues, and taxes for an oil and gas field over the period of 2000-2019. It shows that recoverable oil reserves are 400 million barrels and gas reserves are 200 million cubic feet. Production peaks in 2009-2010 at 170,000 barrels of oil and 86 million cubic feet of gas per day. Total revenue peaks in 2009-2010 at over 7.4 billion RM per year. Tax payments increase until peaking from 2008-2011 then declining in later years as production decreases.

    Direitos autorais:

    © All Rights Reserved
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    16 visualizações16 páginas

    Economics Ccacaatutorial

    Enviado por

    Mohd Zulhafizi
    The document summarizes oil and gas reserves, production, costs, revenues, and taxes for an oil and gas field over the period of 2000-2019. It shows that recoverable oil reserves are 400 million barrels and gas reserves are 200 million cubic feet. Production peaks in 2009-2010 at 170,000 barrels of oil and 86 million cubic feet of gas per day. Total revenue peaks in 2009-2010 at over 7.4 billion RM per year. Tax payments increase until peaking from 2008-2011 then declining in later years as production decreases.

    Direitos autorais:

    © All Rights Reserved
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    de 16

    OIL

    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%

    OIL PRODUCGAS PRODUC


    OIL PRICE
    2007 8.60E+07 4.40E+07
    9.46E+09
    2008 1.70E+08 8.60E+07
    1.87E+10
    2009 1.70E+08 8.60E+07
    1.87E+10
    2010 1.70E+08 8.60E+07
    1.87E+10
    2011 1.48E+08 7.40E+07
    1.63E+10
    2012 1.04E+08 5.40E+07
    1.14E+10
    2013 8.00E+07 4.00E+07
    8.80E+09
    2014 5.80E+07 3.00E+07
    6.38E+09
    2015 4.20E+07 2.20E+07
    4.62E+09
    2016 3.20E+07 1.60E+07
    3.52E+09
    2017 2.40E+07 1.20E+07
    2.64E+09
    8.00E+06
    4.00E+06
    2018
    8.80E+08
    1.20E+11

    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

    Você também pode gostar