Kincora Revenue Summary
Assumptions $12 per gj
LPG $600 per tonne wholesale
Oil Price $45 barrel
Condensate 10% premium to Oil Price
Phase 1 Startup Rate - June 2017 though June 2018?
3.3pj p/a gas @ $12.00 gj $39.6 mil
32,808 bbls condensate $1.6 mil
6817 tonnes LPG $4.0 mil
15366 bbls crude $0.7 mil
Total $45.9 mil
Phase 2 Production Rate - June 2018 and beyond
7.3pj p/a gas @ $12.00 gj $87.6 mil
72,576 bbls condensate $3.6 mil
15081 tonnes LPG $9.0 mil
15366 bbls crude $0.7 mil
Total $100.9 mil
Without knowing the details of the pricing for the 1.8pj that is contracted to APLNG per year these are rough numbers. Trim some off or put your own market estimate in if you feel. This is all just back of the envelope stuff I have worked out that I figured could be interesting to the people here.
As always DYOR!!
- Forums
- ASX - By Stock
- AJQ
- Ann: Half Yearly Report and Accounts
Ann: Half Yearly Report and Accounts, page-2
-
- There are more pages in this discussion • 3 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)