Kincora Revenue Summary Assumptions $12 per gj LPG $600 per...

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!!