Innis Trinity7 Jan 2020 19:28
The economics of the Innis field CO2 EOR.
Production P50 forecast of 350bopd split 50-50 with Predator = $1.9m each pa revenue (based on $30 per barrel revenue).
In the agreement Prd are to fund all costs for the surface equipment and facilities for the pilot scheme on the At-4 block , which has 890,000 recoverable barrels from the CPR of 2018.
Prd will spend upto $800,000 on these facilities ( costs have come in at $600,000)
Heritage and govt royalties are 29.5% plus 18% spt tax between $50.01 and $90
Also if the oil is sold to Heritage they take another 5% discount.
Prd costs per barrel are capped at $10
Fram's historical losses of up to 50% will be deducted from the spt tax which should make the economics of the project viable
If the pilot scheme is viable work on further blocks will commence with Prd funding a further $700,000 using funds from revenue and the $200,000 not used on the pilot
After all costs are recovered by Prd revenues will be split 50-50 with Fram(Cerp)