the II deal!26 May 2018 07:58
Been busy recently with a family holiday sandwiched between some busy work periods so not had the chance to comment in the last few weeks, but have been reading.
The positive work both on the ground and behind the scenes continues, this is very encouraging as it shows Zaza has the ability and data to present to potential investors and gain funding in a non-dilutive way. We need to remember we have not even completed the drilling, stimulation and testing program for Tarabani, yet someone has agreed to fund a well on the data sets recovered so far. Tis is hugely encouraging and a bit of a light bulb moment if you do the math�s.
Remember that each well will produce 520,000 barrels in 10 years (projected (page 14 of slideshow from the presentation at the shareholders meeting) but not including zone 13
Lets look at a breakdown of this deal for NIKO USD 3 million funded so say the well produces 400 bopd in line with expectation, that�s 240 bopd to this II initially, and 160 bopd for us. So 240 bopd x ( $70 (barrel of oil) � minus $12 (opex)) equals $13,920 per day towards paying of the well cost or 216 days.
And also 216 days of us receiving money for our share ( which will be roughly $2million up to that point in year one)
It then reverts to the II getting 30% ongoing. Now using 70 usd per barrel of oil � 12 usd opex we will make usd 30.16 million over the ten years of the producing well, If we take that funding amount away we make $30.1 million - $3 million which gives us $27.1 million split 30/70% in our favour.
This equals $18.7 million to us over the ten years and $8.13 million to the II( not including the GOGC split of course) This is an unbelievable deal for us in the early days of getting this field into development. This income split will continue until all money spent on Block twelve is recovered, then we revert to the 50/50 split with the GOGC
If we decided to fund the full Tarabani field this way including the GOGC split of 49/51%........ WAIT FOR IT!!!!!!!!
NOTE: That would be 250 wells at $3 million so $750 million + the $400 million already spent to be recovered before tax which equates to $1.15 billion before taxes due.
Excluding these recoverable costs and after payback of initial costs for the II: 250 wells with the following economics: $30.1 million split PER WELL is GOGC = $15.35 million and $14.75 million to us and the II, our split is $10.3 million profit per well over the ten years, the II gets $4.4 million over ten years.
AFTER all GOGC COSTS and operational costs assuming $70 per barrel oil, that equals $2.575 Billion profit for FRR over the ten year period AND THIS IS JUST FOR THE TARABANI FIELD OIL!!!!!!!!!!!
THIS IS FRICKIN UNBELIEVABLE!!!
And as a final note, this is a very good deal for the II as they will make over $1 Billion in profit plus initial investment back.
Why has the share price not reacted favourably? Who knows! but it will come, and it i