RE: DCU25 Feb 2024 16:00
Senseman - thank you for your calculations below. Important I think to highlight - for anyone less knowledgeable or just skim reading these posts - that the increase per offload you have given is an effective net gain over time from having more frequent offloads due to a higher production rate. They don't correspond directly to each 'individual' offload DCU payments that will be receivable, rather that there is a chance of more offloads contributing to each half yearly payment over time, so the overall position gets closer to the 12.5p total.
I have run some indicative calcs on what each offload could pay at current time. There are assumptions built in here because of various unknowns, and I haven't tried to guess what average Brent would be receivable in any specific month (it was $84.94 applied to the last payment = payment of 0.309p per DCU).
For costs I have taken those detailed in the Sept 23 payment notice as indicative for each offload. For total DCUs from the scheme documents - 1,991,871,556. FX I have used recent average estimate of 1.265 £/$ (it was 1.25 applied last Sept). Offload volume held flat at 540k bbl for ease of comparison.
Indicative possible outcomes per 540k offload:
$pbbl - Gross$ - Costs$ - Net$ - £/$ FX - Equiv £ - % due - Total due £ - per DCU
$75 - 40.5m - $1.9m - $38.6m - 1.265 - £30.52m - 17.5% - £5,340,336 - 0.268p
$80 - 43.2m - $1.9m - $41.3m - 1.265 - £32.65m - 17.5% - £5,713,854 - 0.287p
$85 - 45.9m - $1.9m - $44.0m - 1.265 - £34.78m - 17.5% - £6,087,372 - 0.306p
$90 - 48.6m - $1.9m - $46.7m - 1.265 - £36.92m - 17.5% - £6,460,889 - 0.324p
Consensus here last month was that the end Dec/into Jan offload was 'unlikely' to be included in the upcoming payment (so 2 offloads - c.0.6p total per DCU), and that 3 offloads were then likely for the Sept 24 payment. It's all moving targets though so these are all just best guesses and not to be taken literally.
Prax will pay out whatever they think they should pay out from their reading of the scheme document and we will know in a month's time exactly what that will be (payment is due Thursday 28th March).
Best to all, and all the usual caveats and pub rules apply to the above ;o)