RE: Iraq / China19 Feb 2024 17:04
What might the cost oil per barrel recovery be if the pipeline reopens at the beginning of April (as I currently model)? Of course, it depends heavily on whether current contract terms are maintained. Let's assume they are. Of course it's a huge leap of faith to 100% bank on no changes to the contract but let's cross our fingers and toes...
It also depends on how much capex the Contractor deploys in 2024. The company has guided to a mere $20 million NET but let's assume they begin to ramp up as the pipeline is reopened and instead spend $35 million NET ($43.75 million gross). The company should continue to minimise capex until the CRP is fully recovered, but will need to spend to get production going again.
Here's my current model assumptions for Brent and monthly production April through December. Flat Brent averaging $80 a barrel, Shaikan being sold - as previously - at a $32 discount (a lower discount will just pull forward the remaining CRP recovery) and a steady ramp up in production to get back to 50k bopd in December.
Apr 80.0000 30 30,000
May 80.0000 31 35,000
Jun 80.0000 30 35,000
Jul 80.0000 31 40,000
Aug 80.0000 31 40,000
Sep 80.0000 30 42,500
Oct 80.0000 31 45,000
Nov 80.0000 30 47,500
Dec 80.0000 31 50,000
We also have to assume an opex figure. The company has stopped providing opex per barrel guidance but let's assume the previous $3.20 per barrel (gross). We also have to assume a figure for direct Shaikan G&A: I've used $6.5m for the year (gross).
So what does all this imply for the cost component in monthly Contractor receipts (ie gross)? USD per barrel:
Apr 17.21
May 17.21
Jun 17.21
Jul 17.21
Aug 17.21
Sep 9.67
Oct 6.20
Nov 6.14
Dec 5.90
Unsurprisingly, when the CRP is normalised (historical costs are fully recovered and the contractor can only recover the current month's costs) the per barrel cost oil component collapses. From then on recovery depends principally on the level of capex demanded by the FDP. I will leave it to you guys to figure out the maximum annual capex and opex that can be recovered for a given volume of production and realised price assumption, assuming there's no change to the current contract terms.