RE: Thank´s9 Apr 2021 15:44
Hi!
L7, Other`s
I know that this is untrue but it is the best my brain can do right know. (sorry, L3 I don`t go for Sculptor)
As you do i try to take the important parts in the message.
In the first part it is the numbers of M, N, P, Q, R (corrected)
M 779 865 000 Revenue from crude oil sales (note 5(a)) (M)
N 60 486 000 Revenue from gas and condensate sales (note 5(a)) (N) 60,486
P -6 059 000 Realised (losses)/gains on oil derivative contracts (note 5(a)) (P) (6,059)
Q 18 758 000 Sales of crude oil (Q) 18,758
R 22 229 000 Total sales (R) 22,229
The second part is the sales numbers and calculated price (look at the gas price).
I know that this can be depended on over/under-lift but i count on these numbers.
Gas Crude oil Losses Tot
Volume 3 471 000 18 758 000 22 229 000
Rev 60 486 000 779 865 000 -6 059 000 834 292 000
Price 17,43 41,58 37,53
In the third part I make a brake out of Kraken with discount for gas
Krak Boe 26450
Discount % 3,00%
Krak Boo 25 657 Year 9 390 279
In the fourth part I put back the gas from Kraken to Other´s and keep Other´s isolated from gas for further workover in the finish.
Krak 9 390 279 boo
Gas 3 471 000 boe
Other 9 367 721 boe (22229000 - 9390279 - 3471000 )
22 229 000
In the fifth step, who is the weakest, I use the calculated volume and the price of (M+N+P) / R.
The weak thing is that the price is with Krakenoil, so it should be smaller than this.
Other ex Krak
Volume 12 838 721 (22229000 - 9390279)
Price 37,53 (Tot price)
Rev 481 858 933 ( 12838721 * 38)
The sixth and last step and I use (M) revenue crude oil, there I first remove other * price. (see step four)
I take the answer and divide it with Krak Boo.
Krak
Rev 428 278 573 (779865000 - (9367721 * 38))
Volume 9 390 279 Krak Boo
Price of krak 45,61
As the price of (M/Q) would be lover without Krakenoil, should this price be higher with a correct calculation and i`m sorry to be unable for that in this moment.
I haven't change the gas price in my folders cause of that I don't know where to find the Course of Enquests gas.
I know that I can use discount from "the ice" or premie on Henry hub but I wonderer if any else have a tip.
Regards/Kamrat