RE: Horeshill oil sales26 Jan 2022 22:22
HH1AN2,
Let's assume an optimistic 90 bbls/day for 17 weeks = 90 x 7 x 17 = 10,710 bbls of production.
At $90/bbl, that's 10,710 x 90 = $963,900
So already your estimate is 30% out.
You have allowed zero for production costs, water disposal cots, licence fees, overheads, debt servicing etc.
The last figure we had was $15/bbl for production costs, which does NOT include the cost of produced water disposal.
So $15 x 10,710 = $160,650 in production costs, leaving $963,900 - $160,650 = $803,250
We don't have a good figure for water disposal costs, but a ball park figure should be in the $15/bbl range as well, with c. 50 bbls/day water production.
So the cost of water disposal = 50 x $15 x 17 x 7 = $89,250
So we are left with $803,250 - 89,250 = $714,000.
Licence fees are fairly minimal (can't be bothered to actually look them up), but let's say $10k for that period, so we are down to $704,000.
Don't forget that UKOG don't get 100% of production - it's around 86%.
So $704,000 x 0.86 = $605,440.
Now, didn't UKOG promise a certain % of production to the good Residents of Surrey?
Wasn't it around 5%? Let's be conservative and say it was 2 1/2%.
So $704,000 x 0.025 = $17,600.
So we now have $605,440 - 17,600 = $587,840.
SS's salary / shares / pension contributions / bonus appear to be around £750 pd = 750 x $1.35 = $1,012.5 pd
So for that period, 1,012.5 x 7 x 17 = $120,487
That leaves us with $587,840 - 120,487 = $467,352.
How much is their debt servicing cost?
Hmmm, tricky one. I'm going to take a guess at 2% p.a. on their c. £35 Million debt = £228,219 for that period = $308,096
So we are now down to $467,352 - 308,096 = $159,256
And out of that there is the office overheads, consultants salaries, payments to the other BoD members etc.
So UKOG are, at best, just about breaking even with current HH production.
So yes, there will be a placing required to do the surface & downhole conversion work for HH-2z.