Hey all,

I've put together a little spreadsheet for revenue from Sarqala.

Let me know what you think,

Cheers

 

 

    Garmian Block          
               
Sarqala              
    45%/2 40% of 35%        
Brent Price Production Cost Recovery/bbl Profit Oil/bbl Total Revenue/bbl Total Revenue/day Total Revenue/month Total Revenue/year
               
$85.00 5000 $17.21 $5.89 $23.10 $115,515.00 $3,465,450.00 $42,162,975.00
$90.00 5000 $18.23 $6.24 $24.46 $122,310.00 $3,669,300.00 $44,643,150.00
$95.00 5000 $19.24 $6.58 $25.82 $129,105.00 $3,873,150.00 $47,123,325.00
$100.00 5000 $20.25 $6.93 $27.18 $135,900.00 $4,077,000.00 $49,603,500.00
$105.00 5000 $21.26 $7.28 $28.54 $142,695.00 $4,280,850.00 $52,083,675.00
$110.00 5000 $22.28 $7.62 $29.90 $149,490.00 $4,484,700.00 $54,563,850.00
$115.00 5000 $23.29 $7.97 $31.26 $156,285.00 $4,688,550.00 $57,044,025.00
$120.00 5000 $24.30 $8.32 $32.62 $163,080.00 $4,892,400.00 $59,524,200.00
$125.00 5000 $25.31 $8.66 $33.98 $169,875.00 $5,096,250.00 $62,004,375.00
$130.00 5000 $26.33 $9.01 $35.33 $176,670.00 $5,300,100.00 $64,484,550.00
$135.00 5000 $27.34 $9.36 $36.69 $183,465.00 $5,503,950.00 $66,964,725.00