2007 Revenue Netback USD/boe 2007 Forecast Revenue 55.00 Sales dierential Russia -3.15 Government take -2.65 Quality dierential UK -0.70 Gas price dierential -0.75 Inventory movement 0.65 Tari receipts and other income 1.15…
2007 Cost of Operations Country Cost USD/boe % Contribution UK 26.35 * 34% France 12.30 9% Netherlands 10.85 5% Indonesia 14.40 7% Tunisia 5.95 14% Norway 6.95 15% Russia 7.35 16% Total 14.55 100% * Before Broom tari…
2007 Production & Sales Taxes Country Cost USD/boe % Russia 17.65 * 88% France 3.40 9% Tunisia 0.55 3% Total 3.15 100% * Mineral Resource Extraction Tax 9.00 Export Duty 8.65 17.65 Assume Russia sales split: 42% Export…
Russia Fiscal Structure MRET Sliding Scale Coecient 419 RUR/tonne x [(Urals USD/bbl - 9) x RUR/USD/261] Set Monthly Export Duty (Oil Urals Price - 25) x 0.65 + 4 USD/bbl Set for two month terms based on the rst two months of…
2007 Depletion Analysis 2007 2006 Country USD/boe Contribution USD/boe Contribution UK 12.70 34% 9.53 57% France 7.04 9% 6.62 13% Netherlands 12.44 5% 10.69 7% Indonesia 5.49 7% 3.79 8% Tunisia 16.21 14% 20.79 * 4% Norway…