Production sharing contract

An oil and gas company (contractor) entered into a PSC that includes the following terms:

  • the oil and gas company pays for all exploration costs;
  • the government is entitled to:
    • 15% royalty on the production;
    • severance tax of USD 2.50 per barrel;
    • USD 5 million production bonus when average production first exceeds 25,000 barrels per day; and
    • 10% of the profit oil;
  • operating expenses are recoverable before exploration costs;
  • development costs are recoverable after exploration costs;
  • cost recovery oil is capped at 45% of the annual production; and
  • the national oil company (NOC) and the contractor have a 51% and 49% working interest, respectively.

How should the production be allocated between parties, assuming the following for 2013?

  • annual production in 2013 is 10 million barrels;
  • recoverable operating costs in 2013 are USD 25 million;
  • the average oil price in 2013 is USD 100/barrel;
  • during 2013 average production exceeded 25,000 barrels per day for the first time;
  • unrecovered exploration costs at the beginning of 2013 were USD 180 million; and
  • unrecovered development costs at the beginning of 2013 were USD 275 million.