Thanks for the Reply PSI!If you have time happy for you to check...

Thanks for the Reply PSI!

If you have time happy for you to check my figures. 

The increase in sales volume from NGP i used is 27TJ/day.

CTP have indicated this on some other announcements. I checked that against their plants capacity and current sale contracts as below:

Plant Capacity:
M - 22Tj/day (CTPs share)
D - 5 Tj/day
PV - 15 Tj/day
Total = 42 TJ/day

Current sales contracts are 15TJ/day.
42TJ/day - 15TJ/day = 27 TJ/day

So that does look like an increase 27TJ/day is theoretically possible. Weather those plants can operate at those flow rates remains to be seen i guess?

So total increase in gas sold per quarter through NGP i used 27TJ/day * 90 days = 2430TJ

For the assumed gas price I was being conservative and just assumed they have sold it for at least the same as their current gas sales. I would expect this to be higher than this as the east cost Gas Market should get a better price than NT?

So i was using $5550/TJ. This is just based on the last few quarterly gas sales. They don't publish a separate figure for Oil and gas just a combine sale. So i just assumed a Oil price of AU$85/bbl and got the following:
OIL Sales are $3.8M YTD based on 1 bbl of oil selling for AU$85 
Gas Sales are $16.22M YTD - for 2921 TJ sold. So 1 TJ sells for roughly $5550/TJ


So if the above is correct then NGP revenue increase is 2430TJ * $5550/TJ = $13.5M per quarter.

Is the $/TJ number way out? on the AEMO site it has the short term price in brisbane at $9.5/GJ or $9500/TJ. So i would expect a long term contract to be less than this. Then would have to take off pipeline tariffs.