Quote:
Originally Posted by Flash Walken
Please expand for a pleb like me?
|
Kinder Morgan is just going add this cost into their pipeline toll and pass it back to the shippers (i.e. the oil companies operating in Alberta). The shippers will suck it up because they want a pipeline so badly.
Assumptions (All figures assumptions just to demonstrate directional math)
-Price of oil at Vancouver: $100/bbl
-Production cost: $50/bbl
-Pipeline tariff without $1B built in: $5/bbl
-Pipeline tariff with $1B built in: $10/bbl
-Royalty Rate: 25%
-Tax rate: 25%
Profit, Tax and Royalty calcs (It's obviously more complicated than this, but oil companies effectively pay royalties on profits net of costs and taxes on profits net costs+royalties)
Without $1B:
Royalties = (Price - Cost - Pipeline) x Royalty Rate = ($100 - $50 - $5) x 25% = $11.25/bbl
Taxes = (Price - Cost - Pipeline - Royalties) x Tax Rate = ($100 - $50 - $5 - $11.25) x 25% = $8.44/bbl
Oil company profit = Price - Cost - Pipeline - Royalties - Taxes = $100 - $50 - $5 - $11.25 - $8.44 = $25.31/bbl
With $1B:
Royalties = (Price - Cost - Pipeline) x Royalty Rate = ($100 - $50 - $10) x 25% = $10.00/bbl
Taxes = (Price - Cost - Pipeline - Royalties) x Tax Rate = ($100 - $50 - $5 - $11.25) x 25% = $7.50/bbl
Oil company profit = Price - Cost - Pipeline - Royalties - Taxes = $100 - $50 - $5 - $11.25 - $8.44 = $22.50/bbl
Net Effect of $1B:
-Albertans receive $1.25/bbl less in royalties
-Albertans receive $0.94/bbl less in taxes
-Oil companies receive $2.81/bbl less in profit
-Total impact adds up to $5/bbl, which is the assumed increase in the toll caused by the $1B
The assumptions are obviously not correct off but the point was to show that, assuming Kinder Morgan builds the entire $1B into their pipeline toll, that $1B gets entirely passed back to Albertans and oil companies operating in Alberta (and looks like my 50/50 guess is pretty close).
Change the numbers to whatever you want and the result won't change so long as you assume Kinder Morgan passes the entire $1B back to the shippers, which I think is a pretty fair assumption.