Audit-Report-on-NNPC
Audit-Report-on-NNPC
Audit-Report-on-NNPC
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Investigative Forensic audit of crude oil revenues and remittances by <strong>NNPC</strong> (January 2012 – July 2013)<br />
6.1. Appendices<br />
6.1.1. Valuati<strong>on</strong> of Crude Oil Revenue<br />
Quantity Lifted<br />
Expected<br />
Unit Price<br />
Customer B/L Date Crude Type<br />
COMD<br />
Price (PwC)<br />
COMD ($)<br />
(Bbls)<br />
($)<br />
EQUITY<br />
COMD Valuati<strong>on</strong> ($) PwC valuati<strong>on</strong> ($)<br />
ETERNA 1/7/2012 AKPO 996,755 109.888 109.888 109,531,413.44 109,531,413.44<br />
ELAN OIL 1/8/2012 ERHA 997,467 114.678 114.678 114,387,520.63 114,387,520.63<br />
AMG 1/12/2012 QIL 950,245 111.379 111.379 105,837,337.86 105,837,337.86<br />
SOCAR 1/15/2012 AGBAMI 974,728 109.647 109.647 106,876,001.02 106,876,001.02<br />
CENTO 1/18/2012 QIL 950,122 111.330 111.330 105,777,082.26 105,777,082.26<br />
ENERGY TRADING SA 1/20/2012 AMENAN 949,623 111.15 111.148 105,548,414.46 105,548,414.46<br />
MASTERS ENERGY 1/24/2012 BB 249,961 112.245 112.245 28,056,872.45 28,056,872.45<br />
ERG 1/28/2012 ESL 848,951 111.547 111.547 94,697,937.20 94,697,937.20<br />
GLENCORE 1/28/2012 FB 906,214 114.611 114.611 103,862,092.75 103,862,092.75<br />
DUKE OIL 2/15/2012 FB 114,600 125.485 125.485 14,380,581.00 14,380,581.00<br />
DUKE OIL 2/15/2012 FB 171,900 125.485 125.485 21,570,871.50 21,570,871.50<br />
AZENITH 2/16/2012 AMB 902,926 121.426 121.426 109,638,692.48 109,638,692.48<br />
SARB ENERGY 2/18/2012 EA 629,406 122.951 122.951 77,386,097.11 77,386,097.11<br />
VITOL 2/18/2012 BL 949,861 124.051 124.051 117,831,206.91 117,831,206.91<br />
CALSON 2/19/2012 ESL 949,014 122.651 122.651 116,397,516.11 116,397,516.11<br />
ADDAX 2/21/2012 BB 649,799 127.353 127.353 82,753,852.05 82,753,852.05<br />
SOCAR 2/22/2012 ESL 842,900 123.620 123.620 104,199,298.00 104,199,298.00<br />
ADDAX 2/24/2012 BB 299,721 127.804 127.804 38,305,542.68 38,305,542.68<br />
SAHARA 2/26/2012 BONGA 30,000 128.104 128.104 3,843,120.00 3,843,120.00<br />
SARB ENERGY 3/4/2012 BL 305,600 128.987 128.987 39,418,427.20 39,418,427.20<br />
MERCURIA 3/12/2012 AMB 949,769 126.248 126.248 119,906,436.71 119,906,436.71<br />
SAHARA 3/17/2012 FB 83,227 128.066 128.066 10,658,548.98 10,658,548.98<br />
ENERGY NETWORK 3/24/2012 BL 285,202 126.194 126.194 35,990,781.19 35,990,781.19<br />
Vanguardngr<br />
ENERGY NETWORK 3/24/2012 BL 617,937 127.058 127.058 78,513,839.35 78,513,839.35<br />
HAVISTAR 3/26/2012 FB 285,452 128.066 128.066 36,556,695.83 36,556,695.83<br />
OCEANBED 3/26/2012 ZAFIRO 947,125 116.301 125.816 110,151,584.63 119,163,479.00<br />
INDIAN OIL 3/27/2012 ESL 834,561 123.993 123.993 103,479,722.07 103,479,722.07<br />
MERCURIA 3/28/2012 QIL 949,927 123.741 123.741 117,544,916.91 117,544,916.91<br />
DUKE OIL 3/29/2012 FB 524,254 127.832 127.832 67,016,437.33 67,016,437.33<br />
112
Change language