COMPARISONOFNETBACKVALUEANDPRODUCTSYIELD

DAS%V/V/Das:QM72:28%V/V/Das:UZ57:43%V/V
BASIS
PRODUCTPRICES

APP.PERIODJuly2015,Average

YIELDS
PAKRUPEESEXCHANGERATETOU.S.DOLLAR

AsPerNeatCrudeOils
101.78

RS/$

NameofOilProducts

Das:QM
72:28
%V/V

DAS
%V/V

PricesofOilProdcuts

Das:UZ
57:43
%V/V

Rs/Lit

YIELD

Rs/Lit

YIELD

Rs/Lit

YIELD

Rs/Lit

LPG

26.29

1.60%

0.42

1.53%

0.40

1.47%

0.39

ExportNaphtha

34.92

22.60%

7.89

21.06%

7.35

20.62%

7.20

HSD

53.97

45.65%

24.64

42.99%

23.20

42.66%

23.02

FFO180CST

38.01

27.15%

10.32

31.42%

11.94

32.25%

12.26

OwnUse&Loss

3.00%

0.00

3.00%

97.00%

0.00

3.00%

97.00%

0.00

97.00%

NETBACKOFCRUDEOIL
Rs/Lit
Rs/bbls

100.00%

WeightedAverageofOilProductPrices(GPW),$/Bbl

43.27
6,879.2
67.59

100.00%
=

42.90
6,820.5
67.01

VARIANCEOFDAS

100.00%
=

66.96

(0.58)

(0.63)

Accordingtothisevaluation,theeconomicviability/NetBackValueofDAS:UZBlendisworkedouttobelessby$0.05/bblthenDAS:QMBlendCrudeOil.

Comments:
Atmos.BtmProperties
Sulfur,Wt%
PourPoint,DegC
ResidueViscosity@50DegC,Cst
S.G.

2.55
+21
248
0.9479

42.87
6,815.5

2.61
18
205
0.9514