Financial
analysis of the SPR oil swap:
If you have been
following the Strategic Petroleum Reserve oil swap you will recall that
several of the original bidders for the 30 million barrels of crude were
disqualified and the Department of Energy had to conduct a second round
of bidding for 7 million barrels. The stated purpose of the swap was to
reduce prices and to ensure adequate fuel oil supplies for the winter heating
season. Oil companies were to receive the oil this November and in return
they would replace it with a greater volume by next November. In this short
article we analyze the benefit to the successful bidders of the oil swap.
It should be noted that the benefit to the oil companies is a cost to the
U.S. government.
The DOE has released numbers
on the second round of the SPR swap. These numbers revise downward the
percentage of additional oil to be received next year from the oil companies
that borrowed 23 million barrels of oil in the first round. This is apparently
because some of the original companies which were disqualified had bid
a higher percentage than the ones which remained.
In our analysis the oil is
valued in each case at the price for which it could be sold in the nearest
month on the futures market on the day of the announcement. The companies
receive two benefits from the oil received in the swap. The first is that
they have the use of the dollar equivalent of the crude for 12 months in
the first swap and 11 months in the second. This financial benefit is the
equivalent of receiving a loan for the dollar value of the crude. The benefit
is computed at the rate for T-bills ( 6.65625 percent ). Paul Horsnell
of the Oxford Institute for Energy Studies suggested using T-bills over
prime rate and a $0.74 discount of the value of the SPR crude from WTI.
His reasoning for the $0.74 discount is based upon the quality of the crude
and is explained in his article: The
Strategic
Petroleum Blunder?
The second benefit is the
difference in the value of the crude received at the near month futures
price and the value of the crude to be returned at the futures price for
the month of return (November 2001)."
| |
|
Round
1 |
Round
2 |
Total |
| Interest
Rate |
(a)=6.65625
|
|
|
|
| Discount
of SPR from WTI |
(b)=0.74
|
|
|
|
| Volume
received (barrels) |
(1)
|
23,000,000
|
7,000,000
|
30,000,000
|
| Volume
to be repaid (barrels) |
(2)
|
23,780,000
|
7,570,000
|
31,350,000
|
| Near
month price |
(3)
|
31.43
|
33.37
|
|
| November
2001 price |
(4)
|
28.21
|
27.88
|
|
| Value
Received |
(5)=(1)X(3-b)
|
$705,870,000
|
$228,410,000
|
$934,280,000
|
| Interest (11 months 2nd
round) |
(6)=(5)*(a)/100
|
$46,984,472
|
$13,936,579
|
$60,921,051
|
| Value
to be repaid |
(7)=(2)X(4-b)
|
$653,236,600
|
$205,449,800
|
$858,686,400
|
| Gain on value |
(8)=(7)-(5)
|
$52,633,400
|
$22,960,200
|
$75,593,600
|
| Total Benefit |
(9)=(6)+(8)
|
$99,617,872
|
$36,896,779
|
$136,514,651
|
| Effective Discount |
(10)=(9)/(1)
|
$4.33
|
$5.27
|
$4.55
|
Our conclusion:
The companies which were successful bidders have benefited $137 million
from this transaction. We know at this point that the price impact of the
transaction was short term and overshadowed by the uncertainty in the Middle
East. We deal with impact on heating oil below.
There is a recap of this
article and some interesting links to related articles and other energy
policy issues at Policy Pete's web site.
Fuel
Oil and Diesel from SPR release can't meet stated goal:
Increases in distillates
( gasoline and fuel oil ) as a result of the SPR swap are discussed in
an AP news article: Impact
of U.S. Oil Release is Limited. The Winter fuels report referenced
in the article is at Short-Term
Energy Outlook October 2000 Winter Fuels Outlook.
The EIA comments that of
the 30 million barrels there will only be a net increase of 10 million
barrels as 20 million barrels will replace a similar quantity of imports.
Acting Administrator Mark Mazur then goes on to say that this will achieve
the policy goal of an additional 3 - 5 million barrels of distillate over
the production in the absence of the SPR release. If this is so,
then there has been a radical change in the operating characteristics of
U.S. refineries. In the last two decades, the highest production of distillates
as a percent of refinery input was 25.6% in November of 1996. It seems
hard to get 3 million out of a net increase of 10 million barrels and 5
million won't happen. Even at the highest percentage of distillate production,
refineries can only produce 2.5 million barrels of crude from 10 million
barrels.
|