def test_calcSaskOilIOGR1995(self):
m = DataStructure()
# m.WellHeadPrice = 221.123456
m.SalesPrice = 221.123456
m.TransRate = 2.123455
m.ProcessingRate = 0.123455
m.ProdVol = 70
m.ProdMonth = 201501
calc = DataStructure()
calc.BaseRoyaltyValue = 0.0
calc.CommencementPeriod = 0
calc.BaseRoyaltyVolume = 0.0
calc.RoyaltyPrice = 0.0
crown_multiplier = 1.2
fn_interest = 0.25
rp_interest = 100
pr = ProcessRoyalties()
# all tests for SaskWellHead
pr.calc_sask_oil_iogr1995(
datetime(2015, 1, 1), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(464.36, calc.BaseRoyaltyValue)
self.assertEqual(calc.CommencementPeriod, 0)
self.assertEqual(calc.BaseRoyaltyVolume, 7)
self.assertEqual(calc.RoyaltyPrice, 221.123456)
m.ProdVol = 100
crown_multiplier = 0.25
fn_interest = 3
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2015, 4, 2), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 1990.11)
m.ProdVol = 170
crown_multiplier = 1.0
fn_interest = 1
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2015, 5, 1), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 5881.88)
m.ProdVol = 79.9
crown_multiplier = 3
fn_interest = 2
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2010, 1, 1), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 10600.66)
m.ProdVol = 150
crown_multiplier = 2
fn_interest = 4
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2009, 7, 3), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 38917.73)
m.ProdVol = 500
crown_multiplier = 1
fn_interest = 5
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2007, 8, 2), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 124271.38)
m.ProdVol = 800
crown_multiplier = 5
fn_interest = 0.1
rp_interest = 100
pr.calc_sask_oil_iogr1995(
datetime(2008, 9, 9), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 21117.29)
m.ProdVol = 800
crown_multiplier = 5
fn_interest = 0.1
rp_interest = 50
pr.calc_sask_oil_iogr1995(
datetime(2008, 9, 9), "SaskWellHead", crown_multiplier, fn_interest, rp_interest, m, calc
)
self.assertEqual(calc.BaseRoyaltyValue, 10558.65)
def test_calc_sask_oil_prov_crown_royalty_volume_value(self):
pr = ProcessRoyalties()
m = DataStructure()
m.ProdVol = 100
lease_rm = DataStructure()
lease_rm.MinRoyaltyRate = 0.0
lease_rm.MinRoyaltyDollar = 0.0
lease_rm.CrownMultiplier = 1
lease_rm.ValuationMethod = "ActSales"
lease_rm.CrownModifier = None
calc = DataStructure()
calc.BaseRoyaltyRate = 0.25
calc.BaseRoyaltyCalcRate = 0.25
calc.RoyaltyPrice = 210
calc.BaseRoyaltyVolume = 0.0
calc.BaseRoyaltyValue = 0.0
m.SalesPrice = 223.370366
m.TransRate = 2.123455
m.ProcessingRate = 0.123455
fn_interest = 1.0
rp_interest = 100.0
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyVolume, 0.0)
self.assertEqual(calc.BaseRoyaltyValue, 5584.26)
calc.BaseRoyaltyCalcRate = -0.01
calc.BaseRoyaltyRate = -0.01
lease_rm.MinRoyaltyRate = None
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyRate, 0)
calc.BaseRoyaltyCalcRate = -0.01
calc.BaseRoyaltyRate = -0.01
lease_rm.MinRoyaltyRate = 0.02
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyRate, 0.02)
self.assertEqual(calc.BaseRoyaltyValue, 446.74)
lease_rm.MinRoyaltyDollar = 500.0
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyValue, 500.0)
lease_rm.MinRoyaltyDollar = None
lease_rm.MinRoyaltyRate = None
calc.BaseRoyaltyCalcRate = 0.35
lease_rm.CrownModifier = 0.02
calc.BaseRoyaltyRate = None
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyRate, 0.37)
# Reset to normal again
lease_rm.CrownModifier = 0.0
calc.BaseRoyaltyCalcRate = 0.25
calc.RoyaltyPrice = 210
calc.BaseRoyaltyVolume = 0.0
calc.BaseRoyaltyValue = 0.0
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyVolume, 0.0)
self.assertEqual(calc.BaseRoyaltyValue, 5584.26)
m.ProdVol = 100
rp_interest = 50.0
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyVolume, 0.0)
self.assertEqual(calc.BaseRoyaltyValue, 2792.13)
m.ProdVol = 100
rp_interest = 50.0
fn_interest = 0.5
pr.calc_sask_oil_prov_crown_royalty_volume_value(m, fn_interest, rp_interest, lease_rm, calc)
self.assertEqual(calc.BaseRoyaltyVolume, 0.0)
self.assertEqual(calc.BaseRoyaltyValue, 1396.06)
