LNG Distribution Economics Tool

The LNG distribution economics tool presents full economics valuation modelling framework suitable for venture capital and private equity investment analysis. Yes, this is compliant to section 39 on the Nigeria CITA provisions.

Below are the model sections:

Overview and Inputs

• FISCAL DASHBOARD: Economic results and key performance indicators (KPIs)

• PROJECT SUMMARY: Summary of key model results and assumptions

• TERMINAL_INPUTS: Model inputs with yellow background and blue text

• MODEL DRIVER: Model case development scenario based on “LNG terminal” tab

• CONTROL: Asset scenario, profit share model, LNG plant capacity profile, production bonus option, and model sensitivity analysis

Fiscal and Financing Analysis

• FISCALS: Fiscal analysis with assessable taxes and provisional tax holiday models

• PSC MODEL: Contractor cost recovery, profit split, and entitlement analysis

• PSC ANALYSIS: Profit share model (R-factor and DROP model)

• FCFF PREFINANCING: Pre-financing analysis

• FINANCING: Financing model inputs (annuity approaches, debt modeling with high level charts with executive summaries)

Investment Suitability

• Suitable for investment consideration across multiple carrying partners

• I am happy to discuss specifics and opportunities for customizations on interesting opportunities