RE: RE TCF Guidance23 Nov 2018 21:54
SO I have looked at the FEED award where they have mentioned $184m of development capital I have used $200m and considered the not to exceed fee of $45m using a variable tariff on production to calculate the IRR; there is a tax holiday for 10yrs which would suggest best to front load production but I have kept it constant. Post tax holiday we have 5% royalty and 31% CT I have made some allowances for this, it works out at about 8-10% across the whole revenue stream. 70 scuffs moves things up 10-15% based on how you view additional well costs and the BOOT fee. It sounds an exacting process but I only did it to check how JJs comments about GSA price stacks up and they do. If I was being critical I would say CAPEX will be higher than the FEED RNS and so BOOT fee will increase but the cap of $45m should support c$300mm CAPEX @ IRR of 12%. I am fairly satisfied that 60-70 scuffs provides a NPV of 25p+ have a good weekend B4N