KPI-01 · inventory, activity, discoveries, Spoor G and E, fiscal and depletion · tap Fiscal or Depletion to open the module
Sovereign Fiscal Simulator
—
Adjust parameters → live state-take calculation
Escalates state profit share from baseline 50% toward 80% as R-factor rises (Suriname 2015 model). Guyana Stabroek/2021 PSA: R-factor not applied — baseline 50/50 fixed.
Per-barrel waterfall
Gross revenue
—
− Royalty
—
− Cost recovery (capped)
—
= Profit oil
—
· State profit share
—
· Contractor profit share
—
+ Income tax on contractor
—
= Sovereign take (per bbl)
—
Sovereign take (% of gross)
—
Life-of-plateau (undiscounted)
Gross revenue (LoP)
—
Sovereign take (LoP)
—
NPV sovereign take @10%
—
Indicative model. Royalty, cost-oil cap, profit-split, and tax follow the block's headline fiscal template. Block-specific PSC/PSA terms may override. NPV assumes flat plateau and instant recovery; not a replacement for a full economic model. Powered by GLIAG Intelligence B.V. — Owner’s Engineer / PMC / Strategic Adviser.
Basin production depletion — modeled 2019–2042
Stacked bpd across sanctioned and pending FPSOs · Guyana + Suriname · 3-phase ramp/plateau/decline model
1D screening: burial history · EASY%Ro · transformation ratio · curated wells, TD-as-source for any GIP well, green-well input. Burial chart: source curves coloured by maturity window. Screening grade — uncalibrated parameters are labelled GAP.
GIP/KMM-01 — Kitchen Maturity Map, ACT and Aptian through Time
Pseudo-3D screening: one BMS-01 burial-maturation column per 5′ cell (2,351 offshore cells). Open geometry (GlobSed v3, ETOPO 2022) with depth to top ACT from GLIAG essays and operator disclosures. Screening grade — not a calibrated basin model.