GLIAG GSB Intelligence Platform™ — Well, Licence, Seismic & Actual Well Drilling, Seismic Acquisition, Licensing Activity & Discovery Intelligence Map
Guyana–Suriname Basin · Inventory + Activity + Discovery · Trademark GLIAG N.V.
GLIAG · GSB Intelligence Platform · Rev 0.22.0 — Full Modelling Suite (Fiscal · Depletion · Coupled) 18sep1620
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 N.V. — Owner’s Engineer / PMC / Strategic Adviser.