Serviceeftersyn af vilkårene for kulbrinteudvinding ... - Skatteministeriet

Fiscal Comparison/Exploration Attractiveness
Appendix 2 – Model gas field results: Government Share
Government share of Model gas field pre-share NPV (US$4/mcf case)
Gov't share % pre-share NPV (%)
140
120
100
80
60
40
20
0
Very Small Small Medium Large Very Large
Denmark
Netherlands
Norw ay
Field Size
Gas field, shelf, US$4/mcf. Source Wood M ackenzie - The economics of the ‘very large’ case become negative, hence
the Government share becomes higher than 100%.
Government share of Model gas field pre-share NPV (US$6/mcf case)
Gov't share % pre-share NPV (%)
90
80
70
60
50
40
30
20
10
0
Very Small Small Medium Large Very Large
Field Size
Gas field, shelf, US$6/mcf. Source Wood M ackenzie
Government share of Model gas field pre-share NPV (US$9/mcf case)
Gov't share % pre-share NPV (%)
90
80
70
60
50
40
30
20
10
0
Very Small Small Medium Large Very Large
Field Size
Gas field, shelf, US$9/mcf. Source Wood M ackenzie
UK
Denmark
Netherlands
Norw ay
UK
Denmark
Netherlands
Norw ay
UK
Page 69