DESYTON ENERGY LIMITED

Project Kachi

5.0 Million Barrel Crude and Refined Products Storage Terminal — Model Engine and Licensing Editions

The Engine

This is a 5.0 million barrel crude and refined products storage terminal model. Its engine comprises 32 linked worksheets arranged in seven dependent layers, driven by eleven switches on a single control tab. Nothing downstream is hardcoded: change the tariff and revenue, capital allowances, the Development Levy, debt service cover, the distribution lock-up, dividends, withholding tax, or the equity buy-back, and every valuation output re-solves together, with the balance sheet still balancing. Five integrity checks sit on the dashboard, and all five read nil.

The more useful measure of a model is not its complexity but the accuracy of what it produces. This engine is unusually broad for a single workbook. It computes:

A bottom-up capital cost mapped to eight asset classes.
A senior facility with capitalised interest during construction and a six-month debt service reserve.
A subordinated shareholder loan tested against the connected-party interest limitation.
Three depreciation methods run in parallel.
Units-of-production decommissioning with a funded escrow.
A Nigeria Tax Act computation built line by line.
Three full financial statements — income statement, balance sheet and cash flow — to audited standard.
A contractual waterfall.
Four dividend policies.
Five valuation methods.
A complete all-equity engine run alongside, for a like-for-like financing comparison.

Architecture and Controls

The workbook is organised in seven layers, each depending only on the layers above it. There are no circular references and no macros. Blue cells are inputs, black cells are within-sheet formulas, and green cells are cross-sheet links — so a reader can see at a glance which numbers are assumptions and which are consequences.

Three Editions, One Engine

Every Desyton model ships unlocked, without macros, and driven by switches rather than hardcodes. The build sequence is identical in each edition: inputs, physical build, revenue, operating cost, tax under the Nigeria Tax Act 2025, funding, statements, distribution, valuation, analysis. What differs is how far down that chain you buy.

Edition

Price

What It Answers

Essential

US$760

The feasibility chain — does the asset work, on an all-equity basis.

Full Model

US$960

Adds financing, full statements, the waterfall and the valuation suite.

Full Model Plus Strategy

US$1,750

Adds structuring, a scenario register and an hour of advisory time.

Essential — US$760

The feasibility chain: assumptions, capital cost, market and revenue, operating costs, tax, sources of funds, and a dashboard with live integrity checks. Answers one question — does the asset work — on an all-equity basis. For promoters testing a concept, analysts sizing an opportunity, and anyone learning the method.

Full Model — US$960

Adds what a credit committee asks for next: the senior facility with drawdown, capitalised interest and a debt service reserve; three financial statements with direct and indirect cash flow; the contractual waterfall with cover ratios and lock-up; dividend policies; and the valuation suite — DCF, multiples, an all-equity comparator, payback, levelised cost, breakevens and sensitivity. For sponsors nearing financial close, lenders in diligence, and corporate development teams.

Full Model Plus Strategy — US$1,750

Adds the structuring layer: SPV and working interest arrangements, carry with uplift, equity buy-back, five capital structures compared side by side, and a scenario register — plus an hour of advisory time to agree which scenarios matter. For those negotiating structure, not just testing feasibility: sponsors, private capital, and transaction advisers.

Traceability

The benefit is traceability. Every number resolves to a named sheet and row, every switch re-solves the whole workbook, and five integrity checks must read nil before any result is quoted.

For further enquiries, reach out to [email protected]

You must log in to submit a review.