**Published at : ** 29 Jul 2019

**IJtech :** IJtech
Vol 10, No 4 (2019)

**DOI :** https://doi.org/10.14716/ijtech.v10i4.2051

Wicaksono, F.D., Arshad, Y.B., Sihombing, H., 2019. Monte Carlo Net Present Value for Techno-Economic Analysis of Oil and Gas Production Sharing Contract.

149

Fermi Dwi Wicaksono | Faculty of Technology Management and Technopreneurship, Universiti Teknikal Malaysia Melaka, Durian Tunggal, Melaka, 76100, Malaysia |

Yusri Bin Arshad | Faculty of Technology Management and Technopreneurship, Universiti Teknikal Malaysia Melaka, Durian Tunggal, Melaka, 76100, Malaysia |

Haeryip Sihombing | Faculty of Technology Management and Technopreneurship, Universiti Teknikal Malaysia Melaka, Durian Tunggal, Melaka, 76100, Malaysia |

Abstract

This paper presents a
techno-economic analysis for oil and gas production sharing contract (PSC)
which is subjected to uncertainty from fluctuation of natural gas prices and
production reservoir capacity. Net present value (NPV) is calculated based on a
10-year contract duration considering capital-operational expenditure,
production sharing contract bidding value, and salvage value. The Monte Carlo
method is embedded in the NPV analysis to quantify the probability of the
production sharing contract’s profit and loss. The result of this probability
is utilized as input for determining the decision to acquire the PSC. This
paper confirms that investment in the oil and gas industry is high risk. This
type of investment is only suitable for companies with strong equity or
financial power.

Monte Carlo method; Net present value; Production sharing contract

Introduction

Techno-economic
analysis is a decision process to determine the value of a long-term investment
in a project. The decision making process should be based on maximum equity
return from an investment. Oil and gas is a risky industry. This kind of
business is subjected to major uncertainty, sophisticated technology, and high
capital investment. Cheng et al. (2018) states that “oil and gas play a pivotal
role in the modern industry, and oil and gas demand is closely related to
economic development.” The demand for oil and gas production is in correlation
with the growth of the transportation, residential, and industrial sectors
(Silitonga et al., 2012). Atabani et al. (2012) states that “energy consumption
has grown rapidly in the recent years”. Therefore, techno-economic analysis for
an oil and gas project becomes crucial to determine whether it shall be
undertaken or not.

Several studies have been conducted to analysis the technique for optimizing project investment portfolios (Arifin et al., 2015). Net present value is one of the most powerful tools used in techno-economic analysis (Shaffie & Jaaman, 2015). Net present value calculates the present value of future cash flows and, when compared with initial outflows, an investment project is seen as acceptable whenever a positive NPV is the outcome. The internal rate of return (IRR) is a percentage rate that equates the present value of future cash inflows with the present value (Bennouna et al., 2010). Both NPV and IRR are widely used to determine capital investment decisions. However, the usage of this technique has limitations in calculating high risks capital investment projects, such as those in the oil and gas industry. The NPV technique only focuses on current predictable cash flows and ignores the future risk of uncertainty, therefore, may undervalue the production sharing contract and mislead the decision makers (Ho & Liao, 2011). The improvement of conventional NPV techniques should be performed in order to quantify the capital investment risk (Arnold & Yildiz, 2015; Rout et al., 2018). A risk-quantified methodology is required to reduce probability of failure in both operational and financial aspects of the project (Hidayanto et al., 2015).

The Monte Carlo method was first used in 1960, and it
was extended to simulate uncertainty in financial applications (Shaffie &
Jaaman, 2015). The Monte Carlo method has been implemented in several
techno-economic analyses for quantifying financial risks. Arnold and Yildiz
(2015) present an analysis to determine the financial risk for investors of
renewable bio-energy projects. Monte Carlo methods are also implemented for
economic evaluation of a Photovoltaic/Thermal concentrator in Sweden (Gu et
al., 2018) and an uncertainty analysis for hydrogen production from high
pressure polymer electrolyte membrane water electrolysis in Korea (Lee et al.,
2017). The Monte Carlo method is able to quantify risk analysis by adopting
random numbers in the probability distribution to generate the possibility of
uncertainty in net present value (Verbeteen, 2006; Huang, 2008; Nawrocki, 2001;
Shaffie & Jaaman, 2015). The novelty of this paper is in its ability to
quantify risk as an exact number. The obtained probability then results as a
risk percentage of loss, which is embedded into the decision tree analysis. The
comprehensive integration of Monte-Carlo NPV and decision tree analysis gives
both scientific and practical guidance for the decision making process.

Conclusion

Based on the
analysis that has been performed, it is confirmed that oil and gas industries
are high-risk investments. As a basic economic principle, high risk investments
yield high potential returns. Based on the NPV analysis, with 11% rate of
return, the Constellation-x PSC shows a positive value. The internal rate of
return calculated is at 15.6%, taking into account the salvage value, and
13.07% without considering the salvage value. This number is categorized as a
high return investment. As a comparison, most bank obligations only promise to
have returns of 3.35%-5.05%. This paper has also calculated the value of positive NPV over1,000
iterations using the Monte Carlo methodology. At this point, the probability of
loss is quite high (82.15%). In conclusion, this type of investment is only
suitable for a company with strong equity or financial power. This analysis
also proves that the oil and gas industry provides high risk – high returns
investments.

The analysis
presented in this paper reveals that quantified risks and uncertainties come
from two parameters: reservoir production and the US natural gas price. The
analytical results are expected to lead to correct decision making. However,
this paper has limitations in determining intangible factors, such as the
natural gas commercial market, operational process efficiency, and government
tax rates. This paper demonstrates those factors as negligible aspects. Further
deep analysis on risk quantification may be performed by using more realistic
statistics distribution. As this paper uses triangular distribution for the
Monte Carlo simulation, normal distribution or binomial distribution may be
more relevant to simulate the Monte Carlo simulation for the uncertainties
parameters.

Acknowledgement

This research was conducted
for the production sharing contract operated by the Petroleum Company. The
author(s) would like to express gratitude to the Petroleum Company’s employee
for the research data. High appreciation is also given to the anonymous
reviewers for their comments as part of this paper’s improvement. This research
did not receive any specific grant from funding agencies in the public,
commercial, or not-for-profit sectors.

References

Arifin, R.S., Moersidik, S.S.,
Soesilo, E.T.B., Hartono, D.M., Latief, Y., 2015. Dynamic Project
Interdependencies (PI) in Optimizing Project Portfolio Management (PPM). *International Journal of Technology*,
Volume 6(5), pp. 828–837

Arnold, U., Yildiz, O., 2015.
Economic Risk Analysis of Decentralized Renewable Energy Infrastructures–A
Monte Carlo Method Approach. *Renewable Energy*, Volume 77, pp. 227–239

Atabani, A.E., Silitonga, A.S.,
Mahlia, T.M.I., 2012. Cost Benefit Analysis and Environmental Impact of Fuel Economy Standards
for Passenger Cars in Indonesia. *Renewable
and Sustainable Energy Reviews*, Volume 16, pp. 3547–3558

Bennouna, K., Meredith, G.G.,
Marchant, T., 2010. Improved Capital Budgeting Decision Making: Evidence from
Canada. *Management Decision*, Volume
48(2), pp. 225–247

Cheng, C., Wang, Z., Wang, J.,
Liu, M., Ren, X., 2018. Domestic Oil and Gas or Imported Oil and Gas–An Energy
Return on Investment Perspective. *Resource,
Conservation & Recycling*, Volume 136, pp. 63–76

Gu, Y., Zhang, X., Myhren,
J.A., Han, M., Chen, Z., Yuan, Y., 2018. Techno-Economic Analysis of a Solar
Photovoltaic/Thermal (PV/T) Concentrator for Building Application in Sweden using
Monte Carlo Method. *Energy Conservation
and Management*, Volume 165, pp. 8–24

Historic inflation United
States, 2018. CPI Inflation. Available Online at http://www.inflation.eu/inflation-rates/united-states/historic-inflation/cpi-inflation-united-states.aspx

Ho, S.H., Liao, S.H., 2011. A
Fuzzy Real Option Approach for Investment Project Valuation. *Expert Systems with Application*, Volume
38(12), pp. 15296–15302

Hidayanto, A., Moeis, A.,
Sutrisno, A., Maulidiah, W., 2015. Risk Impact Analysis on the Investment of Drinking
Water Supply System Development using Project Risk Management. *International Journal of Technology*,
Volume 6(5), pp. 894–904

Huang, X., 2008.
Mean-Semivariance Models for Fuzzy Portfolio Selection. *Journal of Computational and Applied Mathematics*, Volume 217, pp.
1–8

Irham, S., Julyus, P., 2018.
The New Energy Management Policy: Indonesian PSC-Gross Split Applied on Steam
Flooding Project. *In: *The 4^{th}
International Seminar on Sustainable Urban Development. *IOP Conference Series: Earth and Environmental Science*, Volume 106(1),
pp. 1–7

Lee, B., Heo, J., Choi, N.H.,
Moon, C., 2017. Economic Evaluation with Uncertainty Analysis using A
Monte-Carlo Simulation Method for Hydrogen Production from High Pressure PEM
Water Electrolysis in Korea. *International
Journal of Hydrogen Energy*, Volume 42(39), pp. 24612–24619

McQuhae, B.P., Cull, A.,
Murphy, D., Ong, J.K., Angela, M., 2017. Indonesia’s New Gross Split Production
Sharing Contracts for the Oil & Gas Industry. *In: *Jones Day, February 2017, Available Online at http://www.jonesday.com/

Nawrocki, D., 2001. The
Problems with Monte Carlo method. *Journal
of Financial Planning, FPA Journal*, Volume 14(11), pp. 92–106

Platon, V., Constantinescu,
A., 2014. Monte Carlo Method in Risk Analysis for Investment Projects. *Procedia – Economics and Finance*, Volume
15, pp. 393–400

Rout, A., Sahoo, S.S., Thomas,
S., 2018. Risk Modeling of Domestic Solar Water Heater using Monte Carlo method
for East-Coastal Region of India. *Energy*,
Volume 145, pp. 548–556

Shaffie, S.S., Jaaman, S.H.,
2015. Monte Carlo on Net Present Value for Capital Investment in Malaysia. *Procedia – Social and Behavioral Sciences*,
Volume 219, pp. 688–693

Silitonga, A.S., Atabani,
A.E., Mahlia, T.M.I., Sebayang, A.H., 2011. Techno-economic Analysis and
Environmental Impact of Fuel Economy Labels for Passenger Cars in Indonesia.* Renewable and Sustainable Energy Reviews*,* *Volume 15(9), pp. 5212–5217

Silitonga, A.S., Atabani, A.E.,
Mahlia, T.M.I., 2012. Review on Fuel Economy Standard and Label for Vehicle in
Selected ASEAN Countries. *Renewable and
Sustainable Energy Reviews*, Volume 16, pp. 1683–1695

Verbeteen, F.H.M., 2006. Do
Organizations Adopt Sophisticated Capital Budgeting Practices to Deal with
Uncertainty in the Investment Decision? A Research Note. *Management Accounting Research*, Volume 17(1), pp. 106–120