174,000 m³ Dual-Fuel X-DF 2.0 LNG Carrier 15-Year Infrastructure Charter Yield Calculator 2026

Underwrite 174,000 m³ modern two-stroke X-DF 2.0 LNG carriers with full sub-cooling reliquefaction on 15-year utility take-or-pay charters ($68,000/day TCE) and cash dividend yields.

Underwriting Assumptions

15-Year Fixed Time Charter Rate ($/day TCE)

Technical Manning, Insurance & Spares ($/day)

Newbuild LNG Carrier Acquisition ($M)

Senior Maritime Loan Financing (%)

Syndicated Debt Interest Rate (%)

Projected Economics

Annual Operating EBITDA

Net Annual Distributable Cash Flow

Net Cash-on-Cash Dividend Yield