TARIFF COMPUTATION MODEL

Page 1 of 1
TARIFF COMPUTATION MODEL Project Name Consolidated Pipelines Project Identifier Type of Project Reference Year Model Modified Date Project Financing Structure Total Project Cost $mm 0 Debt to Capital Ratio 0 Debt Issued $mm 0 Equity $mm 0 Return on Equity 0 WACC 0 Capital Expenditure Disbursement Profile "S-Curve" 0 Loan Repayment Structure Loan Interest Rate per annum 0 Upfront Fees 0 Commitment Fees 0 Repayment Period years 0 Loan Disbursement Profile $mm 0 Repayment Start year 0 Company Tax Treatment Tax Holiday (no=0, yes=1 ) ? No Operating Cost at Production Start Fixed Opex $mm (2014) 0 Variable opex $mm (2014) 0 Reference Tariff Capacity Payment $/ Mscf 0 Fixed opex payment $/ Mscf 0 Variable opex payment $/ Mscf 0 Total Reference Tariff $/ Mscf 0 Escalators Capacity Payment Escalator 0 Fixed opex payment escalator 0 Variable opex payment escalator 0 Timing Investment Start Year 0 Production Start year 0 Contract Period 0 Contract Termination Year 0 Stream throughput per year days 0 Year Pipeline Capacity Full Capacity ( MMscf /d) MMscf /d 0 Contracted Pipeline Capacity 0 Annual Contracted Quantity ( Bscf ) Bscf 0 Take or pay Quantity 0 Discount Rates MOD Discount Rate 1 0 MOD Discount Rate 2 0 MOD Discount Rate 3 0 Fiscal Regime Education Tax Rate 0 Cap on Capital Allowance as % of Assessable Profit 0 CITA 0 Tax Holiday yrs 0