NOTIFIED BY OGRA

LNG Price-port charges 13.9575

PLL other import cost 0.9363
PPL margin (@2.50%) 0.3497
Terminal charges 0.3931
Retainge volume adjustment 0.0938
LSA Management fee 0.0250
Operation & maintaance 0.0088
cost (O&M) COST 0.0088
Interconnection fees 0.0072
Total RLNG Price without GST 15.7802

AS PER CONTRACT

LNG Price-port charges 13.9575

PLL other import cost 0.9363
PPL margin (@2.50%) 0.3497
Terminal charges 0.3931
Retainge volume adjustment 0.0938
LSA Management fee 0.0250
Operation & maintaance 0.0088
cost (O&M) COST 0.0088
SSGC Charges 0.0395
Total RLNG Price without GST 15.8125
 NOTIFIED BY OGRA
PPL margin (@2.50%); 2.22% Inte
BY OGRA
Terminal charges; 2.49%
88.45% PLL other import cost; 5.93%
5.93%
2.22%
2.49% Operation & maintaa
0.59% Retainge volume adjustment; 0.59%
0.16%
0.06%
0.06%
0.05% cost (O&M) COST; 0.06%
100.00%

NTRACT LNG Price-port charges; 88.45%

88.27%
5.92%
2.21%
2.49%
0.59%
0.16%
0.06% AS PER CONTRA
0.06% LSA Management fee; 0.16% SSGC C
0.25%
100.00% Terminal charges; 2.49%
PPL ma
PLL other import cost; 5.92%
Operatio
Retainge volume adjustment; 0.59%
cost

LNG Price-port charge

88.27%
OTIFIED BY OGRA
% Interconnection fees; 0.05%

Terminal charges; 2.49%

LSA Management fee; 0.16%

Operation & maintaance ; 0.06%

cost (O&M) COST; 0.06%

LNG Price-port charges; 88.45%

AS PER CONTRACT
agement fee; 0.16% SSGC Charges; 0.25%

charges; 2.49%
PPL margin (@2.50%); 2.21%
2%
Operation & maintaance ; 0.06%
ume adjustment; 0.59%
cost (O&M) COST; 0.06%

LNG Price-port charges;

88.27%
Assumptions
Daily KE volume A 150 MMCFD
GHV B 1065 Btu/scf
RLNG price C 13 USD/ MMBtu

Annual Volume Received by KE D = A x 365 54,750 MMCF

Total Energy Received by KE E=DxB 58,308,750 MMBTU
SSGC Revenue
• At agreed rate of 0.25% of RLNG price F = E x 0.25% C 1,895,034 USD
• At OGRA determined rate of 0.0072 per MMBTU G = E x 0.0072 419,823 USD

Impact of Potential Metering Uncertainity

Metering Uncertainity @ +/-0.5% H = E x 0.5% 291,544 MMBTU
Financial Impact to SSGC I=HxC 3,790,069 USD