Total costs after tax $ MM 52.42 PV at 10% $ MM 10% 48.64 Nominal revenue Units Spare Totals Throughput Bcf 50 200.00 Tariff BOS/Mcf T Escalation No 3% Tariff revenue $ MM Tax $ MM 40% Revenue after tax $ MM PV at 10% $ MM 10% 89.51 PV of tariff revenue $ MM T*89.51 Tariff (PVcosts/PVrev)BOS/Mcf 0.54