|
Exhibit G
<br /> Exhibit G:Sample Adjustments to County Payments
<br /> Sam•le Ad ustments to Flare and Conversion Pa ants Based on Avers a Allowance Market Price In Relation to Forecasted Carbon Price
<br /> 't R t :' ` 'I g t'Y d..: i e .4 ii 0`,. i`",\ $iY;'* \ �yL
<br /> •ia5 3� ikl $ t\' `:�`� 3 \ @ 5 '..R ;;.-1..:4., �'
<br /> �, gy ;� ). � �( I��v � .,�S,���® pp �s F �
<br /> • . W4 , �.,.a sA g.+ g .'. y" ;x '.. `� � x �z: �e s R „u. •3rd'',. .. z.
<br /> Flare Payment Adjustment
<br /> Avttage Market Pdce•Forecated Carbon 18.00 - 18.00 0.00 Hound Down -> 0 e 0.357% • 0.00% + 5.3% = 5.30% x 1,656 - 5 8.75 $ 768 $
<br /> Price
<br /> Average Market Prlce>Forecasted Carbon 25.50 - 18.00 = 7.50 Round Down -> 7 8 0.35]% 2.50% + 5.3% - 7.80% x 1,656 - $ 8.75 $ 1,130 $ 362
<br /> Price(<Mao Adj.)
<br /> Average Market Priso n Forecasted Carbon 31.50 - 18.00 13.50 Round Down -> 9 e 034]% = 3.21% o 5.3% - 8.51%
<br /> 0 1,656 $ 8.75 $ 1,233 $ 465
<br /> Price(>Mao Ad).)
<br /> Average Market Prices Forecasted Carbon 14.50 - 18.00 • -3.50 Round Down -> -3 x 0.357% • -1.07% • 5.3% - 4.23% 0 1,656 - $ 8.75 $ 613 $ II551
<br /> Price(<Mao Ad).)
<br /> Average Market Price 0 FOrecested Carbon 1.50 - 18.00 -13.50 Round Down --> A 8 0.357% -3.21% 0 5.3% = 2.09% 0 1,656 $ 8.75 $ 302 $ (465)
<br /> Price I>Mae Ad).)
<br /> Converalon Payment Adjustment:
<br /> Average Market price-Forecasted Carbon 18.00 - 18.00 - 0.00 Round Dawn -> 0 x 1.12% 0.00% + 16.6% 16.60% a 6,383 8.75 $: -
<br /> Pdce
<br /> Average Market Price s Forecasted Carbon 25.50 - 18.00 • 7.50 Round Down -> 7 z 1.12% 7.84% + 16.6% = 24.44% x 6,383 ° $$$ 8.75 :9 43,',29°675011 $$$ 4,379
<br /> Mice(<Mao Ad).)
<br /> Average Marke[Pdce>FOrecaated Carbon 31.50 - 38.00 = 13.50 Round Down -> 9 x 1.12% = 10.08% + 16.6% 26.68% x 6,383 8.75 5,630
<br /> Price(>Mae 041.)
<br /> Average Market Pdces Forecas[a Carbon 1/.50 - 18.00 - -3.50 Round Down -> -3 x 1.12% -3.36% 0 16.6% • 13.24% x 6,383 $ 8.75 $ 7,395 $ (1,877)
<br /> Price(<Mao Ad).)
<br /> Average Market Price s Forecasted Carbon 4.50 - 18.00 • -13.50 Round Down --> A z 1.12% • -10.08% •
<br /> 16.6% • 6.52% 0 6,383 - $ 8.75 $ 3,6/1 S (5,630)
<br /> Price(>Mao Adl.l
<br /> Sample Adjustments for Changes In Global Warming Potential(GWP)of Methane
<br /> -*xenarlo
<br /> AffarClp^and+FradeSRtam - !' :-:
<br /> lAfter Mted_ihto ugh Federal ' : .• caaarrs 57,1..7 ,leuerdrinernes AdtAOtmam
<br /> SkMi. MRnHlty looreualbe4[elei.• Ntc0Mee)DMrpc.I Sample Akk8Ia** ' A$owanaoMatked ,Inuaaetbeoreael-
<br /> " „t egbiatk'1F' risk Ri t)0k919(f ' 7ASmhg109 Alrowel0e b%19 t •.,,WM*FOMWS18d, tt/kea softened (v MOe Co maymMlt,
<br /> WharehlobslWattOn- iterdtal .;
<br /> :A'BOwaate0 ,ASsree s. :Aa4eYanweat 1$%: ;' prFCg Cetbon 78ll; C51 a+l4e ioCaitnity
<br /> CGWP)ofMetharre . ' 1 3572.) 'Jm571De1_. Imtc02el'': ' (f/FntCita32. l$Jtrt OxeY t$lrrotCO of .. fil '-'.
<br /> Increases to 25 3571 571 86 $ 32.00 $ 27.00 $ 27.00 $ 2,314
<br /> Remains at 21 3000 0 0 $ -
<br /> Decreasesto17 2429 (571) (86) $ 24.00 $ 27.00 $ 24.00 $ 12,057)
<br /> Sample Adjustments for Other Environmenta!Benefits
<br /> ' t * Y J `c �i, xz s� �"4(t1-tfit- R ',t- s
<br /> 1 )�gcxy ?ate id) # s �,:g � �.
<br /> \ �pe ; y� YIavawe6t �w samt€Fy to u> � O § '
<br /> : tO l', S0xy. 54dr80RM 13 ^a^F,17A d .:. Me ' p
<br /> c MgP: .°'K .[f19$4)4 �.,. . i ..A .f e z .. at •?2 .m 'mac. r \r,?"`,.a, $ ... $ .,.�
<br /> Sale of RECD,replacement of Carbon Credlta 703 e $ 13.00 59,139
<br /> 337 x $ 7.75 = $2,612 5588 $5,940 x 50% $2.970
<br /> {00018638.DOC 24)
<br />
|