Reveneu & Cost Model and Profit Potential

Revenue from the Captive Market (PLNB-UBE) will be paid monthly based on the volume of gas consumed by PLNB-UBE (passing through the pipeline) and the toll fee as follows:


Cost will consist of Operation and Maintenance of the Pipeline System

Total Investment of the Pipeline System : USD 63 Million

Funding :


Profit Potential :

Estimated IRR Project = 18%
IRR Equity = 28%