ACQUISITION (Tables)

6 Months Ended

Jun. 30, 2017

ACQUISITION

Schedule of net purchase price

(millions of dollars)
Net Purchase Price (a)	581
Less: TransCanada’s carrying value of Iroquois at June 1, 2017	223
Excess purchase price (b)	358

(a) Total purchase price of $710 million plus the additional consideration on Iroquois surplus cash amounting to approximately $29 million including interest less the assumption of $164 million of proportional Iroquois debt by the Partnership.

(b) The excess purchase price of $358 million was recorded as a reduction in Partners’ Equity.

Schedule of purchase price allocation

(millions of dollars)
Current assets	25
Property, plant and equipment, net	294
Current liabilities	(4	)
Deferred state income taxes	(10	)
Long-term debt, including current portion	(41	)
	264
Non-controlling interest	(100	)
Carrying value of pre-existing Investment in PNGTS	(132	)
TransCanada’s carrying value of the acquired 11.81 percent interest at June 1, 2017	32
Excess purchase price over net assets acquired (b)	21
Total cash consideration (a)	53

(a) Total purchase price of $58 million (including preliminary working capital adjustment) less the assumption of $5 million of proportional PNGTS debt by the Partnership.

(b) The excess purchase price of $21 million was recorded as a reduction in Partners’ Equity.