Spreadsheet: gstorey__12044__New TC IT tolls
Sheet: Dawn

New TC Interruptible Services
 | IT service will be biddable with a floor price equal to the greater of :
 | (a) 80% of the 100% load factor FT toll, or
 | (b) proxy for incremental marginal fuel costs, plus
 | FT commodity toll, plus
 | contribution to fixed costs
METHODOLOGY
**Priced out for Empress to Eastern Zone
(a) |  | 80% of the 100% load factor FT toll, or |  |  |  |  | 0.8 | x | 1.13232 | =
(b) | Proxy for Incremental Monthly Marginal Fuel Costs
 |  | (21% - 5.5%) | x | (8.00  +  0.156) |  | / |  | x |  | =
 |  |  | x |  |  | / |  | x |  | =
 | Contribution to Fixed Costs
 |  |  |  |  |  |  | 0.04 | x |  | =
 | FT Commodity Toll
 |  |  |  |  |  |  |  |  |  |  | 0.04144
EMPRESS TO DAWN EXAMPLE
1.13232
 |  | (A) |  | (B) |  |  | IT Floor Price |  | IT % of FT | [NAME]
 |  |  |  | AMI |  |  |  |  |  |  | Min | [NAME]
2001-03-01 00:00:00 |  |  |  | 7.69 |  |  |  |  |  |  | 0.8 | 1.2
2001-04-01 00:00:00 |  |  |  | 7.104652005247215 |  |  |  |  |  |  | 0.8 | 1.2
2001-05-01 00:00:00 |  |  |  | 7.088371576572768 |  |  |  |  |  |  | 0.8 | 1.2
2001-06-01 00:00:00 |  |  |  | 7.142728601965453 |  |  |  |  |  |  | 0.8 | 1.2
2001-07-01 00:00:00 |  |  |  | 7.182049067364104 |  |  |  |  |  |  | 0.8 | 1.2
2001-08-01 00:00:00 |  |  |  | 7.202505765856176 |  |  |  |  |  |  | 0.8 | 1.2
2001-09-01 00:00:00 |  |  |  | 7.201054454770782 |  |  |  |  |  |  | 0.8 | 1.2
2001-10-01 00:00:00 |  |  |  | 7.25797323263807 |  |  |  |  |  |  | 0.8 | 1.2
2001-11-01 00:00:00 |  |  |  | 7.453071667896236 |  |  |  |  |  |  | 0.8 | 1.2
2001-12-01 00:00:00 |  |  |  | 7.619074795174958 |  |  |  |  |  |  | 0.8 | 1.2
2002-01-01 00:00:00 |  |  |  | 7.646758013067955 |  |  |  |  |  |  | 0.8 | 1.2
2002-02-01 00:00:00 |  |  |  | 7.310669457848529 |  |  |  |  |  |  | 0.8 | 1.2
2002-03-01 00:00:00 |  |  |  | 6.771398980486024 |  |  |  |  |  |  | 0.8 | 1.2
2002-04-01 00:00:00 |  |  |  | 5.876590080006432 |  |  |  |  |  |  | 0.8 | 1.2
2002-05-01 00:00:00 |  |  |  | 5.687067984069013 |  |  |  |  |  |  | 0.8 | 1.2
2002-06-01 00:00:00 |  |  |  | 5.693703639489041 |  |  |  |  |  |  | 0.8 | 1.2
2002-07-01 00:00:00 |  |  |  | 5.736534671530714 |  |  |  |  |  |  | 0.8 | 1.2
2002-08-01 00:00:00 |  |  |  | 5.742738198579302 |  |  |  |  |  |  | 0.8 | 1.2
2002-09-01 00:00:00 |  |  |  | 5.719897124954061 |  |  |  |  |  |  | 0.8 | 1.2
2002-10-01 00:00:00 |  |  |  | 5.711490274892641 |  |  |  |  |  |  | 0.8 | 1.2
2002-11-01 00:00:00 |  |  |  | 6.087397599800824 |  |  |  |  |  |  | 0.8 | 1.2
2002-12-01 00:00:00 |  |  |  | 6.238265372744067 |  |  |  |  |  |  | 0.8 | 1.2
2003-01-01 00:00:00 |  |  |  | 6.294522871350519 |  |  |  |  |  |  | 0.8 | 1.2
2003-02-01 00:00:00 |  |  |  | 6.118492706993865 |  |  |  |  |  |  | 0.8 | 1.2
2003-03-01 00:00:00 |  |  |  | 5.884722056433694 |  |  |  |  |  |  | 0.8 | 1.2
2003-04-01 00:00:00 |  |  |  | 5.375700098521039 |  |  |  |  |  |  | 0.8 | 1.2
2003-05-01 00:00:00 |  |  |  | 5.330754426309475 |  |  |  |  |  |  | 0.8 | 1.2
2003-06-01 00:00:00 |  |  |  | 5.392914458917828 |  |  |  |  |  |  | 0.8 | 1.2
2003-07-01 00:00:00 |  |  |  | 5.414564910735343 |  |  |  |  |  |  | 0.8 | 1.2
2003-08-01 00:00:00 |  |  |  | 5.453556943525128 |  |  |  |  |  |  | 0.8 | 1.2
2003-09-01 00:00:00 |  |  |  | 5.451985938686346 |  |  |  |  |  |  | 0.8 | 1.2
2003-10-01 00:00:00 |  |  |  | 5.464955548779966 |  |  |  |  |  |  | 0.8 | 1.2
2003-11-01 00:00:00 |  |  |  | 5.856793048113631 |  |  |  |  |  |  | 0.8 | 1.2
2003-12-01 00:00:00 |  |  |  | 6.05038344768549 |  |  |  |  |  |  | 0.8 | 1.2
2004-01-01 00:00:00 |  |  |  | 6.106409250337692 |  |  |  |  |  |  | 0.8 | 1.2
2004-02-01 00:00:00 |  |  |  | 5.931114745570569 |  |  |  |  |  |  | 0.8 | 1.2
2004-03-01 00:00:00 |  |  |  | 5.799237677302404 |  |  |  |  |  |  | 0.8 | 1.2
2004-04-01 00:00:00 |  |  |  | 5.436110919829913 |  |  |  |  |  |  | 0.8 | 1.2
2004-05-01 00:00:00 |  |  |  | 5.405472652432026 |  |  |  |  |  |  | 0.8 | 1.2