Spreadsheet: gstorey__12045__New TC IT tolls
Sheet: St Clair

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 | 0.98495 | =
(b) | Proxy for Incremental Monthly Marginal Fuel Costs
 |  | (21% - 5.5%) | x | (8.00  +  0.156) |  | / |  | x |  | =
 |  | 0.14 | x |  |  | / |  | x |  | =
 | Contribution to Fixed Costs
 |  |  |  |  |  |  | 0.04 | x |  | =
 | FT Commodity Toll
 |  |  |  |  |  |  |  |  |  |  | 0.04144
EMPRESS TO DAWN EXAMPLE
1.13232 |  | 0.676
 |  | (A) |  | (B) |  |  | IT Floor Price |  |  | [NAME] |  |  |  | Increase
Date |  |  |  | AMI |  |  |  |  | IT % of FT |  | Min | [NAME]
2001-03-01 00:00:00 |  |  |  | 7.6301 |  |  |  |  |  |  | 0.8 | 1.2
2001-04-01 00:00:00 |  |  |  | 7.255 |  |  |  |  |  |  | 0.8 | 1.2
2001-05-01 00:00:00 |  |  |  | 7.265934831281059 |  |  |  |  |  |  | 0.8 | 1.2
2001-06-01 00:00:00 |  |  |  | 7.328451482156861 |  |  |  |  |  |  | 0.8 | 1.2
2001-07-01 00:00:00 |  |  |  | 7.349242098372692 |  |  |  |  |  |  | 0.8 | 1.2
2001-08-01 00:00:00 |  |  |  | 7.380047165490657 |  |  |  |  |  |  | 0.8 | 1.2
2001-09-01 00:00:00 |  |  |  | 7.378663141588512 |  |  |  |  |  |  | 0.8 | 1.2
2001-10-01 00:00:00 |  |  |  | 7.406777343885165 |  |  |  |  |  |  | 0.8 | 1.2
2001-11-01 00:00:00 |  |  |  | 7.610833097607404 |  |  |  |  |  |  | 0.8 | 1.2
2001-12-01 00:00:00 |  |  |  | 7.766476080475296 |  |  |  |  |  |  | 0.8 | 1.2
2002-01-01 00:00:00 |  |  |  | 7.801742464763777 |  |  |  |  |  |  | 0.8 | 1.2
2002-02-01 00:00:00 |  |  |  | 7.484703423220856 |  |  |  |  |  |  | 0.8 | 1.2
2002-03-01 00:00:00 |  |  |  | 7.003668036946005 |  |  |  |  |  |  | 0.8 | 1.2
2002-04-01 00:00:00 |  |  |  | 6.213560539256832 |  |  |  |  |  |  | 0.8 | 1.2
2002-05-01 00:00:00 |  |  |  | 6.07662810182484 |  |  |  |  |  |  | 0.8 | 1.2
2002-06-01 00:00:00 |  |  |  | 6.101088853900174 |  |  |  |  |  |  | 0.8 | 1.2
2002-07-01 00:00:00 |  |  |  | 6.169351834208839 |  |  |  |  |  |  | 0.8 | 1.2
2002-08-01 00:00:00 |  |  |  | 6.19315152619538 |  |  |  |  |  |  | 0.8 | 1.2
2002-09-01 00:00:00 |  |  |  | 6.167115108188749 |  |  |  |  |  |  | 0.8 | 1.2
2002-10-01 00:00:00 |  |  |  | 6.158524530546342 |  |  |  |  |  |  | 0.8 | 1.2
2002-11-01 00:00:00 |  |  |  | 6.483592449599243 |  |  |  |  |  |  | 0.8 | 1.2
2002-12-01 00:00:00 |  |  |  | 6.638614930483547 |  |  |  |  |  |  | 0.8 | 1.2
2003-01-01 00:00:00 |  |  |  | 6.695131022494747 |  |  |  |  |  |  | 0.8 | 1.2
2003-02-01 00:00:00 |  |  |  | 6.50977413411842 |  |  |  |  |  |  | 0.8 | 1.2
2003-03-01 00:00:00 |  |  |  | 6.27348577793577 |  |  |  |  |  |  | 0.8 | 1.2
2003-04-01 00:00:00 |  |  |  | 5.822360404160754 |  |  |  |  |  |  | 0.8 | 1.2
2003-05-01 00:00:00 |  |  |  | 5.776853218987685 |  |  |  |  |  |  | 0.8 | 1.2
2003-06-01 00:00:00 |  |  |  | 5.817523812351681 |  |  |  |  |  |  | 0.8 | 1.2
2003-07-01 00:00:00 |  |  |  | 5.845098320844069 |  |  |  |  |  |  | 0.8 | 1.2
2003-08-01 00:00:00 |  |  |  | 5.898951438699409 |  |  |  |  |  |  | 0.8 | 1.2
2003-09-01 00:00:00 |  |  |  | 5.894331393046012 |  |  |  |  |  |  | 0.8 | 1.2
2003-10-01 00:00:00 |  |  |  | 5.904415799649337 |  |  |  |  |  |  | 0.8 | 1.2
2003-11-01 00:00:00 |  |  |  | 6.226878807908204 |  |  |  |  |  |  | 0.8 | 1.2
2003-12-01 00:00:00 |  |  |  | 6.412039400436689 |  |  |  |  |  |  | 0.8 | 1.2
2004-01-01 00:00:00 |  |  |  | 6.46857302123268 |  |  |  |  |  |  | 0.8 | 1.2
2004-02-01 00:00:00 |  |  |  | 6.291622415845326 |  |  |  |  |  |  | 0.8 | 1.2
2004-03-01 00:00:00 |  |  |  | 6.085714668153797 |  |  |  |  |  |  | 0.8 | 1.2
2004-04-01 00:00:00 |  |  |  | 5.917463022140269 |  |  |  |  |  |  | 0.8 | 1.2
2004-05-01 00:00:00 |  |  |  | 5.973867245827963 |  |  |  |  |  |  | 0.8 | 1.2