Spreadsheet: gstorey__12042__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 |  | =
 |  |  | 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 |  |  | [NAME]
Date |  |  |  | AMI |  |  |  |  | IT % of FT |  | Min | [NAME]
2001-03-01 00:00:00 |  |  |  | 7.86 |  |  |  |  |  |  | 0.8 | 1.2
2001-04-01 00:00:00 |  |  |  | 7.526010533771549 |  |  |  |  |  |  | 0.8 | 1.2
2001-05-01 00:00:00 |  |  |  | 7.459446208399765 |  |  |  |  |  |  | 0.8 | 1.2
2001-06-01 00:00:00 |  |  |  | 7.502047191313438 |  |  |  |  |  |  | 0.8 | 1.2
2001-07-01 00:00:00 |  |  |  | 7.501484033439182 |  |  |  |  |  |  | 0.8 | 1.2
2001-08-01 00:00:00 |  |  |  | 7.517647444029476 |  |  |  |  |  |  | 0.8 | 1.2
2001-09-01 00:00:00 |  |  |  | 7.523640332531875 |  |  |  |  |  |  | 0.8 | 1.2
2001-10-01 00:00:00 |  |  |  | 7.563069988912773 |  |  |  |  |  |  | 0.8 | 1.2
2001-11-01 00:00:00 |  |  |  | 7.771734811072051 |  |  |  |  |  |  | 0.8 | 1.2
2001-12-01 00:00:00 |  |  |  | 7.908082396916249 |  |  |  |  |  |  | 0.8 | 1.2
2002-01-01 00:00:00 |  |  |  | 7.921290032942832 |  |  |  |  |  |  | 0.8 | 1.2
2002-02-01 00:00:00 |  |  |  | 7.558152204039555 |  |  |  |  |  |  | 0.8 | 1.2
2002-03-01 00:00:00 |  |  |  | 6.992891903210693 |  |  |  |  |  |  | 0.8 | 1.2
2002-04-01 00:00:00 |  |  |  | 6.008886803977673 |  |  |  |  |  |  | 0.8 | 1.2
2002-05-01 00:00:00 |  |  |  | 5.769753265457491 |  |  |  |  |  |  | 0.8 | 1.2
2002-06-01 00:00:00 |  |  |  | 5.761852893488115 |  |  |  |  |  |  | 0.8 | 1.2
2002-07-01 00:00:00 |  |  |  | 5.789946490535428 |  |  |  |  |  |  | 0.8 | 1.2
2002-08-01 00:00:00 |  |  |  | 5.788820146950249 |  |  |  |  |  |  | 0.8 | 1.2
2002-09-01 00:00:00 |  |  |  | 5.766008030216215 |  |  |  |  |  |  | 0.8 | 1.2
2002-10-01 00:00:00 |  |  |  | 5.743132562523417 |  |  |  |  |  |  | 0.8 | 1.2
2002-11-01 00:00:00 |  |  |  | 6.131424711025034 |  |  |  |  |  |  | 0.8 | 1.2
2002-12-01 00:00:00 |  |  |  | 6.295859044831679 |  |  |  |  |  |  | 0.8 | 1.2
2003-01-01 00:00:00 |  |  |  | 6.330127129598957 |  |  |  |  |  |  | 0.8 | 1.2
2003-02-01 00:00:00 |  |  |  | 6.147808245638693 |  |  |  |  |  |  | 0.8 | 1.2
2003-03-01 00:00:00 |  |  |  | 5.908098906227164 |  |  |  |  |  |  | 0.8 | 1.2
2003-04-01 00:00:00 |  |  |  | 5.40474819273475 |  |  |  |  |  |  | 0.8 | 1.2
2003-05-01 00:00:00 |  |  |  | 5.360124802167969 |  |  |  |  |  |  | 0.8 | 1.2
2003-06-01 00:00:00 |  |  |  | 5.420605361162058 |  |  |  |  |  |  | 0.8 | 1.2
2003-07-01 00:00:00 |  |  |  | 5.436462916100086 |  |  |  |  |  |  | 0.8 | 1.2
2003-08-01 00:00:00 |  |  |  | 5.463806599774595 |  |  |  |  |  |  | 0.8 | 1.2
2003-09-01 00:00:00 |  |  |  | 5.462323608703008 |  |  |  |  |  |  | 0.8 | 1.2
2003-10-01 00:00:00 |  |  |  | 5.475295855555972 |  |  |  |  |  |  | 0.8 | 1.2
2003-11-01 00:00:00 |  |  |  | 5.852209729889698 |  |  |  |  |  |  | 0.8 | 1.2
2003-12-01 00:00:00 |  |  |  | 6.044864985522977 |  |  |  |  |  |  | 0.8 | 1.2
2004-01-01 00:00:00 |  |  |  | 6.100666501412433 |  |  |  |  |  |  | 0.8 | 1.2
2004-02-01 00:00:00 |  |  |  | 5.92633414284824 |  |  |  |  |  |  | 0.8 | 1.2
2004-03-01 00:00:00 |  |  |  | 5.773527455964148 |  |  |  |  |  |  | 0.8 | 1.2
2004-04-01 00:00:00 |  |  |  | 5.419535575582508 |  |  |  |  |  |  | 0.8 | 1.2
2004-05-01 00:00:00 |  |  |  | 5.389128131108961 |  |  |  |  |  |  | 0.8 | 1.2