Commercial Proposal (Hourly) by ChristMoore

VIEWS: 22 PAGES: 16

									This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a signed EPA and this calculation model, the terms of the
                                                                              signed EPA govern.



DATA INPUT
- Only one Commercial Proposal per Proposal is permitted.
- Replicate the data you provided in Appendix 3A - Commercial Proposal that will form part of your Proposal submission.
- The calculator only uses the data provided in the yellow-shaded cells. Providing data in the grey-shaded cells is for your own reference.
- Worksheets are protected using 'calculator' as password.


                                                                    APPENDIX 3A
                                                              COMMERCIAL PROPOSAL
                                     (reproduced here for information purposes and to support the calculation model)




This document sets out the Proponent’s offered pricing and other commercial terms for the Proposal.

Words and phrases defined in the Specimen EPA (posted to the RFP Website with Addendum 8) and capitalized herein, have the meanings given in the
Specimen EPA, unless otherwise defined herein.

Non-Price Commercial Terms:

Ref. #     Description of Data                                              Commercial Offer
         1 Product (REQUIRED): Proponents must offer Firm Energy Firm Energy Product:                                                             hourly Firm Energy
           with a Firm Energy profile (in addition to associated Non-Firm
           Energy). All Firm Energy offered must be either “hourly Firm
           Energy” or “seasonally Firm Energy”. The alternatives are
           mutually exclusive. See Specimen EPA and the Specimen EPA
           Adaptations Schedule for further detail on the contractual terms
           pertaining to these alternatives. Any other product offering
           should be addressed as an Essential Variation or a Value
           Variation.


           Select “hourly Firm Energy” or “seasonally Firm Energy”.

           Complete an hourly Firm Energy (HFE) profile (item #14) or a
           seasonally Firm Energy (SFE) profile (item #15), as applicable.



           If this item is left blank, the offered product will be deemed to
           be “hourly Firm Energy”.
         2 Project Type (REQUIRED): Proponents must elect their Project Type:                                                                     IPP Project
           Project type to be either “IPP Project” or “Customer Project”, as
           described in the RFP.

           Select “IPP Project” or “Customer Project”.


           If a Proponent elects its Project type to be “Customer Project”
           and selects “hourly Firm Energy” in item #1, complete an hourly
           generation baseline (HGBL) profile (item #16). If a Proponent
           elects its Project type to be “Customer Project” and selects
           “seasonally Firm Energy” in item #1, complete a seasonal
           generation baseline (SGBL) profile (item #17).
  If a Proponent elects its Project type to be “Customer Project”
  and if the Project uses Auxiliary Fuel as defined in the
  Specimen EPA, then complete an Auxiliary Fuel Annual
  Baseline (item #13).


  If this item is left blank, the Project type will be deemed to be
  “IPP Project”.

  If this item is left blank, any entries in the HGBL and SGBL
  profile tables in items #16 and #17 respectively will be
  inapplicable.
3 Interconnection System (REQUIRED): Proponents must Interconnection System:                Transmission System
  select the appropriate system to which their Projects will be
  interconnected. Select “Distribution System”, “Transmission
  System” or “FortisBC System”.

  If this item is left blank, the Project will be deemed to be
  interconnected to the system that is consistent with the
  appropriate initial interconnection study agreement (or report, if
  available) for that Project.
4 Existing BC Hydro EPA (REQUIRED): Proponents must Existing BC Hydro EPA:                  No
  state whether or not any portion of the electrical output from the
  Project’s generator(s) is subject to the terms and conditions of an
  existing electricity purchase agreement with BC Hydro that will
  be in full force and effect on, or at any time after, the
  Guaranteed COD. Select either “Yes” or “No”.



  If this item is left blank, then this item will be completed by BC
  Hydro based upon its own assessment of the facts.
5 Proponent Entity (REQUIRED): A Proponent must state Proponent Entity:                     Single Corporation
  whether it is a single corporation or other entity (e.g., joint
  venture, limited partnership, etc.). Select either “Single
  Corporation” or “Other”.

  If this item is left blank, then the Proponent will be assumed to
  be a “Single Corporation”.
6 Guaranteed COD (REQUIRED): Select the month and year Month:                               May
  of the offered Guaranteed COD, which should be not later than Year:                       2011
  November 1, 2012. Guaranteed COD is deemed to be the first
  day of the offered month.

  If this item is left blank, the offered Guaranteed COD will be
  deemed to be November 1, 2012.
7 Phased Project (OPTIONAL): A Proponent may elect to                   Number of phases:   0
  bring the Project into service in phases. The in-service date is
  the 1st day of the offered month. The total number of phases          Phase 1 Month:      (blank)
  should not exceed 8. There should not be more than two phases         Phase 1 Year:       (blank)
  per calendar year. There should be a minimum of 90 days
  between the in-service dates of consecutive phases. See               Phase 2 Month:      (blank)
  Addendum 8 for further detail on constraints on Phased Projects       Phase 2 Year:       (blank)
  and contractual terms applicable to Phased Projects.
                                                                        Phase 3 Month:      (blank)
                                                                        Phase 3 Year:       (blank)
          Select the month and year of the expected in-service date for Phase 4 Month:              (blank)
          each phase (the in-service date for the last phase must be the Phase 4 Year:              (blank)
          same as the offered Guaranteed COD in item #6).
                                                                         Phase 5 Month:             (blank)
          The last phase should be no later than November 1, 2012.       Phase 5 Year:              (blank)

          If this item is left blank, it is deemed that the Phased Project Phase 6 Month:           (blank)
          option has not been selected.                                    Phase 6 Year:            (blank)

                                                                              Phase 7 Month:        (blank)
                                                                              Phase 7 Year:         (blank)

                                                                        Phase 8 Month:              (blank)
                                                                        Phase 8 Year:               (blank)
         8 Post-COD Term (REQUIRED): Using a whole integer, select Post-COD Term (years):           10
           the number of years from the Guaranteed COD to the expiry of
           the Term as defined in the Specimen EPA (the “Post-COD
           Term”). The Post-COD Term should be not greater than 20
           years and not less than 5 years.

          If this item is left blank, the offered Post-COD Term will be
          deemed to be 5 years.

Pricing Commercial Terms:

Ref. #     Description of Data                                       Commercial Offer
         9 Firm Energy Price (REQUIRED): State the offered Firm Firm Energy Price ($ / MWh):        98.00
           Energy Price, expressed to two decimal places in Canadian
           $/MWh (escalating as described in item #10).

          The Firm Energy Price entered here applies for the entire Post-
          COD Term. The Firm Energy Price is subject to escalation and
          other adjustments as set out in the Specimen EPA. The Firm
          Energy Price is also subject to adjustment under the terms of the
          Specimen EPA for the cost of any required Interconnection
          Security as outlined in item #12, and may be subject to
          applicable adjustments, if any, offered in respect of Value
          Variations, if any, accepted by BC Hydro.


     10 Escalation (REQUIRED): The Firm Energy Price expressed Pre-COD Escalation (%):              250%
        in item #9 is subject to escalation both before and after COD as Post-COD Escalation (%):   75%
        noted below.

          Select a percentage, in whole integers, of the Firm Energy Price
          (inclusive of adjustments for the cost of any required
          Interconnection Security as outlined in item #12, and applicable
          adjustments, if any, offered in respect of Value Variations, if
          any, accepted by BC Hydro) that will be subject to escalation at
          CPI starting from January 1, 2008 and ending on the first day of
          the month in which the earlier of COD and Guaranteed COD
          occurs (“Pre-COD Escalation”).
  Select a percentage, in whole integers, of the Firm Energy Price
  (inclusive of adjustments for the cost of any required
  Interconnection Security as outlined in item #12, and applicable
  adjustments, if any, offered in respect of Value Variations, if
  any, accepted by BC Hydro) that will be subject to escalation at
  CPI starting from the first day of the month in which the earlier
  of COD and Guaranteed COD occurs and ending on the first of
  January of the immediately following year, and then subject to
  annual escalation at CPI on the first day of every January
  thereafter until the end of the Term (“Post-COD Escalation”).



  The Pre-COD Escalation should not be greater than 300% and

  If this item is left blank, the offered percentages will be deemed
  to be 0%.
11 Non-Firm Energy Price (REQUIRED): A Proponent may Option A (%):                                                   75%
   select from two options to price Non-Firm Energy: Option B (%):                                                   25%

      Option A – Fixed Option, and/or
      Option B – Market Price Option.

  Option A prices are as set out in the Specimen EPA (escalating
  at CPI from January 1, 2008). Refer to the Specimen EPA for
  further details of each option.

  A Proponent may elect to have 0% to 100% (in 10%
  increments) of the Non-Firm Energy priced according to Option
  A, with the remainder of the Non-Firm Energy priced according
  to Option B.

  Select for Option A the % (0% to 100% in 10% increments) of
  Non-Firm Energy to be priced according to Option A. Select for
  Option B the % (0% to 100% in 10% increments) of Non-Firm
  Energy to be priced according to Option B. The selected %
  for Option A and Option B must total 100%.



  If this item is left blank, Option A is deemed selected at 100%
  and Option B is deemed selected at 0%.

  If the selected % for Option A and Option B do not total 100%,
  then the % for Option B will be deemed to be the % that, when
  added to the % from Option A, totals 100%.
12 Cost of Interconnection Security (OPTIONAL):                        Cost of Interconnection Security ($ / MWh):   0.30
         A Proponent may be required to provide Interconnection
         Security in letter-of-credit form from a qualifying financial
         institution in an amount equal to the cost estimate for any
         Interconnection Network Upgrades to be set out in the Final
         Interconnection Study Report. This study is not expected to be
         available until after EPA award. Accordingly, if this item is
         completed, the Firm Energy Price entered in item #9 should not
         include any cost to the Proponent of providing an
         Interconnection Security, if required. See the Specimen EPA for
         further detail on the contractual terms pertaining to
         Interconnection Security.


         State the amount by which the Firm Energy Price entered in item
         #9 will be increased for every one million dollars (or pro-rated
         for a portion thereof) of the amount of Interconnection Security,
         if any, to be provided by the Proponent, expressed to two
         decimal places in $/MWh and escalating as described in item
         #10.

         If this item is left blank, the cost to the Proponent of providing
         any required Interconnection Security will be deemed to be
         included in the Firm Energy Price entered in item #9 and the
         offered amount in this item will be deemed to be zero.

      13 Auxiliary Fuel Annual Baseline (OPTIONAL):                       Auxiliary Fuel Annual Baseline (GJ):                0
         If the Project type selected in item #2 is “Customer Project”, a
         Proponent may stipulate an Auxiliary Fuel Annual Baseline, as
         defined in the Specimen EPA, expressed in GJ per year.



         The Auxiliary Fuel Annual Baseline should be determined in
         accordance with the guidelines provided in Addendum 8.

         If this item is left blank, the Auxiliary Fuel Annual Baseline will
         be deemed to be zero.



14    Hourly Firm Energy Profile (REQUIRED FOR HOURLY FIRM PROJECTS):


If item #1, Product, was selected as “hourly Firm Energy”, then complete the Hourly Firm Energy (“HFE”) profile set out below, in accordance with the
completion guidelines. Do not complete this item if “seasonally Firm Energy” was selected in item #1, but complete item #15.

The HFE profile will be included in the EPA, if awarded to the Proponent, and will determine the amount of Energy the Proponent must deliver in each
hour after COD under the EPA, failing which liquidated damages may apply. The profile will be applicable under the EPA in each year of the Term
commencing on COD. See the Specimen EPA for further detail on the contractual terms pertaining to HFE.

Completion guidelines:

(a)      “Peak Hours”, “Super-Peak Hours” and “Off-Peak Hours” have the meanings given in the Specimen EPA.
(b)      Assume no leap year in completing the table. The table will be subject to adjustment for leap years under the EPA.
(c)      Round MWh/h to two decimal places.
(d)      Assume no Planned Outages in completing the table.
(e)      The table should reflect Firm Energy deliveries at the POI.
         (f)      The aggregate HFE (expressed in MWh) for May, June and July must not be greater than 25% of the aggregate hourly Firm Energy for any
                  consecutive 12-month period (expressed in MWh).

         Hourly Firm Energy Profile
                           Peak Hours                                              Super-Peak Hours                                    Off-Peak Hours
                           (MWh/h)                                                 (MWh/h)                                             (MWh/h)
         January           10.00                                                   10.00                                               8.00
         February          10.00                                                   10.00                                               8.00
         March             10.00                                                   10.00                                               8.00
         April             10.00                                                   10.00                                               8.00
         May               10.00                                                   10.00                                               8.00
         June              10.00                                                   10.00                                               8.00
         July              10.00                                                   10.00                                               8.00
         August            10.00                                                   10.00                                               8.00
         September         10.00                                                   10.00                                               8.00
         October           10.00                                                   10.00                                               8.00
         November          10.00                                                   10.00                                               8.00
         December          10.00                                                   10.00                                               8.00


         15    Seasonally Firm Energy Profile (REQUIRED FOR SEASONALLY FIRM PROJECTS):

         If item #1, Product, was selected as “seasonally Firm Energy”, then complete the seasonally Firm Energy (“SFE”) profile set out below, in accordance
         with the completion guidelines. Do not complete this item if “hourly Firm Energy” was selected in item #1, but complete item #14.

         The SFE profile will be included in the EPA, if awarded to the Proponent, and will determine the amount of Energy the Proponent must deliver in each
         season under the EPA, failing which liquidated damages may apply. The profile will be applicable under the EPA in each year of the Term commencing
         on COD. See the Specimen EPA Adaptations Schedule for further detail on the contractual terms pertaining to SFE.

         Completion guidelines:

         (a)      Assume no leap year in completing the table. The table will be subject to adjustment for leap years under the EPA.
         (b)      Round MWh to the nearest whole integer.
         (c)      Assume no Planned Outages in completing the table.
         (d)      The table should reflect Firm Energy deliveries at the POI.
         (e)      The SFE for Season 2 must not be greater than 25% of the aggregate SFE for any consecutive 12-month period.

asonally Firm Energy Profile
                           Seasonally Firm Energy
                           (MWh)
         Season 1 -        90
         Spring
         (February 1 to
         April 30)
         Season 2 –        120
         System Freshet
         (May 1 to July
         31)
         Season 3 - Fall   80
         (August 1 to
         October 31)
         Season 4 -        70
         Winter
         (November 1 to
         January 31)
16    Hourly Generation Baseline Profile (REQUIRED FOR HOURLY FIRM CUSTOMER PROJECTS)

If the Project type selected in item #2 is “Customer Project” and the product type selected in item #1 is “hourly Firm Energy”, complete the hourly
generation baseline (“HGBL”) profile set out below, in accordance with the guidelines that follow this paragraph. The HGBL profile sets out the
baseline of Energy production that a Project must generate in each hour of the identified period before a Seller may deliver Eligible Energy in that period
all as further described in the Specimen EPA Adaptation Schedule. The HGBL profile will be applicable under the EPA in each year of the Term
commencing on COD.

Completion guidelines:

(a)      “Peak Hours”, “Super-Peak Hours” and “Off-Peak Hours” have the meanings given in the Specimen EPA.
(b)      Assume no leap year in completing the table. The table will be subject to adjustment for leap years under the EPA.
(c)      Round MWh/h to two decimal places.
(d)      Assume no Planned Outages (as defined in the Specimen EPA) in completing the table.
(e)      The table should reflect HGBL production levels as measured at the POI (as defined in the Specimen EPA).
(f)      The annual GBL (expressed in MWh) resulting from the HGBL profile should reconcile to the annual GBL (expressed in MWh) determined by
         BC Hydro before Proposal submission.

                  Peak Hours                                               Super-Peak Hours                                     Off-Peak Hours
                  (MWh/h)                                                  (MWh/h)                                              (MWh/h)
January           0.00                                                     0.00                                                 0.00
February          0.00                                                     0.00                                                 0.00
March             0.00                                                     0.00                                                 0.00
April             0.00                                                     0.00                                                 0.00
May               0.00                                                     0.00                                                 0.00
June              0.00                                                     0.00                                                 0.00
July              0.00                                                     0.00                                                 0.00
August            0.00                                                     0.00                                                 0.00
September         0.00                                                     0.00                                                 0.00
October           0.00                                                     0.00                                                 0.00
November          0.00                                                     0.00                                                 0.00
December          0.00                                                     0.00                                                 0.00


17    Seasonal Generation Baseline Profile (REQUIRED FOR SEASONALLY FIRM CUSTOMER PROJECTS)

If the Project type selected in item #2 is “Customer Project” and the product type selected in item #1 is “seasonally Firm Energy”, complete the seasonal
generation baseline (“SGBL”) profile set out below, in accordance with the guidelines that follow this paragraph. The SGBL profile sets out the
baseline of Energy production that a Project must generate in each season before such production will be allocated to Eligible Energy for that season, all
as further described in the Specimen EPA Adaptations Schedule. The SGBL profile will be applicable under the EPA in each year of the Term
commencing on COD.

Completion guidelines:

(a)      Assume no leap year in completing the table. The table will be subject to adjustment for leap years under the EPA.
(b)      Round MWh to the nearest whole integer.
(c)      Assume no Planned Outages (as defined in the Specimen EPA) in completing the table.
(d)      The table should reflect SGBL production levels as measured at the POI (as defined in the Specimen EPA).
(e)      The annual GBL (expressed in MWh) resulting from the SGBL profile should reconcile to the annual GBL (expressed in MWh) determined by
         BC Hydro before Proposal submission.

                  Seasonal GBL
                  (MWh)
Season 1 -         0
Spring
(February 1 to
April 30)
Season 2 –         0
System Freshet
(May 1 to July
31)
Season 3 - Fall    0
(August 1 to
October 31)
Season 4 -         0
Winter
(November 1 to
January 31)


18    Value Variations Pricing (OPTIONAL):

Complete this section only if a Variations Proposal is submitted which includes optional Value Variations for which separate pricing is offered.

A Variations Proposal may designate variations as either “Essential Variations” or “Value Variations”. All undesignated variations are deemed to be
Essential Variations.

All Essential Variations are included in the Firm Energy Price offered in item #9, and may not be separately priced. BC Hydro may not unilaterally
accept a Proposal without also accepting Essential Variations, if any.

BC Hydro may accept a Proposal with or without any or all Value Variations. A Value Variation separately priced in this item is applicable ONLY if
the variation is accepted by BC Hydro.

A Proponent may price all Value Variations together, in which case BC Hydro may accept all, but not less than all, such variations. Alternatively, Value
Variations may be grouped for pricing purposes, in which case BC Hydro may accept all, but not less than all, variations in the group, or each Variation
may be individually priced, in which case BC Hydro may accept any or all such variations.

Where possible, prices should be expressed in $/MWh as an addition to (+), or a deduction from (-), the Firm Energy Price offered in item #9. However,
Proponents may price a Value Variation in a different way, in which case appropriate details should be provided in a separate attachment to this
Commercial Proposal.

For a Value Variation relative to any turn down right in favour of BC Hydro, see item #19.

If a Value Variation is not referenced in the table, or if a Value Variation is referenced in the table but not priced, then BC Hydro, at its option, may
accept that variation without adjustment to the Firm Energy Price offered in item #9.

Value Variation Brief Description, with Specimen EPA Section Reference(s)                                                          Firm Energy Price
#                                                                                                                                  Adjustment
                                                                                                                                   (insert + or – and
                                                                                                                                   $/MWh)
1                                                                                                                                   + / - $ 0.00 /MWh
2                                                                                                                                   + / - $ 0.00 /MWh
3                                                                                                                                   + / - $ 0.00 /MWh
4                                                                                                                                   + / - $ 0.00 /MWh
5                                                                                                                                   + / - $ 0.00 /MWh
6                                                                                                                                   + / - $ 0.00 /MWh
19    Turn Down Provisions (OPTIONAL):

BC Hydro desires to have a discretionary right to either partially and/or fully turn down the generation from the Project during the Term of the EPA,
subject to mutually agreeable terms and conditions to be included in the EPA. Proponents should price this feature independently of the Firm Energy
Price submitted in item #9. Accordingly, Proponents are invited to submit a Value Variation for turn down provisions, including pricing and operational
constraints associated with a turn down provision in a separate attachment to this Commercial Proposal. Note that BC Hydro will consider the
attractiveness of these turn down provisions, including the absence thereof, in the overall evaluation of the Proposals.
This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a signed EPA and this calculation model, the terms of the
                                                                              signed EPA govern.


DATA INPUT: not required on this page.

FIXED DATA FROM SPECIMEN EPA
                                                                                                                                                                                   Table 4: Non-Firm
Table 1: Time of Delivery Factors (Schedule A of Appendix 3 of the Specimen EPA)                                                                                                   Energy Price - Option A      1   Jan   January      1       Hour      Type
                                                                                                                                                                                   (Schedule A of Appendix 3    2   Feb   February     2          0       OP
                                Jan         Feb         Mar           Apr         May          Jun          Jul         Aug         Sep           Oct         Nov         Dec      of the Specimen EPA)         3   Mar   March        3          1       OP
Off-Peak                      105%         101%         99%          85%          70%          69%         79%          86%         91%          93%          99%        104%                                   4   Apr   April        4          2       OP
Peak                          122%         113%        112%          95%          82%          81%         96%         101%        107%         112%         112%        120%       NFEP (Option A)             5   May   May          5          3       OP
Super-Peak                    141%         124%        124%         104%          90%          87%        105%         110%        116%         127%         129%        142%        Jan 1, 2008 $              6   Jun   June         6          4       OP
                                                                                                                                                                                      2008       49.6           7   Jul   July         7          5       OP
On-Peak                       127%         116%        115%           97%         84%          83%          98%        103%        109%         116%         116%        126%         2009       49.9           8   Aug   August       8          6         P
                                                                                                                                                                                      2010       43.5           9   Sep   September    9          7         P
                                                                                                                                                                                      2011       40.2          10   Oct   October     10          8         P
Table 2: Hourly Firm Credits (Subsection 13.3 of Specimen EPA)                                                                                                                        2012         43          11   Nov   November    11          9         P
                                                                                                                                                                                      2013       45.4          12   Dec   December    12         10         P
                                Jan         Feb           Mar         Apr         May           Jun          Jul         Aug         Sep          Oct          Nov         Dec        2014       48.5                                            11         P
Off-Peak                         0.0         0.0          0.0         0.0          0.0           0.0         0.0          0.0         0.0         0.0           0.0         0.0       2015       48.5                                            12         P
Peak                            20.0        13.3          4.0         2.1          0.0           0.0         2.0          4.0         4.1         4.0           8.3        20.0       2016       45.6                                            13         P
Super-Peak                      20.0        13.3          4.0         2.1          0.0           0.0         2.0          4.0         4.1         4.0           8.3        20.0       2017       47.8                                            14         P
                                                                                                                                                                                      2018       49.7                                            15         P
                                                                                                                                                                                      2019       53.6                                            16        SP
Table 3: Number of Hours in Delivery Periods (see note below)                                                                                                                         2020       59.1                                            17        SP
                                                                                                                                                                                      2021       59.2                                            18        SP
                               Jan          Feb          Mar         Apr          May          Jun          Jul         Aug          Sep          Oct         Nov          Dec        2022       59.5                                            19        SP
Off-Peak                      318.7        287.8        318.7       308.4        318.7        308.4       318.7        318.7        308.4       318.7        308.4        318.7       2023       60.2                                            20         P
Peak                          319.0        288.1        319.0       308.7        319.0        308.7       319.0        319.0        308.7       319.0        308.7        319.0       2024       60.3                                            21         P
Super-Peak                    106.3         96.0        106.3       102.9        106.3        102.9       106.3        106.3        102.9       106.3        102.9        106.3       2025       61.7                                            22       OP
                                                                                                                                                                                      2026       62.6                                            23       OP
On-Peak                       425.3        384.1        425.3       411.6        425.3        411.6       425.3        425.3        411.6       425.3        411.6        425.3       2027       63.8
                                                                                                                                                                                      2028       64.6                                      OP -- Off-Peak
Note: Assume non-leap year and do not include the effect of statutory holidays.                                                                                                       2029       65.6                                      P -- Peak
                                                                                                                                                                                      2030       66.6                                      SP -- Super-Peak
                                                                                                                                                                                      2031       67.6
                                                                                                                                                                                      2032       68.6
                                                                                                                                                                                      2033       69.3
                                                                                                                                                                                      2034         70
                                                                                                                                                                                      2035       70.7
This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a signed EPA and this calculation model, the terms of the
                                                                              signed EPA govern.


DATA INPUT
- Input data into yellow-shaded cells.

                                                                                                                                                                                   Table 7: DowJones Mid-C Monthly Price Indices (US$/MWh)
Table 5: BC CPI Indices (from Statistics Canada website)                                                                                                                           Note: A Monthly Price Index is the average of the daily price indices for the month

                       Jan           Feb          Mar          Apr           May          Jun            Jul         Aug          Sep            Oct         Nov           Dec                                     Jan      Feb       Mar       Apr       May       Jun   Jul   Aug   Sep    Oct    Nov   Dec
          2008          100        100.17       100.33        100.5        100.66       100.83        100.99       101.16       101.33         101.5       101.66        101.83         2008 Firm On-Pk
          2009          102        102.17       102.34        102.5        102.67       102.84        103.01       103.18       103.35        103.52        103.7        103.87              Firm Off-Pk
          2010       104.04        104.21       104.39       104.56        104.73        104.9        105.07       105.25       105.42        105.59       105.77        105.94              NF On-Pk
          2011       106.11        106.62        106.8       106.97        107.17       107.35        107.52        107.7       107.88        108.06       108.24        108.41              NF Off-Pk
          2012       108.59        108.77       108.95       109.13        109.31       109.49        109.67       109.85       110.04        110.22        110.4        110.58         2009 Firm On-Pk
          2013       110.76        110.95       111.13       111.31         111.5       111.68        111.87       112.05       112.24        112.42       112.61        112.79              Firm Off-Pk
          2014       112.98        113.16       113.35       113.54        113.72       113.91         114.1       114.29       114.48        114.67       114.86        115.05              NF On-Pk
          2015       115.66        115.85       116.04       116.23        116.43       116.62        116.81          117        117.2        117.39       117.58        117.78              NF Off-Pk
          2016       118.09        118.28       118.48       118.67        118.87       119.07        119.26       119.46       119.66        119.86       120.05        120.25         2010 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
          2017       120.57        120.77       120.97       121.17        121.37       121.57        121.77       121.97       122.17        122.37       122.57        122.78              Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
          2018        123.1         123.3       123.51       123.71        123.92       124.12        124.33       124.53       124.74        124.94       125.15        125.35              NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
          2019       125.69        125.89        126.1       126.31        126.52       126.73        126.94       127.15       127.36        127.57       127.78        127.99              NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
          2020       128.33        128.54       128.75       128.96        129.17       129.39         129.6       129.82       130.03        130.24       130.46        130.67         2011 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
          2021       131.02        131.24       131.45       131.67        131.89       132.11        132.32       132.54       132.76        132.98        133.2        133.42              Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
          2022       133.77        133.99       134.21       134.44        134.66       134.88         135.1       135.33       135.55        135.77          136        136.22              NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
          2023       136.58        136.81       137.03       137.26        137.48       137.71        137.94       138.17       138.39        138.62       138.85        139.08              NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
          2024       139.45        139.68       139.91       140.14        140.37        140.6        140.84       141.07        141.3        141.53       141.77           142         2012 Firm On-Pk            102       103        98        88        83       81   73     68   69.5   67.5    78    98
          2025       142.38        142.61       142.85       143.08        143.32       143.56        143.79       144.03       144.27        144.51       144.75        144.98              Firm Off-Pk            90        88        83        78        68       73   71     48   49.5   47.5    68    81
          2026       145.37        145.61       145.85       146.09        146.33       146.57        146.81       147.06        147.3        147.54       147.78        148.03              NF On-Pk               68        53      58.3        38        28       33   38     33     48     53    58    63
          2027       148.42        148.66       148.91       149.16         149.4       149.65         149.9       150.14       150.39        150.64       150.89        151.14              NF Off-Pk              53        43      51.7        23        13       23   28     18     28     33    48    53
          2028       151.54        151.79       152.04       152.29        152.54       152.79        153.04        153.3       153.55         153.8       154.06        154.31         2013 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
          2029       154.72        154.97       155.23       155.49        155.74          156        156.26       156.52       156.77        157.03       157.29        157.55              Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
          2030       157.97        158.23       158.49       158.75        159.01       159.28        159.54        159.8       160.07        160.33        160.6        160.86              NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
          2031       161.29        161.55       161.82       162.09        162.35       162.62        162.89       163.16       163.43         163.7       163.97        164.24              NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
          2032       164.67        164.94       165.22       165.49        165.76       166.04        166.31       166.58       166.86        167.14       167.41        167.69         2014 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
          2033       168.13        168.41       168.69       168.96        169.24       169.52         169.8       170.08       170.36        170.65       170.93        171.21              Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
          2034       171.66        171.94       172.23       172.51         172.8       173.08        173.37       173.65       173.94        174.23       174.52         174.8              NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
          2035       175.27        175.56       175.85       176.14        176.43       176.72        177.01        177.3       177.59        177.89       178.18        178.48              NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
                                                                                                                                                                                        2015 Firm On-Pk            102       100        95        85        80       78   70     65     67     68    75    95
                                                                                                                                                                                             Firm Off-Pk            90        85        80        75        65       70   68     45     47   49.5    65    78
Table 6: Monthly Average Bank of Canada Daily "noon rate" (from Bank of Canada website)                                                                                                      NF On-Pk             55.3        50      55.3        35        25       30   35     30     45     50    55    60
                                                                                                                                                                                             NF Off-Pk            48.7        40      48.7        20        10       20   25     15     25     30    45    50
                        Jan           Feb          Mar          Apr           May          Jun           Jul          Aug          Sep           Oct          Nov           Dec         2016 Firm On-Pk             99       102        97        87        82       80   72     67   68.5   66.5    77    97
          2008       1.0155        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050              Firm Off-Pk            87        87        82        77        67       72   70     47   48.5   46.5    67    80
          2009       1.0205        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              NF On-Pk               65        52      57.3        37        27       32   37     32     47     52    57    62
          2010       1.0105        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF Off-Pk              50        42      50.7        22        12       22   27     17     27     32    47    52
          2011       1.0055        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950         2017 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
          2012       1.0155        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050              Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
          2013       1.0205        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
          2014       1.0105        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
          2015       1.0200        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0110        1.0120       1.0210        1.0050         2018 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
          2016       1.0155        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0200       1.0260        1.0100              Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
          2017       1.0205        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
          2018       1.0105        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950              NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
          2019       1.0055        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050         2019 Firm On-Pk            102       103        98        88        83       81   73     68   69.5   67.5    78    98
          2020       1.0155        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              Firm Off-Pk            90        88        83        78        68       73   71     48   49.5   47.5    68    81
          2021       1.0205        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF On-Pk               68        53      58.3        38        28       33   38     33     48     53    58    63
          2022       1.0105        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950              NF Off-Pk              53        43      51.7        23        13       23   28     18     28     33    48    53
          2023       1.0055        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050         2020 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
          2024       1.0155        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
          2025       1.0205        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
          2026       1.0105        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950              NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
          2027       1.0055        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050         2021 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
          2028       1.0155        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
          2029       1.0205        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
          2030       1.0105        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950              NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
          2031       1.0055        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050         2022 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
          2032       1.0155        1.0060       1.0250       1.0165        1.0160       1.0155        1.0163       1.0165       1.0250        1.0300       1.0260        1.0100              Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
          2033       1.0205        0.9960       1.0150       1.0065        1.0060       1.0055        1.0063       1.0065       1.0150        1.0200       1.0160        1.0000              NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
          2034       1.0105        0.9910       1.0100       1.0015        1.0010       1.0005        1.0013       1.0015       1.0100        1.0150       1.0110        0.9950              NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
          2035       1.0055        1.0010       1.0200       1.0115        1.0110       1.0105        1.0113       1.0115       1.0200        1.0250       1.0210        1.0050         2023 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
                                                                                                                                                                                             Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
                                                                                                                                                                                             NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
                                                                                                                                                                                             NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
                                                                                                                                                                                        2024 Firm On-Pk            102       103        98        88        83       81   73     68   69.5   67.5    78    98
                                                                                                                                                                                             Firm Off-Pk            90        88        83        78        68       73   71     48   49.5   47.5    68    81
                                                                                                                                                                                             NF On-Pk               68        53      58.3        38        28       33   38     33     48     53    58    63
                                                                                                                                                                                             NF Off-Pk              53        43      51.7        23        13       23   28     18     28     33    48    53
                                                                                                                                                                                        2025 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
                                                                                                                                                                                             Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
                                                                                                                                                                                             NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
                                                                                                                                                                                             NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
                                                                                                                                                                                        2026 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
                                                                                                                                                                                             Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
                                                                                                                                                                                             NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
                                                                                                                                                                                             NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
                                                                                                                                                                                        2027 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
                                                                                                                                                                                             Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
                                                                                                                                                                                             NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
                                                                                                                                                                                             NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
                                                                                                                                                                                        2028 Firm On-Pk            102       103        98        88        83       81   73     68   69.5   67.5    78    98
                                                                                                                                                                                             Firm Off-Pk            90        88        83        78        68       73   71     48   49.5   47.5    68    81
                                                                                                                                                                                             NF On-Pk               68        53      58.3        38        28       33   38     33     48     53    58    63
                                                                                                                                                                                             NF Off-Pk              53        43      51.7        23        13       23   28     18     28     33    48    53
                                                                                                                                                                                        2029 Firm On-Pk            101       102        97        87        82       80   72     67   68.5   66.5    77    97
                                                                                                                                                                                             Firm Off-Pk            89        87        82        77        67       72   70     47   48.5   46.5    67    80
                                                                                                                                                                                             NF On-Pk               67        52      57.3        37        27       32   37     32     47     52    57    62
                                                                                                                                                                                             NF Off-Pk              52        42      50.7        22        12       22   27     17     27     32    47    52
                                                                                                                                                                                        2030 Firm On-Pk            100       101        96        86        81       79   71     66   67.5   65.5    76    96
                                                                                                                                                                                             Firm Off-Pk            88        86        81        76        66       71   69     46   47.5   45.5    66    79
                                                                                                                                                                                             NF On-Pk               66        51      56.3        36        26       31   36     31     46     51    56    61
                                                                                                                                                                                             NF Off-Pk              51        41      49.7        21        11       21   26     16     26     31    46    51
  This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a signed EPA and this
                                              calculation model, the terms of the signed EPA govern.


                                                 ENERGY PRICE CALCULATOR


 DATA INPUT
 - Input data into yellow-shaded cells.
 - Select "Year" and Month" for which the firm and non-firm energy prices are to be calculated.
 - Values in "red" are Seller Inputs.

Energy Prices for:
Year (all years after the year in which date Y occurs)                                                               2015
Month                                                                                                                   3

Inputs from Commercial Proposal

Firm Energy Price (January 1, 2008$) (FEP, item 9)                                                                     98 $/MWh
Cost of Interconnecion Security (January 1, 2008 $) (CIS, item 12)                                                    0.3 $/MWh
Firm Energy Price Percentage Pre-COD (FEPPPRE, item 10)                                                             250%
Firm Energy Price Percentage Post-COD (FEPPPOST, item 10)                                                          75%
Guaranteed COD (item 6)                                                                                       01/May/11
Option A Non-Firm Energy Price Percentage (NFEPPA, item 11)                                                        75%
Option B Non-Firm Energy Price Percentage (NFEPPB, item 11)                                                          25%

Input from Final Interconnection Study Report
Interconnection Security Amount (ISA)                                                                                  3.7 $ xmillion

Input from special study performed by BCTC
Losses                                                                                                             5.50%

Actual COD                                                                                                     01/Feb/11

Y (earlier of actual COD and guaranteed COD)                                                                   01/Feb/11

BC CPI Indices                                                                 Time of Delivery Factors
   1-Jan-08                          100.00                                    Off-Peak                              0.99
 01/Feb/11                           106.62                                    Peak                                  1.12
  01/Jan/15                          115.66                                    Super-Peak                            1.24
  01/Jan/16                          118.09                                    On-Peak                               1.15


Monthly Average Bank of Canada "noon rate" Exchange Rate                                                             1.02
Average Dow Jones Mid-C Daily Non-Firm On-Peak Index                                                                 55.3 US$/MWh
Average Dow Jones Mid-C Daily Non-Firm Off-Peak Index                                                                48.7 US$/MWh

EFEP (escalated Firm Energy Price for year 2015)                                                                  122.86    $/MWh
EFEP (escalated Firm Energy Price for year 2016)                                                                  124.83    $/MWh
Option A Non-Firm Energy Price (January 1, 2008 $)                                                                  48.50   $/MWh
Option A Non-Firm Energy Price (escalated to year 2015)                                                             56.10   $/MWh
Option A Non-Firm Energy Price (escalated to year 2016)                                                             57.27   $/MWh

 Calculated Energy Prices for March 2015                                                                                            ($/MWh)

Firm Energy Price
Off-Peak                                                                                                                                121.63
Peak                                                                                                                                    137.60



Bioenergy Call RFP (Phase 1)                                       28-May-08                                                             Page 12
Super-Peak                                               152.34
Non-Firm Energy Price          Option A     Option B   Blended
Off-Peak                          52.48        46.94      51.10
Peak                              59.37        51.91      57.51
Super-Peak                        65.73        57.48      63.67




Bioenergy Call RFP (Phase 1)    28-May-08                Page 13
    This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a
                         signed EPA and this calculation model, the terms of the signed EPA govern.


                                Energy Payments for Hourly Firm Projects

 DATA INPUT
 - Input data into yellow-shaded cells.
 - Select Month for Energy Payment Calculation.



 Year                                                                                                     2015
 Month                                                                                                       1


 Escalated Firm Energy Price ($/MWh)                                                                    122.86
 Option A Escalated Non-Firm Price ($/MWh)                                                               56.10

 BC CPI (from Bank of Canada)                                          1-Jan-08                         100.00
                                                                      01/Jan/15                         115.66

 Transmission Losses (from Special Study)                                                               5.50%

 January Data

 Time of Delivery Factors (from Specimen EPA)
 Off-Peak                                                  105%
 Peak                                                      122%
 Super-Peak                                                141%
 On-Peak                                                   127%

 Contractual Hourly Firm Energy (from Commercial Proposal)
 Off-Peak                                         8 MWh/h
 Peak                                           10 MWh/h
 Super-Peak                                     10 MWh/h

 Non-Firm Energy Pricing Percentage (from Commercial Proposal)                                                            55.3
  Option A                                   75%                                                                          48.7
  Option B                                   25%

 Monthly average Bank of Canda Daily 'noon rate' for January 2015                                          1.02 C$/US$

 Average DowJones Mid-C Daily Non-Firm On-Peak Index for January 2015                                    55.30 US$/MWh
 Average DowJones Mid-C Daily Non-Firm Off-Peak Index for January 2015                                   48.70 US$/MWh


                                   Firm Energy                               Non-Firm Energy
                          $/MWh          MWh                  $         $/MWh        MWh                     $
 Off-Peak                 129.00        1948.9         251,410            53.48      116.9              6,252
 Peak                     149.89        3309.8         496,096            61.31        9.3                570
 Super-Peak               173.23        1215.2         210,509            70.85       12.4                879



Bioenergy Call (Phase 1)                                  28-May-08                                                     Page 14
 Total                             958,015      7,701
 Energy Payment for January 2015                        $965,716




Bioenergy Call (Phase 1)            28-May-08             Page 15
      This calculation model is provided for information purposes, and in the event of any conflict or inconsistency between a signed EPA and this calculation
                                                             model, the terms of the signed EPA govern.


                                 LIQUIDATED DAMAGES AMOUNT FOR HOURLY FIRM PROJECTS

      DATA INPUT
      - Input data into yellow-shaded cells.

      Year                                                                                       2015
      Month                                                                                         1

      EFEP (escalated Firm Energy Price for year 2015)                                        122.86 $/MWh

      BC CPI                                                                  1-Jan-08           100
                                                                             01/Jan/15        115.66
      Transmission Losses (L)                                                                 5.50%

      January Data (from Specimen EPA)
      Time of Delivery Factors                                             Hourly Firm Credits ($/MWh)
      Off-Peak                 105%                                        Off-Peak                                0
      Peak                     122%                                        Peak                                   20
      Super-Peak               141%                                        Super-Peak                             20
      On-Peak                  127%

      January Data (from Commercial Proposal)
      Hourly Firm Energy (MWh/h)
      Off-Peak                     8
      Peak                        10
      Super-Peak                  10

      Calculate LD Amounts for January 2015:

                        Mid-C Prices (C$/MWh)                    Delivery Shortfalls (MWh)                   LD Factor (C$/MWh)                       LD
                     O-Peak      Peak     S-Peak               O-Peak      Peak       S-Peak             O-Peak     Peak      S-Peak                Amount
       01/Jan/15        81.02      79.58     91.97                   2.1      13.2         0.8               5.78       5.78       5.78                87.99
       02/Jan/15        81.27      83.15     96.10                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       03/Jan/15        70.59      71.20     82.29                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       04/Jan/15        71.22      71.84     83.03                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       05/Jan/15        71.00      70.01     80.91                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       06/Jan/15        67.63      69.86     80.74                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       07/Jan/15        62.98      67.14     77.60                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       08/Jan/15        64.67      65.71     75.95                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       09/Jan/15       119.21     161.91    187.13                   1.1      13.2         0.8               5.78      26.43     26.95                356.11
       10/Jan/15        72.82     178.84    206.69                   1.1      13.2         0.8               5.78      43.36     46.51                582.04
       11/Jan/15        72.45     171.56    198.28                   1.1      13.2         0.8               5.78      36.08     38.10                484.88
       12/Jan/15        75.22      74.47     86.07                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       13/Jan/15        74.04      73.31     84.72                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       14/Jan/15        69.51      70.12     81.04                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       15/Jan/15        75.53      74.05     85.58                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       16/Jan/15        75.10      74.04     85.57                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       17/Jan/15        65.12      70.50     81.48                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       18/Jan/15        65.00      70.37     81.33                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       19/Jan/15        66.43      72.06     83.29                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       20/Jan/15        69.89      76.66     88.60                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       21/Jan/15        75.08      77.47     89.54                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       22/Jan/15        78.27      76.97     88.95                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       23/Jan/15        79.31      76.75     88.70                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       24/Jan/15        71.70      72.16     83.40                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       25/Jan/15        71.83      72.30     83.56                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       26/Jan/15        68.81      70.62     81.62                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       27/Jan/15        67.93      69.96     80.86                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       28/Jan/15        64.62      67.24     77.71                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       29/Jan/15        67.95      68.08     78.68                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
       30/Jan/15        63.02      68.03     78.63                   1.1      14.2         0.8               5.78       5.78       5.78                87.99
       31/Jan/15        64.50      66.45     76.80                   1.1      13.2         0.8               5.78       5.78       5.78                82.52
                                                                                                        LD Amount for January 2015                   3744.54




Bioenergy Call (Phase 1)                                                    28-May-08                                                                        Page 16

								
To top