Firm Transportation. Line Compliance Toll New Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery ($/GJ) % of Compliance ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 2017 2018 2019 2020 (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 1 Xxxxxxx 2 Centram MDA 0.1586 112% 0.1774 69,750 69,750 69,750 69,750 69,750 69,750 4.5 4.5 4.5 4.5 4.5 4.5 2 Empress Centram MDA 0.5362 112% 0.5998 186,640 186,640 186,640 186,640 186,640 186,640 40.9 40.9 40.9 40.9 40.9 40.9 3 Empress Centram SSDA 0.3982 112% 0.4454 1,200 1,200 1,200 1,200 1,200 1,200 0.2 0.2 0.2 0.2 0.2 0.2 4 Empress Centrat MDA 0.5980 112% 0.6689 11,500 11,500 11,500 11,500 11,500 11,500 2.8 2.8 2.8 2.8 2.8 2.8 5 Empress Cornwall 1.6429 118% 1.9422 12,156 12,156 12,156 12,156 12,156 12,156 8.6 8.6 8.6 8.6 8.6 8.6 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 39,373 - - - - - 31.0 - - - - - 7 Empress Xxxxxxx 1 0.6088 112% 0.6809 86,928 86,928 86,928 86,928 86,928 86,928 21.6 21.6 21.6 21.6 21.6 21.6 8 Empress Xxxxxxx 2 0.6088 112% 0.6809 27,634 27,634 27,634 27,634 27,634 27,634 6.9 6.9 6.9 6.9 6.9 6.9 9 Empress Enbridge CDA 1.5659 118% 1.8511 476,338 - - - - - 321.8 - - - - - 10 Empress Enbridge CDA (Amended) 1.5685 118% 1.8542 10,578 63,468 63,468 63,468 63,468 63,468 7.2 43.0 43.0 43.0 43.0 43.0 11 Empress Enbridge EDA 1.6154 118% 1.9097 287,579 336,440 201,532 201,532 201,532 201,532 200.5 234.5 140.5 140.5 140.5 140.5 12 Empress GMIT EDA 1.7294 118% 2.0444 175,963 120,250 85,000 85,000 85,000 85,000 131.3 89.7 63.4 63.4 63.4 63.4 13 Empress GMIT NDA 1.3441 112% 1.5034 12,939 1,000 1,000 1,000 1,000 1,000 7.1 0.5 0.5 0.5 0.5 0.5 14 Empress Iroquois 1.6259 118% 1.9221 121,638 22,463 - - - - 85.3 15.8 - - - - 15 Empress KPUC EDA 1.6841 118% 1.9909 9,090 9,090 9,090 9,090 9,090 9,090 6.6 6.6 6.6 6.6 6.6 6.6 16 Empress Napierville 1.7215 118% 2.0351 50,233 50,233 50,233 50,233 50,233 50,233 37.3 37.3 37.3 37.3 37.3 37.3 17 Empress Nipigon WDA 0.9322 112% 1.0427 6,484 6,484 6,303 5,400 5,400 5,400 2.5 2.5 2.4 2.1 2.1 2.1 18 Empress Philipsburg 1.7304 118% 2.0457 18,500 18,500 18,500 18,500 18,500 18,500 13.8 13.8 13.8 13.8 13.8 13.8 19 Empress Spruce 0.5980 112% 0.6689 4,220 4,220 4,220 4,220 4,220 4,220 1.0 1.0 1.0 1.0 1.0 1.0 20 Empress Transgas SSDA 0.3073 112% 0.3438 50,000 50,000 45,833 25,000 25,000 25,000 6.3 6.3 5.8 3.1 3.1 3.1 21 Empress Tunis NDA 1.2345 112% 1.3808 9,402 9,402 9,091 7,536 7,536 7,536 4.7 4.7 4.6 3.8 3.8 3.8 22 Empress Union CDA 1.5405 118% 1.8212 68,000 39,463 - - - - 45.2 26.2 - - - - 23 Empress Union ECDA 1.5437 118% 1.8250 - 1,833 11,000 11,000 11,000 11,000 - 1.2 7.3 7.3 7.3 7.3 24 Empress Union EDA 1.6504 118% 1.9511 139,023 77,667 1,000 1,000 1,000 1,000 99.0 55.3 0.7 0.7 0.7 0.7 00 Xxxxxxx Xxxxx XXXX 0.0000 118% 1.7677 11,000 11,000 11,000 11,000 11,000 11,000 7.1 7.1 7.1 7.1 7.1 7.1 26 Empress Union NDA 1.3169 112% 1.4730 109,571 92,053 67,000 67,000 67,000 67,000 58.9 49.5 36.0 36.0 36.0 36.0 27 Empress Union SSMDA 1.1945 112% 1.3361 21,000 21,000 21,000 21,000 21,000 21,000 10.2 10.2 10.2 10.2 10.2 10.2 00 Xxxxxxx Xxxxx XXX 0.0000 112% 0.9577 50,575 52,000 52,000 52,000 52,000 52,000 17.7 18.2 18.2 18.2 18.2 18.2 29 Kirkwall Chippawa 0.1437 152% 0.2189 198,226 163,650 161,867 130,092 15,794 13,162 15.8 13.1 12.9 10.4 1.3 1.1 00 Xxxxxxxx Xxxxxxx Xxxxx 0.0000 152% 0.2171 31,651 26,376 - - - - 2.5 2.1 - - - - 00 Xxxxxxxx Xxxxx XXX (Amended) 0.1023 152% 0.1559 - 22,500 135,000 135,000 135,000 135,000 - 1.3 7.7 7.7 7.7 7.7 00 Xxxxxxx Xxxxx Xxxxxxxx CDA 0.1738 152% 0.2648 213,015 - - - - - 20.6 - - - - - 00 Xxxxxxx Xxxxx Xxxxxxxx CDA (Amended) 0.1757 152% 0.2677 42,603 255,618 255,618 255,618 255,618 255,618 4.2 25.0 25.0 25.0 25.0 25.0 34 Niagara Falls GMIT EDA 0.4798 152% 0.7311 82,000 82,000 82,000 82,000 82,000 82,000 21.9 21.9 21.9 21.9 21.9 21.9 00 Xxxxxxx Xxxxx Xxxxxxxx 0.1424 152% 0.2171 73,062 73,062 73,062 73,062 73,062 73,062 5.8 5.8 5.8 5.8 5.8 5.8 36 Niagara Falls KPUC EDA 0.3088 152% 0.4705 2,000 2,000 2,000 2,000 2,000 2,000 0.3 0.3 0.3 0.3 0.3 0.3 00 Xxxxxxx Xxxxx Xxxxxxxx Xxxxxxx CDA 0.1534 152% 0.2337 33,333 200,000 200,000 200,000 200,000 200,000 2.8 17.1 17.1 17.1 17.1 17.1 38 SS. Xxxxx Union SSMDA 0.0910 112% 0.1018 36,368 72,000 72,000 72,000 72,000 72,000 1.4 2.7 2.7 2.7 2.7 2.7 39 St. Clair Chippawa 0.2523 152% 0.3845 103,452 - - - - - 14.5 - - - - - 40 St. Clair Union SWDA 0.0958 152% 0.1460 140,125 140,125 140,125 140,125 140,125 140,125 7.5 7.5 7.5 7.5 7.5 7.5 00 Xxxxx Xxxx Xxxx Hereford 0.6236 152% 0.9503 52,753 52,753 52,753 52,753 52,753 52,753 18.3 18.3 18.3 18.3 18.3 18.3 00 Xxxxx Xxxx Xxxxxxxx CDA 0.2356 152% 0.3590 137,013 - - - - - 18.0 - - - - - 00 Xxxxx Xxxx Xxxxxxxx CDA (Amended) 0.2387 152% 0.3638 27,403 164,416 164,416 164,416 164,416 164,416 3.6 21.8 21.8 21.8 21.8 21.8 00 Xxxxx Xxxx Xxxxxxxx EDA 0.4367 152% 0.6655 120,667 154,000 154,000 154,000 154,000 154,000 29.3 37.4 37.4 37.4 37.4 37.4 45 Union Xxxx GMIT EDA 0.5279 152% 0.8045 210,000 210,000 210,000 210,000 210,000 210,000 61.7 61.7 61.7 61.7 61.7 61.7 46 Union Xxxx Iroquois 0.4198 152% 0.6397 10,000 - - - - - 2.3 - - - - - 00 Xxxxx Xxxx Xxxxxxx Falls 0.2389 152% 0.3641 10,265 10,265 10,265 2,566 - - 1.4 1.4 1.4 0.3 - - 48 Union Xxxx Union CDA 0.2042 152% 0.3111 122,532 64,250 - - - - 13.9 7.3 - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA 0.1245 152% 0.1897 6,727 - - - - - 0.5 - - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA (Amended) 0.1281 152% 0.1953 1,345 8,072 8,072 8,072 8,072 8,072 0.1 0.6 0.6 0.6 0.6 0.6 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx EDA 0.3207 152% 0.4888 - 27,648 165,889 165,889 165,889 165,889 - 4.9 29.6 29.6 29.6 29.6 00 Xxxxx Xxxxxxx Belt GMIT EDA 0.4119 152% 0.6277 104,858 325,198 430,448 430,448 430,448 430,448 24.0 74.5 98.6 98.6 98.6 98.6 00 Xxxxx Xxxxxxx Belt GMIT NDA 0.3415 152% 0.5204 2,555 15,327 15,327 15,327 15,327 15,327 0.5 2.9 2.9 2.9 2.9 2.9 00 Xxxxx Xxxxxxx Belt Iroquois 0.3038 152% 0.4629 483,905 483,905 483,905 483,905 483,905 483,905 81.8 81.8 81.8 81.8 81.8 81.8 00 Xxxxx Xxxxxxx Belt Philipsburg 0.4130 152% 0.6293 30,000 30,000 30,000 30,000 30,000 30,000 6.9 6.9 6.9 6.9 6.9 6.9 00 Xxxxx Xxxxxxx Belt Union CDA 0.1008 152% 0.1536 16,000 13,333 - - - - 0.9 0.7 - - - - 00 Xxxxx Xxxxxxx Belt Union EDA 0.2505 152% 0.3817 49,500 130,333 222,000 222,000 222,000 222,000 6.9 18.2 30.9 30.9 30.9 30.9 00 Xxxxx Xxxxxxx Xxxx Xxxxx XXXX 0.1796 152% 0.2737 4,247 4,167 5,000 5,000 5,000 5,000 0.4 0.4 0.5 0.5 0.5 0.5 00 Xxxxx Xxxxxxx Belt Union NDA 0.3580 152% 0.5456 67,188 96,833 206,000 206,000 206,000 206,000 13.4 19.3 41.0 41.0 41.0 41.0 60 Welwyn Centram MDA 0.2235 112% 0.2500 1,332 1,332 1,332 1,332 1,332 1,332 0.1 0.1 0.1 0.1 0.1 0.1 61 Total Firm Transportation 4,481,438 4,211,537 4,334,158 4,271,392 4,154,528 4,151,896 1,561.3 1,163.8 1,018.2 1,010.9 1,001.5 1,001.3 Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (b) (c) (d) (e) 1 Empress Cornwall 1.6429 118% 1.9422 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 3 Empress Enbridge EDA 1.6154 118% 1.9097 4 Empress GMIT EDA 1.7294 118% 2.0444 5 Empress Iroquois 1.6259 118% 1.9221 6 Empress Union EDA 1.6504 118% 1.9511 7 Total Firm Transportation - Non Renewable Firm Transportation - Non Renewable 2015 2016 2017 Energy (GJ/d) 2018 2019 2020 Revenue ($Millions) 2015 2016 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 294 - - - - - 0.2 - - - - - 22,859 - - - - - 18.0 - - - - - 93,125 - - - - - 64.9 - - - - - 128,664 - - - - - 96.0 - - - - - 23,299 - - - - - 16.3 - - - - - 1,052 - - - - - 0.7 - - - - - 269,293 - - - - - 196.2 - - - - - 2015 2016 Energy (GJ/d) 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 49,500 49,500 49,500 49,500 49,500 49,500 4.1 4.1 4.1 4.1 4.1 4.1 140,000 140,000 140,000 140,000 140,000 140,000 8.6 8.6 8.6 8.6 8.6 8.6 87,654 87,654 87,654 87,654 87,654 87,654 6.3 6.3 6.3 6.3 6.3 6.3 185,000 185,000 185,000 185,000 185,000 185,000 13.4 13.4 13.4 13.4 13.4 13.4 4,167 25,000 25,000 25,000 25,000 25,000 0.6 3.8 3.8 3.8 3.8 3.8 466,321 487,154 487,154 487,154 487,154 487,154 32.9 36.1 36.1 36.1 36.1 36.1 2015 2016 Energy (GJ/d) 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 54,000 54,000 54,000 54,000 54,000 54,000 3.5 3.5 3.5 3.5 3.5 3.5 47,429 37,667 31,000 31,000 31,000 31,000 9.4 7.5 6.2 6.2 6.2 6.2 10,300 10,300 10,300 10,300 10,300 10,300 1.9 1.9 1.9 1.9 1.9 1.9 236,577 - - - - - 16.4 - - - - - 47,315 283,892 283,892 283,892 283,892 283,892 3.4 20.2 20.2 20.2 20.2 20.2 80,611 80,611 80,611 80,611 80,611 80,611 14.4 14.4 14.4 14.4 14.4 14.4 216,174 216,174 216,174 216,174 216,174 216,174 49.5 49.5 49.5 49.5 49.5 49.5 13,342 13,342 13,342 13,342 13,342 13,342 1.8 1.8 1.8 1.8 1.8 1.8 20,279 20,279 20,279 20,279 20,279 20,279 4.7 4.7 4.7 4.7 4.7 4.7 61,600 27,000 27,000 27,000 27,000 27,000 8.6 3.8 3.8 3.8 3.8 3.8 3,150 3,150 3,150 3,150 3,150 3,150 1.5 1.5 1.5 1.5 1.5 1.5 790,777 746,415 739,748 739,748 739,748 739,748 115.0 108.7 107.4 107.4 107.4 107.4 6,007,828 5,445,105 5,561,060 5,498,294 5,381,430 5,378,798 1,905.3 1,308.6 1,161.7 1,154.4 1,144.9 1,144.7 Firm Transportation - Short Notice & Enhanced Market Balancing1 Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (b) (c) (d) (e) 8 FT-SN Kirkwall Thorold CDA 0.1476 152% 0.2250 0 XX-XX Xxxxx Xxxxxxx Xxxx Xxxxxxx CDA 0.1099 152% 0.1675 10 FT-SN Union Parkway Belt S chomberg #2 CDA 0.1285 152% 0.1959 11 FT-SN Xxxxx Xxxxxxx Xxxx Xxxxxxxx Xxxxxx #0 CDA 0.1298 152% 0.1978 00 XXX Xxxxx Xxxxxxx Belt Union EDA 0.2755 152% 0.4198 13 Total Firm Transportation - Short Notice & Enhanced Market Balancing Storage Transportation Service Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (c) (d) (e) 14 STS Centram MDA 0.1586 112% 0.1774 15 STS Union NDA 0.3580 152% 0.5456 16 STS Cornwall 0.3255 152% 0.4960 00 XXX Xxxxxxxx XXX 0.0000 152% 0.1897 00 XXX Xxxxxxxx XXX (Amended) 0.1281 152% 0.1953 19 STS Enbridge EDA 0.3207 152% 0.4888 20 STS GMIT EDA 0.4119 152% 0.6277 21 STS KPUC EDA 0.2409 152% 0.3671 22 STS Philipsburg 0.4130 152% 0.6293 00 XXX Xxxxx XXX 0.0000 152% 0.3817 00 XXX Xxxxx XXX 0.0000 152% 1.2801 25 Total Storage Transportation Service 26 Total Firm Revenues Non Discretionary Miscellaneous Revenu (NDMR) 27 Delivery Pressure Surcharge 30.1 22.8 21.7 20.9 18.4 18.4 28 Union Xxxx Receipt Point Surcharge 1.3 1.3 1.3 1.3 1.3 1.3 29 Sales Meter Station Surcharge 0.1 0.1 0.1 0.1 0.1 0.1 30 Total NDMR 31.5 24.2 23.1 22.3 19.8 19.8 31 Discretionary Miscellaneous Revenue (DMR)2 180.0 180.0 60.0 60.0 60.0 60.0 32 Total System Revenues 2,116.8 1,512.8 1,244.8 1,236.7 1,224.7 1,224.4 1 Firm Transportation - Short Notice (FT-SN) & Enhanced Market Balancing (EMB) service revenues include a 10% Toll Premium 2 DMR includes IT, STFT, and Diversion revenues FIRST AMENDED APPENDIX C to a Mainline Settlement Agreement made effective as the 31st day of October, 2013 among TransCanada PipeLines Limited, Enbridge Gas Distribution Inc., Union Gas Limited and Gaz Metro Limited Partnership METHODOLOGY TO ALLOCATE REVENUE REQUIREMENT TO SEGMENTS (See Attached) Line No. Revenue Requirement 2015 Prairies NOL Eastern Total 2016 Prairies NOL Eastern Total 2017 Prairies NOL Eastern Total
Appears in 2 contracts
Samples: Mainline Settlement Agreement, Mainline Settlement Agreement
Firm Transportation. Line Compliance Toll New Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery ($/GJ) % of Compliance ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 2017 2018 2019 2020 (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 1 Xxxxxxx 2 Centram MDA 0.1586 112% 0.1774 69,750 69,750 69,750 69,750 69,750 69,750 4.5 4.5 4.5 4.5 4.5 4.5 2 Empress Centram MDA 0.5362 112% 0.5998 186,640 186,640 186,640 186,640 186,640 186,640 40.9 40.9 40.9 40.9 40.9 40.9 3 Empress Centram SSDA 0.3982 112% 0.4454 1,200 1,200 1,200 1,200 1,200 1,200 0.2 0.2 0.2 0.2 0.2 0.2 4 Empress Centrat MDA 0.5980 112% 0.6689 11,500 11,500 11,500 11,500 11,500 11,500 2.8 2.8 2.8 2.8 2.8 2.8 5 Empress Cornwall 1.6429 118% 1.9422 12,156 12,156 12,156 12,156 12,156 12,156 8.6 8.6 8.6 8.6 8.6 8.6 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 39,373 - - - - - 31.0 - - - - - 7 Empress Xxxxxxx 1 0.6088 112% 0.6809 86,928 86,928 86,928 86,928 86,928 86,928 21.6 21.6 21.6 21.6 21.6 21.6 8 Empress Xxxxxxx 2 0.6088 112% 0.6809 27,634 27,634 27,634 27,634 27,634 27,634 6.9 6.9 6.9 6.9 6.9 6.9 9 Empress Enbridge CDA 1.5659 118% 1.8511 476,338 - - - - - 321.8 - - - - - 10 Empress Enbridge CDA (Amended) 1.5685 118% 1.8542 10,578 63,468 63,468 63,468 63,468 63,468 7.2 43.0 43.0 43.0 43.0 43.0 11 Empress Enbridge EDA 1.6154 118% 1.9097 287,579 336,440 201,532 201,532 201,532 201,532 200.5 234.5 140.5 140.5 140.5 140.5 12 Empress GMIT EDA 1.7294 118% 2.0444 175,963 120,250 85,000 85,000 85,000 85,000 131.3 89.7 63.4 63.4 63.4 63.4 13 Empress GMIT NDA 1.3441 112% 1.5034 12,939 1,000 1,000 1,000 1,000 1,000 7.1 0.5 0.5 0.5 0.5 0.5 14 Empress Iroquois 1.6259 118% 1.9221 121,638 22,463 - - - - 85.3 15.8 - - - - 15 Empress KPUC EDA 1.6841 118% 1.9909 9,090 9,090 9,090 9,090 9,090 9,090 6.6 6.6 6.6 6.6 6.6 6.6 16 Empress Napierville 1.7215 118% 2.0351 50,233 50,233 50,233 50,233 50,233 50,233 37.3 37.3 37.3 37.3 37.3 37.3 17 Empress Nipigon WDA 0.9322 112% 1.0427 6,484 6,484 6,303 5,400 5,400 5,400 2.5 2.5 2.4 2.1 2.1 2.1 18 Empress Philipsburg 1.7304 118% 2.0457 18,500 18,500 18,500 18,500 18,500 18,500 13.8 13.8 13.8 13.8 13.8 13.8 19 Empress Spruce 0.5980 112% 0.6689 4,220 4,220 4,220 4,220 4,220 4,220 1.0 1.0 1.0 1.0 1.0 1.0 20 Empress Transgas SSDA 0.3073 112% 0.3438 50,000 50,000 45,833 25,000 25,000 25,000 6.3 6.3 5.8 3.1 3.1 3.1 21 Empress Tunis NDA 1.2345 112% 1.3808 9,402 9,402 9,091 7,536 7,536 7,536 4.7 4.7 4.6 3.8 3.8 3.8 22 Empress Union CDA 1.5405 118% 1.8212 68,000 39,463 - - - - 45.2 26.2 - - - - 23 Empress Union ECDA 1.5437 118% 1.8250 - 1,833 11,000 11,000 11,000 11,000 - 1.2 7.3 7.3 7.3 7.3 24 Empress Union EDA 1.6504 118% 1.9511 139,023 77,667 1,000 1,000 1,000 1,000 99.0 55.3 0.7 0.7 0.7 0.7 00 Xxxxxxx Xxxxx XXXX 0.0000 118% 1.7677 11,000 11,000 11,000 11,000 11,000 11,000 7.1 7.1 7.1 7.1 7.1 7.1 26 Empress Union NDA 1.3169 112% 1.4730 109,571 92,053 67,000 67,000 67,000 67,000 58.9 49.5 36.0 36.0 36.0 36.0 27 Empress Union SSMDA 1.1945 112% 1.3361 21,000 21,000 21,000 21,000 21,000 21,000 10.2 10.2 10.2 10.2 10.2 10.2 00 Xxxxxxx Xxxxx XXX 0.0000 112% 0.9577 50,575 52,000 52,000 52,000 52,000 52,000 17.7 18.2 18.2 18.2 18.2 18.2 29 Kirkwall Chippawa 0.1437 152% 0.2189 198,226 163,650 161,867 130,092 15,794 13,162 15.8 13.1 12.9 10.4 1.3 1.1 00 Xxxxxxxx Xxxxxxx Xxxxx 0.0000 152% 0.2171 31,651 26,376 - - - - 2.5 2.1 - - - - 00 Xxxxxxxx Xxxxx XXX (Amended) 0.1023 152% 0.1559 - 22,500 135,000 135,000 135,000 135,000 - 1.3 7.7 7.7 7.7 7.7 00 Xxxxxxx Xxxxx Xxxxxxxx CDA 0.1738 152% 0.2648 213,015 - - - - - 20.6 - - - - - 00 Xxxxxxx Xxxxx Xxxxxxxx CDA (Amended) 0.1757 152% 0.2677 42,603 255,618 255,618 255,618 255,618 255,618 4.2 25.0 25.0 25.0 25.0 25.0 34 Niagara Falls GMIT EDA 0.4798 152% 0.7311 82,000 82,000 82,000 82,000 82,000 82,000 21.9 21.9 21.9 21.9 21.9 21.9 00 Xxxxxxx Xxxxx Xxxxxxxx 0.1424 152% 0.2171 73,062 73,062 73,062 73,062 73,062 73,062 5.8 5.8 5.8 5.8 5.8 5.8 36 Niagara Falls KPUC EDA 0.3088 152% 0.4705 2,000 2,000 2,000 2,000 2,000 2,000 0.3 0.3 0.3 0.3 0.3 0.3 00 Xxxxxxx Xxxxx Xxxxxxxx Xxxxxxx CDA 0.1534 152% 0.2337 33,333 200,000 200,000 200,000 200,000 200,000 2.8 17.1 17.1 17.1 17.1 17.1 38 SS. Xxxxx Union SSMDA 0.0910 112% 0.1018 36,368 72,000 72,000 72,000 72,000 72,000 1.4 2.7 2.7 2.7 2.7 2.7 39 St. Clair Chippawa 0.2523 152% 0.3845 103,452 - - - - - 14.5 - - - - - 40 St. Clair Union SWDA 0.0958 152% 0.1460 140,125 140,125 140,125 140,125 140,125 140,125 7.5 7.5 7.5 7.5 7.5 7.5 00 Xxxxx Xxxx Xxxx Hereford 0.6236 152% 0.9503 52,753 52,753 52,753 52,753 52,753 52,753 18.3 18.3 18.3 18.3 18.3 18.3 00 Xxxxx Xxxx Xxxxxxxx CDA 0.2356 152% 0.3590 137,013 - - - - - 18.0 - - - - - 00 Xxxxx Xxxx Xxxxxxxx CDA (Amended) 0.2387 152% 0.3638 27,403 164,416 164,416 164,416 164,416 164,416 3.6 21.8 21.8 21.8 21.8 21.8 00 Xxxxx Xxxx Xxxxxxxx EDA 0.4367 152% 0.6655 120,667 154,000 154,000 154,000 154,000 154,000 29.3 37.4 37.4 37.4 37.4 37.4 45 Union Xxxx GMIT EDA 0.5279 152% 0.8045 210,000 210,000 210,000 210,000 210,000 210,000 61.7 61.7 61.7 61.7 61.7 61.7 46 Union Xxxx Iroquois 0.4198 152% 0.6397 10,000 - - - - - 2.3 - - - - - 00 Xxxxx Xxxx Xxxxxxx Falls 0.2389 152% 0.3641 10,265 10,265 10,265 2,566 - - 1.4 1.4 1.4 0.3 - - 48 Union Xxxx Union CDA 0.2042 152% 0.3111 122,532 64,250 - - - - 13.9 7.3 - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA 0.1245 152% 0.1897 6,727 - - - - - 0.5 - - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA (Amended) 0.1281 152% 0.1953 1,345 8,072 8,072 8,072 8,072 8,072 0.1 0.6 0.6 0.6 0.6 0.6 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx EDA 0.3207 152% 0.4888 - 27,648 165,889 165,889 165,889 165,889 - 4.9 29.6 29.6 29.6 29.6 00 Xxxxx Xxxxxxx Belt GMIT EDA 0.4119 152% 0.6277 104,858 325,198 430,448 430,448 430,448 430,448 24.0 74.5 98.6 98.6 98.6 98.6 00 Xxxxx Xxxxxxx Belt GMIT NDA 0.3415 152% 0.5204 2,555 15,327 15,327 15,327 15,327 15,327 0.5 2.9 2.9 2.9 2.9 2.9 00 Xxxxx Xxxxxxx Belt Iroquois 0.3038 152% 0.4629 483,905 483,905 483,905 483,905 483,905 483,905 81.8 81.8 81.8 81.8 81.8 81.8 00 Xxxxx Xxxxxxx Belt Philipsburg 0.4130 152% 0.6293 30,000 30,000 30,000 30,000 30,000 30,000 6.9 6.9 6.9 6.9 6.9 6.9 00 Xxxxx Xxxxxxx Belt Union CDA 0.1008 152% 0.1536 16,000 13,333 - - - - 0.9 0.7 - - - - 00 Xxxxx Xxxxxxx Belt Union EDA 0.2505 152% 0.3817 49,500 130,333 222,000 222,000 222,000 222,000 6.9 18.2 30.9 30.9 30.9 30.9 00 Xxxxx Xxxxxxx Xxxx Xxxxx XXXX 0.1796 152% 0.2737 4,247 4,167 5,000 5,000 5,000 5,000 0.4 0.4 0.5 0.5 0.5 0.5 00 Xxxxx Xxxxxxx Belt Union NDA 0.3580 152% 0.5456 67,188 96,833 206,000 206,000 206,000 206,000 13.4 19.3 41.0 41.0 41.0 41.0 60 Welwyn Centram MDA 0.2235 112% 0.2500 1,332 1,332 1,332 1,332 1,332 1,332 0.1 0.1 0.1 0.1 0.1 0.1 61 Total Firm Transportation 4,481,438 4,211,537 4,334,158 4,271,392 4,154,528 4,151,896 1,561.3 1,163.8 1,018.2 1,010.9 1,001.5 1,001.3 Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (b) (c) (d) (e) 1 Empress Cornwall 1.6429 118% 1.9422 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 3 Empress Enbridge EDA 1.6154 118% 1.9097 4 Empress GMIT EDA 1.7294 118% 2.0444 5 Empress Iroquois 1.6259 118% 1.9221 6 Empress Union EDA 1.6504 118% 1.9511 7 Total Firm Transportation - Non Renewable Firm Transportation - Non Renewable 2015 2016 2017 Energy (GJ/d) 2018 2019 2020 Revenue ($Millions) 2015 2016 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 294 - - - - - 0.2 - - - - - 22,859 - - - - - 18.0 - - - - - 93,125 - - - - - 64.9 - - - - - 128,664 - - - - - 96.0 - - - - - 23,299 - - - - - 16.3 - - - - - 1,052 - - - - - 0.7 - - - - - 269,293 - - - - - 196.2 - - - - - 2015 2016 Energy (GJ/d) 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 49,500 49,500 49,500 49,500 49,500 49,500 4.1 4.1 4.1 4.1 4.1 4.1 140,000 140,000 140,000 140,000 140,000 140,000 8.6 8.6 8.6 8.6 8.6 8.6 87,654 87,654 87,654 87,654 87,654 87,654 6.3 6.3 6.3 6.3 6.3 6.3 185,000 185,000 185,000 185,000 185,000 185,000 13.4 13.4 13.4 13.4 13.4 13.4 4,167 25,000 25,000 25,000 25,000 25,000 0.6 3.8 3.8 3.8 3.8 3.8 466,321 487,154 487,154 487,154 487,154 487,154 32.9 36.1 36.1 36.1 36.1 36.1 2015 2016 Energy (GJ/d) 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 54,000 54,000 54,000 54,000 54,000 54,000 3.5 3.5 3.5 3.5 3.5 3.5 47,429 37,667 31,000 31,000 31,000 31,000 9.4 7.5 6.2 6.2 6.2 6.2 10,300 10,300 10,300 10,300 10,300 10,300 1.9 1.9 1.9 1.9 1.9 1.9 236,577 - - - - - 16.4 - - - - - 47,315 283,892 283,892 283,892 283,892 283,892 3.4 20.2 20.2 20.2 20.2 20.2 80,611 80,611 80,611 80,611 80,611 80,611 14.4 14.4 14.4 14.4 14.4 14.4 216,174 216,174 216,174 216,174 216,174 216,174 49.5 49.5 49.5 49.5 49.5 49.5 13,342 13,342 13,342 13,342 13,342 13,342 1.8 1.8 1.8 1.8 1.8 1.8 20,279 20,279 20,279 20,279 20,279 20,279 4.7 4.7 4.7 4.7 4.7 4.7 61,600 27,000 27,000 27,000 27,000 27,000 8.6 3.8 3.8 3.8 3.8 3.8 3,150 3,150 3,150 3,150 3,150 3,150 1.5 1.5 1.5 1.5 1.5 1.5 790,777 746,415 739,748 739,748 739,748 739,748 115.0 108.7 107.4 107.4 107.4 107.4 6,007,828 5,445,105 5,561,060 5,498,294 5,381,430 5,378,798 1,905.3 1,308.6 1,161.7 1,154.4 1,144.9 1,144.7 Firm Transportation - Short Notice & Enhanced Market Balancing1 Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (b) (c) (d) (e) 8 FT-SN Kirkwall Thorold CDA 0.1476 152% 0.2250 0 XX-XX Xxxxx Xxxxxxx Xxxx Xxxxxxx CDA 0.1099 152% 0.1675 10 FT-SN Union Parkway Belt S chomberg #2 CDA 0.1285 152% 0.1959 11 FT-SN Xxxxx Xxxxxxx Xxxx Xxxxxxxx Xxxxxx #0 CDA 0.1298 152% 0.1978 00 XXX Xxxxx Xxxxxxx Belt Union EDA 0.2755 152% 0.4198 13 Total Firm Transportation - Short Notice & Enhanced Market Balancing Storage Transportation Service Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (c) (d) (e) 14 STS Centram MDA 0.1586 112% 0.1774 15 STS Union NDA 0.3580 152% 0.5456 16 STS Cornwall 0.3255 152% 0.4960 00 XXX Xxxxxxxx XXX 0.0000 152% 0.1897 00 XXX Xxxxxxxx XXX (Amended) 0.1281 152% 0.1953 19 STS Enbridge EDA 0.3207 152% 0.4888 20 STS GMIT EDA 0.4119 152% 0.6277 21 STS KPUC EDA 0.2409 152% 0.3671 22 STS Philipsburg 0.4130 152% 0.6293 00 XXX Xxxxx XXX 0.0000 152% 0.3817 00 XXX Xxxxx XXX 0.0000 152% 1.2801 25 Total Storage Transportation Service 26 Total Firm Revenues Non Discretionary Miscellaneous Revenu (NDMR) 27 Delivery Pressure Surcharge 30.1 22.8 21.7 20.9 18.4 18.4 28 Union Xxxx Receipt Point Surcharge 1.3 1.3 1.3 1.3 1.3 1.3 29 Sales Meter Station Surcharge 0.1 0.1 0.1 0.1 0.1 0.1 30 Total NDMR 31.5 24.2 23.1 22.3 19.8 19.8 31 Discretionary Miscellaneous Revenue (DMR)2 180.0 180.0 60.0 60.0 60.0 60.0 32 Total System Revenues 2,116.8 1,512.8 1,244.8 1,236.7 1,224.7 1,224.4 1 Firm Transportation - Short Notice (FT-SN) & Enhanced Market Balancing (EMB) service revenues include a 10% Toll Premium 2 DMR includes IT, STFT, and Diversion revenues FIRST TransCanada PipeLines Limited Mainline 2013-2030 Settlement Agreement Application Attachment 1(a) Tab 6 Second Amended Appendix C Methodology to Allocate Revenue Requirement to Segments (appended to the Second Amending Agreement) SECOND AMENDED APPENDIX C to a Mainline Settlement Agreement made effective as the 31st day of October, 2013 among TransCanada PipeLines Limited, Enbridge Gas Distribution Inc., Union Gas Limited and Gaz Metro Limited Partnership METHODOLOGY TO ALLOCATE REVENUE REQUIREMENT TO SEGMENTS (See Attached) Line No. Revenue Requirement 2015 Prairies NOL Eastern Total 2016 Prairies NOL Eastern Total 2017 Prairies NOL Eastern TotalFINAL EXECUTION
Appears in 1 contract
Samples: Mainline Settlement Agreement
Firm Transportation. Line Compliance Toll New Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery ($/GJ) % of Compliance ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 2017 2018 2019 2020 (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 1 Xxxxxxx 2 Centram MDA 0.1586 112% 0.1774 69,750 69,750 69,750 69,750 69,750 69,750 4.5 4.5 4.5 4.5 4.5 4.5 2 Empress Centram MDA 0.5362 112% 0.5998 186,640 186,640 186,640 186,640 186,640 186,640 40.9 40.9 40.9 40.9 40.9 40.9 3 Empress Centram SSDA 0.3982 112% 0.4454 1,200 1,200 1,200 1,200 1,200 1,200 0.2 0.2 0.2 0.2 0.2 0.2 4 Empress Centrat MDA 0.5980 112% 0.6689 11,500 11,500 11,500 11,500 11,500 11,500 2.8 2.8 2.8 2.8 2.8 2.8 5 Empress Cornwall 1.6429 118% 1.9422 12,156 12,156 12,156 12,156 12,156 12,156 8.6 8.6 8.6 8.6 8.6 8.6 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 39,373 - - - - - 31.0 - - - - - 7 Empress Xxxxxxx 1 0.6088 112% 0.6809 86,928 86,928 86,928 86,928 86,928 86,928 21.6 21.6 21.6 21.6 21.6 21.6 8 Empress Xxxxxxx 2 0.6088 112% 0.6809 27,634 27,634 27,634 27,634 27,634 27,634 6.9 6.9 6.9 6.9 6.9 6.9 9 Empress Enbridge CDA 1.5659 118% 1.8511 476,338 - - - - - 321.8 - - - - - 10 Empress Enbridge CDA (Amended) 1.5685 118% 1.8542 10,578 63,468 63,468 63,468 63,468 63,468 7.2 43.0 43.0 43.0 43.0 43.0 11 Empress Enbridge EDA 1.6154 118% 1.9097 287,579 336,440 201,532 201,532 201,532 201,532 200.5 234.5 140.5 140.5 140.5 140.5 12 Empress GMIT EDA 1.7294 118% 2.0444 175,963 120,250 85,000 85,000 85,000 85,000 131.3 89.7 63.4 63.4 63.4 63.4 13 Empress GMIT NDA 1.3441 112% 1.5034 12,939 1,000 1,000 1,000 1,000 1,000 7.1 0.5 0.5 0.5 0.5 0.5 14 Empress Iroquois 1.6259 118% 1.9221 121,638 22,463 - - - - 85.3 15.8 - - - - 15 Empress KPUC EDA 1.6841 118% 1.9909 9,090 9,090 9,090 9,090 9,090 9,090 6.6 6.6 6.6 6.6 6.6 6.6 16 Empress Napierville 1.7215 118% 2.0351 50,233 50,233 50,233 50,233 50,233 50,233 37.3 37.3 37.3 37.3 37.3 37.3 17 Empress Nipigon WDA 0.9322 112% 1.0427 6,484 6,484 6,303 5,400 5,400 5,400 2.5 2.5 2.4 2.1 2.1 2.1 18 Empress Philipsburg 1.7304 118% 2.0457 18,500 18,500 18,500 18,500 18,500 18,500 13.8 13.8 13.8 13.8 13.8 13.8 19 Empress Spruce 0.5980 112% 0.6689 4,220 4,220 4,220 4,220 4,220 4,220 1.0 1.0 1.0 1.0 1.0 1.0 20 Empress Transgas SSDA 0.3073 112% 0.3438 50,000 50,000 45,833 25,000 25,000 25,000 6.3 6.3 5.8 3.1 3.1 3.1 21 Empress Tunis NDA 1.2345 112% 1.3808 9,402 9,402 9,091 7,536 7,536 7,536 4.7 4.7 4.6 3.8 3.8 3.8 22 Empress Union CDA 1.5405 118% 1.8212 68,000 39,463 - - - - 45.2 26.2 - - - - 23 Empress Union ECDA 1.5437 118% 1.8250 - 1,833 11,000 11,000 11,000 11,000 - 1.2 7.3 7.3 7.3 7.3 24 Empress Union EDA 1.6504 118% 1.9511 139,023 77,667 1,000 1,000 1,000 1,000 99.0 55.3 0.7 0.7 0.7 0.7 00 Xxxxxxx Xxxxx XXXX 0.0000 118% 1.7677 11,000 11,000 11,000 11,000 11,000 11,000 7.1 7.1 7.1 7.1 7.1 7.1 26 Empress Union NDA 1.3169 112% 1.4730 109,571 92,053 67,000 67,000 67,000 67,000 58.9 49.5 36.0 36.0 36.0 36.0 27 Empress Union SSMDA 1.1945 112% 1.3361 21,000 21,000 21,000 21,000 21,000 21,000 10.2 10.2 10.2 10.2 10.2 10.2 00 Xxxxxxx Xxxxx XXX 0.0000 112% 0.9577 50,575 52,000 52,000 52,000 52,000 52,000 17.7 18.2 18.2 18.2 18.2 18.2 29 Kirkwall Chippawa 0.1437 152% 0.2189 198,226 163,650 161,867 130,092 15,794 13,162 15.8 13.1 12.9 10.4 1.3 1.1 00 Xxxxxxxx Xxxxxxx Xxxxx 0.0000 152% 0.2171 31,651 26,376 - - - - 2.5 2.1 - - - - 00 Xxxxxxxx Xxxxx XXX (Amended) 0.1023 152% 0.1559 - 22,500 135,000 135,000 135,000 135,000 - 1.3 7.7 7.7 7.7 7.7 00 Xxxxxxx Xxxxx Xxxxxxxx CDA 0.1738 152% 0.2648 213,015 - - - - - 20.6 - - - - - 00 Xxxxxxx Xxxxx Xxxxxxxx CDA (Amended) 0.1757 152% 0.2677 42,603 255,618 255,618 255,618 255,618 255,618 4.2 25.0 25.0 25.0 25.0 25.0 34 Niagara Falls GMIT EDA 0.4798 152% 0.7311 82,000 82,000 82,000 82,000 82,000 82,000 21.9 21.9 21.9 21.9 21.9 21.9 00 Xxxxxxx Xxxxx Xxxxxxxx 0.1424 152% 0.2171 73,062 73,062 73,062 73,062 73,062 73,062 5.8 5.8 5.8 5.8 5.8 5.8 36 Niagara Falls KPUC EDA 0.3088 152% 0.4705 2,000 2,000 2,000 2,000 2,000 2,000 0.3 0.3 0.3 0.3 0.3 0.3 00 Xxxxxxx Xxxxx Xxxxxxxx Xxxxxxx CDA 0.1534 152% 0.2337 33,333 200,000 200,000 200,000 200,000 200,000 2.8 17.1 17.1 17.1 17.1 17.1 38 SS. Xxxxx Union SSMDA 0.0910 112% 0.1018 36,368 72,000 72,000 72,000 72,000 72,000 1.4 2.7 2.7 2.7 2.7 2.7 39 St. Clair Chippawa 0.2523 152% 0.3845 103,452 - - - - - 14.5 - - - - - 40 St. Clair Union SWDA 0.0958 152% 0.1460 140,125 140,125 140,125 140,125 140,125 140,125 7.5 7.5 7.5 7.5 7.5 7.5 00 Xxxxx Xxxx Xxxx Hereford 0.6236 152% 0.9503 52,753 52,753 52,753 52,753 52,753 52,753 18.3 18.3 18.3 18.3 18.3 18.3 00 Xxxxx Xxxx Xxxxxxxx CDA 0.2356 152% 0.3590 137,013 - - - - - 18.0 - - - - - 00 Xxxxx Xxxx Xxxxxxxx CDA (Amended) 0.2387 152% 0.3638 27,403 164,416 164,416 164,416 164,416 164,416 3.6 21.8 21.8 21.8 21.8 21.8 00 Xxxxx Xxxx Xxxxxxxx EDA 0.4367 152% 0.6655 120,667 154,000 154,000 154,000 154,000 154,000 29.3 37.4 37.4 37.4 37.4 37.4 45 Union Xxxx GMIT EDA 0.5279 152% 0.8045 210,000 210,000 210,000 210,000 210,000 210,000 61.7 61.7 61.7 61.7 61.7 61.7 46 Union Xxxx Iroquois 0.4198 152% 0.6397 10,000 - - - - - 2.3 - - - - - 00 Xxxxx Xxxx Xxxxxxx Falls 0.2389 152% 0.3641 10,265 10,265 10,265 2,566 - - 1.4 1.4 1.4 0.3 - - 48 Union Xxxx Union CDA 0.2042 152% 0.3111 122,532 64,250 - - - - 13.9 7.3 - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA 0.1245 152% 0.1897 6,727 - - - - - 0.5 - - - - - 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx CDA (Amended) 0.1281 152% 0.1953 1,345 8,072 8,072 8,072 8,072 8,072 0.1 0.6 0.6 0.6 0.6 0.6 00 Xxxxx Xxxxxxx Xxxx Xxxxxxxx EDA 0.3207 152% 0.4888 - 27,648 165,889 165,889 165,889 165,889 - 4.9 29.6 29.6 29.6 29.6 00 Xxxxx Xxxxxxx Belt GMIT EDA 0.4119 152% 0.6277 104,858 325,198 430,448 430,448 430,448 430,448 24.0 74.5 98.6 98.6 98.6 98.6 00 Xxxxx Xxxxxxx Belt GMIT NDA 0.3415 152% 0.5204 2,555 15,327 15,327 15,327 15,327 15,327 0.5 2.9 2.9 2.9 2.9 2.9 00 Xxxxx Xxxxxxx Belt Iroquois 0.3038 152% 0.4629 483,905 483,905 483,905 483,905 483,905 483,905 81.8 81.8 81.8 81.8 81.8 81.8 00 Xxxxx Xxxxxxx Belt Philipsburg 0.4130 152% 0.6293 30,000 30,000 30,000 30,000 30,000 30,000 6.9 6.9 6.9 6.9 6.9 6.9 00 Xxxxx Xxxxxxx Belt Union CDA 0.1008 152% 0.1536 16,000 13,333 - - - - 0.9 0.7 - - - - 00 Xxxxx Xxxxxxx Belt Union EDA 0.2505 152% 0.3817 49,500 130,333 222,000 222,000 222,000 222,000 6.9 18.2 30.9 30.9 30.9 30.9 00 Xxxxx Xxxxxxx Xxxx Xxxxx XXXX 0.1796 152% 0.2737 4,247 4,167 5,000 5,000 5,000 5,000 0.4 0.4 0.5 0.5 0.5 0.5 00 Xxxxx Xxxxxxx Belt Union NDA 0.3580 152% 0.5456 67,188 96,833 206,000 206,000 206,000 206,000 13.4 19.3 41.0 41.0 41.0 41.0 60 Welwyn Centram MDA 0.2235 112% 0.2500 1,332 1,332 1,332 1,332 1,332 1,332 0.1 0.1 0.1 0.1 0.1 0.1 61 Total Firm Transportation 4,481,438 4,211,537 4,334,158 4,271,392 4,154,528 4,151,896 1,561.3 1,163.8 1,018.2 1,010.9 1,001.5 1,001.3 Firm Transportation - Non Renewable Line Compliance Toll Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 2017 2018 2019 2020 (a) (b) (c) (d) (e) 1 Empress Cornwall 1.6429 118% 1.9422 0 Xxxxxxx Xxxx Xxxxxxxx 1.8251 118% 2.1576 3 Empress Enbridge EDA 1.6154 118% 1.9097 4 Empress GMIT EDA 1.7294 118% 2.0444 5 Empress Iroquois 1.6259 118% 1.9221 6 Empress Union EDA 1.6504 118% 1.9511 7 Total Firm Transportation - Non Renewable Firm Transportation - Non Renewable 2015 2016 2017 Energy (GJ/d) 2018 2019 2020 Revenue ($Millions) 2015 2016 2017 2018 2019 2020 (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 1 Empress Cornwall 1.6429 118% 1.9422 294 - - - - - 0.2 - - - - - 2 Empress East Hereford 1.8251 118% 2.1576 22,859 - - - - - 18.0 - - - - - 3 Empress Enbridge EDA 1.6154 118% 1.9097 93,125 - - - - - 64.9 - - - - - 4 Empress GMIT EDA 1.7294 118% 2.0444 128,664 - - - - - 96.0 - - - - - 5 Empress Iroquois 1.6259 118% 1.9221 23,299 - - - - - 16.3 - - - - - 6 Empress Union EDA 1.6504 118% 1.9511 1,052 - - - - - 0.7 - - - - - 7 Total Firm Transportation - Non Renewable 269,293 - - - - - 196.2 - - - - - 2015 2016 Firm Transportation - Short Notice & Enhanced Market Balancing1 Line Compliance Toll Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery ($/GJ) % of Compliance ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 8 FT-SN Kirkwall Thorold CDA 0.1476 152% 0.2250 49,500 49,500 49,500 49,500 49,500 49,500 4.1 4.1 4.1 4.1 4.1 4.1 0 XX-XX Xxxxx Xxxxxxx Xxxx Xxxxxxx CDA 0.1099 152% 0.1675 140,000 140,000 140,000 140,000 140,000 140,000 8.6 8.6 8.6 8.6 8.6 8.6 10 FT-SN Xxxxx Xxxxxxx Xxxx Xxxxxxxxx #0 CDA 0.1285 152% 0.1959 87,654 87,654 87,654 87,654 87,654 87,654 6.3 6.3 6.3 6.3 6.3 6.3 11 FT-SN Xxxxx Xxxxxxx Xxxx Xxxxxxxx Xxxxxx #0 CDA 0.1298 152% 0.1978 185,000 185,000 185,000 185,000 185,000 185,000 13.4 13.4 13.4 13.4 13.4 13.4 00 XXX Xxxxx Xxxxxxx Belt Union EDA 0.2755 152% 0.4198 4,167 25,000 25,000 25,000 25,000 25,000 0.6 3.8 3.8 3.8 3.8 3.8 13 Total Firm Transportation - Short Notice & Enhanced Market Balancing 466,321 487,154 487,154 487,154 487,154 487,154 32.9 36.1 36.1 36.1 36.1 36.1 2015 2016 Storage Transportation Service Line Compliance Toll Toll Energy (GJ/d) Revenue ($Millions) No. Receipt Delivery ($/GJ) % of Compliance ($/GJ) 2015 2016 2017 2018 2019 2020 2015 2016 Revenue ($Millions) 2017 2018 2019 2020 (a) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) 14 STS Centram MDA 0.1586 112% 0.1774 54,000 54,000 54,000 54,000 54,000 54,000 3.5 3.5 3.5 3.5 3.5 3.5 15 STS Union NDA 0.3580 152% 0.5456 47,429 37,667 31,000 31,000 31,000 31,000 9.4 7.5 6.2 6.2 6.2 6.2 16 STS Cornwall 0.3255 152% 0.4960 10,300 10,300 10,300 10,300 10,300 10,300 1.9 1.9 1.9 1.9 1.9 1.9 00 XXX Xxxxxxxx XXX 0.0000 152% 0.1897 236,577 - - - - - 16.4 - - - - - 18 STS Enbridge CDA (Amended) 0.1281 152% 0.1953 47,315 283,892 283,892 283,892 283,892 283,892 3.4 20.2 20.2 20.2 20.2 20.2 19 STS Enbridge EDA 0.3207 152% 0.4888 80,611 80,611 80,611 80,611 80,611 80,611 14.4 14.4 14.4 14.4 14.4 14.4 20 STS GMIT EDA 0.4119 152% 0.6277 216,174 216,174 216,174 216,174 216,174 216,174 49.5 49.5 49.5 49.5 49.5 49.5 21 STS KPUC EDA 0.2409 152% 0.3671 13,342 13,342 13,342 13,342 13,342 13,342 1.8 1.8 1.8 1.8 1.8 1.8 22 STS Philipsburg 0.4130 152% 0.6293 20,279 20,279 20,279 20,279 20,279 20,279 4.7 4.7 4.7 4.7 4.7 4.7 23 STS Union EDA 0.2505 152% 0.3817 61,600 27,000 27,000 27,000 27,000 27,000 8.6 3.8 3.8 3.8 3.8 3.8 00 XXX Xxxxx XXX 0.0000 152% 1.2801 3,150 3,150 3,150 3,150 3,150 3,150 1.5 1.5 1.5 1.5 1.5 1.5 25 Total Storage Transportation Service 790,777 746,415 739,748 739,748 739,748 739,748 115.0 108.7 107.4 107.4 107.4 107.4 26 Total Firm Revenues 6,007,828 5,445,105 5,561,060 5,498,294 5,381,430 5,378,798 1,905.3 1,308.6 1,161.7 1,154.4 1,144.9 1,144.7 Firm Transportation - Short Notice & Enhanced Market Balancing1 Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (b) (c) (d) (e) 8 FT-SN Kirkwall Thorold CDA 0.1476 152% 0.2250 0 XX-XX Xxxxx Xxxxxxx Xxxx Xxxxxxx CDA 0.1099 152% 0.1675 10 FT-SN Union Parkway Belt S chomberg #2 CDA 0.1285 152% 0.1959 11 FT-SN Xxxxx Xxxxxxx Xxxx Xxxxxxxx Xxxxxx #0 CDA 0.1298 152% 0.1978 00 XXX Xxxxx Xxxxxxx Belt Union EDA 0.2755 152% 0.4198 13 Total Firm Transportation - Short Notice & Enhanced Market Balancing Storage Transportation Service Line No. Receipt Delivery Compliance Toll ($/GJ) % of Compliance Toll ($/GJ) (a) (c) (d) (e) 14 STS Centram MDA 0.1586 112% 0.1774 15 STS Union NDA 0.3580 152% 0.5456 16 STS Cornwall 0.3255 152% 0.4960 00 XXX Xxxxxxxx XXX 0.0000 152% 0.1897 00 XXX Xxxxxxxx XXX (Amended) 0.1281 152% 0.1953 19 STS Enbridge EDA 0.3207 152% 0.4888 20 STS GMIT EDA 0.4119 152% 0.6277 21 STS KPUC EDA 0.2409 152% 0.3671 22 STS Philipsburg 0.4130 152% 0.6293 00 XXX Xxxxx XXX 0.0000 152% 0.3817 00 XXX Xxxxx XXX 0.0000 152% 1.2801 25 Total Storage Transportation Service 26 Total Firm Revenues Non Discretionary Miscellaneous Revenu (NDMR) 27 Delivery Pressure Surcharge 30.1 22.8 21.7 20.9 18.4 18.4 28 Union Xxxx Receipt Point Surcharge 1.3 1.3 1.3 1.3 1.3 1.3 29 Sales Meter Station Surcharge 0.1 0.1 0.1 0.1 0.1 0.1 30 Total NDMR 31.5 24.2 23.1 22.3 19.8 19.8 31 Discretionary Miscellaneous Revenue (DMR)2 180.0 180.0 60.0 60.0 60.0 60.0 32 Total System Revenues 2,116.8 1,512.8 1,244.8 1,236.7 1,224.7 1,224.4 1 Firm Transportation - Short Notice (FT-SN) & Enhanced Market Balancing (EMB) service revenues include a 10% Toll Premium 2 DMR includes IT, STFT, and Diversion revenues FIRST TransCanada PipeLines Limited Mainline 2013-2030 Settlement Agreement Application Attachment 1(a) Tab 6 Second Amended Appendix C Methodology to Allocate Revenue Requirement to Segments (appended to the Second Amending Agreement) SECOND AMENDED APPENDIX C to a Mainline Settlement Agreement made effective as the 31st day of October, 2013 among TransCanada PipeLines Limited, Enbridge Gas Distribution Inc., Union Gas Limited and Gaz Metro Limited Partnership METHODOLOGY TO ALLOCATE REVENUE REQUIREMENT TO SEGMENTS (See Attached) Line No. Revenue Requirement 2015 Prairies NOL Eastern Total 2016 Prairies NOL Eastern Total 2017 Prairies NOL Eastern TotalFINAL EXECUTION
Appears in 1 contract
Samples: Mainline Settlement Agreement
