FTR Period May 2020

Start Date

01 May 2020

End Date

31 May 2020

Settlement Date

22 June 2020

Initial FTR Rental

$10,315,196.46

AC Branch Constraint Rental

$0.00

Branch Group Constraint Rental

$0.00

Loss Constraint Rental

$8,207,531.05

HVDC Rental

$2,107,665.41

Revenue Adequacy

$4,172,915.62

Payment Scaling Factor

1.000000

Final Rental

$10,315,196.46

Final LC Excess

-$1,371,215.98

Residual LC Excess

-$4,172,883.46

GST Surplus

$1,752,978.07

FTR Hedge Available Funds

$23,242,830.38

FTR Net Hedge Value Payable

$19,069,946.93