Conv ersion of a Proposed Firm Energy Price to a Lev elized Firm Energy Price
SAMPLE CALCULATION (for illustrative information purposes only) User Instruction For an hourly firm project, fill in the hourly firm energy profile. For a seasonally firm project, fill in the seasonal firm energy profile. Cells shaded in yellow require user input. W orksheet is protected using 'calculator' as password. Annual 8.00% 2.10% 5.78% 1/Nov/2011 15 $98.00 150% 35% Super Peak 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 Monthly 0.64% 0.17% 0.47%
Nominal disc rate CPI Real disc rate GCOD [day-month-year] Post-COD Term [years] FE Price [Jan 1, 2009 $/MWh] Pre-COD Esc [0% - 300%] Post-COD Esc [0% - 50%]
Hourly FE Profile [MWh/h] Jan Feb Mar Apr May June July Aug Sept Oct Nov Dec Seasonal FE Profile [MWh] Season 1 Season 2 Season 3 Season 4
Peak 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 0 0 0 0
Off-Peak 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00
GCOD + Post-COD Term [day-month-year] PV FE Cost [106 $] PV FE [GWh] Real Levelized FE Price [Jan 1, 2009 $/MW h]
1-Nov-26 $1,053.3 11,385 $92.52
Monthly firm energy allocation for Hourly Firm Projects Super Peak FE [MWh] 15950 14407 15950 15436 15950 15436 15950 15950 15436 15950 15436 15950 187800
Monthly firm energy allocation for Seasonal Firm Projects
Allocation of Peak, Super-Peak and Off-Peak Hours for Each Month NonSuper Days Sundays Sundays Peak Peak [days] [days] [days] [hours] [hours] Jan 31 4.4 26.6 319.0 106.3 Feb 28 4.0 24.0 288.1 96.0 Mar 31 4.4 26.6 319.0 106.3 Apr 30 4.3 25.7 308.7 102.9 May 31 4.4 26.6 319.0 106.3 Jun 30 4.3 25.7 308.7 102.9 Jul 31 4.4 26.6 319.0 106.3 Aug 31 4.4 26.6 319.0 106.3 Sep 30 4.3 25.7 308.7 102.9 Oct 31 4.4 26.6 319.0 106.3 Nov 30 4.3 25.7 308.7 102.9 Dec 31 4.4 26.6 319.0 106.3 365 52.0 313.0 3756.0 1252.0
Off-Peak [hours] 318.7 287.8 318.7 308.4 318.7 308.4 318.7 318.7 308.4 318.7 308.4 318.7 3752.0
Total [hours] 744.0 672.0 744.0 720.0 744.0 720.0 744.0 744.0 720.0 744.0 720.0 744.0 8760.0
Peak FE [MWh] 47850 43220 47850 46307 47850 46307 47850 47850 46307 47850 46307 47850 563400
Off-Peak FE [MWh] 47799 43174 47799 46258 47799 46258 47799 47799 46258 47799 46258 47799 562800
Total FE [MWh] 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 1314000
Seasonal FE [MWh] 0 0 0 0 0 0 0 0 0 0 0 0 0
1-Jan-09 1-Feb-09 1-Mar-09 1-Apr-09 1-May-09 1-Jun-09 1-Jul-09 1-Aug-09 1-Sep-09 1-Oct-09 1-Nov-09 1-Dec-09 1-Jan-10 1-Feb-10 1-Mar-10 1-Apr-10 1-May-10 1-Jun-10 1-Jul-10 1-Aug-10 1-Sep-10 1-Oct-10 1-Nov-10 1-Dec-10 1-Jan-11 1-Feb-11 1-Mar-11 1-Apr-11 1-May-11 1-Jun-11 1-Jul-11 1-Aug-11 1-Sep-11 1-Oct-11 1-Nov-11 1-Dec-11 1-Jan-12 1-Feb-12 1-Mar-12 1-Apr-12 1-May-12 1-Jun-12 1-Jul-12 1-Aug-12 1-Sep-12 1-Oct-12 1-Nov-12 1-Dec-12 1-Jan-13 1-Feb-13 1-Mar-13 1-Apr-13 1-May-13 1-Jun-13 1-Jul-13 1-Aug-13 1-Sep-13 1-Oct-13 1-Nov-13 1-Dec-13 1-Jan-14 1-Feb-14 1-Mar-14 1-Apr-14 1-May-14 1-Jun-14 1-Jul-14 1-Aug-14 1-Sep-14 1-Oct-14 1-Nov-14 1-Dec-14 1-Jan-15 1-Feb-15 1-Mar-15 1-Apr-15 1-May-15 1-Jun-15 1-Jul-15 1-Aug-15 1-Sep-15 1-Oct-15 1-Nov-15 1-Dec-15 1-Jan-16 1-Feb-16 1-Mar-16 1-Apr-16 1-May-16 1-Jun-16 1-Jul-16 1-Aug-16 1-Sep-16 1-Oct-16 1-Nov-16 1-Dec-16 1-Jan-17 1-Feb-17 1-Mar-17 1-Apr-17 1-May-17 1-Jun-17 1-Jul-17 1-Aug-17 1-Sep-17 1-Oct-17 1-Nov-17 1-Dec-17 1-Jan-18 1-Feb-18 1-Mar-18 1-Apr-18 1-May-18 1-Jun-18 1-Jul-18 1-Aug-18 1-Sep-18 1-Oct-18 1-Nov-18 1-Dec-18 1-Jan-19 1-Feb-19 1-Mar-19 1-Apr-19 1-May-19 1-Jun-19 1-Jul-19 1-Aug-19 1-Sep-19 1-Oct-19 1-Nov-19 1-Dec-19 1-Jan-20 1-Feb-20 1-Mar-20 1-Apr-20 1-May-20 1-Jun-20 1-Jul-20 1-Aug-20 1-Sep-20 1-Oct-20 1-Nov-20 1-Dec-20 1-Jan-21 1-Feb-21 1-Mar-21 1-Apr-21 1-May-21 1-Jun-21 1-Jul-21 1-Aug-21 1-Sep-21 1-Oct-21 1-Nov-21 1-Dec-21 1-Jan-22 1-Feb-22 1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22 1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23 1-Mar-23 1-Apr-23 1-May-23 1-Jun-23 1-Jul-23 1-Aug-23 1-Sep-23 1-Oct-23 1-Nov-23 1-Dec-23 1-Jan-24 1-Feb-24 1-Mar-24 1-Apr-24 1-May-24 1-Jun-24 1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24 1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26 1-Jan-27 1-Feb-27 1-Mar-27 1-Apr-27 1-May-27 1-Jun-27 1-Jul-27 1-Aug-27 1-Sep-27 1-Oct-27 1-Nov-27 1-Dec-27 1-Jan-28 1-Feb-28 1-Mar-28 1-Apr-28 1-May-28 1-Jun-28 1-Jul-28 1-Aug-28 1-Sep-28 1-Oct-28 1-Nov-28 1-Dec-28 1-Jan-29 1-Feb-29 1-Mar-29 1-Apr-29 1-May-29 1-Jun-29 1-Jul-29 1-Aug-29 1-Sep-29 1-Oct-29 1-Nov-29 1-Dec-29 1-Jan-30 1-Feb-30 1-Mar-30 1-Apr-30 1-May-30 1-Jun-30 1-Jul-30 1-Aug-30 1-Sep-30 1-Oct-30 1-Nov-30 1-Dec-30 1-Jan-31 1-Feb-31 1-Mar-31 1-Apr-31 1-May-31 1-Jun-31 1-Jul-31 1-Aug-31 1-Sep-31 1-Oct-31 1-Nov-31 1-Dec-31 1-Jan-32 1-Feb-32 1-Mar-32 1-Apr-32 1-May-32 1-Jun-32 1-Jul-32 1-Aug-32 1-Sep-32 1-Oct-32 1-Nov-32 1-Dec-32 1-Jan-33 1-Feb-33 1-Mar-33 1-Apr-33 1-May-33 1-Jun-33 1-Jul-33 1-Aug-33 1-Sep-33 1-Oct-33 1-Nov-33 1-Dec-33 1-Jan-34 1-Feb-34 1-Mar-34 1-Apr-34 1-May-34 1-Jun-34 1-Jul-34 1-Aug-34 1-Sep-34 1-Oct-34 1-Nov-34 1-Dec-34 1-Jan-35 1-Feb-35 1-Mar-35 1-Apr-35 1-May-35 1-Jun-35 1-Jul-35 1-Aug-35 1-Sep-35
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Annual CPI Factor 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0210 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0424 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0643 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.0867 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1095 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1328 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1566 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.1809 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2057 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2310 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2568 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.2832 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3102 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3377 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3658 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.3945 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4238 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4537 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.4842 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5154 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5472 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.5797 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6128 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6467 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.6813 1.7166 1.7166 1.7166 1.7166 1.7166 1.7166 1.7166 1.7166 1.7166
Monthly CPI Factor 1.0000 1.0017 1.0035 1.0052 1.0070 1.0087 1.0104 1.0122 1.0140 1.0157 1.0175 1.0192 1.0210 1.0228 1.0245 1.0263 1.0281 1.0299 1.0317 1.0335 1.0352 1.0370 1.0388 1.0406 1.0424 1.0442 1.0461 1.0479 1.0497 1.0515 1.0533 1.0552 1.0570 1.0588 1.0607 1.0625 1.0643 1.0662 1.0680 1.0699 1.0717 1.0736 1.0754 1.0773 1.0792 1.0811 1.0829 1.0848 1.0867 1.0886 1.0905 1.0923 1.0942 1.0961 1.0980 1.0999 1.1018 1.1038 1.1057 1.1076 1.1095 1.1114 1.1134 1.1153 1.1172 1.1192 1.1211 1.1230 1.1250 1.1269 1.1289 1.1308 1.1328 1.1348 1.1367 1.1387 1.1407 1.1427 1.1446 1.1466 1.1486 1.1506 1.1526 1.1546 1.1566 1.1586 1.1606 1.1626 1.1646 1.1667 1.1687 1.1707 1.1727 1.1748 1.1768 1.1788 1.1809 1.1829 1.1850 1.1870 1.1891 1.1912 1.1932 1.1953 1.1974 1.1994 1.2015 1.2036 1.2057 1.2078 1.2099 1.2120 1.2141 1.2162 1.2183 1.2204 1.2225 1.2246 1.2267 1.2289 1.2310 1.2331 1.2353 1.2374 1.2396 1.2417 1.2439 1.2460 1.2482 1.2503 1.2525 1.2547 1.2568 1.2590 1.2612 1.2634 1.2656 1.2678 1.2700 1.2722 1.2744 1.2766 1.2788 1.2810 1.2832 1.2855 1.2877 1.2899 1.2922 1.2944 1.2966 1.2989 1.3011 1.3034 1.3057 1.3079 1.3102 1.3125 1.3147 1.3170 1.3193 1.3216 1.3239 1.3262 1.3285 1.3308 1.3331 1.3354 1.3377 1.3400 1.3423 1.3447 1.3470 1.3493 1.3517 1.3540 1.3564 1.3587 1.3611 1.3634 1.3658 1.3682 1.3705 1.3729 1.3753 1.3777 1.3801 1.3825 1.3849 1.3873 1.3897 1.3921 1.3945 1.3969 1.3993 1.4017 1.4042 1.4066 1.4090 1.4115 1.4139 1.4164 1.4188 1.4213 1.4238 1.4262 1.4287 1.4312 1.4337 1.4361 1.4386 1.4411 1.4436 1.4461 1.4486 1.4511 1.4537 1.4562 1.4587 1.4612 1.4638 1.4663 1.4688 1.4714 1.4739 1.4765 1.4791 1.4816 1.4842 1.4868 1.4893 1.4919 1.4945 1.4971 1.4997 1.5023 1.5049 1.5075 1.5101 1.5127 1.5154 1.5180 1.5206 1.5233 1.5259 1.5285 1.5312 1.5338 1.5365 1.5392 1.5418 1.5445 1.5472 1.5499 1.5525 1.5552 1.5579 1.5606 1.5633 1.5660 1.5688 1.5715 1.5742 1.5769 1.5797 1.5824 1.5852 1.5879 1.5907 1.5934 1.5962 1.5989 1.6017 1.6045 1.6073 1.6101 1.6128 1.6156 1.6184 1.6212 1.6241 1.6269 1.6297 1.6325 1.6353 1.6382 1.6410 1.6439 1.6467 1.6496 1.6524 1.6553 1.6582 1.6610 1.6639 1.6668 1.6697 1.6726 1.6755 1.6784 1.6813 1.6842 1.6871 1.6901 1.6930 1.6959 1.6989 1.7018 1.7048 1.7077 1.7107 1.7136 1.7166 1.7196 1.7226 1.7255 1.7285 1.7315 1.7345 1.7375 1.7405
Monthly < GCOD Factor 1.0000 1.0026 1.0052 1.0078 1.0104 1.0130 1.0157 1.0183 1.0209 1.0236 1.0262 1.0288 1.0315 1.0342 1.0368 1.0395 1.0421 1.0448 1.0475 1.0502 1.0529 1.0556 1.0583 1.0610 1.0637 1.0664 1.0691 1.0718 1.0745 1.0773 1.0800 1.0827 1.0855 1.0882 1.0910 1.0937 1.0965 1.0993 1.1020 1.1048 1.1076 1.1104 1.1132 1.1160 1.1188 1.1216 1.1244 1.1272 1.1300 1.1329 1.1357 1.1385 1.1414 1.1442 1.1471 1.1499 1.1528 1.1556 1.1585 1.1614 1.1643 1.1671 1.1700 1.1729 1.1758 1.1787 1.1816 1.1846 1.1875 1.1904 1.1933 1.1963 1.1992 1.2022 1.2051 1.2081 1.2110 1.2140 1.2170 1.2199 1.2229 1.2259 1.2289 1.2319 1.2349 1.2379 1.2409 1.2439 1.2469 1.2500 1.2530 1.2560 1.2591 1.2621 1.2652 1.2683 1.2713 1.2744 1.2775 1.2805 1.2836 1.2867 1.2898 1.2929 1.2960 1.2991 1.3023 1.3054 1.3085 1.3117 1.3148 1.3179 1.3211 1.3242 1.3274 1.3306 1.3337 1.3369 1.3401 1.3433 1.3465 1.3497 1.3529 1.3561 1.3593 1.3626 1.3658 1.3690 1.3723 1.3755 1.3788 1.3820 1.3853 1.3885 1.3918 1.3951 1.3984 1.4017 1.4050 1.4083 1.4116 1.4149 1.4182 1.4215 1.4249 1.4282 1.4315 1.4349 1.4382 1.4416 1.4450 1.4483 1.4517 1.4551 1.4585 1.4619 1.4653 1.4687 1.4721 1.4755 1.4789 1.4824 1.4858 1.4893 1.4927 1.4962 1.4996 1.5031 1.5066 1.5100 1.5135 1.5170 1.5205 1.5240 1.5275 1.5310 1.5346 1.5381 1.5416 1.5452 1.5487 1.5522 1.5558 1.5594 1.5629 1.5665 1.5701 1.5737 1.5773 1.5809 1.5845 1.5881 1.5917 1.5953 1.5990 1.6026 1.6063 1.6099 1.6136 1.6172 1.6209 1.6246 1.6283 1.6319 1.6356 1.6393 1.6431 1.6468 1.6505 1.6542 1.6580 1.6617 1.6654 1.6692 1.6730 1.6767 1.6805 1.6843 1.6881 1.6919 1.6957 1.6995 1.7033 1.7071 1.7109 1.7147 1.7186 1.7224 1.7263 1.7301 1.7340 1.7379 1.7418 1.7456 1.7495 1.7534 1.7573 1.7613 1.7652 1.7691 1.7730 1.7770 1.7809 1.7849 1.7888 1.7928 1.7968 1.8008 1.8047 1.8087 1.8127 1.8168 1.8208 1.8248 1.8288 1.8329 1.8369 1.8410 1.8450 1.8491 1.8531 1.8572 1.8613 1.8654 1.8695 1.8736 1.8777 1.8818 1.8860 1.8901 1.8943 1.8984 1.9026 1.9067 1.9109 1.9151 1.9193 1.9235 1.9277 1.9319 1.9361 1.9403 1.9445 1.9488 1.9530 1.9573 1.9615 1.9658 1.9701 1.9744 1.9786 1.9829 1.9872 1.9916 1.9959 2.0002 2.0045 2.0089 2.0132 2.0176 2.0219 2.0263 2.0307 2.0351 2.0395 2.0439 2.0483 2.0527 2.0571 2.0616 2.0660 2.0704 2.0749 2.0794 2.0838 2.0883 2.0928 2.0973 2.1018 2.1063 2.1108
< GCOD FE Esc Factor 1.0000 1.0026 1.0052 1.0078 1.0104 1.0130 1.0157 1.0183 1.0209 1.0236 1.0262 1.0288 1.0315 1.0342 1.0368 1.0395 1.0421 1.0448 1.0475 1.0502 1.0529 1.0556 1.0583 1.0610 1.0637 1.0664 1.0691 1.0718 1.0745 1.0773 1.0800 1.0827 1.0855 1.0882 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910
> GCOD FE Esc Factor 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0012 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0086 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0161 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0238 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0317 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0397 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0479 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0562 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0647 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0735 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0823 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.0914 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1007 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1102 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1198 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1297 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1398 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1500 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1605 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1713 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1822 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.1934 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2048 1.2165 1.2165 1.2165 1.2165 1.2165 1.2165 1.2165 1.2165 1.2165
FE Logic 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total FE [MWh] 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 108000 111600 111600 100800 111600 108000 111600 108000 111600 111600 108000 111600 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Nominal FE Price [$/MWh] $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $106.92 $106.92 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.05 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $107.83 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $108.64 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $109.46 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $110.30 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $111.16 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.03 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $112.93 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $113.84 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $114.77 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $115.72 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $116.69 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $117.68 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $118.69 $119.73 $119.73 $119.73 $119.73 $119.73 $119.73 $119.73 $119.73 $119.73 $119.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Nominal FE Cost ['000$] $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,547 $11,932 $11,946 $10,790 $11,946 $11,561 $11,946 $11,561 $11,946 $11,946 $11,561 $11,946 $11,561 $11,946 $12,034 $10,870 $12,034 $11,646 $12,034 $11,646 $12,034 $12,034 $11,646 $12,034 $11,646 $12,034 $12,124 $10,951 $12,124 $11,733 $12,124 $11,733 $12,124 $12,124 $11,733 $12,124 $11,733 $12,124 $12,216 $11,034 $12,216 $11,822 $12,216 $11,822 $12,216 $12,216 $11,822 $12,216 $11,822 $12,216 $12,310 $11,118 $12,310 $11,912 $12,310 $11,912 $12,310 $12,310 $11,912 $12,310 $11,912 $12,310 $12,405 $11,205 $12,405 $12,005 $12,405 $12,005 $12,405 $12,405 $12,005 $12,405 $12,005 $12,405 $12,503 $11,293 $12,503 $12,100 $12,503 $12,100 $12,503 $12,503 $12,100 $12,503 $12,100 $12,503 $12,603 $11,383 $12,603 $12,196 $12,603 $12,196 $12,603 $12,603 $12,196 $12,603 $12,196 $12,603 $12,704 $11,475 $12,704 $12,294 $12,704 $12,294 $12,704 $12,704 $12,294 $12,704 $12,294 $12,704 $12,808 $11,569 $12,808 $12,395 $12,808 $12,395 $12,808 $12,808 $12,395 $12,808 $12,395 $12,808 $12,914 $11,665 $12,914 $12,498 $12,914 $12,498 $12,914 $12,914 $12,498 $12,914 $12,498 $12,914 $13,023 $11,762 $13,023 $12,603 $13,023 $12,603 $13,023 $13,023 $12,603 $13,023 $12,603 $13,023 $13,133 $11,862 $13,133 $12,710 $13,133 $12,710 $13,133 $13,133 $12,710 $13,133 $12,710 $13,133 $13,246 $11,964 $13,246 $12,819 $13,246 $12,819 $13,246 $13,246 $12,819 $13,246 $12,819 $13,246 $13,361 $12,068 $13,361 $12,930 $13,361 $12,930 $13,361 $13,361 $12,930 $13,361 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1-Oct-35 1-Nov-35 1-Dec-35 1-Jan-36 1-Feb-36 1-Mar-36 1-Apr-36 1-May-36 1-Jun-36 1-Jul-36 1-Aug-36 1-Sep-36 1-Oct-36 1-Nov-36 1-Dec-36 1-Jan-37 1-Feb-37 1-Mar-37 1-Apr-37 1-May-37 1-Jun-37 1-Jul-37 1-Aug-37 1-Sep-37 1-Oct-37 1-Nov-37 1-Dec-37 1-Jan-38 1-Feb-38 1-Mar-38 1-Apr-38 1-May-38 1-Jun-38 1-Jul-38 1-Aug-38 1-Sep-38 1-Oct-38 1-Nov-38 1-Dec-38 1-Jan-39 1-Feb-39 1-Mar-39 1-Apr-39 1-May-39 1-Jun-39 1-Jul-39 1-Aug-39 1-Sep-39 1-Oct-39 1-Nov-39 1-Dec-39 1-Jan-40 1-Feb-40 1-Mar-40 1-Apr-40 1-May-40 1-Jun-40 1-Jul-40 1-Aug-40 1-Sep-40 1-Oct-40 1-Nov-40 1-Dec-40
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
1.7166 1.7166 1.7166 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7526 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.7895 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8270 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.8654 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046 1.9046
1.7436 1.7466 1.7496 1.7526 1.7557 1.7587 1.7618 1.7648 1.7679 1.7710 1.7740 1.7771 1.7802 1.7833 1.7864 1.7895 1.7926 1.7957 1.7988 1.8019 1.8050 1.8081 1.8113 1.8144 1.8176 1.8207 1.8239 1.8270 1.8302 1.8334 1.8366 1.8397 1.8429 1.8461 1.8493 1.8525 1.8557 1.8590 1.8622 1.8654 1.8686 1.8719 1.8751 1.8784 1.8816 1.8849 1.8882 1.8914 1.8947 1.8980 1.9013 1.9046 1.9079 1.9112 1.9145 1.9178 1.9211 1.9245 1.9278 1.9311 1.9345 1.9378 1.9412
2.1154 2.1199 2.1244 2.1290 2.1335 2.1381 2.1427 2.1472 2.1518 2.1564 2.1610 2.1657 2.1703 2.1749 2.1795 2.1842 2.1888 2.1935 2.1982 2.2028 2.2075 2.2122 2.2169 2.2216 2.2263 2.2311 2.2358 2.2406 2.2453 2.2501 2.2548 2.2596 2.2644 2.2692 2.2740 2.2788 2.2836 2.2884 2.2933 2.2981 2.3030 2.3078 2.3127 2.3176 2.3224 2.3273 2.3322 2.3371 2.3421 2.3470 2.3519 2.3569 2.3618 2.3668 2.3717 2.3767 2.3817 2.3867 2.3917 2.3967 2.4017 2.4068 2.4118
1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910 1.0910
1.2165 1.2165 1.2165 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2283 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2405 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2529 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2656 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785 1.2785
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0