Spreadsheet: benjamin_rogers__940__NELoadVsGen
Sheet: Data Entry

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Modifiers
 |  |  |  |  | Fuel Prices |  |  |  |  |  |  |  |  |  | Coal
 | Date: |  |  |  | [NAME] |  |  |  |  | Data Entry Cells: |  |  |  |  | Gas CC | 0.15
 |  |  |  |  | [NAME] |  |  |  |  | [NAME] (Do not adjust): |  |  |  |  | FO6 | 0.15
 |  |  |  |  | FO2 |  |  |  |  |  |  |  |  |  | Gas CT | 0.25
 |  |  |  |  | FO4 |  |  |  |  |  |  |  |  |  | FO2 | 0.25
 |  |  |  |  | FO6 |  |  |  |  |  |  |  |  |  | FO4 | 0.25
 |  |  |  |  | Coal | 1.75 |  |  |  |  |  |  |  |  | [NAME] | 0.25
 |  |  |  |  | NG- TZ6 NY |  |  |  |  |  |  |  |  |  | [NAME] | 0.25
 |  |  |  |  | NG- TZ6 NNY
 |  |  |  |  | NG- Algonquin
PJM | Operational Capacity | Outages | Capacity | Fuel Cost | Heat Rate | Est. Power Price |  |  | 100 | 200 | 300 | 400 | 500 | 600 | 700 | 800 | 900 | 1000 | 1100 | 1200 | 1300 | 1400 | 1500 | 1600 | 1700 | 1800 | 1900 | 2000 | 2100 | 2200 | 2300 | 2400
[NAME]. Base |  | 787 | 787 | 0 | 0
Hydro |  | 0 | 2525 | 0 | 0
Nuke |  | 0 | 12767 | 0 | 0
Coal |  | 342 | 20571 |  | 10891
Gas CC |  | 0 | 6269 | 2.25 | 9000
FO6 |  | 380 | 6289 | 2.45 | 11393
Gas CT |  | 0 | 5863 | 2.25 | 12518
FO4 |  | 0 | 550 |  | 11430
FO2 |  | 0 | 3582 | 4.5 | 13680
[NAME] |  | 0 | 1476 |  | 14788
 |  |  |  |  |  |  |  |  | 23811 | 22960 | 22590 | 22614 | 23342 | 25428 | 29310 | 31760 | 32281 | 32434 | 32531 | 32351 | 31986 | 31822 | 31551 | 31302 | 32720 | 35527 | 35752 | 34962 | 34157 | 32610 | 29967 | 27275
 |  |  |  |  |  |  |  |  | 24473 | 23471 | 23001 | 22881 | 23449 | 25468 | 29395 | 31795 | 32079 | 32100 | 32186 | 32072 | 31753 | 31630 | 31429 | 31171 | 32597 | 35373 | 35525 | 34666 | 33857 | 32285 | 29613 | 26942
New York | Operational Capacity | Outages | Capacity | Fuel Cost | Heat Rate | Est. Power Price |  |  | 100 | 200 | 300 | 400 | 500 | 600 | 700 | 800 | 900 | 1000 | 1100 | 1200 | 1300 | 1400 | 1500 | 1600 | 1700 | 1800 | 1900 | 2000 | 2100 | 2200 | 2300 | 2400
[NAME]. Base |  | 0 | 2314 | 0 | 0
Hydro |  | 0 | 5337 | 0 | 0
Nuke |  | 0 | 4997 | 0 | 0
Coal |  | 675 | 3968 |  | 11039
Gas CC |  | 1081 | 1180 | 2.25 | 10200
FO6 |  | 379 | 6944 | 2.45 | 10391
Gas CT |  |  | 9408 | 2.25 | 11658
FO2 |  | 0 | 1760 | 4.35 | 14238
[NAME] |  | 0 | 836 |  | 14703
 |  |  |  |  |  |  |  |  | 13553 | 12969 | 12683 | 12615 | 12821 | 13843 | 16019 | 17747 | 18585 | 19086 | 19313 | 19359 | 19249 | 19217 | 19142 | 19270 | 20377 | 21707 | 21411 | 20761 | 20023 | 18968 | 17337 | 15595
 |  |  |  |  |  |  |  |  | 13990 | 13293 | 12921 | 12794 | 12959 | 13955 | 16161 | 17864 | 18632 | 19074 | 19291 | 19319 | 19221 | 19210 | 19140 | 19278 | 20373 | 21670 | 21304 | 20628 | 19883 | 18795 | 17174 | 15447
NEPOOL | Operational Capacity | Outages | Capacity | Fuel Cost | Heat Rate | Est. Power Price |  |  | 100 | 200 | 300 | 400 | 500 | 600 | 700 | 800 | 900 | 1000 | 1100 | 1200 | 1300 | 1400 | 1500 | 1600 | 1700 | 1800 | 1900 | 2000 | 2100 | 2200 | 2300 | 2400
[NAME]. Base |  | 2800 | 2099 | 0 | 0
Hydro |  | 41 | 3595 | 0 | 0
Nuke |  | 0 | 4345 | 0 | 0
Coal |  | 82 | 2895 |  | 11868
Gas CC |  | 0 | 1990 | 2.35 | 8500
FO6 |  | 0 | 5996 | 2.45 | 11305
Gas CT |  |  | 4997 | 2.35 | 11484
FO2 |  | 0 | 1056 | 4.35 | 11361
FO4 |  | 0 | 15 | 3.95 | 16200
[NAME] |  | 0 | 510 |  | 13170
[NAME] |  | 0 | 141 |  | 14287
 |  |  |  |  |  |  |  |  | 11398 | 11180 | 11112 | 11129 | 11410 | 12399 | 14370 | 15770 | 16094 | 16199 | 16301 | 16264 | 16092 | 16042 | 15910 | 16039 | 17419 | 18517 | 18230 | 17606 | 16911 | 15708 | 14177 | 12954
 |  |  |  |  |  |  |  |  | 12055 | 11739 | 11575 | 11524 | 11771 | 12740 | 14575 | 15905 | 16162 | 16240 | 16348 | 16345 | 16207 | 16176 | 16059 | 16161 | 17519 | 18551 | 18202 | 17533 | 16779 | 15591 | 14068 | 12846