Spreadsheet: benjamin_rogers__1065__Peaker Valuation 071700
Sheet: Capacity Prices

CAPACITY PRICE SUMMARY
1999 Assets |  |  |  |  |  | 2000 Assets
Brownsville
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 6.760030932647422 | 9.443118244350368 | 9.390623451281725 | 10.7401534613972 | 12.22094578960164 | 14.13178537896927 | 15.33316740595601 | 12.86737642798177 | 11.09267916575833 | 10.26189615365635 | 8.90756181441065 | 9.50967057954711 | 9.052293941822057
2001 |  | 7.099910150222429 | 7.531678997173715 | 7.363802399747823 | 7.677991607731435 | 8.240097912325483 | 8.676797360184217 | 8.61881673637205 | 7.98637461964659 | 7.653232836307983 | 7.20547279256285 | 7.184047403847511 | 7.210771735966046 | 7.209298637674904
2002 |  | 5.495548968275021 | 5.940304628696866 | 5.799848476383212 | 5.726478511440199 | 6.12467547573952 | 6.347808266538791 | 6.254986470750903 | 6.259436741273573 | 6.114071510624303 | 5.831132679913532 | 5.729572268475472 | 5.744506962941247 | 5.725616210069294
Caledonia
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 7.230798502741073 | 9.741361957138944 | 9.845760423517492 | 11.12299827390864 | 12.54738699227846 | 14.26971101704596 | 15.33798761162349 | 12.69697091125832 | 10.92797553709468 | 9.808954062264107 | 8.545887494808335 | 9.109268450422842 | 8.665687740236908
2001 |  | 6.752310095999266 | 7.170814517099569 | 7.012203963440382 | 7.302555682796371 | 7.8504517087197 | 8.31229045477807 | 8.253630577829016 | 7.6493570394326 | 7.330704711592532 | 6.861327943685325 | 6.875194704463555 | 6.901689096947753 | 6.901998428368393
2002 |  | 5.230085983554745 | 5.661199514392385 | 5.522924577266481 | 5.441699398631289 | 5.824791964227702 | 6.067680918670659 | 5.985832898015485 | 5.983379789894565 | 5.846204750729259 | 5.543851607261213 | 5.47230816956889 | 5.487391452978883 | 5.470473274296444
New Albany
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 6.260617599002187 | 8.72744451203209 | 8.824879733008382 | 10.05758321274252 | 11.43810931383198 | 13.17154453649764 | 14.35802215311079 | 11.85194255928574 | 10.32518621823647 | 9.421284799612758 | 8.232334505697942 | 8.783281715234208 | 8.353060588834909
2001 |  | 6.430623954730259 | 6.833129461196999 | 6.675325824615825 | 6.968661969063349 | 7.511941332635962 | 8.01724952257666 | 7.962096749852834 | 7.375395267149761 | 7.07378178060983 | 6.58517805017065 | 6.637505162989433 | 6.663676576041095 | 6.663489780050023
2002 |  | 4.989120396610344 | 5.405402243670186 | 5.267451331537105 | 5.199391517183835 | 5.575592863207422 | 5.850373131440269 | 5.769283610465259 | 5.77690839159812 | 5.64876853777703 | 5.329094478565279 | 5.289694026115622 | 5.304817166295273 | 5.287339960224604
[NAME]
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 11.3436151997145 | 16.04067898228743 | 16.02010504342005 | 18.23012117012402 | 20.43337690832757 | 23.17941477840736 | 24.04009129903329 | 20.25971452322078 | 17.64337642692231 | 16.60925543966885 | 14.63956957608496 | 15.57984403593239 | 14.88468909159957
2001 |  | 7.550574861241866 | 7.99185432077945 | 7.821805348849742 | 8.1445784606413 | 8.71815483886869 | 9.05780481678705 | 7.059480776102776 | 6.801621704724981 | 6.524200959691947 | 6.084767102861481 | 6.002310958656173 | 6.026783268419392 | 6.04171242759918
2002 |  | 5.861193350550998 | 6.320685164609225 | 6.179730248933301 | 6.104246013448441 | 6.511769197928222 | 6.670828008326446 | 4.966894135200733 | 4.974129288454999 | 4.88786840529199 | 4.560615697355808 | 4.420327806163189 | 4.438552063417566 | 4.452208143173706
Wheatland
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 9.140855187190112 | 12.45135506768359 | 13.89565164703255 | 16.44398083141954 | 17.42897291050906 | 20.22600194983653 | 23.86010418603705 | 20.42102931901823 | 17.26196819253138 | 16.534110256964 | 14.34635173427581 | 15.01943889062179 | 14.3961138357827
2001 |  | 7.151525340769944 | 7.92884390617904 | 7.43685555164515 | 7.701397519501337 | 8.158142210679848 | 8.464564753441534 | 7.762953177967938 | 7.483511139896013 | 6.936842839890573 | 6.554189641573117 | 6.376830894448225 | 6.434177848279594 | 6.497977117935405
2002 |  | 5.400857078893622 | 5.967054186689663 | 5.568354274056449 | 5.805529390261102 | 6.015923936593947 | 6.119922038144433 | 5.275560905726108 | 5.23591809732698 | 4.9231652422129 | 4.678612956528936 | 4.755804191167362 | 4.773846924539943 | 4.777766239301449
[NAME]
Capacity Prices
Valuation Date |  | 2000-07-10 00:00:00 | 2000-07-03 00:00:00 | 2000-06-26 00:00:00 | 2000-06-19 00:00:00 | 2000-06-12 00:00:00 | 2000-06-05 00:00:00 | 2000-05-29 00:00:00 | 2000-05-22 00:00:00 | 2000-05-15 00:00:00 | 2000-05-08 00:00:00 | 2000-05-01 00:00:00 | 2000-04-24 00:00:00 | 2000-04-17 00:00:00
2000 |  | 8.032843603404489 | 11.11327944343493 | 12.49421842578368 | 14.99590780244265 | 15.99802872280834 | 18.19660168273787 | 22.51375495677408 | 19.86118134733494 | 16.82560781742512 | 16.11573842946851 | 14.01700022074005 | 14.68096106714801 | 14.06906136799932
2001 |  | 6.663292227352621 | 7.415261198911183 | 7.2335129286248 | 7.507150936774167 | 7.968035711636253 | 8.283965037907377 | 6.633111166221256 | 6.607318400152232 | 6.140090013873282 | 5.760202675967637 | 5.671678769729664 | 5.733122959236023 | 5.807645552243033
2002 |  | 4.977497659138064 | 5.527848268020133 | 5.427449776381689 | 5.665406015604073 | 5.87580009798634 | 6.003515716967106 | 4.552004130872976 | 4.666639532144631 | 4.359100148431215 | 4.119295543108423 | 4.223440614060924 | 4.242530030775593 | 4.257791216439555