Here are the assumptions you will need:

VOM:  $2.23
H.R.:  10,400
Cost/Start: $257.00
Power Curve: Nepool
Start Date: 6/1/01
Gas Curve: Transco Zone 6

Need:
4 and 5 year capacity numbers ($/kW-mo.) on a yearly basis

Give me a call if you need any more information. Thanks
Ben