{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Default","Introduction","1-DATA ENTRY","2","3","4","5","6","Summary Table","Summary Graph"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Summary Graph","index":9,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Default","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":true,"merged":[[30,0,30,1]]}
["Generation and Cost Summary ",null,null,"GPC Capacity Expansion Plan",null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24603400987898891,141,3.7003764544831972,1.22,4.09,1.1561002737850683]
["New Nuclear",930.1,7514.0412825599497,0.92223123287670605,7.3768563896879191E-2,5663,21.661778779121498,0.97,3.4,49.068261290466026,75.100040069587521]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1225358410776012E-2,null,27.322887150842014,1.48,null,null,28.802887150842015]
["Biomass",1010,5871.0424426983582,0.66357457872172765,5.7638540073063287E-2,null,22.642691020796288,5.0599999999999996,0,0,27.702691020796287]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.2465481666044985E-2,1373,11.144257800321435,0,0,49.503448693604305,60.647706493925739]
["Utility Solar",15211,31479.504267957698,0.23624684212216721,0.30904778596608562,754,6.7648460467263849,0,0,23.681793196432871,30.446639243159254]
["Land-based Wind",3400.1,1155.713055375729,3.880200996558552E-2,1.1346130419834002E-2,1188,76.49182432334797,0,0,237.66598215912862,314.15780648247659]
["Offshore Wind",0.1,0.41660992518959122,0,4.0900382005822736E-6,4800,17.762418878120588,0,0,76.042355413359488,93.804774291480072]
["Total",27014.399999999998,76550.590777984282,0.32348125130652577,0.75152996034987252,null,10.479443879494037,0.94418264032966093,1.6727107154440233,20.001810663234675,33.098147898502404]
[null,null,null,"Capacity Factor (%)"]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)",null,"% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",7920.1,7082.9203151962774,0.10208867910718745,6.9536064575632925E-2,1140,27.954924125743617,0,0,98.155329590310998,126.11025371605461]
["Flex Nuclear",1E-3,0,0,0,5480,0,0,2.6,0,2.6]
["Existing Gas CC",5470,10202.907820625613,0.21292788018969416,0.10016631918787758,0,7.828234205795515,2.6415999999999999,35,0,45.469834205795514]
["New Gas CC",8040,14996.595772912236,0.21292788018969419,0.1472280084589645,1485,10.722433439890855,2,31,55.729847803832719,99.452281243723576]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,1257,0,0,33,0,33]
["Coal",0,0,0,0,0,0,0,0,0,0]
["Steam Plants ",648,68.406519618712835,1.2050869485792752E-2,6.7157612311346474E-4,null,10.722433439890855,2.6415999999999999,35,0,48.364033439890854]
["Existing Gas CT",3084,22.775979477891042,8.4306020016001874E-4,2.2360155264630191E-4,0,2285.5417853941672,4.71,54,0,2344.2517853941672]
["New Gas CT",2490,18.389166309970395,8.4306020016001884E-4,1.805343275257107E-4,979,988.46242910667672,4.71,49,9279.3603105041857,10321.532739610862]
["Total",27652.101010000002,25309.07525894442,0.10448261567178665,0.24847003965012751,null,15.733491565438575,1.7695662872167861,25.516224865431173,52.532239766000927,122.29227902402847]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",54666.50101,101859.6660369287,0.21270459134586309,1,null,11.784917316344337,1.149265747798272,7.5971096216897065,28.084647672234663,52.872647884632279]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",1318.6984548382375,1.2946227944239972E-2,2.998704355305196E-2]
[null,null,null,null,null,null,"Net Battery Load",1252.4936998970093,1.2296267488673329E-2]
["Total Load (GWh/yr)",null,101859.6660369287]
["* Battery charging included in solar and wind generation."]

{"sheet":"Introduction","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"       Generation Costs and Energy Prices in 2043"]
[]
[null,"This spreadsheet allows you to examine the effect of energy source costs on the total cost of generation in 2043."]
[null,"It uses the Data Sheets shown in Apprendix B of the main report."]
[]
[null,"There are seven worksheets, one for each scenario in this project, along with a summary table andl graph:"]
[null,"   1 - DATA ENTRY with George Power Company Capacity Expansion Plan "]
[null,"   2 - New Gas & Biomass  -->  Baseload Nuclear*"]
[null,"   3 - New Gas & New Renewables  --> Baseload Nuclear"]
[null,"   4 - All Gas & New Renewables --> Flex Nuclear"]
[null,"   5 - All Gas & New Renewables --> Baseload & Flex Nuclear"]
[null,"   6 - All Gas & New Renewables --> Baseload Nuclear & H2 Turbines"]
[null,"Summary Table"]
[null,"Summary Graph"]
[]
[null,"ENTER into Worksheet #1 new Capital Cost ($/kw) and Fuel Costs ($/MWh). "]
[null,"Those values will appear and be used iin the other worksheets."]
[]
[null,"To restore the original (default) values (the values used in the report), press Ctrl-D."]
[]
[null,"* \"-->\" means \"replaced by\". See report for further explanation."]
[]
[]
[]
[]
[null,"* Professor Emeritus of Urban Studies, Queens College/CUNY and Research Director, Nuclear New York, Inc."]
[null,"                                                                      Contact: len@nuclearny.org"]

{"sheet":"1-DATA ENTRY","index":2,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,0,30,1]]}
["Generation and Cost Summary ",null,null,"GPC Capacity Expansion Plan",null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24603400987898891,{"$f":"Default!F3","v":141},3.7003764544831972,1.22,{"$f":"Default!I3","v":4.09},{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",930.1,7514.0412825599497,0.92223123287670605,7.3768563896879191E-2,{"$f":"Default!F4","v":5663},21.661778779121498,0.97,{"$f":"Default!I4","v":3.4},{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":49.068261290466026},{"$f":"SUM(G4:J4)","v":75.100040069587521}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1225358410776012E-2,{"$f":"Default!F5","v":0},27.322887150842014,1.48,{"$f":"Default!I5","v":0},null,28.802887150842015]
["Biomass",1010,5871.0424426983582,0.66357457872172765,5.7638540073063287E-2,{"$f":"Default!F6","v":0},22.642691020796288,5.0599999999999996,{"$f":"Default!I6","v":0},0,{"$f":"SUM(G6:J6)","v":27.702691020796287}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.2465481666044985E-2,{"$f":"Default!F7","v":1373},11.144257800321435,0,{"$f":"Default!I7","v":0},{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",15211,31479.504267957698,0.23624684212216721,0.30904778596608562,{"$f":"Default!F8","v":754},6.7648460467263849,0,{"$f":"Default!I8","v":0},{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":23.681793196432871},{"$f":"SUM(G8:J8)","v":30.446639243159254}]
["Land-based Wind",3400.1,1155.713055375729,3.880200996558552E-2,1.1346130419834002E-2,{"$f":"Default!F9","v":1188},76.49182432334797,0,{"$f":"Default!I9","v":0},{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":237.66598215912862},{"$f":"SUM(G9:J9)","v":314.15780648247659}]
["Offshore Wind",0.1,0.41660992518959122,0,4.0900382005822736E-6,{"$f":"Default!F10","v":4800},17.762418878120588,0,{"$f":"Default!I10","v":0},{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":76.042355413359488},{"$f":"SUM(G10:J10)","v":93.804774291480072}]
["Total",27014.399999999998,76550.590777984282,0.32348125130652577,0.75152996034987252,null,10.479443879494037,0.94418264032966093,{"$f":"SUMPRODUCT(I3:I10,C3:C10)/C11","v":1.6727107154440233},{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":20.001810663234675},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":33.098147898502404}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",7920.1,7082.9203151962774,0.10208867910718745,6.9536064575632925E-2,{"$f":"Default!F14","v":1140},27.954924125743617,0,{"$f":"Default!I14","v":0},{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":98.155329590310998},{"$f":"SUM(G14:J14)","v":126.11025371605461}]
["Flex Nuclear",1E-3,0,0,0,{"$f":"Default!F15","v":5480},0,0,{"$f":"Default!I15","v":2.6},{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":0},{"$f":"SUM(G15:J15)","v":2.6}]
["Existing Gas CC",5470,10202.907820625613,0.21292788018969416,0.10016631918787758,{"$f":"Default!F16","v":0},7.828234205795515,2.6415999999999999,{"$f":"Default!I16","v":35},{"$f":"IF(C16>1,0.07*F16*$B16/C16,0)","v":0},{"$f":"SUM(G16:J16)","v":45.469834205795514}]
["New Gas CC",8040,14996.595772912236,0.21292788018969419,0.1472280084589645,{"$f":"Default!F17","v":1485},10.722433439890855,2,{"$f":"Default!I17","v":31},{"$f":"IF(C17>1,0.07*F17*$B17/C17,0)","v":55.729847803832719},99.452281243723576]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,{"$f":"Default!F18","v":1257},0,0,{"$f":"Default!I18","v":33},{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":0},{"$f":"SUM(G18:J18)","v":33}]
["Coal",0,0,0,0,{"$f":"Default!F19","v":0},0,0,{"$f":"Default!I19","v":0},{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",648,68.406519618712835,1.2050869485792752E-2,6.7157612311346474E-4,{"$f":"Default!F20","v":0},10.722433439890855,2.6415999999999999,{"$f":"Default!I20","v":35},{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":48.364033439890854}]
["Existing Gas CT",3084,22.775979477891042,8.4306020016001874E-4,2.2360155264630191E-4,{"$f":"Default!F21","v":0},2285.5417853941672,4.71,{"$f":"Default!I21","v":54},0,{"$f":"SUM(G21:J21)","v":2344.2517853941672}]
["New Gas CT",2490,18.389166309970395,8.4306020016001884E-4,1.805343275257107E-4,{"$f":"Default!F22","v":979},988.46242910667672,4.71,{"$f":"Default!I22","v":49},9279.3603105041857,{"$f":"SUM(G22:J22)","v":10321.532739610862}]
["Total",27652.101010000002,25309.07525894442,0.10448261567178665,0.24847003965012751,null,15.733491565438575,1.7695662872167861,{"$f":"SUMPRODUCT(I14:I22,C14:C22)/(C23+C14)","v":25.516224865431173},{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":52.532239766000927},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":122.29227902402847}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",54666.50101,101859.6660369287,0.21270459134586309,1,null,11.784917316344337,1.149265747798272,{"$f":"(I11*C11+I23*C23)/C26","v":7.5971096216897065},{"$f":"(J11*C11+J23*C23)/C26","v":28.084647672234663},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":52.872647884632279}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",1318.6984548382375,1.2946227944239972E-2,2.998704355305196E-2]
[null,null,null,null,null,null,"Net Battery Load",1252.4936998970093,1.2296267488673329E-2]
["Total Load (GWh/yr)",null,101859.6660369287]
["* Battery charging included in solar and wind generation."]

{"sheet":"2","index":3,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Generation and Cost Summary ",null,"New Gas & Biomass  ―> New Baseload Nuclear",null,null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24526348148871122,{"$f":"'1-DATA ENTRY'!F3","v":141},3.7003764544831972,1.22,{"$f":"'1-DATA ENTRY'!I3","v":4.09},{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",4000,32314.982400000172,0.92223123287671727,0.31625647042197702,{"$f":"'1-DATA ENTRY'!F4","v":5663},21.661778779121239,0.97,{"$f":"'1-DATA ENTRY'!I4","v":3.4},{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":49.068261290465429},{"$f":"SUM(G4:J4)","v":75.100040069586669}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1127566950302991E-2,{"$f":"'1-DATA ENTRY'!F5","v":0},27.322887150842014,1.48,{"$f":"'1-DATA ENTRY'!I5","v":0},null,28.802887150842015]
["Biomass",0,0,0,0,{"$f":"'1-DATA ENTRY'!F6","v":0},0,5.0599999999999996,{"$f":"'1-DATA ENTRY'!I6","v":0},0,{"$f":"SUM(G6:J6)","v":5.0599999999999996}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.2395124354738859E-2,{"$f":"'1-DATA ENTRY'!F7","v":1373},11.144257800321435,0,{"$f":"'1-DATA ENTRY'!I7","v":0},{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",15211,28145.077827282279,0.2112226959287325,0.27544693861284886,{"$f":"'1-DATA ENTRY'!F8","v":754},7.5662963629673889,0,{"$f":"'1-DATA ENTRY'!I8","v":0},{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":26.487441767787985},{"$f":"SUM(G8:J8)","v":34.053738130755377}]
["Land-based Wind",3400.1,1093.4407992617546,3.6711275858988118E-2,1.0701157856422233E-2,{"$f":"'1-DATA ENTRY'!F9","v":1188},80.848089864294181,0,{"$f":"'1-DATA ENTRY'!I9","v":0},{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":251.2012342921978},{"$f":"SUM(G9:J9)","v":332.04932415649199}]
["Offshore Wind",0.1,0.40287932769157253,0,3.942852037007921E-6,{"$f":"'1-DATA ENTRY'!F10","v":4800},18.367782835621512,0,{"$f":"'1-DATA ENTRY'!I10","v":0},{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":78.633967598985066},{"$f":"SUM(G10:J10)","v":97.001750434606578}]
["Total",29074.299999999996,92083.777025339252,0.3615511531624262,0.90119468253703816,null,13.102241882063536,0.72354956753220179,{"$f":"SUMPRODUCT(I3:I10,C3:C10)/C11","v":2.3062715293353171},{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":29.843361889291227},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":45.975424868222277}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",7920.1,9336.2914732060817,0.13456732842446126,9.1371319705467011E-2,{"$f":"'1-DATA ENTRY'!F14","v":1140},21.207831885737598,0,{"$f":"'1-DATA ENTRY'!I14","v":0},{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":74.464939317201853},{"$f":"SUM(G14:J14)","v":95.672771202939458}]
["Flex Nuclear",1E-3,0,0,0,{"$f":"'1-DATA ENTRY'!F15","v":5480},0,0,{"$f":"'1-DATA ENTRY'!I15","v":2.6},{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":0},{"$f":"SUM(G15:J15)","v":2.6}]
["Existing Gas CC",5470,8773.0579101287512,0.1830878663638266,8.5859131690720347E-2,{"$f":"'1-DATA ENTRY'!F16","v":0},9.1040949254178383,2.6415999999999999,{"$f":"'1-DATA ENTRY'!I16","v":35},0,{"$f":"SUM(G16:J16)","v":46.745694925417837}]
["New Gas CC",0,0,0,0,{"$f":"'1-DATA ENTRY'!F17","v":1485},0,0,{"$f":"'1-DATA ENTRY'!I17","v":31},0,31]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,{"$f":"'1-DATA ENTRY'!F18","v":1257},0,0,{"$f":"'1-DATA ENTRY'!I18","v":33},{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":0},{"$f":"SUM(G18:J18)","v":33}]
["Coal",0,0,0,0,{"$f":"'1-DATA ENTRY'!F19","v":0},0,0,{"$f":"'1-DATA ENTRY'!I19","v":0},{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",648,491.22575221407902,8.6537035665426296E-2,4.8074704374774617E-3,{"$f":"'1-DATA ENTRY'!F20","v":0},0,2.6415999999999999,{"$f":"'1-DATA ENTRY'!I20","v":35},{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":37.641599999999997}]
["Existing Gas CT",3084,831.61126300623118,3.0782358164922179E-2,8.1387153347640909E-3,{"$f":"'1-DATA ENTRY'!F21","v":0},62.595896803780967,4.71,{"$f":"'1-DATA ENTRY'!I21","v":54},{"$f":"IF(C21>1,0.07*F21*$B21/C21,0)","v":0},{"$f":"SUM(G21:J21)","v":121.30589680378097}]
["New Gas CT",0,0,0,0,{"$f":"'1-DATA ENTRY'!F22","v":979},0,0,{"$f":"'1-DATA ENTRY'!I22","v":49},{"$f":"IF(C22>1,0.07*F22*$B22/C22,0)","v":0},{"$f":"SUM(G22:J22)","v":49}]
["Total",17122.101009999998,10095.894925349061,6.7310630864100232E-2,9.8805317462961895E-2,null,16.978465419852672,1.4609483559356466,{"$f":"SUMPRODUCT(I14:I22,C14:C22)/(C23+C14)","v":18.997189961690765},{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":35.777053788023196},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":140.91880417489097}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",46196.401009999994,102179.67195068831,0.2524946934841813,1,null,13.485233379272197,0.79640848891720761,{"$f":"(I11*C11+I23*C23)/C26","v":3.9554230237925991},{"$f":"(J11*C11+J23*C23)/C26","v":30.429642201072845},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":54.369061439109835}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",4715.4108822251028,4.6148228822859697E-2,{"$f":"H29/SUM(C5:C10)","v":0.13586005864423226}]
[null,null,null,null,null,null,"Net Battery Load",1650.9639711044449,1.6157460085614646E-2]
[null,"Total Load (GWh/yr)",102179.67195068831]
["* Battery charging included in solar and wind generation."]

{"sheet":"3","index":4,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Generation and Cost Summary ",null,"New Gas & New Renewables ―> New Baseload Nuclear",null,null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24908400298634034,141,3.7003764544831972,1.22,4.09,{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",6930.1,54341.129274840525,0.89512781340601022,0.54010363869670464,5663,22.317672013516674,0.97,3.4,{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":50.553990645017969},{"$f":"SUM(G4:J4)","v":77.241662658534636}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1612447691539619E-2,null,27.322887150842014,1.48,null,null,28.802887150842015]
["Biomass",0,0,0,0,null,0,5.0599999999999996,0,0,{"$f":"SUM(G6:J6)","v":5.0599999999999996}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.2743977977463348E-2,1373,11.144257800321435,0,0,{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",3631,5150.2404601348862,0.16191875328176339,5.1188918040570214E-2,754,9.8702187584205809,0,0,{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":34.552815810728056},{"$f":"SUM(G8:J8)","v":44.423034569148641}]
["Land-based Wind",0,0,0,0,1188,0,0,0,{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":0},{"$f":"SUM(G9:J9)","v":0}]
["Offshore Wind",0.1,0.28567360806313419,0,2.839347603803875E-6,4800,25.903687954137478,0,0,{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":110.89578843068585},{"$f":"SUM(G10:J10)","v":136.79947638482332}]
["Total",17024.3,90021.528528050825,0.60363305376820642,0.89473582474022184,null,16.315528563174038,0.97746106904408381,3.1910043890462085,{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":34.074081996332623},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":54.558076017596946}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",0,0,0,0,1140,0,0,0,{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":0},{"$f":"SUM(G14:J14)","v":0}]
["Flex Nuclear",1E-3,0,0,0,5480,0,0,2.6,{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":0},{"$f":"SUM(G15:J15)","v":2.6}]
["Existing Gas CC",5470,9728.766010465908,0.20303285689618569,9.6695486317658605E-2,0,8.209751567061792,2.6415999999999999,35,0,{"$f":"SUM(G16:J16)","v":45.851351567061791}]
["New Gas CC",0,0,0,0,1485,0,0,31,0,31]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,1257,0,0,33,{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":0},{"$f":"SUM(G18:J18)","v":33}]
["Coal",0,0,0,0,0,0,0,0,{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",648,395.51279815087616,6.9675714201560865E-2,3.9310537760816602E-3,null,0,2.6415999999999999,35,{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":37.641599999999997}]
["Existing Gas CT",3084,466.60365535646565,1.7271484260954522E-2,4.6376351660378668E-3,0,111.56246249342348,4.71,54,{"$f":"IF(C21>1,0.07*F21*$B21/C21,0)","v":0},{"$f":"SUM(G21:J21)","v":170.27246249342346}]
["New Gas CT",0,0,0,0,979,0,0,49,{"$f":"IF(C22>1,0.07*F22*$B22/C22,0)","v":0},{"$f":"SUM(G22:J22)","v":49}]
["Total",9202.00101,10590.88246397325,0.13138499399985731,0.10526417525977813,null,12.45658284366484,2.7327277227390963,35.837085057069636,{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":0},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":51.026395623473569}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",26226.301009999999,100612.41099202407,0.4379357592354427,1,null,15.909319824637652,1.1622277657062801,6.6274671460298817,{"$f":"(J11*C11+J23*C23)/C26","v":30.487301857254614},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":53.39665503376105}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",4315.7606821505778,4.289491365526172E-2,{"$f":"H29/SUM(C5:C10)","v":0.40640125118994158}]
[null,null,null,null,null,null,"Net Battery Load",0,0]
[null,"Total Load (GWh/yr)",100612.41099202407]
["* Battery charging included in solar and wind generation."]

{"sheet":"4","index":5,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Generation and Cost Summary ",null,"All Gas & New Renewables ―> Flex Nuclear",null,null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.2492807983205779,{"$f":"'1-DATA ENTRY'!F3","v":141},3.7003764544831972,1.22,{"$f":"'1-DATA ENTRY'!I3","v":4.09},{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",930.1,7513.1858589166714,0.92212624298225299,7.4733542053723456E-2,{"$f":"'1-DATA ENTRY'!F4","v":5663},21.664245109393512,0.97,{"$f":"'1-DATA ENTRY'!I4","v":3.4},{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":49.073848021798192},{"$f":"SUM(G4:J4)","v":75.108093131191708}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.163742393302818E-2,{"$f":"'1-DATA ENTRY'!F5","v":0},27.322887150842014,1.48,{"$f":"'1-DATA ENTRY'!I5","v":0},null,28.802887150842015]
["Biomass",0,0,0,0,{"$f":"'1-DATA ENTRY'!F6","v":0},0,5.0599999999999996,{"$f":"'1-DATA ENTRY'!I6","v":0},0,{"$f":"SUM(G6:J6)","v":5.0599999999999996}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.2761947452396718E-2,{"$f":"'1-DATA ENTRY'!F7","v":1373},11.144257800321435,0,{"$f":"'1-DATA ENTRY'!I7","v":0},{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",3631,7820.1058402793051,0.24585682901421249,7.7786470300809263E-2,{"$f":"'1-DATA ENTRY'!F8","v":754},6.500423528562421,0,{"$f":"'1-DATA ENTRY'!I8","v":0},{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":22.756125509631737},{"$f":"SUM(G8:J8)","v":29.256549038194159}]
["Land-based Wind",0,0,0,0,{"$f":"'1-DATA ENTRY'!F9","v":1188},0,0,{"$f":"'1-DATA ENTRY'!I9","v":0},{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":0},{"$f":"SUM(G9:J9)","v":0}]
["Offshore Wind",0.1,0.42443084839948236,0,4.221807000836506E-6,{"$f":"'1-DATA ENTRY'!F10","v":4800},17.435113465256372,0,{"$f":"'1-DATA ENTRY'!I10","v":0},{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":74.641134402611058},{"$f":"SUM(G10:J10)","v":92.076247867867437}]
["Total",11024.300000000001,45863.589249511737,0.47491174487550403,0.45620440386753636,null,9.1303107072994294,0.92817494433273362,{"$f":"SUMPRODUCT(I3:I10,C3:C10)/C11","v":2.7918461490425273},{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":15.021522645163113},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":27.871854445837808}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",0,0,0,0,{"$f":"'1-DATA ENTRY'!F14","v":1140},0,0,{"$f":"'1-DATA ENTRY'!I14","v":0},{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":0},{"$f":"SUM(G14:J14)","v":0}]
["Flex Nuclear",16000.001,54669.393029257975,0.39004986881008225,0.54379559613246353,{"$f":"'1-DATA ENTRY'!F15","v":5480},39.802895467221447,1.2,{"$f":"'1-DATA ENTRY'!I15","v":2.6},{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":112.26757868548638},{"$f":"SUM(G15:J15)","v":155.87047415270783}]
["Existing Gas CC",0,0,0,0,{"$f":"'1-DATA ENTRY'!F16","v":0},0,0,{"$f":"'1-DATA ENTRY'!I16","v":35},0,{"$f":"SUM(G16:J16)","v":35}]
["New Gas CC",0,0,0,0,{"$f":"'1-DATA ENTRY'!F17","v":1485},0,0,{"$f":"'1-DATA ENTRY'!I17","v":31},0,31]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,{"$f":"'1-DATA ENTRY'!F18","v":1257},0,0,{"$f":"'1-DATA ENTRY'!I18","v":33},{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":0},{"$f":"SUM(G18:J18)","v":33}]
["Coal",0,0,0,0,{"$f":"'1-DATA ENTRY'!F19","v":0},0,0,{"$f":"'1-DATA ENTRY'!I19","v":0},{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",0,0,0,0,{"$f":"'1-DATA ENTRY'!F20","v":0},0,0,{"$f":"'1-DATA ENTRY'!I20","v":35},{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":35}]
["Existing Gas CT",0,0,0,0,{"$f":"'1-DATA ENTRY'!F21","v":0},0,0,{"$f":"'1-DATA ENTRY'!I21","v":54},{"$f":"IF(C21>1,0.07*F21*$B21/C21,0)","v":0},{"$f":"SUM(G21:J21)","v":54}]
["New Gas CT",0,0,0,0,{"$f":"'1-DATA ENTRY'!F22","v":979},0,0,49,{"$f":"IF(C22>1,0.07*F22*$B22/C22,0)","v":0},{"$f":"SUM(G22:J22)","v":49}]
["Total",16000.00101,54669.393029257975,0.39004986856630103,0.54379559613246353,null,39.802895467221447,1.2,{"$f":"SUMPRODUCT(I14:I22,C14:C22)/(C23+C14)","v":2.6},{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":112.26757868548638},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":155.87047415270783}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",27024.301010000003,100532.98227876972,0.42466844325762654,1,null,25.809927221744736,1.0759922125230548,{"$f":"(I11*C11+I23*C23)/C26","v":2.6875210580582283},{"$f":"(J11*C11+J23*C23)/C26","v":67.903499661141666},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":97.476940153467694}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",1.2263606897324306,1.2198590571319499E-5,{"$f":"H29/SUM(C5:C10)","v":9.2280692277175408E-5}]
[null,null,null,null,null,null,"Net Battery Load",0,0]
[null,"Total Load (GWh/yr)",100532.98227876972]
["* Battery charging included in solar and wind generation."]

{"sheet":"5","index":6,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Generation and Cost Summary ",null,"All Gas & New Renewables ―> Baseload  & Flex Nuclear",null,null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24924086749162735,{"$f":"'1-DATA ENTRY'!F3","v":141},3.7003764544831972,1.22,{"$f":"'1-DATA ENTRY'!I3","v":4.09},{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",6430.1,51097.331364733334,0.90714432040003457,0.50818293882163423,{"$f":"'1-DATA ENTRY'!F4","v":5663},22.022040485203185,0.97,{"$f":"'1-DATA ENTRY'!I4","v":3.4},{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":49.884326107082259},{"$f":"SUM(G4:J4)","v":76.276366592285441}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1632356119654599E-2,{"$f":"'1-DATA ENTRY'!F5","v":0},27.322887150842014,1.48,{"$f":"'1-DATA ENTRY'!I5","v":0},null,28.802887150842015]
["Biomass",0,0,0,0,{"$f":"'1-DATA ENTRY'!F6","v":0},0,5.0599999999999996,{"$f":"'1-DATA ENTRY'!I6","v":0},0,{"$f":"SUM(G6:J6)","v":5.0599999999999996}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.275830134954232E-2,{"$f":"'1-DATA ENTRY'!F7","v":1373},11.144257800321435,0,{"$f":"'1-DATA ENTRY'!I7","v":0},{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",3631,5819.5548725949411,0.18296137372985985,5.7877748579062069E-2,{"$f":"'1-DATA ENTRY'!F8","v":754},8.7350323371610568,0,{"$f":"'1-DATA ENTRY'!I8","v":0},{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":30.57885248887596},{"$f":"SUM(G8:J8)","v":39.313884826037018}]
["Land-based Wind",0,0,0,0,{"$f":"'1-DATA ENTRY'!F9","v":1188},0,0,{"$f":"'1-DATA ENTRY'!I9","v":0},{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":0},{"$f":"SUM(G9:J9)","v":0}]
["Offshore Wind",0.1,0.3207603394348576,0,3.1900869888468305E-6,{"$f":"'1-DATA ENTRY'!F10","v":4800},23.070183842048365,0,{"$f":"'1-DATA ENTRY'!I10","v":0},{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":98.765327583255697},{"$f":"SUM(G10:J10)","v":121.83551142530406}]
["Total",16524.3,87447.080117135076,0.60411293624341234,0.86969540244850951,null,15.795253748322089,0.97025601570179421,{"$f":"SUMPRODUCT(I3:I10,C3:C10)/C11","v":3.1588267941855213},{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":32.810654634285349},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":52.734991192494761}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",0,0,0,0,{"$f":"'1-DATA ENTRY'!F14","v":1140},0,0,{"$f":"'1-DATA ENTRY'!I14","v":0},{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":0},{"$f":"SUM(G14:J14)","v":0}]
["Flex Nuclear",9000.0010000000002,13102.008530384126,0.16618476756222172,0.13030459755149043,{"$f":"'1-DATA ENTRY'!F15","v":5480},93.420801334504588,1.2,{"$f":"'1-DATA ENTRY'!I15","v":2.6},{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":263.5016131758527},{"$f":"SUM(G15:J15)","v":360.72241451035728}]
["Existing Gas CC",0,0,0,0,{"$f":"'1-DATA ENTRY'!F16","v":0},0,0,{"$f":"'1-DATA ENTRY'!I16","v":35},0,{"$f":"SUM(G16:J16)","v":35}]
["New Gas CC",0,0,0,0,{"$f":"'1-DATA ENTRY'!F17","v":1485},0,0,{"$f":"'1-DATA ENTRY'!I17","v":31},0,31]
["Hydrogen Turbine",1.0000000000000001E-5,0,0,0,{"$f":"'1-DATA ENTRY'!F18","v":1257},0,0,{"$f":"'1-DATA ENTRY'!I18","v":33},{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":0},{"$f":"SUM(G18:J18)","v":33}]
["Coal",0,0,0,0,{"$f":"'1-DATA ENTRY'!F19","v":0},0,0,{"$f":"'1-DATA ENTRY'!I19","v":0},{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",0,0,0,0,{"$f":"'1-DATA ENTRY'!F20","v":0},0,0,{"$f":"'1-DATA ENTRY'!I20","v":35},{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":35}]
["Existing Gas CT",0,0,0,0,{"$f":"'1-DATA ENTRY'!F21","v":0},0,0,{"$f":"'1-DATA ENTRY'!I21","v":54},{"$f":"IF(C21>1,0.07*F21*$B21/C21,0)","v":0},{"$f":"SUM(G21:J21)","v":54}]
["New Gas CT",0,0,0,0,{"$f":"'1-DATA ENTRY'!F22","v":979},0,0,49,{"$f":"IF(C22>1,0.07*F22*$B22/C22,0)","v":0},{"$f":"SUM(G22:J22)","v":49}]
["Total",9000.00101,13102.008530384126,0.16618476737757204,0.13030459755149043,null,93.420801334504588,1.2,{"$f":"SUMPRODUCT(I14:I22,C14:C22)/(C23+C14)","v":2.6},{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":263.5016131758527},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":360.72241451035728}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",25524.301009999999,100549.08864751921,0.44969719100690791,1,null,25.91021948625367,1.0001927131156476,{"$f":"(I11*C11+I23*C23)/C26","v":3.0860090936681872},{"$f":"(J11*C11+J23*C23)/C26","v":62.870747145811848},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":92.867168438849362}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",2850.8362930664957,2.8352681574870076E-2,{"$f":"H29/SUM(C5:C10)","v":0.25253655021270965}]
[null,null,null,null,null,null,"Net Battery Load",0,0]
[null,"Total Load (GWh/yr)",100549.08864751921]
["* Battery charging included in solar and wind generation."]

{"sheet":"6","index":7,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Generation and Cost Summary ",null,"All Gas & New Renewables ―> Baseload Nuclear & H2 Turbines",null,null,null,null,"NREL Projected Costs",null,"Year",2043]
["Non-dispatchable*","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Existing Nuclear",2978,25060.942080000226,0.96065753424658407,0.24908674792514035,141,3.7003764544831972,1.22,4.09,{"$f":"IF(C3>0,0.069*F3*$B3/$C3,0)","v":1.1561002737850683},{"$f":"SUM(G3:J3)","v":10.166476728268265}]
["New Nuclear",6430.1,51097.331364733334,0.90714432040003457,0.50786870089181357,5663,22.022040485203185,0.97,3.4,{"$f":"IF(C4>0,0.07*F4*$B4/$C4,0)","v":49.884326107082259},{"$f":"SUM(G4:J4)","v":76.276366592285441}]
["Hydro",1985,3180.6045796050471,0.18291320633087468,3.1612796064912428E-2,null,27.322887150842014,1.48,null,null,28.802887150842015]
["Biomass",0,0,0,0,null,0,5.0599999999999996,0,0,{"$f":"SUM(G6:J6)","v":5.0599999999999996}]
["Rooftop Solar",1500.1,2288.3264598620867,0.17413804527659241,2.274422861912186E-2,1373,11.144257800321435,0,0,{"$f":"IF(C7>0,0.055*F7*$B7/$C7,0)","v":49.503448693604305},{"$f":"SUM(G7:J7)","v":60.647706493925739}]
["Utility Solar",3681,5876.8545369846288,0.18225313925342368,5.8411474715263159E-2,754,8.7689766142215451,0,0,{"$f":"IF(C8>0,0.065*F8*$B8/$C8,0)","v":30.697681704499857},{"$f":"SUM(G8:J8)","v":39.4666583187214}]
["Land-based Wind",0,0,0,0,1188,0,0,0,{"$f":"IF(C9>0,0.068*F9*$B9/$C9,0)","v":0},{"$f":"SUM(G9:J9)","v":0}]
["Offshore Wind",0.1,0.32054768844262288,0,3.1860007901623671E-6,4800,23.085488577231089,0,0,{"$f":"IF(C10>0,0.066*F10*$B10/$C10,0)","v":98.830848395497426},{"$f":"SUM(G10:J10)","v":121.91633697272852}]
["Total",16574.3,87504.379568873759,0.60268514662281492,0.86972713421704151,null,15.792910329845636,0.96962067449921918,3.1567583372198693,{"$f":"SUMPRODUCT(J3:J10,C3:C10)/C11","v":32.8171739363029},{"$f":"SUMPRODUCT(K3:K10,C3:C10)/C11","v":52.736463277867621}]
[]
["Dispatchable","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load","Capital Cost  ($/kw)","Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Battery Discharge",0,0,0,0,1140,0,0,0,{"$f":"IF(C14>1.01,0.077*F14*$B14/C14,0)","v":0},{"$f":"SUM(G14:J14)","v":0}]
["Flex Nuclear",1E-3,0,0,0,5480,0,0,2.6,{"$f":"IF(C15>1,0.07*F15*$B15/C15,0)","v":0},{"$f":"SUM(G15:J15)","v":2.6}]
["Existing Gas CC",0,0,0,0,0,0,0,35,0,{"$f":"SUM(G16:J16)","v":35}]
["New Gas CC",0,0,0,0,1485,0,0,31,0,31]
["Hydrogen Turbine",9000.0000099999997,13106.922673234883,0.1662471164215073,0.13027286578295841,1257,13.733200743418646,2,33,{"$f":"IF(C18>1,0.07*F18*$B18/C18,0)","v":60.419216670670338},{"$f":"SUM(G18:J18)","v":109.15241741408899}]
["Coal",0,0,0,0,0,0,0,0,{"$f":"IF(C19>1,0.07*F19*$B19/C19,0)","v":0},{"$f":"SUM(G19:J19)","v":0}]
["Steam Plants ",0,0,0,0,null,0,0,35,{"$f":"IF(C20>1,0.07*F20*$B20/C20,0)","v":0},{"$f":"SUM(G20:J20)","v":35}]
["Existing Gas CT",0,0,0,0,0,0,0,54,{"$f":"IF(C21>1,0.07*F21*$B21/C21,0)","v":0},{"$f":"SUM(G21:J21)","v":54}]
["New Gas CT",0,0,0,0,979,0,0,49,{"$f":"IF(C22>1,0.07*F22*$B22/C22,0)","v":0},{"$f":"SUM(G22:J22)","v":49}]
["Total",9000.00101,13106.922673234883,0.16624709794960757,0.13027286578295841,null,13.733200743418646,2,33,{"$f":"SUMPRODUCT(J14:J22,C14:C22)/(C23+C14)","v":60.419216670670338},{"$f":"IF(C23>1,SUMPRODUCT(K14:K22,C14:C22)/C23,0)","v":109.15241741408899}]
[null," "]
["Total In-State Generation","Capacity (MW)","Generation (GWh/yr)","Capacity Factor (%)","% Total Load",null,"Fixed O&M ($/MWh)","Var  O&M ($/MWh)","Fuel Cost ($/MWh)","Capital Recovery ($/MWh)","In-State Generation Cost ($/MWh)"]
["Total",25574.301009999999,100611.30224210865,0.44909569456602555,1,null,15.524586059341161,1.1038511420757176,7.044522952883618,{"$f":"(J11*C11+J23*C23)/C26","v":36.412971144772627},{"$f":"(K11*C11+SUMPRODUCT(K15:K20,C15:C20)+K14*C14)/C26","v":60.085931299073117}]
[]
["Regional Purchases",null,"Generation (GWh/yr)",null,"% Total Load",null,null,"GWh/yr","% Total Load","% of Grid Renewables"]
["Imports",null,0,null,0,null,"Curtailments",2901.2272371515642,2.8835997273647447E-2,{"$f":"H29/SUM(C5:C10)","v":0.25570245909994216}]
[null,null,null,null,null,null,"Net Battery Load",0,0]
[null,"Total Load (GWh/yr)",100611.30224210865]
["* Battery charging included in solar and wind generation."]

{"sheet":"Summary Table","index":8,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Tables","Costs ($/MWh)"]
["Georgia Power Existing Sources 2022",34.119999999999997]
["Scenarios 2043"]
["   1 - DATA ENTRY with George Power Company Capacity Expansion Plan ",{"$f":"'1-DATA ENTRY'!$K$26","v":52.872647884632279}]
["   2 - New Gas & Biomass ―>Baseload Nuclear",{"$f":"'2'!$K$26","v":54.369061439109835}]
["   3 - New Gas & New Renewables  ―> Baseload Nuclear",{"$f":"'3'!$K$26","v":53.39665503376105}]
["   4 - All Gas & New Renewables ―> Flex Nuclear",{"$f":"'4'!$K$26","v":97.476940153467694}]
["   5 - All Gas & New Renewables ―> Baseload & Flex Nuclear",{"$f":"'5'!$K$26","v":92.867168438849362}]
["   6 - All Gas & New Renewables ―> Baseload Nuclear & H2 Turbines",{"$f":"'6'!$K$26","v":60.085931299073117}]