Solve in spreadsheet and show the cell references.

Question -

As an alternative to the coal-fired plant, PennCo could construct an 800 MW natural gasfired plant. This plant would require the same initial investment of $1.12 billion dollars to be depreciated over its 30-year life using the SL (straight line) method with (SV₃₀ = Salvage Value at year 30) SV₃₀ = 0. The capacity factor estimate of the plant would still be 80%, but the efficiency of the natural gasfired plant would be 40%. The annual operating and maintenance expense is expected to be $0.01 per kWh. The cost of natural gas is $8.00 per million Btu and the carbon dioxide tax is $15 per metric ton. Natural gas emits 55 metric tons of carbon dioxide per billion Btu produced. The effective income tax rate is 25%, and the after-tax MARR is 10% per year. Based on the after-tax cost of electricity, create a spreadsheet to determine whether PennCo should construct a natural gasfired or coal-fired plant. Note: 1kWh=3,413 Btu.