# The Nuclear Energy Investor: companion files

Julian R. Sterling

## What is here

- **Nuclear_Energy_Investor_Model.xlsx**: the workbook that reproduces every figure in the book with live formulas. Sheets: README, Inputs, Fuel, Contracts, Cases, Debt, Decommissioning, NewBuild, SMR, Loan, Checks.
- **Nuclear_Diligence_Checklists.docx**: the checklists of Appendix B in editable form.

## Which sheet answers which chapter

- Chapter 1, 3, 7, 11, 13: Cases (Corran Ridge 2027 to 2058, cases A to D, values, IRRs, renewal probability)
- Chapter 4 and 7: NewBuild (large reactor, rate base)
- Chapter 5: Fuel; Chapter 6: Contracts
- Chapter 9 and 12: SMR and Loan
- Chapter 10: Debt; Chapter 14: Decommissioning

## Two inputs to change first

1. The contract price (Inputs, Contract price 2028): watch case C, its IRR and the debt move.
2. The merchant price shift (Inputs, scenario): set it to -20% and compare cases B and C (the 45U floor already pays a little there); at -30% the floor is worth $0.42 billion to case B.

Blue type is an input, black type a formula. No macro, no circular reference, no external link. The Checks sheet should read ALL CHECKS OK on the default inputs.

Corran Ridge, Larkfield Infrastructure Partners and Halcyon Compute are fictional; all case figures are illustrative teaching assumptions. Provided as is, without warranty. Not investment, legal, tax, accounting or engineering advice.