Submitted:
20 April 2025
Posted:
21 April 2025
You are already at the latest version
Abstract
Keywords:
1. Introduction


2. Baseline: No Wind, No Solar PV, Only Dispatchable Power


| Natural Resource |
Techno. | Useful Life (Years) |
Net Efficiency (%) [4] |
Nat. Resource Consumption (MTA/GWy) |
Overnight Cap. Cost [4] ($B/GW) | Capital Cost Over 60 yrs ($B/GW/60y) |
| Coal | USCB | 50 | 39.5 | 3.4 million | 4.1 | 4.9 |
| Gas | CTC / CCD | 35 | 37.3/54.4 | 1.8/1.2 million | 0.84/0.92E | 1.4/1.6E |
| Uranium | PWRF | 60 | 32.2 | 150-210G | 7.9 | 7.9 |
| Capacity (GW) | Gene (GWy) | |
| Baseload (Nuclear) | 588 | 500 |
| Load Follow (Gas) | 259 | 100 |
| Total Fleet | 847 | 600 |
| % CO2-free | 83 | |
| Initial Capital Cost ($T) | 4.9 | |
| 60-year Capital Cost ($T/60y) | 5.0 | |
3. The Zero Discount Rate Rationale
4. Deploying the WS Fleet Without Storage






5. Deploying the WS Fleet with Storage


6. Energy Storage Systems Considerations
6.1. Short-Duration Storage
6.2. Long-Duration Storage
6.3. Operational Life
6.4. Storage Overnight Capital Cost
| 4 hours | 10 hours | 24 hours | 100 hours | Operational Life (Years) |
RTE | |
| PHS | 1.7 | 2.2 | 2.9 | 6.9 | 60 | 0.80 |
| CAES | 1.1 | 1.1 | 1.2 | 1.6 | 60 | 0.50 |
| P2H2P | - | 1.0 | 1.1 | 1.5 | 9 | 0.30 |
| Li-BES | 1.1 | 2.5 | - | - | 8 | 0.85 |
| V-BES | 1.6 | 3.0 | 6.4 | - | 27 | 0.65 |
| 4 hours | 10 hours | 24 hours | 100 hours | |
| PHS | 1.7 | 2.2 | 2.9 | 6.9 |
| CAES | 1.1 | 1.1 | 1.2 | 1.6 |
| P2H2P | - | 6.7 | 7.3 | 10.0 |
| Li-BES | 8.3 | 18.8 | - | - |
| V-BES | 3.6 | 6.7 | 14.2 | - |
7. 30% Wind/Solar Penetration
7.1. No Energy Storage
7.2. With Energy Storage
7.2.1. With 4-hour Storage
7.2.2. With LDES (24-100 hours)
7.3. Summary of the 30% WS Penetration Case
| 0-hour storage | 4-hour storage | 24-hour storage | 100-hour storage | |||||
| Representative storage technology |
- | BES (Li-ion, Va-flow), PHS, CAES |
PHS, P2H2P, CAES | PHS, P2H2P, CAES | ||||
| WS* capacity factor Storage RTE (GW) (GW) (GW) (GW) (GW) / (GW) |
0.3×0.95 = 0.285 - 632 180 34 246 - - |
0.3×0.95 = 0.285 0.85 ↔ 0.50 743 ↔ 1263 212 ↔ 360 40 ↔ 68 290 ↔ 493 180 38 / 246 |
0.3×0.95 = 0.285 0.80 ↔ 0.30 789 ↔ 2105 225 ↔ 600 43 ↔ 114 308 ↔ 821 180 57 / 246 |
0.3×0.95 = 0.285 0.80 ↔ 0.30 789 ↔ 2105 225 ↔ 600 43 ↔ 114 308 ↔ 821 180 88 / 227 |
||||
| Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
|
| Baseload (Nuclear) | 298 | 253 | 298 | 253 | 299 | 254 | 321 | 273 |
| Load Follow (Gas) | 509 | 167 | 504B | 167 | 481B | 166 | 423B | 147 |
| WS* | 632 | 180 | 743-1263 | - | 789-2105 | - | 789-2105 | - |
| Storage | - | - | 289C1 682C2-892C3 |
180 | 289D | 180E | 267F | 180E |
| Total Fleet | 1438 | 600 | 1881-2666 | 600 | 1858-3174 | 600 | 1800-3116 | 600 |
| % CO2-free | WS* alone = 30 WS*+Bsld = 72 |
WS*/St alone = 30 WS*/St+Bsld = 72 |
WS*/St alone = 30 WS*/St+Bsld = 72 |
WS*/St alone = 30 WS*/St+Bsld = 75 |
||||
| Initial Capital Cost ($T) | 3.8 | 4.5/5.0 - PHS/CAES 4.7/5.7 - Li/Va BES |
4.8/5.0 - PHS/CAES 6.3 - P2H2P |
5.9/5.2 - PHS/CAES 6.5 - P2H2P |
||||
| 60-year Capital Cost ($T/60y) | 5.0 | 6.0/7.2 - PHS/CAES 11.0/9.2 - Li/Va BES |
6.3/7.2 - PHS/CAES 11.5 - P2H2P |
7.4/7.4 - PHS/CAES 12.2 - P2H2P |
||||
8. 60% Wind/Solar Penetration
| 0-hour storage | 4-hour storage | 24-hour storage | 100-hour storage | |||||
| Representative storage technologies |
- | BES (Li-ion, Va-flow), PHS, CAES |
PHS, P2H2P, CAES | PHS, P2H2P, CAES | ||||
| WS* capacity factor Storage RTE (GW) (GW) (GW) (GW) (GW) / (GW) |
0.3×0.95 = 0.285 - 1263 360 68 493 - - |
0.3×0.95 = 0.285 0.85 ↔ 0.50 1486 ↔ 2526 424 ↔ 720 80 ↔ 136 580 ↔ 985 360 76 / 492 |
0.3×0.95 = 0.285 0.80 ↔ 0.30 1579 ↔ 4211 450 ↔ 1200 85 ↔ 227 616 ↔ 1642 360 114 / 492 |
0.3×0.95 = 0.285 0.80 ↔ 0.30 1579 ↔ 4211 450 ↔ 1200 85 ↔ 227 616 ↔ 1642 360 176 / 454 |
||||
| Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
|
| Baseload (Nuclear) | 8 | 7 | 9 | 8 | 9 | 8 | 54 | 46 |
| Load Follow (Gas) | 758 | 233 | 748B | 232 | 704B | 232 | 586B | 194 |
| WS* | 1263 | 360 | 1486-2526 | - | 1579-4211 | - | 1579-4211 | - |
| Storage | - | - | 579C1 1364C2-1783C3 |
360 | 579D | 360E | 534F | 360E |
| Total Fleet | 2030 | 600 | 2915-4484 | 600 | 2871-5502 | 600 | 2753-5385 | 600 |
| % CO2-free | WS* alone = 60 WS*+Bsld = 61 |
WS*/St alone = 60 WS*/St+Bsld = 61 |
WS*/St alone = 60 WS*/St+Bsld = 61 |
WS*/St alone = 60 WS*/St+Bsld = 68 |
||||
| Initial Capital Cost ($T) |
2.6 | 4.1/5.2 - PHS/CAES 4.5/6.5 - Li/Va BES |
4.7/5.2 - PHS/CAES 7.6 - P2H2P |
7.0/5.6 - PHS/CAES 8.1 - P2H2P |
||||
| 60-year Capital Cost ($T/60y) |
5.0 | 6.9/9.4 - PHS/CAES 17.0/13.4 - Li/Va BES |
7.5/9.4 - PHS/CAES 18.0 - P2H2P |
9.7/9.7 - PHS/CAES 19.2 - P2H2P |
||||
| 0-hour storage | 4-hour storage | 24-hour storage | 100-hour storage | |||||
| Representative storage technology |
- | BES (Li-ion, Va-flow), PHS, CAES |
PHS, P2H2P, CAES | PHS, P2H2P, CAES | ||||
| WS* capacity factor Storage RTE (GW) (GW) (GW) (GW) (GW) / (GW) |
0.3×0.7 = 0.21 - 1714 360 93 381 - - |
0.3×0.7 = 0.21 0.85 ↔ 0.50 2017 ↔ 3429 424 ↔ 720 109 ↔ 185 448 ↔ 761 360 103 / 377 |
0.3×0.7 = 0.21 0.80 ↔ 0.30 2143 ↔ 5714 450 ↔ 1200 116 ↔ 309 476 ↔ 1269 360 155 / 377 |
0.3×0.7 = 0.21 0.80 ↔ 0.30 2143 ↔ 5714 450 ↔ 1200 116 ↔ 309 476 ↔ 1269 360 221 / 377 |
||||
| Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
|
| Baseload (Nuclear) | 140 | 119 | 145 | 123 | 145 | 123 | 145 | 123 |
| Load Follow (Gas) | 598 | 121 | 581B | 117 | 520B | 117 | 443B | 117 |
| WS* | 1714 | 360 | 2017-3429 | - | 2143-5714 | - | 2143-5714 | - |
| Storage | - | - | 443C1 1054C2-1378C3 |
360 | 443D | 360E | 443F | 360E |
| Total Fleet | 2452 | 600 | 3312-4741 | 600 | 3251-6822 | 600 | 3173-6745 | 600 |
| % CO2-free | WS* alone = 60 WS*+Bsld = 80 |
WS*/St alone = 60 WS*/St+Bsld = 80 |
WS*/St alone = 60 WS*/St+Bsld = 80 |
WS*/St alone = 60 WS*/St+Bsld = 80 |
||||
| Initial Capital Cost ($T) |
4.2 | 5.6/7.3 - PHS/CAES 5.8/7.8 - Li/Va BES |
6.1/7.3 - PHS/CAES 10.7 - P2H2P |
7.8/7.4 - PHS/CAES 10.8 - P2H2P |
||||
| 60-year Capital Cost ($T/60y) | 7.1 | 9.2/12.8 - PHS/CAES 16.8/14.9 - Li/Va BES |
9.6/12.7 - PHS/CAES 22.3 - P2H2P |
11.2/12.7 - PHS/CAES 23.3 - P2H2P |
||||
9. 80% Wind/Solar Penetration
| 0-hour storage | 4-hour storage | 24-hour storage | 100-hour storage | |||||
| Representative storage technologies |
- | BES (Li-ion, Va-flow), PHS, CAES |
PHS, P2H2P, CAES | PHS, P2H2P, CAES | ||||
| WS* capacity factor Storage RTE (GW) (GW) (GW) (GW) (GW) / (GW) |
0.3×0.7 = 0.21 - 2253 473 122 500 - - |
0.3×0.7 = 0.21 0.85 ↔ 0.50 2677 ↔ 4551 562 ↔ 956 145 ↔ 246 594 ↔ 1010 478 137 / 500 |
0.3×0.7 = 0.21 0.80 ↔ 0.30 2845 ↔ 7586 597 ↔ 1593 154 ↔ 410 632 ↔ 1684 478 205 / 500 |
0.3×0.7 = 0.21 0.80 ↔ 0.30 2845 ↔ 7586 597 ↔ 1593 154 ↔ 410 632 ↔ 1684 478 293 / 500 |
||||
| Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
Capacity (GW) |
Gene. (GWy) |
|
| Baseload (Nuclear) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Load Follow (Gas) | 704 | 127 | 686B | 122 | 606B | 122 | 503B | 122 |
| WS* | 2253 | 473 | 2677-4551 | - | 2845-7586 | - | 2845-7586 | - |
| Storage | - | - | 588C1 1399C2-1829C3 |
478 | 588D | 478E | 588F | 478E |
| Total Fleet | 2957 | 600 | 4119-6016 | 600 | 4038-8779 | 600 | 3935-8676 | 600 |
| % CO2-free | WS* alone = 79 | WS*/St alone = 80 | WS*/St alone = 80 | WS*/St alone = 80 | ||||
| Initial Capital Cost ($T) |
4.0 | 5.9/8.1 - PHS/CAES 6.2/8.8 - Li/Va BES |
6.5/8.1 - PHS/CAES 12.6 - P2H2P |
8.8/8.2 - PHS/CAES 12.7 - P2H2P |
||||
| 60-year Capital Cost ($T/60y) | 7.8 | 10.6/15.3 - PHS/CAES 20.7/18.1 - Li/Va BES |
11.1/15.3 - PHS/CAES 28.0 - P2H2P |
13.3/15.3 - PHS/CAES 29.4 - P2H2P |
||||
10. Conclusions

References
- U.S. Energy Information Administration, Annual Energy Outlook 2025, Reference Case Projections Tables, https://www.eia.gov/outlooks/aeo/tables_ref.php.
- U.S. Energy Information Administration, Electric Power Annual 2023, Tables 4.8.A and 4.8.B, https://www.eia.gov/electricity/annual/pdf/epa.pdf.
- Mid-Life Evaluation of F-Class Combined-Cycle Power Plants, EPRI, 3002016837, 2019. https://www.epri.com/research/products/000000003002016837.
- U.S. Energy Information Administration, Capital Cost and Performance Characteristics for Utility-Scale Electric Power Generating Technologies, 2024.
- Advanced Large Water Cooled Reactors. A Supplement to IAEA Advanced Reactors Information System (ARIS), 2020 Edition. https://aris.iaea.org/Publications/20-02619E_ALWCR_ARIS_Booklet_WEB.pdf.
- Optimum Cycle Length and Discharge Burnup for Nuclear Fuel - A Comprehensive Study for BWRs and PWRs Phase I: Results Achievable Within the 5% Enrichment Limit, EPRI, Palo Alto, CA: 2001. 1003133.
- Hansen, J. , & Lipow, J. (2013). Accounting for systematic risk in benefit-cost analysis: a practical approach. Journal of Benefit-Cost Analysis, 4(3), 361-373.
- Burgess, D. F. , & Zerbe, R. O. (2011). Appropriate discounting for benefit-cost analysis. Journal of Benefit-Cost Analysis, 2.
- U.S. Office of Management and Budget. (1992). Guidelines and Discount Rates for Benefit-Cost Analysis of Federal Programs (No. A-94 Revised). Retrieved from http://www.whitehouse.gov/omb/circulars_a094.
- Ramsey, F. P. (1928). A mathematical theory of saving. The economic journal, 38(152), 543-559.
- U.S. Energy Information Administration, Electric Power Annual 2023, Table 4.8.B, https://www.eia.gov/electricity/annual/pdf/epa.pdf.
- Winding Down: End of Service and Recycling for Wind Energy, 2024. https://www.nrel.gov/docs/fy24osti/89658.pdf.
- DOE Solar Energy Technologies Office, Photovoltaics End-of-Life Action Plan, 2022, https://www.energy.gov/sites/default/files/2022-03/Solar-Energy-Technologies-Office-PV-End-of-Life-Action-Plan_0.pdf.
- Hourly Electric Grid Monitor, https://www.eia.gov/electricity/gridmonitor/dashboard/electric_overview/US48/US48.
- DOE/OE-0037 - Compressed-Air Energy Storage Technology Strategy Assessment.
- DOE/OE-0033 - Flow Batteries Technology Strategy Assessment.
- DOE/OE-0036 - Pumped Storage Hydropower Technology Strategy Assessment.
- DOE/OE-0031 - Lithium-ion Batteries Technology Strategy Assessment.
- Closed-Loop Pumped Storage Hydropower Resource Assessment for the United States. Final Report on HydroWIRES Project D1: Improving Hydropower and PSH Representations in Capacity Expansion Models. May 2022. NREL/TP-6A20-81277. https://www.nrel.gov/docs/fy22osti/81277.pdf.
- https://www.eia.gov/todayinenergy/detail.php?id=63025.
- Key Challenges for Grid-Scale Lithium-Ion Battery Energy Storage, Adv. Energy Mater. 2022, 2202197.
- https://pubs.usgs.gov/periodicals/mcs2024/mcs2024-lithium.pdf.
- https://www.energy-storage.news/first-phase-of-800mwh-world-biggest-flow-battery-commissioned-in-china/.
- U.S. DOE Energy Storage Handbook, Chapter 6, Redox Flow Batteries. https://www.sandia.gov/ess/publications/doe-oe-resources/eshb.
- https://pubs.usgs.gov/periodicals/mcs2024/mcs2024-vanadium.pdf.
- https://estec.eu.com/china-unveils-300mw-1500mwh-hubei-yingchang-compressed-air-energy-storage-plant-touted-as-worlds-largest-grid-connected-system-of-its-kind-built-in-2-years-using-abandoned-salt-mines-64-70-effic/.
- Pathways to Commercial Liftoff: Long Duration Energy Storage, 2023.
- DOE/OE-0040 - Hydrogen Storage Technology Strategy Assessment.
- https://www.gevernova.com/news/press-releases/ge-vernova-announces-first-100-percent-hydrogen-aeroderivative-gas-whyalla.
- https://fuelcellsworks.com/2024/10/21/electrolyzer/china-shuangliang-unveils-world-s-largest-alkaline-electrolyzer-at-innovation-conference.
- Characterizing Hydrogen Storage Potential in U.S. Underground Gas Storage Facilities, Geophysical Research Letters, 2023. https://agupubs.onlinelibrary.wiley.com/doi/full/10.1029/2022GL101420.
- https://hydrogentechworld.com/worlds-largest-green-hydrogen-underground-storage-project-moves-forward.
- Technology Brief, Water Electrolyzer Stack Degradation, EPRI & GTI. https://restservice.epri.com/publicdownload/000000003002025148/0/Product.
- https://www.energy.gov/eere/fuelcells/fuel-cells.
- Section 19, Table 19-1, in Capital Cost and Performance Characteristics for Utility-Scale Power Generating Technologies, U.S. Energy Information Administration 2024.
- 2022 Grid Energy Storage Technology Cost and Performance Assessment, Publication No. PNNL-33283, 2022.
- Impact of Load Following on Power Plant Cost and Performance: Literature Review and Industry Interviews, DOE/NETL-2013/1592, October 1, 2012. L: of Load Following on Power Plant Cost and Performance.
- “Flexible generation: Backing up renewables”, EURELECTRIC, 2011.
Disclaimer/Publisher’s Note: The statements, opinions and data contained in all publications are solely those of the individual author(s) and contributor(s) and not of MDPI and/or the editor(s). MDPI and/or the editor(s) disclaim responsibility for any injury to people or property resulting from any ideas, methods, instructions or products referred to in the content. |
© 2025 by the authors. Licensee MDPI, Basel, Switzerland. This article is an open access article distributed under the terms and conditions of the Creative Commons Attribution (CC BY) license (https://creativecommons.org/licenses/by/4.0/).