diff --git a/Cost_Reduction/CostReduction_exploration_mode.ipynb b/Cost_Reduction/CostReduction_exploration_mode.ipynb deleted file mode 100644 index f6800e6..0000000 --- a/Cost_Reduction/CostReduction_exploration_mode.ipynb +++ /dev/null @@ -1,5742 +0,0 @@ -{ - "cells": [ - { - "cell_type": "markdown", - "id": "ee4fa393-2ded-480c-bbf0-547d0cc0ddac", - "metadata": {}, - "source": [ - "
![]() | \n",
- " ![]() | \n",
- " ![]() | \n",
- "
|---|
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| 10 | \n", - "Capitalized Pre-Construction Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 11 | \n", - "Land & Land Rights | \n", - "$ 11,000,000 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 12 | \n", - "Site Permits | \n", - "$ 1,598,891 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 13 | \n", - "Plant Licensing | \n", - "$ 24,382,988 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 14 | \n", - "Plant Permits | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 15 | \n", - "Plant Studies | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 16 | \n", - "Plant Reports | \n", - "$ 3,972,186 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 18 | \n", - "Other Pre-Construction Costs | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - Subtotal | \n", - "$ 78,991,565 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - $/kWe | \n", - "$ 254 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 244,678,343 | \n", - "$ 64,350,801 | \n", - "2,899,407 hrs | \n", - "$ 145,691,462 | \n", - "$ 34,636,081 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 145,108,928 | \n", - "$ 57,583,605 | \n", - "1,605,670 hrs | \n", - "$ 81,082,169 | \n", - "$ 6,443,153 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 9,518,418 | \n", - "$ 620,964 | \n", - "102,399 hrs | \n", - "$ 5,280,509 | \n", - "$ 3,616,945 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 90,050,998 | \n", - "$ 6,146,232 | \n", - "1,191,337 hrs | \n", - "$ 59,328,783 | \n", - "$ 24,575,983 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 661,334,797 | \n", - "$ 559,862,844 | \n", - "1,809,704 hrs | \n", - "$ 97,213,739 | \n", - "$ 4,258,215 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 238,844,021 | \n", - "$ 189,802,947 | \n", - "874,096 hrs | \n", - "$ 46,348,086 | \n", - "$ 2,692,988 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 197,558,121 | \n", - "$ 167,738,159 | \n", - "559,709 hrs | \n", - "$ 29,819,961 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 41,285,901 | \n", - "$ 22,064,788 | \n", - "314,387 hrs | \n", - "$ 16,528,125 | \n", - "$ 2,692,988 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 67,451,645 | \n", - "$ 13,662,941 | \n", - "767,077 hrs | \n", - "$ 41,345,409 | \n", - "$ 12,443,295 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 25,655,316 | \n", - "$ 8,372,438 | \n", - "278,805 hrs | \n", - "$ 15,110,212 | \n", - "$ 2,172,665 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,517,766,756 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 4,883 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 146,051,997 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 506,256,125 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 21,298,226 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 1,793,334 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 136,778,270 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 812,177,951 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 2,613 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 50 | \n", - "Capitalized Supplementary Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 51 | \n", - "Taxes | \n", - "$ 3,510,602 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 52 | \n", - "Insurance | \n", - "$ 10,484,751 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 54 | \n", - "Decommissioning | \n", - "$ 14,606,673 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - Subtotal | \n", - "$ 28,602,027 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - $/kWe | \n", - "$ 92 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 60 | \n", - "Capitalized Financial Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 62 | \n", - "Interest | \n", - "$ 592,300,800 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| - | \n", - "60s - Subtotal | \n", - "$ 592,300,800 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 60s - $/kWe | \n", - "$ 1,906 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Direct Capital Cost (Accounts 10 to 20) | \n", - "$ 1,596,758,321 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 20) US$/kWe | \n", - "$ 5,138 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Base Construction Cost (Accounts 10 to 30) | \n", - "$ 2,408,936,272 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 30) US$/kWe | \n", - "$ 7,751 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost (Accounts 10 to 50) | \n", - "$ 2,437,538,300 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 50) US$/kWe | \n", - "$ 7,843 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost (All Accounts) | \n", - "$ 3,029,839,099 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 60) US$/kWe | \n", - "$ 9,749 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost - ITC reduced | \n", - "$ 2,437,538,300 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", - "$ 7,843 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced | \n", - "$ 3,029,839,099 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", - "$ 9,749 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| Lever | \n", - "User-Input Value | \n", - "Lever baseline value (for a hopothetical well-executed project) | \n", - "Range | \n", - "
|---|---|---|---|
| Design Maturity | \n", - "1 | \n", - "2 | \n", - "0 - 2 | \n", - "
| Design Completion | \n", - "0.800000 | \n", - "1 | \n", - "0 - 1 | \n", - "
| Procurement (supply chain) experience | \n", - "0.500000 | \n", - "2 | \n", - "0 - 2 | \n", - "
| Architecture & Engineering Experience | \n", - "0.500000 | \n", - "2 | \n", - "0 - 2 | \n", - "
| Construction service experience | \n", - "1 | \n", - "2 | \n", - "0 - 2 | \n", - "
| Land Cost Per Acre (2023 USD) | \n", - "22000 | \n", - "22000 | \n", - "1000 - 100000 | \n", - "
| ITC | \n", - "0 | \n", - "0 | \n", - "0 - 0.4 | \n", - "
| Interest Rate | \n", - "0.060000 | \n", - "0.060000 | \n", - "0 - 0.15 | \n", - "
| BOP grade | \n", - "non_nuclear | \n", - "nuclear | \n", - "nuclear or non-nuclear | \n", - "
| Reactor Building grade | \n", - "nuclear | \n", - "nuclear | \n", - "nuclear or non-nuclear | \n", - "
| modulariziation | \n", - "modularized | \n", - "modularized | \n", - "stick_built or modularized | \n", - "
| standardization | \n", - "0.800000 | \n", - "0.700000 | \n", - "0.7 : 1 | \n", - "
| Startup duration (months) | \n", - "16 | \n", - "16 | \n", - "3 : 24 | \n", - "
![]() | \n",
- "
|---|
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 244,678,343 | \n", - "$ 64,350,801 | \n", - "2,899,407 hrs | \n", - "$ 145,691,462 | \n", - "$ 34,636,081 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 145,108,928 | \n", - "$ 57,583,605 | \n", - "1,605,670 hrs | \n", - "$ 81,082,169 | \n", - "$ 6,443,153 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 9,518,418 | \n", - "$ 620,964 | \n", - "102,399 hrs | \n", - "$ 5,280,509 | \n", - "$ 3,616,945 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 90,050,998 | \n", - "$ 6,146,232 | \n", - "1,191,337 hrs | \n", - "$ 59,328,783 | \n", - "$ 24,575,983 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 680,565,566 | \n", - "$ 579,093,613 | \n", - "1,809,704 hrs | \n", - "$ 97,213,739 | \n", - "$ 4,258,215 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 250,382,483 | \n", - "$ 201,341,409 | \n", - "874,096 hrs | \n", - "$ 46,348,086 | \n", - "$ 2,692,988 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 209,096,582 | \n", - "$ 179,276,621 | \n", - "559,709 hrs | \n", - "$ 29,819,961 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 41,285,901 | \n", - "$ 22,064,788 | \n", - "314,387 hrs | \n", - "$ 16,528,125 | \n", - "$ 2,692,988 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 67,451,645 | \n", - "$ 13,662,941 | \n", - "767,077 hrs | \n", - "$ 41,345,409 | \n", - "$ 12,443,295 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 25,655,316 | \n", - "$ 8,372,438 | \n", - "278,805 hrs | \n", - "$ 15,110,212 | \n", - "$ 2,172,665 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,548,535,987 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 4,982 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| 10 | \n", - "Capitalized Pre-Construction Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 11 | \n", - "Land & Land Rights | \n", - "$ 11,000,000 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 12 | \n", - "Site Permits | \n", - "$ 1,598,891 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 13 | \n", - "Plant Licensing | \n", - "$ 24,382,988 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 14 | \n", - "Plant Permits | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 15 | \n", - "Plant Studies | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 16 | \n", - "Plant Reports | \n", - "$ 3,972,186 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 18 | \n", - "Other Pre-Construction Costs | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - Subtotal | \n", - "$ 78,991,565 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - $/kWe | \n", - "$ 254 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 244,678,343 | \n", - "$ 64,350,801 | \n", - "2,899,407 hrs | \n", - "$ 145,691,462 | \n", - "$ 34,636,081 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 145,108,928 | \n", - "$ 57,583,605 | \n", - "1,605,670 hrs | \n", - "$ 81,082,169 | \n", - "$ 6,443,153 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 9,518,418 | \n", - "$ 620,964 | \n", - "102,399 hrs | \n", - "$ 5,280,509 | \n", - "$ 3,616,945 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 90,050,998 | \n", - "$ 6,146,232 | \n", - "1,191,337 hrs | \n", - "$ 59,328,783 | \n", - "$ 24,575,983 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 680,565,566 | \n", - "$ 579,093,613 | \n", - "1,809,704 hrs | \n", - "$ 97,213,739 | \n", - "$ 4,258,215 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 250,382,483 | \n", - "$ 201,341,409 | \n", - "874,096 hrs | \n", - "$ 46,348,086 | \n", - "$ 2,692,988 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 209,096,582 | \n", - "$ 179,276,621 | \n", - "559,709 hrs | \n", - "$ 29,819,961 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 41,285,901 | \n", - "$ 22,064,788 | \n", - "314,387 hrs | \n", - "$ 16,528,125 | \n", - "$ 2,692,988 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 67,451,645 | \n", - "$ 13,662,941 | \n", - "767,077 hrs | \n", - "$ 41,345,409 | \n", - "$ 12,443,295 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 25,655,316 | \n", - "$ 8,372,438 | \n", - "278,805 hrs | \n", - "$ 15,110,212 | \n", - "$ 2,172,665 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,548,535,987 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 4,982 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 146,051,997 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 506,256,125 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 21,298,226 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 1,793,334 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 136,778,270 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 812,177,951 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 2,613 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 50 | \n", - "Capitalized Supplementary Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 51 | \n", - "Taxes | \n", - "$ 3,510,602 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 52 | \n", - "Insurance | \n", - "$ 10,484,751 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 54 | \n", - "Decommissioning | \n", - "$ 14,606,673 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - Subtotal | \n", - "$ 28,602,027 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - $/kWe | \n", - "$ 92 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 240,870,976 | \n", - "$ 64,102,415 | \n", - "2,858,447 hrs | \n", - "$ 143,579,258 | \n", - "$ 33,189,303 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 145,108,928 | \n", - "$ 57,583,605 | \n", - "1,605,670 hrs | \n", - "$ 81,082,169 | \n", - "$ 6,443,153 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 5,711,051 | \n", - "$ 372,578 | \n", - "61,440 hrs | \n", - "$ 3,168,305 | \n", - "$ 2,170,167 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 90,050,998 | \n", - "$ 6,146,232 | \n", - "1,191,337 hrs | \n", - "$ 59,328,783 | \n", - "$ 24,575,983 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 680,565,566 | \n", - "$ 579,093,613 | \n", - "1,809,704 hrs | \n", - "$ 97,213,739 | \n", - "$ 4,258,215 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 166,743,850 | \n", - "$ 129,630,761 | \n", - "650,212 hrs | \n", - "$ 34,420,102 | \n", - "$ 2,692,988 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 125,457,949 | \n", - "$ 107,565,972 | \n", - "335,825 hrs | \n", - "$ 17,891,977 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 41,285,901 | \n", - "$ 22,064,788 | \n", - "314,387 hrs | \n", - "$ 16,528,125 | \n", - "$ 2,692,988 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 67,451,645 | \n", - "$ 13,662,941 | \n", - "767,077 hrs | \n", - "$ 41,345,409 | \n", - "$ 12,443,295 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 25,655,316 | \n", - "$ 8,372,438 | \n", - "278,805 hrs | \n", - "$ 15,110,212 | \n", - "$ 2,172,665 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,461,089,987 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 4,701 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 240,870,976 | \n", - "$ 64,102,415 | \n", - "2,858,447 hrs | \n", - "$ 143,579,258 | \n", - "$ 33,189,303 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 145,108,928 | \n", - "$ 57,583,605 | \n", - "1,605,670 hrs | \n", - "$ 81,082,169 | \n", - "$ 6,443,153 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 5,711,051 | \n", - "$ 372,578 | \n", - "61,440 hrs | \n", - "$ 3,168,305 | \n", - "$ 2,170,167 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 90,050,998 | \n", - "$ 6,146,232 | \n", - "1,191,337 hrs | \n", - "$ 59,328,783 | \n", - "$ 24,575,983 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 469,343,190 | \n", - "$ 367,871,237 | \n", - "1,809,704 hrs | \n", - "$ 97,213,739 | \n", - "$ 4,258,215 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 118,425,483 | \n", - "$ 81,312,394 | \n", - "650,212 hrs | \n", - "$ 34,420,102 | \n", - "$ 2,692,988 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 77,139,583 | \n", - "$ 59,247,606 | \n", - "335,825 hrs | \n", - "$ 17,891,977 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 41,285,901 | \n", - "$ 22,064,788 | \n", - "314,387 hrs | \n", - "$ 16,528,125 | \n", - "$ 2,692,988 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 67,451,645 | \n", - "$ 13,662,941 | \n", - "767,077 hrs | \n", - "$ 41,345,409 | \n", - "$ 12,443,295 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 25,655,316 | \n", - "$ 8,372,438 | \n", - "278,805 hrs | \n", - "$ 15,110,212 | \n", - "$ 2,172,665 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,201,549,244 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 3,866 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 288,869,950 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 1,086,805,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 45,645,827 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 3,803,819 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 293,437,462 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 1,718,562,471 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 5,529 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 288,869,950 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 1,086,805,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 45,645,827 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 3,803,819 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 293,437,462 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 1,718,562,471 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 5,529 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 50 | \n", - "Capitalized Supplementary Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 51 | \n", - "Taxes | \n", - "$ 3,510,602 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 52 | \n", - "Insurance | \n", - "$ 16,308,494 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 54 | \n", - "Decommissioning | \n", - "$ 14,606,673 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - Subtotal | \n", - "$ 34,425,770 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - $/kWe | \n", - "$ 111 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| 10 | \n", - "Capitalized Pre-Construction Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 11 | \n", - "Land & Land Rights | \n", - "$ 11,000,000 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 12 | \n", - "Site Permits | \n", - "$ 1,598,891 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 13 | \n", - "Plant Licensing | \n", - "$ 24,382,988 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 14 | \n", - "Plant Permits | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 15 | \n", - "Plant Studies | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 16 | \n", - "Plant Reports | \n", - "$ 3,972,186 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 18 | \n", - "Other Pre-Construction Costs | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - Subtotal | \n", - "$ 78,991,565 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - $/kWe | \n", - "$ 254 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 288,869,950 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 1,086,805,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 45,645,827 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 3,803,819 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 293,437,462 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 1,718,562,471 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 5,529 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 50 | \n", - "Capitalized Supplementary Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 51 | \n", - "Taxes | \n", - "$ 3,510,602 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 52 | \n", - "Insurance | \n", - "$ 16,308,494 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 54 | \n", - "Decommissioning | \n", - "$ 14,606,673 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - Subtotal | \n", - "$ 34,425,770 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - $/kWe | \n", - "$ 111 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 60 | \n", - "Capitalized Financial Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 62 | \n", - "Interest | \n", - "$ 1,276,775,002 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| - | \n", - "60s - Subtotal | \n", - "$ 1,276,775,002 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 60s - $/kWe | \n", - "$ 4,108 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Direct Capital Cost (Accounts 10 to 20) | \n", - "$ 1,984,538,942 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 20) US$/kWe | \n", - "$ 6,385 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Base Construction Cost (Accounts 10 to 30) | \n", - "$ 3,703,101,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 30) US$/kWe | \n", - "$ 11,915 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost (Accounts 10 to 50) | \n", - "$ 3,737,527,183 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 50) US$/kWe | \n", - "$ 12,026 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost (All Accounts) | \n", - "$ 5,014,302,185 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 60) US$/kWe | \n", - "$ 16,134 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost - ITC reduced | \n", - "$ 2,437,538,300 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", - "$ 7,843 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced | \n", - "$ 3,029,839,099 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", - "$ 9,749 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", - "
|---|---|---|---|---|---|---|
| 10 | \n", - "Capitalized Pre-Construction Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 11 | \n", - "Land & Land Rights | \n", - "$ 11,000,000 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 12 | \n", - "Site Permits | \n", - "$ 1,598,891 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 13 | \n", - "Plant Licensing | \n", - "$ 24,382,988 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 14 | \n", - "Plant Permits | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 15 | \n", - "Plant Studies | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 16 | \n", - "Plant Reports | \n", - "$ 3,972,186 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 18 | \n", - "Other Pre-Construction Costs | \n", - "$ 12,679,167 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - Subtotal | \n", - "$ 78,991,565 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 10s - $/kWe | \n", - "$ 254 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 20 | \n", - "Capitalized Direct Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 21 | \n", - "Structures & Improvements | \n", - "$ 440,882,959 | \n", - "$ 106,559,047 | \n", - "5,557,506 hrs | \n", - "$ 279,152,503 | \n", - "$ 55,171,408 | \n", - "
| 212 | \n", - "Reactor Containment Building | \n", - "$ 264,076,459 | \n", - "$ 95,722,667 | \n", - "3,121,808 hrs | \n", - "$ 157,643,178 | \n", - "$ 10,710,615 | \n", - "
| 213 | \n", - "Turbine Room and Heater Bay | \n", - "$ 10,386,814 | \n", - "$ 619,346 | \n", - "119,453 hrs | \n", - "$ 6,159,946 | \n", - "$ 3,607,522 | \n", - "
| 211 plus 214 to 219 | \n", - "Othe Structures & Improvements | \n", - "$ 166,419,685 | \n", - "$ 10,217,034 | \n", - "2,316,244 hrs | \n", - "$ 115,349,380 | \n", - "$ 40,853,271 | \n", - "
| 22 | \n", - "Reactor System | \n", - "$ 807,606,906 | \n", - "$ 611,521,554 | \n", - "3,518,498 hrs | \n", - "$ 189,006,816 | \n", - "$ 7,078,536 | \n", - "
| 23 | \n", - "Energy Conversion System | \n", - "$ 206,565,176 | \n", - "$ 135,167,625 | \n", - "1,264,169 hrs | \n", - "$ 66,920,930 | \n", - "$ 4,476,621 | \n", - "
| 232.1 | \n", - "Electricity Generation Systems | \n", - "$ 133,275,069 | \n", - "$ 98,488,776 | \n", - "652,925 hrs | \n", - "$ 34,786,293 | \n", - "$ 0 | \n", - "
| 233 | \n", - "Ultimate Heat Sink | \n", - "$ 73,290,107 | \n", - "$ 36,678,849 | \n", - "611,244 hrs | \n", - "$ 32,134,637 | \n", - "$ 4,476,621 | \n", - "
| 24 | \n", - "Electrical Equipment | \n", - "$ 123,782,437 | \n", - "$ 22,712,248 | \n", - "1,491,382 hrs | \n", - "$ 80,385,388 | \n", - "$ 20,684,801 | \n", - "
| 25 | \n", - "Initial fuel inventory | \n", - "$ 279,724,434 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 26 | \n", - "Miscellaneous Equipment | \n", - "$ 46,907,265 | \n", - "$ 13,917,713 | \n", - "542,064 hrs | \n", - "$ 29,377,876 | \n", - "$ 3,611,675 | \n", - "
| 28 | \n", - "Simulator | \n", - "$ 78,200 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - Subtotal | \n", - "$ 1,905,547,377 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 20s - $/kWe | \n", - "$ 6,131 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 30 | \n", - "Capitalized Indirect Services Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 31 | \n", - "Factory & Field Indirect Costs | \n", - "$ 288,869,950 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 32 | \n", - "Factory and construction supervision | \n", - "$ 1,086,805,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 33 | \n", - "Start-Up Costs | \n", - "$ 45,645,827 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 34 | \n", - "Shipping & Transportation Costs | \n", - "$ 3,803,819 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 35 | \n", - "Engineering Services | \n", - "$ 293,437,462 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - Subtotal | \n", - "$ 1,718,562,471 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 30s - $/kWe | \n", - "$ 5,529 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 50 | \n", - "Capitalized Supplementary Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 51 | \n", - "Taxes | \n", - "$ 3,510,602 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 52 | \n", - "Insurance | \n", - "$ 16,308,494 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| 54 | \n", - "Decommissioning | \n", - "$ 14,606,673 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - Subtotal | \n", - "$ 34,425,770 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 50s - $/kWe | \n", - "$ 111 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 60 | \n", - "Capitalized Financial Costs | \n", - "\n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| 62 | \n", - "Interest | \n", - "$ 1,276,775,002 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| - | \n", - "60s - Subtotal | \n", - "$ 1,276,775,002 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | 60s - $/kWe | \n", - "$ 4,108 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Direct Capital Cost (Accounts 10 to 20) | \n", - "$ 1,984,538,942 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 20) US$/kWe | \n", - "$ 6,385 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Base Construction Cost (Accounts 10 to 30) | \n", - "$ 3,703,101,413 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 30) US$/kWe | \n", - "$ 11,915 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost (Accounts 10 to 50) | \n", - "$ 3,737,527,183 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 50) US$/kWe | \n", - "$ 12,026 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost (All Accounts) | \n", - "$ 5,014,302,185 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | (Accounts 10 to 60) US$/kWe | \n", - "$ 16,134 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost - ITC reduced | \n", - "$ 3,737,527,183 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", - "$ 12,026 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced | \n", - "$ 5,014,302,185 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
| \n", - " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", - "$ 16,134 | \n", - "\n", - " | \n", - " | \n", - " | \n", - " |
![]() | \n",
- " ![]() | \n",
- " ![]() | \n",
- "
|---|
![]() | \n",
- " ![]() | \n",
- " ![]() | \n",
- "
|---|
![]() | \n",
+ " ![]() | \n",
+ " ![]() | \n",
+ "
|---|
| \n", + " | Case | \n", + "Reactor | \n", + "Firm orders | \n", + "Average OCC ($/kWe) | \n", + "Average TCI ($/kWe) | \n", + "NOAK OCC reduction (%) | \n", + "Cumulative timeline (months) | \n", + "
|---|---|---|---|---|---|---|---|
| 0 | \n", + "2 orders | \n", + "AP1000 | \n", + "2 | \n", + "12183.32 | \n", + "14345.09 | \n", + "43.85 | \n", + "119.00 | \n", + "
| 1 | \n", + "3 orders | \n", + "AP1000 | \n", + "3 | \n", + "10311.04 | \n", + "11999.97 | \n", + "57.17 | \n", + "119.00 | \n", + "
| 2 | \n", + "5 orders | \n", + "AP1000 | \n", + "5 | \n", + "8174.44 | \n", + "9378.60 | \n", + "69.78 | \n", + "133.73 | \n", + "
| 3 | \n", + "8 orders | \n", + "AP1000 | \n", + "8 | \n", + "6759.85 | \n", + "7646.01 | \n", + "69.80 | \n", + "166.94 | \n", + "
| \n", + " | Case | \n", + "Reactor | \n", + "Firm orders | \n", + "Average OCC ($/kWe) | \n", + "Average TCI ($/kWe) | \n", + "NOAK OCC reduction (%) | \n", + "Cumulative timeline (months) | \n", + "Delta avg OCC ($/kWe) | \n", + "
|---|---|---|---|---|---|---|---|---|
| 0 | \n", + "Baseline | \n", + "AP1000 | \n", + "10 | \n", + "6237.29 | \n", + "7005.07 | \n", + "72.58 | \n", + "190.56 | \n", + "0.00 | \n", + "
| 1 | \n", + "Lower interest | \n", + "AP1000 | \n", + "10 | \n", + "6237.29 | \n", + "6739.39 | \n", + "72.58 | \n", + "190.56 | \n", + "0.00 | \n", + "
| 2 | \n", + "Higher interest | \n", + "AP1000 | \n", + "10 | \n", + "6237.29 | \n", + "7281.22 | \n", + "72.58 | \n", + "190.56 | \n", + "0.00 | \n", + "
| 3 | \n", + "More standardization | \n", + "AP1000 | \n", + "10 | \n", + "5861.16 | \n", + "6563.35 | \n", + "75.21 | \n", + "162.64 | \n", + "-376.13 | \n", + "
| 4 | \n", + "Less standardization | \n", + "AP1000 | \n", + "10 | \n", + "7227.43 | \n", + "8152.46 | \n", + "65.07 | \n", + "238.96 | \n", + "990.14 | \n", + "
| 5 | \n", + "More complete design | \n", + "AP1000 | \n", + "10 | \n", + "6026.80 | \n", + "6750.03 | \n", + "68.31 | \n", + "189.80 | \n", + "-210.49 | \n", + "
| 6 | \n", + "Lower construction proficiency | \n", + "AP1000 | \n", + "10 | \n", + "6484.72 | \n", + "7292.09 | \n", + "74.36 | \n", + "190.96 | \n", + "247.43 | \n", + "
![]() | \n",
+ " ![]() | \n",
+ " ![]() | \n",
+ "
|---|
![]() | \n",
+ "
|---|
| \n", + " | Plant number | \n", + "OCC | \n", + "Net OCC | \n", + "TCI | \n", + "NCI | \n", + "Construction duration | \n", + "Startup duration | \n", + "Preconstruction costs | \n", + "Direct costs | \n", + "Direct costs: equipment | \n", + "Direct costs: material | \n", + "Direct costs: labor | \n", + "Indirect costs | \n", + "Supplementary costs | \n", + "Financing costs | \n", + "OCC reduction from FOAK | \n", + "
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | \n", + "1 | \n", + "15102.810443 | \n", + "NaN | \n", + "18234.073025 | \n", + "NaN | \n", + "91.004408 | \n", + "28.000000 | \n", + "124.671799 | \n", + "7038.506078 | \n", + "3106.849817 | \n", + "755.457384 | \n", + "3176.198877 | \n", + "7864.842607 | \n", + "74.789959 | \n", + "3131.262582 | \n", + "0.000000 | \n", + "
| 1 | \n", + "2 | \n", + "8386.778426 | \n", + "NaN | \n", + "9565.411544 | \n", + "NaN | \n", + "68.296591 | \n", + "19.600000 | \n", + "124.671799 | \n", + "4566.287313 | \n", + "2298.792328 | \n", + "503.342363 | \n", + "1764.152622 | \n", + "3651.116109 | \n", + "44.703205 | \n", + "1178.633118 | \n", + "44.468757 | \n", + "
| 2 | \n", + "3 | \n", + "6446.141697 | \n", + "NaN | \n", + "7176.449073 | \n", + "NaN | \n", + "59.881944 | \n", + "15.909050 | \n", + "124.671799 | \n", + "3781.387394 | \n", + "2056.395235 | \n", + "423.468706 | \n", + "1301.523452 | \n", + "2504.073043 | \n", + "36.009462 | \n", + "730.307376 | \n", + "57.318264 | \n", + "
| 3 | \n", + "4 | \n", + "5148.350759 | \n", + "NaN | \n", + "5656.498517 | \n", + "NaN | \n", + "55.162570 | \n", + "13.720000 | \n", + "124.671799 | \n", + "3193.246042 | \n", + "1834.310711 | \n", + "361.636080 | \n", + "997.299250 | \n", + "1800.237354 | \n", + "30.195565 | \n", + "508.147758 | \n", + "65.911307 | \n", + "
| 4 | \n", + "5 | \n", + "4594.397226 | \n", + "NaN | \n", + "5000.740454 | \n", + "NaN | \n", + "52.184107 | \n", + "12.231700 | \n", + "124.671799 | \n", + "2947.740874 | \n", + "1759.009857 | \n", + "335.266514 | \n", + "853.464503 | \n", + "1494.270612 | \n", + "27.713941 | \n", + "406.343228 | \n", + "69.579190 | \n", + "
| 5 | \n", + "6 | \n", + "4419.571794 | \n", + "NaN | \n", + "4775.826212 | \n", + "NaN | \n", + "50.008287 | \n", + "11.136335 | \n", + "124.671799 | \n", + "2879.570739 | \n", + "1751.702148 | \n", + "324.778453 | \n", + "803.090137 | \n", + "1388.398505 | \n", + "26.930751 | \n", + "356.254418 | \n", + "70.736759 | \n", + "
| 6 | \n", + "7 | \n", + "4280.905062 | \n", + "NaN | \n", + "4598.934958 | \n", + "NaN | \n", + "48.239588 | \n", + "10.287107 | \n", + "124.671799 | \n", + "2824.549146 | \n", + "1745.555793 | \n", + "316.167311 | \n", + "762.826042 | \n", + "1305.374570 | \n", + "26.309546 | \n", + "318.029896 | \n", + "71.654911 | \n", + "
| 7 | \n", + "8 | \n", + "4167.111521 | \n", + "NaN | \n", + "4461.451506 | \n", + "NaN | \n", + "46.758117 | \n", + "9.604000 | \n", + "124.671799 | \n", + "2778.731214 | \n", + "1740.255324 | \n", + "308.892768 | \n", + "729.583122 | \n", + "1237.908739 | \n", + "25.799769 | \n", + "294.339985 | \n", + "72.408370 | \n", + "
| 8 | \n", + "9 | \n", + "4071.334201 | \n", + "NaN | \n", + "4344.493258 | \n", + "NaN | \n", + "45.489177 | \n", + "9.039209 | \n", + "124.671799 | \n", + "2739.678768 | \n", + "1735.598196 | \n", + "302.615223 | \n", + "701.465350 | \n", + "1181.612931 | \n", + "25.370702 | \n", + "273.159057 | \n", + "73.042539 | \n", + "
| 9 | \n", + "10 | \n", + "3989.125787 | \n", + "NaN | \n", + "4244.544003 | \n", + "NaN | \n", + "44.383280 | \n", + "8.562190 | \n", + "124.671799 | \n", + "2705.787252 | \n", + "1731.446666 | \n", + "297.107949 | \n", + "677.232638 | \n", + "1133.664314 | \n", + "25.002422 | \n", + "255.418216 | \n", + "73.586864 | \n", + "
| \n", + " | N | \n", + "Interest Rate | \n", + "Design Completion | \n", + "Design Maturity (0-2) | \n", + "Supplychain Proficiency (0-2) | \n", + "A/E Proficiency (0-2) | \n", + "Construction Proficiency (0-2) | \n", + "Cross Site Standardization | \n", + "Modular Civil Construction | \n", + "Commercial BOP | \n", + "Non-Safety-Related RB | \n", + "ITC Amount | \n", + "
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | \n", + "1 | \n", + "6% | \n", + "70% | \n", + "1 | \n", + "0.50 | \n", + "0.50 | \n", + "0.50 | \n", + "\n", + " | FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 1 | \n", + "2 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "1.17 | \n", + "1.00 | \n", + "0.90 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 2 | \n", + "3 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "1.83 | \n", + "1.50 | \n", + "1.30 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 3 | \n", + "4 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "1.70 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 4 | \n", + "5 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 5 | \n", + "6 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 6 | \n", + "7 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 7 | \n", + "8 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 8 | \n", + "9 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| 9 | \n", + "10 | \n", + "6% | \n", + "100% | \n", + "2 | \n", + "2.00 | \n", + "2.00 | \n", + "2.00 | \n", + "80% | \n", + "FALSE | \n", + "FALSE | \n", + "FALSE | \n", + "0% | \n", + "
| \n", + " | label | \n", + "absolute_change | \n", + "cumulative_occ | \n", + "kind | \n", + "
|---|---|---|---|---|
| 0 | \n", + "FOAK \\n(no firm orders) | \n", + "15102.810443 | \n", + "15102.810443 | \n", + "total | \n", + "
| 1 | \n", + "Bulk-ordering | \n", + "0.000000 | \n", + "15102.810443 | \n", + "change | \n", + "
| 2 | \n", + "Elimination of rework | \n", + "-6667.420808 | \n", + "8435.389635 | \n", + "change | \n", + "
| 3 | \n", + "Supplychain efficiency | \n", + "-88.179373 | \n", + "8347.210262 | \n", + "change | \n", + "
| 4 | \n", + "Labor productivity | \n", + "-1759.181884 | \n", + "6588.028378 | \n", + "change | \n", + "
| 5 | \n", + "Experience and cross-site standardization | \n", + "-2420.916857 | \n", + "4167.111521 | \n", + "change | \n", + "
| 6 | \n", + "Modular Construction | \n", + "0.000000 | \n", + "4167.111521 | \n", + "change | \n", + "
| 7 | \n", + "Commercial BOP | \n", + "0.000000 | \n", + "4167.111521 | \n", + "change | \n", + "
| 8 | \n", + "Non safety-related Reactor Building | \n", + "0.000000 | \n", + "4167.111521 | \n", + "change | \n", + "
| 9 | \n", + "NOAK \\n(firm orders) | \n", + "4167.111521 | \n", + "4167.111521 | \n", + "total | \n", + "
| \n", + " | Reactor | \n", + "Firm orders | \n", + "NOAK plant | \n", + "FOAK OCC ($/kWe) | \n", + "NOAK OCC ($/kWe) | \n", + "OCC reduction (%) | \n", + "Average OCC ($/kWe) | \n", + "Average TCI ($/kWe) | \n", + "Cumulative timeline (months) | \n", + "
|---|---|---|---|---|---|---|---|---|---|
| 0 | \n", + "AP1000 | \n", + "10 | \n", + "8 | \n", + "15102.81 | \n", + "4167.11 | \n", + "72.41 | \n", + "6060.65 | \n", + "6805.84 | \n", + "190.56 | \n", + "
| 1 | \n", + "HTGR | \n", + "13 | \n", + "8 | \n", + "12765.15 | \n", + "3898.81 | \n", + "69.46 | \n", + "4953.45 | \n", + "6378.62 | \n", + "313.38 | \n", + "
| 2 | \n", + "SFR | \n", + "13 | \n", + "8 | \n", + "12269.26 | \n", + "4388.40 | \n", + "64.23 | \n", + "5298.32 | \n", + "6404.42 | \n", + "188.45 | \n", + "