LANL/UCSD fusion reactor economic evaluation (ver. 11.1) LSA=2  05/26/95

   Acc. #                 Account Title                                 M$ (1992)

 20.        land & land rights                                             10.438
 21.        structures & site facilities                                  332.546
 22.        reactor plant equipment                                      1487.238
 23.        turbine plant equipment                                       253.964
 24.        electric plant equipment                                      103.628
 25.        miscellaneous plant equipment                                  51.898
 26.        special materials                                              21.053

 90.         direct cost (not including contingency)                                         2260.764

 91.          construction services & equipment                                               271.292

 92. 1.         systems engineering                                 
 92. 2.         management                                          
 92. 3.         quality assurance                                   
 92. 4.         safety & environmental engineering                  
 92.          home office engineering & services                                              117.560

 93. 1.         construction management                             
 93. 2.         inspection                                          
 93. 3.         preoperational testing                              
 93.          field office engineering & services                                             135.646

 94. 1.         project administration                              
 94. 2.         staff training & plant startup                      
 94. 3.         inventories & spares                                
 94.          owner's cost                                                                    417.789

 95.          process contingency                                   
 96.          project contingency                                                             540.549
 97.          interest during construction (IDC)                                              618.443
 98.          escalation during construction (EDC)                  

 99.         total cost                                                                      4362.043

            ---------------------------------------------          const. nominal
 thermal power (MWth)    = 2292.8 unit direct cost ($/kWe)   [90]= 2260.8  2260.8
 gross elec. power (MWe) = 1054.7 unit overnight cost ($/kWe)[96]= 3743.6  3743.6
 net elec. power (MWe)   = 1000.0 unit total cost ($/kWe)    [99]= 4362.1  5845.2
 engineering Q-value, QE = 19.281 capital return (mill/kWeh)     =  63.34  143.95
 plant availability      = 0.7589 O&M(1.63%)(mill/kWeh)[40-47,51]=   9.16   12.27
  6-yr constr.:   const.  nominal W/B/R replace. (mill/kWeh) [50]=   1.90    2.55
           FCR=   0.0965   0.1637 decommissioning (mill/kWeh)    =   0.50    0.75
          fIDC=   0.1652   0.3178 D (& 3He) fuel (mill/kWeh) [02]=   0.03    0.04
          fEDC=   0.0000   0.2436 LSA=2  total COE (mill/kWeh)   =  74.92  159.55