Cost Accounts: LSA=1 

      LANL/UCSD fusion reactor economic evaluation (ver. 11.1) LSA=1  05/26/95

   Acc. #                 Account Title                                 M$ (1992)

 20.        land & land rights                                             10.438

 21.        structures & site facilities                                  250.837

 22.        reactor plant equipment                                      1310.280

 22. 1. 1.      FW/blanket/reflector                                 67.721
 22. 1. 2.      shield                                              274.552
 22. 1. 3.      magnets                                             369.053
 22. 1. 4.      supplemental-heating/CD systems                      49.006
 22. 1. 5.      primary structure & support                         138.292
 22. 1. 6.      reactor vacuum systems(unless integral elsewhere)    77.206
 22. 1. 7.      power supply, switching & energy storage             50.025
 22. 1. 8.      impurity control                                     10.865
 22. 1. 9.      direct energy conversion system                       0.000
 22. 1.10.      ecrh breakdown system                                 3.919
 22. 1.       reactor equipment                                    1040.638
 22. 2.       main heat transfer & transport systems                130.659
 
 23.        turbine plant equipment                                       253.964

 24.        electric plant equipment                                       92.525

 25.        miscellaneous plant equipment                                  49.015

 26.        special materials                                              21.053

 90.       direct cost (not including contingency)                       1988.112

 91.        construction services & equipment                             224.657

 92.        home office engineering & services                            103.382

 93.        field office engineering & services                           103.382

 94.        owner's cost                                                  363.029

 96.        project contingency                                           407.563

 97.        interest during construction (IDC)                            527.009

 99.       total cost                                                    3717.134

            ---------------------------------------------          const. nominal
 thermal power (MWth)    = 2292.8 unit direct cost ($/kWe)   [90]= 1988.1  1988.1
 gross elec. power (MWe) = 1054.7 unit overnight cost ($/kWe)[96]= 3190.1  3190.1
 net elec. power (MWe)   = 1000.0 unit total cost ($/kWe)    [99]= 3717.1  4981.0
 engineering Q-value, QE = 19.281 capital return (mill/kWeh)     =  53.97  122.67
 plant availability      = 0.7589 O&M(1.57%)(mill/kWeh)[40-47,51]=   7.54   10.11
  6-yr constr.:   const.  nominal W/B/R replace. (mill/kWeh) [50]=   1.75    2.35
           FCR=   0.0965   0.1637 decommissioning (mill/kWeh)    =   0.25    0.38
          fIDC=   0.1652   0.3178 D (& 3He) fuel (mill/kWeh) [02]=   0.03    0.04
          fEDC=   0.0000   0.2436 LSA=1  total COE (mill/kWeh)   =  63.55  135.53