Cost Accounts: LSA=3 

      LANL/UCSD fusion reactor economic evaluation (ver. 11.1) LSA=3  05/26/95

   Acc. #                 Account Title                                 M$ (1992)

 20.        land & land rights                                             10.438

 21.        structures & site facilities                                  349.201

 22.        reactor plant equipment                                      1514.219

 22. 1. 1.      FW/blanket/reflector                                 75.245
 22. 1. 2.      shield                                              305.057
 22. 1. 3.      magnets                                             410.059
 22. 1. 4.      supplemental-heating/CD systems                      54.194
 22. 1. 5.      primary structure & support                         152.935
 22. 1. 6.      reactor vacuum systems(unless integral elsewhere)    85.381
 22. 1. 7.      power supply, switching & energy storage             55.322
 22. 1. 8.      impurity control                                     12.015
 22. 1. 9.      direct energy conversion system                       0.000
 22. 1.10.      ecrh breakdown system                                 4.334
 22. 1.       reactor equipment                                    1154.542
 22. 2.       main heat transfer & transport systems                204.698
 
 23.        turbine plant equipment                                       253.964

 24.        electric plant equipment                                      103.628

 25.        miscellaneous plant equipment                                  53.628

 26.        special materials                                              21.053

 90.       direct cost (not including contingency)                       2306.130

 91.        construction services & equipment                             295.185

 92.        home office engineering & services                            119.919

 93.        field office engineering & services                           147.592

 94.        owner's cost                                                  430.324

 96.        project contingency                                           591.522

 97.        interest during construction (IDC)                            642.739

 99.       total cost                                                    4533.412

            ---------------------------------------------          const. nominal
 thermal power (MWth)    = 2292.8 unit direct cost ($/kWe)   [90]= 2306.1  2306.1
 gross elec. power (MWe) = 1054.7 unit overnight cost ($/kWe)[96]= 3890.7  3890.7
 net elec. power (MWe)   = 1000.0 unit total cost ($/kWe)    [99]= 4533.4  6074.9
 engineering Q-value, QE = 19.281 capital return (mill/kWeh)     =  65.82  149.60
 plant availability      = 0.7589 O&M(1.70%)(mill/kWeh)[40-47,51]=   9.97   13.36
  6-yr constr.:   const.  nominal W/B/R replace. (mill/kWeh) [50]=   2.00    2.69
           FCR=   0.0965   0.1637 decommissioning (mill/kWeh)    =   0.75    1.13
          fIDC=   0.1652   0.3178 D (& 3He) fuel (mill/kWeh) [02]=   0.03    0.04
          fEDC=   0.0000   0.2436 LSA=3  total COE (mill/kWeh)   =  78.57  166.81