Cost Accounts: LSA=4 

      LANL/UCSD fusion reactor economic evaluation (ver. 11.1) LSA=4  05/26/95

   Acc. #                 Account Title                                 M$ (1992)

 20.        land & land rights                                             10.438

 21.        structures & site facilities                                  370.910

 22.        reactor plant equipment                                      1559.414

 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                      57.654
 22. 1. 5.      primary structure & support                         162.697
 22. 1. 6.      reactor vacuum systems(unless integral elsewhere)    90.831
 22. 1. 7.      power supply, switching & energy storage             58.853
 22. 1. 8.      impurity control                                     12.782
 22. 1. 9.      direct energy conversion system                       0.000
 22. 1.10.      ecrh breakdown system                                 4.610
 22. 1.       reactor equipment                                    1177.788
 22. 2.       main heat transfer & transport systems                217.764
 
 23.        turbine plant equipment                                       253.964

 24.        electric plant equipment                                      123.366

 25.        miscellaneous plant equipment                                  57.665

 26.        special materials                                              21.053

 90.       direct cost (not including contingency)                       2396.810

 91.        construction services & equipment                             361.918

 92.        home office engineering & services                            124.634

 93.        field office engineering & services                           208.522

 94.        owner's cost                                                  463.783

 96.        project contingency                                           673.024

 97.        interest during construction (IDC)                            698.580

 99.       total cost                                                    4927.272

            ---------------------------------------------          const. nominal
 thermal power (MWth)    = 2292.8 unit direct cost ($/kWe)   [90]= 2396.8  2396.8
 gross elec. power (MWe) = 1054.7 unit overnight cost ($/kWe)[96]= 4228.7  4228.7
 net elec. power (MWe)   = 1000.0 unit total cost ($/kWe)    [99]= 4927.3  6602.6
 engineering Q-value, QE = 19.281 capital return (mill/kWeh)     =  71.54  162.60
 plant availability      = 0.7589 O&M(1.69%)(mill/kWeh)[40-47,51]=  10.78   14.44
  6-yr constr.:   const.  nominal W/B/R replace. (mill/kWeh) [50]=   2.04    2.73
           FCR=   0.0965   0.1637 decommissioning (mill/kWeh)    =   1.00    1.50
          fIDC=   0.1652   0.3178 D (& 3He) fuel (mill/kWeh) [02]=   0.03    0.04
          fEDC=   0.0000   0.2436 LSA=4  total COE (mill/kWeh)   =  85.39  181.31