diff --git a/Cost_Reduction/CostReduction_exploration_mode.ipynb b/Cost_Reduction/CostReduction_exploration_mode.ipynb index f6800e6..d97e72e 100644 --- a/Cost_Reduction/CostReduction_exploration_mode.ipynb +++ b/Cost_Reduction/CostReduction_exploration_mode.ipynb @@ -21,7 +21,14 @@ "id": "40096a23-ff7b-4541-b710-9f0a9f9a595d", "metadata": {}, "source": [ - "#
| Account | \n", - "Title | \n", - "Total Cost (USD) | \n", - "Factory Equipment Cost | \n", - "Site Labor Hours | \n", - "Site Labor Cost | \n", - "Site Material Cost | \n", + "Account | \n", + "Title | \n", + "Factory Equipment Cost | \n", + "Site Material Cost | \n", + "Site Labor Cost | \n", + "Site Labor Hours | \n", + "Total Cost (USD) | \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", + " | 10 | \n", + "Capitalized Pre-Construction Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 11 | \n", + "Land & Land Rights | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 15,000,000 | \n", + "|||||||
| 12 | \n", + "Site Permits | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 0 | \n", + "|||||||
| 13 | \n", + "Plant Licensing | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 107,009,772 | \n", + "|||||||
| 14 | \n", + "Plant Permits | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,721,019 | \n", + "|||||||
| 15 | \n", + "Plant Studies | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 0 | \n", + "|||||||
| 16 | \n", + "Plant Reports | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 0 | \n", + "|||||||
| 18 | \n", + "Other Pre-Construction Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 36,194,482 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - Subtotal | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 162,925,273 | \n", + "|||||||
| \n", + " | 10s - $/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 154 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 90,263,521 | \n", + "$ 233,056,140 | \n", + "$ 591,583,081 | \n", + "11,824,706 hrs | \n", + "$ 914,902,742 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 65,728,880 | \n", + "$ 83,309,639 | \n", + "$ 264,358,228 | \n", + "5,420,558 hrs | \n", + "$ 413,396,748 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 1,136,505 | \n", + "$ 5,661,559 | \n", + "$ 8,458,991 | \n", + "163,947 hrs | \n", + "$ 15,257,055 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 23,398,136 | \n", + "$ 144,084,942 | \n", + "$ 318,765,862 | \n", + "6,240,200 hrs | \n", + "$ 486,248,939 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,530,752,484 | \n", + "$ 20,897,278 | \n", + "$ 261,886,915 | \n", + "4,903,888 hrs | \n", + "$ 1,813,536,678 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 534,245,006 | \n", + "$ 5,827,355 | \n", + "$ 125,502,354 | \n", + "2,364,645 hrs | \n", + "$ 665,574,716 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 486,396,295 | \n", + "$ 0 | \n", + "$ 89,623,114 | \n", + "1,682,189 hrs | \n", + "$ 576,019,409 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 47,848,711 | \n", + "$ 5,827,355 | \n", + "$ 35,879,240 | \n", + "682,456 hrs | \n", + "$ 89,555,306 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 28,461,247 | \n", + "$ 25,920,606 | \n", + "$ 86,126,547 | \n", + "1,597,897 hrs | \n", + "$ 140,508,400 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "\n", + " | $ 0 | \n", + "$ 0 | \n", + "0 hrs | \n", + "$ 451,686,471 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 65,401,342 | \n", + "$ 19,049,439 | \n", + "$ 129,937,710 | \n", + "2,408,453 hrs | \n", + "$ 214,388,491 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 0 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,200,597,497 | \n", + "|||||||
| \n", + " | 20s - $/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 3,978 | \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", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 691,371,059 | \n", + "|||||||
| 32 | \n", + "Factory and construction supervision | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 2,734,393,138 | \n", + "|||||||
| 33 | \n", + "Start-Up Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 115,036,083 | \n", + "|||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 9,686,167 | \n", + "|||||||
| 35 | \n", + "Engineering Services | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 738,767,483 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,289,253,931 | \n", + "|||||||
| \n", + " | 30s - $/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,062 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 50 | \n", + "Capitalized Supplementary Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 51 | \n", + "Taxes | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 187,500 | \n", + "|||||||
| 52 | \n", + "Insurance | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 38,204,331 | \n", + "|||||||
| 54 | \n", + "Decommissioning | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,141,760 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - Subtotal | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 46,533,591 | \n", + "|||||||
| \n", + " | 50s - $/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 44 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 60 | \n", + "Capitalized Financial Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 62 | \n", + "Interest | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 3,202,161,761 | \n", + "|||||||
| - | \n", + "60s - Subtotal | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 3,202,161,761 | \n", + "|||||||
| \n", + " | 60s - $/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 3,032 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Direct Capital Cost (Accounts 10 to 20) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,363,522,770 | \n", + "|||||||
| \n", + " | (Accounts 10 to 20) US$/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 4,132 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Base Construction Cost (Accounts 10 to 30) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,652,776,701 | \n", + "|||||||
| \n", + " | (Accounts 10 to 30) US$/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,194 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost (Accounts 10 to 50) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,699,310,293 | \n", + "|||||||
| \n", + " | (Accounts 10 to 50) US$/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,238 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost (All Accounts) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 11,901,472,053 | \n", + "|||||||
| \n", + " | (Accounts 10 to 60) US$/kWe | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 11,270 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost - ITC reduced | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,699,310,293 | \n", + "|||||||
| \n", + " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 8,238 | \n", + "|||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost - ITC reduced | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 11,901,472,053 | \n", + "|||||||
| \n", + " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | $ 11,270 | \n", "
| Lever | \n", - "User-Input Value | \n", - "Lever baseline value (for a hopothetical well-executed project) | \n", - "Range | \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 Maturity | \n", + "1 | \n", + "2 | \n", + "0 - 2 | \n", "
| Design Completion | \n", - "0.800000 | \n", - "1 | \n", - "0 - 1 | \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", + "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", + "Architecture & Engineering Experience | \n", + "0.500000 | \n", + "2 | \n", + "0 - 2 | \n", "
| Construction service experience | \n", - "1 | \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", + "Land Cost Per Acre (2023 USD) | \n", + "22000 | \n", + "22000 | \n", + "1000 - 100000 | \n", "
| ITC | \n", - "0 | \n", - "0 | \n", - "0 - 0.4 | \n", + "ITC | \n", + "0.060000 | \n", + "0 | \n", + "0 - 0.4 | \n", "
| Interest Rate | \n", - "0.060000 | \n", - "0.060000 | \n", - "0 - 0.15 | \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", + "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", + "Reactor Building grade | \n", + "nuclear | \n", + "nuclear | \n", + "nuclear or non-nuclear | \n", "
| modulariziation | \n", - "modularized | \n", - "modularized | \n", - "stick_built or modularized | \n", + "modulariziation | \n", + "modularized | \n", + "modularized | \n", + "stick_built or modularized | \n", "
| standardization | \n", - "0.800000 | \n", - "0.700000 | \n", - "0.7 : 1 | \n", + "standardization | \n", + "0.800000 | \n", + "0.700000 | \n", + "0.7 : 1 | \n", "
| Startup duration (months) | \n", - "16 | \n", - "16 | \n", - "3 : 24 | \n", + "Startup duration (months) | \n", + "16 | \n", + "16 | \n", + "3 : 24 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 914,902,742 | \n", + "$ 90,263,521 | \n", + "11,824,706 hrs | \n", + "$ 591,583,081 | \n", + "$ 233,056,140 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 413,396,748 | \n", + "$ 65,728,880 | \n", + "5,420,558 hrs | \n", + "$ 264,358,228 | \n", + "$ 83,309,639 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,257,055 | \n", + "$ 1,136,505 | \n", + "163,947 hrs | \n", + "$ 8,458,991 | \n", + "$ 5,661,559 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 486,248,939 | \n", + "$ 23,398,136 | \n", + "6,240,200 hrs | \n", + "$ 318,765,862 | \n", + "$ 144,084,942 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,832,767,447 | \n", + "$ 1,549,983,253 | \n", + "4,903,888 hrs | \n", + "$ 261,886,915 | \n", + "$ 20,897,278 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 677,113,177 | \n", + "$ 545,783,468 | \n", + "2,364,645 hrs | \n", + "$ 125,502,354 | \n", + "$ 5,827,355 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 587,557,871 | \n", + "$ 497,934,757 | \n", + "1,682,189 hrs | \n", + "$ 89,623,114 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 89,555,306 | \n", + "$ 47,848,711 | \n", + "682,456 hrs | \n", + "$ 35,879,240 | \n", + "$ 5,827,355 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 140,508,400 | \n", + "$ 28,461,247 | \n", + "1,597,897 hrs | \n", + "$ 86,126,547 | \n", + "$ 25,920,606 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 214,388,491 | \n", + "$ 65,401,342 | \n", + "2,408,453 hrs | \n", + "$ 129,937,710 | \n", + "$ 19,049,439 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 4,231,366,728 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,007 | \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", + "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", + " | 10 | \n", + "Capitalized Pre-Construction Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 11 | \n", + "Land & Land Rights | \n", + "$ 15,000,000 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 12 | \n", + "Site Permits | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 13 | \n", + "Plant Licensing | \n", + "$ 107,009,772 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 14 | \n", + "Plant Permits | \n", + "$ 4,721,019 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 15 | \n", + "Plant Studies | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 16 | \n", + "Plant Reports | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 18 | \n", + "Other Pre-Construction Costs | \n", + "$ 36,194,482 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - Subtotal | \n", + "$ 162,925,273 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - $/kWe | \n", + "$ 154 | \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", + "$ 914,902,742 | \n", + "$ 90,263,521 | \n", + "11,824,706 hrs | \n", + "$ 591,583,081 | \n", + "$ 233,056,140 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 413,396,748 | \n", + "$ 65,728,880 | \n", + "5,420,558 hrs | \n", + "$ 264,358,228 | \n", + "$ 83,309,639 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,257,055 | \n", + "$ 1,136,505 | \n", + "163,947 hrs | \n", + "$ 8,458,991 | \n", + "$ 5,661,559 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 486,248,939 | \n", + "$ 23,398,136 | \n", + "6,240,200 hrs | \n", + "$ 318,765,862 | \n", + "$ 144,084,942 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,832,767,447 | \n", + "$ 1,549,983,253 | \n", + "4,903,888 hrs | \n", + "$ 261,886,915 | \n", + "$ 20,897,278 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 677,113,177 | \n", + "$ 545,783,468 | \n", + "2,364,645 hrs | \n", + "$ 125,502,354 | \n", + "$ 5,827,355 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 587,557,871 | \n", + "$ 497,934,757 | \n", + "1,682,189 hrs | \n", + "$ 89,623,114 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 89,555,306 | \n", + "$ 47,848,711 | \n", + "682,456 hrs | \n", + "$ 35,879,240 | \n", + "$ 5,827,355 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 140,508,400 | \n", + "$ 28,461,247 | \n", + "1,597,897 hrs | \n", + "$ 86,126,547 | \n", + "$ 25,920,606 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 214,388,491 | \n", + "$ 65,401,342 | \n", + "2,408,453 hrs | \n", + "$ 129,937,710 | \n", + "$ 19,049,439 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 4,231,366,728 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,007 | \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", + "$ 691,371,059 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 32 | \n", + "Factory and construction supervision | \n", + "$ 2,734,393,138 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 33 | \n", + "Start-Up Costs | \n", + "$ 115,036,083 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 9,686,167 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 35 | \n", + "Engineering Services | \n", + "$ 738,767,483 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "$ 4,289,253,931 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - $/kWe | \n", + "$ 4,062 | \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", + "$ 187,500 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 52 | \n", + "Insurance | \n", + "$ 38,204,331 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 54 | \n", + "Decommissioning | \n", + "$ 8,141,760 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - Subtotal | \n", + "$ 46,533,591 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - $/kWe | \n", + "$ 44 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 908,799,920 | \n", + "$ 89,808,919 | \n", + "11,759,127 hrs | \n", + "$ 588,199,484 | \n", + "$ 230,791,516 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 413,396,748 | \n", + "$ 65,728,880 | \n", + "5,420,558 hrs | \n", + "$ 264,358,228 | \n", + "$ 83,309,639 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 9,154,233 | \n", + "$ 681,903 | \n", + "98,368 hrs | \n", + "$ 5,075,395 | \n", + "$ 3,396,935 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 486,248,939 | \n", + "$ 23,398,136 | \n", + "6,240,200 hrs | \n", + "$ 318,765,862 | \n", + "$ 144,084,942 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,832,767,447 | \n", + "$ 1,549,983,253 | \n", + "4,903,888 hrs | \n", + "$ 261,886,915 | \n", + "$ 20,897,278 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 442,090,029 | \n", + "$ 346,609,565 | \n", + "1,691,770 hrs | \n", + "$ 89,653,109 | \n", + "$ 5,827,355 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 352,534,723 | \n", + "$ 298,760,854 | \n", + "1,009,314 hrs | \n", + "$ 53,773,868 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 89,555,306 | \n", + "$ 47,848,711 | \n", + "682,456 hrs | \n", + "$ 35,879,240 | \n", + "$ 5,827,355 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 140,508,400 | \n", + "$ 28,461,247 | \n", + "1,597,897 hrs | \n", + "$ 86,126,547 | \n", + "$ 25,920,606 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 214,388,491 | \n", + "$ 65,401,342 | \n", + "2,408,453 hrs | \n", + "$ 129,937,710 | \n", + "$ 19,049,439 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 3,990,240,758 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 3,779 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 908,799,920 | \n", + "$ 89,808,919 | \n", + "11,759,127 hrs | \n", + "$ 588,199,484 | \n", + "$ 230,791,516 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 413,396,748 | \n", + "$ 65,728,880 | \n", + "5,420,558 hrs | \n", + "$ 264,358,228 | \n", + "$ 83,309,639 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 9,154,233 | \n", + "$ 681,903 | \n", + "98,368 hrs | \n", + "$ 5,075,395 | \n", + "$ 3,396,935 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 486,248,939 | \n", + "$ 23,398,136 | \n", + "6,240,200 hrs | \n", + "$ 318,765,862 | \n", + "$ 144,084,942 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,255,252,471 | \n", + "$ 972,468,277 | \n", + "4,903,888 hrs | \n", + "$ 261,886,915 | \n", + "$ 20,897,278 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 297,567,727 | \n", + "$ 202,087,264 | \n", + "1,691,770 hrs | \n", + "$ 89,653,109 | \n", + "$ 5,827,355 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 208,012,421 | \n", + "$ 154,238,553 | \n", + "1,009,314 hrs | \n", + "$ 53,773,868 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 89,555,306 | \n", + "$ 47,848,711 | \n", + "682,456 hrs | \n", + "$ 35,879,240 | \n", + "$ 5,827,355 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 140,508,400 | \n", + "$ 28,461,247 | \n", + "1,597,897 hrs | \n", + "$ 86,126,547 | \n", + "$ 25,920,606 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 214,388,491 | \n", + "$ 65,401,342 | \n", + "2,408,453 hrs | \n", + "$ 129,937,710 | \n", + "$ 19,049,439 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 3,268,203,480 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 3,095 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "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", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "$ 1,351,122,731 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 32 | \n", + "Factory and construction supervision | \n", + "$ 5,218,449,814 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 33 | \n", + "Start-Up Costs | \n", + "$ 219,540,497 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 18,485,556 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 35 | \n", + "Engineering Services | \n", + "$ 1,409,900,054 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "$ 8,217,498,651 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - $/kWe | \n", + "$ 7,782 | \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", + "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", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 20 | \n", + "Capitalized Direct Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 21 | \n", + "Structures & Improvements | \n", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "$ 1,351,122,731 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 32 | \n", + "Factory and construction supervision | \n", + "$ 5,218,449,814 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 33 | \n", + "Start-Up Costs | \n", + "$ 219,540,497 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 18,485,556 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 35 | \n", + "Engineering Services | \n", + "$ 1,409,900,054 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "$ 8,217,498,651 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - $/kWe | \n", + "$ 7,782 | \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", + "$ 187,500 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 52 | \n", + "Insurance | \n", + "$ 59,621,066 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 54 | \n", + "Decommissioning | \n", + "$ 8,141,760 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - Subtotal | \n", + "$ 67,950,326 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - $/kWe | \n", + "$ 64 | \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", + "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", + " | 10 | \n", + "Capitalized Pre-Construction Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 11 | \n", + "Land & Land Rights | \n", + "$ 15,000,000 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 12 | \n", + "Site Permits | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 13 | \n", + "Plant Licensing | \n", + "$ 107,009,772 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 14 | \n", + "Plant Permits | \n", + "$ 4,721,019 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 15 | \n", + "Plant Studies | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 16 | \n", + "Plant Reports | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 18 | \n", + "Other Pre-Construction Costs | \n", + "$ 36,194,482 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - Subtotal | \n", + "$ 162,925,273 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - $/kWe | \n", + "$ 154 | \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", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "$ 1,351,122,731 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 32 | \n", + "Factory and construction supervision | \n", + "$ 5,218,449,814 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 33 | \n", + "Start-Up Costs | \n", + "$ 219,540,497 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 18,485,556 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 35 | \n", + "Engineering Services | \n", + "$ 1,409,900,054 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "$ 8,217,498,651 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - $/kWe | \n", + "$ 7,782 | \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", + "$ 187,500 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 52 | \n", + "Insurance | \n", + "$ 59,621,066 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 54 | \n", + "Decommissioning | \n", + "$ 8,141,760 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - Subtotal | \n", + "$ 67,950,326 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - $/kWe | \n", + "$ 64 | \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", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| - | \n", + "60s - Subtotal | \n", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 60s - $/kWe | \n", + "$ 6,703 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Direct Capital Cost (Accounts 10 to 20) | \n", + "$ 5,194,552,469 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 20) US$/kWe | \n", + "$ 4,919 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Base Construction Cost (Accounts 10 to 30) | \n", + "$ 13,412,051,120 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 30) US$/kWe | \n", + "$ 12,701 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost (Accounts 10 to 50) | \n", + "$ 13,480,001,446 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 50) US$/kWe | \n", + "$ 12,765 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost (All Accounts) | \n", + "$ 20,558,611,899 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 60) US$/kWe | \n", + "$ 19,468 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost - ITC reduced | \n", + "$ 8,699,310,293 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", + "$ 8,238 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost - ITC reduced | \n", + "$ 11,901,472,053 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", + "$ 11,270 | \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", + "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", + " | 10 | \n", + "Capitalized Pre-Construction Costs | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| 11 | \n", + "Land & Land Rights | \n", + "$ 15,000,000 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 12 | \n", + "Site Permits | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 13 | \n", + "Plant Licensing | \n", + "$ 107,009,772 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 14 | \n", + "Plant Permits | \n", + "$ 4,721,019 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 15 | \n", + "Plant Studies | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 16 | \n", + "Plant Reports | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 18 | \n", + "Other Pre-Construction Costs | \n", + "$ 36,194,482 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - Subtotal | \n", + "$ 162,925,273 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 10s - $/kWe | \n", + "$ 154 | \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", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "|||||||
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "|||||||
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "|||||||
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "|||||||
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "|||||||
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "|||||||
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "|||||||
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "|||||||
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "|||||||
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "|||||||
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "|||||||
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "$ 1,351,122,731 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 32 | \n", + "Factory and construction supervision | \n", + "$ 5,218,449,814 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 33 | \n", + "Start-Up Costs | \n", + "$ 219,540,497 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 18,485,556 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 35 | \n", + "Engineering Services | \n", + "$ 1,409,900,054 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - Subtotal | \n", + "$ 8,217,498,651 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 30s - $/kWe | \n", + "$ 7,782 | \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", + "$ 187,500 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 52 | \n", + "Insurance | \n", + "$ 59,621,066 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| 54 | \n", + "Decommissioning | \n", + "$ 8,141,760 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - Subtotal | \n", + "$ 67,950,326 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 50s - $/kWe | \n", + "$ 64 | \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", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| - | \n", + "60s - Subtotal | \n", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | 60s - $/kWe | \n", + "$ 6,703 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Direct Capital Cost (Accounts 10 to 20) | \n", + "$ 5,194,552,469 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 20) US$/kWe | \n", + "$ 4,919 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Base Construction Cost (Accounts 10 to 30) | \n", + "$ 13,412,051,120 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 30) US$/kWe | \n", + "$ 12,701 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost (Accounts 10 to 50) | \n", + "$ 13,480,001,446 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 50) US$/kWe | \n", + "$ 12,765 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost (All Accounts) | \n", + "$ 20,558,611,899 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | (Accounts 10 to 60) US$/kWe | \n", + "$ 19,468 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost - ITC reduced | \n", + "$ 12,806,001,374 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", + "$ 12,127 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost - ITC reduced | \n", + "$ 19,884,611,827 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " | |||||||
| \n", + " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", + "$ 18,830 | \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", + "$ 15,000,000 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 12 | \n", + "Site Permits | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 13 | \n", + "Plant Licensing | \n", + "$ 107,009,772 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 14 | \n", + "Plant Permits | \n", + "$ 4,721,019 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 15 | \n", + "Plant Studies | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 16 | \n", + "Plant Reports | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 18 | \n", + "Other Pre-Construction Costs | \n", + "$ 36,194,482 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 10s - Subtotal | \n", + "$ 162,925,273 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 10s - $/kWe | \n", + "$ 154 | \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", + "$ 1,533,300,048 | \n", + "$ 136,536,219 | \n", + "20,909,198 hrs | \n", + "$ 1,045,892,208 | \n", + "$ 350,871,621 | \n", + "
| 212 | \n", + "Reactor Containment Building | \n", + "$ 696,644,770 | \n", + "$ 99,927,411 | \n", + "9,638,431 hrs | \n", + "$ 470,061,974 | \n", + "$ 126,655,384 | \n", + "
| 213 | \n", + "Turbine Room and Heater Bay | \n", + "$ 15,225,731 | \n", + "$ 1,036,695 | \n", + "174,911 hrs | \n", + "$ 9,024,686 | \n", + "$ 5,164,350 | \n", + "
| 211 plus 214 to 219 | \n", + "Othe Structures & Improvements | \n", + "$ 821,429,547 | \n", + "$ 35,572,113 | \n", + "11,095,856 hrs | \n", + "$ 566,805,548 | \n", + "$ 219,051,887 | \n", + "
| 22 | \n", + "Reactor System | \n", + "$ 1,975,878,221 | \n", + "$ 1,478,440,482 | \n", + "8,719,725 hrs | \n", + "$ 465,667,671 | \n", + "$ 31,770,067 | \n", + "
| 23 | \n", + "Energy Conversion System | \n", + "$ 475,506,379 | \n", + "$ 307,232,636 | \n", + "3,008,178 hrs | \n", + "$ 159,414,434 | \n", + "$ 8,859,309 | \n", + "
| 232.1 | \n", + "Electricity Generation Systems | \n", + "$ 330,105,050 | \n", + "$ 234,488,390 | \n", + "1,794,686 hrs | \n", + "$ 95,616,660 | \n", + "$ 0 | \n", + "
| 233 | \n", + "Ultimate Heat Sink | \n", + "$ 145,401,329 | \n", + "$ 72,744,246 | \n", + "1,213,492 hrs | \n", + "$ 63,797,774 | \n", + "$ 8,859,309 | \n", + "
| 24 | \n", + "Electrical Equipment | \n", + "$ 235,820,328 | \n", + "$ 43,269,546 | \n", + "2,841,261 hrs | \n", + "$ 153,143,767 | \n", + "$ 39,407,016 | \n", + "
| 25 | \n", + "Initial fuel inventory | \n", + "$ 451,686,471 | \n", + "\n", + " | 0 hrs | \n", + "$ 0 | \n", + "$ 0 | \n", + "
| 26 | \n", + "Miscellaneous Equipment | \n", + "$ 359,435,749 | \n", + "$ 99,429,457 | \n", + "4,282,531 hrs | \n", + "$ 231,045,490 | \n", + "$ 28,960,802 | \n", + "
| 28 | \n", + "Simulator | \n", + "$ 0 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 20s - Subtotal | \n", + "$ 5,031,627,196 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 20s - $/kWe | \n", + "$ 4,765 | \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", + "$ 1,351,122,731 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 32 | \n", + "Factory and construction supervision | \n", + "$ 5,218,449,814 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 33 | \n", + "Start-Up Costs | \n", + "$ 219,540,497 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 34 | \n", + "Shipping & Transportation Costs | \n", + "$ 18,485,556 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 35 | \n", + "Engineering Services | \n", + "$ 1,409,900,054 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 30s - Subtotal | \n", + "$ 8,217,498,651 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 30s - $/kWe | \n", + "$ 7,782 | \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", + "$ 187,500 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 52 | \n", + "Insurance | \n", + "$ 59,621,066 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| 54 | \n", + "Decommissioning | \n", + "$ 8,141,760 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 50s - Subtotal | \n", + "$ 67,950,326 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 50s - $/kWe | \n", + "$ 64 | \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", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| - | \n", + "60s - Subtotal | \n", + "$ 7,078,610,453 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | 60s - $/kWe | \n", + "$ 6,703 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Direct Capital Cost (Accounts 10 to 20) | \n", + "$ 5,194,552,469 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | (Accounts 10 to 20) US$/kWe | \n", + "$ 4,919 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Base Construction Cost (Accounts 10 to 30) | \n", + "$ 13,412,051,120 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | (Accounts 10 to 30) US$/kWe | \n", + "$ 12,701 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Overnight Cost (Accounts 10 to 50) | \n", + "$ 13,480,001,446 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | (Accounts 10 to 50) US$/kWe | \n", + "$ 12,765 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Capital Investment Cost (All Accounts) | \n", + "$ 20,558,611,899 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | (Accounts 10 to 60) US$/kWe | \n", + "$ 19,468 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Overnight Cost - ITC reduced | \n", + "$ 12,806,001,374 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Overnight Cost -ITC reduced (US$/kWe) | \n", + "$ 12,127 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Capital Investment Cost - ITC reduced | \n", + "$ 19,884,611,827 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
| \n", + " | Total Capital Investment Cost - ITC reduced (US$/kWe) | \n", + "$ 18,830 | \n", + "\n", + " | \n", + " | \n", + " | \n", + " |
![]() | \n",
- " ![]() | \n",
- " ![]() | \n",
- "
|---|
![]() | \n",
+ " ![]() | \n",
+ " ![]() | \n",
+ "
|---|
![]() | \n",
- " ![]() | \n",
- " ![]() | \n",
- "
|---|