{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

SMR_economics - OpCost $50,000,000($/yr DesignCost...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Op Cost $50,000,000 ($/yr) Core Cost $250,000,000 ($) MARR Design Cost $400,000,000 $ Core Sell $354,000,000 ($) Plant Cost Ramp up year 8 Cores/year 8 Decom. Cost Power Level 150 (MW) Year Capital Cost Design Cost Cores Production Sales Op Cost 0 $0 ### $0 $0 $0 $0 1 $0 ### $0 $0 $0 $0 2 ### ### $0 $0 $0 $0 3 $0 $0 $1 $250,000,000 $354,000,000 $50,000,000 4 $0 $0 $2 $500,000,000 $708,000,000 $50,000,000 5 $0 $0 $3 $750,000,000 ### $50,000,000 6 $0 $0 $4 ### ### $50,000,000 7 $0 $0 $5 ### ### $50,000,000 8 $0 $0 $6 ### ### $50,000,000 9 $0 $0 $7 ### ### $50,000,000 10 $0 $0 $8 ### ### $50,000,000 11 $0 $0 $8 ### ### $50,000,000 12 $0 $0 $8 ### ### $50,000,000 13 $0 $0 $8 ### ### $50,000,000 14 $0 $0 $8 ### ### $50,000,000 15 $0 $0 $8 ### ### $50,000,000 16 $0 $0 $8 ### ### $50,000,000 17 $0 $0 $8 ### ### $50,000,000 18 $0 $0 $8 ### ### $50,000,000 19 $0 $0 $8 ### ### $50,000,000 20 $0 $0 $8 ### ### $50,000,000 21 $0 $0 $8 ### ### $50,000,000 22 $0 $0 $8 ### ### $50,000,000 23 $0 $0 $8 ### ### $50,000,000 24 $0 $0 $8 ### ### $50,000,000 25 $0 $0 $8 ### ### $50,000,000 26 $0 $0 $8 ### ### $50,000,000 27 $0 $0 $8 ### ### $50,000,000 28 $0 $0 $8 ### ### $50,000,000 29 $0 $0 $8 ### ### $50,000,000 30 $0 $0 $8 ### ### $50,000,000 31 $0 $0 $8 ### ### $50,000,000 32 $0 $0 $8 ### ### $50,000,000 33 $0 $0 $8 ### ### $50,000,000 34 $0 $0 $8 ### ### $50,000,000 35 $0 $0 $8 ### ### $50,000,000 36 $0 $0 $8 ### ### $50,000,000 37 $0 $0 $8 ### ### $50,000,000 38 $0 $0 $8 ### ### $50,000,000 39 $0 $0 $8 ### ### $50,000,000 40 $0 $0 $8 ### ### $50,000,000 41 $0 $0 $8 ### ### $50,000,000 42 $0 $0 $8 ### ### $50,000,000 43 $0 $0 $8 ### ### $50,000,000
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
11.00% ### ($) $100,000,000 ($) Decomm. Deprec Frac Depreciation Tax Net w/ Tax Net (Yr 0 $) $0 0.00000 $0 $0 -$400,000,000 -$400,000,000 $0 0.00000 $0 $0 -$400,000,000 -$360,360,360 $0 0.00000 $0 $0 ### ### $0 0.02564 $38,460,000 $26,216,000 $27,784,000 $20,315,421 $0 0.02564 $38,460,000 $67,816,000 $90,184,000 $59,406,994 $0 0.02564 $38,460,000 ### $152,584,000 $90,551,177 $0 0.02564 $38,460,000 ### $214,984,000 $114,939,226 $0 0.02564 $38,460,000 ### $277,384,000 $133,604,337 $0 0.02564 $38,460,000 ### $339,784,000 $147,441,281 $0 0.02564 $38,460,000 ### $402,184,000 $157,223,688 $0 0.02564 $38,460,000 ### $464,584,000 $163,619,274 $0 0.02564 $38,460,000 ### $464,584,000 $147,404,751 $0 0.02564 $38,460,000 ### $464,584,000 $132,797,073 $0 0.02564 $38,460,000 ### $464,584,000 $119,637,003 $0 0.02564 $38,460,000 ### $464,584,000 $107,781,084 $0 0.02564 $38,460,000 ### $464,584,000 $97,100,075 $0 0.02564 $38,460,000 ### $464,584,000 $87,477,545 $0 0.02564 $38,460,000 ### $464,584,000 $78,808,599 $0 0.02564 $38,460,000 ### $464,584,000 $70,998,738 $0 0.02564 $38,460,000 ### $464,584,000 $63,962,827 $0 0.02564 $38,460,000 ### $464,584,000 $57,624,169 $0 0.02564 $38,460,000 ### $464,584,000 $51,913,665 $0 0.02564 $38,460,000 ### $464,584,000 $46,769,068 $0 0.02564 $38,460,000 ### $464,584,000 $42,134,296 $0 0.02564 $38,460,000 ### $464,584,000 $37,958,825 $0 0.02564 $38,460,000 ### $464,584,000 $34,197,139 $0 0.02564 $38,460,000 ### $464,584,000 $30,808,234 $0 0.02564 $38,460,000 ###
Image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern