{"text_format":"2","workbook":"xlsx","n_sheets":11,"sheets":["Introduction","Summary","Aqueous Reprocessing Costs","Pyro Reprocessing Costs","HALEU Fuel Costs","Reprocesed Fuel Costs","Annual cap vs O&M","Pyro Reprocessing Costs Calcs","Reprocesed Fuel Costs Original","Graphs","Fuel Cycle LCA"],"not_rendered":{"charts":1,"images":6,"macros":0,"external_links":0,"defined_names":101,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary","index":1,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[26,4,26,5],[27,4,27,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[25,2,25,3],[26,2,26,3],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[16,2,16,3],[24,4,24,5],[25,4,25,5],[13,2,13,3],[14,2,14,3],[15,2,15,3],[23,2,23,3],[24,2,24,3],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[12,1,12,6],[11,2,11,3],[11,4,11,5],[5,1,5,6],[0,1,0,6],[2,2,2,3],[1,4,1,5],[1,2,1,3],[3,4,3,5],[2,4,2,5],[3,2,3,3]]}
[null,"GENERAL TECHNOLOGY QUESTIONS"]
[null,{"$f":"\"1.\"","v":"1."},"Is your technology specific to a type of reprocessing?",null,"Aqueous"]
[null,{"$f":"\"2.\"","v":"2."},"Is your technology specific to a type of advanced reactor?",null,"Generic"]
[null,{"$f":"\"3.\"","v":"3."},"Is your technology specific to a type of fuel?",null,"Generic"]
[]
[null,"FACILITY COSTS"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B31","v":"Facility CAPEX"},null,{"$f":"'Reprocesed Fuel Costs'!D31","v":6964704273.4239092},null,"$"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B33","v":"Facility OPEX (Annual)"},null,{"$f":"'Reprocesed Fuel Costs'!D33","v":348270040.67526293},null,"$"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B36","v":"Ammortized CAPEX (Annual)"},null,{"$f":"'Reprocesed Fuel Costs'!D36","v":381503763.72171992},null,"$"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B37","v":"Total Annual Cost"},null,{"$f":"'Reprocesed Fuel Costs'!D37","v":729773804.39698291},null,"$"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B38","v":"Throughput"},null,200,null,"MT"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B39","v":"Fuel Reprocessing Unit Cost"},null,{"$f":"'Reprocesed Fuel Costs'!D39","v":3648.8690219849145},null,"$/kgHM"]
[null,"FUEL COSTS"]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B29","v":"Reprocessing throughput requirement (annual)"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E29, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F29, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G29, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H29, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D29, 0)","v":13.331872306231283},null,{"$f":"'Reprocesed Fuel Costs'!I29","v":"tU"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B47","v":"Tails Disposal Unit Cost"},null,{"$f":"'Reprocesed Fuel Costs'!D47","v":-11},null,{"$f":"'Reprocesed Fuel Costs'!I47","v":"$/kg"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B48","v":"Tails Depletion"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E48, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F48, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G48, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H48, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D48, 0)","v":-5968.6792314997438},null,{"$f":"'Reprocesed Fuel Costs'!I48","v":"$"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B49","v":"Fuel Fabrication Multiplier"},null,{"$f":"'Reprocesed Fuel Costs'!D49","v":1}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B50","v":"Fuel Fabrication Unit Cost"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E50, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F50, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G50, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H50, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D50, 0)","v":1000},null,{"$f":"'Reprocesed Fuel Costs'!I50","v":"$/kg"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B51","v":"Fuel Fabrication"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E51, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F51, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G51, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H51, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D51, 0)","v":1753341.6875522137},null,{"$f":"'Reprocesed Fuel Costs'!I51","v":"$"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B52","v":"Fuel Reprocessing Unit Cost"},null,{"$f":"Repro___kg","v":3648.8690219849145},null,{"$f":"'Reprocesed Fuel Costs'!I52","v":"$/kg"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B53","v":"Fuel Reprocessing"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E53, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F53, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G53, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H53, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D53, 0)","v":48646255.863265909},null,{"$f":"'Reprocesed Fuel Costs'!I53","v":"$"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B54","v":"Spent Fuel Storage"},null,{"$f":"SNF___kg","v":288.92},null,{"$f":"'Reprocesed Fuel Costs'!I54","v":"$/kg"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B55","v":"Spent Fuel Disposition"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E55, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F55, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G55, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H55, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D55, 0)","v":195288.51851851854},null,{"$f":"'Reprocesed Fuel Costs'!I55","v":"$"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B56","v":"Total Fuel Cost"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E56, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F56, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G56, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H56, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D56, 0)","v":50588917.390105136},null,{"$f":"'Reprocesed Fuel Costs'!I56","v":"$"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B57","v":"Specific Fuel Cost"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E57, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F57, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G57, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H57, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D57, 0)","v":74843.87778262129},null,{"$f":"'Reprocesed Fuel Costs'!I57","v":"$/kg"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B58","v":"Specific Fuel Cost"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E58, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F58, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G58, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H58, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D58, 0)","v":8.6624858544700561E-2},null,{"$f":"'Reprocesed Fuel Costs'!I58","v":"$/kWh"}]
[{"$nulls":4},{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E59, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F59, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G59, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H59, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D59, 0)","v":8.6624858544700558},null,{"$f":"'Reprocesed Fuel Costs'!I59","v":"c/kWh"}]
[null,null,{"$f":"'Reprocesed Fuel Costs'!B60","v":"HALEU Costs (Comparison)"},null,{"$f":"IF($E$3=\"Sodium Fast Reactor\", 'Reprocesed Fuel Costs'!E60, 0)+IF($E$3=\"Gas Cooled Reactor\", 'Reprocesed Fuel Costs'!F60, 0)+IF($E$3=\"Molten Salt Reactor\", 'Reprocesed Fuel Costs'!G60, 0)+IF($E$3=\"Advanced LWR\", 'Reprocesed Fuel Costs'!H60, 0)+IF($E$3=\"Generic\", 'Reprocesed Fuel Costs'!D60, 0)","v":1.2337297628800485},null,{"$f":"'Reprocesed Fuel Costs'!I60","v":"c/kWh"}]

{"sheet":"Aqueous Reprocessing Costs","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[47,3,47,5],[33,2,33,3],[32,2,32,3],[0,2,0,5],[1,1,1,8],[36,1,36,8],[0,6,0,8]]}
[null,"Throughput (MT/yr)",{"$f":"Throughput","v":200}]
[null,"CAPITAL COSTS"]
[{"$nulls":7},"Percentage reduction"]
[null,"Facility","$K (Original)","$K (Reduced)","% (Original)","%","Modified","(0-100)","Justification"]
[null,"Receiving",{"$f":"$C$31*E5/100","v":515439.66019938915},{"$f":"C5*(1-H5/100)","v":515439.66019938915},7.4,{"$f":"E5*(1-H5/100)","v":7.4},"No"]
[null,"Mechanical Feed Prep",{"$f":"$C$31*E6/100","v":863709.70087465213},863709.70087465213,12.4,{"$f":"E6*(1-H6/100)","v":12.4},"No"]
[null,"Tritium Confinement",241699.40822863247,241699.40822863247,3.47,3.47,"No"]
[null,"Dissolution",541211.64320935856,541211.64320935856,7.77,7.77,"No"]
[null,"Feed Prep",45971.645369134705,45971.645369134705,0.66,0.66,"No"]
[null,"Dissolver off-gas",276526.41229615879,276526.41229615879,3.97,3.97,"No"]
[null,"Vessel off-gas",80798.649436660999,80798.649436660999,1.1599999999999999,1.1599999999999999,"No"]
[null,"Solvent ext, U",91943.29073826941,91943.29073826941,1.32,1.32,"No"]
[null,"Solvent ext, Pu",103087.93203987782,103087.93203987782,1.48,1.48,"No"]
[null,"Solvent Treatment",68957.468053702061,68957.468053702061,0.99,0.99,"No"]
[null,"Acid and Waste Recovery",126770.2948057957,126770.2948057957,1.82,1.82,"No"]
[null,"HLW concentration",68957.468053702061,68957.468053702061,0.99,0.99,"No"]
[null,"ILW concentration",91943.29073826941,{"$f":"C17*(1-H17/100)","v":91943.29073826941},1.32,1.32,"No"]
[null,"LEU purification",45971.645369134705,45971.645369134705,0.66,0.66,"No"]
[null,"LEU conversion",264685.23091319983,264685.23091319983,3.8,3.8,"No"]
[null,"Fissile conversion",149756.11749036305,149756.11749036305,2.15,2.15,"No"]
[null,"Head-end off-gas",22985.822684567353,22985.822684567353,0.33,0.33,"No"]
[null,"HLW solution storage",207568.9442424567,207568.9442424567,2.98,2.98,"No"]
[null,"HLW solidification",322498.05766529345,322498.05766529345,4.63,4.63,"No"]
[null,"Fissile product storage",22985.822684567353,22985.822684567353,0.33,0.33,"No"]
[null,"Cladding storage",690271.22061837104,690271.22061837104,9.91,9.91,"No"]
[null,"Fuel storage",795448.77290230046,795448.77290230046,11.42,11.42,"No"]
[null,"Kr storage",331553.07872285024,331553.07872285024,4.76,4.76,"No"]
[null,"Cs & Sr solidification and storage",663106.15744570049,663106.15744570049,9.52,9.52,"No"]
[null,"Tc solidification and storage",132342.61545659992,132342.61545659992,1.9,1.9,"No"]
[null,"Iodine solidification and storage",{"$f":"$C$31*E30/100","v":198513.92318489988},{"$f":"C30*(1-H30/100)","v":198513.92318489988},2.85,2.85,"No"]
[null,"Total",{"$f":"C47*C1/(OpexFraction/100+((C34/100)/(1-(1+C34/100)^-C33)))","v":6965400.8135052584},{"$f":"SUM(D5:D30)","v":6964704.2734239092},{"$f":"SUM(E5:E30)","v":99.99},{"$f":"SUM(F5:F30)","v":99.99}]
[null,"Facility Cost Reduction (%)",null,null,null,{"$f":"(C31-D31)/C31*100","v":9.9999999999809859E-3}]
[null,"Facility Lifetime (yrs)",{"$f":"'Reprocesed Fuel Costs'!D34","v":50}]
[null,"Discount Rate (%)",{"$f":"'Reprocesed Fuel Costs'!D35","v":5}]
[null,"Annualized Capital",{"$f":"-PMT(C34/100,C33,C31)","v":381541.91791351116},{"$f":"-PMT($C$34/100,$C$33,D31)","v":381503.76372171991}]
[null,"Specific Annualized Capital ($/kg)",{"$f":"C35/C1","v":1907.7095895675559},{"$f":"D35/$C$1","v":1907.5188186085995}]
[null,"ANNUAL OPERATING COSTS"]
[null,"Staffing",{"$f":"$C$44*E38/100","v":62688.607321547322},{"$f":"C38*(1-H38/100)","v":62688.607321547322},18,{"$f":"E38*(1-H38/100)","v":18},"No"]
[null,"Materials & Services",{"$f":"$C$44*E39/100","v":48757.805694536808},{"$f":"C39*(1-H39/100)","v":48757.805694536808},14,{"$f":"E39*(1-H39/100)","v":14},"No"]
[null,"Process Chemicals",10448.101220257888,10448.101220257888,3,3,"No"]
[null,"Spare Parts",13930.801627010516,13930.801627010516,4,4,"No"]
[null,"Product & Waste Containers",195031.22277814723,195031.22277814723,56,56,"No"]
[null,"Utilities",17413.502033763147,17413.502033763147,5,5,"No"]
[null,"Total",{"$f":"C46*C1","v":348270.04067526292},{"$f":"SUM(D38:D43)","v":348270.04067526292},{"$f":"SUM(E38:E43)","v":100},{"$f":"SUM(F38:F43)","v":100}]
[null,"Annual Operating Cost Reduction (%)",null,null,null,{"$f":"(C44-D44)/C44*100","v":0}]
[null,"Specific Operating Cost ($/kg)",{"$f":"C47-C36","v":1741.3502033763145},{"$f":"D44/$C$1","v":1741.3502033763145}]
[null,"Specific Capital and Operating Cost ($/kg)",{"$f":"(IF(Summary!E4=\"U/TRU\",2217,0)+IF(Summary!E4=\"U+Pu\",1633,0)+IF(Summary!E4=\"Generic\",1633,0))*(800/C1)*(C1/800)^0.42","v":3649.0597929438704},{"$f":"D36+D46","v":3648.8690219849141}]

{"sheet":"Pyro Reprocessing Costs","index":3,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,1,0,11],[1,2,1,3],[44,1,44,3],[44,5,44,7],[33,1,33,11],[1,7,1,8],[1,4,1,6],[29,4,29,6],[30,4,30,6]]}
[null,"CAPITAL COSTS"]
[null,"Throughput (MT/yr)",100,null,200,null,null,400,null,null,"Percentage reduction"]
[null,"Facility","$K","%","$K (original)","$K (reduced)","%","$K","%","Modified","(0-100)","Justification"]
[null,"Fuel processing facility",105679,{"$f":"C4/$C$28*100","v":26.578289496848701},173785,{"$f":"E4*(1-K4/100)","v":173785},{"$f":"AVERAGE(D4,I4)*(1-K4/100)","v":27.782216379964609},264200,{"$f":"H4/$H$28*100","v":28.986143263080518},"No"]
[null,"Protected Area Receiving",4580,1.1518709099780189,6742,{"$f":"E5*(1-K5/100)","v":6742},1.0778718873455324,9150,1.0038728647130459,"No"]
[null,"Waste Storage Facility",9150,2.3012268179691859,19756,19756,3.1583591384106846,36600,4.0154914588521837,"No"]
[null,"Lab & Operations Bldg",22388,5.6305864481632941,32976,32976,5.2717646383904011,44780,4.9129428286175081,"No"]
[null,"Maintenance & Mockup",11288,2.838934242758052,16624,16624,2.6575769878584494,22570,2.4762197329588469,"No"]
[null,"Utility Building",15623,3.9291876040582068,23012,23012,3.6788575737385401,31250,3.4285275434188729,"No"]
[null,"Warehouse & Staging",4948,1.2444229830941567,7286,7286,1.1647416900176808,9890,1.0850603969412049,"No"]
[null,"Generator Bldg",3192,0.80278863420302093,5798,5798,0.92691901895675533,9580,1.0510494037104896,"No"]
[null,"Emergency Op Center",7791,1.959438047956058,8805,8805,1.4075992613967043,7800,0.85576047483735074,"No"]
[null,"Fire Station",3954,0.99443178560111067,4469,4469,0.71444739795157508,3960,0.43446301030203954,"No"]
[null,"Site Work",34032,8.5590547616532611,50127,50127,8.0136052989149924,68070,7.4681558361767246,"No"]
[null,"Physical Protection System",30120,7.5751859843969278,49531,49531,7.9182829765095217,75300,8.2613799686221157,"No"]
[null,"Design Engineering",45904,11.544865120443445,67612,67612,10.808802380402311,91810,10.072739640361176,"No"]
[null,"Process Equipment & Support"]
[null,"Process Equipment",27381,{"$f":"C18/$C$28*100","v":6.8863269401982823},40037,{"$f":"E18*(1-K18/100)","v":40037},{"$f":"AVERAGE(D18,I18)*(1-K18/100)","v":6.4004741879505236},53910,{"$f":"H18/$H$28*100","v":5.9146214357027658},"No"]
[null,"Transfer Locks & F-T",12636,3.1779565105856431,19372,{"$f":"E19*(1-K19/100)","v":19372},{"$f":"AVERAGE(D19,I19)*(1-K19/100)","v":3.0969818099901785},27490,3.0160071093947143,"No"]
[null,"Overhead Lifting & Robotics",29259,7.3586443133290071,43635,43635,6.9756456780091449,60090,6.5926470426892827,"No"]
[null,"Electrical Systems",2814,0.70772155910003165,6077,6077,0.97154430177235995,11260,1.2353670444446883,"No"]
[null,"Monitoring & Control System",5600,1.4084011126368789,12091,12091,1.9329848278797634,22400,2.4575685431226479,"No"]
[null,"MC&A",1288,0.32393225590648217,2780,2780,0.44447679753095615,5150,0.56502133915543018,"No"]
[null,"Safeguards & Security Eqpmt",5806,1.4602101535660212,8506,8506,1.3598570159581891,11480,1.2595038783503569,"No"]
[null,"Analytic Lab Eqpmt",4750,1.1946259437544955,10256,10256,1.6395853450765849,19000,2.0845447463986746,"No"]
[null,"Licensing Support",6000,1.5090011921109419,8837,8837,1.4127778843918946,12000,1.316554576672847,"No"]
[null,"Start-up Materials",3431,0.8628971816887735,7410,7410,1.1846275215826447,13730,1.5063578614765161,"No"]
[null,"Total",{"$f":"SUM(C4:C27)","v":397614},100.00000000000001,625524,625524,99.999999999999972,911470,100]
[null,"Facility Cost Reduction (%)",{"$nulls":4},{"$f":"(E28-F28)/E28*100","v":0}]
[null,"Facility Lifetime",50,null,{"$f":"'Reprocesed Fuel Costs'!D34","v":50},null,null,50]
[null,"Discount Rate",5,null,{"$f":"'Reprocesed Fuel Costs'!D35","v":5},null,null,5]
[null,"Annualized Capital",{"$f":"-PMT(C31/100,C30,C28)","v":21779.996903425621},null,{"$f":"-PMT($E$31/100,$E$30,E28)","v":34264.16268797982},{"$f":"-PMT($E$31/100,$E$30,F28)","v":34264.16268797982},null,{"$f":"-PMT(H31/100,H30,H28)","v":49927.351093184225}]
[null,"Specific Annualized Capital",{"$f":"C32/C2","v":217.79996903425621},null,{"$f":"E32/$E$2","v":171.3208134398991},{"$f":"F32/$E$2","v":171.3208134398991},null,{"$f":"H32/H2","v":124.81837773296056}]
[null,"ANNUAL OPERATING COSTS"]
[null,"Staffing",41790,{"$f":"C35/$C$41*100","v":78.663529411764713},53477,{"$f":"E35*(1-K35/100)","v":53477},{"$f":"AVERAGE(D35,I35)*(1-K35/100)","v":70.698431372549024},56460,{"$f":"H35/$H$41*100","v":62.733333333333327},"No"]
[null,"Materials & Services",4180,{"$f":"C36/$C$41*100","v":7.868235294117647},5039,{"$f":"E36*(1-K36/100)","v":5039},{"$f":"AVERAGE(D36,I36)*(1-K36/100)","v":6.6618954248366009},4910,{"$f":"H36/$H$41*100","v":5.4555555555555557},"No"]
[null,"Process Chemicals",579,1.0898823529411765,1387,1387,1.8338300653594772,2320,2.5777777777777779,"No"]
[null,"Spare Parts",120,0.22588235294117645,287,287,0.37960784313725487,480,0.53333333333333333,"No"]
[null,"Product & Waste Containers",5472,10.300235294117648,13094,13094,17.311228758169936,21890,24.322222222222223,"No"]
[null,"Utilities",984,1.852235294117647,2356,2356,3.1150065359477122,3940,4.3777777777777773,"No"]
[null,"Total",{"$f":"SUM(C35:C40)","v":53125},100,{"$f":"SUM(E35:E40)","v":75640},{"$f":"SUM(F35:F40)","v":75640},{"$f":"SUM(G35:G40)","v":100},{"$f":"SUM(H35:H40)","v":90000},100]
[null,"Annual Operating Cost Reduction (%)",{"$nulls":4},{"$f":"(E41-F41)/E41*100","v":0}]
[null,"Specific Operating Cost",{"$f":"C41/C2","v":531.25},null,{"$f":"E41/$E$2","v":378.2},{"$f":"F41/$E$2","v":378.2},null,{"$f":"H41/H2","v":225}]
[null,"Specific Capital and Operating Cost",{"$f":"C33+C43","v":749.04996903425626},null,{"$f":"E33+E43","v":549.52081343989903},{"$f":"F33+F43","v":549.52081343989903},null,{"$f":"H33+H43","v":349.81837773296058}]

{"sheet":"HALEU Fuel Costs","index":4,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":true,"merged":[[45,3,45,7],[49,3,49,7],[50,3,50,7],[52,3,52,7],[57,3,57,7],[47,3,47,7],[43,3,43,7],[0,1,0,10],[15,1,15,10],[42,1,42,10],[34,1,34,10],[25,1,25,10],[16,1,16,10],[1,3,1,6],[12,3,12,7],[13,3,13,7],[14,3,14,7],[26,3,26,6]]}
[null,"ONCE THROUGH FHR FUEL CYCLE"]
[null,"Description","Symbol","Value",{"$nulls":4},"Unit","Equation","Source"]
[null,"Vendor",null,"Baseline","Terrapower","X-Energy","Kairos Power","NuScale"]
[null,"Burnup","BU",{"$f":"'Reprocesed Fuel Costs'!D3","v":100000},70000,160000,193600,42400,"MWd/MT"]
[null,"Electric Power","P_e",{"$f":"'Reprocesed Fuel Costs'!D4","v":200},345,80,140,77,"MW"]
[null,"Efficiency","eff",{"$f":"'Reprocesed Fuel Costs'!D5","v":40},38,40,43.8,{"$f":"H5/H7*100","v":30.8},"%"]
[null,"Thermal Power","P_th",{"$f":"'Reprocesed Fuel Costs'!D6","v":500},{"$f":"P_e/(eff/100)","v":907.8947368421052},{"$f":"F5/F6*100","v":200},{"$f":"G5/G6*100","v":319.63470319634706},250,"MW"]
[null,"Capacity Factor","CF",{"$f":"'Reprocesed Fuel Costs'!D7","v":90},90,90,90,90,"%"]
[null,"Average Uranium Loading","Loading",{"$f":"'Reprocesed Fuel Costs'!D8","v":2027.7777777777778},{"$f":"P_th/BU*365*1000/(CF/100)","v":5260.0250626566412},{"$f":"F7/F4*365*1000/(F8/100)","v":506.94444444444446},{"$f":"G7/G4*365*1000/(G8/100)","v":669.5745332108969},{"$f":"H7/H4*365*1000/(H8/100)","v":2391.2473794549269},"kg"]
[null,"Average Fuel Enrichment","%E",15,13,15.5,19.55,4.32,"%"]
[null,"Fuel Cycle Length","FCL",{"$f":"'Reprocesed Fuel Costs'!D10","v":36},36,18,18,18,"months"]
[null,"Mass of Heavy Metal per Core",null,{"$f":"'Reprocesed Fuel Costs'!D11","v":2027.7777777777778},{"$f":"E9","v":5260.0250626566412},{"$f":"F9","v":506.94444444444446},669.5745332108969,2391.2473794549269,"kg"]
[null,"Uranium in Tailings","%T",0.2,{"$nulls":4},"%"]
[null,"U-235 in Natural Uranium","%U235",0.71099999999999997,{"$nulls":4},"%"]
[null,"Uranium in U3O8","%U_ore",{"$f":"3*(235*0.0072+238*0.9928)/(3*(235*0.0072+238*0.9928)+16*8)*100","v":84.796929739960987},{"$nulls":4},"%","3*mass_U/(3*mass_U+8*mass_O)"]
[null,"Annual Uranium Requirement"]
[null,"Stage 1: Solved by global total and isotopic mass balances up to HALEU enrichment (constraint equations)"]
[null,"Uranium Product","Product",{"$f":"D12*12/D11","v":675.92592592592598},{"$f":"E12*12/FCL","v":1753.3416875522137},{"$f":"F12*12/F11","v":337.96296296296299},{"$f":"G12*12/G11","v":446.38302214059797},{"$f":"H12*12/H11","v":1594.1649196366179},"kg"]
[null,"Uranium Feed","Feed",{"$f":"D18*(D10-T_)/(U235_-T_)","v":19576.719576719581},{"$f":"Product*(Enrichment-T_)/(U235_-T_)","v":43919.322114810842},{"$f":"F18*(F10-T_)/(U235_-T_)","v":10119.047619047622},{"$f":"G18*(G10-T_)/(U235_-T_)","v":16903.153578122452},{"$f":"H18*(H10-T_)/(U235_-T_)","v":12853.149645602482},"kg","Product*(%E-%T)/(%U235-%T)"]
[null,"U3O8 Feed","Feed_Ore",{"$f":"D19/(U_ore/100)","v":23086.590088525281},{"$f":"E19/(D15/100)","v":51793.528668424929},{"$f":"F19/(U_ore/100)","v":11933.271228190433},{"$f":"G19/(U_ore/100)","v":19933.685842114581},{"$f":"H19/(U_ore/100)","v":15157.564884740596},"kg","Feed/%U_ore"]
[null,"Tailings","Tailings",{"$f":"Product*(D10-U235_)/(U235_-T_)","v":49028.374507697816},{"$f":"Product*(Enrichment-U235_)/(U235_-T_)","v":42165.980427258619},{"$f":"F18*(F10-U235_)/(U235_-T_)","v":9781.0846560846585},{"$f":"G18*(G10-U235_)/(U235_-T_)","v":16456.770555981853},{"$f":"H18*(H10-U235_)/(U235_-T_)","v":11258.984725965864},"kg","Product*(%E-%U235)/(%U235-%T)","Must equal to sum of stage tailings"]
[null,"Enrichment Value Function","V(%E)",{"$f":"(1-2*D10/100)*LN((1-D10/100)/(D10/100))","v":1.2142207387716744},{"$f":"(1-2*Enrichment/100)*LN((1-Enrichment/100)/(Enrichment/100))","v":1.4067094832828548},{"$f":"(1-2*F10/100)*LN((1-F10/100)/(F10/100))","v":1.1701789422021698},{"$f":"(1-2*G10/100)*LN((1-G10/100)/(G10/100))","v":0.86152829748727366},{"$f":"(1-2*H10/100)*LN((1-H10/100)/(H10/100))","v":2.8301079520277419},null,"(1-2*%E/100)*LN[(1-%E/100)/(%E/100)]"]
[null,"Tailings Value Function","V(%T)",{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},null,"(1-2*%T/100)*LN[(1-%T/100)/(%T/100)]"]
[null,"Feed Value Function","V(%U235)",{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},null,"(1-2*%U235/100)*LN[(1-%U235/100)/(%U235/100)]"]
[null,"Separative Work Units","SWU",{"$f":"D18*D22+D21*D23-D19*D24","v":208879.56099869951},{"$f":"Product*V__E+Tailings*V__T-Feed*V__U235","v":49541.169144558167},{"$f":"F18*F22+F21*F23-F19*F24","v":11649.97636238017},{"$f":"G18*G22+G21*G23-G19*G24","v":19915.563320386646},{"$f":"H18*H22+H21*H23-H19*H24","v":11599.018642611496},"kg SWU","Product*V(%E)+Tailings*V(%T)-Feed*V(%U235)"]
[null,"Stage 2: Solved by total and isotopic mass balances up to 10% enrichment"]
[null,"LEU Enrichment","%E_LEU",10,null,null,null,{"$f":"H10","v":4.32},"%"]
[null,"Uranium Product","Product",{"$f":"D29*(U235_-T_)/(E_LEU-T_)","v":1020.7860922146637},{"$f":"E29*(U235_-T_)/(E_LEU-T_)","v":2290.0789388437079},{"$f":"F29*(U235_-T_)/(E_LEU-T_)","v":527.63605442176868},{"$f":"G29*(U235_-T_)/(E_LEU-T_)","v":881.37872228781328},{"$f":"H29*(U235_-T_)/(H27-T_)","v":1594.1649196366179},"kg","Feed*(%U235-%T)/(%E_LEU-%T)"]
[null,"Uranium Feed","Feed",{"$f":"D19","v":19576.719576719581},{"$f":"Feed","v":43919.322114810842},{"$f":"F19","v":10119.047619047622},{"$f":"G19","v":16903.153578122452},{"$f":"H19","v":12853.149645602482},"kg",null,"Is equal to global feed"]
[null,"Tailings","Tailings",{"$f":"D29*(E_LEU-U235_)/(E_LEU-T_)","v":18555.933484504916},{"$f":"E29*(E_LEU-U235_)/(E_LEU-T_)","v":41629.243175967131},{"$f":"F29*(E_LEU-U235_)/(E_LEU-T_)","v":9591.4115646258524},{"$f":"G29*(E_LEU-U235_)/(E_LEU-T_)","v":16021.774855834637},{"$f":"H29*(H27-U235_)/(H27-T_)","v":11258.984725965864},"kg","Feed*(%E_LEU-%U235)/(%E_LEU-%T)"]
[null,"Enrichment Value Function","V(%E)",{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*H27/100)*LN((1-H27/100)/(H27/100))","v":2.8301079520277419},null,"(1-2*%E/100)*LN[(1-%E/100)/(%E/100)]"]
[null,"Tailings Value Function","V(%T)",{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},null,"(1-2*%T/100)*LN[(1-%T/100)/(%T/100)]"]
[null,"Feed Value Function","V(%U235)",{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},null,"(1-2*%U235/100)*LN[(1-%U235/100)/(%U235/100)]"]
[null,"Separative Work Units","SWU",{"$f":"D28*D31+D30*D32-D29*D33","v":21297.13499187601},{"$f":"E28*E31+E30*E32-E29*E33","v":47778.9819773036},{"$f":"F28*F31+F30*F32-F29*F33","v":11008.31639782781},{"$f":"G28*G31+G30*G32-G29*G33","v":18388.614197129369},{"$f":"H28*H31+H30*H32-H29*H33","v":11599.018642611496},"kg SWU","Product*V(%E)+Tailings*V(%T)-Feed*V(%U235)"]
[null,"Stage 3: Solved by total and isotopic mass balances from 10% to HALEU enrichment"]
[null,"Uranium Product","Product",{"$f":"D12*12/D11","v":675.92592592592598},{"$f":"E12*12/FCL","v":1753.3416875522137},{"$f":"F12*12/F11","v":337.96296296296299},{"$f":"G12*12/G11","v":446.38302214059797},{"$f":"H12*12/H11","v":1594.1649196366179},"kg",null,"Is equal to global product"]
[null,"Uranium Feed","Feed",{"$f":"D36*(D10-T_)/(E_LEU-T_)","v":1020.7860922146637},{"$f":"E36*(Enrichment-T_)/(E_LEU-T_)","v":2290.0789388437079},{"$f":"F36*(F10-T_)/(E_LEU-T_)","v":527.63605442176868},{"$f":"G36*(G10-T_)/(E_LEU-T_)","v":881.37872228781328},{"$f":"H36*(H10-T_)/(H27-T_)","v":1594.1649196366179},"kg","Product*(%E-%T)/(%U235-%T)"]
[null,"Tailings","Tailings",{"$f":"D36*(D10-E_LEU)/(E_LEU-T_)","v":344.86016628873773},{"$f":"E36*(Enrichment-E_LEU)/(E_LEU-T_)","v":536.73725129149398},{"$f":"F36*(F10-E_LEU)/(E_LEU-T_)","v":189.67309145880574},{"$f":"G36*(G10-E_LEU)/(E_LEU-T_)","v":434.99570014721536},{"$f":"H36*(H10-H27)/(H27-T_)","v":0},"kg","Product*(%E-%U235)/(%U235-%T)"]
[null,"Enrichment Value Function","V(%E)",{"$f":"(1-2*D10/100)*LN((1-D10/100)/(D10/100))","v":1.2142207387716744},{"$f":"(1-2*Enrichment/100)*LN((1-Enrichment/100)/(Enrichment/100))","v":1.4067094832828548},{"$f":"(1-2*F10/100)*LN((1-F10/100)/(F10/100))","v":1.1701789422021698},{"$f":"(1-2*G10/100)*LN((1-G10/100)/(G10/100))","v":0.86152829748727366},{"$f":"(1-2*H10/100)*LN((1-H10/100)/(H10/100))","v":2.8301079520277419},null,"(1-2*%E/100)*LN[(1-%E/100)/(%E/100)]"]
[null,"Tailings Value Function","V(%T)",{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},null,"(1-2*%T/100)*LN[(1-%T/100)/(%T/100)]"]
[null,"Feed Value Function","V(%U235)",{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*E_LEU/100)*LN((1-E_LEU/100)/(E_LEU/100))","v":1.7577796618689758},{"$f":"(1-2*H27/100)*LN((1-H27/100)/(H27/100))","v":2.8301079520277419},null,"(1-2*%U235/100)*LN[(1-%U235/100)/(%U235/100)]"]
[null,"Separative Work Units","SWU",{"$f":"D36*D39+D38*D40-D37*D41","v":1160.3166949012866},{"$f":"E36*E39+E38*E40-E37*E41","v":1762.1871672545958},{"$f":"F36*F39+F38*F40-F37*F41","v":641.65996455235791},{"$f":"G36*G39+G38*G40-G37*G41","v":1526.9491232572798},{"$f":"H36*H39+H38*H40-H37*H41","v":0},"kg SWU","Product*V(%E)+Tailings*V(%T)-Feed*V(%U235)"]
[null,"Annual Fuel Costs"]
[null,"Uranium Ore Unit Cost","U_ore_$_kg",{"$f":"28.2*2.2","v":62.040000000000006},{"$nulls":4},"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Ore (U3O8)","U_ore_cost",{"$f":"U_ore___kg*D20","v":1432292.0490921086},{"$f":"Feed_Ore*U_ore___kg","v":3213270.5185890831},{"$f":"F20*U_ore___kg","v":740340.14699693455},{"$f":"G20*U_ore___kg","v":1236685.8696447888},{"$f":"H20*U_ore___kg","v":940375.32544930663},"$"]
[null,"Uranium Conversion Unit Cost","UF6_$_kg",21,{"$nulls":4},"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Conversion","UF6_cost",{"$f":"UF6___kg*D20","v":484818.39185903093},{"$f":"Feed_Ore*UF6___kg","v":1087664.1020369236},{"$f":"F20*UF6___kg","v":250598.69579199911},{"$f":"G20*UF6___kg","v":418607.4026844062},{"$f":"H20*UF6___kg","v":318308.86257955251},"$"]
[null,"Uranium Enrichment Unit Cost (LEU)","U_enrich_$_kg",54,{"$nulls":4},"$/kgSWU",null,"UxC (February 22, 2021)"]
[null,"Uranium Enrichment (LEU)","U_enrich_cost",{"$f":"U_enrich___kg*D34","v":1150045.2895613045},{"$f":"SWU_LEU*U_enrich___kg","v":2580065.0267743943},{"$f":"F34*U_enrich___kg","v":594449.08548270178},{"$f":"G34*U_enrich___kg","v":992985.1666449859},{"$f":"H34*U_enrich___kg","v":626347.00670102076},"$"]
[null,"HALEU Enrichment Multiplier",null,50,{"$nulls":6},"Assume 50x normal for Cat II facility relative to Cat III"]
[null,"Uranium Enrichment Unit Cost (HALEU)","U_enrich_$_kg",{"$f":"D50*U_enrich___kg","v":2700},{"$nulls":4},"$/kgSWU"]
[null,"Uranium Enrichment (HALEU)","U_enrich_cost",{"$f":"D51*D42","v":3132855.0762334741},{"$f":"SWU_HALEU*D51","v":4757905.3515874082},{"$f":"F42*D51","v":1732481.9042913665},{"$f":"G42*D51","v":4122762.6327946554},{"$f":"H42*D51","v":0},"$"]
[null,"Tails Disposal Unit Cost","Tails_$_kg",11,{"$nulls":4},"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Tails Disposal","Tails_cost",{"$f":"Tails___kg*D21","v":539312.11958467599},{"$f":"Tailings*Tails___kg","v":463825.78469984478},{"$f":"F21*Tails___kg","v":107591.93121693125},{"$f":"G21*Tails___kg","v":181024.47611580038},{"$f":"H21*Tails___kg","v":123848.83198562451},"$"]
[null,"Fuel Fabrication Multiplier",null,1,1,10,10,1,null,null,"Metal fuel is same as oxide; TRISO is 10x LWR"]
[null,"Fuel Fabrication Unit Cost","FuelFab_$_kg",{"$f":"D55*400","v":400},{"$f":"E55*400","v":400},{"$f":"F55*400","v":4000},4000,{"$f":"H55*400","v":400},"$/kg",null,"ANL Fuel Cycle Algorithm (pg 105)"]
[null,"Fuel Fabrication","FuelFab_cost",{"$f":"D18*FuelFab___kg","v":270370.37037037039},{"$f":"Product*FuelFab___kg","v":701336.67502088542},{"$f":"F18*F56","v":1351851.8518518519},{"$f":"G18*G56","v":1785532.0885623919},{"$f":"H18*H56","v":637665.9678546472},"$"]
[null,"Spent Fuel Storage","SNF_$_kg",{"$f":"233*1.24","v":288.92},{"$nulls":4},"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Spent Fuel Disposition","SNF_cost",{"$f":"SNF___kg*D18","v":195288.51851851854},{"$f":"SNF___kg*Product","v":506575.48036758561},{"$f":"SNF___kg*F18","v":97644.25925925927},{"$f":"SNF___kg*G18","v":128968.98275686157},{"$f":"SNF___kg*H18","v":460586.12858141167},"$"]
[null,"Total Fuel Cost",null,{"$f":"SUM(D45,D47,D49,D52,D54,D57,D59)","v":7204981.8152194833},{"$f":"SUM(E45,E47,E49,E52,E54,E57,E59)","v":13310642.939076124},{"$f":"SUM(F45,F47,F49,F52,F54,F57,F59)","v":4874957.8748910446},8866566.6192038916,{"$f":"SUM(H45,H47,H49,H52,H54,H57,H59)","v":3107132.1231515636},"$"]
[null,"Specific Fuel Cost",null,{"$f":"D60/D18","v":10659.425151283618},{"$f":"E60/Product","v":7591.5852760329344},{"$f":"F60/F18","v":14424.532890088569},{"$f":"G60/G18","v":19863.135870815389},{"$f":"H60/H18","v":1949.0656737446079},"$/kg"]
[null,"Specific Fuel Cost",null,{"$f":"D61/(D4*24*D6/100*D8/100)","v":1.2337297628800484E-2},{"$f":"E61/(BU*24*eff/100*CF/100)","v":1.3212867717963197E-2},{"$f":"F61/(F4*24*F6/100*F8/100)","v":1.043441325961268E-2},{"$f":"G61/(G4*24*G6/100*G8/100)","v":1.0844626491198496E-2},{"$f":"H61/(H4*24*H6/100*H8/100)","v":6.9096515814614026E-3},"$/kWh"]
[null,null,null,{"$f":"100*D62","v":1.2337297628800485},{"$f":"100*E62","v":1.3212867717963197},{"$f":"100*F62","v":1.043441325961268},1.0844626491198497,{"$f":"100*H62","v":0.69096515814614023},"c/kWh"]
[null,"LWR Fuel Cost (comparison)",{"$nulls":4},0.65,null,"c/kWh"]

{"sheet":"Reprocesed Fuel Costs","index":5,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":true,"merged":[[11,3,11,7],[12,3,12,7],[13,3,13,7],[25,3,25,7],[26,3,26,7],[60,1,60,10],[55,9,55,10],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[0,3,0,6],[39,1,39,10],[14,1,14,10],[15,1,15,10],[24,1,24,10],[29,1,29,10],[27,3,27,7],[30,3,30,7],[31,3,31,7],[32,3,32,7],[33,3,33,7],[34,3,34,7],[35,3,35,7],[36,3,36,7],[37,3,37,7],[38,3,38,7],[53,3,53,7],[40,3,40,6],[44,3,44,6],[42,3,42,6],[46,3,46,7],[51,3,51,7]]}
[null,"Description","Symbol","Value",{"$nulls":4},"Unit","Equation/Assumption","Source"]
[null,"Vendor",null,"Baseline","Terrapower","X-Energy","Kairos Power","Nuscale"]
[null,"Burnup","BU",100000,70000,{"$f":"'HALEU Fuel Costs'!F4","v":160000},{"$f":"'HALEU Fuel Costs'!G4","v":193600},{"$f":"'HALEU Fuel Costs'!H4","v":42400},"MWd/MT"]
[null,"Electric Power","P_e",200,345,{"$f":"'HALEU Fuel Costs'!F5","v":80},{"$f":"'HALEU Fuel Costs'!G5","v":140},{"$f":"'HALEU Fuel Costs'!H5","v":77},"MW"]
[null,"Efficiency","eff",40,38,{"$f":"'HALEU Fuel Costs'!F6","v":40},{"$f":"'HALEU Fuel Costs'!G6","v":43.8},{"$f":"'HALEU Fuel Costs'!H6","v":30.8},"%"]
[null,"Thermal Power","P_th",{"$f":"D4/(D5/100)","v":500},{"$f":"P_e/(eff/100)","v":907.8947368421052},{"$f":"'HALEU Fuel Costs'!F7","v":200},{"$f":"'HALEU Fuel Costs'!G7","v":319.63470319634706},{"$f":"'HALEU Fuel Costs'!H7","v":250},"MW"]
[null,"Capacity Factor","CF",90,90,{"$f":"'HALEU Fuel Costs'!F8","v":90},{"$f":"'HALEU Fuel Costs'!G8","v":90},{"$f":"'HALEU Fuel Costs'!H8","v":90},"%"]
[null,"Average Uranium Loading","Loading",{"$f":"D6/D3*365*1000/(D7/100)","v":2027.7777777777778},{"$f":"P_th/BU*365*1000/0.9","v":5260.0250626566412},{"$f":"'HALEU Fuel Costs'!F9","v":506.94444444444446},{"$f":"'HALEU Fuel Costs'!G9","v":669.5745332108969},{"$f":"'HALEU Fuel Costs'!H9","v":2391.2473794549269},"kg"]
[null,"Average Fuel Enrichment","%E",{"$f":"'HALEU Fuel Costs'!D10","v":15},13,{"$f":"'HALEU Fuel Costs'!F10","v":15.5},{"$f":"'HALEU Fuel Costs'!G10","v":19.55},{"$f":"'HALEU Fuel Costs'!H10","v":4.32},"%"]
[null,"Fuel Cycle Length","FCL",36,36,{"$f":"'HALEU Fuel Costs'!F11","v":18},{"$f":"'HALEU Fuel Costs'!G11","v":18},{"$f":"'HALEU Fuel Costs'!H11","v":18},"months"]
[null,"Mass of Heavy Metal per Refueling Segment",null,{"$f":"D8","v":2027.7777777777778},{"$f":"E8","v":5260.0250626566412},{"$f":"'HALEU Fuel Costs'!F12","v":506.94444444444446},{"$f":"'HALEU Fuel Costs'!G12","v":669.5745332108969},{"$f":"'HALEU Fuel Costs'!H12","v":2391.2473794549269},"kg"]
[null,"Uranium in Tailings","%T",{"$f":"'HALEU Fuel Costs'!T_","v":0.2},{"$nulls":4},"%"]
[null,"U-235 in Natural Uranium","%U235",{"$f":"'HALEU Fuel Costs'!U235_","v":0.71099999999999997},{"$nulls":4},"%"]
[null,"Uranium in U3O8","%U_ore",{"$f":"'HALEU Fuel Costs'!U_ore","v":84.796929739960987},{"$nulls":4},"%","3*mass_U/(3*mass_U+8*mass_O)"]
[null,"Annual Uranium Requirement"]
[null,"Solved by total and isotopic mass balances"]
[null,"Uranium Product","Product",{"$f":"D11*12/D10","v":675.92592592592598},{"$f":"E11*12/FCL","v":1753.3416875522137},{"$f":"F11*12/F10","v":337.96296296296299},{"$f":"G11*12/G10","v":446.38302214059797},{"$f":"H11*12/H10","v":1594.1649196366179},"kg"]
[null,"Uranium Feed","Feed",null,{"$f":"Product*(Enrichment-T_)/(U235_-T_)","v":43919.322114810842},null,null,null,"kg","Product*(%E-%T)/(%U235-%T)"]
[null,"U3O8 Feed","Feed_Ore",null,{"$f":"E18/(D14/100)","v":51793.528668424929},null,null,null,"kg","Feed/%U_ore"]
[null,"Tailings","Tailings",null,{"$f":"Product*(Enrichment-U235_)/(U235_-T_)","v":42165.980427258619},null,null,null,"kg","Product*(%E-%U235)/(%U235-%T)"]
[null,"Enrichment Value Function","V(%E)",null,{"$f":"(1-2*Enrichment/100)*LN((1-Enrichment/100)/(Enrichment/100))","v":1.4067094832828548},{"$nulls":4},"(1-2*%E/100)*LN[(1-%E/100)/(%E/100)]"]
[null,"Tailings Value Function","V(%T)",null,{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},{"$nulls":4},"(1-2*%T/100)*LN[(1-%T/100)/(%T/100)]"]
[null,"Feed Value Function","V(%U235)",null,{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},{"$nulls":4},"(1-2*%U235/100)*LN[(1-%U235/100)/(%U235/100)]"]
[null,"Separative Work Units","SWU",null,{"$f":"Product*V__E+Tailings*V__T-Feed*V__U235","v":49541.169144558167},null,null,null,"kg SWU","Product*V(%E)+Tailings*V(%T)-Feed*V(%U235)"]
[null,"Plutonium Equivalent"]
[null,"Plutonium in LWR UNF","Pu_LWR",11.7,{"$nulls":4},"kg/tU"]
[null,"Fissile Pu ratio","Pu-f/Pu_LWR",{"$f":"0.65","v":0.65},{"$nulls":5},"LWR UNF has 1.17%Pu at BU.  Pu-239 at 0.5% and P-241 at 0.15%. LWR fuel at 50GWd/MT burnup; ","(OECD/NEA-6997)"]
[null,"Pu_f in LWR UNF",null,{"$f":"D26*D27","v":7.6049999999999995},{"$nulls":4},"kg/tU"]
[null,"Reprocessing throughput requirement (annual)",null,{"$f":"D17/D28*D9/100","v":13.331872306231283},{"$f":"Product/D28*Enrichment/100","v":29.971652778670322},{"$f":"F17/D28*F9/100","v":6.8881340248861624},{"$f":"G17/D28*G9/100","v":11.475066512621554},{"$f":"H17/D28*H9/100","v":9.0556113778174758},"tU","Product/Pu_f,LWR*%E"]
[null,"Reprocessing Facility Cost"]
[null,"Facility CAPEX","CAPEX",{"$f":"IF(Summary!E2=\"Pyroprocessing\", 'Pyro Reprocessing Costs'!F28*1000, 0)+IF(Summary!E2=\"Aqueous\", 'Aqueous Reprocessing Costs'!D31*1000, 0)+IF(Summary!E2=\"Other/Generic\", 'Aqueous Reprocessing Costs'!D31*1000, 0)","v":6964704273.4239092},{"$nulls":4},"$"]
[null,"Facility OPEX fraction",null,5,{"$nulls":4},"%","Reasonable range between 4-7% (for aq. Only)"]
[null,"Facility OPEX (Annual)","OPEX",{"$f":"IF(Summary!E2=\"Pyroprocessing\", 'Pyro Reprocessing Costs'!F41*1000, 0)+IF(Summary!E2=\"Aqueous\", 'Aqueous Reprocessing Costs'!D44*1000, 0)+IF(Summary!E2=\"Other/Generic\", 'Aqueous Reprocessing Costs'!D44*1000, 0)","v":348270040.67526293},{"$nulls":4},"$"]
[null,"Lifetime","t",50,{"$nulls":4},"yrs"]
[null,"Discount rate","r",5,{"$nulls":4},"%","Assume"]
[null,"Ammortized CAPEX (Annual)","CAPEX_annual",{"$f":"-PMT(D35/100,D34,D31)","v":381503763.72171992},{"$nulls":4},"$"]
[null,"Total Annual Cost","Cost",{"$f":"D36+D33","v":729773804.39698291},{"$nulls":4},"$"]
[null,"Throughput","Capacity",{"$f":"Throughput","v":200},{"$nulls":4},"MTHM/yr","Assume"]
[null,"Fuel Reprocessing Unit Cost","Repro_$_kg",{"$f":"(D37)/D38/1000","v":3648.8690219849145},{"$nulls":4},"$/kg"]
[null,"Annual Fuel Costs"]
[null,"Uranium Ore Unit Cost","U_ore_$_kg",{"$f":"28.2*2.2","v":62.040000000000006},{"$nulls":4},"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Ore (U3O8)","U_ore_cost",null,{"$f":"Feed_Ore*U_ore___kg*0","v":0},{"$f":"F19*U_ore___kg*0","v":0},{"$f":"Feed_Ore*U_ore___kg*0","v":0},null,"$","Not needed"]
[null,"Uranium Conversion Unit Cost","UF6_$_kg",21,{"$nulls":4},"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Conversion","UF6_cost",null,{"$f":"Feed_Ore*UF6___kg*0","v":0},{"$f":"F19*UF6___kg*0","v":0},{"$f":"Feed_Ore*UF6___kg*0","v":0},null,"$","Not needed"]
[null,"Uranium Enrichment Unit Cost","U_enrich_$_kg",54,{"$nulls":4},"$/kgSWU",null,"UxC (February 22, 2021)"]
[null,"Uranium Enrichment","U_enrich_cost",null,{"$f":"SWU*U_enrich___kg*0","v":0},{"$f":"F24*U_enrich___kg*0","v":0},{"$f":"SWU*U_enrich___kg*0","v":0},null,"$","Not needed"]
[null,"Tails Disposal Unit Cost","Tails_$_kg",{"$f":"-11","v":-11},{"$nulls":4},"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Tails Depletion","Tails_deplet",{"$f":"D17*(1-D9/(100*D28/10))*Tails___kg","v":-5968.6792314997438},{"$f":"Product*(1-Enrichment/(100*D28/10))*Tails___kg","v":-15989.876757420616},{"$f":"F17*(1-F9/(100*D28/10))*Tails___kg","v":-2959.8978498551155},{"$f":"G17*(1-G9/(100*D28/10))*Tails___kg","v":-3647.9559271582066},{"$f":"H17*(1-H9/(100*D28/10))*Tails___kg","v":-16539.696864442874},"$","Becomes offset since consuming; Product*(1-%E/Pu_f,LWR)"," "]
[null,"Fuel Fabrication Multiplier","FuelFab_mult",{"$f":"IF(Summary!E4=\"U/TRU\", 1.4, 1)","v":1},{"$f":"IF(Summary!E4=\"U/TRU\",1.4,1)","v":1},{"$f":"IF(Summary!E4=\"U/TRU\",1.4,1)","v":1},{"$f":"IF(Summary!E4=\"U/TRU\",1.4,1)","v":1},{"$f":"IF(Summary!E4=\"U/TRU\",1.4,1)","v":1},null,"Accounts for additional cost of fabrication; 1x if U/Pu; 1.4x if TRU","Depends whether MOX or just U (pg. 12)"]
[null,"Fuel Fabrication Unit Cost","FuelFab_$_kg",{"$f":"1000*D49","v":1000},{"$f":"1000*E49","v":1000},{"$f":"2.5*'HALEU Fuel Costs'!F56*F49","v":10000},{"$f":"2.5*'HALEU Fuel Costs'!G56*G49","v":10000},{"$f":"2.5*'HALEU Fuel Costs'!H56*H49","v":1000},"$/kg","(U,PU)Ox has 2.5x fabrication cost relative to LWR UOx","ANL Fuel Cycle Algorithm (pg 105)"]
[null,"Fuel Fabrication","FuelFab_cost",{"$f":"Product*FuelFab___kg","v":1753341.6875522137},{"$f":"Product*FuelFab___kg","v":1753341.6875522137},{"$f":"F17*F50","v":3379629.6296296301},{"$f":"G17*G50","v":4463830.2214059802},{"$f":"H17*H50","v":1594164.9196366179},"$",null,"Depends whether MOX or just U (pg. 12)"]
[null,"Fuel Reprocessing Unit Cost","Repro_$_kg",{"$f":"D39","v":3648.8690219849145},{"$nulls":4},"$/kg"]
[null,"Fuel Reprocessing","Repro_cost",{"$f":"Repro___kg*D29*1000","v":48646255.863265909},{"$f":"Repro___kg*E29*1000","v":109362635.36177823},{"$f":"Repro___kg*F29*1000","v":25133898.862687383},{"$f":"Repro___kg*G29*1000","v":41871014.723121256},{"$f":"Repro___kg*H29*1000","v":33042739.831652317},"$"]
[null,"Spent Fuel Storage","SNF_$_kg",{"$f":"233*1.24","v":288.92},{"$nulls":4},"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Spent Fuel Disposition","SNF_cost",{"$f":"SNF___kg*D17","v":195288.51851851854},{"$f":"D54*Product","v":506575.48036758561},{"$f":"SNF___kg*F17","v":97644.25925925927},{"$f":"SNF___kg*G17","v":128968.98275686157},{"$f":"SNF___kg*H17","v":460586.12858141167},"$"]
[null,"Total Fuel Cost",null,{"$f":"SUM(D42,D44,D46,D48,D51,D53,D55)","v":50588917.390105136},{"$f":"SUM(E42,E44,E46,E48,E51,Repro_cost,E55)","v":111606562.65294062},{"$f":"SUM(F42,F44,F46,F48,F51,F53,F55)","v":28608212.853726417},{"$f":"SUM(G42,G44,G46,G48,G51,G53,G55)","v":46460165.971356936},{"$f":"SUM(H42,H44,H46,H48,H51,H53,H55)","v":35080951.183005907},"$"]
[null,"Specific Fuel Cost",null,{"$f":"D56/D17","v":74843.87778262129},{"$f":"E56/Product","v":63653.62977751992},{"$f":"F56/F17","v":84648.958580889113},{"$f":"G56/G17","v":104081.39124234726},{"$f":"H56/H17","v":22005.848172222006},"$/kg"]
[null,"Specific Fuel Cost",null,{"$f":"D57/(D3*24*D5/100*D7/100)","v":8.6624858544700561E-2},{"$f":"E57/(BU*24*eff/100*CF/100)","v":0.1107867407712335},{"$f":"F57/(F3*24*F5/100*F7/100)","v":6.1233332306777424E-2},{"$f":"G57/(G3*24*G5/100*G7/100)","v":5.6825056227197815E-2},{"$f":"H57/(H3*24*H5/100*H7/100)","v":7.8013145310011356E-2},"$/kWh"]
[null,null,null,{"$f":"D58*100","v":8.6624858544700558},{"$f":"E58*100","v":11.078674077123351},{"$f":"F58*100","v":6.1233332306777424},{"$f":"G58*100","v":5.6825056227197814},{"$f":"H58*100","v":7.801314531001136},"c/kWh"]
[null,"HALEU Costs (Comparison)",null,{"$f":"'HALEU Fuel Costs'!D63","v":1.2337297628800485},{"$f":"'HALEU Fuel Costs'!E63","v":1.3212867717963197},{"$f":"'HALEU Fuel Costs'!F63","v":1.043441325961268},{"$f":"'HALEU Fuel Costs'!G63","v":1.0844626491198497},{"$f":"'HALEU Fuel Costs'!H63","v":0.69096515814614023},"c/kWh"]

{"sheet":"Annual cap vs O&M","index":6,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Througput",200,null,800]
["TCC",542000000,null,{"$f":"D10*D1*1000/(D7+D4/(1-(1+D4)^-D3))","v":12468416714.298601}]
["time",50,null,50]
["i",0.03,null,0.05]
["Annual cap",{"$f":"-PMT(B4,B3,B2)","v":21065097.987388127},null,{"$f":"-PMT(D4,D3,D2)","v":682979164.28506994}]
["Annual cap spec",{"$f":"B5/(1000*B1)","v":105.32548993694063},"kg",{"$f":"D5/(D1*1000)","v":853.72395535633746}]
["O&M fraction",{"$f":"B8/B2","v":0.32472324723247231},null,0.05]
["Annual O&M",176000000,null,{"$f":"D2*D7","v":623420835.71493006},"Back-calculate split between specific annual capital and annual O&M based on O&M as set percentage of TCC."]
["Annual O&M spec",{"$f":"B8/(1000*B1)","v":880},"kg",{"$f":"D10-D6","v":779.27604464366254},"Used to solve equation -  https://superuser.com/questions/871404/what-would-be-the-the-mathematical-equivalent-of-this-excel-formula-pmt"]
["Total unit cost",{"$f":"B9+B6","v":985.32548993694058},"kg",1633,"Is equal to = Annual unit capital + Annual unit O&M"]
[{"$nulls":4},"where Total annual cost = Total unit cost * throughput = Annual Capital + O&M_fraction*TCC"]
[{"$nulls":4},"where Total annual cost = Total unit cost * throughput = PMT(i,lifetime,TCC) + O&M_fraction*TCC"]
[{"$nulls":4},"where PMT = Annual Capital = (TCC*i)/(1-(1+i)^-lifetime)"]

{"sheet":"Pyro Reprocessing Costs Calcs","index":7,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":true,"merged":[[0,3,0,4],[2,0,2,9]]}
["Throughput (MT/yr)",100,null,200,null,400,null,"Modified","Percentage reduction","Justification"]
[null,"$K","%","$K","%","$K","%",null,"(0-100%)"]
["Capital Costs"]
["Facility",".","..","…","….",".....","…..."]
["Fuel processing facility",105679,{"$f":"B5/$B$29*100","v":26.578289496848701},173785,{"$f":"AVERAGE(C5,G5)*(1-I5/100)","v":27.782216379964609},264200,{"$f":"F5/$F$29*100","v":28.986143263080518},"No"]
["Protected Area Receiving",4580,1.1518709099780189,6742,1.0778718873455324,9150,1.0038728647130459,"No"]
["Waste Storage Facility",9150,2.3012268179691859,19756,3.1583591384106846,36600,4.0154914588521837,"No"]
["Lab & Operations Bldg",22388,5.6305864481632941,32976,5.2717646383904011,44780,4.9129428286175081,"No"]
["Maintenance & Mockup",11288,2.838934242758052,16624,2.6575769878584494,22570,2.4762197329588469,"No"]
["Utility Building",15623,3.9291876040582068,23012,3.6788575737385401,31250,3.4285275434188729,"No"]
["Warehouse & Staging",4948,1.2444229830941567,7286,1.1647416900176808,9890,1.0850603969412049,"No"]
["Generator Bldg",3192,0.80278863420302093,5798,0.92691901895675533,9580,1.0510494037104896,"No"]
["Emergency Op Center",7791,1.959438047956058,8805,1.4075992613967043,7800,0.85576047483735074,"No"]
["Fire Station",3954,0.99443178560111067,4469,0.71444739795157508,3960,0.43446301030203954,"No"]
["Site Work",34032,8.5590547616532611,50127,8.0136052989149924,68070,7.4681558361767246,"No"]
["Physical Protection System",30120,7.5751859843969278,49531,7.9182829765095217,75300,8.2613799686221157,"No"]
["Design Engineering",45904,11.544865120443445,67612,10.808802380402311,91810,10.072739640361176,"No"]
["Process Equipment & Support",".","..","…","….",".....","…..."]
["Process Equipment",27381,{"$f":"B19/$B$29*100","v":6.8863269401982823},40037,{"$f":"AVERAGE(C19,G19)","v":6.4004741879505236},53910,{"$f":"F19/$F$29*100","v":5.9146214357027658},"No"]
["Transfer Locks & F-T",12636,3.1779565105856431,19372,3.0969818099901785,27490,3.0160071093947143,"No"]
["Overhead Lifting & Robotics",29259,7.3586443133290071,43635,6.9756456780091449,60090,6.5926470426892827,"No"]
["Electrical Systems",2814,0.70772155910003165,6077,0.97154430177235995,11260,1.2353670444446883,"No"]
["Monitoring & Control System",5600,1.4084011126368789,12091,1.9329848278797634,22400,2.4575685431226479,"No"]
["MC&A",1288,0.32393225590648217,2780,0.44447679753095615,5150,0.56502133915543018,"No"]
["Safeguards & Security Eqpmt",5806,1.4602101535660212,8506,1.3598570159581891,11480,1.2595038783503569,"No"]
["Analytic Lab Eqpmt",4750,1.1946259437544955,10256,1.6395853450765849,19000,2.0845447463986746,"No"]
["Licensing Support",6000,1.5090011921109419,8837,1.4127778843918946,12000,1.316554576672847,"No"]
["Start-up Materials",3431,0.8628971816887735,7410,1.1846275215826447,13730,1.5063578614765161,"No"]
["Total",{"$f":"SUM(B5:B28)","v":397614},{"$f":"SUM(C5:C28)","v":100.00000000000001},{"$f":"SUM(D5:D28)","v":625524},{"$f":"SUM(E5:E28)","v":99.999999999999972},{"$f":"SUM(F5:F28)","v":911470},100]
["Facility Lifetime",50,null,50,null,50]
["Discount Rate",5,null,5,null,5]
["Annualized Capital",{"$f":"-PMT(B31/100,B30,B29)","v":21779.996903425621},null,{"$f":"-PMT(D31/100,D30,D29)","v":34264.16268797982},null,{"$f":"-PMT(F31/100,F30,F29)","v":49927.351093184225}]
["Specific Annualized Capital",{"$f":"B32/B1","v":217.79996903425621},null,{"$f":"D32/D1","v":171.3208134398991},null,{"$f":"F32/F1","v":124.81837773296056}]
["Annual Operating Costs",".","..","…","….",".....","…..."]
["Staffing",41790,{"$f":"B35/$B$41*100","v":78.663529411764713},53477,{"$f":"AVERAGE(C35,G35)","v":70.698431372549024},56460,{"$f":"F35/$F$41*100","v":62.733333333333327},"No"]
["Materials & Services",4180,{"$f":"B36/$B$41*100","v":7.868235294117647},5039,{"$f":"AVERAGE(C36,G36)","v":6.6618954248366009},4910,{"$f":"F36/$F$41*100","v":5.4555555555555557},"No",{"$nulls":9},"`"]
["Process Chemicals",579,1.0898823529411765,1387,1.8338300653594772,2320,2.5777777777777779,"No"]
["Spare Parts",120,0.22588235294117645,287,0.37960784313725487,480,0.53333333333333333,"No"]
["Product & Waste Containers",5472,10.300235294117648,13094,17.311228758169936,21890,24.322222222222223,"No"]
["Utilities",984,1.852235294117647,2356,{"$f":"AVERAGE(C40,G40)","v":3.1150065359477122},3940,4.3777777777777773,"No"]
["Total",{"$f":"SUM(B35:B40)","v":53125},100,{"$f":"SUM(D35:D40)","v":75640},{"$f":"SUM(E35:E40)","v":100},{"$f":"SUM(F35:F40)","v":90000},100]
["Specific Cost",{"$f":"B41/B1","v":531.25},null,{"$f":"D41/D1","v":378.2},null,{"$f":"F41/F1","v":225}]
["Specific Cap and Op Cost",{"$f":"B33+B42","v":749.04996903425626},null,{"$f":"D33+D42","v":549.52081343989903},null,{"$f":"F33+F42","v":349.81837773296058}]
{"$rows_empty":16}
["Data based on Pyroprocessing (ANL/NE-Landmark-CRADA-12)"]
["Target specific CAPEX+OPEX costs are estimated via logarithmic relationship between 100 and 400 MT facilities."]
["Target total costs are then backcalculated and relative average cost percentages are applied to each category."]

{"sheet":"Reprocesed Fuel Costs Original","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":true,"merged":[[58,8,58,9],[59,8,59,9],[60,1,60,9],[46,3,46,6],[51,3,51,6],[53,3,53,6],[55,8,55,9],[56,8,56,9],[57,8,57,9],[44,3,44,6],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[38,3,38,6],[39,1,39,9],[40,3,40,6],[42,3,42,6],[30,3,30,6],[0,3,0,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,1,14,9],[15,1,15,9],[24,1,24,9],[25,3,25,6],[26,3,26,6],[27,3,27,6],[29,1,29,9]]}
[null,"Description","Symbol","Value",null,null,null,"Unit","Equation/Assumption","Source"]
[null,"Vendor",null,"Baseline","Terrapower","X-Energy","Kairos Power"]
[null,"Burnup","BU",100000,70000,{"$f":"'HALEU Fuel Costs'!F4","v":160000},{"$f":"'HALEU Fuel Costs'!G4","v":193600},"MWd/MT"]
[null,"Electric Power","P_e",200,345,{"$f":"'HALEU Fuel Costs'!F5","v":80},{"$f":"'HALEU Fuel Costs'!G5","v":140},"MW"]
[null,"Efficiency","eff",40,38,{"$f":"'HALEU Fuel Costs'!F6","v":40},{"$f":"'HALEU Fuel Costs'!G6","v":43.8},"%"]
[null,"Thermal Power","P_th",{"$f":"D4/(D5/100)","v":500},{"$f":"P_e/(eff/100)","v":907.8947368421052},{"$f":"'HALEU Fuel Costs'!F7","v":200},{"$f":"'HALEU Fuel Costs'!G7","v":319.63470319634706},"MW"]
[null,"Capacity Factor","CF",90,90,{"$f":"'HALEU Fuel Costs'!F8","v":90},{"$f":"'HALEU Fuel Costs'!G8","v":90},"%"]
[null,"Average Uranium Loading","Loading",{"$f":"D6/D3*365*1000/(D7/100)","v":2027.7777777777778},{"$f":"P_th/BU*365*1000/0.9","v":5260.0250626566412},{"$f":"'HALEU Fuel Costs'!F9","v":506.94444444444446},{"$f":"'HALEU Fuel Costs'!G9","v":669.5745332108969},"kg"]
[null,"Average Fuel Enrichment","%E",{"$f":"'HALEU Fuel Costs'!D10","v":15},13,{"$f":"'HALEU Fuel Costs'!F10","v":15.5},{"$f":"'HALEU Fuel Costs'!G10","v":19.55},"%"]
[null,"Fuel Cycle Length","FCL",36,36,{"$f":"'HALEU Fuel Costs'!F11","v":18},{"$f":"'HALEU Fuel Costs'!G11","v":18},"months"]
[null,"Mass of Heavy Metal per Refueling Segment",null,{"$f":"D8","v":2027.7777777777778},{"$f":"E8","v":5260.0250626566412},{"$f":"'HALEU Fuel Costs'!F12","v":506.94444444444446},{"$f":"'HALEU Fuel Costs'!G12","v":669.5745332108969},"kg"]
[null,"Uranium in Tailings","%T",{"$f":"'HALEU Fuel Costs'!T_","v":0.2},null,null,null,"%"]
[null,"U-235 in Natural Uranium","%U235",{"$f":"'HALEU Fuel Costs'!U235_","v":0.71099999999999997},null,null,null,"%"]
[null,"Uranium in U3O8","%U_ore",{"$f":"'HALEU Fuel Costs'!U_ore","v":84.796929739960987},null,null,null,"%","3*mass_U/(3*mass_U+8*mass_O)"]
[null,"Annual Uranium Requirement"]
[null,"Solved by total and isotopic mass balances"]
[null,"Uranium Product","Product",{"$f":"D11*12/D10","v":675.92592592592598},{"$f":"E11*12/FCL","v":1753.3416875522137},{"$f":"F11*12/F10","v":337.96296296296299},{"$f":"G11*12/G10","v":446.38302214059797},"kg"]
[null,"Uranium Feed","Feed",null,{"$f":"Product*(Enrichment-T_)/(U235_-T_)","v":43919.322114810842},null,null,"kg","Product*(%E-%T)/(%U235-%T)"]
[null,"U3O8 Feed","Feed_Ore",null,{"$f":"E18/(D14/100)","v":51793.528668424929},null,null,"kg","Feed/%U_ore"]
[null,"Tailings","Tailings",null,{"$f":"Product*(Enrichment-U235_)/(U235_-T_)","v":42165.980427258619},null,null,"kg","Product*(%E-%U235)/(%U235-%T)"]
[null,"Enrichment Value Function","V(%E)",null,{"$f":"(1-2*Enrichment/100)*LN((1-Enrichment/100)/(Enrichment/100))","v":1.4067094832828548},null,null,null,"(1-2*%E/100)*LN[(1-%E/100)/(%E/100)]"]
[null,"Tailings Value Function","V(%T)",null,{"$f":"(1-2*T_/100)*LN((1-T_/100)/(T_/100))","v":6.1877556713685129},null,null,null,"(1-2*%T/100)*LN[(1-%T/100)/(%T/100)]"]
[null,"Feed Value Function","V(%U235)",null,{"$f":"(1-2*U235_/100)*LN((1-U235_/100)/(U235_/100))","v":4.8688833858441463},null,null,null,"(1-2*%U235/100)*LN[(1-%U235/100)/(%U235/100)]"]
[null,"Separative Work Units","SWU",null,{"$f":"Product*V__E+Tailings*V__T-Feed*V__U235","v":49541.169144558167},null,null,"kg SWU","Product*V(%E)+Tailings*V(%T)-Feed*V(%U235)"]
[null,"Plutonium Equivalent"]
[null,"Plutonium in LWR UNF","Pu_LWR",11.7,null,null,null,"kg/tU"]
[null,"Fissile Pu ratio","Pu-f/Pu_LWR",{"$f":"0.65","v":0.65},{"$nulls":4},"LWR UNF has 1.17%Pu at BU.  Pu-239 at 0.5% and P-241 at 0.15%. LWR fuel at 50GWd/MT burnup; ","(OECD/NEA-6997)"]
[null,"Pu_f in LWR UNF",null,{"$f":"D26*D27","v":7.6049999999999995},null,null,null,"kg/tU"]
[null,"Reprocessing throughput requirement (annual)",null,{"$f":"D17/D28*D9/100","v":13.331872306231283},{"$f":"Product/D28*Enrichment/100","v":29.971652778670322},{"$f":"F17/D28*F9/100","v":6.8881340248861624},{"$f":"G17/D28*G9/100","v":11.475066512621554},"tU","Product/Pu_f,LWR*%E"]
[null,"Reprocessing Facility Cost"]
[null,"Facility CAPEX","CAPEX",700000000,null,null,null,"$"]
[null,"Facility OPEX fraction",null,5,null,null,null,"%"]
[null,"Facility OPEX (Annual)","OPEX",{"$f":"D31*D32/100","v":35000000},null,null,null,"$"]
[null,"Lifetime","t",50,null,null,null,"yrs"]
[null,"Discount rate","r",5,null,null,null,"%","Assume"]
[null,"Ammortized CAPEX (Annual)","CAPEX_annual",{"$f":"-PMT(D35/100,D34,D31)","v":38343714.840015531},null,null,null,"$"]
[null,"Total Annual Cost","Cost",{"$f":"D36+D33","v":73343714.840015531},null,null,null,"$"]
[null,"Throughput","Capacity",200,null,null,null,"MTHM/yr","Assume"]
[null,"Fuel Reprocessing Unit Cost","Repro_$_kg",{"$f":"(D36+D37)/D38/1000","v":558.43714840015537},null,null,null,"$/kg"]
[null,"Annual Fuel Costs"]
[null,"Uranium Ore Unit Cost","U_ore_$_kg",{"$f":"28.2*2.2","v":62.040000000000006},null,null,null,"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Ore (U3O8)","U_ore_cost",null,{"$f":"Feed_Ore*U_ore___kg*0","v":0},{"$f":"F19*U_ore___kg*0","v":0},{"$f":"Feed_Ore*U_ore___kg*0","v":0},"$","Not needed"]
[null,"Uranium Conversion Unit Cost","UF6_$_kg",21,null,null,null,"$/kg",null,"UxC (February 22, 2021)"]
[null,"Uranium Conversion","UF6_cost",null,{"$f":"Feed_Ore*UF6___kg*0","v":0},{"$f":"F19*UF6___kg*0","v":0},{"$f":"Feed_Ore*UF6___kg*0","v":0},"$","Not needed"]
[null,"Uranium Enrichment Unit Cost","U_enrich_$_kg",54,null,null,null,"$/kgSWU",null,"UxC (February 22, 2021)"]
[null,"Uranium Enrichment","U_enrich_cost",null,{"$f":"SWU*U_enrich___kg*0","v":0},{"$f":"F24*U_enrich___kg*0","v":0},{"$f":"SWU*U_enrich___kg*0","v":0},"$","Not needed"]
[null,"Tails Disposal Unit Cost","Tails_$_kg",{"$f":"-11","v":-11},null,null,null,"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Tails Depletion","Tails_deplet",{"$f":"D17*(1-D9/(100*D28/10))*Tails___kg","v":-5968.6792314997438},{"$f":"Product*(1-Enrichment/(100*D28/10))*Tails___kg","v":-15989.876757420616},{"$f":"F17*(1-F9/(100*D28/10))*Tails___kg","v":-2959.8978498551155},{"$f":"G17*(1-G9/(100*D28/10))*Tails___kg","v":-3647.9559271582066},"$","Becomes offset since consuming; Product*(1-%E/Pu_f,LWR)"," "]
[null,"Fuel Fabrication Multiplier","FuelFab_mult",{"$f":"IF(Summary!E4=\"TRU\", 1.4, 1)","v":1},{"$f":"IF(Summary!E4=\"TRU\",1.4,1)","v":1},{"$f":"IF(Summary!E4=\"TRU\",1.4,1)","v":1},{"$f":"IF(Summary!E4=\"TRU\",1.4,1)","v":1},null,"Accounts for additional cost of fabrication; 1x if U/Pu; 1.4x if TRU","Depends whether MOX or just U (pg. 12)"]
[null,"Fuel Fabrication Unit Cost","FuelFab_$_kg",{"$f":"1000*D49","v":1000},{"$f":"1000*E49","v":1000},{"$f":"2.5*'HALEU Fuel Costs'!F56*F49","v":10000},{"$f":"2.5*'HALEU Fuel Costs'!G56*G49","v":10000},"$/kg","(U,PU)Ox has 2.5x fabrication cost relative to LWR UOx","ANL Fuel Cycle Algorithm (pg 105)"]
[null,"Fuel Fabrication","FuelFab_cost",{"$f":"Product*FuelFab___kg","v":1753341.6875522137},{"$f":"Product*FuelFab___kg","v":1753341.6875522137},{"$f":"F17*F50","v":3379629.6296296301},{"$f":"G17*G50","v":4463830.2214059802},"$",null,"Depends whether MOX or just U (pg. 12)"]
[null,"Fuel Reprocessing Unit Cost","Repro_$_kg",{"$f":"D39","v":558.43714840015537},null,null,null,"$/kg"]
[null,"Fuel Reprocessing","Repro_cost",{"$f":"Repro___kg*D29*1000","v":7445012.7535268003},{"$f":"Repro___kg*E29*1000","v":16737284.310560247},{"$f":"Repro___kg*F29*1000","v":3846589.9226555135},{"$f":"Repro___kg*G29*1000","v":6408103.4210104961},"$"]
[null,"Spent Fuel Storage","SNF_$_kg",{"$f":"233*1.24","v":288.92},null,null,null,"$/kg",null,"HTGR cost assessment (pg 42)"]
[null,"Spent Fuel Disposition","SNF_cost",{"$f":"SNF___kg*D17","v":195288.51851851854},{"$f":"D54*Product","v":506575.48036758561},{"$f":"SNF___kg*F17","v":97644.25925925927},{"$f":"SNF___kg*G17","v":128968.98275686157},"$"]
[null,"Total Fuel Cost",null,{"$f":"SUM(D42,D44,D46,D48,D51,D53,D55)","v":9387674.2803660333},{"$f":"SUM(E42,E44,E46,E48,E51,Repro_cost,E55)","v":18981211.601722628},{"$f":"SUM(F42,F44,F46,F48,F51,F53,F55)","v":7320903.9136945475},{"$f":"SUM(G42,G44,G46,G48,G51,G53,G55)","v":10997254.66924618},"$"]
[null,"Specific Fuel Cost",null,{"$f":"D56/D17","v":13888.6140038292},{"$f":"E56/Product","v":10825.73450256676},{"$f":"F56/F17","v":21661.852676137289},{"$f":"G56/G17","v":24636.364117321551},"$/kg"]
[null,"Specific Fuel Cost",null,{"$f":"D57/(D3*24*D5/100*D7/100)","v":1.6074784726654166E-2},{"$f":"E57/(BU*24*eff/100*CF/100)","v":1.8841782411874758E-2},{"$f":"F57/(F3*24*F5/100*F7/100)","v":1.5669742965955795E-2},{"$f":"G57/(G3*24*G5/100*G7/100)","v":1.3450653949665091E-2},"$/kWh"]
[null,null,null,{"$f":"D58*100","v":1.6074784726654165},{"$f":"E58*100","v":1.8841782411874757},{"$f":"F58*100","v":1.5669742965955795},1.3450653949665092,"c/kWh"]
[null,"HALEU Costs (Comparison)",null,{"$f":"'HALEU Fuel Costs'!D63","v":1.2337297628800485},{"$f":"'HALEU Fuel Costs'!E63","v":1.3212867717963197},{"$f":"'HALEU Fuel Costs'!F63","v":1.043441325961268},{"$f":"'HALEU Fuel Costs'!G63","v":1.0844626491198497},"c/kWh"]

{"sheet":"Graphs","index":9,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
{"$rows_empty":14}
["d"]

{"sheet":"Fuel Cycle LCA","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["From Table I of \"Greenhouse Gas Emissions From The Nuclear Fuel Cycle,\" M. Taylor, The Uranium Institue"]
[]
["Nuclear Fuel Cycle Process","Specific CO2 Emissions from Energy Consumed (kgCO2/kgUnat)","Modified (kgCO2/kgUnat)","Converted (g/kWh)","Note"]
["Mining and Milling",47,47,{"$f":"C4*Feed_Ore/1000000/87609*1000","v":2.7785910664611758E-2}]
["Conversion",7,7,{"$f":"C5*Feed_Ore/1000000/87609*1000","v":4.1383271202613259E-3}]
["Enrichment",140,{"$f":"B6/10","v":14},{"$f":"C6*Feed_Ore/1000000/87609*1000","v":8.2766542405226518E-3},"Assumed gaseous diffusion. Centrifuge is 10-20x less energy intensive"]
["Fuel Fabrication",3,3,{"$f":"C7*Feed_Ore/1000000/87609*1000","v":1.7735687658262827E-3}]
["Total",{"$f":"SUM(B4:B7)","v":197},{"$f":"SUM(C4:C7)","v":71},4.1974460791222017E-2]
[]
["Convert from kgCO2/kgUnat to kgCO2/kWh by diving  U_ore feed in \"LEU fuel costs\" per Gwyr and subsequent conversion to kWh."]