Table 4: Levelized cost components (unit: mills/kWh).

ComponentOTPyro-SFR
CostShareCostShare

Capital cost35.0549.49%36.6050.13%

O&M22.8032.19%24.3133.30%

Uranium9.3273.40%8.0668.08%
Conversion0.231.80%0.211.80%
Enrichment2.1917.28%2.0517.29%
PWR fuel fabrication0.554.36%0.524.36%
SFR fuel fabrication0.332.79%
Subtotal for front-end12.2996.84%11.1794.32%
LFCCTransport and dry storage0.322.53%0.131.14%
Pyroprocessing0.504.21%
Decay storage (Cs/Sr)0.040.33%
Packaging cost0.070.57%0.000.00%
Disposal underground cost0.010.07%0.000.00%
Subtotal for back end0.403.16%0.675.68%
LFCC total12.69100.00%11.84100.00%

D&D0.280.40%0.260.36%

LGC total70.82100.00%73.02100.00%