Deploy Presets:
Reactor & Capital Stack
Params
US Federal Public Funding ($M):
$1,000 M
DOE ARDP / Matching Grant allocation
Total Overnight CapEx ($M):
$2,800 M
Effective $/kW: $8,750/kW
Funding Stack Composition:
36% Public / 64% Private
Steam vs Power Split (%):
40% Steam / 60% Power
ERCOT Avg Electricity Price:
$48 / MWh
Industrial Steam Off-take Price:
$11.50 / MMBtu
Target Capacity Factor (%):
94.0%
Reactor Core Modules (Xe-100):
4 Units (320 MWe)
THERMODYNAMIC CO-GENERATION FLOW (HTGR PEBBLE-BED)
24-Hour Dynamic ERCOT Power & Steam Thermal Dispatch
■ Electric Power (MW)
■ Steam Thermal (MWth)
-- ERCOT Price ($/MWh)
Project Telemetry
COMMERCIALLY VIABLE
Net LCOE
$68.40
$/MWh (Power)
Net LCOS
$9.80
$/MMBtu (Steam)
Unlevered IRR
11.4%
30-Year Lifecycle
DSCR (Yr 1-10)
1.68x
Min threshold: 1.30x
Annual Clean Gen
2,635
GWh / year
Steam Delivered
8.12
Million MMBtu/yr
CO2 Abatement
1,280,000 MT/yr
Displaces heavy natural gas boiler & ERCOT marginal gas peakers
FINANCIAL PRO-FORMA SUMMARY
| Phase | Revenue ($M/yr) | Opex ($M/yr) | Net CF ($M) |
|---|