⚛️ Zero-Neutron Direct Energy Conversion Fusion

Aneutronic Proton-Boron11 (p-B11) Fusion Model

Underwrite 100MW Field-Reversed Configuration (FRC) aneutronic fusion power plants fusing protons with Boron-11 at 3 billion °C (producing charged alpha particles captured directly via electrostatic decelerators at 90% direct electrical conversion with zero radioactive waste). Model baseload PPAs ($0.065/kWh), and 30-yr IRR.

1. Capacity & Unit Economics

Direct Fusion Generator Output (MW-ac Net)

Clean Baseload Grid PPA Tariff ($ / kWh)

Boron-11 Fuel & Neutral Beam Injector OpEx ($M / Yr)

FRC Chamber & Electrostatic Decelerator CapEx ($M)

2. Financial Returns & Yield

90% DIRECT ENERGY CONVERSION

Annual Net EBITDA

$0 / yr

30-Yr Project IRR

0.0%

Gross Revenue

$0 / yr

Total CapEx

Annual OpEx

$0 / yr