French nuclear giant scraps SMR plans due to soaring costs, will start over, page-82

So the cost model

1st KWh COST =

SUM OF {x SMR (average Brand cost) + y Reactors (average Brand cost) + LAND PROCUREMENT ( @ Average Fletcher Markup Rate Cost) + (x + y) (MINIMISE installation cost) + [ignore WATER PROVISION COST] }/ [MAXIMISE OUTPUT COST REGARDLESS OF REACTOR MIX]

2nd KWh Cost = (Apply FUDGE FACTOR) * 1st KWh COST

3rd KWh Cost = (Apply PARTY ROOM FACTOR) * 2nd KWh COST