1 1.8.1 wbs activity and cost summary (focus on design) clement wong tbm conference call oct. 27,...

48
1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

Upload: jodie-marsh

Post on 29-Dec-2015

213 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

1

1.8.1 WBS activity and Cost Summary(Focus on Design)

Clement Wong

TBM Conference CallOct. 27, 2005

Page 2: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

2

Basic WBS and costing approach for all elements

• Consider Three design phase, Title I, II and III• Work on WBS elements, sub-elements and respective definitions • Review TBM program schedule• Propose WBS element schedule• Cost estimate for 10 years, 2006-2015 (Assumption: 2006 and 2007 are leveled budget )

Page 3: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

3

Draft 04/10/05

WBS #

1.8.12005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

1.8.3.2 Interfaces and Design Integration

1.8.1.1.1 Administration

1.8.1.1.2 R&D

1 Tritium Permeation

2 Thermofluid MHD

3 SiC/SiC Fab Process & Properties

4 SiC/FS/PbLi Compatibility

5 FS Box Fabrication & Material Issues

6 Helium Systems Subcomponent Test

7 PbLi/H2O Hydrogen Production

8 Be joining to FS

9 Virtual DCLL TBM

10 Advanced Diagnostics

11 Integrated mockups, 1/4 to 1/2 scale

1.8.1.1.3 Engineering

Preliminary Design

Detailed Design

Title III Activities

1.8.1.1.4 TBM design and fabrication

Call for tender / Contract award

Manufacturing design (tooling & processing)

Material procurement

Fabrication

1.8.1.1.5 Assembly, Testing, and Installation

QA tests

Delivery to ITER site installation

DCLL Test Module ScheduleFirst plasmaITER Director appointed

final design

ITER Interface changes

baseline decisions

...

...

...

...

Page 4: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

4

• Preliminary Design and Analysis, Title I

This WBS includes the administration and evolving the conceptual design into the preliminary design provides the depth and details to allow the DCLL to take shape and form. Complete the process of converting the conceptual design to a design appropriate for procurement and fabrication. The % complete is about 20-35% of the total design effort. Requirements for the DCLL Reference design are to be defined, the preferred design solution is identified, all critical issues resolved, R&D has started, costs are known to a rough order of magnitude design drawings and analyses necessary to document the solution exist, essential features and interface details have been prepared. Contingency levels are high (up to 40% or more). (From 2006-2009)

• Detailed Design, Title II

This WBS includes the administration and the detailed design is the last phase of development prior to fabrication. The purpose of the detailed design phase is to prepare final drawings, technical specifications and contract documents required to obtain bids and quotes for procurement and construction. The final design should also include clear statements of testing requirements and acceptance criteria for the safety and functionality of all subsystems. Requirements, design details, estimates and schedules are mature enough to establish the project performance baselines for scope, cost and schedule. Technical specifications are defined, R&D work is well along, and bids may be appropriate on long-lead procurement items. (From 2010 to 2012)

• Title III

This WBS includes administration and vendor costs for technical support for procurement, fabrication, inspection, testing, as-built drawings, and other technical activities for the DCLL TBM. Documentation and QA is also included in this WBS. The cost of personnel providing technical support to procurement, installation, fabrication, inspection, testing, as-built drawings and other technical activities. (From 2010 to 2011)

Page 5: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

5

Costing Input Table: one sheet per year

Page 6: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

6

Status

• All WBS defined• Most costing estimate completed except for some

hardware, e.g. He and PbLi loops and interface equipment

Assumptions:

2005, 2006 $

labor: burdened cost at $275k/FTE

contingency not included

risk factors not included• Costing summarized

Page 7: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

7

Most of the costs estimated, yearly costing distribution can be noted.DCLL program total is ~ $74M (~$42M is for R&D) incomplete cost as of 26/10/05(not counting He and PbLi loops and interface equipment costs, marked in green)

DCLL Costing Summary: EXCEL sheet distributed 26/10/05

Page 8: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

8

1.8.1.1.3. Mechanical Design .1.1 Title I .2.1 Title II .3.1 Title III

TBM Interface 1.8.1.1.3.1.8 Title I .2.8 Title II .3.9 Title III

Prepared by Mo Dagher

TBM Conference Call

Oct 27, 2005

Page 9: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

9

TBM Mechanical Design• Title I efforts.

– Transition from conceptual design to preliminary effort– Set TBM design parameters– Generate 3D models and define TBM components and assembly– Start part design efforts– Define component fabrication processes and adjust design accordingly– Prepare to transition to Title II for detailed design

• Title II efforts– Transition from preliminary design to detailed design effort– Generate 3D models of all parts, assemblies and sub-assemblies– Generate detailed drawings, final check and shop drawing– Generate fabrication and assembly procedures.

• Title III efforts– Provide fabrication support, change order, design changes etc..– Update TBM design with final design changes and generate as built models

Page 10: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

10TBM Components

Page 11: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

11

TBM Interface• Title I efforts.

– Define TBM Interface areas, Frame, Piping, shielding Connections and RH.

• Title II efforts– Finalize Interface design points– Generate Assembly models– Finish components detail design and drawings for interface

components• Title III efforts

– Support final TBM assembly efforts– Track and implement design changes – Develop as built drawings and models

Page 12: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

12

TBM Interface

Shielding Interface

TBM Flexible Support Design

Pipe and Connector penetrations

TBM Frame Interface

Page 13: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

13

TBM Interface

Page 14: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

14

FS Engineering and fabricationRowcliffe/Kurtz

Page 15: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

15

Page 16: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

16

NeutronicsSawan/Youssef

Page 17: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

17

Page 18: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

18

Update on DCLL Activation/Decay Heat input to PIE by M. Youssef

Page 19: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

19

T/H MHDSmolentsev

Page 20: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

20

Page 21: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

21

Thermofluid HeliumSviatoslavsky

Page 22: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

22

Helium Thermal-Hydraulic Analysis

CFD Modeling and Analysis of :

• First Wall

• Top and Bottom Plate

• Grid Plates

• Back Plate

• Distribution System

WBS Summary

Cost Summary

• 5.9 FTE

• $ 1,630K (including travel)

• Estimate assumes design changes require continuing analysis

Page 23: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

23

Structural AnalysisSharafat

Page 24: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

24

Structural analysis cost summary

Page 25: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

25

Engineering Diagnostics and Instrumentation for DCLL TBM

Neil Morley

TBM Planning and Costing Conference Call

Oct 27, 2005

Page 26: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

26

Diagnostics WBS definitions under 1.8.1.1.3

1.8.1.1.3.1.7

(prelim)

This WBS includes the selection and preliminary design of specialized diagnostic systems needed in the 1st TBM in the ITER electromagnetic and plasma environment and for subsequent TBMs subject to the nuclear environment. Input on needed R&D activities will be supplied to 1.8.1.1.2.10

1.8.1.1.3.2.7

(detailed)

This WBS includes the selection and detailed design of specialized diagnostic systems needed in the 1st TBM in the ITER electromagnetic and plasma environment and for subsequent TBMs subject to the nuclear environment. Input on needed R&D activities will be supplied to 1.8.1.1.2.10

1.8.1.1.3.3.8

(title III)

This WBS includes the fabrication support for specialized diagnostic systems needed in the 1st TBM in the ITER electromagnetic and plasma environment and for subsequent TBMs subject to the nuclear environment.

Page 27: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

27

Diagnostic Comments

• Helium and PbLi loop WBS leaders should consider diagnostics and control systems needed for their loop operation and control.

• Experimental plan needs further detailed development do help determine the required/desired measurement, measurements locations and frequency.

• Very common area with International partners – only locations and integration into DCLL design unique to US DCLL TBM.

• Cost estimate – 0.1 FTE per year following detailed establishment of experimental plan up to the end of title III activities during fabrication (roughly 6 years – total 0.6 FTE = $170k.)

Page 28: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

28

1.8.1.2 Helium Flow LoopsWong

Page 29: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

29

US TBM PRIMARY AND INTERMEDIATE HELIUM COOLANT LOOPS IN TCWS

Page 30: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

30

Page 31: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

31

GA fission division costing group has accepted the Helium loops costing task and will deliver resultsin four weeks.

Wong will meet the costing person next week.

Page 32: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

32

1.8.1.3 PbLi Flow LoopPint

Page 33: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

33

PbLi Breeder Coolant Loop

Dump Tank

PbLi-He heat exchanger

Expansion Tank

Sump Pump Tank

Tritium Extraction

Cold Trap Unit

Pressure Control Unit

Rupture Disk

Primary He coolant Line

Page 34: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

34

Page 35: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

ITER TBM Tritium Processing WBS, Description and Rough Cost

Estimate

Scott WillmsLos Alamos National Laboratory

October 27, 2005

Page 36: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

36

WBS Elements Description Cost ($K)

1.      Preliminary Design    

1.1.   Tritium Processing System    

1.1.1.      Administration Accounts for managing the tritium processing system project and for project controls including reporting, statusing and scheduling. 100

1.1.2.      R&D    

1.1.2.1.Modeling Modeling is needed to predict tritium processing system performance and perform sensitivity analysis. This will guide both design and R&D. 100

1.1.2.2.Tritium extraction from PbLi A number of methods have been proposed for tritium extraction from PbLi, but little experimental work has been performed. This task will use both process analysis and experiments to determine the best strategy for extraction of tritium from the ITER TBM PbLi. 300

1.1.2.3.Tritium extraction from He A number of methods have previously been used to extract tritium from helium. However, there are some unique challenges associated with this technology for the TBM. Experiments and analysis will be used to determine the best technology.

150

1.1.2.4.Fate of tritium in PbLi Separation of tritium from PbLi will depend on the physical and chemical properties of this “binary” system. Examples of parameters needed are mass transfer coefficients, chemical speciation and liquid (PbLi side)-solid (tube wall) equilibrium. Experiments and model will be run to determine these parameters.

150

1.1.3.      Design    

1.1.3.1.Tritium extraction from PbLi This element will design systems for extracting tritium from PbLi. This may include a bubbler and a vacuum permeator. This must be closely integrated with the heat exchanger and other tritium-permeable surfaces. 75

1.1.3.2.Tritium extraction from He This element will design systems for extracting tritium from 1) the “dual-coolant” He stream and 2) the heat exchanger He. Permeators, oxidation/adsorption or other technologies may be used. 75

1.1.3.3.System integration This task will integrate all tritium processing systems as well as interfaces to other systems such as the Tritium Plant, safety systems, TBM diagnostics, control systems, etc. 50

Page 37: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

37

2. Final Design 2.1. Tritium Processing System 2.1.1. Administration Accounts for managing the tritium processing system project and for project

controls including reporting, statusing and scheduling. 50 2.1.2. R&D 2.1.2.1.Tritium extraction from PbLi A number of methods have been proposed for tritium extraction from PbLi, but

little experimental work has been performed. This task will use both process analysis and experiments to determine the best strategy for extraction of tritium from the ITER TBM PbLi. 100

2.1.2.2.Tritium extraction from He A number of methods have previously been used to extract tritium from helium. However, there are some unique challenges associated with this technology for the TBM. Experiments and analysis will be used to determine the best technology. 50

2.1.2.3.Fate of tritium in PbLi Separation of tritium from PbLi will depend on the physical and chemical properties of this “binary” system. Examples of parameters needed are mass transfer coefficients, chemical speciation and liquid (PbLi side)-solid (tube wall) equilibrium. Experiments and model will be run to determine these parameters. 100

2.1.3. Design 2.1.3.1.Tritium extraction from PbLi This element will design systems for extracting tritium from PbLi. This may

include a bubbler and a vacuum permeator. This must be closely integrated with the heat exchanger and other tritium-permeable surfaces. 100

2.1.3.2.Tritium extraction from He This element will design systems for extracting tritium from 1) the “dual-coolant” He stream and 2) the heat exchanger He. Permeators, oxidation/adsorption or other technologies may be used. 75

2.1.3.3.System integration This task will integrate all tritium processing systems as well as interfaces to other systems such as the Tritium Plant, safety systems, TBM diagnostics, control systems, etc. 100

Page 38: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

38

3. Title III 3.1. Tritium Processing System 3.1.1. Administration Accounts for managing the tritium processing system project and for project

controls including reporting, statusing and scheduling. 150 3.1.2. Design Tritium processing system technical experts will be required to prepare the TBM

tritium processing system bid package, to award the contract and to provide technical assistance during fabrication. This task will also include acceptance testing when the system is complete. 500

3.1.3. Fabrication/Procurement It is expected that industry will fabricate the TBM tritium processing system. This task will include manufacturing design (shop drawings), fabrication R&D, purchasing materials, fabrication, quality assurance, documentation, factory testing, packaging and delivery. 1000

Sub-Total 3225 Contingency 806.25 Total 4031.25

Page 39: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

39

1.8.1.5.X. DCLL/ITER System Integration

.1 Administration .2 R&D .3 DCLL TBM System Integration .4 Fabrication & Procurement .5 Assembly, Testing, Onsite support

Prepared by Mo Dagher

TBM Conference Call

Oct 27, 2005

Page 40: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

40

DCLL/ITER System Integration .2 Design R&D – .2.1 Pb-Li Concentric pipe.

• Current DCLL system design uses a concentric pipe arrangement for the inlet/outlet Pb-Li flow. Internal pipe uses a slip joint to accommodate thermal expansion during operation.

• Design, Analysis, Mock-up and testing is required in order to develop a slip joint capable of handling the thermal expansion, and operating conditions of the DCLL.

– .2.2 V.V and Transporter Expansion Bellows.• Pipe penetrations through the VV plug need to maintain the Vacuum

boundary and to allow for pipe movement due to thermal expansion.• Bellows will be used to form a flexible seal between the OD of the

pipe and the Boundary.• Bellows will be used at the VV plug and at the Transporter wall to

allows for pipe expansion between the two boundaries.• Using ITER’s design guidelines and safety requirements, design

development along with mock-up and testing is needed to develop applicable bellow design for DCLL system.

Page 41: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

41

Test Port Configuration

VV Port Extension

VV – Cryostat Duct

Cryostat Bio-Shield

TBM Frame Assy

VV Closure Plate

Pb-Li Concentric Pipe. Internal Slip

joint Design

Transporter

Port Cell Area

Flexible Pipe Penetration Through VV

closure plate

Page 42: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

42

TBM Interface 1.8.1.5.3 DCLL System Design Integration

- .3.1 In-Vessel System Integraton- .3.2 Ex-Vessel System Integration and Interface

• .3.2.1 Pb-li Loop Interface inside the transporter• .3.2.2 Pipe run design and interface with coolant loops and ITER

facilities.• .3.2.3 he Coolant loop interface with ITER.

- .3.3 RH System Integration. Develop process flow for the removal, replacement, transportation and installation of the TBM assembly utilizing ITER’s RH equipment. Define any special equipment and tooling specific to the TBM assembly that will be needed during this process. Develop maintenance procedures as well removal and replacement processes.

- .3.4 Engineering Design and Analysis. Design activities for all components identified under the integration task

- .3.5 Piping Design modeling and detailed design activities for pipe runs identified under integration task.

- .3.6 RH tooling design. Develop design detail for any special tooling required for DCLL system

Page 43: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

43

TBM Interface

• .4 Fabrication Procurement & shipping. – Administration, labor, Material and logistical support to Procure

fabricate and ship al the components and assemblies needed under the System integration WBS.

• .5 Assembly, Onsite testing and Support.– This WBS includes the administration and coordination on the

installation and preliminary testing of TBM, making sure that ITER requirements are met and a close and smooth collaboration between ITER site management and operation with the TBM installation and testing personnel and operation.

Page 44: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

44

System Integration Preliminary Project Plan

Page 45: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

45

1.8.3.5 Safety and Regulatory Support

Brad Merrill – INL

Page 46: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

46

1.8.3.5 Safety and Regulatory Support

This WBS includes the safety support, analysis, and design integration activities required to license for the DCLL TBM and TBM ancillary system.

1.8.3.5.1 Regulatory Support This WBS includes regulatory activities related to the DCLL TBM and TBM ancillary systems that will be required to obtain TBM regulatory approval. This includes the interaction with regulatory officials and the ITER IT to determine the regulatory requirements, safety rules, safety analyses, and reporting requirements needed to obtain licensing approval for the US DCLL TBM. In addition, this includes the presentation and defense of TBM safety results to regulatory officials and the ITER IT.

1.8.3.5.2 Safety Analysis and Reporting

This WBS includes activities related to estimating the radioactive source terms mobilized from the TBM and TBM ancillary systems during accidents, performing the required safety analysis identified by TBM regulatory requirements, and the reporting of these results to regulatory officials and ITER IT in the form a TBM safety dossier and supporting safety documents.

1.8.3.5.3 Safety Design Integration

This WBS includes activities related the interaction with the DCLL design team to integration of safety and regulatory requirements into TBM components that perform TBM safety functions. Of specific concern are the radiological confinement boundaries of the ITER device and the assurance that TBM and TBM system response to accidents in a manner that does not compromise the integrity of these boundaries.

Page 47: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

47

2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

1.8.3.5.1 Regulatory Support

1 Interact with CEA and ITER IT to

establish licensing requirements

2 Present safety results to ITER IT

3 Present/defend TBM safety case

to regulatory officials

1.8.3.5.2 Safety Analysis and Reporting

1 Perform Safety Analyses

finalize licensing analyses

2 Safety dossier and

licensing documents

3 Qualify safety codes

1.8.3.5.3 Safety Design Integration

1 Communicate safety requirments

to TBM design team

2 Present safety results to design team

and write DDD safety sections

1.8.1.1.3 Engineering

Preliminary Design

Detailed Design

Title III Design

1.8.3.5 Safety and Regulatory Support

final design

baseline decisions

ITER Interface changes

preliminary

final

ITER first plasma

Page 48: 1 1.8.1 WBS activity and Cost Summary (Focus on Design) Clement Wong TBM Conference Call Oct. 27, 2005

48

Name Article 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 TOTAL

Regulatory Labor 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 79,000$ 790,000$

Support + Travel

Safety Analys is Labor 79,000$ 79,000$ 310,200$ 386,700$ 386,700$ 310,200$ 233,700$ 157,200$ 79,000$ 38,250$ 2,059,950$

and Reporting + Travel

Safety Des ign Labor 157,200$ 157,200$ 157,200$ 159,700$ 159,700$ 157,200$ 157,200$ 157,200$ 81,500$ 40,750$ 1,384,850$

Integration + Travel

Total 315,200$ 315,200$ 546,400$ 625,400$ 625,400$ 546,400$ 469,900$ 393,400$ 239,500$ 158,000$ 4,234,800$

0.00

0.50

1.00

1.50

2.00

2.50

6 7 8 9 10 11 12 13 14 15

FY

FT

Es

Task1

Task 2

Task 3

Total