Another cost that you don't mention is the cost of waste disposal. As far as I am informed no single country has yet found a safe, clean and cost-effective solution for nuclear waste disposal (correct me if I'm wrong here).
If that is true this means that the cost estimation of all the reactors that we have until now are false and until now we do not even know what it will cost us in the future to "clean up the mess".