GO2-15-049, Submittal of Decommissioning Fund Status Report

Submittal of Decommissioning Fund Status Report

ML15099A399
Person / Time
Site:	Columbia
Issue date:	03/26/2015
From:	Gregoire D Energy Northwest
To:	Document Control Desk, Office of Nuclear Reactor Regulation
References
GO2-15-049
Download: ML15099A399 (3)

Text

Donald W. Geregom P.O. Ba Oft PE20

'NORNTHW EAST Ph. 50V48Th18 I F. 50""377-4317 March 26, 2015 602-1o5-049 10 CFR 50.75(f)(1)

U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001

Subject:

COLUMBIA EN 1RATING STATION, DOCKET NO. W0mW DECOMMISSIONING FUND STATUS REPORT

Dear Sir or Madam:

In accordance with the requirements of 10 CFR 50.75(f)(1), Energy Northwest hereby reports the status of the Columbia Generating Station (CGS) decommissioning funding:

4,-'.2)4 lEstmated Fadiological Decommissioning Cost: $465.4 Million C;i"  :-'1W -Tax Fund Balance m! of

• 3;20l4i'$21#.'1 Mili ,

~. S~bdule of PaymintsiNdOWM~ Mia6NIent I

• T06FR8D.?5(0)*)(v) Gus er64oslr0: Nbt. Ap.*oowý; .U

• Changes in Financial Assrance Method: None Alt-

• Material Changes to Trust Agreement: None The following conditions are reflected in the 2014 Estimated Radiological Decommissioning Cost:

(1) The value for the estimated radiological decommissioning cost of $465.4 Million

• E&WiWdudat. t V0or4ndepw nnt Splnt *witorage Installation (116P-Aman s1n, Pecommissioning costs for the ISFSI are

= i.d*.t 10 CFR 72.30 requirements.

There arý n Commlftme& bnerA  : 8 t**f*1Cby this letter. Should you have any qudistis otrequire addition idk1dnrt6 ahg to this rdortoplease contact JR Trautvetter at(509) 377-81.48. iv ., . ',' . .c.'*

41

' '.. "\ *[ . .* ' "

• I,-?

.. "; .S"'"" *i " *L *

"" : .. ':* *0 . "' .'-

DECiMMISION ING FUND STATUS REPORT Page 2 of 2 Respectfully, Manager, Regulatory Affal Attachment i: Cornwa Generating Station - Decommissioning FunngMSc ule cc: NRC ReoIV'Administrator NRC NRR Project Manager NRC Sr. Resident Inspector - OW CO Sonoda - SPA1 399 WA Horin - Winston &Strewn i , ",

DECOMMISSIONING FUND STATUS REPORT Page 1 of 1 Columbia Gnerating Station - Decommislsioning Funding Schedule F..... Yer PymI oentjIn I Enot SuarAcout Doalneo:

FY 2009 Actu $ 117,4*N,00 FY 2010 ACta $ 1

• 134,30,50 FY 2011 ACtual S $s $ 140,337,000 FY 2012 Ata $

• 173,563,50

$a FY 2013 Acta $

FY 2014 Actual $ M4j%,*W FY 2015 $ 3,196,000 $ 12,857,634 $ 230,349,534 FY 2016 $ 3,325,920 $ 13,820,972 $ 247,496,426 FY 2017 $ 3,458,957 $ 14,849,786 $ 265,805,168 FY 2018 $ 3,597,315 $ 15,948,310 $ 285,360,794 FY 2019 $ 3,741,206 $ 17,121,048 $ 306,213,049 FY 2020 $ 3,890,856 $ 18,372,783 $ 328,476,688 FY 2021 $ 4,048,490 $ 19,708,601 $ 352,231,779 FY 2022 $ 4,208,360 $ 21,133,907 $ 377,574,036 FY 2023 $ 4,376,684 $ 22,654,442 $ 404,605,162 FY 2024 $ 4,551,751 $ 24,276,310 $ 433,433,223 FY 2026 $ 4,733,821 $ 26,005,993 $ 464,173,037 FY 2026 $ 4,923,174 $ 27,850,362 $ 406,946,594 FY 2027 $ 5,120,101 $ 29,816,796 $ 531,883,490 FY 2028 $ 5,324,906 $ 31,913,009 $ 569,121,406 FY 2029 $ 5,537,901 $ 34,147,284 $ 608,806,590 FY 2030 $ 5,750,417 $ 36,528,395 $ 651,094,403 FY 2031 $ 5,989,794 $ 39,065,684 $ 696,149,861 FY 2032 $ 6,229,386 $ 41,768,992 $ 744,148,239 FY 2033 $ 6,478,561 $ 44,848,894 $ 795,275,694 FY 2034 $ 6,737,704 $ 47,716,542 $ 849,729,940 FY 2035 $ 7,007,212 $ 50,983,796 $ 907,720,948 FY 2036 $ 7,287,500 $ 54,463,257 $ 969,471,705 FY 2037 $ 7,579,000 $ 58,168,302 $ 1,035,219,008

$; 7,882,160 $ 62,113,140 $ 1,105,214,308 8,197,447 $ 66,312,858 $ 1,179,724,614

$ 70,783,477 $ 1,259,033,435

$ 75,542,006 $ 1,343,441,799 FY 2042

$ 9,221,013 $ 80,606,508 $ 1,433,269,320 FY 2043

$ 9,589,853 $ 85,996,159 $ 1,528,855,332 FY 2044 .1 S 9.973.447 1 91.731.320 S 1.630.680.100

-