GO2-17-065, Plant Decommissioning Fund Status Report
| ML17079A556 | |
| Person / Time | |
|---|---|
| Site: | Columbia  |
| Issue date: | 03/20/2017 |
| From: | Gregoire D Energy Northwest |
| To: | Document Control Desk, Office of Nuclear Reactor Regulation |
| References | |
| GO2-17-065 | |
| Download: ML17079A556 (3) | |
Text
ENERGY NORTHWEST G02-17-065 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001 Donald W. Gregoire Manager, Regulatory Affairs P.O. Box 968, PE20 Richland, WA 99352-0968 Ph. 509-3n-8616 IF. 509-3n-4317 dwgregoire@energy-northwest.com 10 CFR 50.75(f)(1)
Subject:
COLUMBIA GENERATING STATION, DOCKET NO. 50-397 PLANT 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 decommissioning funding:
2016 Estimated Radiological Decommissioning Cost: $479.4 Million After-Tax Fund Balance as of December 31, 2016: $244.5 Million Schedule of Payments: included as Attachment 1 Assumed Cost Escalation Rate: 4% I year Assumed Interest Rate: 6% I year 10 CFR 50.75(e)(1 )(v) Customer Contracts: Not Applicable Changes in Financial Assurance Method: None Material Changes to Trust Agreement: None The following conditions are reflected in the 2016 Estimated Radiological Decommissioning Cost:
(1) The value for the estimated radiological decommissioning cost of $479.4 Million does not include state costs or Independent Spent Fuel Storage Installation (ISFSI) decommissioning costs. Decommissioning costs for the ISFSI are submitted separately in conformance with 10 CFR 72.30 requirements.
There are no commitments being made to the NRC by this letter. Should you have any questions or require additional information pertaining to this report, please contact D. M.
Wolfgramm at (509) 377-4792.
March 20, 2017
G02-17-065 Page 2 of 2 Respectfully,
"" ~
OW Gregoire Manager, Regulatory Affairs : Columbia Generating Station - Decommissioning Funding Schedule cc:
NRC Region IV Administrator NRC NRA Project Manager NRC Sr. Resident Inspector - 988C CD Sonoda-BPA/1399 WA Horin - Winston & Strawn
G02-17-065 Page 1 of 1 Columbia Generating Station - Decommissioning Funding Schedule Fiscal Year*
Payment Interest Earned Sub-Account Balance FY 2017
$ 3,458,957
$ 14,058,687 251,829,091 FY 2018
$ 3,597,315
$ 15,109,745 270,536, 151 FY 2019
$ 3,741,208
$ 16,232, 169 290,509,528 FY 2020
$ 3,890,856
$ 17,430,572 311,830,956 FY 2021
$ 4,046,490
$ 18,709,857 334,587,303 FY 2022
$ 4,208,350
$ 20,075,238 358,870,891 FY 2023
$ 4,376,684
$ 21,532,253 384,779,829 FY 2024
$ 4,551,751
$ 23,086, 790 412,418,369 FY 2025
$ 4,733,821
$ 24,745,102 441,897,293 FY 2026
$ 4,923,174
$ 26,513,838 473,334,304 FY 2027
$ 5, 120, 101
$ 28,400,058 506,854,463 FY 2028
$ 5,324,905
$ 30,411,268 542,590,636 FY 2029
$ 5,537,901
$ 32,555,438 580,683,975 FY 2030
$ 5,759,417
$ 34,841,039 621,284,431 FY 2031
$ 5,989,794
$ 37,277,066 664,551,291 FY 2032
$ 6,229,386
$ 39,873,077 710,653,754 FY 2033
$ 6,478,561
$ 42,639,225 759,771,540 FY 2034
$ 6,737,704
$ 45,586,292 812,095,537 FY 2035
$ 7,007,212
$ 48,725,732 867,828,481 FY 2036
$ 7,287,500
$ 52,069,709 927,185,690 FY 2037
$ 7,579,000
$ 55,631,141 990,395,831 FY 2038
$ 7,882,160
$ 59,423,750
$1,057,701,741 FY 2039
$ 8,197,447
$ 63,462, 104
$1,129,361,293 FY 2040
$ 8,525,345
$ 67,761,678
$ 1,205,648,315 FY 2041
$ 8,866,358
$ 72,338,899
$ 1,286,853,572 FY 2042
$ 9,221,013
$ 77,211,214
$ 1,373,285,800 FY 2043
$ 9,589,853
$ 82,397,148
$ 1,465,272,801 FY 2044
$ 9,973,447
$ 87,916,368
$ 1,563, 162,616
- Energy Northwest's Fiscal Year (FY) ends on June 30.