GO2-21-039, Plant Decommissioning Fund Status Report
| ML21070A428 | |
| Person / Time | |
|---|---|
| Site: | Columbia  |
| Issue date: | 03/11/2021 |
| From: | Wolfgramm D Energy Northwest |
| To: | Document Control Desk, Office of Nuclear Reactor Regulation |
| References | |
| GO2-21-039 | |
| Download: ML21070A428 (3) | |
Text
Desirée Wolfgramm Columbia Generating Station P.O. Box 968, PE20 Richland, WA 99352-0968 Ph. 509-377-4792 dmwolfgramm@energy-northwest.com GO2-21-039 10 CFR 50.75(f)(1)
U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001
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:
2020 Estimated Radiological Decommissioning Cost: $569.3 Million After-Tax Fund Balance as of December 31, 2020: $375.7 Million Decommissioning Funding Schedule: included as the Attachment 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 2020 Estimated Radiological Decommissioning Cost:
The value for the estimated radiological decommissioning cost of $569.3 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.
March 11, 2021 EBF6D6A-B143-4E39-8BF2-D48842E1 DCEE ENERGY NORTHWEST
GO2-21-039 Page 2 of 2 There are no commitments being made to the Nuclear Regulatory Commission by this letter. Should you have any questions or require additional information pertaining to this report, please contact me at (509) 377-4792.
Executed on the ____ day of __________________, 2021.
Respectfully, D. M. Wolfgramm Manager, Regulatory Affairs
Attachment:
Columbia Generating Station Decommissioning Funding Schedule cc: NRC Region IV Administrator NRC NRR Project Manager NRC Sr. Resident Inspector - 988C C.D. Sonoda BPA/1399 EBF6D6A-B143-4E39-8BF2-D48842E1 DCEE 11 March DocuSigned by:
~'-'M.,
4A 1EB1 3DF63A4A2.
GO2-21-039 Attachment Page 1 of 1 Columbia Generating Station Decommissioning Funding Schedule Decommissioning Fiscal Year*
Payment Interest Earned Payments From Account Sub-Account Balance FY 2021
$ 4,046,490
$18,660,751
$ 333,719,752 FY 2022
$ 4,208,350
$20,023,185
$ 357,951,287 FY 2023
$ 4,376,684
$21,477,077
$ 383,805,048 FY 2024
$ 4,551,751
$23,028,303
$ 411,385,102 FY 2025
$ 4,733,821
$24,683,106
$ 440,802,029 FY 2026
$ 4,923,174
$26,448,122
$ 472,173,325 FY 2027
$ 5,120,101
$28,330,399
$ 505,623,825 FY 2028
$ 5,324,905
$30,337,430
$ 541,286,160 FY 2029
$ 5,537,901
$32,477,170
$ 579,301,230 FY 2030
$ 5,759,417
$34,758,074
$ 619,818,721 FY 2031
$ 5,989,794
$37,189,123
$ 662,997,638 FY 2032
$ 6,229,386
$39,779,858
$ 709,006,883 FY 2033
$ 6,478,561
$42,540,413
$ 758,025,857 FY 2034
$ 6,737,704
$45,481,551
$ 810,245,112 FY 2035
$ 7,007,212
$48,614,707
$ 865,867,031 FY 2036
$ 7,287,500
$51,952,022
$ 925,106,553 FY 2037
$ 7,579,000
$55,506,393
$ 988,191,946 FY 2038
$ 7,882,160
$59,291,517
$ 1,055,365,622 FY 2039
$ 8,197,447
$63,321,937
$ 1,126,885,007 FY 2040
$ 8,525,345
$67,613,100
$ 1,203,023,452 FY 2041
$ 8,866,358
$72,181,407
$ 1,284,071,217 FY 2042
$ 9,221,013
$77,044,273
$ 1,370,336,503 FY 2043
$ 9,589,853
$82,220,190
$ 1,462,146,547 FY 2044
$ 9,973,447
$87,728,793
$ 1,559,848,786
- Energy Northwest's Fiscal Year Ends June 30 EBF6D6A-B143-4E39-8BF2-D48842E1 DCEE