RS-12-226, Proposed Independent Spent Fuel Storage Installation (ISFSI) Decommissioning Funding Plans for Braidwood Byron, Dresden, LaSalle, Limerick, Oyster Creek, Peach Bottom, Quad Cities, and Salem

Proposed Independent Spent Fuel Storage Installation (ISFSI) Decommissioning Funding Plans for Braidwood Byron, Dresden, LaSalle, Limerick, Oyster Creek, Peach Bottom, Quad Cities, and Salem

ML12353A488
Person / Time
Site:	Dresden, Peach Bottom, Salem, Oyster Creek, Byron, Braidwood, Limerick, Quad Cities, LaSalle
Issue date:	12/17/2012
From:	Simpson P Exelon Generation Co
To:	NRC/FSME, Document Control Desk, NRC/NMSS/SFST
References
RS-12-226
Download: ML12353A488 (26)

Text

1

J RS-12-226 RS-12-226 10 10 CFR CFR 72.30(b)

December 17, December 17, 2012 2012 ATTN:

A Document Control TIN: Document Control Desk Director - Division Director - Division ofofSpent Spent Fuel Fuel Storage Storage and and Transportat Transportation ion Office of Nuclear MaterialSafety Office of Nuclear Material Safety and and Safeguards Safeguards U.S. Nuclear U.S. Nuclear Regulatory Regulatory Commission Commission Washington, DC Washington, DC 20555-0001 Braidwood Station, Braidwood Station, Units Units 1 and 2 Facility Operating Operating License License Nos.

Nos. NPF-72 and NPF-77 NRC Docket Nos. STN 50-456, STN 50-457, and 72-73 Byron Station, Byron Station, Units Units 1 and 2 Facility Operating License Nos. NPF-37 and NPF-66 NRC Docket Docket Nos. STN 50-454, STN 50-455, and and 72-68 Dresden Nuclear Power Station, Units Units 1,1, 2, and and 33 Facility Operating License No. DPR-2 DPR-2 Renewed Facility Operating LicenseLicense Nos.

Nos. DPR-19 DPR-19 and and DPR-25 DPR-25 NRC Docket Nos. 50-10 50-237 Nos. 50-10, 50-237,50-249, 50-249,and and72-37 72-37 LaSalle County Station, Units 1 and 22 Facility Facility Operating Operating License LicenseNos.

Nos.NPF-1 NPF-11 1 and andNPF-1 NPF-18 8 NRC Docket Nos. Nos. 50-373, 50-373, 50-374, 50-374, andand 72-70 72-70 Limerick Limerick Generating Generating Station, Station, Units Units 11 and and 22 Facility Operating License License Nos.

Nos. NPF-39 NPF-39 and and NPF-85 NPF-85 NRC NRC Docket Docket Nos.

Nos. 50-352, 50-352, 50-353, 50-353, andand 72-65 72-65 Oyster Oyster Creek Creek Nuclear Nuclear Generating Generating Station Station Renewed Renewed Facility Facility Operating OperatingLicense LicenseNo. No.DPR-1 DPR-16 6 NRC NRC Docket Docket Nos.

Nos. 50-219 50-219 and and 72-15 72-15 Peach Peach Bottom Bottom Atomic Atomic Power Power Station, Station, Units Units1,1,2, 2, and and33 Facility Operating Facility Operating License License No.

No. DPR-12 DPR-12 Renewed Renewed Facility Facility Operating Operating License LicenseNos.Nos.DPR-44 DPR-44and andDPR-56 DPR-56 NRC NRC Docket Docket Nos.

Nos. 50-171, 50-171, 50-277 50-277,50-278, 50-278,and and72-29 72-29 Quad QuadCities Cities Nuclear Nuclear Power Power Station, Station, Units Units 11 and and 22 Renewed Facility Operating License Renewed Facility Operating License Nos.DPR-29Nos. DPR-29and andDPR-30 DPR-30 NRC NRC Docket Docket Nos.

Nos. 50-254, 50-254, 50-265 50-265,andand72-53 72-53

December 17,2012 17, 2012 U.S. Nuclear Nuclear Regulatory Regulatory Commission Commission Page 2 Salem Generating Station, Units Units 11 and and 2 Renewed Facility Operating License Nos. DPR-70 DPR-70 and and DPR-75 DPR-75 NRC Docket Nos. 50-272 and and 50-311 50-311

Subject:

Proposed Independent Spent Proposed Spent Fuel Fuel Storage Storage Installation Installation (ISFSI)

(ISFSI)Decommissioning Decommissioning Funding Plans for Braidwood, Byron, Byron, Dresden, Dresden, LaSalle, LaSalle, Limerick, Limerick, Oyster OysterCreek, Creek, Peach Bottom, Quad Cities, Cities, and and Salem Salem In In accordance with 10 CFR 72.30, "Financial "Financial assurance and and recordkeeping recordkeeping for for decommissioning,"

decommissioning," Exelon Exelon Generation Company, Company, LLC LLC (EGC)

(EGC)isissubmitting submittingthe theproposed proposedISFSI ISFSI decommissioning decommissioning funding plans for funding plans for Braidwood Braidwood Station, Station, Byron Byron Station, Station, Dresden Dresden Nuclear Power Power

Station, Station, LaSalle County Station, Limerick Generating Station, Oyster Creek Creek Nuclear Nuclear Generating Generating

Station, Station, Peach Bottom Atomic Power Station, Quad Cities Cities Nuclear Nuclear Power Power Station, Station, and and Salem Salem Generating Station.

Station.

This submittal is subdivided as follows.

• Attachment 1 provides a description of of the proposed proposed ISFSI ISFSI decommissioning decommissioning funding plan.

• Attachments 2 through 10 10 provide provide details of of the the ISFSI ISFSI decommissioning decommissioning funding estimates.

funding There are no regulatory commitments containedcontained within this letter.

letter. Should Shouldyou youhave haveany any questions concerning this this letter, letter, please please contact contactMr. ThomasJ.J.Griffith Mr. Thomas Griffithatat(630)

(630)657-2818.

657-2818.

Simpson Patrick R. Simpson Manager - Licensing Licensing CC: Regional Regional Administrator - NRC NRC Region Region II Regional Regional Administrator Administrator-- NRC NRC Region Region IIIIII NRC Senior Senior Resident Resident Inspector Inspector -- Braidwood BraidwoodStation Station NRC Senior Resident Inspector - Byron Senior Resident Inspector Byron Station Station NRC Senior Senior Resident Resident Inspector Inspector - Dresden Dresden Nuclear NuclearPower PowerStation Station NRC Senior Resident Inspector - LaSalle County Station LaSalle County Station NRC Senior Resident NRC Senior Resident Inspector Inspector -- Limerick LimerickGenerating GeneratingStation Station NRC Senior Resident Resident Inspector Inspector-- Oyster OysterCreek CreekNuclear NuclearGenerating Generating Station Station NRC Senior Resident Inspector - Peach Peach Bottom Bottom Atomic Atomic Power Power Station Station NRC Senior Resident Inspector - Quad Quad Cities Cities Nuclear NuclearPower PowerStation Station NRC Senior Senior Resident Resident Inspector Inspector - Salem SalemGenerating GeneratingStation Station

December 17, December 17, 2012 2012 U.S.

U.S. Nuclear Regulatory Commission Commission Page Page 3 3 Attachments:

Attachments:

1. Proposed

1. Proposed ISFSI ISFSI Decommissioning Funding Plan Plan

2. ISFSI

2. ISFSI Decommissioning Decommissioning Funding Funding Estimate for Braidwood Station

3. ISFSI

3. ISFSI Decommissioning Decommissioning Funding Estimate for Byron Station

4. ISFSI

4. ISFSI Decommissioning Decommissioning Funding Funding Estimate for Dresden Nuclear Power Station

5. ISFSI

5. ISFSI Decommissioning Decommissioning Funding Funding Estimate for LaSalle County Station

6. ISFSI

6. ISFSI Decommissioning Funding Estimate for Limerick Generating Station

7. ISFSI

7. ISFSI Decommissioning Decommissioning Funding Funding Estimate for Oyster Creek Nuclear Generating Station

8. ISFSI

8. ISFSI Decommissioning Decommissioning Funding Funding Estimate for Peach Bottom Atomic Power Station

9. ISFSI

9. ISFSI Decommissioning Funding Estimate for Quad Cities Nuclear Power Power Station Station

10. ISFSI

10. ISFSI Decommissioning Decommissioning Funding Estimate for Salem Generating Station

ATTACHMENT 1 ATTACHMENT Proposed Proposed ISFSI ISFSI Decommissioning Plan Decommissioning Funding Plan 1.0 1.0

SUMMARY

DESCRIPTION

SUMMARY

2.0 2.0 DETAILED DESCRIPTION DETAILED 2.1 2.1 Reasonable Assurance Reasonable Assurance ofof Funds Funds Availability 2.2 2.2 Detailed Cost Estimate Detailed 2.3 2.3 Assumptions 2.4 2.4 Method of Assurance Method 2.5 Volume Volume of Subsurface Residual Radioactivity Requiring Remediation 2.6 Certification of Financial Assurance

3.0 REFERENCES

Page Page11

ATTACHMENT 1 ATTACHMENT Proposed ISFSI Proposed ISFSI Decommissioning Decommissioning Funding Plan 1.0 1.0

SUMMARY

DESCRIPTION

SUMMARY

Exelon Generation Exelon Generation Company, Company, LLC (EGC) maintains decommissioning decommissioning cost cost estimates estimates (DCEs)

(DCEs) for each for each of its its nuclear nuclear units, units, which which are are periodically updated.

updated. Some Some of of these these estimates estimates have have been provided to the NRC in response to requests been requests forfor information information (References (References 11-- 3). 3).

Embedded in Embedded in the the DCEs maintained by EGC, are the costs costs associated associated with with decommissioning decommissioningthe the Independent Spent Independent Spent Fuel Fuel Storage Storage Installations Installations (ISFSls)

(ISFSIs) co-located co-located at at the the site.

site. EGC EGC has has extracted from these DCEs, and provides herein, extracted herein, information information supporting supporting this this required required response.

response.

EGC notes that radiological decommissioning costs EGC costs forfor ISFSIs ISFSls typically typically consist consist of ofthe the costs costs associated with removing and disposing of of small small volumes volumes of of neutron-activated neutron-activated concrete concreteand and certain structural certain structural steel steel components.

components. No No impact impact isis expected expected upon upon soil soil and and groundwater groundwaterat at any any of of EGC's sites EGC's sites during during the the storage storage periods periods contemplated contemplated in in the the DCEs.

DCEs. EGC EGC alsoalso notes notes that that induced radioactivity at its ISFSls induced ISFSIs is not expected expected to to result in in residual residual radioactivity in in excess of 25 mRem/yr in an unrestricted releaserelease scenario, scenario, werewere no no action action to to be be taken taken to toremediate remediatethe the site.

However, since EGC anticipates small, small, but but measurable measurable amounts amounts of ofinduced induced radioactivity radioactivityto tobebe present, and release of of this material material from EGC's EGC's sites sites willwill require require itit to to be be disposed disposed of ofat ataaNRC-NRC-licensed radioactive waste disposal facility, facility, EGC EGC hashas included included thesethese costs costs inin its itsDCEs.

DCEs.

2.0 DETAILED DESCRIPTION DESCRIPTION 2.1 Reasonable Assurance of of Funds Funds Availability Availability EGC's trust fund balances and existingexisting parent parent company company guarantees guarantees (PCGs)(PCGs)for foreach eachofof the nuclear nuclear units units currently exceed exceed the the costs costs required required for for radiological radiological decommissioning.

decommissioning.

These excess assets will be used to decommission the on-site ISFSIs. ISFSls. TableTable11shows shows the trust fund assets assets and and PCGs, PCGs, thethe costs costs estimated estimated for forradiological radiological decommissioning decommissioning under 10 CFR 50.75(b) 50.75(b) and and (c),

(c), and and thethe costs costs estimated estimated for for ISFSI ISFSI decommissioning decommissioning under 10 10 CFR 72.30(b), adjusted adjusted forfor ownership ownership share, share, as as ofofSeptember September30, 2012.

30,2012.

2.2 2.2 Detailed Cost Cost Estimate Estimate Attachments Attachments 2 through 10 10 provide provide excerpts excerpts from from EGC'sEGC's DCEs DCEs for the subjectsubject nuclear nuclear units, detailing the costs of ISFSI decommissioning in 2012 dollars. The TheAttachments Attachments show show these these costs costs for for EGC EGC performing performing this this work work(discussed (discussedfurther furtherininthe theassumptions assumptions below), with an an adequate adequate contingency contingency factor, factor, to to meet meetthe the 10 10CFR CFR20.1402 20.1402criteria criteriaforfor unrestricted unrestricted use.

use.

Page Page 22

ATTACHMENT 11 ATTACHMENT Proposed ISFSI Proposed ISFSI Decommissioning Funding Plan Plan 2.3 Assumptions EGC has EGC has made made the the following following assumptions within the DCEs DCEs with respect respect toto ISFSI ISFSI decommissioning:

1. Decommissioning

1. Decommissioning costs in Attachment 2 through 10 10 are escalated escalated atat 3.5%

3.5% per per annum into 2012 dollars.

2. All

2. All values values in in Table Table 1 are are at at ownership ownership share.

share. Costs Costs for for ISFSI ISFSI decommissioning decommissioning been equally split between units at dual-unit have been dual-unit sites.

sites.

3. Costs

3. Costs are are expected to be incurred in the year in in which DOE DOE hashas accepted accepted allall fuel from the site for disposal.

spent fuel 2.4 Method of Assurance In accordance In accordance withwith 10 CFR 72.30(b)(4), Table 11 describes the method method of of assuring assuring funds funds ISFSI decommissioning, for ISFSI decommissioning, from from 10 CFR CFR 72.30(e).

72.30(e). EGCEGC periodically periodically updates updates each each of of the DCEs associated with the site specific specific assurance assurance method method andand adjusts adjusts the the funding funding levels, as necessary, in accordance with 10 10 CFR CFR 50.75.

50.75.

2.5 Volume of Subsurface Residual Residual Radioactivity Radioactivity Requiring Requiring Remediation Remediation Per review of site-specific 10 10 CFR CFR 50.75(g) 50.75(g) logs, logs, EGC EGC hashas not notidentified identifiedany anyonsite, onsite, subsurface material containing residual residual radioactivity radioactivityatatany anyofofnine nineISFSIs ISFSlsidentified identifiedinin this response.

response.

2.6 Certification of Financial Assurance In accordance with 10 CFR 72.30(b), financial assurance, assurance, for for decommissioning, decommissioning, has has been provided in an amount that meets meets oror exceeds exceeds thethe requirements requirements of of 10 CFR 50.75(b). As As demonstrated demonstratedininTable Table1,1,this thisprovides providesthetherequisite requisitefinancial financial assurance for the ISFSI decommissioning cost. cost.

Page Page 33

ATTACHMENT 11 Proposed ISFSI Decommissioning Funding Proposed Funding Plan Plan

3.0 REFERENCES

1. Letter from

1. from P.

P. R.

R. Simpson (Exelon Generation Company, LLC) to U. S. NRC, "Submittal "Submittal of LaSalle County Station Site-Specific Site-Specific SAFSTOR SAFSTOR Decommissioning Decommissioning Cost CostEstimate,"

Estimate,"

dated August 27, 2009 27,2009 Letter from

2. Letter from P.

P. R. Simpson (Exelon Generation Company, Company, LLC) to U. S. NRC, "Submittal "Submittal Braidwood Station of Braidwood Station Site-Specific SAFSTOR SAFSTOR Decommissioning Decommissioning Cost Cost Estimate,"

Estimate,"

dated January dated January 11, 11, 2010 2010 from P.

3. Letter from P. R. Simpson (Exelon Generation Generation Company, Company, LLC) to U. S. NRC, NRC, "Submittal "Submittal of Byron Station Site-Specific SAFSTOR SAFSTORDecommissioning DecommissioningCost CostEstimate,"

Estimate,"dated dated November 16, November 16, 2009 Page 4

ATTACHMENT ATTACHMENT 11 Proposed ISFSI Decommissioning Decommissioning Funding Funding Plan Plan TABLE TABLE 11 Part 50.75 Formula Site Part 50.75 Site Part 72.30 Site Trust Parent Unit!

Unit/ License Annual Amount Specific Specific Method of of Fund Company Expiration Contributions Decommissioning Decommissioning Decommissioning Decommissioning Assurance Assets Guarantee Cost Cost Cost Braidwood 11 Braidwood 10 CFR 50.75(e)(1)(i) 50.75(e)(1 )(i) 252,465 252 , 465 636,897 636 , 897 22,110

, 110 10 CFR and 10 72.30(e)(1)

CFR 72.30(e)(1)

October 17, 2026 Braidwood 2 10 CFR 50.75(e)(1)(i) 50.75(e)(1 )(i) 277,112 277 , 112 695,942 695 , 942 22,110

, 110 and 10 CFR 72.30(e)(1)

CFR 72.30(e)(1)

December 18, 2027 Byron 11 10 CFR 50.75(e)(1)(i) 281 , 173 281,173 624,563 624 , 563 22,110

, 110 October 31, 2024 and 10 10 CFR CFR 72.30(e)(1) 72.30(e)(1)

Byron 2 50.75(e)(1)(i) 10 CFR 50.75(e)(1)(i) 272 , 038 272,038 678,486 678 , 486 22,110

, 110 November 6, 2026 and 10 CFR 72.30(e)(1)

CFR 72.30(e)(1)

Dresden 2 10 CFR 50.75(e)(1)(i) 50.75(e)(1)(i) 524,191 524 , 191 615,109 615 , 109 22,183

, 183 and 10 CFR 72.30(e)(1)

December 22, 2029 Dresden 3 10 CFR 50.75(e)(1)(i) 535,861 535 , 861 615,109 615 , 109 22,183

, 183 and 10 CFR and 10 CFR72.30e 72.30(e)(1)

- January 12,12, 2031 2031 ()(1)

LaSalle 11 LaSalle 10 CFR 50.75(e)(1)(i) 50.75(e)(1)(i) 385,461 385 , 461 707,721 707 , 721 22,239

, 239 and 10 10 CFR CFR 72.30(e)(1) 72.30(e)(1) 17, 2022 April 17, LaSalle 2 10 CFR CFR 50.75(e)(1)(1) 50.75(e)(1 )(i) 387,846 387 , 846 693,620 693 , 620 22,239

, 239 and 10 CFR 72.30(e)(1) 72.30(e)(1)

December 16, 2023 Limerick 11 Limerick 10 CFR CFR50.75(e)(1)(11) 50.75(e)(1)(ii) 287,579 8,232 115,000 647,275 4,932 and 10 CFR CFR 72.30(e)(3) 72.30(e)(3)

October 26, 2024 Limerick 2 10 CFR 50.75(e)(1)(ii) 50.75(e)(1 )(ii) 297,668 297 , 668 13,105 13 , 105 647,275 647 , 275 44,932

, 932 and 10 10 CFR CFR 72.30(e)(3) 72.30(e)(3)

June 22, 2029 Oyster Creek 10 CFR 50.75(e)(1)(i) 50.75(e)(1)(i) 804,931 804 , 931 581,924 581 , 924 14,202 14 , 202 and 10 CFR 72.30(e)(1)

April 9, 2029 Peach Bottom 2 10 CFR 50.75(e)(1)(ii) 203,426 203 , 426 323,638 323 , 638 853 and 10 CFR 72.30(e)(3)

AUQust August 8, 2033 Peach Bottom 3 3 10 CFR 50.75(e)(1)(ii) 50.75(e)(1)(ii) 218,450 218 , 450 323,638 323 , 638 853 and 10 CFR CFR 72.30(e)(3) 72.30(e)(3)

July 2,2034 2, 2034 Cities 11 Quad Cities 10 CFR 50.75(e)(1)(i) 327,730 327 , 730 461,332 461 , 332 11,337

, 337 and 10 10 CFR CFR 72.30(e)(1) 72.30(e)(1)

December 14, 14, 2032 Quad Cities 2 10 CFR 50.75(e)(1)(i) 50.75(e)(1)(i) 371,812 371 , 812 461,332 461 , 332 11,337

, 337 and 10 10 CFR 72.30(e)(1)

December 14, 14, 2032 Salem 11 10 CFR 50.75(e)(1)(ii) 50.75(e)(1)(ii) 184,131 184 , 131 211,399 211 , 399 927 and 10 10 CFR 72.30(e)(3) 72.30(e)(3)

August 13,13,2036 2036 Salem 2 10 CFR 50.75(e)(1)(ii) 50.75(e)(1)(ii) 155,015 155 , 015 211,399 211 , 399 927 and 10 10 CFR 72.30(e)(3) 18, 2040 April 18, Page 5

Attachment 2 ISFSI Decommissioning Funding Estimate ISFSI Estimate for Braidwood Station Station

Attachment Attachment 22 ISFSI Decommissioning Funding Estimate Estimate for for Braidwood Braidwood Station Station Braidwood LLRW LLRW Cu.Ft.

Cu.Ft. Burial /I Utility Utility and and Removal Packaging Transport Transport Disposal Disposal Other Other Total Total Total Total Class Class AA Processed Processed Craft Craft Contractor Contractor Activity Costs Costs Costs Costs Costs Costs Costs Costs Contingency Contingency Costs Costs LLRW LLRW Weight Weight (ibs.)

{Ibs.} Manhours Manhours Manhours Manhours ISFSllicense ISFSI termination license termination 91 2 53 53 200 200 1,594 1,594 317 317 2,255 2,255 3,406 3,406 285,146 285,146 5,550 5,550 2,560 2,560 allowance Small tool allowance 2 22 Insurance Insurance 220 220 22 22 242 242 Property taxes Property taxes 361 361 35 35 397 397 Heavy equipment Heavy equipment rentalrental 492 73 73 568 568 Plant energy budget budget Site O&

Site O&M M costs 91 13 13 104 104 Security staff cost 242 35 2n 277 4,936 4,936 Util ity Staff Utility Staff Cost 326 49 375 375 3,740 3,740 TOTAL: 585 2 53 200 2,834 545 4,220 3,406 3,406 285,146 285,146 5,550 5,550 11,236 11,236

Attachment 3 ISFSI Decommissioning Funding Estimate ISFSI Estimate for for Byron Byron Station Station

Attachment 33 Attachment ISFSI Decommissioning Decommissioning Funding Funding Estimate Estimatefor forByron ByronStation Station Byron LLRW LLRW Cu.Ft.

Cu.Ft. Burial1I Burial Utility Utility and and Removal Packaging Packaging Transport Transport Disposal Disposal Other Other Total Total Total Total Class Class A A Processed Processed Craft Craft Contractor Contractor Activity Costs Costs Costs Costs Costs Costs Costs Costs Costs Contingency Contingency Costs Costs LLRW LLRW Weight(lbs.)

Weight {Ibs.} Manhours Manhours Manhours Manhours ISFSllicense ISFSI termination license termination 84 22 51 51 200 200 1,612 1,612 317 317 2,264 2,264 3,410 3,410 285,192 285,192 5,746 5,746 2,560 2,560 allowance Small tool allowance 22 Insurance Insurance 220 220 22 22 242 242 Property taxes Property taxes 361 361 35 35 397 397 equipment rental Heavy equipment rental 486 73 73 557 557 Plant energy budget Site O&M costs costs 91 13 13 104 104 cost Security staff cost 244 35 279 4,936 4,936 Util ity Staff Utility Staff Cost 326 326 49 375 375 3,740 3,740 TOTAL: 570 2 51 200 2,854 545 545 4,220 4,220 3,410 3,410 285,192 285,192 5,746 5,746 11,236 11,236

Attachment 4 ISFSI Decommissioning Funding Estimate for Decommissioning Funding Estimate for Dresden Dresden Nuclear Power Station

Attachment Attachment 4 ISFSI Decommissioning Funding Estimate for Dresden Nuclear ISFSI Nuclear Power Power Station Dresden LLRW Cu.Ft.

Cu. Ft. Burial 1I Burial Utility and Utility and Removal Packaging Transport Disposal other Other Total Total Class A Processed Craft Contractor Contractor Activity Costs Costs Costs Costs Costs Contingency Costs LLRW Weight {Ibs.}

Weight(lbs.) Manhours Manhours ISFSllicense termination ISFSI license termination 136 26 92 330 1,720 390 2,694 5,350 448,008 8,428 8,428 2,560 2,560 Small Small tool allowance 2 2 Insurance 286 28 314 Property taxes 329 33 362 Heavy equipment rental 273 42 315 Plant energy budget NRC ISFSI fees Emergency planning feesfees ISFSI operating costs Site O&M costs Security staff cost 252 39 291 3,318 3,318 Utility Staff Staff Cost 336 51 387 2,510 2,510 TOTAL: 411 26 92 330 2,923 583 4,365 5,350 448,008 8,428 8,388

Attachment 5 ISFSI Decommissioning Funding Estimate for LaSalle County ISFSI County Station Station

Attachment 5 ISFSI Decommissioning ISFSI Decommissioning Funding Estimate for LaSalle County Station LaSalle LLRW Cu.Ft.

Cu. Ft. Burial !I Utility and Removal Packaging Transport Disposal other Other Total Total Class A Processed Craft Contractor Activity Costs Costs Costs Costs Costs Contingencl1 Contingency Costs LLRW Weight (lbs.)

jibs.} Manhours Manhours ISFSI license termination ISFSllicense tennination 126 2 84 339 1,661 375 2,588 5,810 488,208 6,996 2,560 Small tool Small tool allowance 2 2 Insurance 284 29 310 Property taxes 361 35 397 Heavy equipment rental 463 69 534 Plant energy budget Site O&M costs Security staff cost 235 35 271 4,936 Utility Util ity Staff Cost 326 49 375 3,740 3,740 TOTAL: 592 2 84 339 2,867 592 4,477 4 ,477 , 55,810

,810 488,208 6,996 11,236 11,236

Attachment 6 ISFSI Decommissioning ISFSI Decommissioning Funding Funding Estimate for Limerick Generating Station

Attachment 6 ISFSI Decommissioning Decommissioning Funding Funding Estimate Estimate for for Limerick Limerick Generating Station Station Limerick LLRW Cu.Ft.

Cu. Ft. Burial I/ Utility and Removal Packaging Transport Disposal Other Total Total Class A Processed Craft Contractor Activity Costs Costs Costs Costs Costs Contingency Costs LLRW Weight {Ibs.}

Weight(lbs.) Manhours Manhours ISFSllicense ISFSI license termination 4,592 18 67 108 1,664 1,437 7,883 1,758 176,788 176 ,788 68,564 2,560 Small tool allowance Small 71 11 80 Insurance 308 30 30 337 337 Property Property taxes Heavy equipment rental rental 571 85 659 Plant energy budget 122 18 140 NRC ISFSI Fees 73 7 83 Site O&M costs 94 14 108 Security staff cost 209 32 239 4,978 4,978 Staff Cost Utility Staff 291 44 335 3,792 3,792 TOTAL: 5,235 18 67 fjf 108 2,761 1,678 1 ,678 9,864 11,758

,758 176,788 176 ,788 68,564 11,330 11,330

Attachment 7 ISFSI Decommissioning Decommissioning Funding Funding Estimate Estimate for for Oyster Oyster Creek Creek Nuclear NuclearGenerating GeneratingStation Station

Attachment 77 Attachment Funding Estimate ISFSI Decommissioning Funding Estimate for for Oyster OysterCreek CreekNuclear NuclearGenerating GeneratingStation Station Oyster Creek Oyster Creek LLRW LLRW Cu.Ft.

Cu.Ft. Burial Burial II Utility Utility and and Removal Packaging Packaging Transport Transport Disposal Disposal Other Other Total Total Total Total Class Class AA Processed Processed Craft Craft Contractor Contractor Activity Costs Costs Costs Costs Costs Costs Costs Costs Costs Costs Contingency Contingency Costs Costs LLRW LLRW Weight(lbs.)

Weight {Ibs.l Manhours Manhours Manhours Manhours ISFSllicense ISFSI termi nation license termination 2,971 1,643 1,643 1,460 1,460 1,372 1,372 7,447 7,447 19,521 19,521 2,578,520 2,578,520 Lrr cascading ISFSI LIT cascading costs costs 1,570 1,570 555 555 319 319 2,445 2,445 allowance Small tool allowance 59 99 68 68 Insurance Insurance 675 675 67 67 742 742 Property taxes Property taxes 1,176 1,176 118 118 1,294 1,294 Heavy equipment rental rental Plant energy budget NRC ISFSI Fees O&M Site O& M costs Sec urity staff cost Security cos t 828 124 124 952 952 17,193 17,193 Utility Staff Staff Cost Cost 1,091 1,091 164 164 1,254 1,254 13,043 13,Q43 TOTAL: 4,601 1,643 5,785 2,174 14,202 14,202 19,521 19.521 2,578,520 2.578.520 30,236 30.236

Attachment 8 ISFSI Decommissioning Funding Estimate ISFSI Estimate for for Peach Peach Bottom Bottom Atomic Atomic Power PowerStation Station

Attachment 88 Attachment ISFSI Decommissioning ISFS1 Estimate for Decommissioning Funding Estimate for Peach Peach Bottom BottomAtomic AtomicPower PowerStation Station Bottom Peach Bottom LLRW LLRW Cu.Ft.

Cu. Ft. Burial II Utility Utility and and Removal Packaging Transport Transport Disposal Disposal Other Other Total Total Total Total Class Class AA Processed Processed Craft Craft Contractor Contractor Activity Costs Costs Costs Costs Costs Costs Costs Costs Costs Contingency Contingency Costs Costs LLRW LLRW Weight fibs.)

Weight {Ibs.l Manhours Manhours Manhours Manhours ISFSllicense ISFSI tennlnatlon license termination 22 581 581 88 88 671 671 540 540 960 960 allowance Small tool allowance Insurance Insurance 139 139 14 14 153 153 taxes Property taxes 178 178 18 18 195 195 Heavy equipment rental rental 229 34 264 264 Plant energy budget NRC ISFSI FeesFees 2,510 2,510 costs Site O&M costs 55 99 62 1,901 1,901 Security staff cost 149 149 22 171 171 Utility Staff Staff Cost 165 165 25 190 190 TOTAL: 231 1,266 1,266 210 1,705 1,705 540 540 5,371 5,371

Attachment 9 ISFSI Decommissioning Funding Estimate ISFSI Estimate for for Quad Quad Cities Cities Nuclear Nuclear Power PowerStation Station

Attachment Attachment 9 ISFSI Decommissioning ISFSI Decommissioning Funding Estimate for Quad Cities Nuclear Power Station Quad Quad Cities LLRW LLRW Cu.Ft. Burial I/

Burial Utility and Utility and Removal Removal Packaging Packaging Transport Disposal Disposal Other Total Total Class A Processed Craft Contractor Activity Costs

~ Costs Costs Costs Costs Contingency Costs LLRW Weight {Ibs.l Weight(lbs.) Manhours Manhours Manhours ISFSI license termination ISFSllicense 79 16 67 224 1,268 278 1,930 4,005 335,861 5,712 1,920 1,920 Small tool Small tool allowance 2 2 Insurance Insurance Property taxes Property 255 255 25 25 281 Heavy equipment rental Heavy Plant energy budget NRC ISFSI Fees Site O&M costs Security staff cost 149 22 22 172 3,734 3,734 Utility Staff Cost 252 252 37 37 289 1,415 TOTAL: 81 16 67 224 1,924 362 2,673 4,005 335,861 335,861 5,712 7,068 7,068

Attachment 10 ISFSI Decommissioning Decommissioning Funding Estimate for Salem Generating Station Station

10 Attachment 10 ISFSI Decommissioning Funding Estimate for Salem Generating Station ISFSI Station Salem Utilityand Off-Site Off-Site LLRW LLRW Processed Processed Cu. Ft.

Cu.Ft. Burial /I Burial Utility and Removal Removal Packaging Packaging Transport Transport Processing Processing Disposal Disposal Other Other Tolal Total Tolal Total Volume Volume Class A Class A Processed Processed Craft Craft Contractor Contractor Activity Activi Costs costs ~

costs ~

costs Costs costs Costs Costs Contingencll Contingency Costs Cu.Ft.

Cu. Ft. LLRW LLRW ~bs.l Weight (lbs.) Manhours Manhours Manhours Manhours ISFSllicense ISFSI license termination 38 6 12 212 11 633 139 1,041 1,041 1,422 25 121,343 121,343 1,946 1,946 1,090 1,090 Small tool allowance 1 11 Insurance 69 7 77 Property taxes 151 16 166 Heavy equipment rental 218 33 251 Plant energy budget NRC ISFSI Fees Site O&M costs 47 7 53 Security staff cost 109 16 125 2,138 2,138 Utility Staff Cost 121 18 140 1,619 1,619 TOTAL: 257 257 66 12 12 212 212 1 1,131 1,131 236 236 1,853 1,853 1,422 1,422 25 25 121,343 121,343 1,946 1,946 4,848 4,848