LR-N17-0043, Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations

From kanterella
(Redirected from ML17088A165)
Jump to navigation Jump to search
Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations
ML17088A165
Person / Time
Site: Peach Bottom, Salem, Hope Creek  PSEG icon.png
Issue date: 03/29/2017
From: David Mannai
Public Service Enterprise Group
To:
Document Control Desk, Office of Nuclear Material Safety and Safeguards, Office of Nuclear Reactor Regulation
References
LR-N17-0043
Download: ML17088A165 (25)
v • d • e


Text

PSEG Nuclear LLC P.O. Box 236, Hancocks Bridge, New,Jersey 08038-0236 PSE:G NuclearLLC MAR 2 9 2017 10 CFR 50.75(f) 10 CFR 72.30(b)

LR-N17-0043 U. S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, DC 20555-0001

Subject:

Hope Creek Generating Station Renewed Facility Operating License No. NPF-57 NRC Docket No. 50-354 and 72-48 Salem Generating Station, Units 1 and 2 Renewed Facility Operating License Nos. DPR-70 and DPR-75 NRC Docket Nos. 50-272, 50-311, and 72-48 Peach Bottom Atomic Power Station, Units 2 and 3 Renewed Facility Operating License Nos. DPR-44 and DPR-56 NRC Docket No. 50-277, 50-278 and 72-29 Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations In accordance with 10 CFR 50. 75, "Reporting and recordkeeping for decommissioning planning," paragraph (f), PSEG Nuclear LLC (PSEG) is submitting a report on the status of decommissioning funding* for the reactors owned by PSEG. Additionally, in accordance with 10 CFR 72.30, "Financial assurance and recordkeeping for decommissioning," PSEG is submitting a report on the status of decommissioning funding for the independent spent fuel storage installations (ISFSis) owned by PSEG. Updated decommissioning cost estimates for ISFSI decommissioning are provided in the attached report.

In accordance with 10 CFR 50.75(b)(4), 50.75(c), and 50.75(f), the estimated cost of decommissioning for financial assurance is based on either the NRC formula cost amount calculated in accordance with 10 CFR 50.75(c) or on site-specific decommissioning cost estimates. If used in this report, the site-specific decommissioning cost estimates are based on a period of safe storage that is specifically described in the estimates. Site-specific cash flows from the site specific cost estimates are included, as applicable. Unless otherwise noted, the specific cash flow analysis for the site specific decommissioning cost estimates conservatively assumes all expenses in a year are incurred at the beginning of year (i.e., beginning of year convention) during the decommissioning period.

MAR 2 9 201?

Page 2 LR-N 17-0043 10 CFR 50. 75(f) 10 CFR 72.30(b)

There were no disbursements from the decommissioning trust funds other than those for allowed administrative costs and other incidental expenses of the fund in connection with the operation of the fund per 10 CFR 50.75(h)(1 )(iv).

There are no regulatory commitments contained in this submittal.

If you have any questions or require additional information, please contact Ms. Tanya Timberman at 856-339-1426.

Sincerely, fJflJt--

David J. Mannai Senior Director-Regulatory Operations Attachments:

1. Labor, Energy, and Burial Factors Used in Calculations (All Facilities)
2. Annual Radiological Decommissioning Funding Assurance Report for Hope Creek Generating Station
3. Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 1
4. Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 2
5. Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 2
6. Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 3 cc:

Mr. D. Dorman, Administrator, Region I, NRC Ms. C. Parker, Project Manager, NRC NRC Senior Resident Inspector, Salem NRC Senior Resident Inspector, Hope Creek Mr. P. Mulligan, Chief, NJBNE Corporate Commitment Tracking Coordinator Hope Creek Commitment Tracking Coordinator Salem Commitment Tracking Coordinator

LR-N17-0043 Labor, Energy, and Burial Factors Used in Calculations (All Facilities)

LR-N17-0043 Labor, Energy, and Burial Factors Used in Calculations (All Facilities)

The labor, energy, and burial indexes used are consistent with those described in NUREG-1307, Revision 16, issued March 2017.

The current labor cost indexes used are obtained from the Employment Cost Index, published by the U.S. Department of Labor, Bureau of Labor Statistics (BLS). Specifically, PSEG used the Employment Cost Index for total compensation for private industry workers by region. The labor adjustment factors were calculated according to Section 3.2 of NUREG-1307, Revision 16, using fourth quarter 2016 data. Table 1 shows the data used for this calculation.

Table 1: Labor Adjustment Factors Region Applicable Sites Series ID 4Q2016 Index Number Base Lx Labor Adjustment Factor (Lx)

Northeast Hope Creek Salem Peach Bottom CIU2010000000210I 128.7 2.16 2.7799 The current energy cost indexes used are obtained from Producer Price Indexes (PPI)

Commodities, published by the U.S. Department of Labor, BLS. Specifically, PSEG used the PPI for industrial electric power (WPU0543) and light fuel oils (WPU0573). The energy adjustment factors were calculated according to Section 3.3 of NUREG-1307, Revision 16, using December 2016 data. Table 2 shows the data used for this calculation.

Table 2: Energy Adjustment Factors WPU0543 - January 1986 (base value) 114.2 WPU0573 - January 1986 (base value) 82.0 WPU0543 - December 2016 (preliminary value) 215.0 WPU0573 - December 2016 (preliminary value) 152.0 Industrial electric power adjustment factor - Px 1.8827 Light fuel oil adjustment factor - Fx 1.8537 Energy Adjustment Factor (PWR) - Ex(PWR) 1.8705 Energy Adjustment Factor (BWR) - Ex(BWR) 1.8693 The waste burial adjustment factors used are taken from Table 2-1 of NUREG-1307, Revision 16, based on 2016 data. The adjustment factors PSEG used assume a combination of compact-affiliated and non-compact facilities, consistent with current waste disposal practices at PSEG and consistent with typical waste disposal practices during decommissioning. Table 3 summarizes the data used for the calculation of the waste adjustment factors.

1

LR-N17-0043 Labor, Energy, and Burial Factors Used in Calculations (All Facilities)

Table 3: Waste Adjustment Factors LLW Burial Site Reactor Type Applicable Site Combination of Compact-Affiliated and Non-Compact Facility Waste Adjustment Factor (Bx)

South Carolina site Atlantic Compact BWR Hope Creek 12.111 South Carolina site Atlantic Compact PWR Salem 10.971 Generic LLW Disposal Site BWR Peach Bottom 13.132 The calculation methodology used for all adjustment factors is consistent with NUREG-1307, Revision 16.

2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Hope Creek Generating Station

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Hope Creek Generating Station (December 31, 2016 dollars, thousands)

Formula cost amount per 10 CFR 50.75(c)

$ 636,441 Site-specific cost amount per 10 CFR 50.75(b)(4)

$1,080,204 Note (a)

Site-specific cost amount per 10 CFR 72.30(b)

$ 6,803 Note (b)

Amount of decommissioning trust funds accumulated as of December 31, 2016

$ 536,295 Note (c)

Schedule of annual amounts remaining to be collected

- None -

Assumptions used in funding projections 2%

April 11, 2046 Note (d)

There are no contracts relied upon pursuant to 10 CFR 50.75(e)(1)(v)

Modifications occurring to a licensee's current method of providing financial assurance since the last submitted report

- None -

Material changes to trust agreements

- None -

Notes:

(a)

This is based on the SAFSTOR scenario from the site-specific cost estimate, and is greater than the formula cost amount under 10 CFR 50.75(c), as required by 10 CFR 50.75(b)(1). Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(b)

This is based on the site-specific cost estimate. Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(c)

The trust fund amount is the amount allocated for Radiological Decommissioning only.

(d)

A 2% annual real rate of return is used as allowed by 10 CFR 50.75(e)(1)(i). For purposes of this report, permanent termination of operations (shutdown) is expected on April 11, 2046.

1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Hope Creek Generating Station (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2046

$ 61,661

$ 952,376 $ 890,715 $ 17,814 $ 908,530 2047 106,047 908,530 802,483 16,050 818,533 2048 4,948 818,533 813,585 16,272 829,857 2049 4,934 829,857 824,922 16,498 841,421 2050 4,934 841,421 836,487 16,730 853,216 2051 4,848 853,216 848,368 16,967 865,336 2052 4,566 865,336 860,770 17,215 877,985 2053 4,554 877,985 873,431 17,469 890,900 2054 4,554 890,900 886,346 17,727 904,073 2055 4,554 904,073 899,519 17,990 917,509 2056 4,566 917,509 912,943 18,259 931,202 2057 4,554 931,202 926,648 18,533 945,181 2058 4,554 945,181 940,627 18,813 959,440 2059 4,554 959,440 954,886 19,098 973,983 2060 4,566 973,983 969,417 19,388 988,806 2061 4,554 988,806 984,252 19,685 1,003,937 2062 4,554 1,003,937 999,383 19,988 1,019,371 2063 4,554 1,019,371 1,014,817 20,296 1,035,113 2064 4,566 1,035,113 1,030,547 20,611 1,051,158 2065 4,554 1,051,158 1,046,604 20,932 1,067,536 2066 4,554 1,067,536 1,062,982 21,260 1,084,242 2067 4,554 1,084,242 1,079,688 21,594 1,101,282 2068 4,566 1,101,282 1,096,715 21,934 1,118,649 2069 4,554 1,118,649 1,114,096 22,282 1,136,378 2070 4,554 1,136,378 1,131,824 22,636 1,154,460 2071 4,554 1,154,460 1,149,906 22,998 1,172,904 2072 4,566 1,172,904 1,168,338 23,367 1,191,705 2073 4,554 1,191,705 1,187,151 23,743 1,210,894 2074 4,554 1,210,894 1,206,340 24,127 1,230,467 2075 4,554 1,230,467 1,225,913 24,518 1,250,431 2076 4,566 1,250,431 1,245,865 24,917 1,270,782 2077 4,554 1,270,782 1,266,229 25,325 1,291,553 2078 4,554 1,291,553 1,286,999 25,740 1,312,739 2079 4,554 1,312,739 1,308,185 26,164 1,334,349 2080 4,566 1,334,349 1,329,783 26,596 1,356,378 2081 4,554 1,356,378 1,351,825 27,036 1,378,861 2082 4,554 1,378,861 1,374,307 27,486 1,401,793 2083 4,554 1,401,793 1,397,240 27,945 1,425,184 2084 4,566 1,425,184 1,420,618 28,412 1,449,030 2085 4,554 1,449,030 1,444,477 28,890 1,473,366 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Hope Creek Generating Station (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2086 4,554 1,473,366 1,468,812 29,376 1,498,188 2087 4,554 1,498,188 1,493,635 29,873 1,523,507 2088 4,566 1,523,507 1,518,941 30,379 1,549,320 2089 4,526 1,549,320 1,544,793 30,896 1,575,689 2090 4,526 1,575,689 1,571,163 31,423 1,602,586 2091 4,526 1,602,586 1,598,060 31,961 1,630,021 2092 4,539 1,630,021 1,625,482 32,510 1,657,992 2093 4,526 1,657,992 1,653,466 33,069 1,686,535 2094 4,526 1,686,535 1,682,009 33,640 1,715,649 2095 4,526 1,715,649 1,711,123 34,222 1,745,345 2096 4,539 1,745,345 1,740,806 34,816 1,775,623 2097 4,526 1,775,623 1,771,096 35,422 1,806,518 2098 4,526 1,806,518 1,801,992 36,040 1,838,032 2099 4,526 1,838,032 1,833,505 36,670 1,870,175 2100 37,676 1,870,175 1,832,499 36,650 1,869,149 2101 98,897 1,869,149 1,770,252 35,405 1,805,657 2102 209,164 1,805,657 1,596,493 31,930 1,628,423 2103 117,920 2,548 1,628,423 1,507,955 30,159 1,538,114 2104 109,451 2,801 1,538,114 1,425,862 28,517 1,454,379 2105 84,940 1,454 1,454,379 1,367,985 27,360 1,395,345 2106 16,159 1,395,345 1,379,185 27,584 1,406,769 2107 124 1,406,769 1,406,645 28,133 1,434,778 2108 70 1,434,778 1,434,708 28,694 1,463,402 Total

$ 1,080,204 $ 6,803 Note 1: Trust Fund Value @

12/31/2016

$536,295 EOL =

4/11/2046 Note 2: Years to EOL =

29.27583847 29 3

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 1 (December 31, 2016 dollars, thousands)

Formula cost amount per 10 CFR 50.75(c)

$ 269,076 Site-specific cost amount per 10 CFR 50.75(b)(4)

$ 403,830 Note (a)

Site-specific cost amount per 10 CFR 72.30(b)

$ 2,198 Note (b)

Amount of decommissioning trust funds accumulated as of December 31, 2016

$ 374,602 Note (c)

Schedule of annual amounts remaining to be collected

- None -

Assumptions used in funding projections 2%

August 13, 2036 Note (d)

There are no contracts relied upon pursuant to 10 CFR 50.75(e)(1)(v)

Modifications occurring to a licensee's current method of providing financial assurance since the last submitted report

- None -

Material changes to trust agreements

- None -

Notes:

(a)

This is based on the SAFSTOR scenario from the site-specific cost estimate, and is greater than the formula cost amount under 10 CFR 50.75(c), as required by 10 CFR 50.75(b)(1). Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(b)

This is based on the site-specific cost estimate. Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(c)

The trust fund amount is the amount allocated for Radiological Decommissioning only.

(d)

A 2% annual real rate of return is used as allowed by 10 CFR 50.75(e)(1)(i). For purposes of this report, permanent termination of operations (shutdown) is expected on August 13, 2036.

1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 1 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2036

$ 14,737 $ - $ 545,725 $ 530,988 $ 10,620 $ 541,608 2037 49,822 - 541,608 491,787 9,836 501,622 2038 6,881 - 501,622 494,741 9,895 504,636 2039 2,539 - 504,636 502,097 10,042 512,139 2040 2,546 - 512,139 509,592 10,192 519,784 2041 2,539 - 519,784 517,245 10,345 527,590 2042 1,574 - 527,590 526,015 10,520 536,536 2043 1,446 - 536,536 535,090 10,702 545,792 2044 1,449 - 545,792 544,342 10,887 555,229 2045 1,446 - 555,229 553,784 11,076 564,859 2046 1,446 - 564,859 563,414 11,268 574,682 2047 1,446 - 574,682 573,237 11,465 584,701 2048 1,449 - 584,701 583,252 11,665 594,917 2049 1,446 - 594,917 593,471 11,869 605,341 2050 1,446 - 605,341 603,895 12,078 615,973 2051 1,446 - 615,973 614,528 12,291 626,818 2052 1,449 - 626,818 625,369 12,507 637,876 2053 1,446 - 637,876 636,431 12,729 649,159 2054 1,446 - 649,159 647,714 12,954 660,668 2055 1,446 - 660,668 659,223 13,184 672,407 2056 1,449 - 672,407 670,958 13,419 684,377 2057 1,446 - 684,377 682,931 13,659 696,590 2058 1,446 - 696,590 695,144 13,903 709,047 2059 1,446 - 709,047 707,602 14,152 721,754 2060 1,449 - 721,754 720,304 14,406 734,710 2061 1,446 - 734,710 733,265 14,665 747,930 2062 1,446 - 747,930 746,485 14,930 761,414 2063 1,446 - 761,414 759,969 15,199 775,168 2064 1,449 - 775,168 773,719 15,474 789,193 2065 1,446 - 789,193 787,748 15,755 803,502 2066 1,446 - 803,502 802,057 16,041 818,098 2067 1,446 - 818,098 816,653 16,333 832,986 2068 1,449 - 832,986 831,536 16,631 848,167 2069 1,446 - 848,167 846,721 16,934 863,656 2070 1,446 - 863,656 862,210 17,244 879,454 2071 1,446 - 879,454 878,009 17,560 895,569 2072 1,449 - 895,569 894,120 17,882 912,002 2073 1,446 - 912,002 910,557 18,211 928,768 2074 1,446 - 928,768 927,322 18,546 945,869 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 1 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2075 1,446 - 945,869 944,423 18,888 963,312 2076 1,449 - 963,312 961,862 19,237 981,099 2077 1,446 - 981,099 979,654 19,593 999,247 2078 1,446 - 999,247 997,801 19,956 1,017,757 2079 1,446 - 1,017,757 1,016,312 20,326 1,036,638 2080 1,449 - 1,036,638 1,035,189 20,704 1,055,892 2081 1,446 - 1,055,892 1,054,447 21,089 1,075,536 2082 1,446 - 1,075,536 1,074,090 21,482 1,095,572 2083 1,446 - 1,095,572 1,094,127 21,883 1,116,009 2084 1,449 - 1,116,009 1,114,560 22,291 1,136,851 2085 1,446 - 1,136,851 1,135,405 22,708 1,158,113 2086 1,446 - 1,158,113 1,156,668 23,133 1,179,801 2087 1,446 - 1,179,801 1,178,356 23,567 1,201,923 2088 1,449 - 1,201,923 1,200,473 24,009 1,224,483 2089 11,955 - 1,224,483 1,212,528 24,251 1,236,778 2090 33,228 - 1,236,778 1,203,550 24,071 1,227,621 2091 81,338 - 1,227,621 1,146,283 22,926 1,169,209 2092 50,862 593 1,169,209 1,117,754 22,355 1,140,109 2093 33,608 866 1,140,109 1,105,635 22,113 1,127,747 2094 28,782 738 1,127,747 1,098,227 21,965 1,120,192 2095 3,734 - 1,120,192 1,116,458 22,329 1,138,787 2096 13,006 - 1,138,787 1,125,781 22,516 1,148,297 2097 86

- 1,148,297 1,148,211 22,964 1,171,176 2098 53

- 1,171,176 1,171,123 23,422 1,194,546 Total

$ 403,830 $ 2,198 Note 1: Trust Fund Value @

12/31/2016

$ 374,602 EOL =

8/13/2036 Note 2: Years to EOL =

19.61670089 19 3

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 2 (December 31, 2016 dollars, thousands)

Formula cost amount per 10 CFR 50.75(c)

$ 269,076 Site-specific cost amount per 10 CFR 50.75(b)(4)

$ 423,649 Note (a)

Site-specific cost amount per 10 CFR 72.30(b)

$ 2,198 Note (b)

Amount of decommissioning trust funds accumulated as of December 31, 2016

$ 327,104 Note (c)

Schedule of annual amounts remaining to be collected

- None -

Assumptions used in funding projections 2%

April 18, 2040 Note (d)

There are no contracts relied upon pursuant to 10 CFR 50.75(e)(1)(v)

Modifications occurring to a licensee's current method of providing financial assurance since the last submitted report

- None -

Material changes to trust agreements

- None -

Notes:

(a)

This is based on the SAFSTOR scenario from the site-specific cost estimate, and is greater than the formula cost amount under 10 CFR 50.75(c), as required by 10 CFR 50.75(b)(1). Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(b)

This is based on the site-specific cost estimate. Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(c)

The trust fund amount is the amount allocated for Radiological Decommissioning only.

(d)

A 2% annual real rate of return is used as allowed by 10 CFR 50.75(e)(1)(i). For purposes of this report, permanent termination of operations (shutdown) is expected on April 18, 2040.

1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 2 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2040

$ 24,837

$ - $ 515,810 $ 490,973 $ 9,819 $ 500,792 2041 38,859

- 500,792 461,933 9,239 471,172 2042 1,946

- 471,172 469,226 9,385 478,610 2043 1,946

- 478,610 476,664 9,533 486,197 2044 1,952

- 486,197 484,245 9,685 493,930 2045 1,927

- 493,930 492,003 9,840 501,843 2046 1,849

- 501,843 499,995 10,000 509,995 2047 1,849

- 509,995 508,146 10,163 518,309 2048 1,854

- 518,309 516,455 10,329 526,784 2049 1,849

- 526,784 524,935 10,499 535,434 2050 1,849

- 535,434 533,585 10,672 544,257 2051 1,849

- 544,257 542,409 10,848 553,257 2052 1,854

- 553,257 551,403 11,028 562,431 2053 1,849

- 562,431 560,582 11,212 571,794 2054 1,849

- 571,794 569,945 11,399 581,344 2055 1,849

- 581,344 579,495 11,590 591,085 2056 1,854

- 591,085 589,232 11,785 601,016 2057 1,849

- 601,016 599,167 11,983 611,151 2058 1,849

- 611,151 609,302 12,186 621,488 2059 1,849

- 621,488 619,639 12,393 632,032 2060 1,854

- 632,032 630,178 12,604 642,782 2061 1,849

- 642,782 640,933 12,819 653,752 2062 1,849

- 653,752 651,903 13,038 664,941 2063 1,849

- 664,941 663,093 13,262 676,355 2064 1,854

- 676,355 674,501 13,490 687,991 2065 1,849

- 687,991 686,142 13,723 699,865 2066 1,849

- 699,865 698,016 13,960 711,977 2067 1,849

- 711,977 710,128 14,203 724,330 2068 1,854

- 724,330 722,477 14,450 736,926 2069 1,849

- 736,926 735,077 14,702 749,779 2070 1,849

- 749,779 747,930 14,959 762,889 2071 1,849

- 762,889 761,040 15,221 776,261 2072 1,854

- 776,261 774,407 15,488 789,895 2073 1,849

- 789,895 788,047 15,761 803,808 2074 1,849

- 803,808 801,959 16,039 817,998 2075 1,849

- 817,998 816,149 16,323 832,472 2076 1,854

- 832,472 830,619 16,612 847,231 2077 1,849

- 847,231 845,382 16,908 862,290 2078 1,849

- 862,290 860,441 17,209 877,650 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Salem Generating Station, Unit 2 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2079 1,849

- 877,650 875,801 17,516 893,317 2080 1,854

- 893,317 891,464 17,829 909,293 2081 1,849

- 909,293 907,444 18,149 925,593 2082 1,849

- 925,593 923,744 18,475 942,219 2083 1,849

- 942,219 940,370 18,807 959,178 2084 1,854

- 959,178 957,324 19,146 976,471 2085 1,849

- 976,471 974,622 19,492 994,114 2086 1,849

- 994,114 992,266 19,845 1,012,111 2087 1,849

- 1,012,111 1,010,262 20,205 1,030,467 2088 1,854

- 1,030,467 1,028,614 20,572 1,049,186 2089 1,841

- 1,049,186 1,047,345 20,947 1,068,292 2090 12,370

- 1,068,292 1,055,922 21,118 1,077,040 2091 29,194

- 1,077,040 1,047,846 20,957 1,068,803 2092 87,869

- 1,068,803 980,934 19,619 1,000,552 2093 48,455 685 1,000,552 951,412 19,028 970,440 2094 41,205 812 970,440 928,423 18,568 946,992 2095 38,481 701 946,992 907,810 18,156 925,966 2096 13,157

- 925,966 912,809 18,256 931,065 2097 37

- 931,065 931,029 18,621 949,649 2098 22

- 949,649 949,627 18,993 968,619 Total

$ 423,649

$ 2,198 Note 1: Trust Fund Value @

12/31/2016

$ 327,104 EOL =

4/18/2040 Note 2: Years to EOL =

23.29637235 23 3

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 2 (December 31, 2016 dollars, thousands)

Formula cost amount per 10 CFR 50.75(c)

$ 333,382 Site-specific cost amount per 10 CFR 50.75(b)(4)

$ 425,155 Note (a)

Site-specific cost amount per 10 CFR 72.30(b)

$ 2,344 Note (b)

Amount of decommissioning trust funds accumulated as of December 31, 2016

$ 311,970 Note (c)

Schedule of annual amounts remaining to be collected

- None -

Assumptions used in funding projections 2%

August 8, 2033 Note (d)

There are no contracts relied upon pursuant to 10 CFR 50.75(e)(1)(v)

Modifications occurring to a licensee's current method of providing financial assurance since the last submitted report

- None -

Material changes to trust agreements

- None -

Notes:

(a)

This is based on the SAFSTOR scenario from the site-specific cost estimate, and is greater than the formula cost amount under 10 CFR 50.75(c), as required by 10 CFR 50.75(b)(1). Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(b)

This is based on the site-specific cost estimate. Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(c)

The trust fund amount is the amount allocated for Radiological Decommissioning only.

(d)

A 2% annual real rate of return is used as allowed by 10 CFR 50.75(e)(1)(i). For purposes of this report, permanent termination of operations (shutdown) is expected on August 8, 2033.

1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 2 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2033

$ 14,141

$ - $ 428,268 $ 414,127 $ 8,283 $ 422,410 2034 47,683

- 422,410 374,727 7,495 382,221 2035 5,605

- 382,221 376,616 7,532 384,148 2036 2,700

- 384,148 381,448 7,629 389,077 2037 2,693

- 389,077 386,384 7,728 394,112 2038 2,693

- 394,112 391,419 7,828 399,247 2039 1,819

- 399,247 397,429 7,949 405,377 2040 1,725

- 405,377 403,652 8,073 411,725 2041 1,720

- 411,725 410,005 8,200 418,205 2042 1,720

- 418,205 416,485 8,330 424,815 2043 1,720

- 424,815 423,094 8,462 431,556 2044 1,725

- 431,556 429,831 8,597 438,428 2045 1,720

- 438,428 436,708 8,734 445,442 2046 1,720

- 445,442 443,722 8,874 452,596 2047 1,720

- 452,596 450,876 9,018 459,893 2048 1,725

- 459,893 458,168 9,163 467,332 2049 1,720

- 467,332 465,612 9,312 474,924 2050 1,720

- 474,924 473,204 9,464 482,668 2051 1,720

- 482,668 480,947 9,619 490,566 2052 1,725

- 490,566 488,841 9,777 498,618 2053 1,720

- 498,618 496,898 9,938 506,836 2054 1,720

- 506,836 505,116 10,102 515,218 2055 1,720

- 515,218 513,498 10,270 523,768 2056 1,725

- 523,768 522,043 10,441 532,484 2057 2,592

- 532,484 529,891 10,598 540,489 2058 2,592

- 540,489 537,897 10,758 548,654 2059 2,592

- 548,654 546,062 10,921 556,983 2060 2,600

- 556,983 554,384 11,088 565,471 2061 2,592

- 565,471 562,879 11,258 574,136 2062 2,592

- 574,136 571,544 11,431 582,975 2063 2,592

- 582,975 580,382 11,608 591,990 2064 2,600

- 591,990 589,391 11,788 601,178 2065 2,592

- 601,178 598,586 11,972 610,558 2066 2,592

- 610,558 607,965 12,159 620,124 2067 2,592

- 620,124 617,532 12,351 629,883 2068 2,600

- 629,883 627,283 12,546 639,829 2069 2,592

- 639,829 637,236 12,745 649,981 2070 2,592

- 649,981 647,389 12,948 660,336 2071 2,592

- 660,336 657,744 13,155 670,899 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 2 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2072 2,600

- 670,899 668,299 13,366 681,665 2073 2,592

- 681,665 679,073 13,581 692,654 2074 2,592

- 692,654 690,062 13,801 703,863 2075 2,592

- 703,863 701,270 14,025 715,296 2076 2,600

- 715,296 712,696 14,254 726,950 2077 2,592

- 726,950 724,358 14,487 738,845 2078 2,592

- 738,845 736,252 14,725 750,978 2079 2,592

- 750,978 748,385 14,968 763,353 2080 2,600

- 763,353 760,753 15,215 775,968 2081 2,592

- 775,968 773,376 15,468 788,843 2082 2,592

- 788,843 786,251 15,725 801,976 2083 2,592

- 801,976 799,383 15,988 815,371 2084 2,600

- 815,371 812,772 16,255 829,027 2085 2,592

- 829,027 826,435 16,529 842,963 2086 17,919

- 842,963 825,044 16,501 841,545 2087 38,749

- 841,545 802,795 16,056 818,851 2088 69,592 36 818,851 749,223 14,984 764,207 2089 36,773 827 764,207 726,607 14,532 741,139 2090 36,773 827 741,139 703,539 14,071 717,610 2091 29,282 653 717,610 687,675 13,754 701,429 2092 3,660

- 701,429 697,769 13,955 711,724 2093 10,483

- 711,724 701,241 14,025 715,266 2094 56

- 715,266 715,210 14,304 729,514 2095 36

- 729,514 729,478 14,590 744,068 Total

$ 425,155

$ 2,344 Note 1: Trust Fund Value @

12/31/2016

$ 311,970 EOL =

8/8/2033 Note 2: Years to EOL =

16.60232717 16 3

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 3

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 3 (December 31, 2016 dollars, thousands)

Formula cost amount per 10 CFR 50.75(c)

$ 333,382 Site-specific cost amount per 10 CFR 50.75(b)(4)

$ 438,327 Note (a)

Site-specific cost amount per 10 CFR 72.30(b)

$ 2,344 Note (b)

Amount of decommissioning trust funds accumulated as of December 31, 2016

$ 311,663 Note (c)

Schedule of annual amounts remaining to be collected

- None -

Assumptions used in funding projections 2%

July 2, 2034 Note (d)

There are no contracts relied upon pursuant to 10 CFR 50.75(e)(1)(v)

Modifications occurring to a licensee's current method of providing financial assurance since the last submitted report

- None -

Material changes to trust agreements

- None -

Notes:

(a)

This is based on the SAFSTOR scenario from the site-specific cost estimate, and is greater than the formula cost amount under 10 CFR 50.75(c), as required by 10 CFR 50.75(b)(1). Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(b)

This is based on the site-specific cost estimate. Costs have been escalated from 2015 dollars in the decommissioning cost estimate to December 31, 2016 at 3%.

(c)

The trust fund amount is the amount allocated for Radiological Decommissioning only.

(d)

A 2% annual real rate of return is used as allowed by 10 CFR 50.75(e)(1)(i). For purposes of this report, permanent termination of operations (shutdown) is expected on July 2, 2034.

1

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 3 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2034

$ 17,307

$ 436,403 $ 419,096 $ 8,382 $ 427,478 2035 46,419 427,478 381,059 7,621 388,680 2036 2,764 388,680 385,915 7,718 393,634 2037 2,757 393,634 390,877 7,818 398,694 2038 2,757 398,694 395,937 7,919 403,856 2039 2,757 403,856 401,099 8,022 409,121 2040 2,671 409,121 406,450 8,129 414,579 2041 2,664 414,579 411,916 8,238 420,154 2042 2,664 420,154 417,490 8,350 425,840 2043 2,664 425,840 423,177 8,464 431,640 2044 2,671 431,640 428,969 8,579 437,549 2045 2,664 437,549 434,885 8,698 443,583 2046 2,664 443,583 440,919 8,818 449,737 2047 2,664 449,737 447,074 8,941 456,015 2048 2,671 456,015 453,344 9,067 462,411 2049 2,664 462,411 459,748 9,195 468,943 2050 2,664 468,943 466,279 9,326 475,605 2051 2,664 475,605 472,941 9,459 482,400 2052 2,671 482,400 479,729 9,595 489,323 2053 2,664 489,323 486,660 9,733 496,393 2054 2,664 496,393 493,729 9,875 503,604 2055 2,664 503,604 500,940 10,019 510,959 2056 2,671 510,959 508,288 10,166 518,454 2057 2,655 518,454 515,799 10,316 526,115 2058 2,655 526,115 523,460 10,469 533,930 2059 2,655 533,930 531,275 10,625 541,900 2060 2,662 541,900 539,238 10,785 550,023 2061 2,655 550,023 547,368 10,947 558,316 2062 2,655 558,316 555,661 11,113 566,774 2063 2,655 566,774 564,119 11,282 575,402 2064 2,662 575,402 572,740 11,455 584,195 2065 2,655 584,195 581,540 11,631 593,171 2066 2,655 593,171 590,516 11,810 602,326 2067 2,655 602,326 599,671 11,993 611,665 2068 2,662 611,665 609,003 12,180 621,183 2069 2,655 621,183 618,528 12,371 630,898 2070 2,655 630,898 628,244 12,565 640,809 2071 2,655 640,809 638,154 12,763 650,917 2072 2,662 650,917 648,255 12,965 661,220 2

LR-N17-0043 Annual Radiological Decommissioning Funding Assurance Report for Peach Bottom Atomic Power Station, Unit 3 (December 31, 2016 dollars, thousands)

Year Site Radiological Decommissioning Cost ISFSI Radiological Decommissioning Cost BOY Trust Fund Value (Notes 1, 2)

BOY Trust Fund Value Less Cost Trust Fund Earnings (2%

growth)

EOY Trust Fund Value 2073 2,655 661,220 658,565 13,171 671,736 2074 2,655 671,736 669,082 13,382 682,463 2075 2,655 682,463 679,808 13,596 693,405 2076 2,662 693,405 690,743 13,815 704,557 2077 2,655 704,557 701,903 14,038 715,941 2078 2,655 715,941 713,286 14,266 727,552 2079 2,655 727,552 724,897 14,498 739,395 2080 2,662 739,395 736,733 14,735 751,467 2081 2,655 751,467 748,813 14,976 763,789 2082 2,655 763,789 761,134 15,223 776,357 2083 2,655 776,357 773,702 15,474 789,176 2084 2,662 789,176 786,514 15,730 802,244 2085 2,655 802,244 799,589 15,992 815,581 2086 2,655 815,581 812,926 16,259 829,185 2087 12,634 829,185 816,551 16,331 832,882 2088 28,539 832,882 804,342 16,087 820,429 2089 72,182 820,429 748,248 14,965 763,213 2090 38,931 818 763,213 723,463 14,469 737,933 2091 38,748 823 737,933 698,362 13,967 712,329 2092 35,960 703 712,329 675,666 13,513 689,180 2093 11,520 689,180 677,659 13,553 691,213 2094 23 691,213 691,189 13,824 705,013 2095 15 705,013 704,998 14,100 719,098 Total

$ 438,327

$ 2,344 Note 1: Trust Fund Value @

12/31/2016

$ 311,663 EOL =

7/2/2034 Note 2: Years to EOL =

17.50034223 17 3

Retrieved from "https://kanterella.com/w/index.php?title=LR-N17-0043,_Report_on_Status_of_Decommissioning_Funding_for_Reactors_and_Independent_Spent_Fuel_Storage_Installations&oldid=5142574"