ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix C, Page 4 of 10 - Appendix E, Page 7 of 10

From kanterella
(Redirected from ML17097A563)
Jump to navigation Jump to search
Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix C, Page 4 of 10 - Appendix E, Page 7 of 10
ML17097A563
Person / Time
Site: Callaway Ameren icon.png
Issue date: 03/16/2015
From:
TLG Services
To:
Ameren Missouri, Office of Nuclear Reactor Regulation
Shared Package
ML17097A555 List:
References
ULNRC-06349 A22-1690-001, Rev. 0
Download: ML17097A563 (25)
v • d • e


Text

ULNRC-06349 Page 101 o1173 CItwyE.,gy Ct Diini,gC,.tAn1y.i.

Table C 1J t A22-169D9D1, R,.0 Appdi C Page 3f 10 PEHIOI)2*-Csp,t HI[,iI2.I)D(g AH'st Nk S1 SppIy Syi RI 2*1.1 1 It.('t*C()()h*L Ppi:o.1.I.z P.so 2.Ji1.I.I4 Psn2.1 I.&,s,.Gnc!..I.I.G RUIS.O.ts Uib 2.I.L7 CRDflC6SiStHJ 2..1.I.8 VII,n,*6 j.I.o V&IGTCCDiil

..1.LIo HVsI 2J.l Epdp,t 2.I2..1.3 Mi Ch**nii D)1Itk).L4.2 AuiIi*y 2.J.43 Ha Sh 2ol.4.d 2I.4 5 FJ HiWi iA.4 Th1%2.1.D.I lou M.uIdg N*yt RCA 2I.R.2 lOR Aili*y RkI NS3st Spi&2.1.53*.1A4 AR-M.*;Sh'RCA 21.R.6 2.I.5M 2.I.51 1.fl.S AF-FdH.t 2..LRi)AK-Ct*i 2IA.lO AL.AiLiy Fht 2.I.5.I1 AQ&Ch AAIu 2*1A.C C,IRd,.1A.C BMStOJRt-RCA 2.I.t3 2.LA.IR CA-S&I 2.L5.1R 2.I.6.I7 CC-C 2.t6l$2.I.5.W CE Chg 2.l,5.2D C?-LbIR XTh,&I'fit 2*16.21 CC-C 2.I.6.22 CII-Rl.TIu OL 2.I.&3 CA-CiIu Wt 2.1.5.:4 1)11-CthRT Mki&%JG25 CD-CI Wt'ChI C,a.4 Sy:y(.L.5.2(;

DI).CI;Vc Ch CtI RCA 2.L5.27£J-RsI1Il.cRyI C.I.5.2H FfI-IHch'C1 tj.*t:1AR)EN-Cti-Spy 2*.tiI.30 EP-AtSfytjyu 2.L.&3I FA-AiLiy St C-t 2.1.5.12 FB-AiIi-ySi.

%I.5.:C Ft3-AitiySu.,RCA yLy.A4 IC-Aihy Til, iy.y FE-Aitiy StCh,I AIIiI 2.1.6R;CET1.BihlLtVAC 2.1.7 CS Cie Hyig C,tl 174 iw;TI H')CA.47_y5 y:R ilA 32 ARC)7 C-135-2.150 AR!))RCA CR2-CS-AIR-1!)))RRC)RRAI 3AR:).12 1I2 3)o7 AR--7,6CC-374 A.)-EM)---Ill)----5RIA 533 ii--)--44--CA-)7----i_AIR RAN AOAR---.5!)))ARC-.27---1)2*,:--l.)OAR)ERA))CRETE 425 AL)-;129)N)R A)55R-2)7 hAIR---EI.21)SIC)))-lAG-tOt 9,))Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (tRends sf2014 dsflsr.)AtIIty C,-Itsyl IkR9sf f-*epn*Im-)s5 I)Ipl CC-Ti)1st)UTm.MgnI list)VsIsm Cli Cl II CiuiC (21CC 1,-nd C-ft C st-s.sd RtIIty I)smpt)C.Ct Cst C Ce Ce Cmi Cthy Ct Ct Ct C C.F))C Ft t Ft C.Fast C.To)Et.I-h MI,%I.Iyy 270 125 1.20))40))2,437 2,147 4_415 20.700 25,700 R5 CAR IRA))I))008 40.70:)-1271)3 202))3 20,03-120-3_Sal)--.10,252 232)7----1.07))CA---13)11 3)));397 31 Cl 50$-4)2 2,53 2,57-1;41)21 2.740 915---.IC)-*--97---227----to)I_Si)))1)3 207 203 It)-313-SI I))I)-39 SR.-27.)21$-9))175-77 3 0 10 S 5 75'0-I)3)4)))12))6 13 297: SI 47:w=17 15 1)0 159-7)t)253==to 10 134 59=I A 1,))==37 102 1 052 70 SAt 525 0 1 1 IS Ill Ill 14 26)it1 270 tI)))))1.51))53 i07 207:I))I0 SI 43 033-II 105-0 S.;107 t_t t.I74 I II-2 It=52 397=9 C7=II))7041 701 51)1 I_ElI 1.1)11.)7))))700 95 1))))501 04 41)2 402 4 27-6 IS==;nt.0)TLG Servioea Inc=300012 13171 57809-$71150 1515-6.114 t044.10,01))2)111.1-1511057 7,05);25)1.692 fl039-_'ISO-=t)N1--207 , 7,502=-_1210:: 4:0)4.131.'0)15)12 3,370=-521--2_I)))]105 33090 1,57))).!..

ULNRC-06349 Encloswe 3 PagelO2oIl73 CtlyEgyCt Decomrni*.ioning CatAnly.i Tabte C Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (di asian Is sf2014 dellars)Dwsmmt A22-1690-901, Rev.0 Appmdis C Pg 5sf 10 I A!!Y____________________________________

520 1)ss Knesmi Inksgisg Tsswsn I'sssssIs I)ispsssl f5h Tstsl T.ts I.IsTsm.Msssgsmsat RssrstIss Vslsss tIss 5 (1ss 0 Cuss C (30CC tssssd f.tt Css0,s2s 1551)5552 ,fP0sstSytsmfsstbe*sI) 25,1.0.55 HE Bns*10s'ds Ss.I5.5U HFSsssdsy LiqülWssos Ss.I5.40*JAAssiLiynI&Tsssfs 5.L5.3I KS-IlsIkChssksIStss 2s.I5.42 LEOdyWssts 2st5..I1 LEOdyWsssRCA Ss.I5.44 IsIS TsLst 55.0.6 Stfskh5 j 55,1 Nht5I Iisisl Is Adity CsLs Insl2s1Mi5ssL C!s1s 2s2.1 Itsmsh.5siss Ssmys 22 SbLstsI PhJ Is Aht,ss Csss ls.5.1 Pnsss (Isssemssissis5 ssLs IsIS Psssdsseensissis hssi.t ftssh 25.2.5 SssH tssl 2sI.1 Sp.sL Fss Tnsst.2s.55 OssitswnysstnIssss()f60WThw(t.!ss estsIIienLs

15.5 Ssbusst IisI5s CUll sss'talOn Sb.Ohs I)ssatss5sstlss Prisd21 Dijsshfnsst Systsm&1.L1 200 Sssnsllldg Ns.Syss Spsd5 5.1j.2 200 RsnsIlIIg Nss-SnsS*i0iI2CA Sb.1.1.a 300 Csstnl I!W NssSyse Spsi0 Sb,0.I,d OUCssLeI ft4 Nss.5y5s S)s0iC15 5,,1.I.5 700 t0Iss.s ISIs Nss.Sys Spsit RCA A.l.fl 700 5sdsstsHhI Ns-Sysise Spdt: Shl.I.7 Sb.I.I.0 ANDnbnlissI W5St&Xfe RCA 2b.).),u Al CeAsssts 505(555 Allis 1i0.IIUCsIssRysts
s.i.i.ii 110-Th(sjsi&V5ie Csnnl Sb.tL12 IlL RMsk1,\Vsts ShIllS I]f.Istsks&Wss.Tmtmst 2bI.I.14 IIEIsIsks&WawTnstnsstRCA Rh.IIIR fA-RnksWst SAIIIR EA&nkWslsRCA 57*125 121*IRS 300 505 I tAR I.Ill 145.I5.07 SIR (1111.Ill-.RI 352 i:l 4120 540 4105.--.04 5 01 12 IllS Ill 1115.170*505 4101 IllS 7575 2271-2205 1.111*.-1)7571)6.1211).11.1011 15121.WII,tAR 515101 A;...620 114.19...511510 1 sn 20(1.-.-1565*2222*11625 4,2151.553..$.15106 2221 21 77(1 21521 2,7101.110 19207(1 t2l1 1(5)(12,277 10 711 S CI 1.1(1 IRI RI 7_'(115 1 1121 7 217 3 821 1111)02 022 (ItlI.-, I2Ii2.7555;247..1(0 1-17(1 4260.-4 (((0 211 I (175 (((1 (((7 72(61..-.50(37 (St5 21: (102: (5(00 1(01 11211(17 0,3211 1011 (30.363 (12.110 1512;is:I 2217 140621WI)151,027 1161520: 313(1:.00051?*',.127(51**-515(03 (11(1(1---710 497-6(1(17 3127---, 314*-(2,76(1 740--(((2--.-171(1--I 0(2 ((185-102(1(2 7074--*1.1(31 4 ((20.622501 20 17---I_i(20 6101---133522 (1 201-1311---.-2617--11023---15(201 661.1--1215--50673 0111-303 505 36 31 210 III-tt5 I 511 11101 701 010 00 72 6(7 772-8(10 4011.1,033: 24 63(1-: 77(3 775.170----27 2101 237 3 0 (09-51)527 627 155.1 5,6.13 277 5311 43.15 2254 31115 20402 6451.690 27 7 11.1 21-427 2,200 2200 2(52 20470 20.632 0110 1011101 53(1(4 6CR 117,051 63,5511 (79007 Ps,isISs 1i s(-l0ps4st Cs5 2*4.1 5.00$(jl(lll SI.*---.22 ((2 12 25..(,2 1 s*,s so-,-.-I 5(2 151 (601 1(415 25.4,3 I',spny 1*ss-----.4R1.16 tAR*157 2s.4.l 11ssIthph,ss sspliso-2.0.12-*.7(0 (572 3,t72 25.45 11soyqsiset cal-sI-1,5(0---.1(15 3,710 1,7(0 2s.4,6 IAsps(01)AW5lsu1

-22 22-110%-(IS 545 643 25.4.7 (700(00gyhS(g,(,---20(4 02 3555 3,006 25.4.5 NRCFs..--(055 103 (135 1(30 RodS 0s15*lly Plsseisg Fm-----1,501 153 1552 25.4.15 SpsoFsl ls10&M-----(,2110 195 1,1(01 35.4.11 I0FStOpsls1isgCsts

157 24 (55-25,4.12 C*.nLsM13tiss

---.1,6.11 (64 I 506 1,1016 35.4.13 Os.'nIyOlsffCss(.-,-.(0,7311 26(1 1(1,2.15 19,2(0 25.4.14 l)OCR(sICCsA

--,.-20 96 3 779 25 075 20 075 23 4.15 ISUity OIsffCst---.,-20771 5,6(6 42,297 42,297 25.4 ORbl*3(('-(sI 2*P303(-D500I00Lcsals 99 11,1.12 22 25'-555 50,943 (4,3(01 ((9(1(20 (06573 23.0 TOTALPER(OD2sCOOT 2(011 (6(101 2051(1 (-192 (0,902 54,204 (5,073 53560 201061 271 67.90 4 4 31 46-557:'-.(si II 0 SI ill-?'211--2.13 36 32 22 405 794 072 114 61 4(3 (201-309 2'A 20 (III 204.262 (5 45 16(7: , 46'2'5 (04--203 1(94 1,194 451 2,7(0 2,710 57 471 471 20 176-4 93 03 219 (195 1(55 1.029 4(116 36(2 155 074 073 221 1,633 I,62(29 194 (94 7W Service., Inc ULNRC-06349 Page 103 o1173 Cat1owy Enrgy Cntr C.e Anty.i A23-J6l,-9OI, R.8 AppendiX C P8ge 6f 10 Table C Cnllaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (thseg.ed.

sf2014 dett.ra)At'fty I)n.m HmoI IkgIsg T.op.1 1 ts I)bp.sI C5h*Thtst T.t.t M.nnnst R4stIes Vb*e Ciso A (3aasil Cins C (ICC Im.nil Cnft Cstnn ho AohkyI)nnIptis Co Cnt Cno Lo C.o Co C.e CLsoy C.ses Co4s CnO*Cs.Fo C.Fsst C.Fet Cs.Fmt Ce.Fn Wi..lb.5Inbn Mmh*n O.LtPIntSy.on 2b1.I)7 E8-Choo1CieVsto 2i.1..)8 EF-EonisI&nIo W.to 1.1.1.31)2biJ.20 EGCmpmstCIisW.teRCA 2b.1.121 OA-P1mLFhsieg 2b.1.t.22 GA-PitIIss5 RCA 2h.1.I.R OHCsnIChi)h,4Wo,.

2b.Ii.24 OR-Cot,.IC'5iIkItVssRCA 2b.1.I.5 GD EoeU.I5 tV Isho IIVAC:1).1.L2t; GF.Mi(II*nn$1kiIIi IVAC 2b.1.l.V!011 2h.1.LV4 GKCtBil1RHVAC 1,.1.i.29 OLAoiheyRsAhs!It'AC 2b.1i.1U art Vünl U.onus IhiI*bsR HVAC Vh.t.t.al UN.CaiseecC*1h6 2b.1.I.32 2bj.l.31 OR-Cnt.mnsc Ateoh.i,Ceint 1i.ia3 OT-CInsL1*,t1IVAC 2bUAO IA-UnnksdooL V I ia JIB-LW R.Asns,*1bj 37 1IC.SIidRnbso 2b1.30 ID-I)ea*eastio Ob.tI39 JE-E#segnnyfnlOl

%btIAO IA-CeeIAi 21,.I I 41 KA-CmeoeI Ai RCA)hII3)R5.R.LhiAfr 2bI 133 RlI-lInthisgAfrRCA 2k II.14 KC-i'm PVnLm 0 I 1 15 ItO-Fio InDOie RCA ih I I 4R RD-I){)ti iVtn 25)147 KD-ThestkWonRCA Vt)135)CR-FsIIInlIisR&&.Rond)b.t.L49 N-SO(CO)N)112 21)1 50 IOI-&iOs(CCO 10 112&02)RCA 25)1)1 II-5m1ty1),odEsm)II.IO2 LA-S*sito,Dnin 2bIItO LA-SsiteyI)ninRCA

1)I I'.I A.II)5 LII.R()flk$in RCA 2b1ICU U)-ChI&IJostWo lb.)07 LF-O&DnpsmsI)nn 21).)SR RSt-Pn%kM51yO A)I-I 69 RI-N)5mpIü2I I I RD DR-R-m Stnn BlIR 11)161 Y.sINn-SystnSp&,R 5.1.1 T.Is:o.2 Sff&(IIR 5 n)wc.fIoseossrng Dsto*L(s sf545 BiIIis 21.1 3.1)hIAA Astsy 21_I.))CnnnteCo-nI-CstesesI 2b-I.)4 FItMehs SR)2h.I.).5 RAM Stq, RiIIig AR.).)6)I.I.'*sdPoesl Tnt 21.1.1.7 t{sdn.t 2).3 5 R*dsnt One 2)tA.)tInS ftntAt1y SkIg 2b.IA.tU StngCggg.ug RptsndiIItg V.1.3 T(tt V.1 Sb)I-I 2)AtityC 1243 tKR.t 75 rote 502 1.56)-15 7 9 2 1 5-t)Ii I S 2 A-:to:i tR5 7 18 7)12;I 5 5 11-2641)2.5)5 R 745 751 1 CI-427)1)1.5)4 72))I.44R tIC)7097 LAVA 75)2 7,5ti ICIT VAR)II IR 4)14 55 5)!272 Sf0 IRS))AR 114 II.)17 52 5)26)2 1)3)7 II3)7 IV))5)152 37535--SIR))25)55*-3,440.171 fl50(D)2,)))35))-.-412RSI 54)4 17 5)--.TH5*t.155.-R:)I.1%J 22);..223.1)1 RiO..I 15)12,1)1)-.3,135)24 CIII))-6)1.--9 6)-C.)--..--I.))?-I34-.-..tR!RS.IS).-.--7244: 217-:-:: 17 2)4::;wt*--.:: 1.?---,.--,13 1R2--I)):----,, ,--.0)----.3 55-.55-..-fl)).21;0 1 16--S 52 52-117...7)tI 4)2 122 3 II 70.*55 351 Alit.-2,113.1..B2I02 2525-Ills I)I I 253 21-15 515 tI)-2125 1).-15.1)111 1355 ItS)12 23 324 51)195 I 79 III).S 115)32)-.*225713 8.4)11.211---.4 tI-11--*---55)-514 2.1 25 itS 1)47.258 1517 1.5)7--7257 lCD.131,751 OCAI ,)1)1 I 2 49*.17 IRS tO)-5110-.-.235711 750 lit 2 R 11 10.22 149 13))-.IRS 3)*..10.7)12 2)0-1211 5 0 152.12 07 408 4118 1,1148 17)---0)al;2 2.25)1.3))22 21 225 lISt-172 17:1 172-.2702 555--.1)11)17)7)1)7 71.1 11110 73 52 355 553-1154 1,7(S)171)11-.5,1)50 27.15 4414 07)1 30)013-375 35 At 177 352.21))1,1)19 1 101.-2)1.)1117-.83741 7345 404 6 0 II)3%-SR:2)81 29(1-1811 lIt..5)237 2.05)-?--.--:.2-.--.*-.2(S).l:tI*I*3 57::)04::: t;ot.:::12,530 2(A).;0*0*11 I*I 32 0.71*2 873 3112-378-..57.133...713....-8371 (03 7 7 16(1.139 954 15.1--4.411-...7(1.1)1 70fl4 175.--.-25 103..203-.-.-38:17-20 0 I 21..to 58 08--247----1)035 4)45-5)4 sI.24 4)4 (35---Slit 1%)-*17230 375-44-:.-7 VI::...: 72 , III 2 5 IS))--13 211:1 203*.1,27:1....51CII.t 1.811-5))..---.(I 1))--5).,.--.--1.775 5 7 II 41 4k-1,4)1:1 0)10)3(3 1:1)0.747 3.221 4224-.37.1)1 0,721-.52)158))2)1,720.t:a a Ii 75 5).5):12)4 os-501 240*-42.701 2.771-7)1 0 4 33 45-38 2(1)308-..123 1)4.25,435 535 I7...-27?;-2?:t....-.3.8I).1121 14RiHt 6'17 5(17 8.21:1 5,051 0,783 17,055:12)50 n.(o 8,175 20,1)))::: 5.8)A.32)711.(5(7 34 II 43:w*5.14 2.700 2,750 1.511 (35.71338 45025 TLGSeruke.,la.

ULNRC-06349 Enclosure Page 104 of 173 Cat1uwy Enrgy Ct.r Dcnnmihnini CeAnuty.ia Appendix C Pg 7f 10 I Ay Table C Caflaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low..Level RadloactiveWaste Processing (theusseds sf2014 dn11)l)l.kgis T.mspnt 1'nn s l)l.p*l Oh T.t.l Te*l L1Tm.Mg.nt HM.n(In Vhnn tln A C1*11 Cl*..C (fli Cfl C;*h C(C((es c cs Ct Cj,.Et C..Ft C.C.F, C.Ft lt'h.2lh 1t, 1dd 21 Mktinnl C.*ts 2b.1 l{*n($li1 Aü*, Sn-y 2t.2.2 te,itey Te*tenL Lcm 21)21 RnnnI 2h.2.4 Op,scn.1 2b.2t lttil It).Ln Ch*snIl*l 2b2 Ssbid lck42b 1WU@.tCnu Psi121 C1I.toI 7,.3 Io:&3.%liighi1 flnh&3.2 SnI1t*1 2h.2.4 StFc1Tnnt 25.2.0 t.Iti'1,.S*bsg1 P.I 21 CtIunlCts 1(11.III 201:i 20 415 421-72 421;20 7(1!2,125 7(8 3,113 3.1(2.280.95 5117 rt7.40)02(1 tIle 1103..(is 7(31 755.7(0.45)3,735 2.735 roll 040 2KWI 2 14(1 (3 (102 7 73-..30!515 SIt-.3j73 217 2,3111..1)55 4017 4847..781 1I 5,40!U 3117.WI 501 502 U 2,057 445 3312 3.112 U I 477 145 1021 1825 U*2,1(0 220 2.415-18(111 200 2,14(1 U U*473 7!844 544 U 335 34 250 U--2,159 2110 2,525 2,505 U 24,059*3U50J 27657 27,1157 U U 34008 5235 40140 40135 U U 50,77!7515 501108 58,380 U 377 1231341 202511 54079 149MT5 9712 10073 123(111 7300!)272057 200,33!U U*U , U U 4(1.02(1.U U 4(100..U 392,110 123 U 0330..U*U U 71,119 U U UU 2.75!220,510 1 (57 2,1515 I;1581 I 1U710 7 272.U I 023(1(0 III 0(17 3355).U U 1230 U*14271)0 250 7.152 U 3)53 U U U 70))338 1)0 U U 1)1(17...13'1)0 217 21.15..U U U U.1,1520:: 2;: 217 1,4)111,71))

II 275 1)357 120 430 1(4(152...(I 037 ([41 5111,270 I 112 7(5".3:50)U*U U 1251474 11,85!).U 170 120*.3,077 55!U U 2,4412 00.U 177753 8,051 U 50.1!U U*I,77t1 II!)U U 1,721)55-.101,1171 4,0711 U Ill!)...50325 3115 U U fl 54)1 107...514 17.)21 402 U 13 511 12,150 U 5 53 02 U 4573 U U 12 1152 09(1 U**5 304 304::'II 451 U 1150 tee 1 1185 II 719 4 217 12111..3,870.U U U;rn 27 1,213 857.1 130 27 5;ro 33s21 1 705 4374 1od25 I'oiod.DopoodosCCo11 1583.)Do's!llplko 25.4.2 Ioono 151,4.3 1020ty54n 2.1..)IlolIb physso o*li.o 25.4.11 11oy.qo)poon5ootoI 28.1.0 55o4ooI g.c.n58l 28.4.7 H.otooogy8odg.t

&I.5 NRC Fo 05.334 Egoo.yIlo,o.g Fo 283.10 01,805 P08)l14 ()&M 28 4 II I3q0Ul00d0I$

l05200i05 Eq0ip0010li15%88U0 25.1,13 SF51 Oponliog CooN 28,3,13 CoqoonsoMloos.os 25.4,14 Sooo15lySloffClot 25.3.15 DOCSi*ITCoc 28.4,15 Utility SsdtCssI.28.1 SoIUu,sol l'ooüol 28 P.noIUIkpooodool Coo1 28.tl TOTAL tRIOS 25 COST 1050101)5 U lboo.ootooolo.tloo Follooolog 0801 FoolStoo'ogo 2.1.1 1 R0s!,ost.rsI 021 82 203 107.1,75!.0041 1(431)3980 D5oioo.lotPloosSostom 2.1.1.2.1 4540 Fool 1lIs!gNooUSpooOUS50Nooo RCA 2.1.1.2.2 1100 Fool 11I.lg NooU0yooooo 0OU615U1 151.1.2.3 SC-F021 P.01 Oo1iog S Cloosop 21.1.2.4 015.Ploosllooolog Fool RoikIlog sl.l.2.5 00.Fool Iloihtio1tVAC 2l.1.2.5 SC.Fin P50o.'tkoo Fool 1loikbo 23 1.3 IlooosNosio.Iioo 158015 I1oikh.o 21.1.3.1 Fool Uoihlio 21.1.3 ToN1 21.1 4 Sooffoh5ogIo oopp0080f(lo.002000100185 2.11 Soktaoll'o'iol 21 Ao019'lIy CooN Poolo.IStAdoRtoooICooN 21.2.1 lioooooTooooioo1ooo SooooyI'Noooio 21.2.2 Roooodiol AAloo 5oooy 23.2 SokloooIIUooi.ol 24 A.h1,Iioool CooN U lOt 27 2 U U)U 10 2 5.(ISO.0)Cl 13 29 22 10 19 218 207 o 307 151 3 10 0 48 48 312 35 U 24 75(1 755 104.U 35 375 2711 915 344 U 52$1008 14CR 1)1)50 U U U 3))!125 1 920 777 054 9 32 2211 83 U FAil!2.543 2,014 777 851 9 32 220 03 U (153 3,544 2,1143 U 3(04 7 2 29 7 U 107 550 800 1500 (1494:155 202 1174 2143 U 30875 10 103 10 183 U U U U U U 1,495 340 1,011)913 U U U U U U (711 203 870 879 U U 77fl5 1,051.U U 1101,025 31,8151 U U 3,705 110)U'U 1)01,0211 11 tIll U U U 30))27*.U 5,t(15 0 05 U U 4 003 1)'(51.U U lit 793 04 772 U TLG Servioss fno ULNRC-06349 Endosute 3 Page 105 o1173 flw.mi..iwinC.tAn1y.i PI2IC(L.ICt 2d.3i 2d33 Sli tI 2d.3.4 t)i*tp"'J.3 Sbt PdId C)fl(P*i()(121 Pdl-I)pka CL qpli 2L43 1'9)ty t&d4.4 hIth i.hyi*ppI 2il.1.6 H(%?q!)L 2(1.1 S Dsp1fDAW 2d.4.7 Itgyb*1L 2d.3.NRC F**L4.9 LiqUid Rd*t Pi d.4.1I SntyS.UCt 2d.4J2 DOCSt(TCc 2L4.1 Utitity S(ffC(L 24.4 bL**I'J 2:i.o TOTALPERIUE) 21 COST PI2ILIO)st-Th.ti*P2$I2fD,#2 D*ssisisg AsisiüSf1.1 O1tISEflsty iLlS Ttli 21.1 SlttI PiI2fAdi'ity C&*s P*n12tPdDpd.2t Cs Sf.4.S Hfthphyi 4'PI'2f.4..l 2f.4.5 lIt2y IgL 21..IR NRCF 21.4 7 Cq*Ail Sf45 tySüffCt 2(4.9 DOCSSC.L Sf410 Utility ik*flCc 2(.3 S'tt1 Ct5:so TOTAL ERIOD Sc COST Tabte C Caflaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (th anaan d.of2014 datlare)----tics ol'OS os.---$0 11)255 205-12211*-lvi I 524 1024--4 S-105_3 i05 100---.-305 30 nO 3t)5-.-207 30:oes 307----1.227 201 537 1707-...-5.705 1.012 7.76!)77117-,--10274 1541 11015 11,015 711 1.1)08 4, S.100 20,001 3.304 20,704 20,704.075 4047 75;404 4,730 2,1144 23,075 4025 34,400 10,105 Do nonra tA2S-JCSO-8D1 Err.0 AppndL C, Pa: a af 10 ec01010 Th-5ii RM.r05iaa t'svOSb 057 e0eig Au01)*)*5u JR04*g 0i0 flil.Iias 21)1.1.2 Ausflny 35.1.1.3 1uujIioy l1uik, 05.1.1.1 41eu F01i0y 25.1.1.5 Ciuils1ia&Seeu0V0uPeuphuuuu 15,1.0.0 Cuuuu4uCujole-Clu*a fl.t.1.7 Cuuueiutiu Cunidu,-Cu05u,ue.tud

-4.104 0,505--228-, 245 60 777 0,951)-629 1023 23!1 1 020-09 377-.0,10,9..*.1021-.-1,0024*--.-Sf4,212 41)940-, 10,771 , 7,205 As0uity I'm Kuu'*I T ruoup.ro Pm,uuol,,g I)IupauI (Sler ThtuI Tu1I Uu.Tunn.Momgemat Reuu*t1*..

Vulama CInA CIIáifl CbuaC 00CC t.uud C&ft Ctruiu 0 d A I I y I u dp In C, e 0, ut 1.4 1 1 gu L., 4 uu I Fut F (Feat Ca Feat Lu.F e 00 Lb 05 h s 01 101.GO 151.o;7--.31 30 050 120-00 05 002 lOS 5541 SOIl-111 712 712 205 1,7710 77!)1'uul 21351101u..I Cuutu Sf2.1 1iuusuTumimtiuu Suuuy St.S iubi.uul Pu)iuI2fMdi0uuI Cuuiu Pe)ul2fC1I1eul Ca 212.1 l)OCutu0)ukeu1iu St.3 Suh041Peiud5fCt1utunICut 0000001)0 TOTAlS 105 49 2)2.-----0,240 2 471 10.722 10,723---.-,-1000 102 l.2;2 1.242-----.1,1)05 11.2 1,242 12)2::..--l;;.I;--.---357 40 00.')50.)--.---706 76 032 022--.---1005 us:i osiu c 700 , 726 7 1-1$145)0 22101 7576 175711-7311 5 1-11)24 009 1 000 23752 2')752 10003 74,7115 24,102 12272 12105 0)0!)270502 10705 711110114 1170700-..(lot--.1)1,0511 37.(1,000 52!).._011 018 00---0,50)1,151.--0101)23 205----s.u:-.-401101 10---.-.----131.22!)---2001---41 12.1 54 2.1.1,011--2005)12,0117--.1,02)12)70,001 210,521-.------152,070 02C ,.---.--101,070 (.,24))--,.153.-.-7050))----.---.07,5)..-Sr.:)..-7,0511 11 151,40)-.-303..7574)511,00)10754(4 2074(0 (7.1'S 7))707 20)00 lM,.4.7.7 33)2 20005,ouo 252701 3,105,11)3 TLG&rviccsIno ULNRC-06349 Page 106 of 173 CtIm,yEn,gyCe,*l, C.tAnilyaia M-1f3l1 0 Appdi C, Pg S t18 A(tI%'Ity Table C Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (thousnds of2074 dollars)'520 l)ass Orsesal P.oko1s5 Trsospsi Prsoeodo l)f,psool Ohs Istal Tst.l UTa,,o Moos,oo*Ross.seIoo V.lsrs (basS CIW OIac gTcc l'orsaood Crsft Cou.oto Coat COO Coals Cans C.os (a*(a Ca CoatIsaso, Cs (*a(s Coan Cts Co.F Cs.Foot Cs Foot Uu.Fast Co.Foot Wi..lbs Moshsss Moh.o O.eahl2oosCRoeomiog 21w HsiklioØ5ooLLoooI2 ak a.1ioToo Caoa, Jh.1 IS D*oal Gaoosto SillS Esasts)2o,5 WstrsPai,hoo

2b.t.II1 Fio,Vstrs ahoo 5.1.1l2 Fasi1oiI,koSLarso
  • ).l.1.13 15*t 5to,hieoShp
  • .i.ti1 lLoko:th.1.1.I5
s..i.i.is M.a5aeoosSi Fooadstia.

21.12.l7*gaMotooooo ah.I.LIa RAM 5tao 3oUdio:th.L.I.Ii) th.i.I.35 Rojossu,:M,.I.l.21 5s4o.sts, t)rsa, S(,o,o*, 2.1.22 Ras&*to, I,,o, Aaaoohly Boi1da0 SootLy Additi,,oa il,.1.I.24 Sio a,.t i.os SIo.1g.,J'osj, S4oRo 1 ah.1.L2s Osso Gs&s 0.I.I.27 Todi Uoil,tsg:o,.I.l.51 To,Ii;,l'ol,oio 35.I.L25 U.I1S.CothosTrsa 3h.I.I.30 VstoTsotooaL Ploac:R.[I.21 Fool IIokIiag 5.l.l Totsl 130.055 75 574 04 541 4 5)37%2051-27 43)-29 320-is 79-a3)2.555-too I,42: 57.Lj7-99 7112-$13 2405 4.045 17170--1,055-----.57.1-.----ill,-.---IHRI.-----*i:s-,----?-----31I-.-.--53-.----2I25-.,.--1,.u5---**4,117-**--*1.5R;*--,,*-751**-***----*-37170--*-13.472.9:s4--4231-*5455 2 1190-*1,051--2I7)O-3,Klt)-*i.3217-2 5)577*-*:ii:i-*155)2-55A*91**22504)--a's 372*SOS CIaaoetA*tioitj,s ah.1.2 2skFiII 25 3121.3 (irsia&1soI,rsto,d5, 251.3 F55 epsetta NRC 5.1 SakLsI l'atol2, A5tity Cou-133-*.-127*-*127 1.2151 1,1)25--120221 22.*1122 12 93 47 4222;;:-112522: It12 C-ala 12+/-2 Cotot C,oohio 5.2.2 MlooAroo 152121221 3h.22 Co1Ig Tao., IRohogo&lslaksl'Ips floe Pt):R,.24 C..*1jsgTsoal5oa5ioo 312.222 EsastoUso tUoltojrsood 5,otkao 31.2.))Ctoat,otito 1225112 312.2 Soblalal Po5l2b AddjUoost12%ota 13,1 lao))-'*2 1)2000012:522.2 Coopsoslo Mloostiooo 2,3 SobItal l'otoI3t CatlaloosICtota

  • --1,503 1120 2 225 , I itt-*-1104 2)1 2,217-*2,117-Itt)--**-*4)23*-,.*-2,723------2,05%-*-***222)22*-*.*-27,6.25**105,513--, 12117)-.27.)1)2 2073133-qIl I:2129-5127-.212--3012--02-27!)**2.227*-ti7-**23l--1,5)2*-I**.-751*-*5205 PaSo)Ot 5.3.2 lspsaty laSs 1R,4.3 ltoooy S)lO)lllllOt 052125)212.4.4 l3aatssoyhoJgot 221.4.5 5sttySlaffCtaC 3123.1 DOCSsIIC05L 0.4.7 Uslay ttofl'Cosl 101.4 1202,6351 Potll10 Psiol'15pao)sotCaob 0 21 TOTAL PERIOD 0, COO'?155101)OTIYPM5 TOTAL COWrTO l)ECC)MMtSS1()N 740 5.7151-1212 4,5)3*36.)2,7123-2.573 22.023**1,1121-*:"°--4.272-*560-:*2,252*-3,25.2*-51 6312*112110 1219,051 233)05*-*422*-*2122--*2,445--*2,2102 0*0,33)-1530*0*21,5222--57,057 32 363*-153 530 13212**1,l2 700 5,200*: 53)01)3,365 212,5)0**251)0)-.23.332 12,512 07,053 226*1)7,315 53,020 22,420 70,917 422,342 321247 005502 2122,620 29,504 07 1)25-*--24,305 205,707 1703)72 2,700 393 23)27 25,725,205 1760,223 4,052245 TLG25eoIoes,lso ULNRC-06349 Endosure 3 Page 107 of 173 Cat1wy Energy Centr Durnnt A22-USD-OflI R..C.tA,Iyi.Appdi C, 10 f 10 Table C Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing fth aoun da sf2014 dnllar.)A(lh'ity Rn*I'ok*ig Tsp.t IoI I)kp.I Otho TtI TtI Vilno CI A (1 H (tC(T1CC 1od t!ft Cth*1o hdc AsthIlyI)CHptIe Cod C.st (o.s.Cos Cm Coa CooImm Cm C.o Cois C..Fot C*.Fot C.Foi C.F1 C*.FoI Wt.Jo.3!ohoo Moh.*o OTAL CC)1'lTO IlcC()MMISSI()N

'ITH io.s5.CCPIt:1CV isss.sss h d.t sois dIb (YFALNHC LICENSETERMINATION COST IS 027w.oH$l2.I22 th.ds.(2014 d.Ibn'PENT FUELMANiWOI3T O5TIS 3.51.flR$29554 hoo*d.1 2114 d1Io.MON-NUCLE5K DEMOLITION COSTIS J3.l7.OH$I13$#*t ION dIIo Or%LLOW-IEVELRtI)IOAC'rIVEWASI'EVOLUMEIIUI1IEI)(E2CCLUI)INO (ITUC)17$,315 h1tt OTALOHESTEK THAN cIAss C RtI)WflEVOtUMEGEi1dR titO 2117 bh t OTiUSCRU MEWth RU*IOVETh 70,147 too m'AI_cn,wrlABoIt REQUIREMENTS 1.7se2as toe-hoot Eed Nao.ti.-iUotet th.tthit etotty tot hoteo ttoetttettoto C-iedit.t*e the tthteou oLy toloooibytkoot.oeeoeegeteff TLG&reica, Ittc ULNRC-06349 Page 108 of 173 Callaway Energy Center Document A224690-OO1, Rev.0 Decommissioning Cost Analysis Appendix D, Page 1 of 11 APPENTIIX D DETAILED COST ANALYSIS SAFSTOR ALTERNATIVE DECOMMISSIONING COST ESTIMATE 40-YEAR OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE PROCESSING TLG Services, Inc.

ooc*I (HJ tflu c wWtE'-i;::ii--DOQI--TilL--9i:--ow*I--tI*--LL9't---"-o--;o*t-d_oa I UOflfa 1YJoJ 0'!'1"I1_I'-'I

'1 I'!M!01l'0

't v;*311.umO 00!!(tt!'t r'r.t 01frJJ0j0E 1!I-l Nil)1 04 W)dS 0I.tt')'4 01(1!ri't'M 0009 L000 WF.t'1)0N L*['I wt*t 9t't')'1*!1 I'!ri'!1)q,,a'I I'!t'Vi'0 i1 Ii1!'J I'0'IiO'1*n-':)oov'i r'i.)!q0 iI SOON I 7"lEl 00.I'I it!'!"""d Vt!'!t,0_L Lt't*'l trci*t-'i ILtT'!'P'M I%!'i'U tm'J 9!!'!99t!'t 9"0")!'M t9t!'t"!t,!P'q I""'PB'!"k0 roti't"(9&'0*!4)t!P.)t91!'t git-.t V3P"930"*"J0'd irr't I,!'1 I'M!"!!ii!Ft't 0!tt t"t!'0'i t00'J'd t*t*'t Vt,!09*00_I C I'!n"%*j 9-t*,t'!1'Ufl)N 0 itI'!t'"k)J%!9!!WN ii*"t ii.'!)99qpy!F'"i"0'*"I"10'"ii'iV)'3'i)V4 VO V3'VS)!49 V4.)'3":i!'))'J't3'!3 (*9 W*)!:!_'")'i'-':i P"I aaui t'iantoiir v"iri"I'A"!!P'0"'J'i!I".I I'!'.I"0'O"'lCI'!"4 i-""L 01V.1I"I!!"'I0'9!P'l0'I CK!IWO!p"(I.(fl*I,,9, f"ll'P P100 J0 p.oVqo)U!0SZVOiJ PAV'TMOl ql!M ajp-u!uJodO JflaAOP V1UiUiSa so U!liOiSSiWWOO0Q VA!VU1ajV UOJSt[VS 0VUV3 CJ0U[£uM!iILV a tq'j Ui';ZJ'q0jpVdd V*0011 1#QV0911WV'"'U 3V3£14VV V'VV3 CL!J06!fl VOVd£VJflS0!9U 6t9O-3JN7fl t010iL 0;tN!!it-'-DID ttLVO9 it;ttttit;t---019-VtiOLO-------ot:_to!rt:: l90Z-------c1;i--'----'001)0!*Lt*I!t)Hill!!GOOW:: LLtti uttsr.-00;00!-oil-0t it-009!019)!lOt--lOOt itO'!Itt;: 000 1 0Iit--i'i;tt;9 Nt-'000 V!V ot;--19,00 iOO!00!I 01 lOOt-u;r--0100 000 000t*-01011 0Ii oow;:*-*-Nl.%!Vii!U:110 900 I--'Otto It-0000-001:Ir-00i-OOtt-000t--00t-0001----0000 0001;LOC--0101 tOO 011-.110 11--0111 itO--OOL 9011 01---09!011 (01--Oil 911 Vt--001 0111 00-: Vt--00!liv!00 0111!--¶01--1100--0119--100'90!--It--

ULNRC-06349 Page ff0 of f73 CIty£,w,y C,sk, CtAn1y.i Table 13 Caflaway Energy Center SAFSTOR Alternative Decommissioning Cast Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (thaaaand.sf 2014 doflar.)DaaueentM0-IES#-ICI Rn, S AppndieD,Pag J,t1l Id Aah4(y I)dpt.I'ckIt)I)lb 1AFSrOR I1aItd I)ECON1stIsItIe 1ei*d lb I)et t)amgs.tia (1aL 8iIdi Lb.I.).I 111 1.2 AaiIiey tIi.I.3 1I.I.L.3 Fl IkiIdjg IbIt.5 IIaM.hieShp 11.1 111 RAM 15dile II, I 7 RIi(d*eI P 1 Tm1 II I 1.5 H 11.5 le So.e, Ih.1 10 Rte Ih,d AabIy l1aihIe 1I.IJ Ih.I SsaaI P,61 lb Aoey C(a(P()ed II C41teI Cai lk:1 3 OmIl o,d)t.15 tFlTC 1k3 SsIti.I PeiI lb C*l)m1 CatS I'm(,(l lb PI-Dpm1mt Ct 1I 4 1 lIme spplm 1142 Ih-1.3 Ib;3.4 1I()*lLh Iyi pii lh.4.1 LIe'y IbIS Digs).tI)AW mtI hi.?ILy 1140 NIICFs IbI,9 113.1O SpL Fsd PI O&M Il-lit tSFSIOantisg CL 1h4J2 CejmL&Mhmti..1h.1.i S#tyS1.*ffCL 1l4.14 Utility S(.ffCL I14 SbtadPeI H C.t ho TOTAL PERIOD lb COST cR101)h-P ts SAFS1'OH 1hm*my I'.*i4 11Sst)mes im g Ashiti.1.1 1 hl2 hat.1l*.damL p,qml.llm kt.3 b.t4 SnheWisomm k1S Pnpe&osbmtaheüs jet h.I SbL*IIeI JAikityCets 1ee IM.tise*l k2i Sp*.s Sal i4 1ti*l2 Ss1i.ttPmd 1*A44ekmICat PsdkC*fI.t*eICa1 133 SaaIIt,.1,, 1l.I SpL F1Tf 1:.S SbtaI 1(,C4 kClus.d C.sst..213 1,117 1417.479 45 527;C..104)502 502 20 52 52 27.11 57 07-.322 07 400 400..17;!17 01 191.24 4 20---252 25 277 277: 79211.1111 9111 IllS-519 12,151)4219 23 951 22,420--O(t-Slt tIlIOS'-NRC Sp1 l*l Si l'd llo-ll Vae , llnLll UllIlty d t)*a Ra'l 1'.k.glg T*.p*n l11wl Olbe T.tl Th,*l Lla.Tm.Ro.-tl Cls,S II (I 0100 P.,d c.fl Cmi_Ct Cs00 l*sa Ceo Co Cm Ce Cmtlsgmy C*oçIm C.ls Cs FOS Ca.Emt Ca.Fmi Ca Feet Cu.Fast Ws.,1.h*, M*&ae-o Ma,kssn 012 1037 l.03 7 21 301 119 IllS 21 0.1 (i-I 2 7 7 Ito 450 450 7 il 51 IS 47 17 1529.1.503 4 503 1,225-021-43 300 34-112 ISO 779-40-I Oil IS 100 270-133*---301---122-I IllS S'O 5 7 5253 581 23 281-402-259 1101.210).-.-7 45 55: 500 3203 2301-2,027..14,471*SI-5)1.5)10211-344.------:_-.733-.182--..000.--005---051101 212 n;n._1005-.50,100 212::::: 14,7110 21 4)3---.-----.-.---..55.515.--..-.-101720 070--71))*.-13 790 24 52,2101.41)0--I 025**71)19)5 011011 102.2115..---..-11154-.--,-.-17,021 50:1 020.------020--1)01)..71)1155 22)£7 510 510 2110 0111 013 II 05 05 303 1092 1592-,-.-10,013.022 12,121 12.121-..-..10.013 1 022 1243-)1243-I-11 107 1 IS 00)...I 4.-720 100 020.527)70 1)90 2247 1411)TLG&rvfces Inc.

ULNRC-06349 Page 111 of 173 CatloooyEo,jyCok, DwKo.t..i.nihg CatAouysi.

DoN(tAZ1-163-1, I AppndioD,Pat 1 of 11 I AoIity I Table D Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (th ousan da sf2004 dollars)f)ff-Sdo LOW;itc Spot Fod Si(1rssscd llorl Volaa.oa ho-jot!UiUty Ilorso Kr,.l Paokagog I r.opo n Pr.oraaiog l)lapasal Othor Tol Total TJrTrro.5lororo ILootoo Volaoo Iloa.A Ct*ill 13.oaO UlUC Prororod Craft Cootrotor Cost Co Cml,, Coma Cost, Costs Coos Cooll orro r Co,O Corn Con CooS Ca.Foot Co.Foot Co.Foot Co.Foot Cu.Foot Wt.Un.Mrshoaro Mrshoara Prt11rPaIDooIrstCota I4.2 Ironyaso I:.4.: 1.lth hyioiiIi lr.4..l tImycoiperotraotat Diira*I.41)AW raotoI I:.4.o 1%oL rorrybadga Ir..L7 NRC Fs lrA.O Eoorooylt.ooa Faa 14.1J SpooL Fa4 Pa4 0101.4.15 1SF0Iaa1iorCoa k.4.1 I Capar.1aA1haatiaa lr.4.L:1 Saaoly&aUCat 14.1:1 Ullifty StaffCoO 1r1 SabOlal Pra1 Ir Poio1.Daadrsc C.at.1rD TOTAL PERIOI)0 COOT CR101)1 TOTALS lEKIOD2a.SAFOTOKfl.aaoaayaIhWrtOprotFor1Sora PioI 2 01r01 1koab1iaohg AOt,ilka 1.1.1._t.2:i.1.4 Htioo oaf roptooooot 2.15 M*ictaooorssapplio 2..1 SgalPetl2oAo1ii1yCaa Paaal2CafolorLCaIa ia.3.1 SpaotFsolTrantr 2.3 SahOlal Poria(2 CallataratCaLa Poiol2 1'rta1.Oaooloot Cas 2A.3 tloolthphysiamtpIia 244 lNspaal ofl)AIV Oroonlal 2.3A l'1oLrorgyholoA 2.4fl NRC Faa 24.7 Eaa,oayPlaoia Faa 2.4.o Sport Fa1 Po*lO&M ia4t)INFO]Op,rafog Cat 2.4 10 Saa,hySraOCao UthLyStatCal Oat Sablooal Forial 2*Poraf-DraaIooL Cala 2aO TOTAL PERIOD 2*COOT cR101)So.SAFOrOR I)anoaaoy ahhost 5posi Fool Sarao'aial So Dira.t Daooootatoio Adiritia Qttarwrty loaptottos 2o_t.4 Hitttü.tttt oaf ttpl.aaoot

i.t.5 MojotttttotatattIi 2(.C Sattot&t Fafal2 Ait6ty Cotta 7 70 70 52 200 2110 20 ItO 152 2 II 14 17 91 l1tt:to it.25 07 277;i;tI;t to4i 3.433 13703 015 4.1511 10,755 211,200 4511 17251 23.7115 140111 09611 56 39 M1;l 5115 35996 1.520 ti,420 10906 1,620 15.320 15..t2O..,.::::.: 061.771......45!?......1557.......0011;O;;2..920..19.1541 61 1110 110.452..log.19405;to ,atooio-to.-.It 11.140 3 1 to?oss 111 614 9.440 2.4117 255 5119-.71.453.74..175.a ts'so.ss:t 24779.003 111570..03...3072 5........toots........1(91729.-(74.-.3 972 0 152235-.13.111..7.1039 191915 152.9111-.11.771.155 33 7%III 051(750.-91 4-71(7 10 4 7(7 19 4..1111.47.I 331.1107.34,710 35 43 (.352 14 93 01 201 1513 5,503 42,201 5.5114 3,708 29.420 5.702 21134 101.415 210411 15,16126 Ptritol.Ikpttskoo Cata 354.2 P69o'tytata 2(..4.a tla1thjhysataplia 2514.4 135atI 01)0(7 ttrotaI 2040 Htt5ortolg 204,11 NOC Foot 711.4.7 St.'dtySotffCtao 2113 0 Uti1ity0*1fC0

.-.-..3.005 795 4.4511 3.459...-..5744 1 355 9.4:61 9,491.3312...(101 29..13,505.300 ,.9,141-.93(7.5115(17 0'59 9.t 51.1(77 35.450.15,470 1,l3 5,5111 5,516 1,232;:.10,445 96,037#0,937 11,025 111.212 5(1,212.0'3 ((13.-95.0(1 101-..0**0*5(1(029 TLGSerukra far.

ULNRC-06349 Endosure 3 Pane 112 ot173 CttyE,gyCfr, C..1 An,ty.i.DumntA22-16YLftJ, AppdiD, Pg 5411 lERIOI)1.-SitS FIIh SAFSr()R I)*.y Pi.d3*Dii DigAdh'iI k1.I Ri p;tdg&)p$:i.i.a I'f 3I,4 Ed p,($b(:t ipts I)ti)tby.p It My b.,I5 I)tfi kI.7 Pdt.,t SERrntI ES Ptdt Sktt.SptdfitCI Stttly 3.I5 I'tptdtSit tTttt PIt h.l.IO ASitity SptSIkti*3.I.II.I:Itj.1I.5 I1.ty$t!tt hI.II.I Rtt**I I.I.1I.4 Itttttsttttl II.IlL IJkilk.1shtII 3.I.tI 1 RtItIt 3.1.11.8 I*iTbi*3.I.II.9 Msi Cdttt, lt1.II.IO tsttst kb*khgtt a.I.II.It I1.II.I2 F.dIity&sitttIttttt It.1.II Ttt1 PItSg&Stt P1t.sth,ts 3s1.1t htp.*t I*IItgsqttt.

3t.I.I3 IIc&ttt.I.I.It I)tti ttt dt.1)a.I III Ritgü?CtW C,IS EStIpSItLSItIt.

5*1.Ifl a.f 5t*S.SI Iid 3 Athity CtL rtSIa.PIDt,s Ctt 34.I 1*4.2 Ipty 34,3 I)thphy.ppIi ti.4 II y.q;ctt,S a_,4.5 DtpI.tDAW gttttd 3&41;IIt gyhttItt 3.4.7 NRC F Still Ctqtt.N Mt*.Iit It.4II Sity StITCsc:N.4 ID IJSI1tySNWCt.s

Nt.4 StbttlIdtI3t PI.flIttCN
N.o TOTAL PERIOD tN COST tRIll(S)3h-I)t,I,I*,hg PtI5I Dit Dttthg AitSt*Table D Caflaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Vaste Processing (thou.And sf2014 dolI*m)25(1 211225 50404 215415 516415-597 518095 4331S i17SEI 2fiItI 80122.'929 139 I,OtI 02_521 79 (54 544..195 12-1 50--020 123 113 112-.53 0 72 72--393 55 352 452.-202 at 512 lIt.-*50 0 tS.-511 5 58-----302 59 452 o;-.*-500 7 sit?Its?----112 7 131 55---5 015 752 57tH 5 077----2200 2t0 TOTALPERIOD2sCOST 100101)ITOThIlI 1.112 100 20 t20!I III 24 I--Off-SIt LIHIS NRc Sp*%l fI Silt I;,--d Ih-54I t555Il Sillily nd AslisIly HnssI I'tk.gbg T,onpn Isssfrg l)Iw.tsI Okso TtI T.tI Iit.Tn..5I..nooai I54tsosII.s Volass hoot Cl.ts II (1t C 10CC It,tnd V0 h4 A,tIoIty llts.wlptlss C55 t*00 C.ts,t ESos.C.tss Cs ESsts Ctd Cst C*s Cts ES.F4 Cs.Ftt C*.Fst Ca Foot ES.Ftt 5V Iht.2.4 54httt.lItskI2tPsitl-lttssdsaCCtsIs

-4413 ISO 20.250 200400 20,120 222515 232515.--ISIS-1001.1 tI 2405 1211 104 504 OIl 1501 510 25 1011 1011 87 157 507;iu 145 145 si tt so 95 725 725 77 504 504-42112-110011 01 2110120 S 0151*_I 17.251 101 1515,1177 107---110*--50*----St-----501----11010 111101 0101 it(S)1,1110-5000 40141 1107 1,500 5(0)11,1211 (Ott 1,120 31(777'IS 1.10 1014 300 3,4541 3,4t01 20 203 203 2,170 51517 5 WIt 254-.443 5 D15t1d Wk 30.1.1.1 1Iotoytwoo Ski.l.2 lttt 15.1.1.3 0.1.1.4 C01)tt1Stso4ly 21(1.5 CIll)htssiop&lCl tOts.141 IS (55 (55 55 273 273-40 013 303:-(27 972 072.-IS)IS 2(0 210 (012 (52 1151 154 9Ottt (474 1123-I 113101-IS 12031 11(77 5,410 (5,1(0-Ii 273101 4 (47 72,047 11,350 5)17 IS)505 514 315 47 013 3112 70 25 lIlt 49: 25 II)1(5 145 ,--2(00 ,.---(400 ,----1,230 091-----.-74701 ,--25)---stis;s-.----22,047 (011-201)---((00 0 225 937 , 117-------tIltS),:----100)TLG Sn-vitro lsw ULNRC-06349 Encosuce 3 Page 113 of 173 Co.tA,lyü.

ic a AppdiD Pog 6 of 7]I bd Table 13 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (oh ouoon do of2014 dollora)-.-: t)1f-Sit LI_low NBC Sp.o KoI'oood 1)o.o)V.domoo lio*II 1 Uidiy*d I)oo Rooo*I I'okgIg Tpon I'ooooig flIpeoI Oh, ThtI ToNI Lh.Tno.Mo*gooot RtotIo VoIoo CIoo 0 CIo H CIoo C (ICC Pooood Cft Cost f.a Co,t Co Coa'CooS C.a, Cootoenov Co,ao Co,d Co Co.Fa (o.Feo Co.Feet Cu.Feet Cu.Fuo Wt..Ito.Muuhuueu Muahuuu I).tuihui lSok Pu.oulwo fwutiuuut) abr.1.6 loon 3b1.I.7 Ruuutuuuuo]

3t.1.1J4 F.dhtyduuuuut ab.1j.s tbuuiIuuhddu 3bL.t.t5 Hiuluguoluhutt s.1.I 12 ILuofuuuI 3t.Ll.1]MuiuTobiuu

ebl.I ii Muéu CuIuo 3b.I.IJ5 AouiIiubuildiu 3k.i.I.W RoooeboiI.liu at.1.1 Tutul sb.t Subtutul PoloiSt Attitjty Ctutt Poitut3lAtkIkiuuICutu OfrO.I Situ Ctututtututi,o 3b.2 Suttotul PoiuI]b Mttititu.J Cuutu Punt)lb]h.:1.t 1)totu 3b3,2 1)OCttu(rolutiuu uultuuuo ab3.1 Pipu uttilug uqutouut 3tt.:i Sobtotut1'tot St Otlututul C.tt Puutud It PuuAuI.Drpuuduut Cutu 3b4.1 Duotu uuppljuu ttb.4.2 lottuut 31t.4.3 ttuotytuxto 31.44 ttuulth ttbt'uOttittttut 3b.4.5 If,uty uuipouut 31t.4.G Ditptuul ufI)AtVuuutoI 3b4.7 Pluutuuutgy bolu..t:Itt41 NRC Fut.t ab1.1 CtopontuAllunti.ou 3tt.4.H)StoutityStuffCtt 3b4.tl UOC5LuffCuut 3h.3.12 Ushty Stuff C.ut tb]SuhttulPtottul3h Puntttl)upuuttuot Ctutu:tt.n TOTAL PERIOD St COST ERIOl)OTCYFALS.-----023 047 3,571 7(171......7 74 t47 1671 1(171-(.11111..-..113 1265.215 1(i7 t 11(11.-.-1.500 4(11 3210 1(133.11.1(11)7,0(13-ill Itt)7.052--..10:2...(11,tt It---..--..11500.-.7t02-'-1 I 6311 II)(4111317.107-(1(12-..1 1 (CIII 111.1 IS 30570%.517 NIl-..-(0,022 19(27 710(151'ff0101)3.Luu Ctuu p.uo I Puiud4u1Stuttjk'tuuoewtiuttittAtttutt.u Nt]., Stuuo 5pply5yutue Rtuuuud lu.l.1.I Rtodur CtutluucP,ptu 01 (19 2.1 7 13%260.150 707 707..tOt)5(3..34 57(4 3 957 3u.l 1.2 1uuutiuu11 IttilIt'CTuuk (1 51 7 (1 17 17 11 711 17*..53 (44..0,31)5 553*lu.l 1.3 Rttuau.CutluutPutopu&Muitut 20 02 70 2110-1,511-225 1,735 1,735*'3,200..0(6131)2700 00*tu.1.l.3 t'otuuuur II 55 333 (511-1.311-(70 2,1141 2,1(11--.3,7115..2.11 053 1 530.I 500 3u.1.1.5 Stout Gtuutttttu 7(1 5771 22752,1111 1 2599 0,05%3.115 23,5(1%23,50%.40.25!12.540..3331171(5 20500 2260 4u.I 1.0 (h,dtuI Ottt.o Cuouuto Uuitu.22711 2.14111 7.51111 (1 110%2.737 7,160 (7,1311.30.25%22540..73411,55 5000 2260 4u.I 1.7 CRDMuI1CtulSut'tjutStmu,tRtteuoul 3(1 01 222 311 57 9').7%7(1 75 753 2.5.17..-((515 2.133 tu.l.1.8 Ruttt60 Vuuuullutut'u.S 55 3.115 51)13 (1110.13 04 279 12,073 30.126 40(25--.%.%7 Nil (5(1.327.5(0 25.2(7 1 lOt 3u.1.I.0 Vutul L1utt1fltul GTCC Otuptoul...., 107.111-1.612 2,1161 2.1011.....2,2(7 433100.4.1.1.lO Rtotlo Vuttul 96 0 030 2,0011 (.000.1.007 275 6,1011 111,614 111,51.1*..(.101..113)1001 20,217 1 Itt.t..l I TOfu 320 (tell)7,515 7(1St 4 37, (((55 55)26,31111 ttfl,753 1(0,753--O2It2O 17,735 (101 4(0.27(7 1 70t 000 III 613.1&.ltt (140..234 1,51)3 551 751.-444%33.j 7,351..l0 IS I;l5*'.......000.-151 23 (74 1(7-07....:.1,200..51 2'......1,200:: III 5 73..2:.::::.-%.t,l 52 393 3110-311----.-57101-3 0113 610 3.675 7,7611 017*----.:12.2.13-.'I 0141 310 1,t73:1,73!)-017-----..3%213.470'-523'..12 2 (ti 3(11%1%2 1)47 2504 17 3---to 111 (10--lOll 1.014--.;n 60%651-: , 00..tt..17;1 I 721 13.1(14.2(45257 7.60:1 55052 55(145.33 72,055 11.750 07.15111 05 301 tttttt*t tf6lw Rt$t3Ottt'lull 61610 Tud4o&Ootu50u11 4u.t.3 5tuioC.ut4uuu.o Cuttutug OttO foot Ctou l1uiItIitt l3uoutljtuo
  • lu.I.4.4 ltu50 40.1.4.3 Ft.]Huikliu-1,230 (64:61-(Its--.0,10..-'-061,7(17 2(00%37 1,052 1,1152.....15.4.12 70 531.50.-.--..5550 TLGSeekea1ae.

ULNRC-06349 Enc:osure 3 Page 114 01173 Catlawøy E,wrgy ('kr DcnimIsinIng CaS Analy.k D*!um,,tAZ2-1ESø-ft1, Rfl;.e Appnd1D 7f 11 I Table 0 Caltaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (thou..nd.

afSOl4 daflara)()ff-S)ta 1.1.051'NIti Sp*,at aI 51t, oo 1ia41'aiaa*ii i-uiiy I)aaa Kaa.I a,kagai T acap.s flI,p.aI Oth ratal Tatal Ih,.Tana.0faaaaaa.*

ha.ratIaa Vdoae 1aoA tIa,sH (aá.t tflCC I'roeaad CraS CaaIratae Cao.dag Ca CI*aa I3oiWiag I)ao.4#a ftoaoI)3.I.4.4 JiMahia5hq 4.L1.5 toioat 4.11 TtaI t5paa1af)1mLSyUm ta1,0.I 3a.1.02 50 AaiIia,ylthI 4a.I5, 511-SIan St(o*Ia.t.5.*I AB.MaiaS4aoaRCA 4.15.5 AO-MaaTobio 4a.t0.6 AD 3a1S.7 AE.Fa,daü4a.I.5.H 1*1.59 K.Caa(Iaa$ata

  • Ia.I.0.I0 ALAaIiyF*daw 4a.L0,II SQ C.)a(laaaata

&Fdaatr Choa Mh 3a.1.0.I2 SM.S0a GearaW f0(ada$.ta.l.0.13 SM Soac (5ntrIlIaadaa

-RCA 4s.1L11 IN.IkatJ RfiagWaUe0oga 4Iii.IR CA.Nt'oSaI 4a,1.0.Ifi Cll.MaaTaImLAOiI 4s.1.5I7 CC (y1ea SI&C02 4aI.5 0 (fl).Gaosua Sal Ut 4a.I.5.I9 CEO 4a.1.520 OF-Lt.Oit5s.o Xfar&IRoeOa*la.I.&21 CO.Cost ar 3a.I.fl.:U Cli.MO Ttta Coflol Ut 4a.lR23 t)A.('itatiWa*

4.1.O.2i DR&1UIaa 3a.I(UR UI)-Chs 5Vat ChooaI C,atot Sys 3a,I.5.O6 1)1)Cssling Ws, Lisa CsaOaI SM 3..I.R.27 CI.Itsitu.I Ins 4a1.525 EM.Ihgh PsasssaCaalaasIapstisa 3,j555 ENUssLaiasssst5pay 4..1.R.A)EPAsost.ts5attyJsjadas 4a1O3I FA-As%iIiay0tsaeJsssoLss 45,1.0.53 FU.Assitso'yRtsoe 4a.15.M FO.Asohay StssaILCA 4a1.fl.54 FC.AssiliayTatsass 4aI.O.05 FE s5OI5a57 5tso Chsotal Ailditiss 3a.I.ORl OE-TstttissitaihliagtlVdC 1s.t.5.17 tO-Csstatttstsstttytttstts Cstttst 4a tOSS 10 toe Rstysltt*Is.t.500 HF.Ssssst.syU.psslWasttt 4a.tL40 tA.Assikay UtI&Tsaastts 4s.tL4t KS-Balk ChmsaIStstssgs 4a.t.&42 LE.Oily W.sta 4s.l.53O LE-OityWstRCA 4a.I.5 34 Tatbsts ttttlg Nss.5ytss Spsi&45.5 Tatats da.t.5&atfsldtsgis ssppsatsCtIsssssstia*sstia

  • Ia.1 RsIststaI Pashalts Asisity Casts Pasysits AAtitAstsl Cass 4*2.1 Rsststlist Attitat Ssttatya 4.2 Saittattal 1'ssI is A.tdtttssal Cots Itst at 4a Ct11*ttsalCssts dsA3 Stash tttsI stissates daa.t O.sttaastsayaolsalsasaa(OO$?tssataattostafliysasss Ia.3 Osbsssstl'tsistta lMtatssat Ctats-711211...stotsis Citlt S*021 ttt-tORI-I 2511-.2151..07250 ISIS: 2;:.:.-1157*:._2117.1.1011...115057 7555.,, 112115.251 1t2I lillil::: 207-lit-...2.11-67..S 5I1..-.1,110.1 1555-.141375.1551 S.1.151 ItS-2ftS,II17 7117-2214.09,11011 S 1525'5 , 122,07.1.1,121 S 77*,.521 S 17 s 5.2,151..MIS'.,:tt,t.is I 537 7!.,., 1,1120 201*s'., 11157.alt , S S:52,539.1115 S , 2 41111 7111*.115,0111 01170.., , 0,511 1 585-.-.147 507 7,1122.,.-2111,111111
2,2511.;11510 4:211.3 51 59 5011 1,5711: 211rI;,7511 1t;ssiiti.-TIll 11111-521171 135111 ,..II SI 5(1 117 71 127 tAll 451 2,217 13.120.1125 1411,2211 1100 1)7 , 1705 100.220.-"S 247.s..2'4 117: 372 II 5 3.--59---.-.511--.:-51---.-274 5 3 2117---5111 31 25 37 255-: 3 IllS.20-...-53-...-S 75--S S 70 I 3 57---451 21 25 259 1114-S RI IS 511 705 57_S 5 5 23 53't: S 2:17 3'0 a5: S 743-S S 0,240 IfA 2711 3957 072--354 27 7 lIt 27-0 I I 15 III III 273 630 40 300-:111 114 110 15 2211-14 106.1 203 ft3 1.7 K5 115 110 II 52 37 11 55-I OIl 0I1 101 tAt SOt 55 403 553 to 1i 3 1!!1117 I 25 201--t2I 511;41 2:54 2:41 I11 773 773 1111 527 627 III 053-27411 17,255 133.17 11411 20,1115-S S 75 5 S S 17(51 15 S U-75-S S 17111 15 120 211 554 17 1164 7 125 II III!)450(0 5511 32521 141 2112 1.10 321 S*S j395 425 tOIti MIII TLG Senkes, Jiw, S , ,-S.54 5 2811 11 20-$5 Mi 43 1II 2;I 57 505 ULNRC-06349 Endosure 3 PaQe 115 0(173 Clfry Ct&oMmikninK Ci Anaty.i.D.MA22.10$e-flJ.

R.*AppndL 13,?g a ii I Table D Catlaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing (th acme d ef2014 dallam)-trn-sit LI.RtV Nltc Spet FUel S ld IkeiI Vee ItiII UüIiiy cod t)oo tneocl Pnk.gh, ooop.n PmceosIo)lsp.ool Othw Totot Totol UcTeno.Mcoognooot Rooicntfoo Vohooc Closs A Closo IS (Ion C (1PC('Peoooscd Coft Coolroetoe Pnict3c Pctbcco4ca Ccc Jc.4 4&.4.2 10.1,4 ilcolth ihsss ocpplko 4o.45 Hccycqcq)mot notci 40.15 ttcoot tft)AW tcctttt 40,4.7 Ptctttccogyhcdgct 4ct.5 NRCFcco 404 5 Ltqtatttcdooctc Pttccchct 4o.3.tO CqceottMttcatitac

  • Ic4t1&ettityttcflCcct 4c4t2 DOCSWITCcC 4c3.13 Utility 5to0Cct 40 4 Sabstol told 4.Pnkot.l)qtnttntC.stc 40.0 TOTAL tEittOt to COST PERIOD tb-tOw I1otootonIootio a 53 04 to;t,3tO 397 tt07 3:07 OTt 7039 03 tO 910 too I 915 I 010 410 0103 3.187 9,842 21708 it 700 43.200 215000 212844$-2.771 1T 5.101).4844 430142 100 20 400 20 174)73 7.001-.).70: 35$.2,105...170..37,403 1.919 5344 57.472 TOt 101 203 107...08500 101-*., 8)4521..-..1141320:: 101 4417.333 701 4104 2217 3225:140 3771111 lW.0 57.4 tcn.14b D.ontl0.oontointioAo0oitic 304.1 Rcn..occpctcfool n.'kc IO%4tltflOo4Sy03cot 40.4.2.1 200I04o184 11tI 01800381cm S$c2flo 30.4.23 200 K.cdoo 1tI.)NooSyotce OjoottotICA 444,4,33 300 08410.1 1ll1t N..tt'Syttoot 0t.oifl.: 40.1.24 300 Cotnl 8k1 Nott'SyclctotpoolfioClc 344.4.2.5 000 FocI lSdt Nw.Spcifto Syoo.tet RCA 40.1.2.5 000 Fool 1$.I Noo.S4ooonRpooitio 444.1.2.7 700 03dtto IlkIg NocOyc Spc'iRo RCA 444.1.2.0 700 1t*doc#03 UhIg Ncc'Ssotoe Spodfo.10.1.2,5 AN-DnttittoooRooltV6tStooogokXboo 41.1.2.10 AN-ltttoioctclitod Wtt&t&xro RCA 5.1.2.11 AP.C,,lncc4c Stono&Totoo 40.1.2.12 Il0-ltooooo C.clttttSytoo.

40.1.2.43 RU.Chotttbool&

Votteoo Cowl 40.12.41 CL.841000 Stokoop 1501.4 40,4.2,01 I)E.Is03ko&WctorToootmo.eL 40.1.2.15 l)E.lclck.&W.bwTmttoco6RC3 40.1.2.17 EA.Sonko01otw 41.1.2.14 410.0440k,)1V.to, RCA 40.1.2.19 ElI-COcci C.cIItt)Volw 40.1.7.20 tO.Fool Pc,l Cooliot 8.Clonts..444,4333 CF.Eccodo1 081040.%Vch 40.1.2.22 EF-E41*400010048t444 Wt100 RCA 40.1.2.23 tO.C.otpoooet (3.4404 1501.1 RCA 40.1.2.21 1]A.Ptco6tbnt4t.t 11.1.2.20 GA.PtoL IlcotioR I1CA 401.2.25 GA.I9cttt F1tiog Fool llci0lic 30.1.2.27 G8.C001401i1I4111014 30.1.2.28 GO.Cctttnl ChiIInIlt'otctRCA 40.4.2,29 O1).Eooceti.lSooolVt.It05.hottwHVAC 101.2.30 (IF.8I0ot1I.nt.

Rsil,IIo4IIVAC 45.1.234 00.Foot 1htjldjtt IIV,$17 40.1.2.32 OH.RooIto l0tiI,8c IVAC 3l..L2.7%014.CtotooIltttAAjg1lVAC

.15.1.2714 Cl_.1oo litty tlc4tlittt IIVAC 30.4.2.35 001.)j.oot 000040(06 t1c1t,tjo EIV.$C 4tt.t.2,30 ON.Cotttcittmctt C.ohtt4-10,1,2,37 OP.Cootciomot lo03tot.l Look RcloToot'Lb 1.238 tR'Coo1ct.mcAtn.thoooCoottotl 444.4.2.20 OT.CootooomotltO1cIIVAC 41.1.2.33 43.Occ.st Ra,1co,c 41.12.41 HR.L8(8t,1 03Acc.1o-14.1,3 42 tIC 4444j,140,lo'oott 40.1.2.41 III).IA...4034145014,.o 44.4.2 44 JE.En.lOoo.T Pool 01 40.1.2,40 NA.C:oopmwlA.t

.01 657.1131-153.40-121-40.511.247.21 4 0.170.20-1R9.334.105!,;12 S 3 8 170';I 27*3 IS 48 1,801 3 44 III 13 8 1 244-69 70 4485 433 44 414 212 492 10 45 997-4 25 446-0 1 15-3 4 170-0 15 338-*1 18 244 0 20 t.R 4%31 091 I 2.49-2 4 00-3 0 443 S 14 1489-11 44 83.12.42'lIlT).1.1127 105147 70,305 870 3.544 1,544--.---451 1120 1 1)20-2 151)151)--19-, iI 1.568 72 4.)))339::: 444,439 3,43 200 I,8.1:-...--, 4-21)070 18 01'91::':: 30)2,710 2,710-.3,445.4-, 4 6)5,1113 14,1)10 RI 398 355-.4,4)19 58-57274 3,253 24)176-.17).---..3.283 14¶43---4 3)3---13*7511 7)0 JO I 03617 7 434 764 764.-2.511)ItO--13(1,174 5,11)4 10 44)11-139.--..2,R17 221 4 513 1,537):.1.1)13-...45)0544 5,04.1 12 tt.5-.40)1.-.--4)_I-IS 2$14-1 18-I..240---SR 693 43))U 58--0$----1,257-114 480 487-4111)-..1072111 7,154)II 74 s_I 1 7-7 37 45;.007*.4 35)310)13 1$...:4,-----1.403?52 52-., 187-..75)14 407 5):01:;tit:.-1034:::$)W1 2825 110 003 01)3*.31410*..4110 11)0 4562 70 471 373--3,0)14-.-1)0013 31054 477 1,077 13)77: ,-.-.21$514 7,3;-l 225 1,425 1.425--0,284:.335501 0405 17 71l 108--**23570 750 08 351)301):::.$5745 3)73 132 701 791..3 510)---50,3)11 4,3104 3113 2,258 2,250--7.302 1.35$--31)4,4)65 0,506 101 4,10)0 4,1001-.2 405 8443--70,4147 44052 40 370 270--4)04)471..54,2417 44)5 It 71-.7)---.4,21.0 TLG Inc.

ULNRC-06349 Enc1osie 3 Pagell6ofl73 CtIy£,gy Ck C*t D.ia:nI A2Z-1SSLU1 R*ppdL*D,P 11 I Table D Callaway Energy Center SAFSTOR Alternative Decommisioning Cost Estimate 4OYear Operating Life with Low-Level Radioactive Waste Processing (thsmsd f2O14 dI1ars)(Jh-sI,------L1:kw' slic spt FtI sitU I'BM V.I*.iii tJllhy 1_l'*k5I5 I)Ip.*I Oih T.a*I Tt LIT V*hm CiA U (1'C(1d C.ft C_j Ca Ca Csas Co Ft CPeet.Ca.Ft C.FI W1h.Mmh 4b1.2.K;ti-Cp,;*.IA]

RCA 4b.I.2.47 KR.Rssthg M.A.t.245 KU-l3him Ai RCA 4R.IA.49 3b1.AAR KC.Fis Ptt,RCA 41 L2 51 KC-Fis PsU)(tim Fs flARti 4k.IA.52 RI).4b.t.A53 ND.nmtiWt RCA 1b 1.261 RE FI II!Iü,R St.g*'Ih.LA.GR KHS.mC(CO2 (12 IC k02)4b1.2 tA (II-5sm, G (CO2 NA 15&CA)RCA 11.1.2.57 1RsbyDIEsR 4h 12 SR LA 5*si(*y t)südhi.AAS LA SALy I)RCA.fl LAfM IJI.4k lAO LR R(I)RCA 41.1.2 R2 CD.4b12CA 4k A.54 SM Rmwlis 4b.t.2 5 RI 4LJ.2AA UR&sm S*(SR$S(,:mty IR.1 At 1.2(7 Ys{N*s.5yi Spdfl 3bI.%Ta*I%4bi Shtt1 I'(AA 41 ARiity Ct 4b.2.I tks Tli sw.y P).mlm*Ih.2.2 R*1iatARA 5smy 3b..3 Smt Tstat Lcs 45:2.4 C*hsg HI*Eh.2O OpU*mI 3b.2.t;R*tisI Rse Chsas JI1.lhA RAtaI ii.A 41 I'mI 41 CAI.wsIC*R 4h.:I.I dmss.ssAsg 3I3.3 31I'1 4I3 4 RqptIRpiti

  • IbAA Osamy f257 Ih*sM*IbAI Rkttt 1'.!i)(l 4I Ct PmA It I'iI-Iph,R Cd*IbA.1 1)*eI)IA!4b.4A Ipaty 4k3..1 It*Rh)hy)It.lb.4A h'y 4b.4fl LXp.t.(I)AV 11.4.7 MmL lbA8 NRC Fs 4b4 I)tiqsiCI Pmg 43 244 243.HR)*..CR1R 2AA 4 2R*.An--.RH;57 tAR..4:5;*-.159;ni;i-4,41-.-179tRI?.H;;:s;oa-20A-..ARC 10 55 55..217**RHO 459 IR III IH-952--35,914 513 a 64-.54.--1.235 911 tAR tAG.2,1113*, 1kH$II 1151 19 1CR...315...-.57.11)7 51.61...973 4)25f3 253.1.27.1.-RIGS)I RI)RI 39$1;9R.:..-HRJ;59 2:54 As AIR AIR.797-.12359 2)3)Rn,)3.1124 17,524-7 (At)A 127-.SIR.1)71 25 15-*I 44 355 255..HR....IR.275 Alt))7 5R 155.-677..37,57)SIR)a,aw 35)73: 279TH 1111CR*:: t7!)29*R1 55)9)3 597 3.51?)2 04)..1 519 1)13-.1)4 (55)SR 451 1.5)0 RSR7 IRS..5)5)5 215)))*..23R;573 45.02 451.55)).R;)..2 IRA IRA*235.3)7 52)5 575 2355 2.395*.274)5 Ml**.5525.)27475 IR 37 117.-51*.4.4R.5))21 83 53..19 197*..1)1)7)1)1)).Is_I...79..,,.R1)2 97 23 54*'.:))tj*.5)5)5 STI)Is 47.17:_:.*..1;).)IRS AIR 31)1.*.....3.595 2.995 12,10)21)7)..))794 9)7)3.31)5)735 75)97 IS 127 04 352 4)1237.S 27 39 40)45))R*.1.2!))752.153575.:.9)745..31)2,7.19 423-..7)1)1): 23795 4)0).135-21-401*775 351.0).21.71.177 2.119)7 17 369 2 5 10.1.*11 I 2)I:i 74:4))394:.S IRS:'3*0 179: I.I 1)57.31)SiR)11)511)2955 4)10 17)40.35)3&95kIAg DRL*))55tR5 C0s1hAIdH 15.1 4.))5..d 1.115 I 5)))74 574 41)4.2 Asoli55 58)225 ii SR 41-1.4.3 CsA1m (35Ridw.C.AM4 IA a R I 0.1.4.4 Fl 1)3)51195 GSA 7211 5 2)4b.I.IA ho MsAAs S1sp 5;u R I 45)4,6 RAM IkAldieg 0)5 U 2 97.1.4.7 Rlio)i aol lmsd Thms)5)0 1 4b.l.4.0 95ds.o:511)tO)1 0)4k).).))R)95 S955'SR950

.37;10 H 3 45)1)0)k.o.1).)A*)mhIy OAhIisg Al..41.1.4.11 SOas G;)*71s)*5 R9)455,sat

))I4 2)I..4)1.4 ToH 3,11.)))AllIS))R 579 502 7721 172 1311 1 1)7)07 979 1.7)9)1.571)5054.S-4,51)3-'IA 73))2-255'..1i2:.-.190 552 596.'755:)45 1,1)43 1,1)11)7)4 30JR 3,595 95 557 t57 IS)755 757 2.55)15139 55 499.5)1)135 1193 1193 4)45)45)25)2 167 2,157::.1)05-.,.11,7))): 71)72 13., 2)55.19)--., 134 39 550 129-11)33.)S5 73 95);57)1)0----.:112 155))1,70)).---2.15)2)5 7,377 2,377.-.-550 1%)722 722 135 27.334)-102 ,--, 2 941)442 30 2315)'.-.-910 1))IRS)ISO)--: 3)4.-12525 42-2.-RI Nil)59-.1)11)9)743-:.1)17.7)))tIM)--32751)2))), TLG ServIce., Inc.

ULNRC-06349 Page 117 of 173 CtlyEnngyCt.r 1kr.MiaiinInK C,atAnafysi.

tA2Z-1641J, Appdifl.P"t 1Sf 11 I A=y TableD Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing on*n d.sf2014 dollars)--()ff-Sj LLRW NkC ipoot Fod SIB, Pro.osssd flarbi Vslosso IlorlslI tiflOy so floss Itoosrol l's*ksgiog T rsosps rs ProorssIs l)Ispool Ckhsr Tosl TossI LioTos..Msssxrssrs ltrslorstoo Volsoo CldtXL1oss B LYso C Cfl'CC Prsrssnd Crsft C'.nro C.st Cod Cs Coos Coos t'*Os fs$(s Coat o5sfl 0 Coils Css Cons CostS Ca.Frst CuTest Cu.toot Ca.Fsot Co.Foot Itt.Lhs.M scions Msshssrs Psriol3b PnotDsolsrtCst(ooooooI) 4h4.tO C(O5t5 MtrsLi(os 414.11&dtySsffCo 4b1J2 flOCSnfTCst 1b.4I UsditySt*ITCot 3b.l Sob,ta1 Pojol it Psrssl-l)rpsokot Cst 1b0 TOTAL PtRIOD-it CoST 1105101)3t-Lkrsss Tor,slo.ti.s lotst 4ft)ént 3r1.t OfllStootrmtoyssrrsy 111.2 T,oossss Lkos 3r.l sitsi it.llAdirity Osriol 4fAtiiti*s.l Con 10.21 lJrss Tsroio.to Sorrry 11.2 Sobnnl rid 4fAddittost Cts not*io 2i 222 153 39 212 222 0,230 2471 CCCI 10,123 0.210 2.47.2 0,723 10,723-..*,-, , 162,0717-,-, , ,.--577.161), ,-1, 630-.132,753 216 1,0717.771

-ICC 51119 7101113.10773,731 7106701 1072.271 Pniol4tCol1strsl Con 40.3.)I3OCsnffohrstio

.203 Solon)61,1st 4tCoItstosI Coao ,..-1,001)12 2,21.)1,242 Prhsl 1tPn'ioI.flspootot Con 41.4.2 Pr,psrLytsso 4t.4.3 bItt l)hY2.lO551lil%0 304.4 ISoposI 41)27161 ooos to)4t.4L Hsstsrsrgytst1 irto NRCFoo 4t..L1t lXtCSnlCCst 104,20 UlilhySnffCn 40..)Slst t'sri,st 4FPiol'Doslst Con.tt.0 TOTAL PEttIOD 4tCOST l'EKlOl)4 TcYFALS-130.736 7.737 7 71,l70 to 1414 111,772 I.to S*-77171-..727.-.5.1115.., 71427 1-20 1.1010 I.to stoti 0 055 2.1,75))52,6114 170712.1 It 233 223 04 1)22 120 53¶!51l (71536 2,2110 (7,570 7:5T 4.361 22.752 211,7712 75.7137 134.523.22(1.040-.-371 , ,.7.0w It , ,...-,*..-.252.-.7.06111 It 711:0 ,.35.1.-.7,050 153801t'717.016-71.163 31:1,216 17117,720 wi 4011 2,217 241(0(00 (.117,031 1 085,771 1610102)Sb-Sin Rsslor.llso PoiolShD71s0ttosssoioiooioOAOillio 15152(44)408 s(ltoo,1ois Ohs l1tdisgs 51.1.1.1 1tss'nr 571.1.1.2 Aosltis,y 071.1 1 1 tosilloy ttllo 07111.1 Itsr Fsolfty Sb I.0 Cirotsto Os Soojo (Vs0,1ooploon, 571.2.1.6 Coooosiot.o Corito'-15oo 071.2.1.7 Csooo,1o6o Corri,to'-

Conoio.u,1 571.1.1.8 CoIisg Toss, CssnsS, 571.1.22)134ssstGos)s, 51711.2,10 Ensottst SsnisoSVsn, Pso,;,hsoss Sb.l.I.lt Firs (Vsls, Psosphsoo 0.1.1.12 FIn tt04ttlOg Slsssgs 51.1.1.13 FosI 0slklio 571.1.1.1.2 OsLSlss,hjss Ohsp 0.I.l.15 lotoks 671.1.1.16 Miss.&80561s5 571.2.)17 Slisotlsssoos Sito Poootslt,os SIsItlo Ootogs71lsisslsossso 571.1.1.29 0.13)Slsosgs 1til,ksg Sk.1.1.o 0.dissio, sst t.2s'ool Tssosst 0.1.1St Rs,to's1s, 00.1.1.22 Osdos1ls 0s'o Stoos 7171.1.1.2.2 0os1sr1tsslAsssoWy 0oikho 571.1.2.2.1 Nss's,isyAslliLüos TLGSerukrs, ho,.5.2111--.1394--1.51(5-.1,341)-lttt-7157--:71207--1,672--St-'lit 377-202 1.ttO-236 2,0361-722 574-4 2.)-81 642-1(4 2.lttS 4 21)57 140 37711 2,661-2.1 220-261 2,1fl.t-335 2711(5--5(01)--.---.512,292--4.022--.--.11)3675--1,87111---.-l6,77t--.177------t.71t.0--t,714---.-.7,225 S tOt)-----.3472--574----.-5,4115--71162.-----2,71)10--2.4(0--S**_22.flStt--4.10------4,224--SNOt-----, 27,021--.1(t))-'---S 71,455-,t'lt*-----(.0(0: 2,525-..:: 21(1)77.,.---2,345 225 2.7180 2,560-..S'4,71(9 70);2..tIS 5,415..,--, 43,754 0,563 50:316 50:38 1,247 041)6 125 27-CIII 10277 15,201 125,1)20 1)5,920 5 (012 II 300 1,71(3 2t.'t 2831 7111%IS 131 36 3"87,616 11th))15711078 1240 ULNRC-06349 Enclosum 3 Page 118 of 173 CLtyEgyCnfr#

Dc..mikrni,i C*.eA,1yü.

Table D Callaway Energy Center SAFSTOR A3ternative Decommissioning Coot Estimate 40-Year Operating Life with Low-Level Radioactive Waste Processing fth ausen is at 2014 daliem)DaruaeaSAi-169l-U1, Rn'AppeadiaD, Page Jla,'ll I A:.:::Y I ee K aa k gI T n I e ei I spoI 0th T I T t I T m M a H t V*la,oe CleseOøtaoU Vtaat TrflU I ee d 0 (or 0511.25 5m-r?oh,t.I:a So.lPeap5ttioo&Lsgoo

.si-5*,211-m).I.I.25 Todio*IIoiJ.Iie

.:ia t)b.I.l.:s To.4ise Iahatl 1,092-tb.Ij.o1 U]IS,CIaTaee 002-ob.I.IJII WwTetw,oL'haS-I tb.I.J T*taIo's;j2s-4 30-Ins 1415-tai 4117-l?4-4,535 37 175-5)------I_itt-..--.1_liz------_2w-----.fl175------o5I-Ole oLAIieicia Ob.Ll BeekFilI Slte Ob.t.3 Gak&OkJ..I FlmIaneNIt(5l.I Sal,u*etPewel fibAetieity

.Itl-41OOl----i.:sa 9.920---.1Iv 30 220 220--.197 6 193 47 402 220-.17,212;----.502-: 6410 Poied5b AhIiU.aeICa4e 64.2.4 Coe-eoe Ceoehleg 64.22 MioeAee 14e110111 54.23 2ela Teeo DIedaee&1.10sk*s Pipe kw Fill Ob.2.-l CslieCTeel)eol4loa 5l2.0 00a0643$a otUalaeeeolSoeiea Sb2.6 Caoeteatte1641.ea flb.2 64doeael Ieelt1, A*hlitkealCeole

-1_lu-I--2.774----744 4410*iO.l--l.7s-----C 6fl7t-567*i.a.io:: 4:36:::: 641 4.913--4,1)12-*---21 ill)3(14 271)4-271)3----.-141111-372 2.4152-e 2262------2873 22023--22022*.-.-6714)7-Peded5bCellsl&ostCoo64 513.4 Seoll tool 4110%eCeOe 553.2 Co-402eleMho-slh444 464.3 044,010*)Pohelflb 0044t4al Ca64 PwkelM)Peetel-flepealoeofet, Oh4.2 le5e.7ty64oee 66-1.3 leoy 04s1424e44t a44t41 (64.4.-I l1o eaa-gybelget Oh_-l.o&etly54sffCao 5lA6 flOCSOCet Ob..l.7 UOlitySlelTCeeL 5k-I 5olet.l l'eeoel6l, Paie4-flqaalao Ca64 Oh 0 TOTAL PEItIOI)tb COST PEHIOM)STOlALS W1AL COSFTO l)ECOMMISSION 1,00.4 460 1006----10414 241 2117---402------4456-----Eel Neta: aI*-444122404 4h.Llht ti4ity 04 d4464el 44l4e044ea4 4004 4 C-allala lh.L chle woieily 404604041 by 100274444e2ea4446411 0-Ia4iea theLtht e*1e isles hl)5l2t Ic 402-402--1204---625*l-64 4139-61044)--.-421----26: ix 2101---ll_ST 1060 12,062 C 5255 780 55440 C 10324 21641 64544---23272 124112 11061 120-23272 12 612 97 663 226 tOll------6900-----11,017 130023 2*461 43070 23740 44446 445514 140,405 1053763 047947 45300 114447 143140 44101 6*4 4*4 2247 24309250 605244 7,404,700 OTALCo10V'rl) 0t161010415510)W 6tFt4I l7.!4 C064Tl64(ll-2-4CY

  • 1001,763 0.e,e do t 24144 delleo, OTALNKCIIC0645ETSTMINATION COSTISNI316404:

0007947 tO eeem deet 0014 dell.,,, l'12-FF FUEL MANAO00IENF COS'r Is Hl9?(10: 5053044 tO mem do.0 2014 delle,e ON-NUCLEAR D00IOLIT1ON Cl)STIS lO4H4 QU$113,347 tO ese.e d.0 1014 dell.,,, 2'FAL IKIMAILY SITE RAI)WAIFFE VOlUME IIUKIEII: 149,111 e,,00, 0001 (YTAL000ATERTHAN CIJoSO C H4I)WASI'E VOLUME01I24E14STEI) 2,217.hh feel lfl'ALSCKAIMEF,SL REMOVEI): 70604 Ieee OTALCHAFTLOII055EI)U1REMIO4TS:

1,409,224 ee.e-hea,-e

-, 37,610 1(10,407.04_lit , 200,143-.17.1,132 207,1143 474.132 257,043 TLG Srvke., Ins, ULNRC-06349 Page 119 of 173 Callaway Energy Center Document A22-1690-OO1, Rev.0 Decomniissioning Cost Analysis;Appendix E, Page 1 of 10 APPENDIX E DETAILED COST ANALYSIS DECON ALTERNATIVE DECOMMISSIONING COST ESTIMATE 40-YEAR OPERATING LIFE with DIRECT DISPOSAL OF LOW-LEVEL RADIOACTIVE WASTE TLG Services, Inc.

ULNRC-06349 Enc)osute 3 Pagel200fll3 DmmiionhgC.tA,1yk Dcument M24690-Ofl, Rev.Appdi R 10 I bd Table E Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal of Low-Level Radioactive Waste (thssoand sf2054 dsllam)=()tr..sl I.1HW NIH'4p Fd N t'd HuriIV*haøw 5i*Il UtiIltyd Hsasst t'.k*gin Tmnp*n Ptsg Iflpl f5h TtI T*tI LkTma.M.mwM RtI V*Is.C+.A tla.wB (%s.*O I'C(Cft ct c c.,'t, Cms C,n C.,a,.Ca*Cihy Ca (?.t t45 C Ft C Fe u.Feet Cu.Foot Cs Fst Wt., Ih M*shm PEKIOI)-Shgd.s thwhTitl.s Is4 I I.Ij k.t2 I..I.1 k.I..I N.*:tostio%

.1Pwaswt 1)tUg I..Lfi t I.IG Pop.sd.sb.it SPAR.3.7 Roi.pI..t hp&.p.o.I..IM I'pS.o.ths.ih,d oloo.y h.t.S ERio.Rhy.poI%.:ti,o.t.C I_lip P.1 I..1.I1 Dt.1olby-j*s.ksti5o5to5' D.C..I.IIP I.RosSEIt..dEA t..1J4 I'.Po.SR..S1odfk C.LSs.Iy z.j.Ln Popo.Rsb!.iL bOSO Tooi..oo P1w I,j.Iu K..i.NRP.ipo..I

.1L...**s.t..pIs.

.117.1 M..t&t.spo,fo'i1iti.

1..t 7.2 Ilwt.y.i.o.

1..1.17,1 NSSSI)owLmioLi*.

Pob 1.117,1 R.Ok.hRo.1 1.1.17.6 Rwds'o..1 I..)7 5 IR4wil shoti 1.1.17.5 R.I,RwI 1.1.17.11 MOSTUShi,.

Is.1.ItlO SISISCO(bww 1.1.17.1 1 I'IUSLSUwtUso i i.1.t7.O Wwtsssw.g.owt 1.1.17.13 F,dlUy&sit.dww 1.1 7 Tot'lswi.g&SiWPopsoLiw.

15.1.1K Psp.odi.wsths s.qswo 15.1.19 tIwtp.p Us 1..l.20 lkissss.o1.ss.p.ysto.

15.1.21 HOISS1COL Csol Es.li.RsAs,tst 1..I.12 ls.I Ssbt.01 Pol Is AdisityCot.

I'ttssI I.CII.t.oI Ct.o 1.31 SptstPstITss.rtt sIt Ssht.OI Pool 1.CttI.wtsICsst.

Psti.tl I.PotI.Dtpstdttt C.At 1.4.1 Itwoto.3.2 1t9wty Itt...4.3 foIst phyo..stjtplit.t..4.4 1I..typ.tsipawttwtsl Is.4.S Ih.potl.tUAW tttOtoI.1.6 I1ttt.t5yhtd5.t 15.4.7 NIle Ftt.4.5 EsstsgUsUyP1ststgFw Is.1.S INtO F.0.4.10 SpsttFt.Uts4O&M I.4.l 1 SF51 Opotutg UttIU.4.12 Cqtot.Mhwuss.

.4.11 Sottt,tyRoflCUt.

1.4.1.1 UIiIitySItflC..t It.4 UthoOl P.tit,I I.15.sioI-lttpwdwtCssIt

-.-S P12--..550.-.-25-.--,--PR---515-S-..520---525-S 53-.055-.820--S*393----50-.-119----1.775 163 25 09 159 51*45 3.10 140-...--26 151 911...--345 2.1145 2,145-23 178 175-....2,155 15,7811 5 134-1155---.-III 45 145 ID 115 145 2 09 lOll 11;;4130 455 55 725 725-77 594 593 93 713 512 711 0)4 514 II 73 73 31 030 1,020 21 143 113 30 232 III 17 131 l;7 715 5485 4030 71-*.-.115*---.55--.'.555-.--S-IRS.-.S 177 S.-2300---155.-.14,5181 12 1.31--577--.-1,3181---.15---.11450 12 3-SI 51423-'11)7-1,025 55.9 TOTARPERIOS Is COWl'-.'159).-2,050--1,000'-7,508.'2,100..4t129'-41117.,.71151-'11,501.-500.-:190-S I-IOU..73,715)12.1)15 0).-421-1181 12.111)20 l;%8,7I.l 12,1181 20 772 4)17 ISO 2,592 2092 20 300 0)0 252 1928 1,1120 49 1,530 2 50 280 280 4 110 100 1.108 1190 11103 12901)12,950-1,711)20,117 01,177 7,033 115122 57,175.1,020)12 2.II FOOlS 0255 50,235 730)0 511711 lii.159--S 1110*-1,1120-'-'2,1155's 11)0-TiGSorsko,, Ito ULNRCO6349 Enc)osur 3 Page 121 of 173 Dtcommiwoninj Coat Analysis Daon,nntA22-1S95451, Rs,.*AppfndlxE, Page 3 sf10 lEHIOl)lb-flssnssnlsslsslsg PspsntIss 1'ssisl I DstDsssassssngAososn DstsjI(siYsk Posslos lb.).I.t PIstsysOs Ib.L1.2 NOSS Dstnnintis flnsh Ihi.l.3 Ifsnstsints,ni Ib.I.1.5 CRDss,lisgoobIy Ih.1.1.6 COT)&CI Ib.LI.7 Issas cb1.ly 5nosssoo,l tb1.I.9 FnoIityksnot tb.Lt.1O Olissi1oshi1ds ih.1lj)BidsgisnkhiI1 Ih.1.l.I1 Ssno ssssns Ll).1.l.I3 1tsotssIssst th.1.LL4 MsisTobino tht.l.tO MnisCsnInssn 1.1.I.tG nsiIi.syboibtisg 1.11.17 Rnnl,oUhn Ibil T.ts1 lb.l.2 Dsn)npnnay hap lh.I Sshhanl halal h Paisfty Csos)'piaI lb AhfgiosICssts lh.21 Spsst fnsIsaI iad.io Ih.2: t1.1 SobossL Psnsl lb hhiitIsn.1 Cssts Point lb ClI.hanICsnts 1l.3.l I)sao spipsoot)h.a.2 1)OCtPah.tI 1l.31 Ps'snodssssoaisissingantsans ll,..4 Ih.ao SosJ1aInL1aso bIb PipnaatAogsqoiloosot lb.:!.?Jhaonlh.LO SpsntFsslTassts, Ih.3 SobhsslPnosl 1bCslInLss1Csnts Paint lb PiaI.Dqsshn CatS lh.3.3 Jl,.4.3 1opaLy.ona 11,4 4 Ilsnith hykn sppIha Ib.3.6 hIay aipo.stpsnnI Ih.1M DiossItI)AIV snantI 1.1.7 P1ncsoayhaIst 15.4.5 NRC Faa b.4i)Espsosy Hnooiog Faa Ib.4.1O Otant FaA 1'.al 0501 hill SF111 0pa(insC;ao lh.4.l%Capano Mlaaisss lh4.t3 SssoPiLy SLnffCot lb.4.14 D0CSolTCaa bAth Uuhly SLsffCat Ib4 Sshhol PaI lb Psod.I)spsahoLCCa1o 100 TOTAL PERIOD lb COST PERIC)I)I TOTALS.-.120.+..115 170.125.450..SI--,.07..*151-.-.0011....20.57..344 10 1.10 21;isa 35 15 145 735 15 115 135 0 135 140 55 520 027 23 17.7 07 S 75 115 2:1 73 174 07 7777 1107 19 45 77 30 2277 02 70 7151;72 5111 3017*.1,7713-1,000-.2,0101.I,t7101-.350..45011-.000.170-2,770).7,007-: ,-10,7)01 7,5571 55-137-7101 Table E Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Dispossi ofLow-Levet Radioactive Waste fthoussnds of2014 dollars)I.---:--))C.5()ChILlS'50(3 Spo.l l"oI Sb IS asa'U lain1 Vslso.oa loris)I UllIdy sod I AeloIty I)oso Hoasosl P.oksgln5 T rasopa r l'rooossis I)Ispoo.I Othsr Tatal Total Uo.Tono.Maoagooast IlooloroIha Volano I1looo A Clnso II (lass C IIT)C Fsssd Caft C 0511151--lap I Iodon AnMty lOosorIpilso Cont C.at Cata 11a4o , 101 Cos1'so Uanli.eooy Cams Cools Costs Costa Ca.Frol Ca.Post Co.Fret Cs.Foot Co.Fosl 501 t-hs Mashonra Mashnorn--.--)1))1)1,672 7247)4 12,124------2.024 1147 3677:1,1171------13,1701 2,4)19 10,105 111100 , ,.---1000 1772:242:232 40-25 7)-277-75 230 335 71-'S 1010-3.772-905 5,15)0 5.055-7,100---:.7,270 1,500-----.-220 1,725 7,725.-----I 440 2l)1.1755-2.4377 1102 10,)302-'5 fi'50 2520 1,050 72,303 70077:..--: , I.:--1.651 273 1)134 7)41-,----340 30 103 7)01)-.-.--75)75 1120-------001 50 055 055: ,--, 5,147 771 5,073 55)13 I l3L 015 27 5.15 7 7-0 70 245.1,024 37,071 30,337 3.7 II I 517 ii)3714-11 097 025175 10,30.)77,021 0807))3.714 2,1015 123 2747-7)1)20 721,000 20.1)70 102.155 7)1,770 S-*Los---1,756--.---),7;t0--11-708--Irs------330-:.7)117 7,17)7 700,1011-211151 12 401)5)0 25.40)1,277.1701 no Services Inc ULNRC-06349 Page 122 aH73 C,t1yEnrgyCeet,'

Dco#rn*ik,,int CtAnty.i I, tA22-JfaO-U9l,R.

a AppdbE P1fJa I AaMty I hd A(h'ity I'ERIOt)%-Lr L Teble E Callawsy Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal of Low-Level Radioactive Waste (Sb aaan da af2014 dattr.)LLHV NkC Spi FnI Sie IsI I,1j Vhnn.Hil UIHy J I)n Hnn'I PnkgI T*n.w*n P I I)p.I Ot)n ThtI T.t*I U.Tnn.51l VI*Ch.nA (1néfl Ck..C tTCT lsd Cft (*_('.*r..c'.t c.c r c.c.5i C c.'w...ii.Nd5t.SwtilySy(It*w'l 2.LL1 C(4I):.J.I.2 Ii JItifTk L{*(&M.{s:*.ii.*i I.t_s StOwun 2,lJ.5 Iü)UntSw.a tnnL Uait 2ij.7 C1U)MflCIiStn*tn 2..Ij.H Vs,I twnI 2.I.1j)&in1s (]TCCI5.p) 2.t.lJO 1L:t(, 3j.I (:.)(di(!5 Cttn)Ck*Ikihh, Dn.1kin 2.L.I.I R(tU 2.4.2 AiIiy 4.:1 It)t Mti,th 2L3.4:..s F4 I1il1i 2.1 1 Tts 2t.fl too Mn.t1kt NwS7twSti5CA

.I.s.2 IfsJ Aatliwy IiIdg N5y*i 2.l.5:I AU-MüStn:.lS5.4 All-Sta RCA 2.L5.5 AC Mw 2.L&f;Afl.C())2.lA.7 AR 2&IAA AFF)t,11.(Etntk 2.)Li)AK.[5.1O ALAiIi*,yFdt
i.s.ii AQ-C*aut F,()nt ChAilIs 2.t.R.1:L CM SL Ut.IL.Ct UM Onnntn tJ1**.)w,.RCA 2.1.513 RN hncd IfIi WU St.ng 2*.L5J5 CA-S*nS.d 2J.5 16 CII.Thhw Lab OR 2..i.RJ7 CCUItydS.I&CO2 2.1.5.15 CI).Otw S.1 Oil 2.1.5.111 CE Rt ORlia W*ta 2.lA.i5 lDF-lhOil5C,n Xf&P5*tA'2JA2l CU.ORdnnAi, Rw*l 2.l5.22 CII-Rl.h Twhi Ct,l Oil 2.lAi3 Oil 5.il DR-Cli5T Mskp&Iltl*w i.l5.25 1)1)-C,liw Wt Cil C.t*slRy 2.lRAi Dl).C.liw Wt Ch lntl RCA 2..lA.i7 RlRil Ill ltn,l 2.1525 i..lA25 tN-CtinnASw*y h.,l.R35 CR-Anslt SRy jdi R.lL3l FA AaiR.y&.n LRnn,u 2*JR.32 FR Ailiny SL.a 2lR.:ll FR Ailiy 5t*,a RCA 2.lR II FC R.L53fi%lAAfi GET llilh;IIVAC 2&l&l7 (15 Ctllyfrw Cwl 2.lLlfl lIE fl*nR,y'h,.13 12 210.Is 0-2.11-at.10.;;IS 372 71.113 90-GIl 14 12*GO--274 IA.330 211-218 51 171 0.21--03 15-113-S-.77 13 183 505 73 37 1,052 1552 75 535 539 IS III III Ii 291 2111 255 111131 1911 5211 2,715 2.745 (IS 155 517 10 3119-121 (34 024 33 333-30 2213-14 105-7 41-5.1 Eli 434 2110.502 502 j7 1.037 I 07 9 511-S 44-9 10-52 3117-i3$201 1.2411 1511 1711 1171)127 711 711 4 27 R lIZ I 26 251 529 2317 2327--.5.103---.931--350-.---1.747-.35%.-.--.255..---109..*..4.452--24----Ii----Ill----II----III?----.-2,5119----2.171)-..-I 433--27---112----72-.---01)115 131177--II 1170 2.2111*--5,523--00 0)1 IrAll.-.11,1.11--.5,902.--1,1111.-5415)1 3.115--991,111.1 7,22)-, 319.1112 7,04)-.-1,207---29?---1157-.-7,510---1,2110-.1711,159 5:51..2511,1115 9,1151-.ISO 795 (3,1172--0,9132'1 242--13155 1,515--.5121-: 3I,2 t,7f1..20,1511 1,574-, 212,15.1 113715 74 10(1 20 25.47 122 3,tR0 (IS RAIl 101)1 0'31 51.12 RlIs'I'sslAso1Osns*s' 511.3 5t1s C.k.sSI.7 9 1121 1110 3,225 2,11112 2,1155 2,552 105111 SIR 2,3)2 1,135 1111103 0,103.519-.1:35-11,253-.1,1113-15,5514 3:01-1,107 335.57,1135 11130 275 1.305 1,255 57 2132 2112 372 1,535 930 4511 3,337 2,437 5,151 25,2(3 35,243 3,447 11(5511 111,903 5,200 3117133 1:177:1 7,3:13 20503 20903 139113 37,572 137552.'1103 2,541 460-2,1(30-3 519 I'l.453 111,1011-1303 I 139 910-15731-.1,770 21,102 2.1.102-4(31..97.227-.-1,227..-1.01,1501 5.535::: 3.11013-: 5113110 4:05 110)---37.111---21111,73.)

2,524 1,575.,.(51.175*--.1,5711,1511 111213 3,7(51--.32,01(5'.11.19,355 10,0101 22511.--1,501.-.93 025'I 205-.--1,075 932 I5I , , 329 9.9 11,51011 1,1111.1 I Ill 0 1---1510 1 (3 11311 111111 2,217 Ill 015 (II)I 1511111 III,RI11.1.251.711:1 27,7132.5.442-55S-15$-19512 9-(52-2.1*3711-2 00 45-7213 57-1,072 24'391 21-345-9-III-49-7511 TLG Sri-vies., Inc.

ULNRC-06349 nc$osure 3 Page 123 of 173 Ca11ouoyEory Cnt, Dmnnsii,nior CotAnIy.i.

TableE Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (th ousan do o12014 defers)Docsrnnst A22-J651401 Rn.0 Appedis E Page 5ofla I Isde f)e,*e R,ses.f Is&k.gsg T rssos trsnde t)IsossI Oihr Tetet Tetsi LIe.Tms.Mesegeseet Onteretiss Velnw Cisset (lseIi CIss C Cfl'IC Psssd Creft Csest*r test Cest Csss Cssss C.sss C.Os Cests Cesi ee,s tests Csas C.st Cets C.Feet Cs.Fst Ce.Fe Ce.Pen C.W.Lbs.Msshears Msehesrs 2s.I.tit)HF-&eetseLiqeWn'es 3s.I.t 40 JA-Aesihey OiI&T,set 2sI5 41 KS U&k Cheeksi&ng 2s.1542 LE.OtyWe 2s.lt 43 Ut Ojly WssRCA 2s.I.5 34 Tdtss tii NssSysiee Speifk tsIt&sffeWisg is t&j Sl,ttsI Peiel2e Atiity CaL leieI2s AkIitiesI CeI 2s.!LI ReeIjsl Atie Sen.y s.2 5hsaeI PnsI ktatt Css VOted 2.CtIstesI(?aLs 2s.t.f Pses1esneteieeieg est 2s3.2 1'seskseeisteeieg te,eksltheh s:11 tsIItedsIIese

..a.3 SpL Feel Tneefi 2s.3.t GesOs snnys el nle.eeeIGO.87 ieee dccc eetslfesete is.e Seh(e(et Pejelie Ctlsesl Cedte Fetitel2e FeitelDepesilest Cats ts,*I.t fleets septlite 2s:4.;l.y tell fftskh pht*stte epttliet ts.4.t lit.ey eqeipeaetettttsl 1.3.6 Dis1asslttfl)MV geeetel ts.4.7 PlsetttebetlttL 2s.3.fl NRCFete 2s4.tJ Eaertestl1.eetsgFets 2s.3.It SfttddtFttdlttdlO&M ts.3.tl I5FSIOtastittgCeets sA.l2 CetieesteMleatte*s te.3.14 tOCStslFCat is.4.lt Utility SteFCtee t4 Stthttttel l'etjtel2s Ptttsd.Dqt*etleetCate so TOTAL PERIOO2s COST I'EkIOI)Sb-51Cc I)esetssefeetjstt DteptteelefPloetSyeteme 21t.l.l.l SOOltesetee ltbl NettSystett SettSe 2lt1.t.2 2SORsaSse)SdgNee.SyetenS.ed5eftCA 2bl.l.3:too Cesttt lid0 NteeSytsa Sptitte 2b.l.l.4 wa Catet 1)115 Nett.Syste St1e Cl 21t1.t.5 700 Retlesets IlbIg NesSy Spte.ISeKCA.

1t.l.l.ti 700 lt*dsett, lit0 NesSyewatpeeifie 2b.l.t.7 AN-Deetistesheel tt'l:Stttesgt

&Xtet 21t.l.L0 AN-DeeleteslittelWi, Stg K'Xkd RCA 21t.l.t S AP-CeeAtttnete Stdeege&Ttettttet 2b.l.I.1R l1It-kaOteC'etA.sttysttts tb.I.l.ll llO-Cbtettial&VeleesCtttteel tb.l.l.I2 IlL ReetteMsksep Itetsi 21t1.l.t3 l)EIetskt&tVsteeTestetete 2h.l.I.13 I)E Ittteke&tVetetTststteettt RCA 21t.LI.t5 ttt-Steeks Wstte 21t.l.IJR Et-Stt-ks tVstet RCA 21lI,17 ES.Cketl Cet)jgtVtttt 2blt.IR EF-EtetetselSeteke tVsttt.:44.112--C l,555--7R,ttl.t lu-C at 415*--tS711 77-I tlfA tS-t 7li till 1 1 tAt--.C 1714--tRait IRS-.-.-3..tl.l---22S1i73 IS 154--ltt2---ItitilAl 1471--f.iA-_---.51575--9510---RIRRI:0.251-C._I Uti2---tifr%lR l ts17.':.:: RR7:.-:_:: l,[.;2l1 7:5-:_---111i4.i;7o 6:0-IRS--3,145 C Silt---59 15.1 t7--305-.--7,i.l.t-.St t:t 7R:*25-itt-I tOll 050 1.004 703[5t0 21 17 3j07 25170 24,905 11.003-1,127-397--11.t0-.77.337 665.--.--CAR-*1 1130-..304,400 2,002--200-,--..3,--0161-.-..-10,400-.it tot.tli 1(5)-..1.012 rot ii:tsto----1 007---71055 34i7.I1--it 1151.3111 7.10 01 till 7,317 21 000.100 4(61 3117 10 511 1117-036 12.1 I-,1t-ti;-.311--its-S.17i 25 Sit li.l45 22.151 7 it-l.RN--C 152 Itt 15-103*--343 tO 35 751 072 tB-I 1211-131---252 73 130-45 Id l3-Ott--C 211.1.-324.705 1.705 ISO 162 002 30003 211.717 205.706 FAR UfiR 2,ICA 300 tAll 1.5101 1)7 0111 016 51.152 153 I lIt 75711 2571 22 112 112 151 t,fiRtl l.t;tt 46 500 4Ct6 712 35611 1510 310 17!t5 1710 112 533 543 1112 1 001, 3,100'?1.602-2511 111.240 111.240 3.771)20.575 10,1175 5516 42,207 422147 4 105 11)111107 tlOt,SR1 0.4 RiO 03,130 321(15-I 47 247 213 363 1075 I 1476 134 74(4 745 577 3517 3517 ill 573 57t1 25 131 31 3 103-277 1.433 I 132_220 I.l33 10 1311-403 32014 32CR 50 305 C 502--323---.512-306-.2,1114--1.020-1.5211-.167.-1,1141--25.151;-300 05,11.13-50,533 951173-03--2.45--716-, 3,063--532--219----61110---120OR 1191-1,193------------.-----.166135.--------.1143331 1,355 51-0,010---120.3214 ItO I 111.407 8,323 4.1411-32.1,1:17 01 Oil 2.217 21 345270 405.100 I RI 1121)TLG Services Inc.

.DouI.S tr)Ii;()fJ!I RL I:.u:.;ii u&:*it-L(9 UlR.Jcu WL.fpj,.flt ti:j;i'-IrwJ IU(lLI: iiri;Lth 11)9.nw*i:*;;ui ui;-flL*;1OTLt'LtL6 ()LU'U'3 i:uwc w Lt MJL IIUMOI)L1 R1:RJu9 Lt1-(ilL9.;:uti.gut i:ILii*gflI.t;gti)L1W*91 R1'**.LW?W411 L!3.£IWL ca.;i i;inii;;io*u.LO I ULI Lfl W9t**IOI.1Lh LLIf:..n;uu;;izi-urn*;H;*ui;L;:I.O(4I*t;Kll'H.$t)w*I.U4L I LOLtfl;ii;R(;[1L NLI'i L9]LWJ:tn;:iti: IlL ILl 11-oowi;ii LL6LU IlUlI--LWIILI LlIil'LI LLII1::!l: g VII..l;lI ILI ZC:: 1111 III I:: L J:: ULCL LA:L LIIiJ-IIILI ILLL9 0111101 Cl*011 I IlL IlL LL.I ii: o-.WLLI IILLI 1:1(1-.III 10 VI Ill III 1)111 011*VU II.-: 1101 1101 LW IILII*VLV VI-11:8 VIII iLl..IlL IlL 00 I0*CI;i: IL*-01!I I OLVI 1111:*111 V IL::'..VL'I*LOll 1 CVI:: LULl L1V I IL**IL I..Ill I 11111 0011 CVI:-CVI 011--V*l9 0119 ILl IL IT C.: 111 0 01 ,..owi;31111 00 LVI**CVI CI 1011'11111 CC l)VVhIlh0IIV001d1j 011II I#1IVI'l'1'0 IJV010)111191 1109PVI11!P0 111111$010I IV01!lPV 91011(1 I9Jl11 Wo91g LI'lZ 001L 1110:91p1(Ig ol0111.N (1110 191191 VPftI0I1911IL

((1lqg'0llfl 091191 IVll(lV1V0i11(p11Nl9 111111911 0011911 001(U V0((Ill1l9I 0-'Vl.111 L9'IIlL 901M9V((2V(10(I 1 0093 (19 1011911 V3H11!NlY'9Ilfl 0111911 V(V(JJ()*9-lfl 911111 vail PILI 01(q(l9i.Vi 11911111!9J0111V0V(1 11911111 0'KI 0H11l1i IN 911911 VD01110 LII IN IOCl)"E)191Il9I 0911911 (110 III IN I03)'0 1010-DI 11011111 11111 09111 01s Vlolp P"'11 3I WI'tIqL 90311 19M190I 11%LIIIqI (1lM909(V(I11%

9111911 VD1IId0i-1)%

01IIlI 1111911 VC9IWIV!91IIIlN CtII97 1((Vl19(.(VIl 11%11111911 VO90lVI13-VM ItlI911 111II1d*l9-99 0111911 09 011I-91(11.1'I*IL V01l0111V(11V119I 11111 HCI'I'lI)0P(9II9t94-III L111I1I fllll I9V1l III 1111111 II 911191 ilVAIlil109l(fl1111lJ0 l'C'Il'II 111l 11111191 ((J(09 9I I(l9I0IlV01(3 (II)Il1I1II INlC)WV0W3N0 1111911 DVAI1VmPI0ll 009(1110 01111911 LlVAII 111111(!VII

!I!V0V90 IiI'Il111 DVAIIVV!I(I!VII

'10093-99 11111190 LIVAII'!l'Il91 I'I11 119 LIlIll D11111 1ll0II 119 111111911 DVAlI010991011 1101 01!lV09 110 191190 VOH'MI'9I!09 1011093 1111 1111190 M09fl93I111300 111 I'll OLIN VVl19I1V11I V11 1111191 IVnII1oM-yo 111191 001191 9110 111)1911 l0Ill0109 40 lI I III 01111909 II 01.*VU9V'1911911 11'0 111)I104 9I I11 I(04 1114 91)'0)110111)£oVVVVI:1"'a 01I IV)IV99 V*Ildl10111111 V,11401V 11VpV (!Il1l.I IJ19 1 I1I1)II"I0 V'I11 1I(0 VI01I011fl IV%11VV.l11 Vl1rl I)*I.001 1%11).d911*d1VV1J VIV*9l,t I1#1V 11111(l AVI*IWY 1111119 I 011UI"IV l19I'110 P":l lVdS 11111 1111111 1(19Thl 019svA 01M91IUOI3V IA1-MO1 Jo ISSOdS!Q IOVJ!Q P!M 01J0j u19WI01d0£V01AOJ 0WW11 SO)U!UO!S$!WWOOVQ 0(i!1UUJVIIV NO3IG 401U11£J01Ua£uMuEjv JrJ*S?NVd'11!PV1ddV V V9'IeI.11SI-LW

£LUO.WBd C WflS00U 6C9O-3NNJfl 111101 , LI 1011 II;1111 01cr I*1U 071 111111 Ill C VII 111111 CLII 9911010!11t 0!1d 0099911 III.109 C III 1101 WIlL 1111111 11111(9 (ICC 0111I1 1ll(V((19(119I 11(IilV(91 (V0111 0ICIIZ II;II!I(Il11U I0'"W 1(1191 11(I('fl*0I 9 11 VI 01 (V99NI 091Vfl 111191 11*1*II RI 1111 11111 01l99I L11I9L.Ii*I 0 II 9 0VVIVVl(1()I 1111911 UI 11 I II II IlqI1II.1V vo 911190-9 11 11 II VI hk90o)9919711 11119 V I 0 1 11 p011111(109191

.Pl1lO 1111191 0111 LVI 11 1011 099 fl1V11V 9Cl'lZ 11091 19 III 11101 CIII 1'l1 1111 IV99!ofl 01013"UV1WVV011V1191

.1111 II 011 LI11I.It11 1111.11111011 ILl-.-Ill.11190-.-110111*-1111--119-(111111-..ILl-.1111-1JLI-.-11119---ILl-.VII:.-II-CCII--01119---Cli---1111119---VIII---11111---LIII---9111-00111111--VII--fiLl 10011.011.ILl--Ifil--OIL--1111 , III--GIL--VIII--119--111111-*III-.VIII--IL--III-iii-L0111 1II I 111141 II III I--CCI-11 Cl VL-II 01 0111 11111 LLI 111111-V CI III LI 19 IC III--Wi II II VII.-II-01 II 01-C I-9-14 11 1101-111111-CI 01 01 II II fiLl-001 011 10111 OIL 00 09 1119-01 911 Ig-III IL 1111--.1191--HI-I 1 1--IV L CI LI CII-ULNRC-06349 Enclostie:3 Page 125 of 173 3ih'5ty Ad 1*k)d 2h A1Iit,I C(L 2b.%A Cldd 2b.O Sbtd.I Pdd oh M.IitiI Ct Pd()I2b CIdICd 01)3.1 2h.&2 2b.o.3 23,3.3 SdFilT.Cd 2bAA Oity h:3b:1 Oleu.1Psd 25 C.Adi C Pd)(I23 C 21)4 1 t)ppIi Obt.o b4.3 P1)dtyL$*:31).I 1 IIJ1h3hydd dp3ili*2b4.5 Hp.qtnI 2b3.G Dip(1 (flAW 0b47 Ihdc:o.4o NRC 2b4O Eg.syP3rnangF.*

2fr4.1O Op*g P3 1l 0333 23.4.11 UpiI16l*.P?()(?3 03US 2b40 SF81 Cd 1b.3.l3 AIh.ti:33.4.34 S.%dityStllCdt 2b4.Ifl D0C&.ff0)d 1b,4.IG U3ty3o.ffCt 2h.1 3%Ad.U',i(i 23 03.0 TOTAL PERIOD2I COST lEIHOS)od-F*I1*i.g Wt E*ISt,g Pi(.I:3I D)d D.irng Adiiti.2il.I.t 21.t.2J Gd)FI 1)333 NSptdS3d RCA 2d.t.2.2 300 F)!()1 11313 Nd.SyGw 2dJ2.3 EC-F1 P..1 CI)l%))3 2).LL4 (IA.M.c 11tb3 Fl RdhI))53 2A.1.:3.5 1JU-Fil131ld)3gf1VAC Gl.1.2.R ICC.Fi, 3Gdi Fl 1)il)hg 2)3.1.2 Tdh OGd))d!?th)*)d 3Rit B33l3g 2)3.1.3_I Fd flWklA 2(1.1.3 Tk 2)3.1.4&ffl1i3 d:st.i)3Ald.l Pddd 2)A uty C Pd)))))21 AlIli1k,I Cdt 2d2.I lidGTth1i Sy dddGd 2d.2.)RIGlAdi 21.:)SW)1Gd3 PdI())1 2)3 A%liG,I Cd?A21C1It.l Ci)d.3.1 Pd)d)3 dd:Gl.a.:3 Rd.)l)dd:333.1 D,,,!d$3)))j,d

'PR"'fl:3.1.:)R3cGdl PdGdI2*1 TabeE Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive tVaste (thsuesd.df2014 dsthr):&3:n 14 223 7 31)7 232).37)53 404 434 1)72 7452 41 451 151 3G3 1.516 1.515 717).7111 7,191 55 72)1 7711 973 4,853.3 351 704 5,401 5.401 137 33)2 502 415 1.117 1.4)2 14$1525 1 1125 22))2.413-230 7143 3Rd)25,557 77,3)37 5.2:13 40)45 40,345 1)7,925 740111)254,037 220 I 173 1.373 2$14)344 21)3 3,547 I 5117 II di 55 2.31)125)4 3,2111 ad)4,1)33 42150 3rd 1,1170 1,070 750 1,070 30711 110 594 594 703 1359 1179 1)53 2322 7117'2 111 713 41113 7,1)26 2,6213 250)930501)3 Az2-;coo-eai, R.3 AppeadixE Page 7of10 C)ff21lt L1.IIW Nl1C Sp1 Fl 131)!l*.sd 11s3*I%'lnn*]1t1b Il UlllItyGdd I)'*R'l IIoglg T'p*n l.1g l)1l Oth'Tot TtI 313*gt l1l.13 Vl3 (b A fks H Cls1113 37T06 I'.'ns.*d Cft Cd)1)-*Gld C.6t CGd C.4 Co 11.o C.,o Cd C..n1#3y CdOs CR1)C,sl C.1l (19.Fd 17.Ft C.Ft C.Ft C.Ft OVt.l.h.M*h*n-5,1)12 CR2 I 201 lid 11 26-4.1)-172 321:519 I'S)-1)3)3--*1,333)----133 77 1,713 115)7 37 77 56511 6)534 3221 4,2011 Kit#2 21.1 107-300*15 35.48 5 4-405 65 45-711 2 I-256 54 43.119 23 14-I 15)4 194 14%I'I 354 04 53 777 054 54 57-399 11 4 1)210 2.41)4 557 306 90.60 54 51 1)3 3711 1515-5131 28)1-495-1,055--:..40)-.1,477.-2,106.-2,259-.24,069-347 171,136.775-, 11)--05)-2,273-061.66-..35)5--7,171 267--1531 11,1510-111,1)32..3,025,41)3 174057 2010)-.-l.,111---)1,53i)i18-7,472.--,..--2,4111.-.---.S 2.141.---S S S_'S: ,.S S-S S S 13:).533 4 823::::: 133I;4)217 1,610 316 12 275 1 3,35)7 51)7)15-s S J)15.39 65))501)11.1%I 1)1731)).S S 3)333 S S 461925 3)553 S S S 2,71)7-s-5)4)17 51)413 S S S 2.12..-31)023 1017-S S S 15)6s5---3)0)53)1 3.11)-S.S*70--.5,152.351-S S.7 S S S;l.715 S S S S 4(1-33-.S 725)77 711,505 S S S 3043..s 721)77 31,14)3 S S S 9 6011-..I 3)4 80!)65 158 S'S S S'S',.)2,.lR)....S S*'11)077 115.301)S S S 60)..-36060 317-S S S 5 7))))5 5 5 145 137%88 TLG Seruices, Inc.

Retrieved from "https://kanterella.com/w/index.php?title=ULNRC-06349,_Callaway,_Unit_1_-_Enclosure_3_to_ULNRC-06349_-_Document_A22-1690-001,_Rev._0,_Decommissioning_Cost_Analysis_for_the_Callaway_Energy_Center,_Appendix_C,_Page_4_of_10_-_Appendix_E,_Page_7_of_10&oldid=879552"