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 G, Page 12 of 14 - Appendix H, Page 20 of 20
Text
ULNRC-06349 Enclosuce 3 Pagef5l of 173 ColfooyEo,gyCentr Doii,oioC,.tAoty.i.
Pd:d PI.DqhcC.L.
d.4 D*o pI)Ii*)2I.4 3 PpLytos 2d..[4 ft)yj qpIi 2d.4 5 tty qijc tI 2L4 0 i)p*ttflAW 2(14 7 I1ty Igt 24.38 NRC F:oI.L9 bq.dRd P:*sj0 2d.4 10 C.tAIku 2(1.4.11&ootySoil1Ct 2d.3 12 DGCSoffCt 21.3 3 Utilny S.flC 2il.4&d)tgI P*d2I P*IDpd Co 2.10 TOTALPERIOrJ2f COST lEfliOf)20-11 s#T,l,.tI.o P(I2tD*t 2t.1J ORISEOy,y 211.2 2r.l Sko1 IISAti'iy Co Po2fAti.lCu r.s.i s-2t.2 S*bo.I 2fCLt C*201J DOC kti)2r.:I Shti Pid 2fCt*1C.t P.,,()d 2fPfD.1t C 2f4 2 l'poy 51.3 5 Htth phy pIIi t44 J)opIfI)AV 2t45 IgyII 2t.4 NRC Fs St-I.?h*ti Sf.3 B Ody StffCt 2t.4 S 2t,4.fl UtllityStoffO.i.
- 5:3 S1LtI 1'I2fI'IP5)hO Ct Sf0 TOTAL 105105 2FCOST Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing fth ssn do f2OI4 dIIors).-...-SS IS 255 1J5-602-_-.ISO 8!S sS::-.:*¶H4 S S*S 257 30 307 307-S*S S 05 7 CC 732 S S S S S S 337 30f 1t37 1.037-.-.S 7757 7 013 7702 7,1011 S S S S S S 5374 7.547 (010 11,015 75 7,1100-12 11.105 25311'J 1,404 25,1174 25,7(14 1,075 4 547 750)304'730 2,5(4 23070 6.030 41403 31403 D tAz3-iss#-I5i.
Ra.6 Appadis G, 1"o 12 of 14 PERIOD Sb-S5 Rooho.tloo Dooo5too o(Roosioi*Sit*
So.llioe 301.1.1 31,1.1.2 4ooiljooy 3h.I.I.3 34oiIioy Boilo 30.1.1.4 I(o Fotity 30(1.5 Cioololiog
&So'oio (035 P4Opho2o 315(51.5 Cooooo0'*ta C,onko-Ck'oo 30.1.1.7 Cooooook'.Oo Cooi3o.Ih.1.I.0 C,o1iooTooooCoomo 30.1.1.0 5oo30ooocoo 30.1.1.10 01oos0.lSk 5V'Po,ophoo,o 35.1.1.11 FioVolo PO03h*4o)30.1.1.12 F'ho OoildiogSoo.go 35.1.1.13 Ho 51.d,1ooSh,, 3h.1.1.l.t Iotoko 7)5(130 1.300-0.1 741-.4 2(57 440-I-S (0f.t1h LLOW Nile Spoa Fool S03 l,'oooood lSo'Iol Vsimsos lSo1oli 0tli3j33od Ao(Mty.l)oooo Ho,o.ool l.oko(o Tooopo.t I'('02202lOg 0lw°°l Otho'Tolol Tosl llo.Too.Moooooot Roa'otl.o Vohmo Clo A Clooo Il (Soos C GTC0 l'm.'ooood C.'oft Cooloto'lodm Aeloltyfloooolpd.o Coo tool llools Co,Oo CoolS Cos Coeo C.ol(ogoooy C.ao Coolo Coon Cools Co.Foot Co.Foo Co.Foos Co.Foot Co.Foot Wt., Lho.St&.hoto Mohooot S**2,001-.,.1102.1 50 ,-S**S_13,31(3-S 5'_-S S*131,220 S 304103 13 141(7.-1.SSlt.121(70,004 20552!-(03070 5210 , 153170 (1 2.11)10510)1)1'tOTALS (53 49 2(2 212 0*_-'0.240 2.474 10723 (1703 S*'-0 55))(52 1,2(2 1,242'S S S S*(540 102 1.242 1,232'130 ,_S S*(04 1(03 920-'-S S*'-'S 7 7'(N ,., S ,,.--351-.000 It:;::: 032 032--'.'.*,..5:::::: 5A::.::::::.....S 5437 704 7 3(7 7,31(1..S_*S S 73 ((4.735 7 1.it II 510 2.275 7,075 17.525-'S 173...7.000 II 151,1511 , 735 7 1.(0 24 000 431St 03.752 20.752'..373 5--7,070 153 000 (57 535 10002 74755 33.102 13,272 22125 t.5909 21(1552 (02.255 57,051 550,703 3(2115 15.1(0 255767 177020 0,,)0(3 33(7 25,505,SM(1,250,701 3,103,103 S 5,)5 , 210.302.09(111.--'4,023.....1,01(4..-, S 1.OEA-.S S 54(_S_.09,292 , 6(9.lt,77t.17.215 S 13,472.3,9,15.7,010)TLGSoruicos, Inc.
ULNRC-06349 Pane 152 of 173 C,tho.'y E,gy Cot D*nImiIoniMK CetAoIysio Do,urnot A22-1690391 Ru.0 Appdi G Po0 13 f 14 Table G-2 Callawny Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing fth susea di o(2014 delict-.)I-Off-Sit.LLOW NRC lpt Feel St V t-.eee t llut-i.iV.iu..te 13et-L,LI Aetleity I)....H......i P&eksIsg Tt-ce.p.t-t It-ceect..
OI.p..cl Othet-I.t.t T.t.I IjeTet,, M.,t.geee.t Redet-cli,.
Velttttte C1c..t (leotfl Clots I (IT(C lt-ttee.s.d (t-stt Cceit-et-t l,deo Aedelty D.sttt-iptl.c C..tt Cccl Cettc Ceo.Costs Ct,ets Cest.C,stlcgecey C.e.Ceo.Ce.t, Cest, C..F.et Cs.Pest Go.Fete Cu.Past C;..Fee Wt Lh..Ol..hettt-s M,shest-l)eelt.o.lRemicics 41L flsihtic5 (eetieel)lb.I.I.16 M1e.St:e:tsm 3b.I1Ih Mtedl.oees OIL.31.11.17 Oet.0cM.jeOte.ee, ab.1_1.to ItAM Soecg.teIllieg 1,1.1.0)Redjee-thesel P.ese.eelTs.e.l ib.1t2O Hede.ste ah.Il21 HesI.t.One 3b.11.22 Keshelle.d4...tel1y Heildist 3b.I.I.:3 SeteityAdhitient
- nt.I.I24 Stttite 31,1120 01.4g.Peep St*IItS&Itt-ct ,b.t_I.:itl Sttttt OttntttAdcy liepienenect hilt-s 3ht.h1.27 TtttltItt, H,ihhn alti.I.28 Tells..ie.t.l 01,_h 129 thiS.CAdütt-Ttnttn lhth11O Wtttct-1t-n.tctttchl.et lht.hI11 Ft-ti hisitting lb.ht TAcit-2 Ott.----hat)-.---2O------2htti-------j:ti------94------h_.hLt------4117------h2rA-----I----.--:1.11w,--.---17170---.--IT 121--5t83--1_Itoh--h_e--217911---1_tilt--:157-:o977--tt:t-.to_tygi--totn2ht--hitCh--Itt-lit-Sit.CIctotAt-tliehhc Jk.t.2 Ut-At-il Sit.lb.t3 St-si.3bI.4 Fin.tnittntttNttC Sbh SciesistlgAtttSlt Atietty Ctnt-t-:ts--*hlwrl---.--ITt-1925----to tnt----57 30 2211.--117 S.ttO.174112 225-52------472ttti------t2HS--11151125 tiwt t'tt-ittt 25 Atkhititcch C..to 112.1 C,st-neh.Cgtghlcg 252.2 Mitt.At-..SAdttttt hb.2.2 Cchiegft.ec Dchct-e k tnt.k.Pipe Flee Flit 25.2-h CcAlngTttety hine-Aitiet 25.22 Eectctn tFtIg.iengeectI tint-ieee 25.25 Cteetnditn hietnin St__S Sietsict t.sit-tKt Atttitlttth Cet.-13th--.--5_aS------4511-.----2 lilt------trtern--It_ties-Ptt-tttlbCsilstst-shCttst.
lint_I Seehhttnl tb2.2 CqtgettMltehig.
altl Ssbee.tI,d.dSbC.N.tgn.tCte.
-4(12--.-1554 IfS ttSS---15(1.1 211 2117-tots--.--l'.t-..IJb lcni.t-tittp.sil.stC.stt 31t42 Pt-ttt-ty t.s.c IbIS H-.nytqslpetstt-eAdh IIt.4.4 thcetteengybsdgnt Sin4.S Seeggity 51.5 Ccl IbIS SOC thchFCtcC ShAl Utittly Stoff Cci 2ttt 4 StAtetot tinnnstltt Ptt-tnt-tinee4cct Cct, ste TOTAL P01101)Sb COST 1511101)STOTAIJI-102--1112--172--St--211 y7 429 211 510-sd 2.153-85.410-537 4117-hit)1St-Ill 2406-toil, si 75-ti)-t--I_ill--15_tot-tee tswt 1.10 Silh ttt7 4345-.1_tnt-TOTAL COHTTO htt-:COMMISSICIN Stilt 105,051 25101---421--.t.411t---1502---12511--.51272 ISt25 02.420 1Ot1 445125 c_Se 4i!l2-30 2151-Sac_n 251151-12542 57553 225 2542 17 filth 226 sasse 7s4 tS2512-*162-.---..----:::___:: 17515-r.sltlt-------111174-117326------1711:12 207013 17331t-----47-1172 5170.13 t3ltt ht4354 O$0Th7 176272 1,750 191 2,017 25725350 1,710251 4512,246 TLGServiee., Ins, ULNRC-06349 Pae753of173 C11.'syE,,jy Cfr, A-;co-oo;, R.0 CIAn1yi.Appdb G, Pg 14 f U Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life witb Low-Level RadioactiveWaste Processing (th ausac d.st2014 dollara).-(w-Stt LLRW ICC Spaa Fo,I 51k I'roo,or 1 BorIal S'otooea lanai I UtilOy aod AtioIty I)ooo Roo.oal Pak01o0 Traori Pr.ooasi)tspaol (5hr To1 T.taI 1k.Tm.Maoagcoooa Rmor.too Voloao 1.Iao'Lloo ft CIoo C tTCt Poooaod Crft Coorotor lado AatIoitylas Caae Coat Coa Uoa Coaa Coa Coda Coofl aeoov Caa Corna C.ot CoO C.Fea Ca.Fact (s.Fo Ca.Fat Ca.Foa 5Vt..Lh M&ohoara Maolora ,OTAL CONVTO DECOMMISSIoN WITH 1$.72.CONTINGENCY:
$$4,714 Iooooda F3*I3 doI)*r OrALNOC UcntsErERMINNTION cos-risoai.
OK$092052 h.osaodsof 2014 daIl.ra I4TFUELMANAGE3lENTCO5TISO.V OH:$57,716 thoo,oodof 2013 doIEc ON-NUCLEAR DEMOLITION CO0'P)S Is.2a UR 1114.396 thooaodaof 1013 daIIra faTAL LOW-LEVEL HA3)JOAC'FIVE5VM4TI VOLUMEHURIEI)(EXCLUIING GTCC)35,415 ohh 1o YFALOREATER THAN CLS5S C HADtASTEVOLUMEa5NERATEJ) 2,217 too'&rALscRAr MIAL REMOVE!): 70,537 tom-----!,7sIrnt%.hoato Ltd Nsa: olt ioliooa totthisoojtity a*tbottd o dtmoomooiogaotoo.
t.ot,oLo tocthia otioLytmfeootbydmmoiaaitoto tLaff.0 oIjato thtcthit otIooittathtt 05 bat i oat-coo aotlattOattttag
-9oIiatto oaoroaIo TLG&ruices, Inc.
ULNRC-06349 Enc?osure 3 Page 154 of 773 Caflaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 1 of 20 APPENDIX H DETAILED COST ANALYSIS SAFSTOR ALTERNATWE DECOMMISSIOMNG COST ESTIMATE 60-YEAR OPERATING LIFE with LOW-LEVEL RADIOACTWE WASTE PROCESSING TLG Services, Inc.
ULNRC-06349 Page 155 of 173 Caltaway Energy Center Decommissioning Cost Analysis Document A22-1690-OO1, Rev.0 Appendix H, Page 2 of 20 TABLE H-i SAFSTOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING TOTAL ANNUAL EXPENDITURES (thousands, 2014 dollars)2044 11,62 1,550 396 8 1,612 15,228 2045 58,679 10,660 1,928 560 7,919 79,746 2046 30,505 8,716 846 796 17,502 58,367 2047 19,735 6,502 386 15 3,697 30,335 2048 19,789 6,520 387 15 3,707 30,418 2049 19,735 6,502 386 15 3,697 30,335 2050 8,046 2,142 250 9 2,103 12,549 2051 3,134 309 193 6 1,432 5,075 2052 3,143 3101 193 6 1,436 5,089 2053 3,134 309, 193 6 1,432 5,075 2054 3,134 309 193 6 1,432 5,075, 2055 3,134 309 193 6 1,432 5,075 2056 3,143 310 193 6 1,436 5,089 2057 3,134 309 193 6 1,432 5,075 2058 3,134 309 193 6 1,432 5,075 2059 3,134 309 193 6 1,432 5,075 2060 3,143 310 193 6 1,436 5,089 2061 3,134 309 193 6 1,432 5,075 3,1341 c?2063 3,134 309 193&1,432 5,075 1I4L: 61,436 089 2065 3,134 309 193 6 1,432 5,075 4 32U34_P?.6 1,432 5,075 2067 3,134 309 193 6 1,432 5,075: 2068 3,143 310L 193 6 1,436 5,089 2069 3,134 309 193 6 1,432 5,075 2070 3,134 3091 193 6 1,432 5,075 2071 3,134 309 193 6 1,432 5,075-3,143J310 193 6 L436 5,O89 Equipment&Year Labor Materials Energy Burial Other[1]Total[2]2073 3, 4J*30?193 6 1,432 5,075 TLG Services, Inc.
ULNRC-06349 Page 156 of 173 Caitaway Energy Center.Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 3 of 20 TABLE H-i (continued)
SAFSTOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING TOTAL ANNUAL EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other['1 Tota'[2]974 LJ_*___*14_2p_7 2075 3,134 3091 193 6 1,432 5,075 2076 3,143 310 193 6 1,436 5,089 2077 3,134 309 193 6 1,432 5,075 2078 3,134 309 193 6 1,432 5,075 2079 3,134 309 193 6 1,432 5,075 2080 3,143 310 193 6 1,436 5,089 2081 3,134 309 193 I 6 1,432 5,075 2082 3,134 309 193 6 1,432 5,075 2083 3,134 309 193 6 1,432 5,075 2084 3,143 310 193 6 1,436 5,089 2085 3,134 309 193 6 1,432 5,075 2086 3,134 309 193 6 1,432 5,075 2087 3,134 309 193 6 1,432 5,075?'Q 1A?.2089 3,134 309 193 6 1,432 5,075 2090 3,134 309 193 6 1,432 5,075 2091 3,134 309 193 6 1,432 5,075 2092 3,143 310 193 6 1,436 5,089 2093 3,134 309 193 6 1,432 5,075 2094 3,134 309 193 6 1,432 5,075 2095 3,134 309 193 6 1,432 5,075 2096 3,143 310 193 6 1,436 5,089 2097 3,134 309 193 6 1,432 5,075 2098 12,946 687 511 11 1,658 15,813 2099 49,150 4,498 1,928 35 2,782 58,394 2100 56,762 21,138 1,863 30,185 14,925 124,874 2101 59,507 22,359 1,716 34,155 16,363 134,100 2102 53,708 8,092 1,446 10,385 6,479 80,111 2103 53,708 8,092 1,446 10,385 6,479 80,111 TLG$ervices, Inc.
ULNRC-06349 Page 157 of 173 Caflaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 4 of 20 TABLE H-i (continued)
$AFSTOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING TOTAL ANNUAL EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other[']Total[2]2104 35,383 7,635 3941 478 2,524 46,415 2105 31,992 29,368 1931 0 3,311 64,864 2106 9,642 8,851 58r o 998 19,548 Total 678,357 167,861 23,204 87,354 163,128 1,119,905[1]Includes property taxes, insurance, fees, surveys, and GTCC disposal[2]Columns may not add due to rounding TLG Services, Inc.
ULNRC-06349 Page 158 of 173 Caflaway Energy Center Decomimissioning Cost Analysis Document A22-1690-OO1, Rev.0 Appendix H, Page 5 of 20 TABLE H-la$AF$TOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING LICENSE TERMINATION EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total[_11,237--39ç: 1,066 12,981 2045 56,528 4,2O7 1,928 560 5,261 68,484 q4_2047 3,134 447 193 15 1,472 5,261 2048 3,143 449 193 15 1,476 5,276 2049 3,134 447 193 15 1,472 5,261 2050 3,134 350 193 9 1,444 5,130 2051 3,134 309 193 6 1,432 5,075 2052 3,143 310 193 6 1,436 5,089____Q---2054 3,134 309 193 6 1,432 5,075 2055 3,134 309 193 6 1,432 5,075 2056 3,143 310 193 6 1,436 5,089 2057 3,134 309 193 6 1,432 5,075 2058 3,134 309 193 6 1,432 5,075 2059 3,1 309 193 6 1,432j575 2060 3,143 310 193 6 1,436 5,089 2061 3,134 309 193 6 1,432 5,075 ioi-j 3,134 309 193 6 1,432 5,075 2063 3,134 309 193 6 1,432 5,075?,43.b4 Q9 2066 3,134 309 193 6 1,432 5,075 2067 3,134 309 193 6 1,432 5,075 2068 3,143 310 193 6 1,436 5,089 2069 3,134 309 193 6 1,432 5,075 2070 3,134 309 193 6 1,432 5,075 2071 3,134 309 193J 6 1,432 5,075 2072 3,143 310 6 1,4361 5,089 2073 3,134 309 193 6 1,432 1 5075 TLG Services, Inc.
ULNRC-06349 Page 159 of 173 Caflaway Energy Center Document M2-1690-OO1, Rev.0 Decommissioning Cost Analysis.Appendix H, Page 6 of 20 TABLE H-la (continued)
SAFSTOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING LICENSE TERMINATION EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total 2074 3,134 309 193 6 1,432 5,075 2075 3,134 309 193 6 1,432 5,075 2076 3,143 310 193 6 1,436 5,089 Q:IL 2078 3,134 309[193 6 1,432 5,075 9__J?A?2080 3,143 310 193 6 1,436 5,089 2081 3,134 309 193 6 1,432 5,075 2082 3,134 309 193 6 1,432 5,075 2083 3,134 309 193 6 1,432 5,075 2084 3,143 310 193 6 1,436 5,089 2085 3,134 309 193 6 1,432 5,075 2086 3,134 309 193 6 1,432 5,075 2087 3,134 309 193 6 1,432 5,075 2088 3,143 310 193 6 1,436 5,089 2089 3,134 309 193 6 1,432 5,075 2090 3,134 309 193 6 1,432 5,075 2091 3,134 309 193 6 1,432 5,075 2092 3,143 310 193 6 1,436 5,089 2093 3,134 309 193 6 1,432 5,075 2094 3,134 309 193 6 1,432 5,075 2095 3,134 309 193 6 1,432 5,075 2096 3,143 310 193 6 1,436 5,089 2097 3, 134 309 193 6 1,432 5,075 2098 12,695 687 511 11 1,658 15,561 2099 48,095 4,498 1,928 35 2,782 57,339 2100 54,580 21,065 1,863 30,185 14,904 122,598 2101 56,413 22,051 1,716 34,155 16,251 130,586 44'°2;2103 49,893 7,322 1,446 10,385 6,179 75,225 TLG Services, Inc.
ULNRC-06349 Page 160 of 773 Caflaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 7 of 20 TABLE H-la (continued)
SAF$TOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING LICENSE TERMINATION EXPENDiTURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total 2104 28,760 1,648 355 478 1,840 33,080 2105 150 0 0 0 0 150 2106 45 0 0 0 0 45..'.....----.------..Total 546,366 87,580 22,143 87,354 144,505 887,947 TLG Services, Inc.
ULNRC-06349 Page 161 of 173 Callaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 8 of 20 TABLE H-lb SAFSTOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SPENT FUEL MANAGEMENT EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total 2044 425 1,276 0 0 546 2,248 2045 2,151 6,453 0 0 2,658 11,262 2046 12,379 6,454 135 0 2,354 21,323 2047 16,601 6,055 193 0 2,225 25,074 2048 16,646 6,071 193 0 2,231 25,142 2049 16,601 6,055 193 0 2,225 25,074 2050 4,912 1,792 57 0 658 7,419 Total 69,716 34,1551 771 0 12,898 117,540 TLG Services, Inc.
ULNRC-06349 Page 162 of 173 Callaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix H, Page 9 of 20 TABLE H-ic SAF$TOR ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SITE RESTORATION EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total io:4:&i 0"0 0 2098 252 0 0 0 0 252 2099 1,055 0 0 0 0 1,055 2100 2,182 73 0 0 21 2,276 2101 3,095 307 0 0 112 3,514 2102 3,815 770 0 0 300 4,885 2103 3,815 770 0 0 300 4,885 2104 6,623 5,988 39 0 684 13,334 2105 31,842 29,368 193 0 3,311 64,714 2106 9,596 8,851 58 0 998 19,503 ZZi ZZZ 5,726 i144l7j 4 TLG Services, Inc.
ULNRC-06349 Page 163 of 173 Cliay E,rgy Diig C*.tA,wty.i.
R 6 App66dIH, P6f2 16 6f 26 A._'tMty hd Athhy PERIOf)-thh Table 11-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing fthooaaada ef2014 dall6r.)-LLRw NRC Sp,a Yd Rt Pitt1 J5l Vdams BII I Utlihy wd I).w H2v.I IkI,g Tmpwt I,aata5 I)ispwI Oih6, T,g6I T6tI LhTm Ma6geawt RtatIa CtA CII1 CIn C 0TLC I d c.s I..1 1%wy I..I.2 1.13 Nift (C.ta Op*t I.I.4 l&.12 Ntifiat,(P,,c
- i&Ii I.I.&&a't Ij.7 Pnan.et.bait PNIW{k1.6 Haij,ketilaa 6 1.I)kti)I k.L1O EtimLby-pwiwt iatay k.L.lI kt.12 1.1.I3 I.I.I4 Ptaa5EK.4EA t,_.I.Is Pfaa5iu.5wifiCtSidy Atity 5lkti I.1.Ihj Pp.n pIm.aI failitta Se SAFSTOR 1.1.16.2 1I.Io.1 iI*lig 1.I.1s..I V.t()ammaC 1.LI5.5 FiIity wd6., keaa&y i.I_I6 TcI--Jon N 414 491 194 29 lOS WI 36 299 290 29 Si)189 Is 145 115 25 218 218 19 135 145 50 450 450 93 713 713 771 904 001 t1 41 290 307%35O Z34)SoIl 1Vk I50d88a l.I.17.I H81501 1.1172 F8%ti1ya90k1m*wy 1.I17 Tol---139 22 172 172----.151:93 74 174*1103-1200 1.1.18 ma bt.19 DniaI1-.wiaec.
83!%l&1.20 Onia&lyN05S 51.21 0 1 1.1.22 1.1 0bo1 1'1)I 1 SIlty 100$13.I 09$61F(IT*84t6 1.3 010*001 II 0.-*--4,905 7113 0,11110 55101:_.--7:20 00 0200 35,090 Owid 1.l.4.3 H.lh 11151$8991i$l,4,4 my 1181 1.15 I9p100DAWg.a&l I&..l4i 11.0C01gyla11 8.3.7 NRC F 1.4J1 Ewgy Pl.ig Fo 1.3.9 INFOFn 18.4.10 59$Fl WI 0kM 1.4.11 SF51 0piCoo.4.12 0qantA0atio 1.4.13 5ity5t.8Ct ls3.14 Oily 500lC 1.3 Slot ii I 1'ioI.1318
,.2 3-1020 12 3 I 902 101 2,092 2,012-.280 0 30 8 , 31.9 5-.1t;fl 252 1,1)20 1.1120..336 74)100 001..95 t;l 110..1.000 100 1,100 I 100..11.20.1.004 121010 11,0110-31 51133 7,1134 01:133 57,375 110-..-....1,059'-::: 11,110'_91 001714 1..o TOTAL 00111101)k COST 1020 17 3 31 63 519 1,507 71,101 51,171 10 100 1,10..12,1101 20 751004-118 105.-020-1.044 o.1908-2.000--, 300.-1,000.-3,100--4,1120.., 4.1l;7--24010 TLG Servkai lao.
ULNRC-06349 Page 164 173 CsttuwayEnry Cntr C*.1A,,&y..
Di*m,tA3-16S6,-6l1, R.*App,,di H, 1J t2e Table H-2 Caflaway Energy Center SAFSTOR A)ternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Vaste Processing (Choucands of2014 deller.)P56101]ih-SAFS'rOR IAit.d I)ECON Ath'ltIn Poiol lb Ont I)omtr.dmtio CSit1hd1,tIs Ib.1.1.I Red*e 11.1.12 A.iHoy tt.1.I.3 C.mi*ti*.Om4o-Ce,ieü.t.I t.1I.4 Fol tkihtisg tb.I.1.s Ih&M.die.5hw Ik.I.Ls HAM&r.g.Bi15og Ib.J.i,7 R.t..tr..oI Ioso'I TmI Ib.I.1.s IeL*Ib.Ll.u flne St*r..it_I IS lose HIk.ehIy BihLim Ib.1.I Te*lb.!S,bue.I Ps-il it Ati'ity (.ob P.o.I Lb C1I.t,d Ct 13.2 ik.a.i s.1Lu.l.i1*s.e t:is s.c T,..t, Ib.3 5.bst.I)'()I It C.lIsnt U.lb Ptt)pek.CL.
lt.4J D.e etIi.tb.4.2 IIA..I Ih.Ich hyi ei,Hn Ib..l.5 I!.y$25ip5)()5t ib..i.i;.tDAW g.mnwd 11.4.7 t1otemgylod.t tL4.t NRC F...1h4.5 Ee.,..n'M..o.s F.Ib..Lto SimL F..l P..l OSM lb.4.II 1SF51Op..ti.s C..i.It.4.12 C.w*nt.M1s.t Ih.4.13 5mLySt.tC..L Ih.4.11 Utility SL.ttCoc lb 4 5.bt.t.I Foi.I lb Foi.dD.p.sshec Cot.Ito TOTAL FtRIOI)lb COST ERIOl)I.-P ep*r.(too to SAFtFIOR I).no.t.tty P.n..tItDimSU...o..ioi..iAttit'iti., k.1.I Pop.t.tspp.ttttqttip..mtte.t.t..
It.I.S Itt.t.IlmtL.it.m.t ptmo tqtt.l, t.I.3.tm...ttn.yp,io L.d.mo.y kL.t S.tto bihhttg h.IL'op.r.&.ttb..itittt.de np*tt b.1 Ssbta*jPotd Atit'ity Cst.Poitta ttst..i Cot.tI Sp,.tSt.tp.oh,ktj.
k.S S.t.t.t.t I'tn)(1 1t AtIthttttOl Cot.Pit.tl ttCH.tI Cot.t..aj ttttode..ttt..i.tto.gt.tttot.
k.S.S Sttt.II Loa.tt..r..k:t.1 s..c Fl Tntottt t,S St.I,ttt.I
'*ott I.Cttfl,ttol Cot.172*toe 5Th 352-t 054 e 05 378-382 2,tGO.55 417 t4t7 45 527 tOf 7 75 7t:w t5 I)57 57 t7 151 III 30 221)-25 277 277 347 Lh592t2 t.tMS Itila 7 Itt 2,152 1514.t 5474 I 1,d.Ocsit.LLRW--------------NRC-Sp..tF.et Sit.Ftttstd B.t1o1VI ttteIAII Utility..I)....Rr.....i I-i Fmnt.i.g i)it.ptt.tI Oth.r T.t.i T.t.t Ue.Tnt..M...r.ee*Rett.r.ttm V.1....tI.ts5 tins II (ilowi 0-tiTCif i,.r.sed Cnft tttety.C.y Ce.t Ctttt t..s.C.sit Cett, Cot.CoSt Co.tItyttmy Ctttt C..t.Ctt Ctttt.Ct..F.yt Cs.Fmt Ct..Fset CtI1I.t 5-CU.Ieyt Wt.Itt.Mothtto, M.,htt.tys i 4-755-43-35t5-3,055-Its 1.537 1527 31St 11411 21 54 54 2 7 17 51 St s 4 4 1525 45tt1 31*4U 133 1026 1,526 259 1,2514 1.254 ,,7 ,, 55 55 723 45415 2,34t.12,527--31-i--fit-57t-sIssi--.*-..479.-132.*.----.., 73-.---.252.----.2,212 t,t32 VU'IS 2: 2:29 5-253 541 22 244-519 14 399-.-1(65---C.2h194 212 1,46-I-I 1455...(Oils 212 413---------2214--------------.--55.515:...--.-:.51,726 570-.7411-.*1.t.794t 24 11.154--I 4425--.7111915 (10 x;t 62,25-444-142.-.733---74---soil 57 510 StO S 44 3-i 220 953 553 303 1592 1 592.--.--to 513 622 12.12-i 2.433 1447-115 6%-625--..--2.160 67 3 115 302.525 2.160 202 i-itS 315 t 3 3--1,124---55-7,1St 510---i.tltt--.7D!OS 211-2,354----.-.--TLG Servktts Inc.
ULNRC-06349 Page 165 ofl73 Dfctrntr4iukrnlng Coat Anatyato DooomantAi2-lffloal, Ray.6 Appandix H, Pag 12 of 26 I Iodoo Table H-2 Catlaway Energy Center SAFSTOR Atternative Decommissioning Cost Estimate 60-Year Operating Lite with Low-Level Radioactive Waste Processing (thousonds of2Old dsllaro)--()ff-Sho LLIttV NRC tpot Foal SIto P,oooood HudaIVolbaoas IIodoIl UtIIt0 and I)ooan Hononnl t'nokngio anopo a P ooaoo n ()lap000I Otho T.tol Total Uo.Tatttt.
Mannttnant Hotantt.n Votonto (lnooA Cmos U ClsaaV (11CC l',ooooood Cttft C.ntttto CooO CoSt Cantt Cooto Caoto Cools Coats I'oolinaattor Coola Coota Coola Unaln Co.Fool Ca.Foot Co.Feet Co.Foal Co.Foal Wa.Lba.Moohoan Alnnhooa Pdd kFotind.Doptnlota Cott).4.3 Haith hyaa anpplioo k4.4 Hoaoyopspatoot ot.1 lo.4.5 Diopoanlofl)AW ooaotol l.4.5 Plaoaooo,gy loolgot k.l.7 NI1C Faa la.3.t Eaoaas Plntajo Font la4.U SpooL Fool Fool (JIM Ja.4JI SFStOpoaociogCaaLa Ja411 CoapoaotoAlkoaliaoo a.4.12 SoaoailySLolICanc a.3.Fl (Jaldy SanffCona 10.1 SsMJIaI Faint JaPonodDopoodastCasaa laAt TOTALPEIJIOI)
JaCOFJ lESIOn ITJYFWt 106101)Oo-SAFJIFOR IJontonnay taJok JJot Spoot Fad Sootngo Paiat 2n Dina Doaotoooiadaoio Adiaftint 20.1.1 Qoaoaadylnapoatiao 2a.12 Saoai-ooooalanaiaooaantalanaaoy 2a.J.3 llitotaioaaa oottoiltaotoaC Jo.1.5 Mtiotosooao asilian 2o.1 SoJ.taaolFndol2odaaiaityCaata Foaial2nCaIInJoatICott.n 2a.3.l Spaoa Fool Taaoofoa 2o.3 Sokoolol Foaiol2t (Jdlotaaal Cota Paint 2*l'aiol-DapaoloatCaoto 2a.4.3 Moolah hboo tnpJiliaO%&.4.*l npooalo(l)AJVasaaoLool 20.45 loatonn,gy loalgot 2o.4.U NllCFaao 2t4.7 Eoaagooay PltJJniOg Fat 2o.4.S ipaaa Foal FoaLOIM 3n.4.J lSFSlOpnotLiog Coat 2.4.ls Soaooly&off Coat 2a.3.ll Uadiay SoofFCoaa 2a..l Nolaatol Fatiol 2n Paitnl.Dopootloot Cotta 2n.O TOTAL l°tRlOD 2*COST rEtool)2o-SAFSTOR l)ottoaoay oalthoat Sptto Fool Sto,na Pa,otd2tDfraatDaaootntta--aotogalattadot otbo1y ltoopnotiatt 20.1.4 Itoonolotto aaotaoj,ltoatttaot 20.1.5 Mtiotaottat, soppiJat:wtol2a P.ajot.flopood.naCanto 204.3 ltatlah ihtaiot toppitat 204.4 l)intoonl dDAJV gooatotaol Sa.4.t Float aoappplotda
..71 7 70!o-*123..-20 52 152 a.t I-a j 4 4..*-42j 53 4Sui ass-----.--174 17 lIlt 5)1-0--.-1;15 la--.--2.112 347 2639 2555--..---7521 1 05 IllS JilS--340 3 1-S Fi,ZPJ I 042 3.433 3762 570 107 075 21:01.1-533 25.010 4 371 32352 25200 1153 5340 2,327 25C 500.1,003 153 556 18310 172055 113 519 17,245-----.:120 10 350 3f,S-a-a-.-5.5 1311 605 ti1-.---,:st tosi.1.21%*2,29%-1221)2 0--, 2CdJi ,0,0 1 017-I 1332::'::i,-a...I 131 201 1.0371 771 771 0 0 0 , 1107 hG 1,273 1-2771-a---2,727 373 4,100-1.100----.-3,11,4 475 71539-'J.l2l.,.-.-.102 57 431).13]--.---ca)?5 503 42,251 Ii 531 35507:-I: 10 50002-707 19 4 o 47 154 517 17525 131340 21045 1503)4-a--.-3,005 502.1,15))4,3)4)-a--*-0.744 tAOS;0.130 0431--.--.1)7.772 3577 40,.l50 40,350---.--13.506 1,35')4,933 13,1)31-3 413..-.-1,103 0,Slli 5,51)1-,.00::&-270.75.1111 4)0---,-13.317.232 451))14,711)--ISO--20T]S---.-----sr sit--,-a---155737--153---4,07:)5 52.235-.1,335--a 7.1 030 0 059.52,01))--3,771.--lw;,102 70,131 15070055--,ttil_10.30 30--------.12)513--920---10,405 40 1210537)--520-.-10,.105 3)1,210,54!)
- 47)12.t-ISol.)1171 TLG Serukea Inc.
ULNRC-06349 Endostxe 3 Page 186 ot173 ClløwuyEwrgy Ci,Ur DmmI.i,,dni COat Analy#Dmt4Z$-163LUI Rv.*AppdiH, 13.f IS I Id Tnbte H-2 Caliaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (tiwuimsdi sf2014 dnUrs)Off.SJt[15W-NRC Sprn F3 SI HrIIYoIun.
I3%-II UtLliy d I)n, Hn.'I I'kgg T.-*wp,,t I'*nI.g I)ip.I Oth-T.t1 TtI Lk.Tn.Rtr6 V*tn CI A 3aes B (las C (fl'Ut',nd Cr*ft Ctr*h,, Cs.%Ct C#st Cds Cnn C,.ts C..n CntI ,nny C*.t Cno C*t C..Ft C*.Ft C Fe*i Cu.Ft C Ft%V..Lh.M*I#IERIO)3-R*tk.(Si F..5AF RI)n.s,ny Thnt DgAth'itn.
Lk..LI 3..12&p 3.I.3 1f.6a.ikInd a..L4 E.d 3..16 3..LG 3.j.7 Pn1*SEt.d tA S..13 3..LIi Phn 3..i.LO AtiiLy Spia.tA.3..I.lLt..I,l).2 3.1.11.3 An.1 3..L1I.4 tLnI 3..l.1 6 1t.tj.I h(1d 3..L1t.t 3.1117 t-.d..nt.A,I.II.fl 5t.A 33.LII1J 3..1 1 0&haWA 31.1 I.H\V..t.3..1.tt.12 F.iIAye.itd*n.C 3..I.IL TI P.*nI.3..4.3 Fh.kh phypi1w 3&I,d II.'y ApC A.4.6 Di.p..I 1tAW 3&4.G I*.c,gyh.d 3..4.7 NIIC F.3..4.H Cqw.tl.tn 3..4J1 SicyS1ffCst 3..4.Io UtUitySt*ffC*sc A.4 3.asa.1P.hsI3.
Pnd4tCa 3*0 TOTAL1KRIOJ)3.
COSt--525----"-53---50---393---590.--10---5019 t'Al 2 Pdl-5pnolo1 C55n50ool) 2:.4.7 S.orityS4.ffCt 2*.4M SASsy 90.5 C...2.:.4 S.b1.90tP.i..t2.
P.ostfl.h,otC..
905 TOTAL I'ERIOD&COST
'EntOil STOSALS-.1,413 100 20-4,413 00 29-5251 119 24--59.597-270 2505w-250 211,220.297 316,179.-.154.--.25.---1114.--"146-.--Ill.-41)42--.9911 III 2511,1211.-,.1.1)12--.90,9.1.1 1111 2.195 29 10021.1-'511C1.--117,251 1111 3115677 P1506195&6i1., P,.950*lj50.
3.1.12 P..p....l1.....11195..q50w 3o.1 113 P1..tp...p 3.1.14 D.oi.1.9d..6-0p 5%50 3.1.15 E5g5oSwL C111 E.14p.11..4i.shs.
3.1.16 P....n...k.1150..&...tn9..
3..j 9044.1.1 P.d.d3.A11wlyC..lo 10,190 110037 901117 1,039 101,212 69,212 2$25 209516 2211,5111 471)30 257705 267,461;:;4367:i3 Ill)IS)142 1,0115 1,050 11 725 725 77 Sill 59)79 1104 644 134 1,030 1,115 123 913 11.13 9 73 73 59 452 452 4)511 K IS 87 6437 I?31 65 752 5765 6077 45 3.15 1)49 26 2S1 203 3,170 66117 5 946 11 55 55 55 273 273 40 303 363*1 23 23 50 5115 tAS 1.475 11,04 II 23.1 1577 15110 5,415 4.147 122147 31 356.ItS-.-.55-----..55-,----11)1_---.--259.-.5.19);.--259---5,136)-41)1-2)3!)-----.303---77---14,497-13---191--504-13 273%-ill).---S I ,.192 11 I-4113 6 I-1,350-414391-1,500-.1636.7,1101 , hItS)-7,1)70-1,157.7IIXI-tAXI , 415-I,I20..4146).39,777-I.I00.72,703 S--130,377 S 235)617 TLGSeru65..
Iw.
ULNRC-06349 Enclosum 3 Page 157 of 173 Ct1yEn.rgyCnt, D*&.ining C.tAnøly.I.
App.di1 Pr 1.i.ta I A::Y Table H-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (thou.anUssf2014dollem)
Off-Sih LLRW NIW SpFd S1t P ed HoIJV4m fl11I Utilitymd 1)w*Recowl k.ieg Tpwt Iwhg I)lp.ot Other Tt.I T.tI U.TOm.M*asgmoet Rd..!i*Vhm CIs 5 CliWUI C (TCC I'r.msd cC PERIOD Oh-fla.haI.eIag Prep.mti.a.
DCj)I Yk Iwdsw Ib.I.t.I IImtyheo 3b.I.1.2 R..tw 3I.1.l.3 ab.u..I COD:Lüg c,obIy abjj.5 COD hoi&CI:b.1_L.o b.1.1.7 ktw wil 3Ii.1.8 Fitity ksmt ah.I.1.o Misihbiht at.1.L.Io Bik)giO(kht,kL h.1L.II:ii.i.i.n Riri:jb.I.1.I.J tI T,Ii ih.t.L.I4 Otis Cokso ab.1.L1o AcsibwybeiIdie jb.L.t 16 l'wi,dab Ai'ity P(!*i.(t3b AldidtC*i ab.:LI Sb Chsti.t t,.z ShtaI PiI th AIIiti)Caa PioIab CIsI Csa:th.a.I 1)m o DOCtff)b)(ti%o Pi1 ottisg ,qipeost b3 Ssbt.I Icid3b CU.twICts I'wiI lb 3b.4.I Dasppho 313.2:5).d.a JrLyt 35.4.3 1ith pko.sppIk'*,.3.5 Hq*i,,w 3b.4A;O1tDAW mohd 3b.3.7 Pt.t ny wlet 3b.4.O NRC F*).4j)CepC$()At1.*tioo 3b.4.1O S.eitySatCsL 3b.4J1 DOCStffCat U.4.I2 UtIity5t.ffC*t L abA 5bt.I 1tb PidDsdt Co ib.O TOrALPERIOD 3b COST PEJUOJ)STfYrALS PERIOJ)4-C pw 4*I)ow e*NdwSsw S*pply Syt*w R*ms*I 4.t.I.t twte L'el**t Pi05 3.J.I.2 I'w*oio S*ttT**k*1*.LI.3 IL*wo Cwl***1%*&4.t[4 Po*mor 4*.tIS&owtwowtw*
4.S lttmd Stow O*ww*to Us4 4.l 7 CROMflCk1Seow S*wte*R*,ww*L 4*1.1.5 R**w Ve*4*1 Ii)Vos*&Ictook OTCC Dwpe.I 1*.I I 0 R*.*u VoI 4*11 TtI ST SOS sa-*01:51 190'.i1*47 19 115 45-IS 115 1*5--*0 135 137-59 524 525-23 173*7-67 1 65 55-2 174'i:!-!l.l5 73 ST TOl.06.30 ST 556 511.*40 1;10 4:75 37(0: 017-.--567-----lt-----UI;----*0*.-----57-----101-----175.-----717---.--717--.--;.04 647 357)3071*63---.134 1STt 025..----1,060 52 1.332 1242-Ijol)-.---155 1755 1,215*63 1,1*01----1 060 401 37413 3,5*3-.-.,-,-171171--, ,--1350------1,000 , ,.-..-1,200 ,---.,-1:000----, ,-15141 74-647 3.102 12 12 12---921-----.11.473.,-171,551 3-29 37,200 2-25.15757 a.43 14 60 4,6?1.0*4 1,014 511 9 53 0;ISO 1,1551 1,100 1,72*;.1 1313 7.503 55,1*3%55,045 t1 7511 67,7*15*4,40*-,-.--,.17)11*0 7.657::_7:62:::-..-.-.,.59179.,----.-,*15*40-..4412--1*150 tO 440*45.007-562-*1.5:41 10,410 1*0 702.1,5117**4*---II*22 19*27 7111.1*311
- M 09 24 7 133 250-100 767 761 10 5 433 151::51::;75 5.351)2,755!2.591 2,516.;0.052 4.115 23,102 23.1642., 3,375 2,5711 2,0163 5,612.2,737 17,1*0)17.159 36 01:__"3'*57 116).122 751 751 55 3 114911,0145 36-3,004 271*12,071 40*35.10,175..., 40,7414.1,513 13,35*12,401 95 0 11710 2,006 1.064;3l07 279 SIlT)114,5*4 171,514 320 14.7641 17,205 7,5*74 5.435 44,1511 5574 26,-ItO 115,753 116,702 ,-50 I14--40.752 22,5*4--.45,752 22545--754 2,1017---3.437 ,-63,021 57.7374-.-J3474305 F;141.: 427.5141--2,217 4*3.1*40--.15441004 501 064 3,217 9.7361064 3957-I600 2250 25217 li*l 941114 8.441 ULNRC-06349 Endosuce 3 Page 166 of 173 Cet1aoyEergyCnfor Deommi*.iooing Coat AoaIyai DumotAzz-icwauz, Ro.*AppULo&Pe IS of II 1 id Table 11-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year OperatingLife with Low-Level Radioactive Waste Processing (thousands sf2014 dollars)-Off-ISo LJRW N11C FsI Sho Prsoood I1oI1 Volos,os Bo,IaI I U1Ihy sad)55s5 Hrsao*I P.st*la Trsasp..1 I'aoos1a Iliapasal (Star Tatal Total Us.Tsrs.MaasWa,asat Rodostlaa Valaao fla,tiXUlaas 1 (lass C (TC(aoaad C.tt Caatrsto (:sat (oat Css casts Coos Coos Casts C.atsaoy C.ss Casts Coats Coats Ca.Frst Co Fool Ca.Foot Ca.Foot Cs.Foot tI's..Ito.5I.ahaao It aahooa Rttssal S1MO4O F.qoiposooc
- Ia.1.2 Moit TsthioalUootsaSo 4s.t.a Mao Coadoastos C.aadia Costs frosts Class 3aiIdio Coosolitoto 4a.t 4.1 SOSCIOO 4t.1 4.2 Aaoiliaty 45.1.4.3 Fad ltaildbg 4.1.4.1 I1aOMsotUaaSIo 4o.t.4.G Lodotaoto 4s.I 4 TOtals L5ataaolofl1sol1scoosa 1.1.0.1 00 Aaa.Bklg NoaSyslaaltoot0oltCA da.lS.2 00 Aaaili.ty 0ldNoa4iyotota SpootCot 4t.l.53 AIlMajollooto 4a.l.54 A0.Maia0tootolCA 1.1.5.5 AC.Molt Ttltiao.1.1.06 AD.Coadaooalo
- la.l67 AE Faadoalst*lt.152 A).Foadostot Hastat Eattadioo 3.15.9 AK.Coadsooslo flottoootlioos 3s.lL.l0 AhAtadiasy Foodoalot lt.tA.tl AQ.Coadatsato Is Fotolototo Chaos AtOlls 4s.l.5.tO Ills.Otottt GoootatlOosdooa
- lt.lIt LI Ills Stats lsosabos Sosdosa.RCA 4t.t.5.14 RN.llsoaLolRofasl!s5 Wat5, Olsotoat 3.,l.tt15 CA.lssotsSaal 4t.lS.lU lll.MoiaTodtioo LobtOit 4.1.5.17 CC O#tat,tttollydatgao Soal&('02 4a.(0.l0 CD Gasatsiso lost Ott 45.15.1(1 CE-StatopCoshogWasao bLISS CF LoOt 011&.psp TOot&l'0oottoo 401521 CO Caadasaoodk (lataaoal 4a.l5,22 QlMaiaTaoloooCoatotilOtl 4a.lL.2I CA'COCOIOtiO0 Wstos (stAll DO.CootisgTooot Mokoap&(*aotdaao 4a.l.tt.20 00.Codio Watto Chotoboal Cattttal Opo 45.15.Slj Ott Coaliag Wt Ghost Ctatotol RCA 4t.l527 Cl.tlosidaal llaatflsoaaool MILlS EM lhh l'tsootoo Cadaot(ttjaoti,o 4a.lA.21(EN CoattiatoaatSpooy (altAR 1W Aotooolttoo Softly ta4attko 4atS.3l FA.AoaihsoyRloass Osootatot (altOS Fl)Aaollisty0tasto da.l,533 Fll.Aaai5soystososRCA 4.1.534 FCAoailisoyTaobiaoo 4t.lAtO FE Aaailiatyottssto Cttostiool Attlilita 45.1.5.00 CE Toobiso ItaildiaglIVAC 4sl.O.30 OO.CaaltiastoatllytloogtaCtototd 45(5.30 llE-Oaoaafttpoolo 45.1030 llFlaoaadosy Uqoid Waslo 4tlA4O IA.Asailisty Oil Is Tosasfa, 45(5.41 KS-ltalkL'ttstttbooltbooagt 4a.t.542 LE.OtlpWaato 451.6.43 LEOtlyWoatoRCA 4at.0.44 Totbisotll4 Noo.Systott Opoiflo Fatiod la Athliliosal Costa 45.21 Hotttodiol AttiCS 0oooys 35.2 Otdootol Patiod 4, Addittoaal Cotta-410 200 12 040-1240 11(1 It 701-010-'---.451t---.227.-.'-Gel l(20: 5 201--215.-200 217.-.40'-: 270:tot ty 24 14.310-:*Is 250 11 30 0 304 3 0'2(0 1 II I0 2 7 175.: 7"40 05: 24 (70.237 3 0 742.0240 (CA 271)524 1.01(3 1 593-5 100 411 34)34 2(134.-0 100 137 1052 1,002 70 036 530 34 251 Ott to Ill III 200 1551 (Ri 273 1,010-Is 3(0:;io 37 402 43 03 17 205 a 25 32 303:53 37 005 005 60 1022 1022 1 II 0'50 52 307 t 50 its 705 700 025 13011 1,309 100 005 000 to Sot 15 ItO 3 t0 107 0:5 213 1201, 1201 441 2511 2511 5 5, 00 773 773 27 006 09 527 527 2,710 7.290 t:t 317-1,361 27 7 III 27.Itt 2,033 2,5(3 320 OCt04 7,051 7020 11,1)111 45000 559 32530 144262 40331-0_.-1.30)425 (510 1,519-.-slot 420 1019 1 5(9--, 310,017 0,721.-.301 717 24,5(2.-.003,5)2:1,471..(OtOl 2,071-571,14)(515'..-5,1111 ,---0.1.1*1....1,271 0-1(1.11 ,-552-.1101,057 71)00..-251,524 0,101...4fA.--.122)7..007-,..241..-.5(2 S.*057 0 5._1,2(11 ,.7,i02::..14370 1,151-'20)047 7,1(7--03.153 5)110-., l22,07.: 0.1::: 1,007.1(2,0(11 0)170..147 (0(7 17,922 ,..211)015)1,520 3,565-0.11625 4,2)01 0'..15,100-.'2,C50,762 (('6515 a , (.23:1 10')..-(12,117)0311114:1.151 150,117 71127 TOll lOG 2217 13125,1)20 310,22)1 CIII.5,501 (100-1)1,012 1CC.150-341--207.075 005-too.-:5-S 307 15)1-49457 073 S.7,(t:5 ,.024 31.306.-.2196-0 52 S 030-255', IS*00.S S ((57 , 4101--(1-0 13'-30'--09-S 397_0 57 5 0.09.0 , 4401 (60 S 27.S 0 0-.3,1r,0 724 0 0 00 1Cd5-0 0(4')-053.S ((51 59C,05 55711 4a,l.0 Sotifatliagia toppottoftloototttaosoioalttg 45,1 Sohsol l'gyool4g Aditily Coals TLG Sorvkse, lap.
ULNRC-06349 Page 169 of 173 D.Mmf..iwng C.t AnIyi.Ru*AppdiH, Pag 16 f2 I Id Table H-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (thassasdo sf2014 dallara)Ofl-S4t, LLRW NRC SpaaEaJ Si I',a+/-aad Ba,I1Váa,aaa TLfi[1 LTIUly*.d I)aaa Ra,a.a.I I'akagis Tapan Ia.aathg I)1paaI Othw Tatal Tatal Lk.Taa.Maaaga,aaa Hoa,-at(.s Valoaa ClaoA (lao H CIa.a C (TCC Paaad C.ft Caatat.Ca Ca COos Ca, taa Cas Ca, C.aOa.ay Ca Ca Ca*d Ca.FaCt Ca.Faat Ca.Faat Ca.Fast Ca.Faat W.I.Mahaan M.ah.sa I'aial 4a CalI.t.aI Cu 4:i.i Paaa 4.3.3 Seat aI 4.3.4 Oa.L ay aad ala 160.87 tan los e(*IIoasst Sabudl P,iai3a 4s.4.)aa app1io 4..1.4 kalt.h hyaaappIta 3..4s fIna.aiiaao osot 3_4_G nqaaaI.(t)AtV awwaCat 3.1.7 t1sc osg'tadsa 4..t.6 NItC Fo 3._l.a Uqaidüdaaa Pa-aag EqaipaasUS.niaa 4.3.tO Cagat MIa(iaa-ts.3jt taatty StatiCac 4c.4.t2 UOCSLaffCac
- tc.t.tS UcthcyScaffCcc 4c.1 Shtc1.t Pcia1b tciat.th,paactac Ccc 4.o rarLpetltoD la COST PERIOD 3b.RtiaDacaatcaIaataa 755 02-St 1 2 2 S:.a 179--: w 5 2 tWt..13 t t 0 1--lOt IS tO OUt.t:t 3 ft itt t2--:sc 2cc 27 cut 273--540 is 70 soc u33--250 lI 5 OCt 5%-.2t0 III 45 157.--45 2 5 toi-: IS--07 I S 53--:co ct 5 330---00 4 tO 03---.IZc I2:O--.39 I t 4')--17 2 3 to;.-to 14 5.1 It7 lt97 ISO OCt tOtS 3,OtO 4t5 1517 1157 75 345 445 3211 2526 2.1125 35 1,5114 1.5111 415 5.152 4.152 2.512 21,755 21.7w 55111 70255 702cR 42225 21G505 212,010 5,1)50-.-4111.1125 1,925---21,631)I 14,9::: 0110311.,-510711---153.1171 5559-13,0141 4141---516, 10,1 21,1)911.57.274 253-, 1)203-:: 115)204---354,209 0,013--.2.149--..1207.-957.591 7 1911..-2)0.257 3.019%--2rc 924.710.-7,951)45%---..927::--.904.012.-.2)94 51)7,57)----0159.--, 23,570 750..01,457 170--.00.746 1.1)73.250..-..43 33.9)2 5 155 5 20: 15f9 54 57 6059 471)75--2.771 75 5.150 405 33,50%ioo 20 100 20 17,972 7.9599 9,270-.29--2.707.094%1)919 45,344 57,472 Is...9)55959 tI---,--Oct.02)..9)5,5901 101 5171101 50)ito 2,217 14.255 315 377,0)4 cr59 074 1.75)-570 3.5)4 1)5)4 Pcoa)40 Oo,t Dcacaa4ciaj A55sOicc 40.9.1 Rcaacc5ac015ala55c Occl cCl7wt Oyclaoa 10.1.2.1 200 Rccta H1dNaa.Syscca.Spcoflc 4)12.2 200 RcaOc)tRdNa-5a SpclOcRCA 40.9.23 300 Cawl tlh)g Naa'Syctca OpalS 40.1.2.4'300 Cab)t5,t Nas-Soco Spccc0c 125 4)1.2.5 900 Fat Uk1 Na.0paifcc Sycoca RCA.59.1.2.6 000 Fcc)OkIg Naa.Oyc)aa OpalS 10.1.2.7 705 Rc,loclc OkIg Naa-Syc Opalto RCA 40.9.2.5 7oo1clow 1c EcaSytco Opcclfic 40.1.2.0 AN.DcaiacaScaIW17 SR0.c S 59.1.2.10 AN-Dciaaalad)VcSc&Xk5CA 40.1.3.11 APCadca*cScc.01&Twactcl 40.1.2.12 I)11.Ra.cccCalccSyo,a 40.1.2.14 010.Chcoal 1 Vatcaca O.ac)40.1.2.14 RL-Rcaa Mckacp 55cc 41.1.2.15 lIE.1aclcc&WacaTacsacac 5.1.2.9);1159.1akc S WccTsaasscc RCA 44'1.2.97 EA'9pjaWscp.01.4.2.15 Es.&rck WaapRCA 25.1.2.)!)
El).Claaltialis 40.1.270 590.Fa.tPcal COw&Ckaocp 40.1.2.31 EF-EccciIScpcoaW.cc 40.1.220)EF-Fcca)ial5aalaW5ORCA 41.1.2201 EU.Ccaçca,sc)lah W)lcP RCA 40.15.24 GA-liaR OccItaR 45.9.225 GA.PIatllca9a5RCA 45.9.2.26 GA.P)aaCIfccticg Pact Rii4ica 41.1.2.37 OR'Cant Chjlk,ASVcta 40.1525 aRC acti1I RCA 40.9.229 GD.Ecactct&soWloPoaphcca HVAC 4)1.2.25 GF.Slia1Iacccc0cihliagt)VAC 40.1.2.31 GG-FatlloikhagHVAC 40.1.2.32 OH.lüAccaca kiSlisa HVAC 41'1.253 GE.CaaccI 0*ildiag I)VAC 411.5934 OL.Ascitiwy l)a),IiagI)VAC 4)9.1.255 GM.04cc)Gcasp 0itcha OVAC 40.1255 ON.Caa50iaacccaL Ccatiag 10.12.17 GP.Cc)clcIaaaaclalgpcdl.ackOccTccc 40.1.270 GO.CccHiaaaacAtaccpbccw Cast 40.1.2.39 ST.Oc01tacac P5 HVAC-3%-20 42--..99%')-4,027 155,1)7 7)9)35-54%99-.2:11),-322 9%-12.454.1,321 1911-97),...4,529)4)0 ,-11,9)5)-059---.1,240-...'I ItS--.5351---107-909-, 21.--4.945-..2,501-.IS.),.--3).--.-9,143-25 1519 203 1 IRS 119 790 451 2,710?I:)Ia)754 10 139 221 INtl 22 ISO 21 154 1019 580 92)754.17 20)4 9 52 50:59)9)0 93 7);474 177 1,077 4 34 t't0 20 139 1.15 I 710 2,7)1)1)55 2:05)1.533 15.1 7)11 47.)1.077 1,425 09 TLG Servtoes Inc.
LJ,I-UL (;(, (Hit fl r,Ol i;ci LZI9 1 ti W 9 L 01.£141 OH 10.0 Iu(ii;*lHLW IlL I I*GGt1 G0111 90l;-U101C**.--inc ITO 001-110*-...Ll*LI-UI.(IOU uoi;;i*-II'01*IN I i.I 0 IU)It.010I Ito UOL IlL 001 IU U**oi:-HI Ill I Ulli IOU U*.L0I UI*I: 00 ii;i 1111*-10 tO LC UI.oji*i: to 001*1011 UOLU 000U YOCU IILU INE IbU I UI LI oc IC U.KIi I 010 100'*-90(11 WUI'IWUl 1091 ElI;;wioi ELH!UIEE*'tIU[E 0060 LOGO 0009 GlUt GI0k0l EI'II U1dd oq II-'Il II OLI EU 900 EU GUt lEE El t I1UI UI I'I*IUlE0 CUI UtI-.-..G001II0l GEqI t;Ut I$.tJ ftC I-Ut*0)lIl0l001 100GdlGU3 FE'W.-VII.)UE0*lI t'00 ll0 U GUI'00*00 1G*El 1GG GG000G(EUG00()*p ElI I0O IGGIII3U1 0lG)IG00!PPV llIGt t00IqGs ElI I0Ultl UGUE IGGG'd!01)I lU'kI GE P l*00 tCI 00UV i lGlp)otio CUP)UI000U ttw'o GUI El'3 G*lpp qp DElI lU GEl GE GUIlE l0)3.(IP!10V ICIPOl Pl00"U UI liEU 041 HUG 00 U 900M Ill.I IU lIII UG0GI.k'01)G0J G00 IIIlll.lIt U0lpIl'VI"IIP 01110 C 0 III GE E*10'"U I'PtI U F UI PU I 01 600 00'P0I U I UI I 0 0 U'!IP'It L F UI U 0 U 01 UGIl)I!EII
]*00 IWO ItlUl I 0 9 II hU00NN11I 9tIUI IU U GEL CUP 001IUIOOJ GOj ItlUl I a U UI 0000P'l03.9G03 G*U0U0UI0G0)
UtlUE Ott U GEE IOU£QP0UV UtIUC lEE IL 0191 GIl I-00'Ut tIUC UUI!0U flUIJ G9l00GI00-')fl UI II OGlE l.ddoG o lolpJJo3 tiUl GUll III 01-101 9I*L GIUl-liE-0UI)GdE G00UU0N I'A WUIUI-.ELI 1IUtll"Ul!0 0lU 100Ufl 99U1Ut U I IL*I0!1k0.SPEN.t.U U9UtU1 I 1 GUI P1I'W'1 0!II00 000d lUll IPUlUl 00 EU UUUI EPUlUl U I OIl flM1G)GEfl)tl
'1I00E)(Ii UUUIUI H U III VIII!PJUI*III UUIUI..Us.G00(tJE0l OP 2 U GOt 0301 GiJ L0U!Gtj 19 IlUtlUE-.II GGlUL00lUG0-V1 UUCIUI-.LUG G!UGP ia UUI PM LYE lUl ft I Nt V301 (GO Ull UN UO3)D iS*101 00UIU1..ilL (UP Eli UN UOott)0%00-101 0PUIU1 U I LI-I0 00UI UIotg l0!IIII I4 03U FOUlUl 1 0 tIE*VOG GM0!lUI.CDI UPUllI..ILl-ElM UGUIlI U U III I0!PI!0J Id!P00d 0j 3)IGUlUl LI U GUI-Va0I!Uld ON 00UII1.OLE 0!l0l04 3M UlUlUl U 0 GE P30 IV U9WIt tiN UUUlUl..lU'jUG!ql.0I(ON LIUlUl U I GUI U'OOI 00 I0I)..GIlt!Vl0.IaVI GIUlUl.UP t!Ol0d3PI IIEII1 3 9 III G00G?GGlG0IJ CIII CIUtUl lU CU Il-U'UP'I lUG LIIU E1UtU1 00 LI OIL UGIOII P!1Ul 1111 IlUlIl li U ICC Ul0IU VII IWUIUI CI0Ul)IIS 1kIJ t"UJ I I#I0)U0I P0*I__LUUL;I G0GI II 09)U'9EI 0100I0A II0IIGI00H IGGUGGN'Lfl 10101 I0ll U1O.d.IU 00I00I 1*401.11.UlUUGIoI I0UI 00(I IflJIfl IIP0U"IPAI%-"ll P'il I10 1"'1 IGU DUN UUUTI 0UjJ(J fIl°p ThI!UsUJUU0JJ 1SVA!U0!PU IaAaJ-MO1 qPIM J!I flufl1UldO 1flkO9 9PGWIUU SO3 U!UO!SU!WWOLUaa A!tLza11v IOJS.tIVS JPuo dC1uaT£IIMvIlIrZ Z-H iqL QJGLI?JGJ;fo;pGddy'IU 1llPfltZVlUW,IfI 1!lDUVJV Jujuuwwaq£LlJ0OL UOBU U aIUSU2U 6C9O-DlN1fl 0-GEL EEL 19..LUCU CLUE UIU.991 (GUI GIG tEl UULCIE UI-C 00011 COlE LIHU IUU--.-.il III-II WI RIP)I1U*(GO 00011 ECU Gill GUI..GIl GUI 29 UI GUWUl*I-IC-I-EU lUG DI 00111 IIULGUl tPICC1I 000U LUtE UI-URGE: GE DiLUtE:-RICUl-------LI-UI ULCL OtLII DECO IDLE*DICIl-III19Ii GUI-CI 1119U-UILLU OGLE DII-900 DEL Dli--DlC0 lIEU-COO COO IDI*DIOC UlIIE Ilk UtfI Ullil DII-911 I EU)UlDU ODD GUll CII-CC LI GUI*CUDI CD CD 2-.Ill-Ui 010111--DII-ID']LG--WI1U DEUtIl-: lOttE IItlI%-IIDIU 030UD-ILUI-lIlt I-DOll]-ilL 9-: DII U1%ODI:: ELI 1;119:-tIiIi ICED]lUlL UlliLl-lID-.CDII--IlIUl ICED I LIEI9-.UICUD LEIDLI-DIED!GIPIliE DUO IIIUtOCI-PIUI 0101 EDIt--CCII 061--ODE-IUUU--0011---DILl OLD L 9: IL C--lY lEG-U I-GUI ULI-IDIOt EDO-Dl-ILl-QUItE GOUt: L00--DLI-IOU--IC--1-01--9 LU-lIE flUE CUE 912 IIUIIIll 19fl0G1 LUIU---CC---CL-I---LEOU 010)9--LOU----CtU1----to---ID---LIE-IICUI-Ill-I----GUI-IL-----IL: ILt CDI---GUll iD2-IDIlIC-1110 U UIDC 0611 ULI06 DDCOE IDLU--CC I---IOU LU 1191 021 LU-Uji;ODE I-I: lUll C IGIIC 199-EU;;CDL CI-lIt L--9CC DI-1-JO 990 Di: III III 91-OLE ICE 0-:: CII-CO ULU fiLE UI IDOl OUIIl III DUGU UUEU CCI:-DL IOU CCI ULNRC-06349 Page 171 01173 iSwthg C,stA,w1ysi.
D,sntA22-1CSø-#*i, AppdiH, 18 f!l I Table 11-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (th ouan ds sf2014 datlare)off-sh, LtH5t'NRC SCret FrI 10 HrI I UIJhy red flrrre Rmrt l'rkt, T,resp.rt I)b.p.I Othr T.tt T.tt Llr.Tm,.0tregoore)trr.b*r Vhrer Ulo.t CIre It CIre C (11CC Prrererd Creft Crerear c c.c en c ei 1'tirrre, Cret, C**n Ci Co.Fret C.Em C.Eres C.Fret C.Fret SYt.Lb Strebrere Mrehrers Pr5)d lb PrreIDrpredret Cosretrerd) 4b.4.4 Eh.Ith hvi supphn 4b4 5 HruyuqujprureC 404 0 Dreu1 uCDAW r*tut 4b.4.7 n.treuryboI,c 3b.4 B NRC Furu 40.4.1)Liquidkudureutu Prreoiu EquijurreOSouko 41,410 Cuq,untuAlAreuiuuu 40.3.11 SururiuySu.ffCt 4b4.12 DOCSuutrCuuu-Ib.4.Ia UuilitySuuffCuuu 4b.4 Subuuuul Solud lb Poi.d-Dqreduut Curt bO TOTAL FF5100 lb COST 331 1.247 0.0)0 05 27 5 002 34360 1,703 2(7)2--1,4)6-4,70)3)437 33721)S07(7672 0)23 957 4,700 4,701)11)2 1,00 (40 (42 1567 (557 14)(05)(001 735 2.500 2,501)705 54)5 5,115.1,7)7 36)64 36)5-)50.310 21.225 101,075 (70.4)9.,-6638--, 1)12.723 20'-..-.---...577)0)).((.457)57))f((010)42-.-(0.773,730 500,70)(.07225)PERTO))41-L)u'uuurTrro)unire l'unuu).)Tt5ruut 1)reuuuo5u3uuuju Ati00iuu 4t.1.l ORlStuurfirmloyuuruuy 4(1.2 Turoi,nuu5uuruu 41.)561)106))'uthu(4t,5tiui)y Cuuu Piud.)Ikh)itiuu6) 4(2.1)3uuu6Tumi,otire Surrey 41.2 Sulu)u1 Pudu).lfM,h1iuuu.l Cuulu Pku)4104)utun I Ou 47.01 DOCuI*ffrthretiuu5)01u) 47,:)Suluuuullursu)ltCu)bturs)Cuuuu P6ri:)41Puriud.Dupre)Iurut
-41.4.3 EIuuhh hure uu1iuu 4(4.4 t5upurel ul SAW p,uurulul 4(4.5 f1u urer1)ylurI1)uu
.040 NRC Fuur 41.4.7 CuquurutMluretiuuu 4F.4.s Sururi)yS(uffCur5
-((.4.))50050uflL'uut 4(4.10 UUII1Y&uflCOI 40.4 Suluuuul)'oi.4 1tPoiu4'1)preduss Cunu 4(01 TOTAL 700IOD4tCOST 11)1)10))Oh-SItu Kuuu.r.tluu Punu45b(5fru Suuroeluujre)uOA3iu55uu l36ruuliuiur
,(Ruur&urug Otu))uih5ug Or.).).2 Auuihury 55.1.1.3 Auuih.ry ISui)ur 25.1.1.4 flurguP.,4)ity Sti.L5 OiruuI1iu&
S.ruiuuWu)ur Puuuphuuu 51.1.).6 Cuoourireuu Creri5o-Oreu Ou1.).7)2uuouuuiretiuu Curri,Iur.Cuutueiuutul Ob.).).8 Cur)iugTreurCuuuurutu 25.1.1.9 Oreu)Ouuurelur tO.)1.)0 Euuurui)Suruire ((use Puurphuuuu (4,.)I 1)(Sr (('our Puq.huuuu (4,.)-)2 Fluu HuiWiu Ssngu 55.1 (3 Fur))5)i)s1)6g 5b.L).(4 Ho Otu,Iuuu Shu 55.1-00)ut*ku, (411)5 55oi55u1,uu Sb.)I 17 Murul)uuuuuuu Situ Fuuud.uu,uu 61,11-In OutuMuurtuure,.
(53 49 212 2)2---.-.1210 5-174 11)723 10,725---.--02-10 2)74 6723 (0.727----., 005 102 1 242 1,2)2-53070 6240-10)07))02-l0::::: 7020 1.---,.-u ,_57(41;-..-., ,.74 ((1.)---253 u.7,020 1)l5l,1U1.--352-.-7,050 0)009 57.6)5)5)fi3 3)3,250 177739 50)001 22)7 2.)000,00)U7 53)1 085771 PEHIOI)4 TOTALS 10-.254 727 10 21000 23.750 53034 76634--7-730 7 730 7 2.47;)(0 501 6)772 bIAS SI)))-'-4.11).)'--91$--2)233 233 5 32 32 45 (4)3 503 75 5)2 833 (P.)830 16(0$53 1530 0.501 (834 7)0))7 39)2.291;17,570 7 575-1,98)25,752 25,752 75537*134 523.1)9,0-)))
775 51)69-23']1534 2b2 1.600 9 69-4 33-314 2.185-373 21(51-5)0;))------(.034-u-,-574-.,---352-----2,405*--,-2001-'-----8,77)-17,2(2'--1)74--1)1,472--22,580--417--4.224--2792)-TLG Servkts, Inc.
ULNRC-06349 Endo5ure 3 Page 172 01173 Clb**y Es.gy Cdr DcMI..Inbg CaA,,,tyd.
R.e AppdLH 1 fZS I hd Table 11-2 Caflaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (th ou.sn d.sf2014 dat1..)-off-s1, LLUW NRC.Spt F1 SI I1sriIVko flIl UtThy I)soo 0mol P*.,kg1e Tsspot E)h.,.t thh.TaCt T.I UTo 5t.goot Rti1o Vslsso t1oa L1sa H 1I.C (TCC)'ssod C*tt C.,h-s**.Cd C*t C.si Cs1s C*ts Cssts Ctf Ca C C.F C, P.c V.t r u c....w M.....t.eoliu*s (Ro,oiaiagSi BsiIUses(osUsa,d) fb.I.1.IU LAM&s LIsitdIg 6l 1.20 RttiPocsITss.oI Ob I 1.21 Rosw tbI[22 tIsd*ssL.I)sa Saogs f)k I 23 K**-1I!4 AsobLy 1sikjjg th.[I 4 Soy%!Wao(o 0b.I1s sçg sii t°w SI1i,a&(-e'Oh I 17 0so RIost 10(10 Sb I.20 Tobüo11sit4i 5I,,I.20 Tsbi Ph1l 5b1 I 01 U IS C1oToo sbji:ii 5h11 T11s 5b i.:i I!kFiII itt, 0h13 iiot&ksils.t.'s,h, G113 FI,L,otitNttC 51 1 0,1at,d lottOb Atitity Cstt t),i,,(t0I(Pc1.tttptattst Cots tb.32 Psspotytsso tt,1,:t llsssy sqts4ottst 0b.L4 t1sssttoybts4st tsA6 Sotissy StsffCs,tt 01,46 DOCOtsffCoc tbA.7 Utility OtsOCot Oh 4 Oshtstsl rstts,ttt, Pssist.t)spo,tsttLCots Sb 0 TCJALPERI005b COST 11.631--l3t--*1100--.t,19.t--4,511-3,770--4,27:1-.11,15----t9 30 22t)Cit-.hr 0103 4702 225-(it too 1.5l3 (--7.15 5735-----557.13-tO----c_St*tjiia---751 36.1 2.7132---2.45)172 2052---2.250 21173 221)22---Go XC---1503 150 655---it,04 211 2.117--jars------2117---.--1.552------12.t52------.0_iota.-----25P.tO------1)7321;------07236------1,e72---27!)---2257--:--52,329--*1 34-4t 321 339 2295-75 tot;-leo 415-537 4tt7-154 2513-99 751-PosslSbkhtttssolCots 5s2.t CssostsCsshst 5l22 Mtss Ats.liokOhl SkCa O-.ttsCss,stthsdtogs
&hstsks hips Fits Flit Sk2A CotttsToo DssoZito 0s25 Etosstt*st s(UetssgsssotSsitss tbst Csssttttss t)sknOhs Ssktttst Pot-st5bA,tditissst O,sb Possttst Csttstsol Cots 53.1 Soshi t-1 ska.2 MItotso 5h.ht Ssl,t.h P,ttt5k Csfltsssst Cs.ts-71t-_---24--.--.2153------121------s0------751---.--t7t70-----52------47.255--(---h2tl.-----*t3.tS------4httht-----I_ORIOn 6T01'ALS Tm-AL COSFTO DECoMMISSION
-4.25.t--.420.t---5[r4h)_-otots--t?St.217h5-21.0--25577--IS_Sita--55,11th--1(hltSH-ttSt--h5s?--tt_5S-405t25 t NOt.t;_iuSl--216L9--l,7:et7-01117*1--255.1113-474132 257StJ-474 132 517501--252:111 10---14-el 217 1013---1100%tINt 12552--5250 710 5.1551---It 321 3365 SOIttO---22222 12542 171133 220-.23272 12642 17503 220 1107 l30tlI 10164 11575 24,755 11,460 coves 164,174 1,119900 0117547 117540 114,417 515,255 1411201 001 4*11 2,217 24159,0115 160,125 7411471111 TOG Servko, Ins ULNRC-06349 Enc'osure 3 Page 173 of 173 c.tty Eoo,zy Ct D*o,otA22.134OJ, R.5 Dscsmi..isoing C..tAno1yis AppodLsH Psg 29 st2e Table H-2 Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (ths.n.nds sf 2014 dollsm)-Off-5h(: LI.oV-NHC Sp Ft SI Pd Ik.1I VIs**.BiIiJ7 Utlihy d AaIIty C)sa.RsaI I'.!kelw T rsp.n I'r..sIs I)kps,.I Oth Thtt T.iI U.Tws.Mosamst Rsw.tIw Vhs CI A tI1lfl.(I ffl'CC Irswd Cr.ft OIpO.C.o Ca Cts C*iy C., Cc Ca..Ct Us Ft C Fv C.Ft C.Ft Cs F Wt.Ib, M*hs ftALCOS1ff)1)ECUMMIs5lf)NVITH 17.15'C()>fl'l1(ilNCV:
$lII9,9O th*ssssds*t 2014 dI1o (YIALNHC LICDSETEKMINATION COST IS 011:$5O737 2o4 4dIr lENrFUELMANAUEMENFCOSTIS 0.5'.011: 5117530 h ssss ds.t 2014 dI)1ON-NUCI.EAH DEMOLITION COOT IS 1I.52 Oil: 1)14,417 hssds.t*113 dII*r OPAL LOtV-LEVEL RADIoA1FIVEWANPE VOLUMOI305IEI)(EiCLUI)INO GTCC): I4H1*hk t CffAL(kEATcRTU1 cioss C)tAJ)WASItVOUThI0053IEIttTEfl:
2117 hh bo U1'AL5CRAI'MEIALUE3SOVEI):
7*604 tYFAL CRAFT LAflOR RECIUIRE.%IENTh:
EsI N,u,s-jilk.t(5 th*tthO*tOCy salsosI..isli*a 1.Lthi 0.iotii the thiS Iso 0.5 st TLG Serulcei, lee,