ML20072G533

Report on Waste Burial Charges.Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities

ML20072G533
Person / Time
Issue date:	06/30/1994
From:	NRC OFFICE OF NUCLEAR REGULATORY RESEARCH (RES)
To:
References
NUREG-1307, NUREG-1307-R04, NUREG-1307-R4, NUDOCS 9408250008
Download: ML20072G533 (54)

Text

NUREG-1307 Revision 4 j

I l

l Reaort on Waste Buria C:aarges Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities U.S. Nuclear Regulatory Commission Office of Nuclear Regulatory Research kR Rf Ogsg

[o 9,

/

s

~..

i

AVAILABILITY NOTICE Availabihty of Reference Materials Cited in NRC Publications Most documents cited in NRC pubhcations will be available from one of the following sources:

1.

The NRC Pubhc Document Room, 2120 L Street, NW., Lower Level, Washington, DC 20555-0001 2.

The Superintendent of Documents, U.S. Government Printing Office, Mail Stop SSOP, Washington, DC 20402-9328 3.

The National Technical Information Service, Springfield, VA 22161 Although the listing that follows represents the majority of documents cited in NRC publica-tions, it is not intended to be exhaustive.

Referenced documents available for inspection and copying for a fee from the NRC Public Document Room include NRC correspondence and internal NRC memoranda; NRC bulletins, circulars, information notices, inspection and investigation notices; licensee event reports:

vendor reports and correspondence; Commission papers; and applicant and licensee docu-men;s and correspondence.

The followin0 documents in the NUREG senes are available for purchase from the GPO Sales Program: formal NRC staff and contractor reports. NRC-sponsored conference proceedings, international agreement reports, grant publications, and NRC booklets and brochures, Also available are regulatory guides, NRC regulations in the Code of Federal Regulations, and Nu-clear Regulatory Commission Issuances.

Documents available from the National Technical Information Service include NUREG-series reports and technical reports prepared by other Federal agencies and reports prepared by the Atomic Energy Commission, forerunner agency to the Nuclear Regulatory Commission.

Documents available from public and special technical libraries include all open literature items, such as books, journal articles, and transactions. Federal Register notices, Federal and State legislation, and congressional reports can usually be obtained from these libraries.

1 Documents such as theses, dissertations, foreign reports and translations, and non-NRC con-ference proceedings are available for purchase from the organization sponsoring the publica-tion cited.

Single copies of NRC draft reports are available free, to the extent of supply, upon written request to the Office of Administration, Distribution and Mail Services Section, U.S. Nuclear Regulatory Commission, Washington, DC 20555-0001, i

Copies of industry codes and standards used in a substantive manner in the NRC regulatory process are maintained at the NRC Library,7920 Norfolk Avenue, Bethesda, Maryland, for use by the public. Codes and standards are usually copyrighted and may be purchased from the originating organization or, if they are American National Standards, from the Americal Na+

tional Standards institute,1430 Broadway, New York, NY 10018.

wi7 y

NUREG-1307 Revision 4 Re] ort on Waste Burial Charges Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities hfanuscript Completed: April 1994 Date Published: June 1994 Division of Regulatory Applications OlUce of Nuclear Regulatory Research U.S. Nuclear Regulatory Commission Washington, DC 20555-0001 s.....

l Abstract One of the requirements placed upon nuclear pour reactor licensees by the U.S. Nuclear Regulatory Commission (NRC) is for the licensees to periodically adjust the estimate of the cost of decommissioning their plants,in dollars of the current par, as part of the process to provide reasonable assurance that adequate funds for decommissioning will be available when needed. This report, which is scheduled to be revised periodically, contains the development of a for-mula for escalating decommissioning cost estimates that is acceptable to the NRC. The sources of information to be used in the escalation formula are identified, and the values developed for the escalation of radioactim waste burial costs, by site and by year, are given. The licensees may use the formula, the coefficients, and the burial escalation j

factors from this report in their escalation analyses, or they may use an escalation rate at least equal to the escalation approach p:sented herein.

This fourth revision of NUREG-1307 contains revised spreadsheet results far the disposal costs for the reference PWR and the reference BWR and the ratios of disposal costs at the Washington, Nevada, and South Carolina sites for the pars 1986,1988,1991 and 1993, superseding the ulues giwn in the May 1993 issue of this report. Burial cost surcharges mandated by the Low-Level Radioactive Waste Policy Amendments Act of 1985 (LLRWPAA) have been incorporated into the revised ratio tables for those years. In addition, spreadsheet results for the disposal costs for the reference reactors and ratios of disposal costs at the two remaining burial sites in Washington and South Carolina far the year 1994 are provided. These latter results do not include any LLRWPAA surcharges, since those provisions of the Act expired at the end of 1992. An example calculation for escalated disposal cost is presented, demonstrating the use of the data contained in this report.

iii NUREG-1307

Disclaimer This work report was prepared as an account of work sponsored by an agency of the United States Gowrnment. Neither the United States Gowrnment nor any agency thereof, or any of their employees, make any warranty, expressed or implied, or assumes any legal liability or responsibility for any third party's use or the results of such use, of any information, apparatus, product or process disclosed in this report, or represents that its use by such third party would not infringe privately owned rights. The views expressed in this paper are not necessarily those of the U.S. Nuclear Regulatory Commission.

NUREG-1307, Revision 4, is not a substitute for NRC regulations, and compliance is not required. The approaches and/or methods described in this NUREG are provided for information only. Publication of this report does not necessarily constitute NRC approval or agreement with the information contained herein.

NUREG-1307 iv

i l

l i

Contents III Abstract...............................

vil Foreword................

i Introduction.........

1.1 2.1 2 Summary..........

31 3 Dewtopment of Cost Escalation Formula..................................

3.1 Labor Escalation Factors 3.2 Energy Escalation Factors.....................

3.3 Waste Burial Escalation Factors.....................

3A 3.4 Sample Calculation of Estimated Reactor Decommissioning Costs...

3.4 4 Re fe re n ces..........................

4.1 Appendix A - Burial Site Price Schedules for the Current Year.

A.1 Appendix B - Calculation of Burial Cost Escalation Factors..........

BJ v

NUREG.1307

m Tables 2.1 Values of B, as a function of burial site and year............

2.1 3.1 Enluation of the coefficients A, B, and C,in January 1986 dollars...........

3.2 B.I Burial costs at the Washington Site Reference PWR and BWR (1986 dollars)....

B.2 B.2 Burial costs at the Washington Site Reference PWR and BWR (1988 dollars).

B.4 B.3 Burial costs at the Washington Site Reference PWR and BWR (1991 dollars)

B.6 B.4 Burial costs at the Washington Site Reference PWR and BWR (1993 dollars).

B.8 B.5 Burial costs at the Washington Site Reference PWR and BWR (1994 dollars).

B.10 B.6 Burial costs at the Nevada Site Reference PWR and BWR (1986 dollars).

B.12 B.7 Burial costs at the Nevada Site Reference PWR and BWR (1988 dollars)..

B.14 U.8 Burial costs at the Nevada Site Reference PWR and BWR (1991 dollars)...........

B.16 B.9 Buria,1 costs at the South Carolina Site Reference PWR and BWR (1986 dollars)...

B.18 U.10 Burial costs at the south Carolina Site Reference PWR and BWR (1988 dollars)

B.20 B.11 Burial costs at the South Carolina Site Reference PWR and BWR (1991 dollars)..

B.22 B.12 Burial costs at the South Carolina Site Reference PWR and BWR (1993 dollars)

B.24 B.13 Burial costs at the South Carolina Site Reference PWR and BWR (1994 dollars).

B.26 NUREG 1307 vi

Foreword 10 CFR 50.75 requires nuclear power reactor licensees to adjust annually the projected decommissioning costs of their nuclear facilitics in order to ensure adequate funds are available for decommissioning. The regulation references NUREG 1307 as the appropriate source ofinformation for obtaining waste burial disposal costs. Revision 4 of NUREG-1307 provides power reactor licensees the current waste burial costs at disposal sites. The licensees can factor these numbers into the escalation formula, as specified in 650.75(c)(2) of the regulation, for determining the projected decommissioning cost estimates for their nuclear facilities.

The results presented in this report for the years 1986 through 1991 also include the surcharges that were instituted as a result of the lawlevel Radioactive Waste Policy Amendments Act of 1985 (LLRWPAA). The surcharges were, included to factor in penalties when specific milestones were not achieved in meeting the LLRWPAA requirements.

These provisions of the LLRWPAA expired at the end of 1992. Thus, these surcharges are not included in the results presented for 1993 and 1994 Although this report is specifically prepared for the use of power reactor licensees,it can be a mluable source of information for material licensees on current waste burial costs. It is important to note that there is an additional waste disposal facility that is operated by Envirocare in Utah that is designed to accept high volume (bulk) low-activity low-lewi radioactim waste that may be used in certain specific circumstances by licensees. However, it does not offer the range of disposal capability that the other established disposal sites do for power reactor licensees. For this reason it is not included as a referenced site in this report.

lawlevel radioactive waste disposal costs are an important cost component of decommissioning a nuclear facility; this report provides the latest information that was available at time of publication for licensees to use for annually adjusting their projected cost of decommissioning their nuclear facilities. Howcwr,it must be not:d that the Barnwell, South Carolina facility plans to stop accepting out of compact wastes on June 30,1994. The impact of this closure has )ct to be determined and it will create a period of uncertainty for some licensees in estimating future decommissioning costs.

/ 6L?W D'[

Donald A. Cool, Chief l

Radiation Protection and i

Health Effects Ilranch Division of Regulatory Applications

(

Office of Nuclear Regulatory Research l

1 vii NUREG-1307 l

1 Introduction One of the requirements placed upon nuclear power re-issue of this report are given in Appendix A, for actor licensees by the U.S. Nuclear Regulatory Com-currently operating burial sites. The calculations mission (NRC) is for the licensees to periodically adjust performed to determine the burial cost escalation the estimate of the cost of decommissioning their plants, factors, B, for each site and each year of evaluation are x

in dollars of the current year, as part of the process to summarized in Appendix B.

provide reasonable assurance that adequate funds for decommissioning will be available when needed. This This fourth revision of NUREG-1307 contains revised report,which is scheduled to be revised periodically, spreadsheet results for the disposal costs for the ccmtains the development of a formula for escalating de-reference PWR and the reference BWR and the ratios commissioning cost estimates that is acceptable to the of disposal costs at the Washington, Nevada, and South NRC. The sources of information to be used in the es-Carolina sites for the years 1986,1988,1991, and 1993, calation formula are identified, and the values devel-superseding the values given in the May 1993 issue of oped for the escalation of radioactive waste burial costs, this report. Burial cost surcharges mandated by the by site and by year, are given in this report. De licen.

Low-Level Radioactive Waste Policy Amendments Act sees may use the formula, the coefficients, and the burial of 1985 have been incorporated into the revised ratio escalation factors from this report in their escalation tables for the years 1986,1988, and 1991. In addition, analyses, or they may use an escalation rate at least spreadsheet results for the disposal costs for the equal to the escalation approach presented herein.

reference reactors and ratios of disposal costs at the two remaining burial sites in Washington and South ne formula and its coefficients, together with guidance Carolina for the years 1993 and 1994 are provided. The to the appropriate sources of data, are summarized in provisions in the Act that mandated these surcharges Chapter 2. The development of the formula and its expired at the end of 1992. Thus, the values of the ratios coefficients, with a sample calculation, are presented in of disposal costs calculated for 1993 and 1994 do not Chapter 3. Price schedules for burial for the year of include the LLRWPAA surcharges.

P 1.1 NUREG-1307

2 Summary The elements of decommissioning cost are assigned to

'Ihble 2.1 Values of II, as a function of burial site and three categories: those that escalate proportional year to labor costs L,; those that escalate proportional to energy costs, E,; and Ihose that escalate proportional to Values of B,(PWR/BWR)(')

burial costs, B,. Then, the escalation of the total decom-(No Surcharnes. No Penalties) missioning cost estimate can be expressed by Year Washington Nevada South Carolina Estimated Cost (Year X) = [1986 $ Cost] [A L, 1994 2.521/2.373(b),,, f,(c) 11.8738.794(d)

+ B E, + C B,]

--- / ---

--- / ---

6.619/5.714(*)

1993 2.002/1.943(b),,, j,,,(c) 11.408/9.434(d) where A, B, and C are the fractions of the total 1986 $

--- / ---

--- / ---

6.155/5.354(*)

costs that are attributable to labor (0.65), energy (0.13),

1991 1.326/1.184 1.334/1.296 2.494/2.361 and burial (0.22), respectively, and sum to 1.0. The 1988(I) 1.223/1.093 1.193/1.175 2.007/1.831 factors L,, E,, and B, are defined by 1986 1.000/1.000 0.857/0.898 1.678/1.561 1, = labor cost escalation, January of 1986 to January Values of B,(PWR/BWR) of Year X, (With Surcharges. No Penalties)(8) 1994(h)

--- / --

-- / ---

--- / - --

E, = energy cost escalation, January of 1986 to January 1993(h)

,,,,j,,,,,

,,, j,,,,

,,, j _,

of Year X, and 1991 2.765/2.302 2.773/2.414 3.933/3.478 1988 1.942/1.652 1.913/1.734 2.727/2.390 8, = burial cost escalation, January of 1986 to January 1986 1.360/1.279 1.217/1.177 2.038/1.840 of Year X,i.e., burial cost in January of Year X /

burial cost in January of 1986.

Values of B,(PWR/BWR)

(With Surcharecs Including Penaltiesi )

li Evaluation of L, and E, for the years subsequent to 1986 1994(h)

,,, j _,

,,, j _,

,,, j,,,

is to be performed by the licensees, based on the na.

1993(h)

,,, j _,

,,, j _,

,,, j _,,

Ilonal producer price indices, national consumer price 1991 4.204/3.420 4.213/3.532 5.372/4.596 indices and on local conditions for a given site (see 1988 2.662/2.211 2.633/2.293 3.446/2.949 Chapter 3).

1986 1.720/1.559 1.577/1.457 2.397/2.120 Evaluation of B,is accomplished by recalculating thC (a) The values presented in the above table are developed in costs of burial of the radioactive wastes from the Appendix B, with all values normalized t 3 the 1986 Washington reference PWIC3) and the reference BWR,(2) based on (PWR/BWR) values with no LLRWPAA surcharges or penalties.

(b) ERectM M, Whington she is not accepting waste from the I)tice schedules issued b the available burial sites 7

outside the Northwest and Rocky Mountain Compacts.

for the year of interest, with consideration given to (c) Nevada site closed 12/31/92.

8 surcharges which were imposed as a result of the (d) Includes $220/tt out-of-region access fee.

LLRWPAA. The results of these recalculations are pre-(c) Includes s74/tt tn-region access fee.

sented in Tahic 2.1, by site and by year. Because Ihe (f) Using the 1988 prjce schedules for the three sites and dividing the calculated burial costs at each site by the Washington site burial Lt.RWPAA surcharEes and I>cnalties ceased effective costs calculated for the year 1986 results in 1988 values for H at 1/1/93, the values of B, calculated for 1993 and 1994 cach of the three sites (i.e., with all values nonnalized to the reflect just the basic charges plus any fees or surcharges hhington (PWR/BWR) values). as dehneated in Reference 3.

Imposed by the stales and compacts within which Ihe (g) W4ste originating from a state, outside the compact where the disposal sites are located. As noted in the footnotes to LLW disp sal facility is located, which has met 11RWPAA Table 2.1, Ihe LLW disposal site in Nevada ceased INW PAA surcharges or penalties after 12/31/92.

(h) operation as of 12/31/92 and is therefore not included in (i) hte originating from a state. outside the compact where the Ihe 1993 and 1994 calculations.

LLW dispcsal facility is located, which has nur met LLRWPAA milestones.

2.1 NUREG-1307

3 Development of Cost Escalation Formula in the years since the initial studies were completed for B, = radioactive waste burial and surcharge cost decommissioning a reference PWRW and a reference escalation, January of 1986 to nominally W ower station, a number of updates were pre-January of Year x, i.e., burial cost in nominally BWR p

pared in which the estimated costs were adjusted for es-January of Year x / burial cost in January of calation in the various cost elements. Decommissioning 1986.

costs are divided into three general areas that tend to escalate similarly: 1) labor, materials and services;

= (R, + [S ) / (R1986 + ES1986) x

2) energy and waste transportation; and 3) radioactive waste disposal. A relatively simple equation can be used where:

to estimate the cost of decommissioning at some future time, given a cost estimate in present-year dollars and R = radioactive waste burial costs (excluding x

the fractional escalation of these three categories of cost surcharges) in Year x dollars over the time period ofinterest. That equation is

[S = summation of surcharges in Year x dollars x

Estimated Cost (Year x) = [1986 S Cost]

R1986 = radioactive waste burial costs (excluding

[A L + B E + C B ]

surcharges) in 1986 dollars x

x x

where

[Si933 = summation of surcharges in 1986 dollars.

Estimated Cost (Year x) = the estimated Values for L, and E for years subsequent to 1986 are to x

decommissioning costs in Year x dollars, be based on the pational producer price indices, nation-al consumer price indices, and local conditions for a

[1986 $ Cost l = the estimated decommissioning given site, as outlined in Sections 3.1 and 3.2. Thus, the costs in 1986 dollars, licensee can evaluate these parameters appropriately for his particular site. The values to be used in determining A = the fraction of the [1986 $ Cost] attributable B, are taken from actual cost schedules [ basic disposal to labor, materials and services (0.65) costs plus surcharges resulting from the Low-Level Radioactive Waste Policy Amendments Act of1985 B = the fraction of the [1986 $ Cost] attributable (LLRWPAA)). Surcharges mandated by the to energy and transportation (0.13)

LLRWPAA are applied to wastes generated outside of the regional waste compact wherein the LLW burial C = the fraction of the [1986 $ Costj attributable facility is located. As of January 1992, those surcharges 3

to waste burial (0.22) are $40/ft for wastes generated within a compact which has met the milestones given in the Act towards imple-L, = labor, materials and services cost escalation, menting(a LLW disposal facility in their compact, a 3

3 January of 1986 to January of Year x

$120/ft $40/ft surcharge plus $80/ft penalty) for wastes generated within a compact which has not met E = energy and waste transportation cost escal-the milestones given in the Act towards implementing a x

ation, January of 1986 to January of Year x LLW disposal facility in their compact. After 12/31/92, no.LLRWPAA surcharges are to be assessed. Evalu-ation of B,is provided to the licensees via this report, as described in Section 3.3.

3.1 NUREG-1307

Escalation Formula The evaluations presented in this chapter are based on The cost elements for the PWR and the BWR are information presented in NUREG/CR-0130 (Adden-rearranged into the three categories, labor-related, dum 4)(1) and NUREG/CR-0672 (Addendum 3),(2)in energy-related, and burial.related, in 'Pables 6.3 and 5.3 which the estimated costs for immediate dismantlement of Addenda 4 and 3, respectively, and are combined for of the reference PWR and the reference BWR are es.

presentation in 'Pable 3.1.

calated to January 1986 dollars.

Table 3.1 Evaluation of the coefficients A, H, and C in January 1986 dollars Reference PWR Values Reference BWR Values 1986 1986$

Cost Category (millions)

Coefficient (millions)

Coefficient labor 17.98(')

35.12(b)

Equipment 1.64(8) 4.03(b)

Supplies 3.12(*)

3.71(b)

ConIractor 12.9(a) 21.1(b)

Insurance 1.9(a) 3,9(b)

Containers 10.9(*)

8.14(*)

Added Staff 7.5(8) 4.4(b)

Added Supplies 1.2(')

0.2(b)

Spec. Contractor 0.78(")

0.71(b)

Pre-engineering 7.4(8) 7.4(b)

Post TM1.backfits 0.9(*)

0.1(b)

Surveillance 0.31(^)

Fees 0.14(")

0.14(b)

Subtutal 66.67 A = 0.64 86.95 A = 0.66 Energy 8.31(")

8.84(b)

'Ransportation 6.08(d) 7.54(C)

Subtotal 14.39 B = 0.14 16.38 B = 0.12 Burial 22.48(d)

C = 0.22 29.98(C)

C = 0.22 Tbtal 103.54 133.31 Note All costs include a 25% contingency (a) Based on Table 3.1, NUREG/CR4t30, Mdendum 4.

(b) Based on 1hble 3.1, NUREG/CR4672, Mdendum 3.

(c) Based on Thble 5.2, NUREG/CR-0672, MJendum 3.

(d) Based on 'Ihble 6.2, NUREG/CR 0130, Mdendum 4.

i NUREG-1307 3.2

)

Escalation Formula Considering the uncertainties and contingencies con-3.2 Energy Escalation Factors tained within these numbers, and considering that the values of the coefficients for the PWR and the BWR are The escalation factor for energy, E, can be obtained so similar, the best estimates of their values are their from the " Producer Price Indexes," published by the U S.

averages:

Department of Labor, Bureau of Labor Statistics (BLS).

Specifically, data from the table (currently Thble 6) en-A = 0.65 B - 0.13 C - 0.22 titled " Producer Price Indexes and Percent Changes for Commodity Groupings and Individual items" (PPI) for both the PWR and BWR estimates, should be used. The energy term, E,in the equation is made up of two components, namely, industrial electric 3.1 Labor Escalation Factors power, P, and light fuel oil, E Hence, E should be ob.

tained using the BLS data in the following equations:

The escalation factor for labor, L, can be obtained from for the reference PWR, [0.58P + 0.42F]; and for the ref.

" Monthly Labor Review," published by the U.S. Depart-crence BWR,[0.23P + 0.77F]. These equations are de-ment of Labor, Bureau oflabor Statistics (BLS).

rived from Table 6.3 of Reference 1 and Table 5.3 of Specifically, the appropriate regional data from the Reference 2. P should be taken from data for industrial table (currently Thble 24) entitled " Employment Cost electric power (Commodity code 0543 in Thble 6), and F Index, private nonfarm workers, by bargaining status, should be taken from data for light fuel oils region, and area size," subtitled " Compensation," should (Commodity code 0573 in Table 6). As discussed for L be used. L should be escalated from a base value in in Section 3.1 above, P and F should be escalated from a Thble 24 corresponding to the amounts in the decom-base value in the BLS table corresponding to the missioning rule amendments that are in January 1986 amounts in the decommissioning rule amendments that dollars. The base values of L from the BLS data for are in January 1986 dollars. The base values of P and F January 1986 are 130.5,127.7,125.0, and 130.1, for the from the BLS data for January 1986 are 114.2 and 82.0, Northeast, South, Midwest, and West regions, respectively. No regional BLS data for these PPI com-respectively. The 1986 index values are based on an modity codes are currently available. All PPI values are index value of 100 in June 1981 (Base June 1981 = 100),

based on a value of 100 for the year 1982 (Base 1982 =

The corresponding set of values for December 1993 are 100). Thus, for example, the values of P and F for 120.7,118.8,121.2, and 118.1. Current BLS index values December 1993 (latest data available) are are based on an index value of 1001.1 June 1989 (Base June 1989 = 100). The scaling factor between the two P = 127.3 (the December 1993 value) + 114.2 bases is 1.755. Thus, the index value for 1993 is (the January 1986 value) = 1.115 multiplied by 1.555 to be expressed in (Base June 1981

= 100) values, and the resulting value is F = 51.5 (the December 1993 value) + 82.0 (the January 1986 value) = 0.628.

L = (120.7)g,,,3939 (the December 1993 value) x (1.555)3,193g,3939 Thus, the value of E for this exampic for the reference

+ (130.5)Bw 1981 (the January 1986 value)

PWR is

= 1.438.

E = [0.58 x 1.115 + 0.42 x 0.628) = 0.910.

This value of L = 1.438 could then be used in the equa-tion for a plant in the Northeast region of the U.S.

3.3 NUREG 1307 l

Escalation Formula 3.3 Waste Burial Escalation Factors A = the fraction of the [1986 $ Cost] attributable to labor, materials and scivices = 0.65 The escalation factor for waste burial B,,can be taken directly from data on the appropriate burial location as B = the fraction of the [1986 $ Cost] attributable given in Table 2.1 of this report. For example, the value to energy and transportation = 0.13 of B,(PWR)in January 1991 for the South Carolina burial site is 2.494 + 1.0 = 2.494. This value of B, could C = the fraction of the (1986 $ Cost] attributable then be used in the equation for a PWR station.

to waste burial = 0.22 1 = labor, materials and sewices cost escalation, 3.4 SamIile Calculation of Estimated 3

January of 1986 to January of Year x Reactor Decommissioning Costs From Section 3.1 for the Northcast region, This sample calculation will demonstrate the use of the 13 = 1.438 decommissioning cost equation developed in Section 3 using the appropriate escalation terms of1 for labor, E = energy and waste transportation cost escal-3 x

material and services; E, for energy and waste ation, January of 1986 to January of Year x transportation; and B, for radioactive waste disposal.

For this example it is assumed the reactor, located in the From Section 3.2, Northeast region of the United States, to be E, = 0.910 decommissioned in 1994 is a PWR, typical of the reference PWR.W All reactor decommissioning waste B, = radioactive waste burial and surcharge cost will be disposed of at the South Carolina burial site and escalation, January of 1986 to nominally 3

v illincur the out-of-region access fee of $220/ft. The January of Year x,i.e., burial cost in nominally equation for estimating escalated decommissioning January of Year x / burial cost in January of costs from Section 3 is 1986.

From Table 2.1 for PWR waste burial at the Estirnated Cost (Year x) = [1986 $ Cost]

South Carolina site in 1994,

[A13 + B E, + C B,]

B, = 11.873 where Thus, for these values and assumptions, the estimated Estimated Cost (Year x) = the estimated decommissioning cost in Year 1994 dollars is decommissioning costs in Year x dollars, Estimated Cost (Year 1994) = [105] x

[1986 $ Costj = the estimated decommissioning

[(0.65)(1.438) + (0.13)(0.910) + (0.22)(11.873)J costs in 1986 dollars,

= $384.83 million.

From the Decommissioning Rule (10 CFR 50.75) for the reference PWR,

[1986 $ Cost] = $105 rnillion NUREG-1307 3.4

4 References 1.

Technology Safety and Costs ofDecommissioning a

4. Technology, Safety and Costs ofDecommissioning a Reference Pressurized TYater Reactor Power Station -

Reference Pressurked IVater Reactor Power Station.

Technical Supportfor Decommissioning Matters NUREGlCR-0130, Pacific Northwest Laboratory Related to the Final Decommissioning Rule.

for U.S. Nuclear Regulatory Commission, June NUREG/CR-0130 Addendum 4, Pacific Northwest 1978.

Laboratory for U.S. Nuclear Regulatory Commission, May 1988.

5. Technology Safety and Costs ofDecommissioning a Reference Boiling IVater Reactor Power Station.

2. Technologg Safety and Costs of Decommissioning a NUREG/CR-0672, Pacific Northwest Laboratory Reference Boiling IVater Reactor Power Station -

for U.S. Nuclear Regulatory Commission, Technical Supportfor Decommissioning Matters June 1980.

Related to the Final Decommissioning Rule.

NUREG/CR-0672 Addendum 3, Pacific Northwest Laboratory for U.S. Nuclear Regulatory Com-mission, May 1988.

3. Report on TVaste BurialCharges Escalation of Decommissioning iihste Disposal Costs at Low-Level IVaste BurialFacilities. NUREG 1307 Revision 3, U.S. Nuclear Regulatory Commission, Office of Nuclear Regulatory Research, Washington, D.C.,

May 1993.

l i

l 4.1 NUREG-1307 l

l l

i Appendix A Burial Site Price Schedules for the Current Year

Appendix A Appendix A i

Burial Site Price Schedules for the Current Year 1

Contained in this appendix are the price schedules for At the South Carolina site beginning also in 1993, the burial of low-level wastes at the Washington site, Southeast Compact has imposed the collection of access 3

effective for the year of 1994, and at the South Carolina fees of $220/ft from all eligible out-of-region waste site, effective January 1,1994. These schedules are used generators. Eligible generators are those in compact in the calculations contained in Appendix B to develop regions or unaffiliated states that are in compliance with the waste burial escalation factor, B,, for the year 1994.

the Low Level Radioactive Waste Policy Amendments Act of 1985 (LLRWPAA). Large waste generators Beginning in 1993, the Northwest Compact has imposed (over 1,500 cubic feet during the period of January 1, on eligible (Northwest or Rocky Mountain Compact) 1993 through June 30,1994) are assessed a total access waste generators a new annual permit fee based on the fee based on their waste volume projection for that volume of waste to be shipped to the Washington site period. One-sixth of the total access fee is paid in for disposal. The annual permit fee ranges from $350 to advance on a quarterly basis Small waste generators

$35,000 Hospitals, universities, research centers and (less than 1,500 cubic feet) pay the access fee at the time industries pay the lower fees, and nuclear power plants of disposal. Access to the South Carolina site by waste pay the highest fee of $35,0(X) per year. The permit fees generators outside the Southeast Compact is scheduled for nuclear power plants are included in this analysis for to end June 30,1994. Waste generators from the 3

1993 and 1994. They are shown as a single entry at the Southeast Compact States pay an access fee of $74/ft 3

bottom of the waste-based costs in Tables B.4 and B.5 Analyses for both the $74/ft and the $220/ft access fees for the Washington site for the years 1993 and 1994.

at the South Carolina site are included in this report.

A.1 NUREG-1307 l

Appendix A US ECOLOGY,INC.

WASHINGTON NUCLEAR CENTER RADIOACTIVE WASTE DISPOSAL SCHEDULE 1 TEMPORARY RATES FOR 1994 BASE DISPOSAL RATE

$50.48 per cu. ft.

SURCHARGES A.

Exposure Surcharges 1.

Packages (except as noted in Section 2)

R/HR AT CONTAINER SURFACE PRfCE PER CUBIC FEET 0.00 - 0.20 No charge 0.21 - 1.00

$ 2.50 1.01 - 2.00 4.50 2.01 - 5.00 6.60 5.01 - 10.00 12.10 10.01 - 20.00 24.30 20.01 - 40.00 35.90 Greater than 40.00

$43.50 + ($0.760 X R/HR in excess of 40) 2.

Disposal Liners Removed from Shield (Greater Than 12.0 Cu.Ft. Each)

R/HR AT SURCHARGE PER PRICE PER CONTAINER StdF.3,FM QNER CU.FT.

0.00 0.20 No Charge 5 50.48 0.21 1.00

$ 370.30 50.48 1.01

- 2.00 833.20 50.48 2.01 5.00 1,404.20 50.48 5.01 10.00 2,237.40 50.48 10.01

- 20.00 2,931.60 50.48 20.01 40.00 3,363.60 50.48 Greater than 40.00 3,681.10 + ($32.27 X R/HR 50.48 in excess of 40) 8.

Surcharge for Curies (per load)

Less than 50 curies No Charge 50 -

100 curies S 1,542.90 101 300 curies 3,085.90 301 500 curies 3,857.50 501 - 1,000 curies 4,629.00 1,001 - 5,000 curies 5,400.50 5,001 10,000 curies 7,869.20 10,001 15.000 curies 11.109.50 Greater than 15,000 curies 12,590.70 + ($0.599 x curies in excess of 15,000)

NUCLEAR DECOMMISSIONING WASTE The base disposal rate applicable to waste from the decommissioning of nuclear generating units shall be 75% of those set forth above, provided, however, that this pricing provision shall not apply to nuclear decommissioning waste in excess of 55,000 cubic feet delivered by any single customer during calendar years 1994 and 1995.

NUREG 1307

' V '

A.2

Appendix A US ECOLOGY,INC, WASHINGTON NUCLEAR CENTER RADIOACTIVE WASTE DISPOSAL EXTRAORDINARY VOLUMES Waste shipments qualifying as an " extraordinary volume" under RCW 81.108.020(3) are charged a rate equal to 51.5% of the base disposal rate,in accordance with RCW 81.108.070(1) and the Seventh Supplemental Order in Docket No. TG-920234.

SCHEDULE 2 PERMANENT RATES 1994 OTHER CHARGES Poly HICs in engineered concrete barrier 72" x 8' barrier

$5,033 88 each 84" x 8' barrier 5.118.12 each MINIMUM CHARGE PER SHIPMENT All shipments will be subject to a minimum charge of $1,000 per generator per shipment.

TAX AND FEE RIDER Rates and charges shall be increased by the amount of any fee, surcharge or tax assessed on a volume or gross revenue basis against or collected by US Ecology, as listed below:

Perpetual Care and Maintenance Fee

$1.75 per cubic foot Business & Occupation Tax 3.5% of rates and charges l

Site Surveillance Fee

$1.00 per cubic foot Surcharge (RCW 43.200.233)

$6.50 per cubic foot Commission Regulatory Fee 1.0% of rates and charges RECOVERY OF ADDITIONAL COSTS ASSOCIATED WITH HEAVY OBJECTS The Company shall be expected to be capable of handling and disposing of objects or packages of 5,000 pounds or less without incurring any additional equipment rental costs. For Heavy Objects for which the Company must secure additional equipment from third parties, costs incurred by the Company and paid to third parties to secure sucn equipment shall be allocated to, and recovered from, those disposing of Heavy Objects.

A.3 2 NUREG 1307

l Appendix A e

CHEM-NUCLEAR SYSTEMS,INC.

140 Stonerdge Drive

• Columtna. South Caroline 29210 BARNWELL LOW-LEVEL RADI0 ACTIVE WASTE MANAGEMENT FACILITY RATE SCHEDULE All radwaste material shall be packaged in accordance with Department of Transportation and Nuclear Regulatory Commission Regulations in Title 49 and Title 10 of the Code of Federal Regulations, Chem-Nuclear's Nuclear Regulatory Commission and South Carolina Radioactive Material Licenses, Chem-Nuclear's Barnwell Site Disposal Criteria, and amendments thereto.

1.

BASE DISPOSAL CHARGES:

(Not including Surcharges, Barnwell County Business License Tax, and Cask Handling Fee) 3 A.

Standard Waste

$59.00/ft 3 B.

Biological Waste

$61.00/f t 3

C.

Special Nuclear Material (SNM)

$59.00/f t Note 1: Minimum charge per shipment, excluding Surcharges and specific other charges is $1,000.

Note 2: Base Disposal Charge includes:

3 Extended Care Fund 5 2.80/f t South Carolina Low-Level 3

Radioactive Waste Disposal Tax

$ 6.00/ft J

3 Southeast Regional Compact Fee

$.89/ft 2.

SITE STABILIZATION AND CLOSURE FUND 3

A.

All Waste Disposed

$12.60/ft 3.

SURCHARGES:

A.

Weight Strcharges (Crane Loads Only)

Weiaht of Container Surcharae Per Container 0-1,000 lbs.

No Surcharge 1,001 - 5,000 lbs.

$ 675.00 5,001 - 10,000 lbs.

$1,200.00 l

10,001 - 20,000 lbs.

$1,685.00 20,001 - 30,000 lbs.

$2,170.00 30,001 - 40,000 lbs.

$3,185.00 40,001 - 50,000 lbs.

$4,185.00 greater than 50,000 lbs.

By Special Request Effective January 1, 1994 NUREO.1307 A.4

)

(803) 256 0450

• Telet 216947

Appendix A Barnwell Rate Schedule Effective January 1, 1994 Page Two B.

Curie Surcharges For Shielded Shipment:

,G_yrie Content Per Shioment Surcharae Per Shioment l

0-5

$ 4,150,00 5-15 5 4,710.00 15 -

25 5 6,235,00 25 -

50 5 9,405.00 50 -

75

$11,460.00 75 -

100

$15,525.00 100 -

150

$18,630.00 150 -

250

$24,955.00 250 -

500

$31,280.00 500 - 1,000

$37,375.00

)

> 1,000 By Special Request 1

C.

Curie Surcharges for Non-Shielded Shipments Containing Tritium and Carbon 14:

Curie Content Per Shioment Surcharae Per Shioment 0 - 100 No Surcharge greater than 100 By Special Request D.

Class B/C Waste Surcharge Curlo Content Large Liners with Overpacks with 55-Gallon Drum l

Per Shipment Maximum Dimension Maximum size with Max.

I of 82" Diameter and Dimension of 33" Dimension of 79" Height Diameter and 79" 25,5" Diameter Height and 36" Height 0-25

$29,325 These containers will be assessed 25 -

50

$30,760 charges the same as other 50 -

75

$32,775 containers in accordance with this 75 -

100

$35,300 rate schedule plus $2,000 per

> 100 -

150

$38,525 overpack and $750 per drum

> 150 -

250

$44,965

> 250 -

500

$i2,210

> 501 - 1,000

$38,305

>1,000 Upon Request NOTES:

1.

Class B/C containers which do not conform to the above require prior approval and pricing will be provided upon request.

2.

The above large Liner charges are inclusive of the base disposal charge (l.A.), weight surcharge, curie surcharge, cask handling surcharge, disposal overpack charge, and the Barnwell surcharge.

E.

Irradiated Hardware Overpack Surcharge

$8,500 per shipment A.5 NUREG.1307 i

L

Appendix A Barnwell Rate Schedule Effective January 1, 1994 Page Three F.

Cask Handling Fee 51,795.00 per cask, minimum G.

Special Nuclear Material Surcharge 58.15 per gram H.

Barnwell Surcharge 2.4Y. Applicable to all items on this schedule.

4.

MISCELLANE0US:

A.

Transport vehicles with additional shielding features may be subject to an additional handling fee which will be provided upon request.

B.

Decontamination services (if required): 5150.00 per man-hour plus supplies at current Chem Nuclear rate.

C.

Customers may be charged for all special services as described in the Barnwell Site Disposal Criteria.

D.

Terms of payment are NET 30 DAYS upon presentation of invoices. A service charge per month of 1-1/2f. shall be levied on accounts not paid within thirty (30) days.

E.

Company purchase orders or a written letter of authorization in form and substance acceptable to CNSI shall be received before receipt of radioactive waste material at the Barnwell Disposal Site and shall refer to CNSI's Radioactive Material Licenses, the Barnwell Site Disposal Criteria, and subsequent changes thereto.

F.

All shipments shall receive a CNS! allocation number and conform to the Prior Notification Plan. Additional information may be obtained at (803).

259-3577 or (803) 259-3578.

G.

This Rate Schedule is subject to change and does not constitute an offer of contract which is capable of being accepted by any party.

H.

A charge of $15,150.00 is applicable to all shipments which require special site set-up for waste disposal.

I.

Class B/C waste received with chelating agents, which requires separation in the trench, may be subject to a surcharge if Stable Class A waste is not available for use in achieving the required separation from other wastes.

NUREO 1307 A.6

Appendix A MARKETING & SALES - MEMO ACCESS FEE INFORMATION SHEET o

GENERATORS OUTSIDE THE SOUTHEAST COMPACT ACCESS FEE IS $220/Ft' Large Generators (over 1,500 ft') have made a specific volume commitment and are pre-paying 1/6 of their total volume access fees on a quarterly basis.

Small Generators (under 1,500 ft') pay as they dispose When a Small Generator exceeds 1,500 ft' or a large Generator exceeds 110%

of their contracted volume, the access fee is equal to 130% of the standard access fee (i.e., $286/ft' presently).

Generators may petition the S.E.C.C. to change their projected volume (or any other aspect of the import Policy).

o GENERATORS IN THE SOUTHEAST COMPACT ACCESS FEE:

All generators in the S.E.C.C., outside South Carolina, have $34/ft' access fee included on their disposal invoice INCENTIVE PAYMENT FUND:

All generators in the S.E.C.C, outside South Carolina, that disposed of waste during the period January 1,1989 through June 30,1992, have been invoiced for "S.E. Assessment Fee - 5 million dollar incentive Payment Fund' based on their pro-rata volume to the total volume during the period. Generators that would have had invoices under $100 total were exempted. If an exempted generator cr new customer disposes during 1993, then they will be charged at the time of disposal $18.98/ft' (if they meet the $100 minimum, cumulative).

PHE-CONSTRUCTION FUND All Southeast generators will be invoiced on a quarterly basis for 12 quarters (through 1995) for 'SE Access Fee - 3 million dollars per quarter for 36 million dollars over the three year period 1/1/93 through 12/31/95', Their pro-rata share of 3 million per quarter is based on the previous four quarters total disposal volume (rolling total in previous quarters) and their dirposed of volume.

i CHEM-NUCLEAR SYSTEMS, INc.

A.7 NUREG 1307

Appendix B Calculation of Burial Cost Escalation Factors l

Appendix B Appendix B Calculation of Burial Cost Escalation Factors The calculations necessary to determine the costs for 1986 and 1978-80 analyses. Subsequently, starting in butions from the reference PWR(post TMI 2 contri-1988, the inventories also include burial of the radioactive wastes postulated to result from U and the reference decommissioning of the reference PWR and the refer-ence BWR are performed using a detailed spreadsheet.

BWR.(2) Beginning in 1994, the rate schedule for The spreadsheet evaluates the burial costs for each of handling and disposing of heavy objects (greater than the items originally costed in the reference PWR(9 and 5,000 pounds) at the Washington site was revised to BWR(5) decommissioning studies and in the updated recover additional crane rental costs from the waste costs presented in Addendums 4(1)and 3,(2) respec-generator. A shipment campaign of heavy objects for tively, to those reports. Those costs are based on the disposal was assumed which would minimize the crane burial price schedule for U.S. Ecology's Washington surcharge and result in the one-time heavy object charge Nuclear Center, located on the Hanford Site near shown in Table B.S. Using the price schedules in effect Richland, Washington.

on January 1,1994 for the two remaining sites and dividing the calculated burial costs at each site by the

'Ib account for the differences in burial price schedules Washington site burial costs calculated for the year 1986 between the Washington facility and the facilities in results in 1994 values for B, at each of the two Nevada and South Carolina, the base burial costs for remaining sites, as listed in Table 2.1 of the summary, each of those latter sites are also calculated, using the Also included in Table 2.1 are values of B, for waste spreadsheet, and are normalized to the costs calculated generators required to pay surcharges (with/without for the Washington site, in addition, to account for the penalties) mandated by the Low-Level Radioactive different mixture and volume of waste associated with Waste Policy Amendments Act of 1985. Effective the reference BWR, the escalation factors are also cal-1/1/93, no LLRWPAA surcharges or penalties are to be culated for the reference BWR,which are also nor-assessed.

malized to the value for the Washington site. Thus, as shown in Table 2.1 of the summary,in the base year As other low-level radioactive waste burial sites come (1986), for the Washington site, B, = 1.0/1.0, where into service in the various interstate compacts, values (PWR/BWR)is the order of presentation. For the for B,will be calculated using the price schedules for Nevada site, B, = 0.857/0.898, and for the South each of those sites and will be incorporated into subse-Carolina site, B, = 1.678/1.561, quent issues of this report. Those materials whose actNity concentrations exceed the limits for Class C The spreadsheet calculations, which are too voluminous LLW are identified by footnote as GTCC material, to present here, are summarized in Tables B.1 through Because the analyses in this report postulate placing this B.13, for the years 1986,(3) 1988,(3) 1991,(3) 1993,(3) and material in a LLW disposal facility, the disposal costs 1994, and for each of the three sites, except the Nevada for this material may be overestimated by factors rang-site which closed December 31,1992. Recalculation of ing from about 1.6 to more than 12, depending upon the the costs in 1994 dollars for burialis based on the same disposal site, compared with high density packaging and inventory of radioactive wastes as was postulated in the geologic repository disposal.

l l

B.1 NUREO 1307

i

• Z y

+

Taide B.1 Burial casts at the W==hingema Site

.g.

tT!

Rdwence PWR (1986 danars) o O

cs 57

,.,g CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL tn i

4 COP 8PONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST VESSEL WALL 28,864 27.284 56,544 106,224 94,620 313.536 i

VESSEL HEAD & SOTTOM 0

28,720 0

0 99,600 128,320 UPPER CORE SUPPORT ASSM 0

2.872 0

5,154 9,960 17,986 UPPER SUPPORT COLUMN O

2.872 0

5.154 9.960 17,986 UPPER CORE BARREL 0

1,436 2.981 6,351 4,980 15,748 UPPER CORE GRID PLATE O

3.590 11.098 15.878 12.450 43.016 GUIDE TUBES 0

4,308 0

5.345 14,940 24,593 g

LOWERCORE8ARRg 0

22,976 155.998 101.617 79.680 360,270 0

4.308 31,173 19,053 14,940 69,474 THERMALSHIg5 CORE SHROUD 0

2,872 667,474 12.702 9.960 693,008 i

LOWER GRID PLATE ")

0 3,590 107,777 15.878 12.450 139,694 I

LOWER SUPPORT COLUMN O

718 3.086 3,176 2.490 9,470 LOWER CORE FORGING 0

7,898 15.772 34,931 27,390 85,991 MISC INTERNALS 0

5.744 11,503 25,404 19,920 62,571 8IO SHIELD CONCRETE O

O O

O 621,504 621,504 i

REACTOR CAVITY LINER 0

0 0

0 12,749 12.749 I

REACTOR COOLANT PUMPS 65,532 0

0 0

104,580 170,112 PRESSURIZER 13.054 0

0 0

89,640 102,694 tD R.Hx,EHx,5 UMP PUMP. CAVITY PUMP O

O O

O 9,960 9.960 N

PRESSURIZER RELIEF TANK 1.109 0

0 0

29,880 30.989 SAFETY INJECTION ACCUM TANKS 24.154 0

0 0

99,600 123,754 STEAM GENERATORS 249,417 0

0 0

531.914 781,331 REACTOR COOLANT PIPING 16.560 0

0 0

82.170 98,730 REMAINING CONTAM. MATLS 0

0 0

0 1,309,939 1,309,939 CONTAMINATED MATRL OTHR BLD 0

0 0

0 11,879.840 11.879.840 i

FILTER CARTRIDGES 0

4,308 9.322 26,663 7,844 48,137 i

SPENT RESINS 0

14.360 35.889 55.907 49,800 155,956

(

COMBUSTIBLE WASTES 0

43,080 0

0 252.113 295,193 EVAPORATOR 00TTOMS 0

67.492 0

64.931 234.060 366.483 SU8 TOTAL PWR COSTS 398,691 248,428 1,108,617 504.366 15,728,932 17.989,034 TOTAL PWR COSTS 17.989,034 i

j (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic

[

j repository disposal could reduce disposal costs.

\\

i

Table D.1 Berini cases at the Washington Site Reference LWR (1986 doRars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLIE SURCHARGE RATE CHARGE COST I

STEAM SEPARATOR 0

20.104 21.361 119,000 8.790 169,255 FUEL SUPPORT & PIECES 0

10,052 0

39.135 4,407 53,594 I

CONTROL RODS /INCORES 0

5.744 47.074 320.000 13.197 386.015 CONTROL RODS GUIDES 0

8,o16 0

19.738 3.511 31.865 JET PUMPS 0

28,720 31,709 670,000 12.326 742,755 TOP FUEL GUIDES 0

51.6 %

1 %.191 1,206.000 21.115 1.385,003 CORE SUPPOR LATE O

22.258 0

50,990 9.686 82.934 CORE SHROUD 0

100,520 1.392.364 1,785,000 41,334 3.319,218 i

REACTOR VESSEL WALL 16.968 15.796 0

36,186 7,047 75,998 SAC SHIELD 48.560 0

0 0

79,132 127.692 l

REACT. WATER REC 35,871 0

0 0

77.389 113.261 t

SAC SHIELD 137.981 0

0 0

272.605 410.587 OTHER PRIMARY CONTAI!9 TENT 0

0 0

0 3,109,263 3.109.263 CONTAINM. ATMOSPHERIC 889 0

0 0

42,206 43.094 HIGH PRESSURE CORE SPRAY 4.489 0

0 0

14,940 19,429 LOW PRESSURE CORE SPRAY 1,394 0

0 0

8.790 10.184 REACTOR BLDG CLOSED COOLIE 2.683 0

0 0

28,137 30.820 REACTOR CORE ISO COOLI E 694 0

0 0

11.429 12.123 RESIDUAL HEAT REMOVAL 12,760 0

0 0

54,531 67.291 1

POOL LINES & U.CKS 51,514 0

0 0

335.030 386.544

[

CONTAMINATED CG'6 CRETE 9,509 0

0 0

381,642 391.151 OTHER REACTCd BL'ILDIE O

O O

O 1.247.739 1,247,739 TURBINE 127.072 0

0 0

1.236,335 1.363.406 NUCLEAR STEAM CONDtRSATE 18.432 0

0 0

319.193 337,625 LOW PRESSURE FEEDWATER HEATERS 139.860 0

0 0

648,047 787.907 MAIN STEAM 4.683 0

0 0

62.449 67.132 MOISTURE SEPARATOR REHEATERS 85,652 0

0 0

628.725 714.377 REACTOR FEEDWATER PUMPS 8.943 0

0 0

170,590 179.533 HIGH PRESSURE FEEDWATER HEATERS 27.554 0

0 0

106.398 133.952 i

OTHER TG BLDG 0

0 0

0 4,270,848 4.270.848 RAD WASTE BLDG.

0 0

0 0

2.114,782 2.114.782 REACTOR BLDG 0

45,952 0

0 272.859 318.811 TG BLDG.

0 30,156 0

0 184,198 214.354 RAD WASTE & CONTROL 0

27.284 0

0 158.975 186.259 CONCENTRATOR BOTTOMS 0

161,550 0

153,896 560,250 875.696 i

OTHER 0

43.798 0

4.911 151.890 200.599 SUBTOTAL BWR COSTS 735,508 572,246 1,598,700 4.404,856 16,669,784 23,981,094 TOTAL BWR COSTS 23.981.094 (a). GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic 7

{

repository disposal could reduce disposal costs.

i m

9 E

i a

t c.W

=

r

Z C

Table B.2 Burial casts at the Washington Site o

N Rderence FWR(1985 de5mrs)

)

O c.

A R-u CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL ggy 8

COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST YESSEL WALL 29,671 45,600 62,710 119,320 112.480 369,781 VESSEL HEAD T. BOTTOM 0

22,000 0

0 118,400 140,400 UPPER CORE SUPPORT ASSM 0

2.200 0

4,770 11,840 18,810 UPPER SUPPORT COLUMN O

2,200 0

4.770 11,840 18.810 UPPER CORE BARREL 0

2,400 3,306 7,560 5,920 19,186 UPPER CORE GRID PLATE O

6,000 12.295 18,900 14,800 51,995 GUIDE TUBES 0

3.300 0

4,482 17,760 25,542 g

LOWERCOREBARRg 0

38,400 172,599 120,960 94.720 426,679 THERMAL SHI CORESHROUDg 0

7,200 34,488 22,680 17,760 82.128 0

4,800 738,079 15.120 11,840 769.839 l

g LOWER GRID PLATE O

6,000 119,178 18.900 14,800 158,878 LOWER SUPPORT C0tt#ti 0

1,200 3.417 3,780 2,960 11,357 LOWER CORE F0"GING 0

13,200 17,495 41,580 32,560 104,835 MISC INTERNALS 0

9,600 12,759 30,240 23,680 76,279 BIO $HIELO CONCRETE O

O O

O 738,816 738,816 REACTOR CAVITY LINER 0

0 0

0 15,155 15,155 REACTOR COOLANT PUMPS 154,800 0

0 0

124,320 279,120 l

PRESSURIZER 13.224 0

0 0

106,560 119,784 i

R.Hx,EHx, SUMP PUMP, CAVITY PUMP 0

0 0

0 11,840 11,840 l

E PRESSURIZER RELIEF TANK 1,151 0

0 0

35,520 36,671 SAFETY INJECTION ACCUM TANKS 24,324 0

0 0

118,400 142,724 STEAM GENERATOPS 547,200 0

0 0

632,315 1.179,515 REACTOR COOLANT PIPING 16,708 0

0 0

97,680 114.388 REMAINING CONTAM. MATLS 0

0 0

0 1.557,197 1.557,197 CONTAMINATED MATRL OTHR BLD 0

0 0

0 14,122,219 14.122,219 FILTER CARTRIDGES 0

3,300' 10,338 18.522 9,324 41,484 SPENT RESINS 0

24,000 39,780 49,800 59.200 172,780 COMBUSTIBLE WASTES 0

33,000 0

0 299,700 332,700 EVAPORATOR BOTTOMS 0

51,700 0

63,488 278,240 393,428 POST-TMI-2 ADDITIONS 0

0 0

0 460.665 460.665 SUBTOTAL PWR COSTS.

787,079 276,100 1,226,444 544,872 19.158,511 21,993,005 TOTAL PWR COSTS 21,993.005 (a) GTCC Matertal: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

I l

_.m...

....... -. ~.. _ _. ~., _ _......... _ _ _. _... _ _

Tame D.2 Berist easts at the WasMagten She Reference EWR(195 deEars)

CRANE CAS(

CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

33,600 23.689 180.880 10.449 248,618 FUEL SUPPORT & PIECES 0

16,800 0

43,960 5.239 65,999 CONTROL RODS /INCORES 0

9,600 52,074 132.720 15,688 210,082 CONTROL RODS GUIDES 0

6.600 0

18,792 4.174 29,566 JET PUMPS 0

48,000 35,160 405.600 14,652 503.412 TOP FUEL GUIDES 0

86.400 117.776 730.080 25.101 959.357 CORE SUPPOR p TE 0

17,050 0

48.546 11.514 77.110 CORE SHROUD 0

168.000 1,539,720 1,419.600 49,136 3.176,456 REACTOR VESSEL WALL 17,435 12,100 0

34.452 8,377 72,364 SAC SHIELD 48.857 0

0 0

94.069 142,926 REACT. WATER REC 79,300 0

0 0

91.997 171,297

$AC SHIELD 138.788 0

0 0

324.061 462,849 OTHER PRIMARY CONTAINMENT 0

0 0

0 3,696,152 3,696,152 CONTAINM. ATMOSPHERIC 931 0

0 0

50.172 51.103 HIGH PRESSURE CORE SPRAY 4.531 0

0 0

17.760 22.291 LOW PRESSURE CORE SPRAY 1.416 0

0 0

10.449 11,864 REACTOR BLDG CLOSED COOLING 2,747 0

0 0

33,448 36,195 REACTOR CORE 150 COOLING 716 0

0 0

13.586 14.302 RESIDUAL HEAT REMOVAL 12,909 0

0 0

64.824 77,733 POOL LINES & RACKS 51,833 0

0 0

398,268 450.101 CONTAMINATED CONCRETE 9,848 0

0 0

453,679 463,528 gg OTHER REACTOR BUILDING 0

0 0

0 1,483,256 1.483,256 TURBINE 128.303 0

0 0

1,469,699 1.598.002

' NUCLEAR STEAM CONDENSATE 18,687 0

0 0

379.442 398,129 LOW PRESSURE FEEDWATER HEATERS 140,751 0

0 0

770,370 911,121 MAIN STEAM 4.747 0

0 0

74.237 78,983 MOISTURE SEPARATOR REHEATERS 86,204 0

0 0

747.400 833,604 REACTOR FEEDWATER PUMPS 9,155 0

0 0

202,790 211,945 HIGH PRESSURE FEEDWATER HEATERS 27,724 0

0 0

126,481 154.205 OTHER TG BLDG 0

0 0

0 5.076.992 5,076,992 RAD WASTE BLDG 0

0 0

0 2.513,958 2,513,958 REACTOR BLDG 0

35,200 0

0 322,000 357,200 TG BLDG 0

23,100 0

0 217.372 240,472 1

RAD WASTE & CONTROL 0

20,900 0

0 187.607 208,507 i

CONCENTRATOR BOTTOMS 0

123,750 0

150,378 666,000 940.128 OTHER 0

33,550 0

3,677 180.560 217,787 POST-TMI-2 ADDITIONS 0

0 0

0 37.651 37.651 SUBTOTAL BWR COSTS 784,881 634,650 1,768,419 3.168,685 19,848.608 26,205.242 TOTAL BWR COSTS 26,205.242 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic

'4 repository disposal could reduce disposal costs.

CW f

3 o

o b

m 9.

Z C

Tame B3 Burimi carts at tie Wadington Site

-o Edmmee FWR(1991 dmEars)

]

O c.

CRANE CASK CURIE LINER OOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST y

VESSEL iULLL 30,411 49,780 67.982 129.200 122.018 399.392 VESSEL HEAD & BOTTOM 0

24,000 0

0 128,440 152,440 UPPER CORE SUPPORT ASSM 0

2,400 0

5.176 12,844 20,420 UPPER SUPPORT COLUMN 0

2.400 0

5.176 12,844 20.420 UPPER CORE BARREL 0

2.620 3,584 8.200 6.422 20,826 UPPER CORE GRID PLATE 0

6.550 13,374 20.500 16.055 56,479 GUIDE TUBES 0

3,600 0

4.866 19.266 27.732 g

LOWER CORE BARR 0

41,920 188,448 131.200 102.752 464.320 THERMALSHIg5g 0

7,860 37,662 24,600 19.266 89.388 CORE SHROUD 0

5,240 807.248 16.400 12,844 841,732 LOWE11 GRID PLATE *I O

6,550 130,344 20.500 16.055 173.449 I

LOWER SUPPORT COLUMN.

0 1,310 3.724 4,100 3,211 12,345 LOWER CORE FORGING 0

14.410 18,958 45.100 35,321 113,789 MISC INTERNALS 0

10.480 13.826 32,800 25,688 82.794 BIO SHIELD CONCRETE O

O O

O 801,466 801,466 REACTOR CAVITY LINER 0

0 0

0 16.440 16,440 REACTOR COOLANT PUMPS 168,000 0

0 0

134.862 302.862 PRES $URI2ER 13.380 0

0 0

115,596 128,976 R.Hx.EHx,5 UMP PUMP CAVITY PUMP O

O O

O 12.844 12.844 C3 PRES $URI2ER RELIEF TANK 1,190 0

0 0

38,532 39.722 m

SAFETY INJECTION ACCUM TANKS 24,480 0

0 0

128,440 152,920

. STEAM GENERATORS 582.400 0

0 0

685,934 1,268.334 REACTOR COOLANT PIPING 16,845 0

0 0

105,963 122,808 REMAINING CONTAM. MATLS 0

0 0

0 1,689.243 1,689.243 CONTAMINATED MATRL OTHR BLD 0

0 0

0 15,319,745 15.319,745 FILTER CARTRIDGES 0

3,600 11.212 20.076 10,115 45.002 SPENT RESINS 0

26.200 43.200 54.000 64,220 187,620-COMBUSTIBLE WASTES' O

36.000 0

0 325.114 361,114 EVAPORATOR BOTTOMS 0

56.400 0

68.850 301,834 427,084 POST-TMI-2 ADDITIONS 0

0 0

0 499.728 499,728 SUBTOTAL PWR COSTS 836,706 301,320 1,339,562 590.744 20,783.101 23,851.433 TOTAL PWR COSTS 23,851,433 (a) GTCC Matertal: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

Tame DJ Burial cases at the Washington Site Bdermee BWR(1991 douars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLIE SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

36.680 25.687 196.000 11.335 269.702 FUEL SUPPORT & PIECES 0

18.340 0

47.600 5.683 71.623

. CONTROL RODS /INCORES 0

10.480 56.886 144.000 17,018 228.384 CONTROL R005 GUIDES 0

7.200 0

20.400 4.528 32.128 JET PUMPS 0

52.400 38.140 440.000 15.894 546.434 TOP FUEL GUIDES 0

94.320 127.666 792.000 27.229 1.041.215 CORESUPPORQLATE O

18.600 0

52.700 12.491 83.791 CORE SHROUD 0

183.400 1.683.780 1.540.000 53.303 3.460.483 REACTOR YESSEL WALL 17.864 13.200 0

37,400 9.087 77.551 SAC SHIELD 49.130 0

0 0

102.046 151.176 REACT. WATER REC 84,800 0

0 0

99.798 184.598 SAC SHIELD 139.528 0

0 0

351.540 491.069 OTHER PRIMARY CONTAI!94ENT C

0 0

0 4.009.576 4,009.576 CONTAIMM. ATMOSPHERIC 970 0

0 0

54.426 55.396 HIGH PRESSURE CORE SPRAY 4.570 0

0 0

19.266 23.836 LOW PRESSURE CORE SPRAY.

1.435 0

0 0

11.335 12.770 REACTOR BLDG CLOSED COOLING 2.805 0

0 0

.36.284 39.089 REACTOR CORE 150 COOLING.

735 0

0 0

14.738 15.473 i

RESIDUAL HEAT REMOVAL 13.045 0

0 0

70.321 83.366 POOL LINES & RACKS 52.125 0

0 0

432.040 4.84.165 CONTAMINATED CONCRETE-10.160 0

0 0

492.150 502.310 gy OTHER REACTOR BUILDING 0

0 0

0 1.609.032 1.609.032 i-TURBINE 129.433 0

0 0

1.594.326 1.723,759 NUCLEAR STEAM CONDENSATE 18.920 0

0 0

411.618 430.538 LOW PRESSURE FEEDWATER HEATERS 141.569 0

0 0

835.695 977.264 MAIN STEAM 4.805 0

0 0

80.532 85.337 MDISTURE SEPARATOR REHEATERS 86.710 0

0 0

810.778 897.488 REACTOR FEEDWATER PLMPS 9.350 0

0 0

219.986 229.336 HIGH PKESSURE FEEDWATER HEATERS 27.880 0

0 0

137.206 165.086 OTHER TG BLDG 0

0 0

0 5.507.507 5.507.507 RAD WASTE BLDG 0

0 0

0 2.727.134 2.727.134 REACTOR BLDG 0

38.400 0

0 349.314 387.714 TG BLDG 0

25.200 0

0 235.811 261.011 RAD WASTE & CONTROL 0

22.800 0

0 203.520 226.320 CONCENTRATOR BOTTOMS 0

135.000 0

163.080 722.475 1.020.555 OTHER 0

36.600 0

3.990 195.871 236.461

. POST-TMI-2 ADDITIONS 0

0 0

0 40.844 40.844 SUBTOTAL 8WR COSTS 755.836 692.620 1.932.159 3.437.170 21.531.737 28.389.521 TOTAL BWR COSTS 28.389.521 l

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic

'2l repository disposal could reduce disposal costs.

o 8

2-S w

c

i y

Table B,4 Barial costs at the inslungton Site t

w Pderence PWR(1993 dollars)

W m

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHAPGE RATE CHARGE CHARGE COST e

VESSEL WALL 95,000 49,780 104,306 134,436 136,496 520.019 VESSEL HEAD & BOTTOM 0

40,000 0

0 143,680 183,680 UPPER CORE SUPPORT ASSM 0

4,000 0

6,358 14,368 24,736 UPPER SUPPORT COLUMN O

4,000 0

6,368 14,368 24,736 UPPER CORE BARREL 0

2,620 5,490 7,994 7,184 23,288 UPPER CORE GRID PLATE O

6.550 19,214 19,985 17,960 63,709 GUIDE TUBES 0

6.000 0

5,995 21,552 33,547 a)

LOWER CORE BARR 0

41,920 331,857 127.904 114,944 616,625 THERMAL SHI S

0 7,860 70,795 23,982 21,552 124,189 CORE SHROUD 0

5,240 1,462.414 15,988 14.368 1.498,010 LOWER GR10 PLATE '}

O 6.550 236,051 19,985 17,960 280.546 I

LOWER SUPPORT COLUMN O

1,310 5,600 3.997 3,592 14,499 LOWER CGRE FORGING 0

14.410 24.154 43,967 39,512 122.043 MISC INTERNALS 0

10.480 17,566 31,976 28,736 88.758 BIO SHIELD CONCRETE O

O O

O 896,563 896,563 REACTOR CAVITY LINER 0

0 0

0 18,391 18,391 REACTOR COOLANT PUMPS 120.000 0

0 0

150,8G4 270,864 PRESSURIZER 40,000 0

0 0

129,?l2 169,312 R.Hx,EHx,5 UMP P'JMP,,'AVITt WP O

O O

0 14,368 14.368 Cl3 PRES $URIZER RELIEF TANK 2,000 0

0 0

43,104 45,104 k

$AFETY INJECTION ACCUM TANKS 80,000 0

0 0

143,680 223,680 STEAM GENERATORS 320,000 0

70,266 0

767,323 1,157,589 REACTOR C00 TANT PIPING 70,000 0

0 0

118,536 188,536 REMAINING CONTAM. MATLS 0

0 0

0 1,889,679 1,889.679 CONTAMINATED HATRL OTIA 2LD 0

0 0

0 17,137,504 17,137,504 OLTER CARTRIDGES 0

6,000 19,763 24,902 11,315 61,980 SPENT RESINS 0

26,200 76,856 61,572 71,840 236,468 COMBUSTIBLE WASTES 0

60,000 0

0 363,690 423,690 EVAPORATOR BOTTOMS 0

94,000 84,542 74,536 337,648 590,725 POST-TMI-2 ADDITIONS 0

0 0

0 559.023 559.023 SUBTOTAL PWR COSTS 727,000 386,920 2,528,873 609,955 23,249,112 27,501,860 ANNUAL PERMIT FEES (3 YRS) 105,000 TAXES & FEES (1 0F CHARGES) 1,787,621 TAXES & FEES (1/CU.FT.)

6.627.809 TOTAL PWR COSTS 36,022,291 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce dispesal costs.

"Ihble B.4 Burial costs at the Thuington Site Reference BWR(1993 dollars)

CRANE CASK CURIE LINER 00SE BURIAL DISPOSAL COMPONENT SURCHARGE HAN0 LING SURCHARGE RATE CHARGE CHARGE COST STEAM SEPARATOR 0

35,680 46,115 343,353 12,680 438,827 i

FUEL SUPPORT & PIECES 0

18,340 0

49,529 6,358 74,227 l

CONTROL RODS /INCORES 4,000 10,480 101.068 932,008 19,038 1,066,593 CONTROL R005 GUIDES 0

12,000 0

25,032 5,065 42,097 JET PUMPS 0

52,400 65,878 839,496 17,780 975,554 TOP PJEL GUIDES 0

94,320 197.633 1,511.093 30,460 1,833,506 CORE SUPPOR LATE O

31,000 0

64,666 13,973 109,639 CORE SHROUD 0

183,400 3,043,488 2,198,924 59,627 5,485,439 REACTOR VESSEL WALL 55,000 22,000 24,154 45,892 10,165 157,211 SAC SHIELD 140,000 0

0 0

114,154 254,154 REACT, WATER REC 50,000 0

0 0

111,639 161.639 SAC SHIELD 380,000 0

0 0

393,252 773,252 OTHER PRIMARY CONTAINMENT 0

0 0

0 4,435,330 4,485,330 CONTAINM. ATMOSPHERIC 2,000 0

0 0

60,884 62,884 HIGH PRESSURE CORE SPRAY 20,000 0

0 0

21,552 41,552 LOW PRESSURE CORE SPRAY 5,000 0

0 0

12,680 17,680 REACTOR BLDG CLOSED COOLING 7,500 0

0 0

40,590 48,090 REACTOR CORE ISO COOLING 1,000 0

0 0

16,487 17,487 RESIDUAL HEAT REMOVAL 70,000 0

0 0

78,665 148,665 t2 POOL LINER & RACKS 150,000 0

0 0

483,304 633,304

'o CONTAMINATED CONCRETE 16,000 0

0 0

550,546 566,546 OTHER REACTOR BUILDING 0

0 0

0 1,799,951 1,799,951 TURBINE 5B0,000 0

0 0

1,783,500 2.363,500 NUCLEAR STEAM CONDENSATE 60,000 0

0 0

460,458 520.458 LOW PRESSURE FEEDWATER HEATERS 420,000 0

0 0

934,854 1,354,854 MAIN STEAM 15,000 0

0 0

90,087 105,087 MOISTURE SEPARATOR REHEATERS 260,000 0

0 0

906,980 1,166,980 REACTOR FEEDWATER PUMPS 25,000 0

0 0

246,088 271,088 HIGH PRESSURE FEEDWATER HEATERS 80,000 0

0 0

153,486 233,486 OTHER TG BLDG 0

0 0

0 6,160,998 6.160,998 RAD WASTE BLDG 0

0 0

0 3.050,722 3,050,722 REACTOR BLDG 0

64,000 0

0 390,617 454,617 TG BLDG 0

42,000 0

0 263,693 305,693 RAD WASTE & CONTROL 0

38,000 0

0 227,585 265,585 CONCENTRATOR BOTTOMS 0

225,000 199,826 176,606 808,200 1,409,632 OTHER 0

61,000 0

5,007 219.112 285,119 POST-TMI-2 ADDITIONS 0

0 0

0 45.690 45.690 SUBTOTAL BWR COSTS 2.340,500 890,620 3,678,160 6,191,605 24.086,252 37,187,137 ANNUAL PERMIT FEES (3.5 YRS) 122,500 Z

TAXES & FEES (1 0F CHARGES) 2,417,164 TAXES & FEES ($/CU.FT.)

m TOTAL BWR COSTS 6.862.653 o

46,589,455 y

e a

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic

{

repository disposal could reduce disposal costs.

E ca.

t2

y

'Ihtde D.5 Burial cods at the Washington Site y

y Reference PWR(1994 dollars) 3 K

m Q

1

/

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL 50 COMPONENT

!URCHARGE HANDLING SURCHARGE RATE CHARGE CHARGE COST gg VESSEL WALL 0

49,780 146,585 188,932 191,824 577,121 VESSEL HEAD & BOTTOM 0

40,000 0

0 201.920 241,920 UPPER CORE SUPPORT ASSM 0

4,000 0

8.950 20,192 33,142 UPPER SUPPORT COLUMN O

4,000 0

8,950 20,192 33,142 UPPER CORE BARREL 0

2,620 7.715 11,235 10,096 31,666 UPPER CORE GRID PLATE O

6.550 27,003 28,087 25,240 86,879 GUIDE TUBES 0

6,000 0

8,425 30,288 44,713 LOWER CORE BARR g )

a 0

41,920 466,406 179.754 161.536 P49,616 THERMAL SHI S

0 7,860 99,504 33,704 30,288 171,356 CORE SHROUD 0

5,240 2,055,886 22.469 20,192 2,103,787 LOWER GRID PLATE ")

0 6,550 331,843 28,087 25,240 391.720 I

LOWER SUPPORT COLUMN O

1,310 7.869 5.617 5,048 19,845 LOWER CORE FORGING 0

14,410 33,945 61,790 55,528 165,673 MISC INTERNALS 0

10.480 24,687 44,938 40,384 120,490 BIO SHIELD CONCRETE O

O O

O 1,259,981 1,259,981 REACTOR CAVITY LINER 0

0 0

0 25,846 25,846 REACTOR COOLANT PUMPS 0

0 0

0 212.016 212.016 PRES $URIZER 0

0 0

0 181,728 181,728 R.Hx,EHx,5 UMP PUMP. CAVITY PUMP 0

0 0

0 20,192 20,192

[

PRESSURIZEk RELIEF TANK 0

0 0

0 60,576 60,576 o

SAFETY INJECTION ACCUM TANKS 0

0 0

0

?0L 920 20L 9?0 STEAM GENERATORS 0

0 98,749 0

1,078,354 1,177,103 REACTOR COOLANT PIPING 0

0 0

0 166,584 166,584 REMAINING CONTAM. MATLS 0

0 0

0 2,655,652 2,655,652 CONTAMINATED MATRL OTHR BLD 0

0 0

0 24,084,109 24.084,109 FILTER CARTRIDGES 0

6,000 27,774 34,994 15,901 84,670 SPENT RESINS 0

26,200 108,010 86.530 100,960 321,700 COMBUSTIBLE WASTES 0

60,000 0

0 511.110 571,110 EVAPORATOR BOTTOMS 0

94.000 118,811 104,747 474,512 792,070 POST-TMI-2 ADDITIONS 0

0 0

0 785,620 785,620 HEAVY OBJECT CHARGE 102.800 0

0 0

0 102.800 SUBTOTAL PWR COSTS 102,800 386,920 3,554,787 857,208 32,673,029 37,574,744 ANNUAL PERMIT FEES (3 YRS) 105,000 TAXES & FEES (% OF CHARGES) 1,690,863 TAXES & FEES ($/CU.FT.)

5.987.035 TOTAL PWR COSTS 45,357.642 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

'Ddde D 5 Basrimi esses at the "" ' ~ J u Site Refmace BWR(1994 damars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE CHARGE COST 1

STEAM SEPARATOR 0

36,680 64,806 482,566 17,819 601.871 FUEL SUPPORT & PIECES 0

18,340 0

69.607 8,935 96,882 CONTROL RODS /INCORES 0

10.480 142,057 1,309,922 26.754 1,489.213 CONTROL RODS GUIDES 0

12,000 0

35,179 7.118 54,297 JET PtJS 0

'52,400 92,580 1,179,884 24,988 1.349.852 TOP FUEL GUIDES 0

94,320 277.740 2,123.791 42,807 2.538,658 CORE SUFPORgLATE u

31,000 0

90,880 19,637 141,516 CORE SHROUD 0

183,400 4,278,498 3,090,500 83.797 7,636,195 REACTOR VESSEL WALL 0

22,000 33,944 64,495 14,286 134,725 SAC SHIELD 0

0 0

0 160,425 160,425 REACT. WATER REC 0

0 0

0 156,892 156.892 SAC SHIELD 0

0 0

0 552,655 552,655 OTHER PRIMARY CONTAINMENT 0

0 0

0 6,303,438 6,303.438 CONTAINM. ATMOSPHERIC 0

0 0

0 85.564 85,564 HIGH PRESSURE CORE SPRAY 0

0 0

0 30,288 30.288 LOW PRESSURE CORE SPRAY 0

0 0

0 17,819 17,819 REACTOR BLDG CLOSED COOLING 0

0 0

0 57,042 57,042 REACTOR CORE 150 COOLING 0

0 0

0 23,170 23,170 RESIDUAL HEAT REMOVAL 0

0 0

0 110.551 110.551 tIf POOL LINER & RACKS 0

0 0

0 679,208 679,208 O

CONTAMINATED CONCRETE O

O O

O 773,707 773,707 OTHER REACTOR BUILDING 0

0 0

0 2,529,553 2.529,553 TURBINE O

O O

O 2,506,433 2,506,433 NUCLEAR STEAM CONDENSATE O

O O

O 647.103 647.103 LOW PRESSURE FEEDWATER HEATERS 0

0 0

0 1,313,792 1,313,792 MAIN STEAh 0

0 0

0 126,604 126.604 MOISTURE SEPARATOR REHEATERS 0

0 0

0 1,274,620 1,274,620 REACTOR FEEDWATER PUMPS 0

0 0

0 345,838 345,838 HIGH PRESSURE FEEDWATER HEATERS 0

0 0

0 215,701 215,701 OTHER TG BLDG 0

0 0

0 8,658,330 8,658,330 RAD WASTE BLDG 0

0 0

0 4,287,317 4.287,317 i

REACTOR BLDG 0

64,000 0

0 381.227 445,227

(

TG BLDG 0

42,000 0

0 257,375 299.375 t

RAD WASTE & CONTROL 0

38,000 0

0 222.154 260,154 j

CONCENTRATOR BOTTOMS 0

225,000 280.826 248,190 1.135,800 1,889.816 OTHER 0

61,000 0

7,036 307.928 375,964 POST-TMI-2 ADDITIONS 0

0 0

0 64,211 64.211 HEAVY 08 JECT CHARGE 177.200 0

0 0

0 177.200 i

SUBTOTAL BWR COSTS 177,200 890.620 5.170.450 8.702,050 33,470,887 48,411,207 ANNUAL PERMIT FEES (3.5 YRS) 122,500 TAXES & FEES (1 0F CHARGES) 2,178,504 TAXES & FEES ($/CU.FT.)

6.199.174 TOTAL BWR COSTS 55,911.386 y

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic p

S

-repository disposal could reduce disposal costs.

W e---

g

+

+

= -

w we-,

,n y___

m.

d Talde B.6 Burial cases at the Nevada Site Rdernece FWR(IM6 deEars)

]

i

~ O-ch h-CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL U

S COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST VESSEL WALL 29,613 30,172 61,613 127,370 78,318 327,087 VESSEL HEAD & BOTTOM 0

31,760 0

0 82,440 114,200 i

UPPER CORE SUPPORT ASSM 0

3,176 0

5.441 8,244 16,861 l

UPPER SUPPORT COLUMN O

3,176 0

5,441 8,244 16,861 UPPER CORE BARREL 0

1,588 3,248 6,704 4.122 15,662 UPPER CORE GRID PLATE O

3,970 11,958 16,759 10,305 42,992.

GUIDE TUBES 0

4,764 0

5,646 12,366 22,776' THERMALSHigSg,)

g LOWER CORE BARR 0

25,408 165.971 107,259 65,952 364,590 0

4,764 33.144 20,111 12,366 10,385 CORE SHROUD 0

3,176 705,965 13,407 8.244 730,793 LOWER GRID PLATE,)

O 3.970 114,000 16,759 10,305 145,034 g

LOWER SUPPORT COLUMN O

794 3,304 3,352 2,061 9,511 LOWER CORE FORGING 0

8,734 17,208 36,870 22,671 85,484 MISC INTERNALS 0

6,352 12.549 26,815 16,488 62,204 BIO SHIELD CONCRETE O

O

-0 0

514,426 514.426 REACTOR CAVITY LINER 0

0 0

0 10.552 10,552 REACTOR COOLANT PUMPS 65,768-0 0

0 86,562 152,330 PRESSURIZER 13.212 0

0 0

74,196 87,408 R.Hx,EHx,5 UMP PUMP, CAVITY PUMP O

O O

O 8,244 8,244 F

PRES $URIZER RELIEF TANK 1,148 0

0 0

24,732 25.880 C

SAFETY INJECTION ACCUM TANKS 24,312 0

0 0

82,440 106,752 STEAM GENERATORS 250,048 0

0 0

440,271 690,319 REACTOR COOLANT PIPING 16,698 0

0 0

68,013 84,711 REMAINING CONTAM. MATLS 0

0 0

0 1,084,251 1,084,251 CONTAMINATED MATRL OTHR BLD 0

0 0

0 9,833,072 9,833,072 FILTER CARTRIDGES 0

4,764 10,144 28,079 6.492 49,478 SPENT RESINS 0

15.880 38,880 59,032 41,220 155,012 COPEUSTIBLE WASTES 0

47.640 0

0 208,676 256,316 EVAPORATOR BOTTOMS 0

74.636 0

68.486 193.734 336.856 SUBTOTAL PWR COSTS 400,800 274,724 1,177,984 547,530 13,019,007 15.420,045 TOTAL PWR COSTS 15.420,045 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

i.

-m

---...m.-

-m..

.r -.m

..u-.

m.u.

m m

W-m um.

Table D.6 Burial costs at the Nevada Site Reference CWR(1986 donars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

22,232 23,257 291,200 7,275 343,964 FUEL SUPPORT & PIECES 0

11.116 0

46,926 3,648 61,690 CONTROL RODS /INCORES 0

6,352 49,992 342,400 10,923 409,667 CONTROL R005 GUIDES 0

9,528 0

20,829 2,906 33,263 JET PUMPS 0

31,760 34,460 6S0,000 10,202 756,442 TOP FUEL GUIDES 0

57,168 115,747 1,224,000 17.477 1,414,392 CORESUPPORQLATE O

24,614 0

53,809 8,017 86,440 CORE SHROUD 0

111,160 1,473,360 1,792,000 34,213 3,410,733 REACTOR VESSEL WALL 17,402 17,468 0

38,187 5,833 78,889 SAC SHIELD 48,836 0

0 0

65,499 114.335 REACT. WATER REC 35,970 0

0 0

64,056 100,026 SAC SHIELD 138,730 0

0 0

225,638 364,369 OTHER PRIMARY CONTAINMENT 0

0 0

0 2,573,571 2,573.571 CONTAINM. ATMOSPHERIC 928 0

0 0

34,934 35,862 HIGH PRESSURE CORE SPRAY A528 0

0 0

12,366 16,894 LOW PRESSURE CORE SPRAY 1.414 0

0 0

7,275 8,689 REACTOR BLDG CLOSED COOLING 2,742 0

0 0

23,289 26.031 REACTOR CORE 150 COOLING 714 0

0 0

9,460 10.174 RESIDUAL HEAT REMOVAL 12,898 0

0 0

45,136 58,034 POOL LINES & RACKS 51,810 0

0 0

277.308 329,118 m

CONTAMINATED CONCRETE 9,824 0

0 0

315,889 325,713 s

OTHER REACTOR BUILDING 0

0 0

0 1.032,767 1,032,767 TURBINE 128,215 0

0 0

1,023,328 1,151,543 NUCLEAR STEAM CONDENSATE 18,668 0

0 0

264,200 282,868 LOW PRESSURE FEEDWATER HEATERS 140,687 0

0 0

536,396 677,083 MAIN STEAM 4,742 0

0 0

51,690 56,432 MOISTURE SEPARATOR REHEATERS 86,164 0

0 0

520,403 606,567 REACTOR FEEDWATER PUMPS 9,140 0

0 0

141,199 150,339 HIGH PRESSURE FEEDWATER HEATERS 27,712 0

0 0

88.067 115,779 OTHER TG BLDG 0

0 0

0 3,535,027 3,535,027 RAD WASTE BLDG 0

0 0

0 1,750,428 1,750,428 REACTOR BLDG 0

50,816 0

0 226,481 277,297 TG BLDG 0

33,348 0

0 152,890 186,238 RAD WASTE & CONTROL 0

30,172 0

0 131,954 162,126 CONCENTRATOR BOTTOMS 0

178,650 0

162,320 463,725 804,695 OTHER 0

48.434 0

5.163 125.721 179.318 SUBTOTAL BWR COSTS 741,126 632,818 1,696,836 4,656,832 13,799,189 21,526,801 TOTAL BWR COSTS 21,526,801 (a) GTCC Material: Assumes a low density, distributed packaging scheme ard final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

• /

m O

2

=

L y

w m

'Z 4

C:

Tame B.7 Burial costs at the Nevada !Mee o

h Rderence FWR (IM doBars)

}

9 i

Ca CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL i

g S

' COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST VESSEL WALL 29,613 45,600 61,993 136,800 107,768 381,775 VESSEL HEAD & BOTTOM 0

22,000 0

0 113.440 135,440 t

UPPER CORE SUPPORT ASSM 0

4,800 0

2,750 11.344 18,894 i

UPPER SUPPORT COLUMN O

4,800 0

2,750 11,344 18,894 UPPER CORE BARREL 0

2,400 3,268 8,700 5.672 20.040 UPPER CORE GRID PLATE O

6,000 12,008 21,750 14.180 53,938 GUIDE TUBES 0

7,200 0

1,696 17,016 25.912 LOWERCOREBARRg,)

g 0

38,400 166,291 139,200 90.752 434,643 0

7,200 33,204 26,100 17.016 83,520 THERMALSHIg5 CORE SHROUD 0

4,800 706,575 17,400 11.344 740,119 g

LOWER GRID PLATE O

6,000 114,100 21,750 14.180 156,030 t

LOWER SUPPORT COLUMN 0

1,200 3.314 4,350 2,836 11,700 LOWER CORE FORGING 0

13,200 17.318 47,850 31,196 109,564 MISC INTERNALS 0

9,600 12,629 34,800 22,688 79,717 BIO SHIELD CONCRETE O

O O

O 707,866 707,866 REACTOR CAVITY LINER 0

0 0

0 14,520 14,520 REACTOR COOLANT PUMPS 163,200 0

0 0

119,112 282,312 PRESSURIZER 13.212 0

0 0

102.096 115,308 R.Hx,EHz,5 UMP PUMP. CAVITY PUMP 0

0 0

0 11.344 11.344 E

PRES $URIZER RELIEF TANK 1,148 0

0 0

34,032 35,180 E

SAFETY INJECTION ACCUM TANKS 108,800 0

0 0

113,440 222.240 t

STEAM GENERATORS 569,600 0

0 0

605,826 1.175,426 REACTOR COOLANT PIPING 95,200 0

0 0

93,588 188,788 REMAINING CONTAM. MATLS 0

0 0

0 1,491,963 1,491, % 3 e

CONTAMINATED MATRL OTHR BLD C

0 0

0 13,530,613 13.530,613

[

FILTER CARTRIDGES 0

7,200 10.204 8,467 8,933 34,804 SPENT RESINS 0

24,000 39,080 57,400 56,720 177,200 COMBUSTIBLE WASTES 0

33,000 0

0 287,145 320,145 EVAPORATOR BOTTOMS 0

112,800 0

68,765 266.584 448,149 POST-TMI-2 ADDITIONS 0

0 0

0 441.367 441.367 SUBTOTAL PWR COSTS 980,773 350,200 1,179,984 600,529 18,355,925

,21,467,411 TOTAL PWR COSTS 21,467,411 (a) GTCC Material: - Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic l

repository disposal could reduce disposal costs.

Table D.7 Barial costs at the Nevada Site Reference UWR(1988 dollan)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMP 0htNT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

33,600 23,397 207,760 10,011 274,768 FUEL SUPPORT & PIECES 0

16,800 0

50,400 5,020 72,220 CONTROL P.005/INCORES 0

9,600 50,072 152,640 15,031 227,343 CONTROL RODS GUIDES 0

14,400 0

16,729 3,999 35,128 JET PLHPS 0

48,000 34,680 466,400 14,038 563.118 TOP FUEL GUIDES 0

86,400 116,467 839,520 24.049 1,066,436 CORE SUPPOR O

37,200 0

43.217 11.032 91,449 CORESHROUDgLATE 0

168,000 1,474,760 1,632,400 47,078 3,322.238 REACTOR VESSEL WALL

7,402 26,400 0

30,670 8,026 82,498 SAC SHIELD 1?O,400 0

0 0

40,128 280.528 REACT. WATER REC f2,800 0

0 0

88,143 170,943 SAC SHIELD 516,800 0

0 0

310.485 827,285 OTHER PRIMARY CONTAINMENT 0

0 0

0 3,541,313 3,541,313 CONTAINM. ATMOSPHERIC 928 0

0 0

48,070 48,998 HIGH PRESSURE CORE SPRAY 27,200 0

0 0

17,016 44,216 LOW PRES $URE CORE SPRAY 1,414 0

0 0

10,011 11,425 REACTOR BLDG CLOSED COOLING 2.742 0

0 0

32,047 34,789 REACTOR CORE ISO COOLING 714 0

0 0

13,017 13,731 RESIOUAL HEAT REMOVAL 95,200 0

0 0

62.108 157,308 POOL LINES & RACKS 204,000 0

0 0

381,584 585,584 m

CONTAMINATED CONCRETE 9,824 0

0 0

434,674 444,498 L

OTHER REACTOR BUILDING 0

0 0

0 1,421,120 1,421,120 TURBINE 788,800 0

0 0

1,408,131 2,196,931 NUCLEAR STEAM CONDENSATE 18,668 0

0 0

363,547 382,215 LOW PRESSURE FEEDWATER HEATERS 571,200 0

0 0

738,097 1,309,297 MAIN STEAM 4,742 0

0 0

71,127 75.869 MOISTURE SEPARATOR REHEATERS 353,600 0

0 0

716,090 1,069,690 REACTOR FEEDWATER PUMPS 9,140 0

0 0

194,294 203,434 HIGH PRESSURE FEEDWATER HEATERS 108,800 0

0 0

121,182 229,982 OTHER TG BLDG 0

0 0

0 4,864,307 4,864,307 RAD WASTE BLDG 0

0 0

0 2,408,643 2,408,643 REACTOR BLDG 0

35,200 0

0 306.194 341,394 TG BLOG 0

23,100 0

0 206,702 229,802 RAD WASTE & CONTROL 0

20,900 0

0 178,398 199,298 CONCENTRATOR BOTTOMS 0

270,000 0

162,740 638,100 1,070,840 OTHER 0

73,200 0

2,375 172.996 248,571 POST-TMI-2 ADDITIONS 0

0 0

0 36.074 36.074 SU8 TOTAL BWR COSTS 3,004,375 862,800 1,699,376 3,604,852 19.011,883 28,183,285 TOTAL BWR COSTS 28,183,285 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

1. 9 C

o S

st w

Z C

Table B.8 Berial costs at the Nevada Site o

Reference PWR (1991 dollars)

]

O, c.

p.

Q CRANE CASK CURIE LINER OOSE BURIAL DISPOSAL g

COMPONENT SUPCHARGE HANDLING SURCHARGE RATE CHARGE COST y

VESSEL iiALL 29,613 45,600 61,993 136,800 122.018 396,025 VESSEL HEAD & BOTTOM 0

22,000 0

0 128,440 150,440 UPPER CORE SUPPORT ASSM 0

4,800 0

2,750 12,844 20,394 UPPER SUPPORT COLUMN 0

4,800 0

2,750 12,844 20,394 UPPER CORE BARREL 0

2,400 3,268 8,700 6,422 20,790 UPPER CORE GRIO PLATE O

6,000 12,008 21,750 16,055 55,813 GUIDE TUBES 0

7,200 0

1,696 19.266 28,162 g

0 38,400 166,291 139,200 102.752 446.643 LOWER CORE BARR THERVAL SHIg5g 0

7,200 33,204 26.100 19,266 85.770 CORE SHROUD 0

4,800 706,575 17,400 12,844 741,619 I

LOWER GRIO PLATE "

0 6,000 114,100 21,750 16,055 157,905 LOWER SUPPORT COLUMN 0

1,200 3,314 4,350 3.211 12.075 LOWER CORE FORGING 0

13,200 17,318 47,850 35,321 113.689 MISC INTERNALS 0

9,600 12,629 34,800 25,688 82,717 BIO SHIELD CONCRETE O

O O

O 801,466 801,466 REACTOR CAVITY LINER 0

0 0

0 16,440 16,440 REACTOR COOLANT PUMPS 184,800 0

0 0

134,862 319,662 PRESSURIZER 13.212 0

0 0

115.596 128,808 R.Hx,EHx,5 UMP PUMP CAVITY PUMP 0

0 0

0 12,844 12,844 9

PRESSURIZER RELIEF TANK 1,148 0

0 0

38,532 39,680 5

SAFETY INJECTION ACCUM TANKS 123,200 0

0 0

128,440 251,640 STEAM GENERATORS 627,200 0

0 0

685,934 1,313.134 REACTOR COOLANT PIPING 107.800 0

0 0

105,963 213,763 REMAINING CONTAM. MATLS 0

0 0

0 1,689,243 1,689,243 CONTAMINATED MATRL OTHR BLO O

O O

O 15,319,745 15,319,745 FILTER CARTRIDGES 0

7,200 10.204 8,467 10,115 35,985 SPENT RESINS 0

24,000 39,080 57.400 64,220 184,700 COMBUSTIBLE WASTES 0

33,000 0

0 325,114 358.114 EVAPORATOR BOTTOMS 0

112,800 0

68,765 301,834 483,399 POST-TMI-2 ADDITIONS 0

0 0

0 499.728 499.728 SUBTOTAL PWR COSTS 1,086.973 350,200 1.179,984 600,529 20,783.101 24,000,788 TOTAL PWR COSTS 24,000,788 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density pacitaging and geologic repository disposal could reduce disposal costs.

Tame B,8 Burial costs at the Nevada Site Rdmusee BWR(1991 doners)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL CINPONENT SURCNARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR -

0 33,600 23,337 207,760 11,335 276,092 i

FUEL SUPPORT & PIECES 0

16,800 0

50,400 5.683 72,883 i

COMTROL ROOS /INCORES 0

9,600 50,072 152,640 17.018 229,330 CONTROL R005 GUIDES 0

14.400 0

16,729 4,528 35,657 JET PtMPS 0

48,000 34,680 466,400 15,894 564,974 TOP FUEL GUIDES 0

86,400 116.467 839,520 27,229 1,069,616 i

CCRESUPPORgtATE O

37,200 0

43,217 12,491 92,908

- i CORE SHROUD 0

168,000 1,474,760 1,632.400 53,303 3.328,463 REACTOR VESSEL WALL 17,402 26,400 0

30,670 9,087 83.559 SAC SHIELD 215,600 0

0 0

102,046 317,646

[

l REACT. WATER REC 91,800 0

0 0

99.798 191,598 SAC SHIELD 585,200 0

0 0

351,540 936,740 l

il OTHER PRIMARY CONTAINNENT 0

0 0

0 4,009,576 4,009,576 CONTAINM. ATNOSPHERIC 928 0

0 0

54,426 55,354 HIGH PRESSURE CORE SPRAY 30,800 0

0 0

19,266 50,066 LOW PRESSURE CORE SPRAY 1,414 0

0 0

11,335 12,749 REACTOR BLDG CLOSED COOLING 2,742 0

0 0

36,284 39,026 REACTOR CORE 150 COOLING 714 0

0 0

14,738 15,452 RESIDUAL HEAT REMOVAL 107,800 0

0 0

70.321 178.121 POOL LINES & RACKS 231,000 0

0 0

432,040 663,040 W

CONTAMINATED CONCRETE 9,824 0

0 0

492.150 501.974 i

L OTHER REACTOR BUILDING 0

0 0

0 1,609.032 1,609,032 TURBINE' 893,200 0

0 0

1,594,326 2,487,526 NUCLEAR STEAM CONDEMSATE 18,668 0

0 0

411,618~

430,286 LOW PRESSURE FEEDWATER HEATERS 646,800 0

0 0

835,695 1,482,495 MAIN STEAM 4,742 0

0 0

80,532 85,274 MOISTURE SEPARATOR REHEATERS 400,400 0

0 0

810,778 1,211,178 REACTOR FEEDWATER PUMPS 9,140 0

0 0

219,986 229.126 HIGH PRESSURE FEEDWATER HEATERS 123,200

'O O

O 137,206 260,406 OTHER TG BLDG 0

0 0

0 5,507,507 5,507,507 RAD WASTE BLDG 0

0 0

0 2,727,134 2,727,134 REACTOR BLDG 0

35,200 0

0 346,357 381,557 TG BLDG 0

23.100 0

0 233,815 256,915-RAD WASTE & CONTROL 0

20,900 0

0 201,798 222,698 CONCENTRATOR BOTTOMS 0

270,000 0

162.740 722,475 1,155.215 OTHER 0

73,200 0

2,375 195,871 271,446 i

l POST-TMI-2 ADDITIONS 0

0 0

_0_

'40.844 40.844 SU8 TOTAL BWR COSTS 3,391.375 862,800 1,699,376 3,604.852 21.525,062 31.083,464 TOTAL BWR COSTS 31.083,464 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic

[

• 4 repository disposal could reduce disposal costs.

C;c trl

?-

o, C

I P

m v.-

.~

.v m

Z

'Ihble B.9 Burial costs at the South Carolina Site Reference PWR(1986 dollars)

]

!T1 CRANE CASA CURIE LINER DOSE BURIAL OISPOSAL COMPONENT SURCHAPGE HANDLING SURCHARGE RATE CHARGE COST tg VESSEL WALL 34,580 26,600 714,400 0

106,400 881,980 VESSEL HEAD & BOTTOM 0

28,000 0

0 112,000 140,000 UPPER CORE SUPPORT ASSM 0

2,800 0

0 11,200 14,000 UPPER SUPPORT COLUMN O

? 800 0

0 11,200 14,000 UPPER CORE BARREL 0

1,400 37,600 0

5,600 44,600 UPPER CORE GRIO PLATE O

3,500 150,000 0

14,000 167,500 GUIDE TUBES 0

4,200 56,100 0

16,800 77,100 THERMALSHIg5g*)

I LOWER CORE BARR 0

22,400 1,824,000 0

89.600 1,936,000 0

4,200 360,000 0

16,800 381,000 CORE SHROUD 0

2,800 6,100,000 0

11,200 6,114.000 LOWER GRID PLATE (a) 0 3,500 1,000,000 0

14,000 1,017,500 LOWER SUPPORT COLUMN O

700 36.500 0

2,800 40,000 LOWER CORE FORGING 0

7,700 165,000 0

30,800 203,500 MISC INTERNALS 0

5,600 120,000 0

22,400 148,000 BIO SHIELD CONCRETE O

O O

O 698,880 698.880 REACTOR CAVITY LINER 0

0 0

0 14.336 14,336 REACTOR COOLANT PUMPS 36,848 0

0 0

117,600 154,448 PRESSURIZER 9.680 0

0 0

100,800 110,480 R.Hx,EHx,50MP PUMP. CAVITY PUMP 0

0 0

0 11.200 11.200 E

PRESSURIZER RELIEF TANK 1,820 0

0 0

33,600 35,420 5

SAFETY INJECTION ACCUM TANKS 14.520 0

0 0

112,000 126,520 STEAM GENERATORS 134,848 0

0 0

598.136 732,984 REACTOR COOLANT PIPING 12,705 0

0 0

92,400 1.05.105 REMAINING CONTAM. MATLS 0

0 0

0 1,473,024 1,473,024 CvNTAMINATED MATRL OTHR BLO O

O O

O 13,358,856 13,358,856 FILTER CARTRIDGES 0

4,200 135,000 0

8,820 148,020 SPENT RESINS 0

14,000 600,000 0

56,000 670,000 COMBUSTIBLE WA3TES 0

42,000 0

0 283,500 325,500 EVAPORATOR BOTTOMS 0

65.800 0

0 263.200 329.000 SUBTOTAL PWR COSTS 245,001 242,200 11,298,600 0

17,687,152 29,472,953 BARNW[LL COUNTY BUSINESS TAX (2.4%)

707.351 TOTAL PWR COSTS 30,180,304 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

"Ihble B.9 Burial costs at the South Carolina Site Referrace BWR(1986 dollars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARCE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

19,600 529,200 0

9,884 558,684 FUEL SUPPORT & PIECES 0

9,800 315.000 0

4,956 329,756 CONTROL ROOS /INCORES 2,440 5.600 529,600 0

14,840 552,480 CONTROL RODS GUIDES 0

8.400 0

0 3,948 12,348 JET PLNPS 0

28,000 450,000 0

13,860 491,860 TOP FUEL GUIDCS 0

50,400 1.353,600 0

23,772 1,427,772 CORESUPPORgLATE O

21,700 116,250 0

10,920 148,870 CORE SHROUD 0

98,000 13,230,000 0

46,480 13,374,480 REACTOR VESSEL WALL 20.020 15,400 205,700 0

7,196 248,316 SAC SHIELD 33,880 0

0 0

100,688 134,568 REACT. WATER REC 19,551 0

0 0

87.080 106,631 SAC SHIELD 91,960 0

0 0

306.600 398,560 OTHER PRIMARY CONTAINMENT 0

0 0

0 3,496,304 3 496,304 CONTAINM. ATMOSPHERIC 1,820 0

0 0

47,432 49,252 HIGH PRESSURE CORE SPRAY 3.630 0

0 0

16,800 20,430 LOW PRESSURE CORE SPRAY 1,210 0

0 0

9,940 11,150 REACTOR BLDG CLOSED COOLING 2,730 0

0 0

31,696 34,426 REACTOR CORE COOLING 910 0

0 0

12,880 13,790 RESIDUAL HEAT REMOVAL 8,470 0

0 0

61,376 69,846 9

POOL LINES & RACKS 36,300 0

0 0

376,684 412,984 G

CONTAMINATED CONCRETE 14.560 0

0 0

429.100 443,660 OTHER REACTOR BUILDING 0

0 0

0 1,403,276 1,403,276 TURBINE 70.180 0

0 0

1,390,060 1,460,240 NUCLEAR STEAM CONDENSATE 14,520 0

0 0

358,932 373,452 LOW PRESSURE FEEDWATER HEATERS 101,640 0

0 0

728,728 830,368 MAIN STEAM 3,630 0

0 0

70,252 73,882 M0ISTURE SEPARATOR REHEATERS 62,920 0

0 0

706,860 769,780 REACTOR FEEDWATER PUMPS 9,100 0

0 0

192,836 201.936 HIGH PRES $URE FEEDWATER HEATERS 19,360 0

0 0

119,616 138,976 OTHER TG BLDG 0

0 0

0 4,812,192 4,812.192 RAD WASTE BLDG 0

0 0

0 2,378,096 2,378,096 REACTOR BLDG 0

44,800 0

0 299,880 344,680 TG BLDG 0

29,400 0

0 202.440 211,840 RAD WASTE & CONTROL 0

26.600 0

0 174,720 201,320 j

CONCENTRATOR BOTTOMS 0

157,500 0

0 630.000 787,500 DTHER 0

42.700 0

0 170.800 213.500 SUBTOTAL EWR COSTS 518.831 557.900 16,729,350 0

18,751,124 36.557,205 BARNWELL COUNTY BUSINESS TAX (2.4%)

877.373 TOTAL BWR COSTS 37,434,578 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic y

repository disposal could reduce disposal cotts.

• c Q

3 a

E.

g m

m

'2:

c; Tame E.le Barini esses at the South Caremma She o

Rderrace PWR QMS daBars)

}_

9 it C

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL g

-S COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST VESSEL WALL 38,380 38,000 714,400 0

134,216 924,996 VESSEL HEAD & BOTTOM 0

40,000 100,000 0

141,280 281,280 UPPER CORE SUPPORT ASSM 0

4,000 10,000 0

14.128 28,128 UPPER SUPPORT COLUMN O

4,000 10,000 0

14,128 28,128 UPPER CORE BARREL 0

2,000 37,600 0

7,064 46,664 UPPER CORE GRID PLATE O

5,000 150,000 0

17,660 172,660 GUIDE TUBES 0

6,000 56,100 0

21,192 83,292

• I LOWER CORE BARR O

32,000 1,824,000 0

113.024 1,969,024 0

6,000 360,000 0

21,192 387,192 THERMALSHI{fs CORE SHROUD 0

4,000 6,100,000 0

14.128 6.118,128 I

LOWER GRID PLATE 'I O

5,000 1,000,000 0

17,660 1,022,660 LOWER SUPPORT COLUMN _

0 1,000 36.500 0

3,532 41,032 LOWER CORE FORGING 0

11,000 165,000 0

38,852 214,852 MISC INTERNALS 0

8,000 120,000 0

28,256 156,256 BIO SHIELD CONCRETE O

O O

O 881,587 881,587 REACTOR CAVITY LINER 0

0 0

0 18,084 18.084 REACTOR COOLANT PUMPS 36,848 0

0 0

148,344 185,192 PRESSURIZER 10,480 0

0 0

127,152 137,632 R.Hx,EHx, SUMP PUMP, CAVITY PUMP O

O O

O 14,128 14,128 P

PRESSURIZER RELIEF TANK 2,020 0

0 0

42,384 44,404 SAFETY INJECTION ACCUM TANKS 15,320 0

0 0

141,280 156,600 STEAM GENERATORS 134,848 0

0 0

754,506 889,354 REACTOR COOLANT PIPING 13,405 0

0 0

116,556 129,961 REMAINING CONTAM. MATLS 0

0 0

0 1,858.115 1,858,115 CONTAMINATED MATRL OTHR BLD 0

0 0

0 16,851,243 16,851,243 FILTER CARTRIDGES 0

6,000 135,000 0

11,126 152,126 SPENT RESINS 0

20,000 600,000 0

70,640 690,640 COMBUSTIBLE WASTES 0

60,000 150,000 0

357,615 567,615 EVAPORATOR BOTTOMS 0

94,000 235,000 0

332,008 661,008 POST-TMI-2 ADDITIONS 0

0 0

0 549.685 549.685 SUBTOTAL PWR COSTS 251,301 346,000 11,803,600 0

22,860,764 35,261,665 BARNWELL COUNTY BUSINESS TAX (2.41) 846.280 TOTAL PWR COSTS 36.107.945 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

Table D.10 Barial costs at the South Carelma Site Rderence CHR (1988 dollars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

28,000 529.200 0

12,468 569,668 FUEL SUPPORT & PIECES 0

14,000 315,000 0

6.252 315,252 CONTROL RODS /INCORES 3,240 8,000 529,600 0

18,720 559.560 CONTROL RODS GUIDES 0

12,000 30,000 0

4,980 46.980 JET PUMPS 0

40,000 450,000 0

17.483 507.483 TOP FUEL GUIDES 0

72,000 1,353,600 0

29,987 1,455,587 CORESUPPORQLATE O

31,000 116,250 0

13,775 161,025 CORE SHROUD 0

140,000 13,230,000 0

58,631 13.428,631 REACTOR VESSEL WALL 22.220 22,000 205,700 0

9,077 258,997 SAC SHIELD 35,280 0

0 0

127,011 162.291 REACT. WATER REC 19,551 0

0 0

109,845 129,396 SAC SHIELD 95.760 0

0 0

386,754 482,514 GTHER PRIMARY CONTAINMENT 0

0 0

0 4.410,338 4.410,338 CONTAINM. ATMOSPHERIC 2,020 0

0 0

59,832 61,852 HIGH PRESSURE CORE SPRAY 3,830 0

0 0

21,192 25,022 LOW PRESSURE CORE SPRAY 1,310 0

0 0

12,539 13,849 REACTOR BLDG CLOSED COOLING 3,030 0

0 0

39,982 43,012 REACTOR CORE COOLING 1,010 0

0 0

16,247 17,257 RESIDUAL HEAT REMOVAL 9.170 0

0 0

77,421 86,591 POOL LINES & RACKS 37,800 0

0 0

475,160 512,960 tp CONTAMINATED CONCRETE 16,160 0

0 0

541,279 557,439 L

OTHER REACTOR BUILDI!vG 0

0 0

0 1,770,132 1.770,132

~

TURBINE 75,980 0

0 0

1,753,461 1.829,441 NUCLEAR STEAM CONDEMSATE 15,720 0

0 0

452,767 468,487 LOW PRESSURE FEEDWATER HEATERS 105.840 0

0 0

919,238 1,025,078 MAIN STEAM 3.930 0

0 0

88,618 92,548 MOISTURE SEPARATOR REHEATERS 65,520 0

0 0

891.653 957,173 REACTOR FEEDWATER PUMPS 10,100 0

0 0

243,249 253,349 HIGH PRESSURE FEEDWATER HEATERS 20.160 0

0 0

150,887 171.047 OTHER TG BLDG 0

0 0

0 6.070,236 6,070,236 RAD WASTE BLDG 0

0 0

0 2,999,798 2.999,798 REACTOR BLDG 0

64,000 160,000 0

378,277 602,277 TG BLDG 0

42,000 105,000 0

255,364 402,364 RAD WASTE & CONTROL 0

38,000 95,000 0

220,397 353,397 CONCENTRATOR BOTTOMS 0

225,000 562,500 0

794,700 1.582,200 OTHER 0

61,000 152,500 0

215,452 428,952 POST-TMI-2 ADDITIONS 0

0 0

0 44.927 44.927

$UBTOTAL BWR COSTS 547,631 797,000 17,834,350 0

23,698,131 42,877,112 l

BARNWELL COUNTY BUSINESS TAX (2.4%)

1.029.051 l

TOTAL BWR COSTS 43,906.162 i

l

'2:

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic C

repository disposal could reduce disposal costs.

y E

9 e

c 2

s t2

w Z

c Table B.11 Barial cxwts at the South Carolina She o

y Reference PWR (1991 douars)

)

O 9

h h

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL S

COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST VESSEL WALL 55,670 59,280 1,033,600 0

155,914 1,304.464 VESSEL HEAD & BOTTOM 0

62,400 144,600 0

164,120 371.120 UPPER CORE SUPPORT ASSM 0

6.240 14.460 0

16.412 37,112 UPPER SUPPORT COLUMN 0

6.240 14,460 0

16.412 37,112 UPPER CORE BARREL 0

3.120 54,400 0

8,206 65,726 UPPER CORE GRID PLATE O

7,800 217,000 0

20,515 245,315 GUIDE TUBES 0

9.360 81,000 0

24,618 114.978 8)

LOWER CORE BARR 0

49,920 2,409,600 0

131,296 2,590.816 0

9,360 451.800 0

24,618 485,778 THERMALSHIg5 CORE SHROUD 0

6,240 8,296.000 0

16.412 8.318,652 I8)

LOWER GRID PLATE 0

7,800 1,360,000 0

20,515 1.388.315 LOWER SUPPORT COLUMN O

1.560 55,000 0

4.103 60,663 LOWER CORE FORGING 0

17,160 238,700 0

45.133 300,993 MISC INTERNALS 0

12,480 173,600 0

32,824 218,904 BIO SHIELD CONCRETE O

O O

O 1,024.109 1.024.109 REACTOR CAVITY LINER 0

0 0

0 21,007 21,007 REACTOR COOLANT PUMPS 93.600 0

0 0

172,326 265,926 PRESSURIZER 15.080 0

0 0

147,708 162,788 R.Hx,EHx, SUMP PUMP. CAVITY PUMP O

O O

O 16.412 16.412 9

PRESSURIZER RELIEF TANK 2.930 0

0 0

49,236 52.166 O

SAFETY INJECTION ACCUM TANKS 22.160 0

0 0

164.120 186,280 STEAM GENERATORS 336,000 0

0 0

876,483 1.212.483 REACTOR COOLANT PIPING 19,390 0

0 0

135,399 154,789 REMAINING CONTAM. MATLS 0

0 0

0 2,158,506 2,158,506 CONTAMINATED MATRL GTHR BLD 0

0 0

0 19,575,495 19.575.495 FILTER CARTRIDGES 0

9,360 195,000 0

12,924 217,284 SPENT RESINS 0

31,200 868,000 0

82,060 981,260 COMBUSTIBLE WASTES 0

93,600 216,900 0

415.429 725,929 EVAPORATOR BOTTOMS 0

146,640 33?,810 0

385.682 872,132 POST-TMI-2 ADDITIONS 0

0 0

0 638.550 638.550 SUBTOTAL PWR COSTS 544,830 539,760 16.163,930 0

26,556,544 43,805,064 BARNWELL COUNTY BUSINESS TAX (2.4%)

1.051.322 TOTAL PWR COSTS 44.856,386 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final dispe:71 as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

Tame D.11 Burini cases at the South Care 41mm Slee Referumce BWR(1991 deEars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING

$URCHARGE RATE CHARGE COST STEAM SEPARATOR 0

43,680 770,000 0

14,484 828,164 l

FUEL SUPPORT & PIECES 0

21.840 455,000 0

7,262 484,102 CONTROL R005/INCORES 4.680 12.480 766,400 0

21,746 805,306

~ CONTROL R005 GUIDES 0

18,720 43,380 0

5,785 67,885

' JET PUMPS 0

62.400 650,000 0

20,310 732,710 l

TOP FUEL GUIDES 0

112.320 1,958,400 0

34,834 2,105,554 CORE SUPPORgtATE O

48,360 168,020 0

16,002 232,382 i

CORE SHROUD 0

218,400 19,040,000 0

68,110 19,326.510 i

REACTOR VE5SEL WALL 32.230 34,320 297,000 0

10.545 374,095 SAC SHIELD 50,960 0

0 0

147.544 198,504 REACT. WATER REC 45,500 0

0 0

127.603 173,103 SAC SHIELD 138,320 0

0 0

449,279 587.599 l

OTHER PRIMARY CONTAINMENT 0

0 0

0 5,123,334 5,123,334 CONTA!PM. ATMOSPHERIC 2,930 0

0 0

69,505 72,435 i

HIGH PRESSURE CORE SPRAY 5,540 0

0 0

24,618 30,158 LOW PRESSURE CORE SPRAY 1,885 0

0 0

14.566 16.451 L

REACTOR BLDG CLOSED COOLING 4,395 0

0 0

46,446 50,841 i

REACTOR CORE COOLING 1,465 0

0 0

18,874 20,339

?

RESIDUAL HEAT REMOVAL 13.195 0

0 0

89,938 103.133 POOL LINES & RACKS 54,600 0

0 0

551.977 606,577 m

CONTAMINATED CONCRETE 23,440 0

0 0

628,785 652,225 b

OTHER REACTOR BUILDING 0

0 0

0 2,056.301 2,056,301 T'JRBINE 109,330 0

0 0

2,036,934 2,146,264 NUCLEAR STEAM CONDENSATE 22.620 0

0 0

525,964 548.584 LOW PRESSURE FEEDWATER HEATERS 152,880 0

0 0

1,067.847 1.220.727 MAIN STEAM 5.655 0

0 0

102,944 108,599 s

MOISTURE SEPARATOR REHEATERS 94,640 0-0 0

1.035,802 1,130,442 i

REACTOR FEEDWATER PUMPS 14.650 0

0 0

282,574 297,224 HIGH PRESSURE FEEDWATER HEATERS 29.120 0

0 0

175,280 204,400 OTHER TG BLDG 0

0 0

0 7,051,580 7,051,580 s

RAD WASTE BLDG 0

0 0

0 3,484,760 3,484,760

[

REACTOR BLDG 0

99.840 231,360 0

439,431 770,631-

~

TG BLDG 0

65,520 151,630 0

296,647 513,997

[

RAD WASTE & CONTROL 0

59,280 137,370 0

256,027 452,677 i

CONCENTRATOR BOTTCMS 0

351,000 813,375 0

923,175 2,087,550 l

OTHER 0

95,160 220,515 0

250.283 565.958 POST-TMI-2 ADDITIONS 0

0 0

0 52.190 52.190 SUBTOTAL BWR COSTS 308,035 1,243,320 25,702,650 0

27,529,284 55,283,289-8ARNWELL COUNTY BUSINESS TAX (2.41)

_1.326.799 TOTAL BWR COSTS 56,610,088 j

i

-4 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW, High density packaging and geologic h

{

C repository disposal could reduce disposal costs.

y tT!

I O

3 i

b i

8 m

i l

i i

• }i k

Table B.12 Burial costs at the South h ' site 3

RAmcc PWR (1993 donars)

E, L

sr 5

tc

'J CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL CO@04ENT SURCHARGE HANDL MG SURCHAPGE RATF CHARGE COST VESSEL VALL 64.030 68.210 1.188.640 0

224.200 1.545.080 VESSEL HEAD & BOTTOM 0

71.800 166.000 0

236.000 473,800 UPPER CORE SUPPORT ASSM 0

7.180 16.600 0

23.600 47.380 UPPER SUPPORT COLUMN O

7.180 24.940 0

23.600 55.720 UPPER CORE BARREL 0

3.590 62.560 0

11.800 77,950 UPPER CORE GRIO PLATE O

8.975 287.500 0

29.500 325.975 GUIDE TUBES 0

10.770 37.410 0

35.400 83.580

• I LOVER CORE BARR O

57.440 3.129.600 0

188.800 3.375.840 THERdALSHigs 0

10.770 724.800 0

35.400 770.970 CORE SHROUD 0

7.180 10.574.271 0

23.600 10.605.051 I

LOWER GRIO PLATE *I O

8.975 1.725.000 0

29.500 1.763.475 LOVER SUPPGRT COLUwN O

1.795 71.900 0

5.900 79.595

[

LOVER CORE FORGING 0

19.745 274.505 0

64.900 359.150 MISC INTERNALS-0 14.360 199.640 0

47.200 261.200 BIO SHIELO CONCRETE O

O O

O 1.472.640 1.472.640 REACTOR CAVITY LINER 0

0 0

0 30.208 30.208 REACTOR COOLANT PUMPS 107.400 0

0 0

247.800 355.200 gg PRESSURIZER 17.360 0

0 0

212.400 229.760 A

R.Hr.EHx.SUWP PUMP. CAVITY PUt'P 0

0 0

0 23.600 23.600 PRESSURIZER RELIEF TANK 3.370 0

0 0

70.800 74.170 SAFETY INJECTION ACCUM TANKS 25.480 0

0 0

236.000 261.480 STEAM GENERATORS 387.200 0

0 0

1.260.358 1.647.558 REACTOR COOLANT PIPIhG 22.295 0

0 0

194.700 216.995 REMAINING CONTAM. MATLS 0

0 0

0 3.103.872 3.103.872 CONTAMINATED MATRL OTHR BLD 0

0 0

0 28.149.018 28,149.018 FILTER CARTRIDGES 0

10.770 224.250 0

18.585 253.605 SPENT RESINS 0

35.900 1.150.000 0

118.000 1.303,900 COMBUSTIBLE VASTES 0

107.700 249.000 0

597.375 954.075 EVAPORATOR BOTTOMS 0

168.730 1.815.395 0

554.600 2,538.725 POST-THI-2 ADDITIONS 0

0 0

0 918.217 918.217 SUST0TAL PWR COSTS 627.135 621.070 21.922.011 0

38.187.573 61.357.789 BARNVELL CGUNTY BUSINESS TAX 1.472.587 SOUTHEAST CCMPACT ACCESS FEE (IN-REGION) 47.896.278 SOUTHEAST COMPACT ACCESS FEE (0UT-OF-REGION) 142.394.340 TOTAL PVR COSTS (IN-REGION) 110.726.654 TOTAL PVR COSTS (OUT-OF-REGION) 205.224.716 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

I j

Talde B.12 Burial costs at the South Carolina Site Reference BWR (1993 dollars)

CRA%E CASK CURIE LINER 00SE BURIAL DISPOSAL l

COMPCHENT SURC"AUGE HA%XING SURCHARGE RATE CHARGE COST l

l STEAM SEPARATOR 0

50.260 523.250 0

20.827 594.337 FUEL SUPPORT & PIECES 0

25.130 523.250 0

10.443 558.823 I

CONTROL RODS /IhCORES 9.600 14,360 956.400 0

31.270 1.021.630

(

CONTROL RODS GUIDES 0

21.540 56.520 0

8.319 66.379 l

JET PUMPS 0

71.800 747,500 0

29.205 848.505 TOP FUEL GUIDES 0

129.240 2.252.160 0

50.032 2.431.432 CORESUPPORyLATE O

55.645 193.285 0

22.951 271.881 l

CORE SHROUD 0

251.300 24.150.000 0

97.940 24.499.240 REACTOR VESSEL VALL 37.070 39.490 341.550 0

16,697 434.807 SAC SHIELO 58.590 0

0 0

187.502 246.092 REACT. VATER REC 52.500 0

0 0

183.372 235.872 SAC SHIELD 159.030 0

0 0

645.932 804.962 l

OTHER PRIMARY CONTAIMENT 0

0 0

0 7.367.330 7.367.330 1-CONTAINM. ATMOSPHERIC 3.370 0

0 0

100.005 103.375 HIGH PRESSURE CORE SPRAY 6.370 0

0 0

35.400 41.770 LOV PRESSURE CORE SPRAY 2.170 0

0 0

20.827 22.997 REACTOR BLDG CLOSED COOLING 5.055 0

0 0

66.670 71.725 REACTOR CORE ISO COOLING 1.685 0

0 0

27.081 28,766 RESIDUAL HEAT REMOVAL 15.190 0

0 0

129.210 144.400 POOL LINER & RACKS 62.775 0

0 0

793.845 856.620 CONTAMINATED CONCRETE 26.960 0

0 0

904.293 931.253 9

OTHER REACTOR BUILDING 0

0 0

0 2.956.490 2.956.490 d

TURBINE 125.860 0

0 0

2.929,468 3.055.328 NUCLEAR STEAM CONDENSATE 26.040 0

0 0

756.321 782.361 LOV PRESSURE FEEDVATER HEATERS 175.770 0

0 0

1.535.534 1.711.304 MAIN STEAM 6.510 0

0 0

147.972 154.482 MOISTURE SEPARATOR REHEATERS 108.810 0

0 0

1.489.750 1.598.560 REACTOR FEEDVATER PUMPS 16.850 0

0 0

404.209 421.059

[

HIGH PRESSURE FEEDWLTER HEATERS 33.480 0

0 0

252.107 285.587 OTHER TG BLDG 0

0 0

0 10.119.680 10.119.680 i

RAD WASTE BLDG 0

0 0

0 5.010.929 5.010.929 REACTOR BLDG 0

114.880 265.600 0

631.890 1.012.370 TG BLDG 0

75.390 174.300 0

426.570 676.260 t

RAD WASTE & CONTROL 0

68.210 157.700 0

368.160 594.070 CONCENTRATOR BOTTOMS 0

403.875 4.311.890 0

1.327.500 6,043.265-OTHER 0

109.495 376.515 0

359.900 845.910 POST-THI-2 ADDITIONS 0

0 0

0 75.048 75.048 SUBTOTAL EVR COSTS 933.685 1.430.615 35.039.920 0

39.540.679 76.94!.899 BARNVELL COUNTY BUSINESS TAX 1.846,678 SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 49.593.394 SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 147.439.820 l

TOTAL BVR COSTS (IN-REGION) 126.384.971 p

TOTAL BVR COSTS (CUT-OF-REGION) 226.231.397 m

"U Q

(a) GTCC Material: Asstanes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic 3

repository disposal could reduce dispcsal costs.

c.

S en

Z C

e

}

h Table R.13 Burial costs at the South Carolina Site O

Raw PWR (1994 douars) c.

sr W

.a CRANE CASK.

CURIE LINER DOSE BURIAL DISPOSAL CC*PONENT SURCHMGE HAN9t!NG SURCHA4GE RATE CHARGE COST VESSEL VALL 64.030 68.210 1.183.640 0

272.080 1.592,960 VESSEL HEA3 & SCTTCM 0

71.800 166.000 0

286.400 524.200 UPPE' CORE SUPPORT ASSM 0

7.180 16.600 0

28,640 52.420 UPPER SUPPORT COLL *N 0

7.180 24.940 0

28.640 60.760 UPPER CORE BARREL 0

3.590 62.550 0

14.320 80.470 UPPER CORE GRID PLATE O

8.975 287.500 0

35.800 332.275 GulDE TUBES 0

10.770 37.410 0

42.960 91.140 "I

LOWER CORE 6ARP.

O 57.440 3.129.600 0

229.120 3.416.160 0

10.770 724.800 0

42.960 778.530 THEiLMALSHIg5 CORE SHROUD G

7.180 10.574.271 0

28.640 10.610.091 I

LOVER GRID PLATE *I O

8.975 1 725.000 0

35.800 1.769.775 LOVER SUPPORT COLUuN O

1.795 71.900 0

7.160 60,855 LOVER CORE FORGING 0

19.745 274.505 0

78.760 373.010 MISC INTERNALS O

14.360 199.640 0

57.280 271.280 BIO SHIELD CONCRETE O

O 0

0 1.787.136 1.787.136 REACTOR CAVITY LINER 0

0 0

0 36.659 36,659 REACTOR COOLANT PUMP 5 107.400 0

0 0

300.720 408.120 9

PRESSURIZER 17.360 0

0 0

257.760 275.120 R.Hx.EHx. SUMP PUMP, CAVITY PUu?

0 0

0 0

23.640 28.640 PRESSURIZER RELIEF TA E 3.370 0

0 0

85.920 89.290 SAFETY INJECTION ACCUM TA MS 25.480 0

0 0

286.400 311.880 STEAM GENERATORS 387.200 0

0 0

1.529.519 1.916.719 REACTOR COOLANT PIPING 22.295 0

0 0

236.280 258.575 REMAINING CONTAM. MATLS 0

0 0

0 3.766.733 3.766.733 CONTAMINATED MATRL OTHR BLD 0

0 0

0 34.160.503 34.160.503 FILTER CARTRIDGES 0

10.770 224.250 0

22.554 257.574 SPENT RESINS 0

35.900 1.150.000 0

143.200 1.329.100 COMBUSTIBLE VASTES 0

107.700 249.000 0

724.950 1.081.650 EVAPORATOR BOTTOMS 0

168.730 1.815.395 0

673.040 2,657.165 POST-TMI-2 ADDITIONS 0

0 0

0 1.114.311 1.114.311 SUBIOTAL PVR COSTS 627.135 621.070 22.922.011 0

46.342.885 69.513.101 BARNVELL COUNTY BUSINESS tax 1,668.314 SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 47.896.278 SOUTHEAST C0uPACT ACCESS FEE (OUT-OF-REGION) 142.394.340 TOTAL PVR COSTS (IN-REGION) 119.077.693 TOTAL PVR COSTS (OUT-OF-REGION) 213.575.755 (a) GTCC Material: Assumes a low censity, distributed packaging scheme 4..d final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

"Ihbie B.13 Burial costs at the South Carolms Site Reference BWR (1994 dollars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL CO*0%ENT SUGC"ARGE HANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0

50.26J 523.250 0

25.275 598.785 FUEL SUPPORT & PIECES 0

25.130 523.250 0

12.673 561.053 CONTROL R005/INCORES 9.600 14.360 966.400 0

37.948 1.028.308 CONTROL ROOS GUIDES 0

21.540 56.520 0

10.096 88.156 JET PUNPS 0

71.800 747,500 0

35.442 854.742 TCP FUEL GUIDES 0

129.240 2.252.160 0

60,117 2.442.117 CORE SUPPOR LATE O

55.645 193.285 0

27.852 276.782 CORE SHROUD 0

251.300 24.150.000 0

118.856 24.520.156 REACTOR VESSEL WALL 37.070 39.490 341.550 0

20.263 438.373 SAC SHIELO

$8.590 0

0 0

227.545 286.135 REACT. WATER REC 52.500 0

0 0

222.533 275.033 SAC SHIELO 159.030 0

0 0

783.877 942.907 OTHER PRIMARY CONTAINMENT C

0 0

0 8.940.692 8.940.692 CONTAINM. ATMOSPHERIC 3.370 0

0 0

121.362 124.732 HIGH PRESSURE CORE SPRAY 6.370 0

0 0

42.960 49.330 LOW PRESSURE CORE SPRAY 2.170 0

0 0

25.275 27.445 REACTOR BLDG CLOSED COOLING 5.055 0

0 0

80.908 85.963 REACTOR CORE ISO COOLING 1.685 0

0 0

32.864 34.549 RESIDUAL HEAT REMOVAL 15.190 0

0 0

156.804 171.994 POOL LINER & RACKS 62.775 0

0 0

963.378 1.026.153 CONTAMINATED CONC d iE 26.960 0

0 0

1.097.413 1.124,373 9

OTHER REACTOR SUILDING 0

0 0

0 3.587.876 3.587.876 tj TURSINE 125.860 0

0 0

3.555.083 3.680.943 NUCLEAR STEAM CONDENSATE 26.040 0

0 0

917.840 943.880 LOW PRESSURE FEE 0 VATER HEATERS 175.770 0

0 0

1.863.462 2.039.232 MAIN STEAM 6.510 0

0 0

179.573 186.083 MOISTURE SEPARATOR REHEATERS 108.810 0

0 0

1.807.900 1.916.710 REACTOR FEECL'ATER PUMPS 16.850 0

0 0

490.532 507.382 HIGH PRESSURE FEEDWATER HEATERS 33.460 0

0 0

305.947 339.427 OTHER TG BLOG 0

0 0

0 12.280.832 12.280.832 RAD WASTE BLDG 0

0 0

0 6.081.060 6.081.060 REACTOR BLOG 0

114.880 265.600 0

766.836 1.147.316 TG BLDG 0

75.390 174.300 0

517.668 767.358 l

RAD WASTE & CONTROL 0

68.210 157.700 0

446.784 672.694 CONCENTRATOR BOTTOMS 0

403.875 4.311.890 0

1.611.000 6.326.765 OTHER 0

109.495 376.515 0

436.760 922.770 POST-TMI-2 ADDITIONS 0

0 0

0 91.075 91.075 SUBTOTAL BWR COSTS 933.685 1.430.615 35.039.920 0

47.984.960 85.389.180 BARNVELL COUNTY BUSINESS TAX 2.049.340 l

SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 49.5S3:394 50uiHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 147.439.820

• Z TOTAL BWR COSTS (IN-REGICN) 137.031.914 TOTAL BWR COSTS (OUT-0F-REGION) 234.878.340 fu O

(a) GTCC Material: Assumes a low density, dist.ibuted packaging scheme and final disposal as LLW. High density packaging and geologic 3

a repository disposal could reduce disposal costs.

SV en l

t CC Fomu 135 U $ NUCLE AR REGUL ATOR Y COMMISSION

1. REPOR T NUMBE R HC%1I02, A

Num, if in w.m BIBLIOGRAPHIC DATA SHEET a < >nst~ awns on en rmrwi UREG-1307

2. TITLE AND SUUTIT LE Report on Waste Burial Charges 3

DATE REPORT PUBLISHED l

vo8fw v,AR Escalation of Decommissioning Waste Disposal Costs

_ June 1994 at Low-Level Waste Burial Facilities

5. AUlHORtS) 6 TYPE OF REPOR T Technical A PE R 100 COV E R E D isecros,ve oer,s>

8 PERF GHMtNG,a,armo GRGAN El A T TON - N AM L AN D ADDH E SS it! kRC. provee Osvusnon. onwo or Rmon. V$ Nuckx Regulatory Comm* won, ood m** tone arktrns or contractor, provs*

-.,,,s,,,am Division of Regulatory Applications Of fice o f Nuclear Regulatory Research U.S. Nuclear Regulatory Commission Washington, DC 20555 9 SPONSOHING ORG ANIZA TION -- NAME AND ADDRESS tti hMC v or "Swe as oW d contrarhw provnw NRC Oormon. Ortwo or Reeson, U 3. Nucker Resu4rory Commowan, v

,,,s mas,-, an i

10. SUPPL E ME NT ARY NO TES Supersedes NUREG-1307, dated May 1993.

t t. ABS T H AC T 1100 worde or wwf One of the requirements placed upon nuclear power reactor licensees by the U.S.

Nuclear Regulatory Commission (NRC) is for the licensees to periodically adjust the estimate of the cost of decommissioning their plants, in dollars of the current year, as part of the process to provide reasonable assurance that i

adequate funds for decommissioning will be avalli.ble when needed. This report, which is scheduled to be revised periodically, contains the development of a formula for escalating decommissioning cost estimates that is acceptable to the NRC, and contains values for the escalation of radioactive waste burial costs, by site and by year.

The licensees may use the formula, the coefficients, and the burial escalation from this report in their escalation analyses, or they may use an escalation rate at least equal to the escalation approach presented herein.

12. K E Y WUHDS/DESCR P f URS rust worse or pareen #Aer wat sunt r-emenen sa f*ersas me recorr i iJ AvAeLA w aIv3IAIEMtNi waste burial Unlimited decommissioning i n ecusv " ^ * "c^ "vN cost estimates m" ~

Unclassified Reportl Unclassified Ih. NUMBLR OF PAGE 5

16. PRICE 4rtC FORM 3M f 2 491

l l

t l

Printed on recycled paper Federal Recycling Program

~

NUREG-1307, Rev. 4 REPORT ON WASTE BURIAL CIIARGES JUNE 1994 UNIYED STATES NUCLEAR REGULATORY COMMISSION RRST CLASS Matt POSTAGE AND FEES PAID WASHINGTOtJ, D.C. 20555-0001 USNRC I

• a ; c.

1 3 c, q 71

• 3..,,,,,-

PERMIT NO. G-67 sy 3 =, o c _ c

.m s.

OFFICIAL BUSINESS

'IV

~~I1 7

0 t'n L *~ r a. - ? e *-c

-tic-

~

PENALTY TOR PRIVATE USE, $300 TDC, ?7

• pt;rc myc q.c c v V * $ L4 T * ? C '

• t m

~c l

l 1

1 i __

_ _....