ML20091R569

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

ML20091R569
Person / Time
Issue date:	08/31/1995
From:	NRC OFFICE OF NUCLEAR REGULATORY RESEARCH (RES)
To:
References
NUREG-1307, NUREG-1307-R05, NUREG-1307-R5, NUDOCS 9509070078
Download: ML20091R569 (59)

Text

{{#Wiki_filter:. U.S. NUCLE Aa ~.EGULATOR Y COMM!ssioN

1. REPORT NUMBER NRC PORM 335 l'e'!,'i me. :

i^n.T?a'fol.,^%7@ "" z i 22ci 2202 BIBUOGRAPHIC DATA SHEET (see instructions on the reverse) NUREG-1307 2.7:TLE ANo susT TLE Revision 5 + Report on Waste Burial Charges 3 o ATE REPORT Puetissto ~ 'l v i -a - uoN1H Escalation of Decommissioning Waste Disposal Costs '- August -1995 l at Low-Level Waste Burial Facilities

4. riN oR GRAuT NuMeER

6. M E & RE W 6 AUTHORIS)

Technical

7. PE RIOD COVERED tincium e peress

8. PEr. FORMING ORG ANIZ ATlON. NAME ANO ADDRESS tre NnC. orovoor ownton. orrie er nooten. v5 Nuenar neouserary conunnsion.end mnoter e<hrien:st eentractor. ooovene none end neerling endnesj Division of Regulatory Applications Office of Nuclear Regulatory Research U.S. Nuclear Regulatory Commission -

' Washington, DC 20555 -0001 9 $PONSoRiNG QRG ANl2ATfUN. NAME ANO e5DORE$s ist NnC. tree %me a eneve"; or sentreesor, provoce NMC omkon. Ortwo or necion. V$ Nackar noruontory Commnuon. and messine ensowesa i t P

10. SUPPLEME NTARY I40TES Supersedes NUREG 1307, dated June 1994.

I1. ABsTR ACT (200 worse or sess) - 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 girovide 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 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. I is. AvAsLAsiuir sT AitukNT

12. KE Y WORDs/DE sCR:PToRs ttae =e<as ereaveses taae w n eunt erwareae,s m sseneme rne,woorr.#

Unlimited waste burial iuscumiv cecAT ** decommissioning t ra,,,o,r, cost estimates ' Unclassified crn. ne,em Unclassified

15. NUMBkR of PAGEs 9509070078 950831 is. PRict PDR NUREQ 1307 R PDR a

8GC POmu 32s (249: :

3 NUREG-1307 Revision 5 1 ~ i Report on Waste Burial Charges i ) Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities U.S. Nuclear Regulatory Conimission l 4 Office of Nuclear Regulatory Research i p& ""4>, f

AVAILABILITY NOTICE Availability of Reference Materials Cited in NRC Publications Most documents cited in NRC publications will be available from one of the following sources: 1. The NRC Public Document Room 2120 L Street, NW., Lower Level, Washington, DC 20555-0001 2. The Superintendent of Documents, U.S. Government Printing Office, P, O. Box 37082, Washington, DC 20402-9328 3. The National Technical Information Service, Springfield, VA 22161-0002 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 not.ces; licensee event reports; vendor reports and correspondence; Commission paperr; and apphcant and hcensee docu-monts and correspondence. The following documents in the NUREG series are available for purchase f rom the Government Printing Office: formal NRC staff and contractor reports, NRC-sponsored conference pro-ceedings, interr.ational agreement reports, grantee reports, and NRC booklets and bro-chures. Also avaliable are regulatory guides, NRC regulations in the Code of Federal Regula-tions, and Nuclear Regulatory Commission Issuances. Documents availabie 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 pubhc and special technical hbraries 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 f rom these libraries. Documents such as theses, dissertations, foreign reports and translations, and non-NRC con-forence proceedings are available for purchase from the organization sponsoring the publica-tion cited. Single copies of NRC draf t reports are available free, to the extent of supply, upon written request to the Office of Administration. Distnbution and Mail Services Section U.S. Nuclear Regulatory Commission, Washington DC 20555-0001. Copies of industry codes and standards used in a substantive manner in the NRC regulatory process are maintained at the NRC Library. Two White Flint North,11545 Rockville Pike, Rock-ville, MD 20852-2738, for use by the public. Codes and standards are usually copynghted and may be purchased from the originating organization or, if they are American National Standards, from the American National Standards Institute,1430 Broadway, New York, NY 10018-3308.

NUREG-1307 Revision 5 Report on Waste Burial Charges Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities Manuscript Completed: August 1995 Date Published: August 1995 s Division of Regulatory Applications OlYice of Nuclear Regulatory Research U.s. Nuclear Regulatory Commission Washington, DC 20555-0001 I i N....../ I w 4

g ' Abstract 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 adequate funds for decom'missioning 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 valu s developed for the escalation of radioactive waste burial'~ costs, by site and by year, are given. The licensees may use the formula, the coefficients, and the burial escalation factors from this report in their escalation analyses, or they may use an escalation rate at least equal to the' escalation cpproach presented herein. This fifth revision of NUREG 1307 contains revised spreadsheet results for the disposal costs for the reference PWR - cnd the reference BWR and the ratios of disposal costs at the Washington, Nevada, and South Carolina sites for the years 1986,1988,1991,1993, and 1994, superseding the values given in the June 1994 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 for the year 1995 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.' -l l l i 1 iii NUREG-1307, Rev. 5 i

p ju - o -h 4-Disclaimer This work report was prepared as an account of work sponsored by an agency of the United States Government.' ' Neither the United States Government nor any agency thereof, or any of their employees, make any warranty, expressed

or implied, or assumes any legalliability 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 Rcgulatory Commission. - NUREG-1307, Revision 5,is not a substitute for NRC regulations, and compliance is not required. The approaches - L 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. e NUREG 1307, Rev,'5 -

iv 2-

Contents. Abstract..................................................................................... iii Foreword.................................................................................. vii l 1 ; Introduction... 1.1 2 Summary................................................................................ 2.1 i - 3. Development of Cost Escalation Formula..................................................... 3.1 3.1 : Labor Escalation Factors.............................................................. 33 . 3.2 Ene rgy Escalat ion Fa ct o rs '.............................................................. 3.3 3.3 Wast e B urial Escalation Factors......................................................... 3.4 3.4 Sample Calculation of Estimated Reactor Decommissioning Costs............................. 3.4 1 .4 R e fe r e n ce s............................................................................ 4.1 Appendix A e Burial Site Price Schedules for the Current Year...................................... A.1 Appendix B - Calculation of Burial Cost Escalation Factors B.1 i 'l l i I I 1 l l i i 4 l I i i i 1 1 1 i 1 i l i y ' NUREG-1307l Rev. 5 i i

] k 'Z e i I Tables 2.1. - Values'of B as a function of burial site and year.............................................. 2.1 o - 3.1? Evaluation of the coefficients A, B, and C, in January 1986 dollars............................... 3.2 B.1 ^ ' B'urial costs at the Washington Site Reference PWR and BWR (1986 dollars) B.2 D.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. j Burial costs at the Washington Site Reference PWR and BWR (1993 dollars)..................... B.8 1 B.5 Burial costs at the Washington Site Reference PWR and BWR (1994 dollars)..................... B.10 { B.6 Burial costs at the Washington Site Reference PWR and BWR (1995 dollars)...................... B.12

-.B.7 ^ Burial costs at the Nevada Site Reference PWR and BWR (1986 dollars)..........................

B.14- ,B.8 ' Burial costs at the Nevada Site Reference PWR and BWR (1988 dollars).......................... B.16 - B.9 Burial costs at the Nevada Site Reference PWR and BWR (1991 dollars) '........................ B.18 ' - B.10 Burial costs at the South Carolina Site Reference PWR and BWR (1986 dollars).................... B.20 T 'B.11 Burial costs at the South Carolina Site Reference PWR and BWR (1988 dollars).................... B.22 B.12 Burial costs at the South Carolina Site Reference PWR and BWR (1991 dollars)................... B.24 B.13 Burial costs at the South Carolina Site. Reference PWR and BWR (1993 dollars).................... B.26 B.14' Burial costs at the South Carolina Site Reference PWR and BWR (1994 dollars).................... B.28 B.15 Burial costs at the South Carolina Site Reference PWR and BWR (1995 dollars).................... B30 , e. ..) cq r ( ' NUREG 1307, Rev. 5' vi l-h

s. o .} c i I ~ ' Foreword 4 5 10 CFR 50.75 cquires nuclear power reactor licensees to adjust annually the projected decommissioning costs of their l

tuclear facilities in order to ensure adequate funds are available for decommissioning. The regulation references 2

NUREG-1307 as the appmpriate source of information for obtaining waste burial disposal costs. Revision 5 of : NUREG-uo7 provides poner reactor licensees the current waste burial costs at disposal:.ites.' The licensees can factor = 4,' . these numbers into the escalation formula, as specified in 650.75(c)(2) of the regulation, for determining the projected 4 decommissioning cost estimates for their nuclear fac litics. ~j i l The results presented in this report for the years 1986 through 1991 also include the surcharges that were instituted as a l . result of the Low-lew! Radioactiw 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 l l presented for 1993,1994, and 1995. 1 Although this report is specifically pre, ared for the use of power reactor licensees, it can also be a valuable source of ] information for material licensees on current waste burial costs. Since July 1,1994, access to the Barnwell, South Ccrolina, facility has been limited to Southeast Compact waste gercrators. Effective July 1,1995, the scheduled closure dite of December 31,1995, was cancellw and access to the Barnweli facility was extended to waste generators from all. 2 states except the states of the Northwest and Rocky Mountain Compacts and North Carolina. It is important to note that there is an additional waste disposal facility that may be used in certain specific circumstances by licensees that is opercted by Envirocare in Utt.h that is designed to accept high volume (bulk), low-activity, low-lewl radioactive waste. Howewr, that facility does not offer the range of disposal capability necded by power reactor licensees that the other estIblished disposal sites provide. For this reason, the Envirocare facility is not included as a reference site in this . report. Low-level radioactive waste di<posal costs are an important element in the cost of decon4missioning a nuclear facility; this report provides the latest information that was available at time of publication for licensees to use for annually tdjusting their projected cost of decommissioning their nuclear facilities. Howewr, rapidly changing waste disposal rate schedules, changing rules goscrning access to disposal facilities, and progress towards proposed regional disposal . f:cilities continue to create uncertainties for many licensees in estimating future decommissioning costs. T. O. Martin, Chief Regulation Development Branch Division of Regulatory Applications Office of Nuclear Regulatory Research L j 4 vii NUREG-1307, Rev. 5

I-_ i i i 1 Introduction j 9 issue of this report are given in Appendix A, for. + i l L One of the requirements placed upon nuclear power re- - actor licensees by the U.S. Nuclear Regulatuy Comt 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 in dollars of the current year, as part of the process to summarized in Appendix B.- a provide reasonable assurance that adequate funds for de-commissioning will be available when needed. This - This fifth revision of NUREG-1307 contains revised - L L report, which is scheduled to be revised periodically, con. spreadsheet results for the disposal costs for the : i ' tains the development of a formula for escalating decom-reference PWR and the reference BWR and the ratios of L l missioning cost estimates that is acceptable to the NRC. disposal costs at the Washington, Nevada, and South. . The sources of information to be used in the escalation Carolina sites for the years 1986,1988,1991,1993, and formula are identified, and the values developed for the 1994, superseding the values given in the June 1994 issue - l escciation of radioactive waste burial costs, by site and by - of this report. Burial cost surcharges mandated by the } l yeariare given in this report.' The licensees may use the Low-Level Radioactive Waste Policy Amendments Act formula, the coefficients, and the burial escalation factors of 1985 have been incorporated into the revised ratio from this report in their escalation analyses, or they may tables for the years 1986,1988, and 1991. In addition, use en escalation rate at least equal to the escalation ' spreadsheet results for the disposal costs for the approach presented herein. reference reactors and ratios of disposal costs at the two remaining burial sites in Washington and South Carolina The formula and its coefficients, together with guidance for the years 1993,1994, and 1995 are provided. The i to the appropriate sources of data, are r.ummarized in provisions in the Act that mandated these surcharges j . Chcpter 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 1993,1994, and 1995 do Ch pter 3. Price schedules for burial for the year of not include the LLRWPAA surcharges. i 1.1 NUREG 1307, Rev. 5 - [ I u w,. _, _,.

---p, s-4 a

l 2 Summary i The elements of decommissioning cost are assigned to Table 2.1 Values of B, as a function of burial site and three categories: those that escalate proportional year

to labor costs, L,; those that escalate proportional to j

energy costs, E,; and those that escalate proportional to values of B,(PWR/BWR)(*) burial costs, B,. Then, the escalation of the total decom-(No Surcharnes. No Panmitie4 missioning cost estimate can be expressed by Year Washinaton Nevada South Cara36 i Estimated Cost (Year X) =[1986 $ Cost][A L, + B E, + C B,) 1995 2.015/1.878@) -- / -(') 12.824/10.420(d) 1994 2.521/2373@) - / C') 11.873/9.794(*) l where A, B, and C are the fractions of the total 1986 $ -/- -/- 6.619/5.714(0 costs Ihat are attributable to labor (0.65), energy (0.13), 1993 2.002/1.943@) - / -(*) 11.408/9.434(*) and burial (0.22), respectively, and sum to 1.0. The -/- -/- 6.155/5 354(0 ) factors L,, E,, at:J B, are defined by 1991 1326/1.184 1 334/1.296 2.494/2361 1 1988(3) L, = labor cost escalation, January of 1986 to January 1986 ~ 1.223/1.093 1.193/1.175 2.007/1.831 1.000/1.000 0.857/0.898 1.678/1.561 of Year X, Values of B,(PWR/BWR) E, = energy cost escalation, January of 1986 to January (With Surcharees. No Penalties)@) of Year X, and j 1995(0 -/- -/- -/- B, = burial cost escalation, January of 1986 to January 1994(0 -- / -- -/- -/- of Year X,i.e., burial cost in January of Year X / 1993(0 -/- -/- -/- burial cost in January of 1986. 1991 2.765/2302 2.773/2.414 3.933/3.478 1988 1.942/1.652-1.913/1.734 2.727/2390 Evaluation of L, and E for the years subsequent to 1986 1986 1360/1.279 1.217/1.177 2.038/1.840 is to be performed by t$e licensees, based on the national producer price indices, national consumer price indices Values of B,(PWR/BWR) and on local conditions for a given site (see Chapter 3). (With Surcharnes includinc Penalties)0) Evaluation of B, is accomplished by recalculating the 1995(0 - / -- -/- -/- costs of burial of the radioactive wastes from the 1994(0 - / -- -/- -/- reference PWR(3) and the reference BWR,(2) based on 1993(0 -/- -/- -/- the price schedules issued by the available burial sites for 1991 4.204/3.420 4.213/3.532 5372/4.5% the year ofinterest, with consideration given to 1988 2.662/2.211 2.633/2.293 3.446/2.949 surcharges which were imposed as a result of the 1986 1.720/1.559 1.577/1.457 2397/2.120 LLRWPAA. The results of these recalculations are pre-sented in Table 2.1, by site and by year. Because the (t) 'The values presented in the above table are developed in LLRWPAA surcharges and penalties ceased effective Appendix B, with all values normalized to the 1966 Washington 1/1/93, the values of B calculated for 1993,1994, and (PWR/BWR) values with no t1RWPAA surcharges or penalties. 1995 reflect just the basic charges plus any fees or @) 7dNhc o hwcYtInIR 0 ou ta mpa surcharges,mposed by the states and compacts w,th,in (c) Nevada site closed 12/31 r92. i i which the disposal sites are located. As noted in the (d) Effective 7/1/95, access is allowed for au states except states of footnotes to Table 2.1, the LLW disposal site in Nevada Northwest and Rocky Wuntain Compacts and North Carolina. 8 ceased operation as of 12/31/92 and is therefore not . (e) Includes $220/h outer-ngion accea fee. (0 laciuda /h n ngion acceu fee. included in the 1993,1994, and 1995 calculations. 2.1 NUREG-1307, Rev. 5 D

+ f* 1 Summary;. (g) Using the 1988 price schedulds for the three sites and dividing the. calculated burial costs at each site by the Washington site burial .. crats calculated for the year 1986 results in 1988 values for H, at . exh of the three sites [i.e., with all values normalized to the Washington (PWR/BWR) values), as delineated in Reference 3.. (h) Weste originating from a state,outside the compact where the 11W disposal facility is located, which has met 11RWPAA - milestones. . (i) No 11RWPAA surcharges or penalties after 12/31/92. Q) Waste originating from a state,outside the compact where the LLW disposal facility is located, which has not met LLRWPAA : milestones. - !-e

1. NUREG 1307, Rev. 5 '

2.2 ,e

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 pcred 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, + IS,) / (Ri9% + ISi9%)

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 the R, = radioactive waste burial costs (excluding fractional escalation of these three categories of cost over surcharges) in Year x dollars i l the time period of interest. That equation is IS, = summation of surcharges in Year x dollars ) Estimated Cost (Year x) = [1986 $ Cost l Ri9% = radioactive waste burial costs (excluding [ A L, + B E, + C B,] surcharges) in 1986 dollars where ZSi9% = summation of surcharges in 1986 dollars. l Estimated Cost (Year x) = the estimated Values for L, and E, for years subsequent to 1986 are to decommissioning costs in Year x dollars, be based on the national producer price indices, national consumer price indices, and local conditions for a given [1986 $ Cost] = the estimated decommissioning 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 to B, are taken from actual cost schedules [ basic disposal labor, materials and services (0.65) costs plus surcharges resulting from the Low-Level Radioactive Waste Policy Amendments Act of 1985 B = the fraction of the [1986 $ Cost] attributable to (LLRWPAA)]. Surcharges mandated by the 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 $ Cost] attributable to facility is located. As of January 1992, those surcharges 3 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, and 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 the E, = energy and waste transportation cost escal-milestones given in the Act towards implementing a i ation, January of 1986 to January of Year x LLW disposal facil;ty in their compact. After 12/31/92, l no LLRWPAA surcharges are to be assessed. Evalu-3 ation of B,is provided to the licensees via this report, as { described in Section 3.3. l 2 l 1 3.1 NUREG-1307, Rev.5 l l )

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 rearranged into the three categories, labor-related, 4)(3) and NUREG/CR-0672 (Addendum 3),({ Addendum )in which energy-related, and burial-related, in Tables 63 and 53 the estimated costs for immediate dismantlement of the of Addenda 4 and 3, respectively, and are combined for reference PWR and the reference BWR are escalated to presentation in Table 3.1. Jcnuary 1986 dollars. I Table 3.1 Evaluation of the coeffielents A, H, and C in January 1986 dollars i Reference PWR Values Reference BWR Values i 1986 $ 1986 $ l Cost Category (millions) Coefficient (millions) . Coefficient Labor 17.98(*) 35.12(b) Equipment 1.64(*) 4.03(b) Supplies 3.12(') 3.71(b) Contractor 12.9(') 21.1 ') 0 Insurance 1.9(*) 1.9(b) Containers 10.9 ') 8.14(d) f Added Staff-7.5(*) 4.4(b) Added Supplies 1.2(*) 0.2(b) i Spec. Contractor 0.78(') 0.71(b) Pre-engineering 7.4(*) 7.4(D) r Post-TMI backfits 0.9(') 0.1(b) l Surveillance 031(8) Fees 0.14(8) 0.14(b) Subtotal 66.67 A = 0.M 86.95 A = 0.66 l Energy 831(') 8.84(b) Transportation 6.08(') 7.54(d) i Subtotal 1439 B = 0.14 1638 H = 0.12 Burial 22,48(*) C = 0.22 29.98(d) C = 0.22 [ Total 103.54 13331 l Note: All costs include a 25% contingency (a) Based on Table 3.1, NUREG/CR4)l30, Addendum 4. (b) Based on Table 3.1. NURl!G/CR4M72, Addendum 3. (c) flased on Table 6.2, NUREG/CR 0130, Addendum 4. -{ (d) Based on Table 5.2, NUREG/CR.0672. Addendum 3, I t NUREG 1307 Rev. 5 3.2 l I i

Escalation Formula 1 Considering the uncertainties and contingencies con-3.2 Energy Escalation Factors trined within these numbers, and considering that the v lues of the coefficients for the PWR and the BWR are The escalation factor for energy, E, can be obtained from so simdar, the best estimates of their values are their-the " Producer Price Indexes," published by the U.S. averages: Department of Labor, Bureau of Labor Statistics (BLS). Specifically, data from the table (currently Table 6) en-l 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, II, in the equation is made up of two components, namely, industrial electric 3.1 Labor Escalation Factors power, P, and light fuel oil, F. Hence, E should be ob-tained using the BLS data in the following equations: for The escalation factor for labor, L, can be obtained from the reference PWR,[0.58P + 0.42F]; and for the refer- " Monthly Labor Review," published by the U.S. Depart-ence BWR,[0.23P + 0.77F). These equations are de-ment of Labor, Bureau of Labor Statistics (BLS). rived from Table 63 of Reference 1 and Table 53 of Specifically, the appropriate regional data from the table Reference 2. P should be taken from data for industrial (currently Table 24) entitled " Employment Cost index, electric power (Commodity code 0543 in Table 6), and F private nonfarm workers, by bargaining status, region, should be taken from data for light fuel oils (Commodity and area size," subtitled " Compensation," should be used. code 0573 in Table 6). As discussed for L in Section 3.1 L should be escalated from a base value in Table 24 above, P and F should be escalated from a base value in corresponding to the amounts in the decommissioning the BLS table corresponding to the amounts in the rule amendments that are in January 1986 dollars. The decommissioning rule amendments that are in January base values of L from the BLS data for January 1986 are 1986 dollars. The base values of P and F from the BLS 130.5,127.7,125.0, and 130.1, for the Northeast, South, data for January 1986 are 114.2 and 82.0, respectively. Midwest, and West regions, respectively. The 1986 index No regional BLS data for these PPI commodity codes are values are based on an index value of 100 in June 1981 currently available. All PPI values are based on a value '(Base June 1981 = 100). The corresponding set of of 100 for the year 1982 (Base 1982 = 100). Thus, for values for December 1994 are 1243,122.5,125.0, and example, the values of P and F for December 1994 (latest 121.7. Current BLS index values are based on an index data available) are value of 100 in June 1989 (Base June 1989 = 100). The scaling factor between the two bases is 1.555. Thus, the P = 127.5 (the December 1994 value) + 114.2 index value for 1994 is multiplied by 1.555 to be (the January 1986 value) = 1.116 expressed in (Base June 1981 = 100) values, and the resulting value for the West region of the U.S. is F = 55.0 (the December 1994 value) + 82.0 f (the January 1986 value) = 0.671. L = (121.7)ig,3939 (the December 1994 value) x (1.555)ius,39sijgus,1939 Thus, the value of E for this example for the reference + (130.5)ig,39gg (the January 1986 value) PWR is = 1.450. E = [0.58 x 1.116 + 0.42 x 0.671] = 0.929. This value of L = 1.450 could then be used in the equa-tion for a plant in the West region of the U.S. 33 NUREG-1307, Rev.5

Escalation Formula 3.3 Waste Hurial Escalation Factors A = the fraction of the [1986 $ Cost) attributable to labor, materials and services = 0.65 The escalation factor for waste burial, B,, can be taken directly from data on the appropriate buriallocation as B = the fraction of the [1986 $ Cost] attributable to given in Table 2.1 of this report. For example, the value 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 to waste burial = 0.22 then be used in the equation for a PWR station. l L, = labor, materials and services cost escalation, 3.4 SamP e Calculation of Estimated January of 1986 to January of Year x Reactor Decommissioning Costs From Section 3.1 for the West region, This sample calculation will demonstrate the use of the L, = 1.450 decommissioning cost equation developed in Section 3 using the appropriate escalation terms of L, for labor, E, = energy and waste transportation cost escal-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, Northwest Compact in the United States, to be E, = 0.929 decommissioned in 1995 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 Washington burial site. The escalation, January of 1986 to nominally equation for estimating escalated decommissioning costs January of Year x, i.e., burial cost in nominally from Section 3 is January of Year x / burial cost in January of 1986. Estimated Cost (Year x) = [1986 $ Cost] From Table 2.1 for PWR waste burial at the [ A L, + B E, + C B,l Washington site in 1995, B, = 2.015 where Estimated Cost (Year x) = tne estimated Thus, for these values and assumptions, the estimated decommissioning costs in Year x dollars, decommissioning cost in Year 1995 dollars is [1986 $ Cost] = the estimated decommissioning Estimated Cost (Year 1995) = [105] x costs in 1986 dollars, [(0.65)(1.450) + (0.13)(0.929) + (0.22)(2.015)] = $158.19 million. From the Decommissioning Rule (10 CFR 50.75) for the reference PWR, [1986 $ Costj = $105 million NUREG 1307, Rev. 5 3.4 i

4 References 1. Technology, Safety and Costs of Decommissioning a

4. Technology, Safety and Costs ofDecommissioning a Reference Pressurized Water Reactor PowerStation -

Reference Pressurized WaterReactor PowerStation. Technical SupportforDecommissioning Matters NUREG/CR-0130, Pacific Northwest Laboratory Related to the FinalDecommissioning Rule. for U.S. Nuclear Regulatory Commission, June 1978. NUREG/CR-0130. Addendum 4, Pacific Northwest Laboratory for U.S. Nuclear Regulatory

5. Technology, Safety and Costs ofDecommissioning a.

Commission, May 1988. Reference Boiling WaterReactor PowerStation. NUREG/CR-0672, Pacific Northwest Laboratory

2. Technology, Safety and Costs ofDecommissioning a for U.S. Nuclear Regulatory Commission, June 1980.

I Reference Boiling WaterReactor PowerStation - Technical SupportforDecommissioning Matters Related to the Final Decommissioning Rule.. NUREG/CR-0672 Addendum 3. Pacific Northwest Laboratory for.U.S. Nuclear Regulatory Com-J mission, May 1988.

3. Report on Waste Burial Charges-Escalation of Decommissioning WasteDispc:alCostsatLow-Level Waste BurialFacilities. NUREG-1307 Revision 4, U.S. Nuclear Regulatory Commission, Office of Nuclear Regulatory Research, Washington, D.C.,

June 1994. i f 4 l 1 4.1 NUREG-1307, Rev. 5 j

1 4 i Appendix A Burial Site Price Schedules for the Current Year i 't n 9

Appendix A Appendix A. Burial Site Price Schedules for the Current Year Contained in this appendix are the price schedules for At the South Carolina site, during the period of January burial of low-level wastes at the Washington site, 1,1993 through June 30,1994, the Southeast Compact 3 effective for the year of 1995, and at the South Carolina imposed the collection of access fees of $220/ft from all site, effective July 1,1995. These schedules are used in eligible out-of-region waste generators. Eligible tha calculations contained in Appendix B to develop the generators were those in compact regions or unaffdiated waste burial escalation factor, B,, for the year 1995. states that were in compliance with the low-Level Radioactive Waste Policy Amendments Act of 1985 Beginning in 1993, the Northwest Compact has imposed (LLRWPAA). Large waste generators (over 1,500 cubie on eligible (Northwest or Rocky Mountain Compact) feet during that period) were assessed a total access fee waste generators a new annual permit fee based on the based on their waste volume projection for that period, volume of waste to be shipped to the Washington site for One-sixth of the total access fee wr.3 paid in advance on a disposal. In 1995, the annual permit fee ranges from quarterly basis. Large waste generators from the 3 $375 to $37,500. Ilospitals, universities, research centers Southeast Compact States paid an access fee of $74/ft. and industries pay the lower fees, and nuclear power plants pay the highest fee of $37,500 per year. The Access to the South Carolina site by waste generators permit fees for nuclear power plants are included in this. outside the Southeast Compact ended June 30,1994, with cn: lysis for 1993,1994, and 1995. They are shown as a sue closure scheduled for December 31,1995. However, single entry at the bottom of the waste-based costs in effective July 1,1995, the scheduled closure was Tsbles B.4 through B.6 for the Washington site for the cancelled and access to the Barnwell facility was yerrs 1993,1994, and 1995. cxtended to all states except the states of the Northwest and Rocky Mountain Compacts and North Carolina. I A.1 . NUREG-1307, Rev. 5

t-i Appendix A US ECOLOGY,INC. WASHINGTON NUCLEAR CENTER RADIOACTIVE WASTE DISPOSAL SCHEDULE A TEMPORARY RATES FOR 1995 EFFECTIVE JANUARY 1,1995 Note: Rates in this schedule A are temporary, subject to refund, in accordance with the provisions of the Commission's Ninth Supplemental Order in Docket No.. TG-920234 BASE DISPOSAL RATE $37.29 per cu. ft. SURCHARGES A.' Exposure Surcharges 1. Packages (except as noted in Section 2) j R/HR AT CONTAINER SURFACE PRICE PER CUBIC FEET 0.00 - 0.20 No surcharge 0.21 1,00-3 1.84 3 1.01 2.00 3.29 ~+ 2.01 . 5.00 4.88 ) 5.01 - 10.00 8.96 10.01 20.00 17.92 20.01 - 40.00 26.49 Greater than 40.00 $32.15 + (30.561 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 SURFACE LLES CU FT. 0.00 0.20 No Charge $ 37.29 0.21 1.00 $ 273.50 37.29 1.01 2.00 615.50 37.29 2.01 5.00 1,037.30 37.29 5.01 - 10.00 1,652.80 37.29 10.01 - 20.00 2,165.60 37.29 20.01 - 40.00 2,484.70 37.29 Greater than 40.00 2,719.30 + ($23.84 X R/HR 37.29 in excess of 40) 8. Surcharge for Curles (per load) Less than 50 curies - No Charge 50 100 curies $1,139.80 101 300 curies 2,279.60 301 500 curies 2,849.60 501 1,000 curies 3,419.50 1,001 5,000 curies 3,989.40 5.001 - 10,000 curies 5,813.00 10,001 - 15,000 curies 8,206.70 Greater than 15,000 curies 9,300.90 + ($0.443 x curies in excess of 15,000) . C. Minimum Char 9e per Shipment. All shipments will be subject to a minimum charge of $1,000 per generator per shipment. - page 1 - NUREO 1307, Rev. 5 - - A.2

--~ i Appendix A r US ECOLOGY, INC. [ WASHINGTON NUCLEAR CENTER ' -t RADIOACTIVE WASTE DISPOSAL f NUCLEAR DECOMMIS$10NING WASTE .{ ~ The base disposal rate applicable to waste from the decommissioning of nuclear generating utilts - I shall be 75% of those set forth above, provided, however, that this pricing provision shall not L apply to nuclear decommissioning waste in excess of $5,000 cubic feet delivered by any single e customer during calender years 1994 and 1995. EXTRAORDINARY VOLUMES j Weste shipments qualifying as an " extraordinary volume" under RCW 81.108.020(3) are charged i 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 B PERMANENT RATES 1995 i 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 greu revenue basis against or collected by US Ecology, as listed below: Perpetual Care and Maintenance Fee $1.75 per cubic foot Business & Occupation Tax 3.515% of rates and charges Sde Surveillance Fee $2.55 per cubic foot Surcharge (RCW 43.200.233) $8.50 per cubic foot Commission Regulatory Fee 1.0% of rates and charges i RECOVERY OF ADDITIONAL COSTS j 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 - i incurred by the Company and paid to third parties to secure such equipment shall be allocated to, ) and recovered from, those disposing of Heavy Objects. - page 2 - A3 NUREG 1307, Rev. 5

Appendid A'

i BARNWELL LOW LEVEL RADIOACTIVE 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.

1 Regulations, Chem-Nuclear Systems, Inc.'s Nuclear Regulatory Commission and South ] Carolina Radioactive Material Licenses, Chem-Nuclear's Systems, Inc.'s Barnwell Site Disposal Criteria, and amendments thereto. 1. BASE DISPOSAL CHARGES (not includine surcharees): i A. Standard Waste S 80.00 /ft.) B. . Biological Waste 82.00 /ft.' C. Special Nuclear Material (SNM) 80.00 /ft.' ' Note 1: The minimum charge per shipment, excluding surcharges and specific other charges, is $1,000.00. Note 2: ' Base disposal charge includes: Extended-care fund S 2.80 /ft.3 ? 2. SOUTH CAROLINA LOW-LEVEL RADIOACTIVE WASTE DISPOSAL TAX: $ 235.00 /ft.' 3. SITE STABILIZATION AND CLOSURE FUND: All waste disposeci $ 4.20 /ft.' 4. TECHNOLOCY CHARGE: To Be Determined 5. SURCHARGES: A. Weight surcharges (crane loads only) Weight of Container Surcharee Per Container 0 - 1,000 lbs. No surcharge - 1,001 - 5,000 lbs. S 875.00 ' 5,001 - 10,000 lbs. 1,560.00 i 10,001 - 20,000 lbs. 2,190.00 20,001 - 30,000 lbs. 2,820.00 30,001 - 40,000 lbs. 4,150.00 40,001 - 50,000 lbs. 5,400.00 Greater Than 50,000 lbs. By Special Request Barnwell Rate schedule-Rev.1 Effective July 1,199s Page 1 of 3 - NUREG-1307 Rev 5. A.4 h m

Appendix A ] l B. Curie Surcharges for Shielded Shipment: Curie Content Per Shioment ' Surcharne Per Shioment 5 5 5,350.00 0 5'- 15 6,020.00 i 15 - '25 8,100.00 i 25 - 50 12,220.00-50 - 75 14,900.00 'i 75 - 100 20,200.00 > 100 - 150 24,220.00 > -150 - 250 32,440.00- > 250. 500 40,670.00 1 > 500 - 1,000 48,600.00 > 1,000 By Special Request C. Curie Surcharges for Nonshielded Shipments Containing Tritium and Carbon 14: Curie Content Per Shioment Surcharee Per Shioment 0- 1000 No surcharge i > 1000 5 1.00 per curie for all curies over 1,000 D. Liner Surcharge (as applicable): 1. Large liners with maximum dimension of 82* diameter and 79" height 9,700.00 2. Overpacks with maximum dimension of 33" diameter and 79" height 5 3,300.00 f 3. 55-gallon drums with maximum dimension of 25.5" diameter and 36" height 5 1,250.00 1 i 4. Items which do not conform to one of the above categories Upon Request E. Irradiated Hardware Overpack Surcharge Per Shipment $ 11,000.00 F. Cask Handling Fee (minimum) 2,300.00 per cask Samwell Rate schedule Rev.1 Effective July 1,199s Page 2 of 3 i i A.5 NUREG-1307, Rev. 5 t 'i

Appendix A G. Special Nuclear Material Surcharge 10.00 per gram H. Barnwell Surcharge 2.4% applicable to all items on this schedule (except item 2) 6. MISCELLANEOUS: 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 15 DAYS upon presentation of invoices. A per-month service charge of 1 % % shall be levied on accounts not pair'. within 15 days. E. Company purchase orders or a written letter of authorization in form and substance acceptable to Chem-Nuclear shall be received before receipt of radioactive waste material at the Barnwell Disposal Site and shall refer to Chem. Nuclear's Radioactive Material Licenses, the Barnweil Site Disposal Criteria, and subsequent changes thereto. F. All shipments shall receive a Chem-Nuclear allocation number and conform to the Prior Notification Plan. Additional information may be obtained by cailing 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 $17,100 is applicable to all shipments which require special site setup for waste disposal. l. Class B/C waste received with chelating agents, which require 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. Samwell Rate schedule-Rev.1 Effective July 1,1995 Page 3 of 3 NUREG 1307, Rev. 5 A'.6

Appendix A MJuutErzwa a SALES - uzuo 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 foes on a quarter,'y 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 Ja7uary 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 or 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). PRE-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 disposed of volume. CREM-NUCLEAR SYSTEMS, INC. A.7 NUREG 1307, Rev. 5

l l Appendix B Calculation of Burial Cost Escalation Factors

Appendix B Appendix B Calculation of Burial Cost Escalation Factors ' The calculations necessary to detes mine ths costs for reference BWR.* Beginning in 1994, the rate schedule burial of the radioactim wastes postulated to result from for handling and disposing of heavy objects (greater than decommissioning of the refere PWR and the refer-5,000 pounds) at the Washington site was revised to ence BWR are performed using a udalled spreadsheet. recowr additional crane rental costs from the waste The spreadsheet evaluates the burial costs for each of the generator. A shipment campaign of heavy objects for items originally costed in the reference PWR* and disposal was assumed which would minimize the crane BWR* decommissioning studies and in the updated surcharge and result in the one-time heavy object charge . costs presented in Addendums 4") and 3,* respectively, shown in Table B.5 and Table B.6. The weight surcharge to those reports. Those costs are based on the burial for shipments greater than 50,000 pounds to the South price schedule for U.S. Ecologys Washington Nuclear Carolina site was increased by 30% owr the 1994 rates Center, located on the Hanford Site near Richland, since that information was not immediately available Washington. from the site operator. The total weight surcharge contributes less than 0.5% to the total waste disposal i l To account for the differences in burial price schedules cost. Using the price schedules in effect on July 1,1995 between the Washington facility and the facilities in for the two remaining sites and dividing the calculated Nevada and South Carolina, the base burial costs for burial costs at each site by the Washington site burial e ch of those latter sites are also calculated, using the costs calculated for the year 1986 results in 1995 values spreadsheet, and are normalized to the costs calculated for B, at each of the two remaining sites, as listed in for the Washington site. In addition, to account for the Table 2.1 of the summary. Also included in Table 2.1 are different mixture and volume of waste associated with values of B, for waste generators required to pay the reference BWR, the escalation factors are also cal-surcharges (with/without penalties) mandated by the culated for the reference BWR, which are also nor-Low-Lewl Radioactive Waste Policy Amendments Act malized to the value for the Washington site. Thus, as of 1985. Effective 1/1/93, no LLRWPAA surcharges or shown in Table 2.1 of the summary, in the base year penalties are to be assessed. (1986), for the Washington site, B, = 1.0/1.0, where (PWR/BWR) is the order of presentation. For the As other low-level radioactise waste burial sites come Nevada site, B, = 0.857/0.898, and for the South into service in the various interstate compacts, vahics for Carolina site, B, = 1.678/1.561. B, will be calculated using the price schedules for each of those sites and will be incorporated into subsequent The spreadsheet calculations, which are too voluminous issues of this report. Those materials whose activity to present here, are summarized in Tables B.1 through concentrations exceed the limits for Class C LLW are B.15, for the 3 cars 1986,* 1988,* 1991,* 1993,m 1994,m identilled by footnote as GTCC material. Because the end 1995, and for each of the three sites, except the analyses in this report postulate placing this materialin a Nevada site which closed December 31,1992. Recal-LLW disposal facility, the disposal costs for this material culation of the costs in 1995 dollars for burialis based on - may be omrestimated by factors ranging from about 1.6 the same imentory of radioactim wastes as was post-to more than 12, depending upon the disposal site, ulated in the 1986 and 1978-80 analyses. Subsequently, compared with high-density packaging and geologic starting in 1988, the inventories also include post-TMI-2 repository disposal. contributions from the reference PWR* and the i i B.1 NUREG 1307, Rev. 5 l

l 2 TnMe 3.1 Burimi ceNes at the N <90e 7 h FWR (N deEeRs) ] m ~ 9 W CRANE CA$st CURIE LINER DOSE SURIAL DISPCSAL W h COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST 4'h VESSEL WRLL 28,864 27,284 56,544 106,224 94,620 313,536 -Q VESSEL HEAD & BOTTOM 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 0 2,8 72 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 LOWER CORE BARREL" 0 22,976 155,998 101,617 79,680 360,270 THERMAL OHIELDS" 0 4,308 31,173 19,053 14,940 69,474 CORE SHMOUD" 0 2,872 667,474 12,702 9,960 693,008 LOWER GRID PLATE" 0 3,590 107,777 15,878 12,450 139,694 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 BIO SHIELD CONCRETE O O O O 621,504 621,504 REACTOR CAVITY LINER 0 0 0 0 12,749 12,749 REACTOR COOLANT PUMPS 65,532 0 0 0 104,580 170,112 PRESSURIZER 13,054 0 0 0 89,640 102,694 R.Nx,EHx,SLMP PLMP, CAVITY PUMP 0 0 0 0 9,960 9,960 PRESSURIZER RELIEF TANC 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 OTNR BLD 0 0 0 0 11,879,840 11,879,840 FILTER CARTRIDGES 0 4,308 9,322 26,663 7,844 48,137 SPENT RESINS O 14,360 35,889 55,907 49,800 155,956 COMBUSTIBLE WASTES 0 43,080 0 0 252,113 295,193 EVAPORATOR 80TTOMS 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 17,939,034 (a) GTCC Material: Assuaes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic-repository disposal could redJce disposal costs. i t

hble R.1 Rusini tests at the N Si8e Refestnee BWR (1986 deEmes) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLINC SURCHARGE RATE CMARGE COST 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 CONTROL RODS /INCORES 0 5,744 47,074 320,000 13,197 386,015 CONTROL RODS GUIDES 0 8,616 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 % 106,191 1,206,000 21.115 1.385,003 CORE SUPPORT PLATE O 22,258 0 50,990 9,686 82,934 CORE SHROUD ** O 100,520 1,392,364 1,785,000 41,334 3,3$9,218 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 REACT. WATER REC 35,871 0 0 0 77,389 113,261 SAC SHIELD 137,981 0 0 0 272,605 410,587 OTHER PRIMARY CONTAINMENT 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 COOLING 2,683 0 0 0 28,137 30,820 REACTOR CORE ISO COOLING 694 0 0 0 11,429 12,123 RESIDUAL MEAT REMOVAL 12,760 0 0 0 54,531 67,291 POOL LINES & RACKS 51,514 0 0 0 335,030 386,544 t2 CONTAMINATED CONCRETE 9,509 0 0 0 381,642 391,151 W OTHER REACTOR BUILDING 0 0 0 0 1,247,739 1,247,739 TURBINE 127,072 0 0 0 1,236,335 1,363,406 NUCLEAR STEAM CONDENSATE 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 M0! STORE SEPARATOR REMEATERS 85,652 0 0 0 628,725 714,377 REACTOR FEEDWATER PUMPS 8,943 0 0 0 170,590 179,533 HIGN PRESSURE FEEDWATER HEATERS 27,554 0 0 0 106,398 133,952 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 80TTOMS 0 161,550 0 153,896 560,250 875,6 % OTHER 0 43.798 0 4.911 151.890 200.599 SUBTOTAL BWR COSTS 735,508 572,246 1,598,700 4,M4,856 16,669,784 23,981,094 TOTAL BWR COSTS 7 23,981,094 h (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic (T1 repository disposal could reduce disposal costs. O O h!

• c s

2 k en ~-

-Z Tame B.2 Burial costs at the Wam Site d h-Bedierence FWR (1988 deBasis) 3 m a. 9 W CRANE CASK CURIE LINER DOSE BLRI AL DISPOSAL COMPONENT SURCHARGE MANDLING SURCHARGE RATE CHARGE COST E h VESSEL WALL 29,671 45,600 62,710 119,320 112,480 369.781 Q VESSEL HEAD & 80TTOM 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 LOWER CORE BARREL" 0 38,400 172,599 120,960 94,720 426,679 THERMAL SHIELDS" 0 7,200 34,488 22,680 17,760. 82,128 - CORE SHROUD" 0 4,800 738,079 15,120 11,840 769,839 LOWER GRID PLATE" O f,000 119,178 18,900 14,800 158,878 LOWER SUPPORT COLUMN O 1,200 3,417 3,780 . 2,960 11,357 LOWER CORE FORGING 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 SHIELD 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 PRESSURIZER 13,224 0 0 0 106,560 119,784 R.Nx,EMx,SLMP PUMP, CAVITY PUMP O O O O 11,840 11,840 PRESSURIZER RELIEF TANK 1,151 0 0 0 35,520 36,671 .W SAFETY INJECTION ACCUM TANKS 24,324 0 0 0 118,400 142,724 STEAM GENERATORS 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 BLO O O O O 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 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 B.2 Burial costs ad the '." " ' ;-- Site Reference BWR (1988 deltars) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE NANDLING S'JRCHARGE 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 RCOS GUIDES 0 6,600 0 18,792 4,174 29,566 JET PUMFS 0 48,000 35,160 405,600 14,652 503,412 TOP Fuil GUIDES 0 86,400 117,776 730,080 25,101'- 959,357 CORE S'JPPORT PLATE O 17,050 0 '48,546 11,514 77,110 CORE SpCm'" 0 168,000 1,539,720 1,419,600 49,136 3,176,456 REACTOR VESSEL WALI. 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 . 324,061 462,849. 91,997-171,297 SAC SHIELD 138,788 0 0 0 OTHER PRIMARY CONTAINMENT 0 0 0 0 3,6 %,152 3,6 %,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 ISO 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 t2 CONTAMINATED CONCRETE 9,848 0 0 0 453,679 463,528 h 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 4,74 7 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 RAD WASTE & CONTROL 0 20,900 0 0 187,607 208,507 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 SWR COSTS 26,205,242 lC (11 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic O repository disposal could reduce disposal costs. I k if E m =

ThMe 53 Budal costs at the Wa= Site g Refervance FWR (1991 deMars) 3 y m - a,W CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL W 8 COMPONENT SURCHARGE MANDLING. SURCMARGE RATE CHARGE COST s y VESSEL WALL 30,411 49,780 67,982 129,200 122,018-399,392 - -Q VESSEL HEAD & BOTTOM 0 24,000 0 0 128,440 152,440 L UPPER CORE SUPPORT ASSM O 2,400 0 5,176 12,844 20,420 UPPER SUPPORT COLUMW 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 GRIO PLATE O 6,550 13,374 20,500 16,055 56,479 GUIDE TUBES 0 3,600 0 4,866 19,266 27,732 LOWER CORE BARREL" 0 41,920 188,448 131,200 102,752 464,320 THERMAL SMIELDS" 0 7,860 37,662 24,600 19,266 89,388 CORE SHROUD" 0 5,240 807,248 16,400 12,844 841,732-LOWER GRID PLATE" 0 6,550 130,344 20,500 16,055 173,449 LOWER SUPPORT COLUMN O 1,310 3,724 4,100 3,211 12,345 LOWER CORE FORGING 0 14,410 18,958 45,100 35,321 113,789 M!SC 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 PRESSURIZER 13,380 0 0 0 115,5 % 128,976 R.Mx,EHx, SUMP PUMP, CAVITY PUMP 0 0 0 0 12,844 12,844 PRESSURIZER RELIEF TANK 1,190 0 0 0 38,532 39,722 P 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 0 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 Material: Asstmes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs. {- I l E

1hble R3 Eurial cads at the W h EufEf4 Bee E (IIII dSEEES) CRANE CAS8: QJRIE tlNER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE MANDLING SURCHARGE ~ RATE CNARGE 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 RODS 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 CORE SUPPORT PLATE. 0 94,320 127,666 792,000 27,229 1,041,215 O 18,600 0 52,700 12.491 83,791 CORE SHROUD ** O 183,400 1,683,780 1,540,000 53,303-3,460,483 REACTOR VESSEL 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 CONTAINMENT 0 0 0 0 4,009,576 4,009,576 CONTAINM, ATMOSPHERIC 970 0 0 0 54,426 55,3 % ( 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 36,284L 39,089 REACTOR CORE ISO COOLING 735 0 0 0 14,738-15,473 RESIDUAL HEAT REMOVAL 13,045 0 0 0 70,321 83,366 POOL LINES & RACKS 52,125 0 0 0 432,040 484,165 ,tB CONTAM!NATED CONCRETE 10,160 0 0 0 492,150 502,310 4 OTHER REACTOR BUILDING 0 0 0 0 1,609,032 1,609,032 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 M01STURE SEPARATOR REHEATERS 86,710 0 0 0 810,778 897,488 REACTOR FEEDWATER PUMPS 9.350 0 0 0 . 219,986 229,336 HIGH PRESSURE FEEDWATER NEATERS 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 J REACTOR BLDG 0 38,400 0 0 349,314 387,714 ) TG BLOG 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-TM!-2 ADDITIONS 0 0 0 0 40.844 40.844 SUBTOTAL BWR COSTS 795,836 692,620 1,932,159 3,437,170 21,531,737 28,389,521 h TOTAL BWR COSTS x 28,389,521 ITl (a) GTCC Material: - Assus s a low density, distributed packaging scheme and final disposal as LLW. Q repository disposal could reduce disposal costs. High density packaging and geologic ~ w t u a CD

TaWe BA Burial costs at the Washington Site d-g Reference FWR (19R5 demars) 1-p E. en CRANE CASK CURIE LINER DOSE BURIAL' DISPOSAL U' COMPONENT' SURCHARGE _ HANDLING SURCHARGE RATE CHARGE CHARGE COST VESSEL WALL 95,000 49,780 104,306 134,436 136,4 % 520,019 VESSEL HEAD & BOTTOM 0 40,000 0 0 143,680 183,680 UPPER CORE SUPPORT ASSM 0 4,000 0 6,368 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 CUIDE TUBES 0 6,000 0 5,995 21,552 33,547 LOWER CORE BARREL" 0 41,920 331,857 127,904 114,944 616,625 THERMAL SHIELDS" 0 7,860 70,795 23,982 21,552 124,189 CORE SHPOUD" 0 5,240 1,462,414 15,988 14,368 1,498,010 LOWER GRID PLATE" 0 6,550 236,051 19,985 17,960 280,546 LOWER SUPPORT COLUMN O 1,~,10 5,600 3,997 3,592 14,499 LOWER CORE FORGING 0 14,410 24,154 43, % 7 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 0 150,864 270,864 PRESSURIZER 40,000 0 0 0 129,312 169,312 R.Hx,EHx, SUMP PUMP, CAVITY PUMP O O O 0 14,368 14,368 PRESSURIZER RELIEF TANK 2,000 0 0 0 43,104 45,104 E SAFETY 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 COOLANT P! PING 70,000 0 0 0 118,536 188,536 REMAINING CONTAM. MATLS 0 0 0 0 1,889,679 1,889,679 CONTAMINATED MATRL OTHR BLD 0 0 0 0 17,137,504 17,137,504 FILTER 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 O 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 (% OF CHARGES) 1,787,621 TAXES & FEES (S/CU.FT.) 6.627.809 TOTAL PWR COSTS 36,022,291 (a) GTCC Material: Assunes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

M BA Eurial ceds at the W h Ederence BWR (1993 deEars) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARCE HANDLING SURCHARGE RATE CHARGE CHARGE COST STEAM SEPARATOR 0 36,680 46,115 343,353 12,680 438,827 FUEL SUPPORT & PIECES 0 18,340 0 49,529 6,358 74,227 CONTROL RODS /INCORES 4,000 10,480 101,068 932,008 19,038 1,066,593 CONTROL RODS GUIDES 0 12,000 0 25,032 5,065 42,097 JET PUMPS 0 52,400 65,878 839,4 % 17,780 975,554 TOP FUEL GUIDES 0 94,320 197,633 1,511.093' 30,460 1,833,506 CORE SUPPORT PLATE 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 4,485,330 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 POOL LINER & RACKS 150,000 0 0 0 483,304 633,304 CONTAMINATED CONCRETE 16,000 0 0 0 550,546 566,546 c2 OTHER REACTOR BUILDING 0 0 0 0 1,799,951 1,799,951 C TURBINE 580,000 0 0 0 1,783,500 2,363,500 NUCLEAR S1EAM 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) 2 TAXES & FEES (% OF CHARGES) 122,500 C TAXES & FEES (S/CU.FT.) 2,417,164 6.862.653 Je TOTAL BWR COSTS ff1 46,589.455 O (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. r 5: ~ M 12! I L.

c T.ue n.s nurset c.ses at the N siee r E ade=ce FWR 6994 4.nars) -j g. m. 9 CRANE CASK CURIE LINER DOSE SURIAL DISPOSAL W COMPouENT SURCHARGE MA@ LING SURCHARGE RATE CHARGE CHARGE COST h VESSEL WALL 0 49,780 146,585 188,932 191,824 577,121 Q VESSEL HEAD & BOTTOM 0 40,000 0 0 201,920 241,920 UPPER CORE SUPPORT ASSN 0 4,000 0 8,950 20,192 33,142 UPPER SUPPORT COLUMN 0 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 BARREL" 0 41,920 466,406 179,754 161,536 849,616 THERMAL SHIELDS" 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 LOWER SUPPORT COLtmW 0 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 0 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 PRESSURIZER 0 0 0 0 181,728 181,728 R.Hz,EHx,5 UMP PUMP, CAVITY PUMP O O O O 20,192 20,192 PRESSURIZER RELIEF TANK 0 0 0 0 60,576 60,576 SAFETY INJECTION ACCUM TANKS 0 0 0 0 201,920 201,920 g yo STEAM GENERATORS 0 0 98,749 0 1,078,354 1,177,103 166,584 REACTOR COOLANT PIPING 0 0 0 0 166,584 . 2,655,652 REMAINING CONTAM. MATLS 0 0 0 0 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 08 JECT CHARGE 102.800 0 0 0 0 102.800 SU8 TOTAL 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 (S/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 disposat could reduce disposat costs.

~ ~_ Taine B.5 Bertal costs at the T T C _ site adence swr (19M demars) CRANE CASK CURIE LINER DOSE BURIAL 0ISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE CHARGE COST STEAM SEPARATOR 0 36,680 64,806 482,566 17,819 601,871 FUEL SUPPORT & PIECES 0 18,340 0 69,607 8,935 %,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 PUMPS 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 CUPPORT PLATE O 31,000 0 90,880 19,637 141,516 CORE SHROUD ** O 183,400 4,278,498 3,090.500 83,797 7,636,195 REACTOR VESSIE WALL 0 22,000 33,96= 64,695 14,286 134,725 SAC SHIELD 0 0 3 0 160,425 160,425 REACT. WATER REC 0 0 1 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 ISO COOLING 0 0 0 0 23,170 23,170 RESIDUAL HEAT REMOVAL 0 0 0 0 110,551 110,551 POOL LINER & RACKS 0 0 0 0 679,208 679,208 CONTAMINATED CONCRETE O O O O 773,707 773,707 g OTHER REACTOR BUILDING 0 0 0 0 2,529,553 2,529,553 TURBINE 0 0 0 0 2,506,433 2,506,433 NUCLEAR STEAM CONDENSATE O O O O 647,103 647,103 LOW PRESSURE FEEDWATER HEATERS O O O 0 1,313,792 1,313,792 MAIN 5 TEAM 0 0 0 0 126,604 126,604 MOISTURE SEPARATOR REMEATERS 0 0 0 0 1,274,620 1,274,620 REACTOR FEEDWATER PUMPS 0 0 0 0 345,838 345,838 HIGH PRESSURE FECDWATER HEATERS 0 0 0 0 215,701 215,7nt OTHER TG BLOG 0 0 0 0 8,658,330 8,658,330 RAD WASTE BLDG 0 0 0 0 4,287,317 4,?87,317 REACTOR BLDG 0 64,000 0 0 381,227 445,227 TG BLDG 0 42,000 0 0 257,375 299,375 RAD WASTE & CONTRCL 0 38,000 0 0 222,154 260,154 CONCENTRATOR BOTTOMS 0 225,000 780,826 248,190 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 OBJECT CHARGE 177.200 0 0 0 0 177.200 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 C TAXES & FEES (% OF CHARGES) 2,178,504 TAXES & FEES (S/CU.FT.) 6.199.174 TOTAL BWR COSTS 56,911,'L86 Q (a) GTCC Material: Assunes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic d j repository disposal could reduce disposal costs. g E. sr t.n t2 I

'IhMe B4 Burial costs at the 6 Site d

c Referumee FWR (1995 seEars)

• W m

g, O g-4 CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL W COMPONENT SURCHARG_E HANDLING SURCHARGE EATE CHARGE COST ~ ps VESSEL WALL 0 49,780 108,285 139,570 141,702 439,337 Q VESTEL HEAD & BOTTOM 0 40,000 0 0 149,160 189,160 L UPPER CORE SUPPORT ASSM 0 4,000 0 6,611 14,916 25,527 UPPER SUPPORT COLbMN 0 4,000 0 6,611 14,916 25,527 UPPER CORE BARREL 0 2,620 5,699 8,299 7,4U 24,077 UPPER CORE GRID PLATE O 6,550 19,947 20,749 18,645 A5,891 GUIDE TUBES-0 6,000 0 6,224 22,374 34,598 LOWER CORE BARREL" 0 41,920 344,594 132,790 119,328 638,632 THERMAL SHIELDS" 0 7,860 73,525 24,898 22,374 128,658 CORE SHROUD" 0 5,240 1,519,808 16,599 14,916 1,556,562 LOWER GRID PLATE" 0 6,550 245,312 20,749 18,645 291,256 LOWER SUPPORT COLUMN 0 1,310 5,813 4,150 3,729 15,002 LOWER CORE FORGING 0 14,410 25,076 45,647 41,019 126,151 MISC INTERNALS 0 10,480 18,237 33,198 29,832 91,746 810 SHIELD CONCRETE O O O 0 930,758 930,758 REACTOR CAVITY LINER 0 0 0 0 19,092 19,092 REACTOR COOLANT PUMPS 0 0 0 0 156,618 156,618 PRESSURI2ER 0 0 0 0 134,244 134,244 R.Hx,EHz, SUMP PUMP, CAVITY PUMP O O O P 14,916 14,916 PRESSURIZER RELIEF TANK 0 0 0 0 44,748 44,748 g SAFETY INJECTION ACCUM TANKS 0 0 0 0 149,160 149,160 N STEAM GENERATORS 0 0 72,947 0 796,589 869,536 REACTOR COOLANT PIPING 0 0 0 0 123,057 123,057 REMAINING COWTAM. MATLS 0 0 0 0 1, % 1,752 1, % 1,752 CONTAMINATED MATRL OTHR BLD 0 0 0 0 17,791,134 17,791,134 FILTER CARTRIDGES 0 6,000 20,517 25,851 11,746 64,114 SPENT RESINS 0 26,200 79,788 63,922 74,580 244,490 COMBUSTIBLE WASTES 0 60,000 0 0 377,561 437,561 EVAPORATOR BOTTOMS 0 94,000 87,767 77,377 350,526 609,670 POST-TMI-2 ADDITIONS 0 0 0 0 580,344 580,344 HEAVY OBJECT CHARGE 102.800 0 0 0 0 102.800 SUBTOTAL PWR COSTS 102,800 386,920 2,627,315 633,244 24,135,841 27,886,119 TAXCS & FEES (% OF CHARGES) 1,259,058 TAXES & FEES (S/CU.FT.) 6,990,268 ANNUAL PERMIT FEES (3 TRS) 112.500 TOTAL PWR COSTS 36,247,945 (a) GTCC Material: Asstnes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could redJce disposal costs.

Table B4 Burial cases at the Washingsee Site Reference M (1995 de5ers) CRANE . CASK CURIE LINER DOSE BURIAL DISPOSAL COMPOWENT SURCHARGE MANDLING SURCHARGE 'R4TE CMARGE COST STEAM SEPARATOR 0 36,680 47,873 356,499 13,163 454,215 FUEL SUPPORT & PIECES 0 18,340 0 51,421 6,600 76,361 CONTROL RODS /INCORES 0 10,480 104,974 % 7,726 19,764 1,102,944 CONTROL RODS GUIDES 0 12,000 0 25 987 5,258 43,245 JET PUMPS 0 52,400 68,390 871,652 18,459 1,010,901 TOP FUEL GUIDES 0 94,320 205,171 1,568,974 31,622 1,900,087 CORE SUPPORT PLATE O 31,000 0 67,134 14,506 112,639 CORE SHROUD'" 0 183,400 3,162,726 2,283,134 61,901 5,691,161 REACTOR VESSEL WALL 0 22,000 25,076 47,643 10,553. 105,272 SAC SHIELD 0 0 0 0 118,508 118,508 REACT. WATER REC 0 0 0 0 115,897 115,897 SAC SHIELD 0 0 0 0 408,251 408,251 OTHER PRIMARY CONTAINMENT C 0 0 0 4,656,402 4,656,402 CONTAINM. ATMOSPHERIC 0 0 0 0 63,207 63,207 HIGH PRESSURE CORE SPRAY 0 0 0 0 22,374 22,374 LOW PRESSURE CORE SPRAY 0 0 0 0 13,163 13,163 REACTOR BLDG CLOSED COOLING 0 0 0 0 42,138 42,138 REACTOR CORE IS0 COOLING 0 0 0 0 17,116 17,116 RESIDUAL HEAT REMOVAL 0 0 0 0 81,665 81,665 POOL LINER & RACKS 0 0 9 0 501,737 501,737 m CONTAMINATED CONCRETE O O O O 57T,544 571,544 L OTHER REACTOR BUILDING 0 0 0 0 1,868,602 1,868,602 TURBINE O O O. 0 1,851,523 1,851,523 NUCLEAR STEAM CONDENSATE O O O O 478,021 478,021 LOW PRESSURE FEEDWATER HEATERS 0 0 0 0 970,510 970,510 MAIN STEAM 0 0 0 0 93,523 93,523 MOISTURE SEPARATOR REHEATERS 0 0 0 0 941,573 941,573 REACTOR FEEDWATER PUMPS 0 0 0 0 255,474 255,474 MIGH PRESSURE FEEDWATER HEATERS 0 0 0 0 159,340 159,340 OTHER TG BLDG 0 0 0 0 6,395,981 6,395,981 RAD WASTE BLDG 0 0 0 0 3,167,077 3,167,077 REACTOR BLDG 0 64,000 0 0 281,593 345,593 TG BLDG 0 42,000 0 0 190,110 232,110 RAD WASTE & CONTROL 0 38,000 0 0 164,094 202,094 CONCENTRATOR BOTTOMS 0 225,000 207,449 183,338 839,025 1,454,812 OTHER 0 61,000 0 5,197 227,469 293,666 POST-TMI-2 ADOITIONS 0 0 0 0 47,433 47,433 HEAVY OBJECT CHARGE 177.200 0 0 0 0 177.200 SUBTOTAL BWR COSTS 177,200 890,620 3,821,659 6,428,704 24,725,174 36,043,357 h TAXES & FEES (% OF CHARGES) 1,627,358

c TAXES & FEES (S/CU.FT.)

7,237,955 ITI ANNUAL PERMIT FEES (3.5 YRS) 131.250 0 TOTAL BWR COSTS 45,039,919 ~$ (a) GTCC Material: Asumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic 'O> repository disposal could reduce disposal costs. a l m =

2 hble B.7 Bertal costs at the Newsda Site : d h. Referussee FWR (tm debars) 3 m E. CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL g COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST W s pg YESSEL WALL 29,613 30,172 61,613 127,370 78,318 327,087 .Q VESSEL MEAD & SOTTOM 0 31,760 0 0 82,440 - 114,200 6 UPPER CORE SUPPORT ASSM 0 3,176 0 5.441 8,244 16,361 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 TU6ES 0 4,764 0 5,646 12.366 22,776 LOWER CORE BARREL" 0 25,408 165,971 107,259 65,952 364,590 THERMAL SHIELDS" 0 4,764 33,144 20,111 12,366 70,385 CORE SHROUD

• O 3,176-705,% 5 13,407 8,244 730,793 LOWER GRID PLATE" 0

3,970 114,000 16,759 10,305 145,034 LOWER SUPPORT COLUMN O 794 3,204 3,352 2,061 9,511 . LOWER CORE FORGING 0 8,734 17,208 36,870 22,671 85,434 MISC INTERNALS 0 6,352 12,549 26,815 16,488 62,204 810 SHIELD CONCRETE O O O O 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 74,1 % 87,408 R.Hm,EHz, SUMP PUMP CAVITY PUMP O O O O 8,244 8.244 PRESSURIZER RELIEF TAWK 1,148 0 0 0 24,732 25,880 .g y SAFETY INJECTION ACCUM TANKS 24,312 0 0 0 82,440 106,752 A 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 COMBUSTIBLE WASTES 0 47,640 0 0 208,676 256,316 EVAPORATOR BOTTOMS 0 74.636 0 68.486 193.734 336.856 $UBTOTAL 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 (cw density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

hhie B.7 Burimi cases at the Nneda Site Rdesweee WWR (1986 doENrs) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE MANDLING SURCHARGE RATE CMARGE 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 RODS GUIDES 0 9,528 0 20,829 2,906 33,263 JET PUMPS 0 31,760 34,480 680,000 10,202 756,442 TOP FUEL GUIDES 0 57,168 115,747 1,224,000 17,477 1,414,392 CORE SUPPORT PLATE O 24,614 0 53,809 8,017 86,440 CORE SMROUD" 0 111,160 1,473,360 1,792,000 34,213 3,410,733 REACTOR VE$SEL 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 PRIMART CONTAINMENT 0 0 0 0 2,573,571 2,573,571 CONTAINM. ATMOSPHERIC 928 0 0 0 34,934 35,862 MIGN PRESSURE CORE SPRAY 4,528 0 0 0 12,366 16,894 LOW PRESSURE CORE SPRAY. 1,414 0 0 0 7,275 8,689-REACTOR BLOG CLOSED COOLING 2,742 0 0 0 23,289 26,031 REACTOR CORE ISO COOLING 714 0 0 0 9,460 10,174 RESIDUAL NEAT REMOVAL 12,898 0 0 0 45,136 58,034 f POOL LINES & RACES 51,810 0 0 0 277,308 329,118 t.n CONTAMINATED CONCRETE 9,824 0 0 0 315,889 325,713 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 0 536,3 % 677,083 MAIN STEAM 4,742 0 0 0 51,690 56,432 MOISTURE SEPARATOR RENEATERS 86,164 0 0 0 520,403 606,567 REACTOR FEEDWATER PUMPS .9,140 0 0 0 141,199 150,339 MIGH 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 1,6 %,836 4,656,832 13,799,189 21,526,801 f ' TOTAL BWR COSTS 21,526,8301 lC tr1 (a) GTCC Material: Asstmes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic - O repository disposal could reduce disposal costs. ~8 y-s 'o 3

I a.

sr ta UI I

• Z

'Ihble R.E DmRiel ceds at the Newsda Site Bederumm FWR (1985 demars) E. m W 9 CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL W COMPONENT SURCHARGE NANDLING SURCHARGE RATE CHARGE COST h wh VESSEL WALL 29,613 45,600 61,993 136,800 107.768 381,775 n VESSEL NEAD & BOTTOM 0 22,000 0 0 113,440 135,440 UPPER CORE SUPPORT ASSM 0 4,800 0 2,750 11,344 18,894 UPPER SUPPORT COLUMN 0 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 LOWER CORE BARREL" 0 38,400 166,291 139,200 90,752 434,643 THERMAL SHIELDS" 0 7,200 33,204 26,100 17,016 83,520 CORE SMROUD" 0 4,800 706,575 17,400 11,344 740,119 - LOWER GRID PLATE" 0 6,000 114,100 21,750 14,180 156,030 LOWER SUPPORT COLUMN O 1,200 3.314 4,350 2,836 11,700 LOWER CORE FORGING 0 13,200 17,318 47,850 31,1 % 109,564 MISC INTERNALS 0 9,600 12,629 34,800 22,688 79? 17 810 SHIELD CONCRETE 0 0 0 0 707,866 Toi,M 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.Mx,EHx, SUMP PUMP,CAVITT PUMP 0 0 0 0 11,344 11,344 PRESSURIZER RELIEF TANK 1,148 0 0 0 34,032 35,180 g SAFETY INJECTION ACCUM TANKS 108,800 0 0 0 113,440 222,240 gm STEAM GENERATORS 569,600 0 0 0 605,826 1,175,426 REACTOR COOLANT PIPING 95,200 0 0 0 93,588 188,788 REMADl!NG CONTAM. MATLS 0 0 0 0 1,491.963 1,491,963 CONTAMINATED MATRL OTHR BLD 0 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 repository disposal could reduce d"sposal costs.

T44e B.S Burial cases at k Meimda Site RdeRente BWR (195 debars) CRANE CASK CURIE LINER' DOSE BURIAL DISPOSAL-COEPOWENT SURCHARGE MANDLING 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 RODS /INCORES 0 9,600 50,072 152,640 15,031 227,343-CONTROL R005 GUIDES 0 .14,400 0 16,729 3,999 35,128 JET PUMPS 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 SUPPORT PLATE O 37,200 0 43,217 11,032 91,449 CORE SMROUD"' 0 168,003 1,474,760 1,632,400 47,078 3,322.238 REACTOR VESSEL WALL 17,402 26,400 0 30,670 8,026 82,498 SAC SHIELD 190,400 0 0 0 90,128 280,528 REACT. WATER REC 82,800 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. ATMOSPMERIC 928 0 0 0 48,070 48,998-MIGH PRESSURE CORE SPRAY 27,200 0 0 0 17,016 44,216 LOW PRESSURE CORE SPRAY 1,414 0 0 0 10,011 11,425 REACTOR BLOG CLOSED COOLING 2,742 0 0 0 32,047 34,789 REACTOR CORE ISO COOLING 714 0 0 0 13,017 13,731 RESIDUAL NEAT REMOVAL 95,200 0 0 0 62,108 157,308 POOL LINES & RACKS 204,000 0 0 0 381,584 585,584 [ ~ CONTAMINATED CONCRETE 9,824 0 0 0 434,674 444,498 w OTHER REACTOR BUILDING 0 0 0 0 1,421.120 1,421,120 TURBINE 788,800 0 0 0 1,408,131 2,1 %,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 0 196,294' 203,434 HIGH PRESSURE FEEDWATER HEATERS 108,800 0 0 0 121,182 229,982 OTHER TG BLOG 0 0 0 0 4,864,307' 4,864,307 RAD WASTE BLDG' O O O O 2,408,643 2,408,643 REACTOR BLDG 0 35,200 0 0 306,194 341,394 TG BLDG 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 SUBTOTAL BWR COSTS 3,004,375 862,800 1,699,376 3,604,852 19,011,883 28,183,285 h_ TOTAL-BWR COSTS 28,183,285 M tit. (a) GTCC Material: Assimes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic O repository disposal could redjee disposal costs. ~8 8 'o 'E a. - -~. -.

Z 'Ilmble B.9 Burial costs at the Neimda Site d h Rdertece FWR (1991 doEars) 3 E. n1 CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST s y VESSEL WALL 29,613 45,600 61,993 136,800 122,018 3 %,025 Q VESSEL HEAD & BOTTOM 0 22,000 0 0 128,440 150,440 L UPPER CORE SUPPORT ASSM 0 4,800 0 2,750 12,844 20,394 UPPER SUPPORT COLUMN O 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 0 6,000 12,008 21,750 16,055 55,813 GUIDE TU8ES 0 7,200 0 1,6% 19,266 28,162 LOWER CORE BARREL" 0 38,400 166,291 139,200 102,752 446,643 THERMAL SNIELDS" 0 7,200 33,204 26,100 19,266 85,770 CORE SHROUD" 0 4,800 706,575 17,400 12,844 741,619-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 0 0 801,466 801,466' 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 0 115.5 % 128,808 I R.Hz,EHz, SUMP PUMP, CAVITY PUMP 0 0 0 0 12,844 12,844 PRESSURIZER RELIEF TANK 1,148 0 0 0 38,532 39,680 l g ~ SAFETY INJECTION ACCUM TANKS 123,200 0 0 0 128,440 251,640 l 00 STEAM GENERATORS 627,200 0 0 0 685,934 1,313,134 REACTOR COOLANT PIPING 107,800 0 0 0 105,963 213,63 REMAINING CONTAM. MATLS 0 0 0 0 1,689,243 1,689,243 CONTAMlWATED MATRL OTHR BLD 0 0 0 0 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 2,114 358,114 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 packaging and geologic l repository disposal could reduce disposal costs. l 1

'IhMe B.9 Burid cuNes at the Nevada She Rdenmee BWR (1991 dsRars) CRANE CASE CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SLSCHARGE HANDLING SURCHARGE RATE CNARGE COST STEAM SEPARATOR 0 33,600 23,397 207,760 11,335 276,092 FUEL SUPPORT & PIECES 0 16,800 0 50,400 5,683 72,883 CONTROL RODS /INCORES 0 9,600 50,072 152,640 17,018 229,330 CONTROL RODS GUIDES 0 14,400 0 16,729 4,528 35,657 JET PUMPS 0 48,000 34,680 466,400 15,894 564,974 TOP FUEL GUIDES 0 86,400 116,667 839,520 27,229 1,069,616 CORE SUPPORT PLATE O 37,200 0 43,217 12,491 92,908. 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 REACT. WATER REC - 91,800 0 0 0 99,798 191,598 SAC SNIELD 585,200 0 0 0 351,540 936,740 OTHER FRIMARY CONTAINMENT 0 0 0 0 4,009,576 4,009,576 CONTAINM. ATMOSPHERIC. 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 ISO 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 . [ CONTAMINATED CONCRETE 9,824 0 0 0 492,150 501,974 e 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 STEAh CONDENSATE 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 0 0 0 137,206 260,406 OTHER TG BLDG 0 0 0 0 5,507,507 5,507,507 1 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 POST-TMI-2 ADDITIONS 0 0 0 0 40.844 40.844 SUBTOTAL BWR COSTS 3,391,375 862,800 1,699,376 3,604,852 21,525,062 31,083,464 f TOTAL BWR COSTS 31,083,464 (Tl (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic O repository disposal could reduce disposal costs. ~ d

• o s

g 8. l 2 sr vi te

e z r.u. am s.,w . m. s a c-*. s-. .g h RefestsLee FWR (im d.R.rs) 3 Bi i CRANE CASK CURIE LINER DOSE BURIAL DifPOSAL .h CtpFONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE COST .M z VESSEL' WALL 34,580 26,600 714,400 0 106,400 881,980 h VESSEL NEAD & SOTTOM 0 28,000 0 0 112,000 .140,000 h UPPER CORE SUPPORT ASSM 0 2,800 0 0 11,200 14,000 UPPER SUPPORT COLIJul 0 2,800 0 0 11,200 14,000 UPPER CORE BARREL 0 1,400 37,600 0 5,600 44,600 UPPER CORE GRID PLATE O 3,500 150,000 0 14,000 167,500 GUIDE TUBES 0 4,200 56,100 0 16,800 77,100 LOWER CORE BARREL" - 0 22,400 1,824,000 0 89,600 1,936,000 THERMAL SHIELDS" 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" - 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 22,400 148,000 810 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 PRESSUR1ZER 9,680 0 0 0 100,800 110,480 R.Hm.EHm, SUMP PUMP, CAVITY PUMP O O 0 0 11,200 11,200 PRESSURIZER RELIEF TANK 1,820 0 0 0 33,600 35,420 g SAFETY INJECTION ACCUM TANKS 14,520 0 0 0 112,000 126,520 -g o STEAM GENERATORS 134,848 0 0 0 598,136 732,984 REACTOR COOLANT PIPING 12,705 0 0 0 92,400 105,105 REMAINING CONTAM. MATLS 0 0 0 0 1,473,024 1,473,024 CONTAMINATED MATRL OTHR BLD 0 0 0 0 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 WASTES 0 42,000 0 0 283,500 325,500 EVAPORATOR 80TTOMS 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 BARNWELL COUNTY BUSINESS TAX (2.4%) 707.351 TOTAL PWR COSTS 30,180,304 (a) GTCC Material: Assunes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposat costs.

Table B.10 Burial cods at the Seeth Carolina Site Rdence BWR (1906 dellars) CRANE CASK CURIE LINER DOSE' BURIAL DISPOSAL COMPONEWT SURCNARGE HANDLING SURCHARGE RATE CNARGE 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 RODS /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 PUMPS 0 28,000 450,000 0 13,860 491,860 TOP FUEL GUIDES 0 50,400 1,353,600 0 23,772 1,427,772 COPE SUPPORT PLATE 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 7,1% 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 PRIMARf CONTAINMENT 0 0 0 0 3,4 %,304 3,4 %,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 31,6 % 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 POOL LINES & RACKS 36,300 0 0 0 376,684 412,984 .D CONTAMINATED CONCRETE 14,560 0 0 0 429,100 443,660 M OTHER PEACTOR BUILDING 0 0 0 0 1,403,276 1,403,276 TURB1NE 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 MOISTURE SEPARATOR REHEATERS 62,920 0 0 0 706,860 769,780 REACTOR FEEDWATER PUMPS 9,100 0 0 0 192,836 201,936 HIGH PRESSURE 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 r REACTOR BLDG 0 44,800 0 0 299,880 344.680 TG BLDG 0 29,400 0 0 202,440 231,840 RAD WASTE & CONTROL 0 26,600 0 0 174,720 201,320 CONCENTRATOR BOTTOMS 0 157,500 0 0 630,000 787,500 OTHER 0 42.700 0 0 170.800 213.500 SUBTOTAL BWR COSTS 518,831 557,900 16,729,350 0 18,751,124 36,557,205 BARtNELL COUNTY BUSINESS tax (2.4%) h 877.373 TOTAL BWR COSTS 37,434,578 lC [T1 (a) GTCC Matertal: Assunes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic O repository disposal could reduce disposal costs.

• • d

'e3 s' E w i.a 38

Z "Ihble R.ll Berial tests at the South CareEma Site ~ d -~ Reference FWK (1M deMars) 3 m 8. CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HA40 LING SURCNARCE RATE CHARGE COST -VESSEL WALL 38,380 38,000 714,400 0 134,216 924,996 VESSEL HEAD & 80TTOM 0 40,000 100,000 0 141,280 281,280 4h UPPER CORE SUPPORT ASSN 0 4,000 10,000 0 14,128 28,128 UPPER SUPPORT COLUMN 0 4,000 10,000 0 14,128 28,128 UPPER CORE BARREL 0 2,000 37,600 0 7,064 46,664 . UPPER CORE GRIO PLATE O 5,000 150,000 0 17,660 172,660 GUIDE TUBES 0 6,000 56,100 0 21,192 83,292 LOWER CORE BARREL" 0 32,000 1,824,000 0 113,024 1, % 9,024 THERMAL SHIELDS" 0 6,000 360,000 0 21,192 387,192 CORE SHROUD" 0 4.000 6,100,000 0 14,128 6,118,128 LOWER GRID PLATE" 0 5,000 1,000,000 0 17,660 1,022,660 LOWER SUPPORT COLUMN O 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 50,480 0 0 0 127,152 137,632 R.Hm,EHx,SLMP PUMP, CAVITY PUMP O O O O 14.128 14,128 PRESSURIZER RELIEF TANK 2,020 0 0 0 42,384 44,404 g SAFETY INJECTION ACCUM TANKS 15,320 0 0 0 141,280 156,600 -U STEAM GENERATORS 134,848 0 0 0 754,506 889,354 REACTOR COOLANT PIPING 13,405 0 0 0 116,556 129, % 1 - 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 CARTR!DGES 0 6,000 135,000 0 11,126 152,126 SPENT REstNS 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 SUSINESS TAX (2.4%) 846.280 TOTAL PWR COSTS 36,107,945 (a) GTCC Material: Asstanes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposat costs.

t Tame B.it Berimi costs at the South Carolina Site BefeRunee BWR (1985 deMars) 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 6,252 335,252 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_ CORE SUPPORT PLATE 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 YESSEL WALL 22,220 22,000 205,700 0 9,0 77 258,997 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 OTHER 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 P CONTAMINATED CONCRETE 16,160 0 0 0 '541,279 557,439 d OTHER REACTOR BUILDING 0 0 0 0 1,770,132 1,770,132 TUR8tNE 75,980 0 0 0 1,753,461 1,829,441 NUCLEAR STEAM CONDENSATE 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,V30 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 HIGN PRESSURE FEEDWATER HEA1ERS 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 SU8 TOTAL BWR COSTS 547,631 797,000 17,834,350 0 23,698,131 42,877,112 BARNWELL COUNTY BUSINESS tax (2.4%) p TOTAL BWR COSTS 1.029.051 iTI 43,906,162 C (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geolog'c d repository disposal could reduce disposal costs. y s

• e i?

g E. w tz!

"IhMe E12 BertNI ceds at the Seseh Car =Numa She g_ h FWE (ISTI h ) 3 JO ~ CURIE LINER DOSE SURIAL DISPOSAL A CRANE CASK. SURCNARGE RATE INARGE ' COST ^ D COMPONENT SURCHARGE NAWLING VESSEL WALL 55,670 59,280 1,033,600 0 155,914 1,304,464 g-WESSEL MEAD & BOTTOM 0 62,400 144,600 0 164,120 371.120 4L UPPER CORE SUPPORT ASSM O 6.240 14,460 0 16,412 37,112 UPPER SUPPORT COLUMN O 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 LOWER CORE BARREL" 0 49,920 2,409,600 0 131,296 2,590,816 THERMAL SHIELDS" 0 9,360 451,800 0 24,618 485,778 CORE SMROUD" 0 6,240 8,296,000 0 16,412 8,318,652 LOWER GRID PLATE" 0 7,800 1,360,000 0 20,515 1,388,315 LOWER SUPPORT COLUMN 0 1,560 55,000 0 4,103 60,663 LOWER CORE FORGING 0 17,160 238,700 0 45,133 300,993 32,824 218,904 MISC INTERNALS 0 12,480 173,600 0 . 1,024,109 1,024.109 BIO SHIELD CONCRETE O 0 0 0 REACTOR CAVITY LINER 0 0 0 0 21,007 21,007-REACTOR COOLANT PUMPS 93,600 0 0 0 172,326 265,926 PRES $URIZER 15,080 0 0 0 147,708 162,788 R.Hx,EHz, SUMP PUNP, CAVITY PUMP O 0 0 0 16,412 16,412 PRESSURIZER RELIEF TANK 2,930 0 0 0 49,236 52,166 gy 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 OTHR 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 0 146,640 339,810 0 385,682 872,132 POST-TMI-2 ADolTIONS 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: Asstmes a low density, distributed packaging scheme and finet disposal as LLW. High density packaging and geologic repository disposal could reduce disposat costs.

. Tame B.12 Burial costs at the Seech Carolina Site Ederrea BWR (1991 debars) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPOWENT SURCHARGE MANDLING SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0 43,680 770,000 0 14,484 828,164 FUEL SUPPORT & PIECES 0 21,840 455,000 0 7,262 484,102 CONTROL RODS /INCORES 4,680 12,480 766,400 0 21,746 805,3 % 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 TOP FUEL GUIDES 0 112,320 1,958,400 0 34,834 2,105,554 CORE SUPPORT PLATE O 48,360 168,020 0 16,002 232,382 CORE SMROUc"' O 218,400 i9,040,000 0 68,110 19,326,510 REACTOR VESSEL 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 OTHER PRIMART CONTAINMENT 0 0 0 0 5,123,334 5,123,334 CONTAINM. ATMOSPHERIC 2,930 0 0 0 69,505 72,435 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 REACTOR BLOG CLOSED COOLING 4,395 0 0 0 46,446 50,841 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 .O CONTAMINATED CONCRETE 23,440 0 0 0 628,785 652,225 ($ OTHER REACTOR BUILDING 0 0 0 0 2,056,301 2,056,301 TURBINE 109,330 0 0 0 2,036,934 2,146,264 NUC' EAR 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 MOISTURE SEPARATOR REHEATERS 94,640 0 0 0 1,035,802 1,130,442 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 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 BLOG 0 65,520 151,830 0 296,647 513,997 RAD WASTE & CONTROL 0 59,280 137,370 0 256,027 452,677 CONCENTRATOR BOTTOMS 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 808,035 1,243,320 25,702,650 0 27,529,284 55,283,289 i BARNWELL COUNTY BUSINESS TAX (2.4%) 1.326.799 y TOTAL BWR COSTS (Tl 56,610,088 O (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. j 5 h l u, m

Z Table R.13 Burial costs at the South Carmisma Si8e Refmace FWR (1993 desars) ) E. tn W 9 CRANE CASK CURIE LINER DOSE SURIAL DISPOSAL W COMPONENT SUPCHARGE MANDLING SURCHARGE RATE CHARGE COST h wh VESSEL WALL F,030 68,210 1,188,640 0 224,200 1,545,080

• Q 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 GRID PLATE O 8,975 287,500 0 29,500 325,975 GUIDE TUBES 0 10,770 37,410 0 35,400 83,580 LOWER CORE BARREL" 0 57,440 3,129,600 0 188,800 3,375,840 THERMAL SHIELDS" 0 10,770 724,800 0 35,400 770,970-CORE SHROUD" 0 7,180 10,574,271 0 23,600-10,605,051 LOWER GRID PLATE" 0 8,975 1,725,000 0 29,500 1,763,475 LOWER SUPPORT COLUMN O 1,795 71,900 0 5,900 79,595 LOWER 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 SHIELD CONCRETE O O 0 0 1,472,640 1,472,640 REACTOR CAVITT LINER 0 0 0 0 30,208 30,208 REACTOR COOLANT PUMPS 107,400 0 0 0 247,800 355,200 PRESSURIZER 17,360 0 0 0 212,400 229,760 R.Nx,EHz,5 UMP PUMP, CAVITY PUMP 0 0 0 0 23,600 23,600 PRESSURIZER RELIEF TANK 3,370 0 0 0 70,800 74,170 -g SAFETY INJEtit0N 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 PIPING 22,295 0 0 0 196,700 216,995 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 WASTES 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-TMI-2 ADOITIONS 0 0 0 0 918.217 918,217 SUBTOTAL PWR COSTS 627,135 621,070 21,922,011 0 38,187,573 61,357,789 BARNWELL COUNTY BUSINESS TAX 1,472,587 SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 47,896,278 SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 142.394.340 TOTAL PWR COSTS (IN-REGION) 110,726,654 TOTAL PWR COSTS (OUT-OF-REGION) 205,224,716 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could redxe disposal costs.

Table 5.13 Berial coeds at the Seeds CareBam Site Brierena BWK (1993 debars) CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCNARGE RATE CHARGE COST 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 CONTROL RCDS/INCORES 9,600 14,360 966,400 0 31,270 1,021,630 CONTROL RODS GUIDES 0 21,540 56,520 0 8,319 86,379 JET PLMPS 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 CORE SUPPORT PLATE O 55,645 193,285 0 22,951 271,881 CORE SHROUD" 0 251,300 24,150,000 0 97,940 24,499,240 REACTOR VESSEL WALL 37,070 39,490 341,550 0 16,697 434,807 SAC SHIELD 58,590 0 0 0 187,502 246,092 REACT. WATER REC 52,500 0 0 0 183,372 235,872 SAC SHIELD 159,030 0 0 0 645,932 804,962 OTHER PRIMARY CONTAINMENT 0 0 0 0 7,367,330 7,367,330 CONTAINM. ATMOSPHERIC 3,370 0 0 0 100,005 103,375 HIGH PRESSURE CORE SPRAY 6,370 0 0 0 35,400 41,770 LU; PRESSURE CORE SPRAY 2,170 0 0 0 20,827 22,997 I ACTOR BLDG CLOSED COOLING 5,055 0 0 0 66,670 71,725 REACTOR CORE ISD 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 2,9"6,490 w TURBINE 125,860 0 0 0 2,929,468 3,f35,328 NUCLEAR STEAM CONDENSATE 26,040 0 0 0 756,321-782,361 LOW PRESSURE FEEDWATER 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 108,510 0 0 0 1,489,750 1,598,560 REACTOR FEEDWATER PUMPS 16,850 0 0 0 404,209 421.059 HIGH PRESSURE "EEDWATER HEATERS 33,480 0 0 0 252,107 285,587 OTHER TG BLDG 0 0 0. 0 10,119,680 10,119,680 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 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-TMI-2 ADDITIONS 0 0 0 0 75.048 75.048 SUBTOTAL BWR COSTS 933,685 1,430,615 35,039,920 0 39,540,679 76,944,899 BARNWELL COUNTY BUSINESS TAX 1,846,678 Z SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 49,593,394 C SOUTHEAST COMPACT ACCESS FEE (UUT-OF-REGION) 147.439.820 U1 TOTAL BWR COSTS (IN-REGION) 128,384,971 9 TOTAL BWR COSTS (OUT-OF-REGION) 226,231,397 ~ h (a) GTCC Material: Asstnes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic T repository disposal could reduce disposal costs.

• xy ng-u ee

hMe B.14 Berial costs at the South CareEms Site g meterence FWR (1994 da-s) -1 3 l'1 E. CRANE CASK CURIE LINER DOSE BUR!AL O!SPOSAL W COMPONENT SURCHARGE HAN0 LING SURCMARGE RATE CMARGE COST 3 y VESSEL WALL 64,030 68,210 1,188,640 0 272,080 1,592,960 Q. VESSEL HEAD & BOTTOM 0 71,800 166,000 0 286,400 524,200 UPPER CORE SUPPORT ASSM 0 7,180 16,600 0 28,640 52,420 g UPPER SUPPORT COLUMN 0 7,180 24,940 0 28,640 60,760 UPPER CORE BARREL 0 3,590 62,560 0 14,320 80,470 UPPER CORE GRID PLATE O 8,975 287,500 0 35,800 332,275 GUIDE TUBES 0 10,770 37,410 0 42,960 91,140 LOWER CORE BARREL" 0 57,440 3,129,600 0 229,120 3,416,160 THERMAL SHIELDS" 0 10,770 724,800 0 42,960 778,530 CORE SHROUD" 0 7,180 10,574,271 0 28,640 10,610,091 LOWER GRID PLATE" 0 8,975 1,725,000 0 35,800 1,769,775 LOWER SUPPORT COLUMN 0 1,795 71,900 0 7,160 80,855 LOWER CORE FORGING 0 19,745 274,505 0 78,760 373,010 MISC INTERNALS 0 14,360 199,640 0 57,280 271,280 BIO SHIELD CONCRETE O O 0 0 1,787,134 1,787,136 REACTOR CAVITY LINER 0 0 0 0 36,659 36,659 REACTOR COOLANT PUMPS 107,400 0 0 0 300,720 408,120 PRESSURIZER 17,360 0 0 0 257,760 275,120 R.Hx,EHz, SUMP PtMP, CAVITY PLMP 0 0 0 0 28,640 28,640 PRESSURIZER RELIEF TANK 3,370 0 0 0 85,920 89,290 g SAFETY INJECTION ACCUM TANKS 25,480 0 0 0 286,4C0 311,880 N 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,M0 COMBUSTIBLE WASTES 0 107,700 249,000 0 724,950 1,081,6i0 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 SUBTOTAL PWR COSTS 627,135 621,070 21,922,011 0 46,342,885 69,513,101-BARNWELL COUNTY BUSINESS TAX 1,668,314 SOUTHEAST CUMPACT ACCESS FEE (IN-REGION) 47,8 %,278 SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 142.394.340 TOTAL PWR COSTS (IN-REGION) 119,077,693 TOTAL PWR COSTS (OUT-OF-REGION) 213,575,755 (a) GTCC Material: Assunes a low density, distributed packaging scheme and final disposal as LLW. High density peckaging and geologic repository disposat could reduce disposal costs.

'Ilmble B.14 BertNE cesem at the Seeth CareEma She Rdesweee WWR (1994 deEmRs) i CRANE CASE CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HAIOLING SURCNARGE RATE CHARGE COST' STEAM SEPARATOR 0 50,260 523,250 0 25,275 598,785 FUEL SUPPORT & PIECES 0 25,130 523,250 0 12,673 561,053 CONTROL RODS /INCORES 9,600 14,360 '966,400 0 37,948 1,028,308 CONTROL RODS GUIDES 0 21,540 56,520 0 10,096' 88,156 JET PUMPS 0 71,800 747,500 0 35,442 854,742 TOP FUEL GUIDES 0 129,240 2,252,160 0-60,717 2,442,117 CORE SUPPORT PLATE 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 SHIELD 58,590 0 0 0 227,545 286.135 REACT. WATER REC 52,500 0 0 0 222,533 275,033 SAC SHIELD 159,030 0 0 0 783,877 942,907 OTHER PRIMARY CONTAINMENT 0 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 PRESSUPE 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 M3,378 1,026,153 CONTAMINATED CONCRETE 26,960 0 0 0 1,097,413 1,124,373 -g OTHER REACTOR BUILDING 0 0 0 0 3,587,876 3,587,876 gc TURBINE 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 FEEDWATER 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 FEEDWATER PUMPS 16,850 0 0' O 490,532 507,382 HIGH PRESSURE FEEDWATER HEATERS 33,480 0 0 0 305,947 339,427 OTHER TG BLDG 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 } RAD WASTE & CONTROL 0 68,210 157,700 0 '446,784 672,694 l 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 A00!TIONS 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 BARNWELL COUNTY BUSINESS TAX 2,049,340 i

• Z SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 49,593,394 C

SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 147.439.820 l JO M TOTAL BWR COSTS (IN-REGION) 137,031,914 - 9 TOTAL BWR COSTS (OUT-OF-REGION) 234,878,340 k' ~ (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. E m m

i~ 2 Table B.15 Berial ceds at the Seseh Carolina Site 2 h-Bderence FWK (1995 deMars) m c. CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING __. SURCHARGE RATE CHARGE COST ,8 y VESSEL WALL 83,220 87,400 1,545,460 0 319,960 2,036,040 Q VESSEL HEAD & BOTTOM 0 92,000 214,000 0 336,800 642,800 h UPPER CORE SUPPORT ASSM 0 9,200 21,400 0 33,680 64,280 - UPPER SUPPORT COLUMN O 9,200 32,400 0 33,680 75,280 UPPER CORE BARREL 0 4,600 81,340 0 16,840 102,780 UPPER CORE CRID PLATE O 11,500 373,750 0 42,100 427,350 GUIDE TUBES 0 13,800 48,600 0 50,520 112,920 LOWER CORE BARREL" ,0 73,600 3,865,600 0 269,440 4,208,640 THERMAL-SHIELDS" 0 13,800 724,800 0 50,520 789,120 CORE SHROUD" 0 9,200 7,368,800 0 33,680 7,411,680 LOWER GRID PLATE" 0 11,500 1,208,000 0 42,100 1,261,600 LOWER SUPPORT COLLMN 0 2,300 93,470 0 8,420 104,190 LOWER CORE FORGING 0 25,300 356,840 0 92.620 474,760 MISC INTERNALS 0 18,400 259,520 0 67,360 345,280 BIO SHIELD CONCRETE O O O O 2,101,632 2,101,632 i REACTOR CAVITY LINER 0 0 0 0 43,110 43,110 REACTOR C00LAN" PUMPS 139,200 0 0 0 353,640 492,840 PRESSURIZER 22,560 0 0 0 303,120 325,680 R.Nx,EHz, SUMP PUMP, CAVITY PUMP 0 0 0 0 33,680 33,680 PRESSURIZER RELIEF TANic 4,380 0 0 0 101,040 105,420 gg SAFETY INJECTION ACCUM TANKS 33,200 0 0 0 336,800 370,000 O STEAM GENERATORS 480,000 0 0 0 1,798,680 2,278,680 REACTOR COOLANT PIPING 29,050 0 0 0 277,860 306,910 REMAINING CONTAM. MATLS 0 0 0 0 4,429,594 4,429,594 CONTAMINATED MATRL OTHR BLD 0 0 0 0 40,171,988 40,171,988 FILTER CARTR!DGES 0 13,800 291,600 0 26,523 331,923 SPENT RESINS 0 46,000 1,495,000 0 168,400 1,709,400 COMBUSTIBLE WASTES 0 138,000 321,000 0 852,525 1,311,525 EVAPORATOR BOTTOMS 0 216,200 2,356,940 0 791,480 3,364,620 POST-TMI-2 ADDITIONS 0 0 0 0 1.310.405 1.310.405 SUBTOTAL PWR COSTS 791,610 795,800 20,658,520 0 54,498,197 76,744,127 BARNWELL COUNTY BUSINESS TAX 1,841,859 SOUTH CAROLINA LLRW DISPOSAL TAX (INSIDE SE COMPACT) 152,103,045 SOUTH CAROLINA LLRW DISPOSAL TAX (OUTSIDE SE COMPACT) 152.103.045 TOTAL PWR COSTS (INSIDE SE COMPACT) 230,669,031 TOTAL PWR COSTS (OUTSIDE SE COMPACT) 230,689,031 (a) GTCC Material: Assunes 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.. _.. Tame BJS Bertel cases at he Sout CareBam Site Bderumee BWR (1995 debars) t t CRANE CASC CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE MANDLING SURCHARGE RATE CNARGE COST STEAM SEPARATOR 0 64,400 680,400 0-29,723 774,523 FUEL SUPPORT & PIECES 0 32,200 680,400 0 14,903 727,503 CONTROL RODS /INCORES 12,480 18,400 966,400 0 44,626 1,041,906 CONTROL RODS GUIDES 0 27,600 72,240 0 11,872 111,712 JET PUMPS 0 92,000 972,000 0 41,679 1,105,679 TOP FUEL GUIDES 0 165,600 2,928,240 0 71,402 3,165,242 CORE SUPPORT PLATE O 71,300 251,100 0 '32,754 355,154-CORE SHROUD" 0 322,000 16,912,000 0 139,772 17,373,772 REACTOR VESSEL WALL 48,180 50,600 444,400 0 23,829 567,009 SAC SMIELD 75,600 0 0 0 267,588 343,188 REACT. WATER REC 58,000 0 0 0 261,694 319,694 SAC SHIELD 205,200 0 0 0' 921,822 1,127,022 OTHER PRIMARY CONTAINMENT C 0 0 0 10,514,054 '10,514,054 CONTAINM. ATMOSPHERIC 4,380 0 0 0 142,719 147,099 HIGH PRESSURE CORE SPRAY 8,300 0 0 0 50,520 58,820 LOW PRESSURE CORE SPRAY 2,820 0 0-0 29,723 32,543 REACTOR BLOG CLOSED COOLING 6,570 0 0 0 95,146 101,716 REACTOR CORE ISO COOLING 2,190 0 0 0 38,648 40,838 RESIDUAL MEAT REMOVAL 19,740 0 0 0 184,398 204,138 POOL LINER & RACKS 81,000 0 0 0 1,132,911 1,213,911 ~ CONTAMINATED CONCRETE 35,040 0 0 0 1,290,533 1,325,573-f OTHER REACTOR SUILDING 0 0 0 0 4,219,262 4,219,262 TUR8INE 163,560 0 0 0 4,180,698 4,344,258 NUCLEAR STEAM CONDENSATE 33,840 0 0 0 1,079,360 1,113,200 LOW PRESSURE FEEDWATER HEATERS 226,800 0 0 0 2,191,389 2,418,189 MAIN 5 TEAM 8,460 0 0 0 211,174 219,634 MOISTURE SEPARATOR REMEATERS 140,400 0 0 0 2,126,050 2,266,450 REACTOR FEEDWATER PUMPS 21,900 0 0 0 576,854 598,754 HIGH PRESSURE FEEDWATER HEATERS 43,200 0 0 0 359,787 402,987 OTHER TG BLOG 0 0 0 0 14,441,984 14,441,984 RAD WASTE BLDG 0 0 0 0 7,151,190 7,151,190 REACTOR BLDG 0 147,200 342,400 0 901.782 1,391,382 TG BLDG 0 %,600 224,700 0 608,766 930,066 RAD WASTE & CONTROL 0 87,400 203,300 0 525,408 816,108 CONCENTRATOR BOTTOMS 0 517,500 5,598,060 0 1,894,500 8,010.060 ( OTHER 0 140,300 485,020 0 513,620 1,138,940 POST-TMI-2 ADDITIONS 0 0 0 0 107.102 107.10{ SUBTOTAL SWR COSTS 1,197,660 1,833,100 30,760,660 0 56,429,240 90,220,660 ( BARNWELL COUNTY SUSINESS TAX 7 SOUTH CAROLINA LLRW DISPOSAL TAX (INSIDE SE COMPACT) 2,165,296 c SOUTH CAROLINA LLRW DISPOSAL TAX (OUTSIDE SE COMPACT) 157,492,535 x 157.492.535 ITI TOTAL BWR COSTS (INSIDE SE COMPACT) 9 TOTAL BWR COSTS (OUTSIDE SE COMPACT) 249,878,491 t; 249,878,491 o (a) GTCC Material: F Asstanes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic 'O repository disposet could reduce disposal costs. 3 M 0 E.- W v. tn

NRc poAw 335 '- U.S. NUCLE A;1 REGUL AT O? Y COMMi$slON

1. REPOAT NUMBER

' !Lc2

1. T."e'r "#,5.0,,!!Wi'""-

J Nm BIBLIOGRAPHIC DATA SHEET csn imeructions on the reveses yy gg9 339y 2.nrLE ANO sUaisTLE Revision 5 Report onLWaste Burial Charges 3 DATE REPORTrustisslo ) Escalation of Decommissioning Waste Disposal Costs' l uo~ru .naa s.t Low Level Waste Burial Facilities August 1995 4, FIN oR GR ANT NUMBER 5 AUTHORIS)

6. TYPE OF REPORT Technical '

1. PE R l00 COVE RED toncounove careso 8,

F R t N IZ AT TON - N AME AND ADOR Ess tit Nnc. osoe,ar omuen. orroce er neeson. u.S Nucme nopu soory commswen. ene massone sowen. ot eentreeter. oroniar s Division of Regulatory Applications Office of Nuclear Regulatory Research iU.S. Nuclear Regulatory Commission - Washington, DC 20555 -0001 L 9. O R G ANlZATl0N - NAME ANO ADOR E$$ tro NMC spor ~some en eaon *;is contractor. provoce nrac owiesen. Ottoce or nonson, y S Nucou nervurery commewon. 10, SUPPLEMENTARY NOTES Supersedes NUREG-1307, dated June 1994.

11. AS$TR Act (20c worar w mus 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 adequate funds for decommissioning will be available 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 appoach presented herein.

12. KE Y WORDS/DEsCR:PTORS ttist weees erpareses ener w,n ass or meereners e, oocerme ene avoore.;

ia.AvA LAssu r y si At tMENT - waste burial Unlimited decommissioning cost estimates Unclassified irn. neoer,o Unclassified

16. NUMBER oF PAGES

16. PRICE Nmc Pomu sas (2401

o 't l j. i i j i 1' l i l i i l i r l ..y. i s i l-Printed i on recycled paper f er i Federal Recycling Program I i

l UNITED STATE?* FIRST CLASS MAIL NUCLEAR REGULATORY COMMISSION ~- POSTAGE AND FEES PAID -. WASHINGTON,'D.C. " 20555-0001 USNRC PERMIT NO. G-67 OFFICIAL BustNESS. . PENALTY FOR PRIVATE USE, $300 ' 120555139531 l'1AN11A11B1101 US NRC-0ADM DIV FOIA & PUBLICATIONS SVCS TDS-PDR-NUREG 2WFN-6E7 WASHINGTON DC 20555 r i j w m }; 1.- - j _ = _ _ _ _ _ ~ = - _=_ _ - _ _ = = - L a}}