ML20202J313

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

ML20202J313
Person / Time
Issue date:	11/30/1997
From:	NRC OFFICE OF NUCLEAR REGULATORY RESEARCH (RES)
To:
References
NUREG-1307, NUREG-1307-R07, NUREG-1307-R7, NUDOCS 9712110125
Download: ML20202J313 (72)

Text

.. _ . . _ . . -. _ - . . . _ _- _

NUREG-1307 l

[ Revision 7 )

4 Report on Waste Burial Charges 1

Escalation of Decommissioning Waste Disposal I costs at Low-Level Waste Burial Facilities

U.S. Nuclear Regulatory Commission a

OITice of Nuclear Regulatory Research -

i T

{

,t \

} pf'"*%;

)

na21A8agg971130 1i111111111ll1ll1lllllllllllll 1307 R pop

(

)

AVAILABILITY f0TICE Availability of Reference Materials Cited in NRC Publications Most documentc 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 .wm the NRC Public Document Room include NRC correspondence and internal NRC memoranX NRC bulletins, circulars, information notices, inspection and investigation notices; license. event reports; vondor reports and correspondence; Commission papers; and applicant and licensee docu-ments and correspondence.

The following documents in the NUREG series are available for purchase from the Government Printing Office: formal NRC staff and contractor reports, NRC-sponsored conference pro-ceedings, international agreement reports, grantee reports, and NRC booklets and bro-chures Also available are regulatory guides NRC regulations in tho Code of Federal Regula-tions, and Nuclear Regulatory Commission Issuances.

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

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

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

Single copies of NRC draft reports are available free, to the extent of supply, upon written

. request to the Office of Administration, Distribution and Mail Services Section, U.S. Nuclear Regulatory Commission, Washington DC 20555-0001.

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 copyrighted 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 7 A

Report on Waste Burial Charges i

1 Escalation of Decommissioning Waste Disposal Costs at Low-Level Waste Burial Facilities Manuscript Completed: Aupist 1997

, Dr:: Published: November 1997 1

i 4

l Division of Regulatory Applications Office of Nuclear Regulatory Research U.s. Nuclear Regulatory Commission Wcshington, DC 20555-0001 b

a =.g 4

E e l '%,....../

Abstract One of the requirements placed upon nucicar power reactor licensees by the U.S. Nuclear Regulatory Commission I (NRC) is for the licensees to periodically adjust the estimate of the cost of decommissioning their plants,in dollars of l

the current year, as part of the process to prosde reasonable assurance that adequate funds for decommissioning will be available when needed. This report, which is tevised periodically, contains the development of a formula for escalating decommissioning cost estimates that is acceptable to the NRC. The sources of information to be used in the escalation f nuuia are identified, and the values 6 eloped for the escalation of radioactive waste burial costs, by site and by year, are givet,. The licensees may use the form'da, the coefficients, and the burial escalation factors from this report in their escalation analyses, or they may use sn escalation rate at least egnal to the escalation approach presented herein.

( This seventh revision of NUREG 1307 contains revised spreadsheet results for the disposal costs for the reference PWR Cnd the reference !!WR rnd the ratios of disposal costs at tb: two remaining burial sites in Washington and South Carolina for the year 1997. In addition, spreadsheet results for the disposal costs for the reference reactors and ratios of dispos.at cosa at the Washington, Nevada, and South Carolina sites for the years 1986,1988,1991,1993,1994,1995, and 19(Xi are provided for historical purposes. An example calculation for escalated disposal cost is presented, demonstrating the use of the data contained in this report.

lil NUREG 1307, Rev. 7

, ~

Disclaimer This work report was prepared as an account of work sponsored by an agency of the United States Government. I Neither the United States Government not any agency thereof, or any of their employees, make any warranty, expressed or implied, or assumes any legal liability or responsibility for any third party's use or the results of such use, of any informatloa, appaatus, product or process disclosed tu this report, or represents that its use by such third party would not infringe privately owned rights ne views expressed la this paper are not necessarily those of the U.S. Nuclear Regulatory Commisaloa.

NUREG 1307, Revision 7,is not a substitute for NRC regulations, and compliance is not required. The approaches and/or methods described in this NUREG are provided for information only. Publication of this rrmrt does not necessarily constitute NRC approval or agreement with the taform6ilon contained herein.

=.

NUREG 1307, Rev. 7 iv

{ --

Contents Abstract.................................................................4............... 111

-Foreword...................................................................................- vil 1 I nt r od uct ion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.1 2 Summary.........................=...................................................... 2.1 3 Development of Cost Escalation Formula . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.1 3.1 14bor Escalation Fact ors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.3 3.2 Energy Escalation Fad ors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.3 3.3 Waste B urial Escalation Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.4 3.4 Sampic Calculation of Estimated Reactor Decommissionlag Costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.4 4 . R e fe r e nces - . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.1 l Appes. dix A . Burial Site Price Schedules for the Current Year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A.1 Appendix B . Calculation of Burial Cost halmelan Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . B.1 Appendix C . Bureau of Labor Statistics on the World Wide Web . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . C.1 -

Appendis D . Historical Values of Burial Cost Escalation Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . D.1 -

v NUREG 1307, Rev. 7 w -

k Tables 2.1 Values of B, as a function of burial site and year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.1 3.1 Evaluation of the coefficients A. B, and C, in January 1986 dollars . . . . . . . . . . . . . . . . . . . . . . . . . . . . . , . . 3.2 B.1 Burial costs at the Washington Site Reference PWR and BWR (1986 dollars) . . . . . . . . . . . . . . . . . . . . . . B.2 -

B.2 ".' rial costs at the Washington Site Reference PWR and BWR (1988 dollars) . . . . . . . . . . . . . . . . . . . . . . B.4 BJ Burial costs at the Washington Site Reference PWR and BWR (1991 dollars) . . . . . . . . . . . . . . . . . . . . . . B.6 B.4 Burial costs at the Washington Site Reference PWR and BVB 993 dolla rs) . . . . . . . . . . . . . . . . . . . . . . B.8 h.5 Burial costs at the Washington Site Referci.cc PWR and BWR (1994 dollars) . . . . . . . . . . . . . . . . . . . . . B.1J B.6 Burial costs at the Washington Site Reference PWR and BWR (1995 dollars) . . . . . . . . . . . . . . . . . . . . . . B.12 B.7 Burial costs at the Washington Site Reference PWR and BWR (1996 dollars) . . . . . . . . . . . . . . . . . . . . . . B.14 t

B.8 Burial costs at the Washington Site Reference PWR and BWR (1997 dollars) . . . . . . . . . . . . . . . . . . . . . . B.16 B.9 Burial costs at the Nevada Site Reference PWR and BWR (1986 dollars) . . . . . . . . . . . . . . . . . . . . . . . . . . B.18 B.10 Burial costs at the Nevada Site Reference PWR and BWR (1988 dollars) . . . . . . . . . . . . . . . . . . . . . . . . . . B.20 B.11 Bur!al costr at the Nevada Site Reference PWR and BWR (1991 dollars) . . . . . . . . . . . . . . . . . . . . . . . . . . B.22 B.12 Burial costs at the South Carolina Site Reference PWR and BWR (1986 dollars) . . . . . . . . . . . . . . . . . . . . B.24 B.13 Burial costs at the South Carolina Site Refereace PWR and BWR (1988 dollars) . . . . . . . . . . . . . . . . . . . B.26 B.14 Burial costs at the South Carolina Site Reference PWR and BWR (1991 dollars) . . . . . . . . . . . . . . . . . . . . B.28 B.15 Burial costs at the South Carolina Site Reference PWR and BWR (1993 dollars) . . . . . . . . . . . . . . . . . . . . B30 B.16 Burial costs at the South Carolina Site Reference PWR and BWR (1994 dollars) . . . . . . . . . . . . . . . . . . . B32 .

B.17 Burial costs at the South Carolina Site Reference PWR and BWR (1995 dollars) . . . . . . . . . . . . . . . . . . . . B34 ,

B.18 Burial costs at the South Carolina Site Reference PWR and BWR (1996 dollars) . . . . . . . . . . . . . . . . . . . . B36 B.19 Burial costs at the South Carolina Site Reference PWR and BWR (1997 dollars) . . . . . . . . . . . . . . . . . . . . B38 D,1 IP.2torical values of B, as a function of burial site and year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . D.1

- NUREG.1307, P.ev. 7 si

l Foreo.a l

- Nuclear power reactor licensees are required, per 10 CPR $0.75, to a4ud annually the pojected decommissioning cons of their nuclear facilities la order to ensure adequate funds are available for decommissioning. He regulation referemos NUREG 1307 as the appropriate source ofinformation for obtaining waste burial disposal costs. Revision 7-of NUREG 1307 provides power reactor licensees the current waste burial costs at the Washington and South Carolina disposal shes. The licenseeI can factor these numbers into the escalation formula, as specified in 650.75(c)(2) of the regulation, for determining the projected decommissioning con esthmates for their nuclear facilities.

Ahhough this report is specifically prepared for the use of power reactor licensees, it can also be a valuable source of information for material licensees on current waste burial costs. After July 1,1994, access to the Barnwell, South Carolina, facility was limited to Southead Compact wade generators. Effective July 1,1995, the scheduled closure date of December 31,1995, was cancelled and access to the Barnwell facility was extended to wade generators from all states except North Carolina. At the Richlar,,1, Washington, facility, a situation exists where the disposal rates are determined annually based on waste generator volume pojections and a maxiumune operstor revenue set by the Washington Utilities and Transportation Commission, if the total operator revenue is exceeded in a given year, a rebate to the waste generator may possibly occur it is important to note that there is an additional waste disposal facility, operated by Envirocare in Utah, that is designed to accept high volume (bulk), low activity, low-level radioactive waste that may be used in certain specific circumstances by licensees. However, that facility does not offer the re.nge of disposal capability needed by power reactor licensees that the other established disposal sites provide. For this reason, the Envirocare facility is not locluded as a reference site in this report.

Iow levet radioactive waste dispo:al costs are an important element in the cost of decommissioning a nuclear facility; this report provides the Intest information that was available at time of publication for licensees to use for annually a4usting their projected cost of decommissioning their nuclear f'cilities.

- Dr. Gher Bahadur, Chief -

Regulation Development Branch Division of Regulatory Applications Office of Nuclear Regulatory Research vil NUREG 1307, Rev 7

__1_______________________ - _ _

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

l 1 Introduction One of the requirements placed upon cuclear power re- - operating burial sites. The calculations perforraed to octor licensees by the U.S. Nuclear Regulatory Com- determine the burial cost escalation factors, B,, for each mission (NRC) is for the licensees to wriodically adjust - site and each year of evaluation are suminarized in

, the estimate of the cost of decommiss oning their plants, - Appendix B.

la dollars of the current year, as part of the process to -

prcwide reasonable assurance that adequate funds for de- This seventh revision of NUREG 1307 contains revised -

commissioning will be available when needed. This spreab.heet reauks for the disposal costs for the _

. report, which is scheduled to be revised periodically, con- referonee PWR and the soference BWR and the ratios of tains the development of a formula for escalating decom- - disposal costs at the Washington, Nevada, and South missioning cost estimates that is acceptable to the NRC. Carolina sites for the years 1986,1988,1991,1993,1994, The sources of information to be used in the escalation 1995, and 1996, superseding the values given in the .

formula are identified, and. the values developed for the . September 1996 issue of this report. Burial cost '

escalation of radioactive waste burial costs, by site and by surcharges mandated by the Low-level Radioactive year, are given in this report. The licensees may use the Waste Policy Amendments Act of 1985 (LLRWPAA) .

formula, the coeflicients, and the burial escalation factors have been incorporated into the revised ratio tables for from this report in their escalation analyses, or they may the years 1986,1988, and 1991. In addition, spreadsheet use an escalation rate at least equal to the escalation resuhs for the disposal costs for the reference reactors approac5 presented herein. and ration of disposal costs at the two remaining burial sites in Washington and South Carolina for the years .

The formula and its coefficients, together with guidance 1993,1994,1995,1996, and 1997 are provided. Tne -

to the appropriate sources of data, are summarized in provisions in the Act that mandated these surcha ges Chapter 2. The development of the formula and its expired at the end of 1992. Thus, the values of the ratios

- coefficients, with a sample calculation, are presented in of disposal costs calculated for the years 1993 and later Chapter 3. Price schedules for burial for the year of. . do not include the LLRWPAA surcharges.

Issue of this report are given in Appendix A, for currently 1.1 NUREG 1307, Rev. 7

2 Summary The elements of decommiuloning cost are auigned to (Addendu 4)(3) and NUREG/CR 0672 (Adden-three categories: those that escalate proportional dum 3),(2)la which the erdmated costs for immediate 1: labor costs, L,; those that escalate proportional to dismantle nent of the reference PWR and the reference energy costs, E,; and those that escalate proportional to DWR are escalated to January 1986 dollars Since the burial costs, B,. Then, the escalation of the total decom- issuance of those regulations, additional decomminion-missioning cost estimate can be expreued by ing information has prompted the reevaluation of both PWR and BWR decommissioning cost estimates. Based Estimated Cost (Year X) =l1986 $ Cost} lA L, on the results of these studies and public input, the NRC

+ B E, + C B,] will determine if amendments to the decommissioning regulations are warranted. Information from the revised where A, B, and C are the fractions of the total 1986 $ ar slyses will be incorporated into this report only after costs that are attributable to labor (0.65), energy (0.13), the decommiuloning regulations are amended, and burial (0.22), respectively, and sum to 1.0. The fac-tors L,, E,, and B, are defined by Table 2.1 Values of B, as a function of burial site and year L, - labor cost escalation, January of 1986 to January of Year X, Values of B,(PWR/BWR)(4 (No Surcharges. No Penalties)

E, = energy cost escalation, January of 1986 to January of Year X, and Year ** *uhincton Netada South Carolina D, = burial cost escalation, January of 1986 to January 1997 *i.264@) - / -(O 15.852/13.909(d) of Year X,i.e., burial cost in January of Year X / 1996 1 294@) - / -(O 12.771/10379(d) burial cost in January of 1986. 1995 2.ut5/1.878@I - / -(O 12.824/10.420(d) 1994 2.521/2.373(b) - / -(O 11.873/9.794(O Evaluation of L, and E, for the years subsequent to 1986 -/- -/- 6.619/5.714(0 is to be performed by the licensees, based on the national 1993 2.002/1.943(b) _ j _(c) 11.408/9.434(')

producer price indices, national consumer price indices -/- -/- 6.155/5 354(0 cnd on local conditions for a given site (see Chapter 3). 1991 1326/1.184 1334/1.296 2.494/2361 1988(8) 1.223/1.093 1.193/1.175 2.007/1.831 Evaluation of D, is accomplished by recalcitlating the 1986 1.000/1.000 0.857/0.898 1.678/1.561 costs of burial of the radioactive wastes from the refer-ence PWR(3) and the reference BWR,(2) based on the price schedules provided by the available burial sites for (a) he values presented in the above table are developed in Appen-the year of interest. The results of these recalculations dix n, with all values normalized to the 1986 Washington are presented in Table 2.1, by site and by year. Consider- (PWR/BWR) values with no 11RWPAA surcharges or penalties.

(b) Effectivs 1/1/93, Washington sitt is not accepting waste from at. ton of LLRWPAA surcharges and penalties (ceased outside the Northwest and Rocky Mountain Compacts.

effective 1/1/93) is given in Appendix D for historical (c) Nevada site closed 12/31/92.

purposes. As noted in the footnotes to Table 2.1, the (d) Er'ective 7/1/95, access is allowed for all states except North LLW disposal site in N-vada ceased operation as of comtiria.

(e includu s220/M ovief.nsion accus fee.

12/31/92 and is thereton not included in the 1993 and (f) Includes $74/ft' .n ngion access fee.

later year calculations. (g) Using the 1988 price schedules for the three sites and dividing the calculated burial costs at each site by the Washington site burial Current NRC decommissioning regulations are based costs calculated for the year 1986 results in 19ss values for 9, at primarily on information presented in NUREO/CR 0130 each of the three sites (i.e., with all values normalized to the Washington (PWR/DWR) values]. is delineated in Reference 3.

2.1 NUREC 407, Rev.7

b l

l l

I I

I i

l l

3 - Development of Cost Escalation Formula ne evaluations presented in this chapter are based on . B ' = the fraction of the [1986 $ Cost) attributable to information presented in NUREO/CR 0130 energy and transportation (0.13) 4)(1) and NUREG/CR 0672 (Addendum )in which 3),({ Addendum .

the estimated costs for immediate dismantlement of the _ C' = the fraction of the (1986 $ Cost) attributable to

' reference PWR and the reference BWR are escalated to waste burial (0.22)

January 1986 dollars. Since the issuance of those reports,-

additional decommissioning information has pronipted L, = labor, materials and services cost escalation, the reevaluation of both PWR and BWR decommission. January of 1986 to January of Year x

ing cost estimates. Based on the results of these studies and public input, the NRC will determine if amendments E, = energy and waste transportation cost escal-t3 the decommissioning regulations are warranted.- - ation, January of 1986 to January of Year x information from the revised analyses will be incorporat-

- ed into thir report only after the decommissioning regu- B, = radioactive waste burial and surcharge cost tulons are amended. escalation, January of 1986 to nominally January of Year x, i.e., burial cost lu nominally la the years since the initial studies were completed for~ January of Year x / burial cost in January of decommissionhig a seference PWR(4) and a reference 1986.

- BWR(3) power station, a number of updates were pre-pared in which the estimated costs were adjusted for es- = (R, + 2:S,) / (R 19 e6 + 3:S19e6)

.. calation la the various cost elements. Decommissioning costs are divided into three general areas that tend to where:

escalate similarly: 1) labor, materials and services;

2) energy and waste transportation; and 3) radioactive -. R, = radioactive waste burial costs (excluding waste disposal. "A relatively simple equation can be used surcharges)in Year x dollars

13 estimate the cost of decommissioning at some future

time, given a cost estimate in present year dollars and the 3:S, = summation of surcharges in Year x dollars.

fractional escalation of these three categories of co6L over the time period of interest. That equation is R 19e6 = radioactive waste burial costs (excluding surcharges)in 1986 dollars

- Estimated Cost (Year x) = [1986 $ Cost) 3:S19e6 = summation of surcharges in 1986 dollars.

- [A L, ' + B E, _+ C B,] .

Values for L, and E, for years subsequent to 1986 are to where . be based on the national producer price indices, national consumer price indices, and local conditions for a given -

Estimated Cost (Year x) = the estimated site, as outlined in Sections 3.1 and 3.2. Thus, the

'_ decommissoning costs in Year x dollars, licensee can evaluate these parameters appropriately for

- his particular site. The values to be used in determining

[1986 $ Cost] = the estimated decommissioning ~

B, are taken from actual cost schedules [ basic disposal costsin 1986 dollars, costs plus surcharges resulting from the Low-Level Radioactive Waste Policy Amendments Act of 1985 '

" A . = the fraction of the [1986 $ Cost] attributable to ' (LLRWPAA)]. Surcharges mandated by the

- labor, materials and services (0.65) LLRWPAA are applied to wastes generated outside of -

the regional waste compact wherein the LLW burial facility is located. As of January 1992, those surcharges 3.1 NUREG 1307, Rev. 7 i

_ _ _ _ _ . _ _ _ _ _ . _ . . . . . . w

Escalation Formula are $40/ft 8for wastes generated within a compact which -- ation of B is provided to the licensees via this report, as has met the milestones given in the Act towards imple. describedla Section 33.

menting an LLW disposal facility in their compact, and

. $120/ft ($40/ft 3surcharge plus $80/ft3penalty) for %e cost elements for the PWR and the BWR are wastes generated within a compact which has not met the rearranged into the three categories, labor related, .

milestones given la the Act towards implementing an energy-related, and burial-related, in Tables 63 and 53 11W disposal facility in their compact. After 12/31/92, of Addenda 4 and 3, respectively, and are combined for no 11RWPAA surcharges are to be assessed. Evalu. presentation la Table 3.1.

Table 3.1 Evaluation of the cosmeleets A, B, and C la January 1906 dollars Beference PWR Values Reference BWR Values 1986$ 1986 $

Cost Category (millions) Coefficient (millions) Coefficient Labor 17.98(*) 35.12@)

Equipmeat .- 1.64(*) - 4.03@)

Supplies 3.12(*) 3.71@)

Contractor 12.9(*) 21.1@)

Insurance 1.9(*) 1.9@)

Containers 10.9(*) 8.14(')

As.ded Staff 7.5(') 4.4@)

Added Supplies 1.2(*) 0.2@)

Spec. Contractor 0.78(*) 0.71@)

Pre-engineering 7.4(*) 7.4@)

Post TMI backfits 0.9(*) 0.1@)

Surveillance 031(*) -

Fees _Di((*) ._Q14@)

Subtotal 66.67 A = 0.64 86.95 A = 0.66 Energy 831(*) 8.84@)

Transportation _6.QB(d) E(')

Subtotal 1439 B = 0,14 1638 B = 0.12

' Burial ._22,48(d) C = 0.22 _22.284 C = 0.22 Total 103.54 13331 Note: All cuts include a 25% contingency (e) Based on Table 3.1, NUREO/CR4130. Addendum 4.

(b) Based on Table 3.1, NUREO/CR4672, Addendum 3.

(c) Based on Table 5.2, NUREO/CR 0672, Addendum 3.

(d) Based on Table 6.2, NUREG/CR4130, Addendum 4.

NUREG 1307, Rev. 7 3.2

t Escalation Formula f

L tHidg the uncertainties and contingencies con- 3.2 Energy Escalation Factors -

tained within these numbers, and considering that the

-- values of the coefficients for the PWR and the BWR are The escalation factor for energy, E, can be obtained from so similar, the best estimates of their values are their -

the ' Producer ice Indexes,' published by the U.S.

a m ages' Department c abor, Bureau of Labor Statistics

. _ _ (BLS).O Spe . i 'lly, data from the table (currently -

- A = 0.65 B = 0.13 C = 0.22 Table 6) err .ed woducer Pilce Indexes and Percent Changes for Commodity Groupings and Individual for both the PWR and BWR estimates.

Items" (PPI) should be used. The energy term, E, in the equation is made up of two components, namely,-

3,1 Labor Escalation Factors industrial electric power, P, and light fuel oil, F. Hence, E should be obtained using the BLS data in the following

%e escalation factor for labor, L, can be obtained from equations: for the reference PWR,[0.58P + 0.42F]; and

' Monthly Labor Review,' published by the U.S. Depart. for the reference BWR,[0.23P + 0.77P). %ese ment of Labor, Bureau of Labor Statistics (BLS).W equations are derived from Table 6.3 of Reference 1 and Sym uy, m the appropriate regional data from the table Tabic 5.3 of Reference 2. P should be taken from data (currently Table 24) enthled ' Employment Cost lades, edustrial electric power (Commodity code 0543 la private nonfarm workers, by bargaining status, region, - Table 6), and F should be taken from data for light fuel .

and area size,' subtitled " Compensation," should be used, oils (Commodity code 0573 la Table 6). %ese energy neae labor escalation factors can also be obtained from escalation factor 6 can also be obtained from BLS BLS databases made available on the World Wide Web databases made available on the World Wide Web (see (see Appendiz C for instructions). L should be escalated ' Appendix C for instructions). As discussed for L in from a base value in Table 24 corresponding to the Section 3.1 above, P and P should be escale.ed from a amounts in the decommissioning rule amendments that base value in the BLS table corresponding to the are in January 1986 dollars. The base values of J.from amounts in the decommissioning rule amendments that the BLS data for January 1986 are 130.5,127.7,125.0, are in January 1986 dollars. The base values of P and F and 130,1, for the Northeast, South, Midwest, and West from the B13 data for January 1986 are 114.2 and 82.0, regions, respectivelyi The 1986 index values are based on respectively. No regional BLS data for these PPI an inder value of 100 in June 1981 (Base June 1981 = commodity codes are currently available. All PPI values 100)._ The corresponding set of values for December are based on a value of 100 for toe year 1982 (Base 1982 1996 are 131.1,129.7,132.1, and 128.9. Current BLS = 100). Thus, for example, the values of P and F for index values are based on an index value of 100 in June December 1996 (latest data availabic) are 1989 (Base June 1989 - 100). The scaling factor between the wo bases is 1.555. Thus, the index value for P = 127.7 (the December 1996 value) + 114.2 1996 is multiplied by 1.555 to be expressed in (Base June (the January 1986 value) = 1.118 1981 = 100) values, and the resulting value for the West region of the U.S. is F = 76.1 (the December 1996 value) + 82.0 (the January 1986 value) = 0.928.

L = (128.9) anne 19e, (the December 1996 value) t x (1.555)anse test /same 1se, Thus, the value of E for this example for the reference

- + (130.5)sene test (the January 1986 value) FWR is

= 1.536.

E = [0.58 x 1.118 + 0.42 x 0.928] = 1.038.

- This value of L = 1.536 could then be used in the equa-tior for a plant in the West ' region of the U.S.

3.3 NUREG.1307. Rev. 7

~ _ - _ _ - . . . . _

Escalation Formula 3.3 Waste Burial Escalation Factors A = the fraction of the (1986 $ Cost) =ttributable to .

labor, materials and services = 0.65 ne escalation factor for waste burial, B,, can be taken  !

directly from data on the appropriate buriallocation as B = 'he fraction of the [1986 $ Cost) attributable to given in Table 2.1 of this report. For example, the value avergy 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 then be used in the equation for a PWR station, waste burial = 0.22 t 1., = labcr, materials and services cost escalation, 3.4 SamPl 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, = 1.536 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 Janu ry 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, = 1.038 decommissioned in 1997 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,] Washington site in 1997, B, = 3.112 where Estimated Cost (Year x) = the estimated Thus, for these values and assumptions, the estimated decommissioning costs in Year x dollars, decommissioning cost in Year 1997 dollars is

[1986 $ Cost) = the estimated decommissioning Estimated Cost (Year 1997) = [105) x costs in 1936 dollars, [(0.65)(1.536) + (0.13)(1.038) + (0.22)(3.112)]

= $190.9 million.

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

[1986 $ Cost) = $105 million NUREG 1307, Rev. 7 3.4

4 References

~ 1.. Technology, Sqfety and Costs of Decommissioning a 4. Technology, Sqfety and Costs of Decommhsloning a l Rgfennce Pnssurked WaterReactorPowrStation . Refence Pnssurked Water Reactor Powr Station,

j. Technical Snyportfor Decommissioning Matten NUREGlCR 0130, Pacific Northwest Laboratory l Related to the Final Decommissioning Rule, for US. Nuclear Regulatory Commission, June 1978.

j'- NUREG/CR 0130 Addcadum 4, Pacific Northwest

' Laboratory for US. Nuclear Regulatory $. Technology, Sqfety and Costs ofDecommissioning a l

l Commission, May 1988. - Refennce Boiling Water Reactor Powr Station.

NUREG/CR 0672, Pacific Northwest Laboratory

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

Reference Boiling Water Reactor Powr Station -

Technical Support for Decommissioning Matters 6. U.S. Department of Labor, Butcau of Labor Related to the Final Decommissioning Rule. Statistics, MonthlyLaborReview. Table 24, NUREG/CR 0672 Addendum 3, Pacific Northwest Updated Periodically.

Laboratory for US. Nuclear Regulatory Com-i mission, May 1988. 7. US. Department of Labor, Bureau of Labor Statistics, ProducerPriceIndexes. Table 6,

3. Report on Waste Burial Charges . Escalation of Updated Periodically.

Decommissioning Waste Disposal Costs at Low-Lewt Waste BurialFacilities. NUREG 1307 Revision 6, U.S. NucIcar Regulatory Commission, Office of Nuclear Regulatory Researth, Washington, D.C.,

September 1996.

i o

4.1 NUREG 1307, Rev. 7

Appendix A l

Burial Site Price S.hedules for the Current Year

. .i

-- "=- ---

dm -MJWAhh----- -'- 4 hha - - - -

MWm" "" ' .e w 444,ahm2. e AM,424 - - - -wh p.

b  !

h e

f 1

e i

~

k i

e

.e s

L 1  :

P P

e 5

l C

1 k

i I

t I

F n

1 p

7 4

a w

• l t

i 5

t

-.f 5

.i-L h

I t

s l-i r s

b a

o a t r

s l

)

(

p r -

I ' f.

f 4

?

l f

..._4...~..4'..._ , . , _ . _ _ . . _ _ , . . . . . - - . _ , , . , . _ , _ , ,..,_.m.,.._,..,.., ,.,, ,_o..~, , ..,_.or,, ., ,_,. . - >nm,...7,,, ., _

Appendix A

! Appendlx A l

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 and South 1,1993 through June 30,1994, the Southeast Compact Carolina sites, effective for the year 1997. These imposed the collection of access fees of $220/ft3 from all schedules are used in the calculations contained in eligible out of region waste generators. Eligible Appendix B to develop the waste burial escalation factor, generators were those in compact regions c,r unaffiliated B,, for the year 1997. states that were in compliance with the Low 1.cVel Radioactive Waste Policy Amendments Act of 1985 Beginning in 1993, the Northwest Compact has imposed (LLRWPAA). Large waste generators (over 1,500 cubic 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 was paid in advance on a disposal. In 1997, the anhaal permit fee ranges from quarterly basis. Large waste generators from the

$375 to $37,500. Ilospitals, universities, research centers Southeast Compact states paid an access fee of $74/ft3.

and ladustries 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 la this outside the Southeast Compact ended June 30,1994, with '

analysis for years 1993 and later. They are shown as a site 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 Tables B.4 through B.8 for the Washington site, cancelled and access to the Barnwell facility was extended to all states except North Carolina.

Effective January 1,1996, the operator of the Washington site implemented a restructured rate Effecthe November 1,1996, the operator of the South schedule based on volume, number of shipments, Carolina disposal site implemented a restructured waste -

number of containers, and dose rate at the container disposal rate schedule. The restructured pricing is based surface. Each waste generator is also assessed an annual on weight, dose rate, and curies with an cost incentive site availability charge based on cumulative volume and towards higher density packaging. All business after dose rate at the surface of all containers disposed. November 1,1996, will be through customer specific contracts.

j A.1 NUREG 1307, Rev. 7

Appendis A RICHLAND, WASHINGTON P ACILITY RADIDACTNE WASTE DISPOSAL DISPOSAL CHARGES Eff1CIIYEMALL199Z SCHEDULE A. SIXTH REvislON Note- Rates in this schedule A are subsect to e@ustment in accordance with the rate adsustment mechanism adopted in the Comrrussion's sixth supplemental order in Docliet No. UR 950610. These rates reflect the second year of a three-year phase 4n of a revised rated des 6gn, in accordance with the stipulation sorepted by the Comm6:$6on in its fdth supplemental orcer in Docket No.

UR.g$0619 A. AIIEMALABILIILCIERGE

1. Rates Block 060ck Critena Annual Charge per Generator 0 No site use at all .. 8 61 1 Greater than aero but less than or equal to 10 ft' and 60 mR/h . .12g 2 Greater then 10 n' or 60 mR/h* but less than or equal to 20 n' and 100 mR!h',- 2a6 3 Greater than 20 h* or 100 mR/h* but less than or equal to 40 A' and 200 mR/h'...._... 474 4 Groaler than 40 A' or 200 mR/h* but less than or equal to 80 ft' and 400 mR/ht 910

$ Greater than 80 n' or 400 mRfh' but less than or equal to 160 ft' and 800 mR/h'- , . 1,751 6 Grenier than 160 n' or 800 mR/h' but less than or equal to 320 n' and 1.600 mR/h* .. -.3,366 7 Greater than 320 ft ors 1.600 mR/h* but less than or eaual to 640 ft' and 3,200 mR/h% .. 6,470 6 Greater than 640 n' or 3 200 mR/h* but le as than or equal to 1,280 haand 6,400 mR/h'- - 12,438 9 Greater than 1,280 h' cr 6,400 mR/h* but less than o, equal to 2,560 n' and 12,800 mR/h* . 23.913 10 Greater than 2.560 ft' or 12.800 mR/h' but leas than or eqt.41 to 6,120 n' and 25,600 mR/h* .. 45.966 11 Greater than 6.120 n' or 2$,600 mR/h'  :. 88,364 For purposes of determining the sita availability charge, mR/ hour is calculated by summing the mR per hour at container surface of au containers received dunng the year,

2. Exemptions

3. As to waste. which is generated for research, medical of aducational purposes, educehonal research inatstutions than be placed in a rate block for the site availability charge which is one (1) tower than what would othefwise apply through appication of the block Crttens shown above. fidui '

a#QDALII&aarch inarlfuffon" means a satigAfJadtAtadtal I!Qh (Ocptofit. nost-ggwndarv edeent} cat

• Institutigit,

b. As to waste which anses as residual or secondary waste from brokers' provision of compaction or processing services for others, if appheation of the block criterla shown above would place a broker in a rate block for the arte availability charge which is greater than Dioca No. 7 such broker sha8 be placed in the rate block which is the greater of (1) Block No. 7, or (ii) the block which is two (2)lo**f than what would otherwise apply through apphcat.on of the block criteria shown above.

• Drokers' are those customers holdin0 the ' broker

• classification of site use permits issued by the Department of Ecology.

3, Payment Arrangements

a. Initial Determ4 nation initial determenation as to the appleable rate block for each customer shall be based on projections provided by customers pnor to the beginning of each calendar year, For those customers who do not intend to ship waste to the facshty dunng the catendar year (those ass gned to block No. 0) and for those customers who are initiany determined to fat into block Nos.12, the entire site availabihty charge for the year wiu be due and payable as of January 1, For those customers who e;re initially determined to fall into block Nos. 3-S, the enhre site availabihty charge wiR also be due and payable as of January 1, although those customers may make special arrangements with the Company to pay the charge in equal installments at the beginning of each calender quarter.

For those generators who are initialty deterrruned to fallin block Nos. 9-11,1/12 of the site availabihty charge wiu be due an payable as of the beginning of each calendar month. These customers may psy it advance if they wish.

b, Reconcillation The site heilability charge is essessed on the basis of actual volume and dose rate of waste dehvered during the calendar year.

Assessment of add:tional amounts or refunds of overpad amounts, win be made as appropriate to reconcile the iruttal determination regarding applicab6 rate block with the actual volume and dose rates during the calendar year.

I 1  :

1 l

1 NUREG4307, Rev,7 A.2 l

Appendix A US ECOLOGY INC.

BlXTH REVISCN RICHLAND, WASHINGTON FAClWTY EFFECMLL1Hf RADCACTrvt WASTE DISPOSAL RATES

5. Di& PORAL RAILS

1. Volume: $38 40 per cutdc foot

2. Shipment $2,790 per mandested shipment

3. Container- $$95 per container on each manifest.

4 Exposure:

Block No Dose Rate at Container Surface Charge per Container i Less than or equal to 200 mR/h : $ 43 2 Greater than 200 mR/h but less than or equal to 1,000 mR/h - . 3[006 3 Groator than 1.000 mR/h but leas than or equal to 10,000 mR/h.. 12,190 4 Groaler than 10,000 mR/h but lese than or equal to 100.000 mRh 14.600

$ Orestor than 100.000 mR/h : .311.200 EXTRAQRDINARY VOLDER Weste shpments qualify 6ng as an ' extraordinary volume' under RCW 81,108 020(3) are charged a rete equal to $1.8% of the volume dieposal rate.

NUCLEAR DECOM14[$11QHjN(WARIE The volume disposal rete oppheable to weste nun the deemvmsioning of nuclear ger* rating units shes be 80% of those set forth above; provided, however, that sud weste must satish the quantity requirements for 'ertreordinary volume

• under RCW 01.106 020(3).

SCHEDULEB Surcharges and Other Special Charges ENQiNEERED CONCREIERARRIERS 72' a 8' bemer $7,006 00 mach 64*a8'bemer $8,828 00 eoch ButtCHARGELQRiiLO(I.QRJLG18 The Company shah cc9ect its actuallabor and equipment costs incurred, plus a inargin thereon of 25%,in handkng and disposing of ot(ects or packages we'ghing more than seventeen thousand 8ve hundred (17,500) pounds.

SCHEDULE C Tax and Fee Rider The rates and charges set forth in Schedules A and B shal be increased by the amount of any foe, surcharge or tax assessed on 8 volume or gross revenue basis egainst or collected by US Ecology, as listed below' Perpetual Care and Maintenance Fees.- $1.75 per cubic foot Business & Occupation Tax-. 3 45% of rates and carges Site Survemance Fee .. - $4 30 per cubic foot Surcharge (RCW 43.200.233). -- - $6.60 per cute foot Commission Regulatory Fee, -- 10% of rates and charges Benton County Tsz surcharge Volume $0 85 per cubic foot Shipment - $37.12 per manifested shipment Container. $11.90 per container on each mandest Exposure Per schedule below Block No Dose Rate at Container Surface Charge per Container 1 Less than or equal to 200 mR/h 80 2 Greater than 200 mR/h but less than or equal to 1.0N mR/b -

.70 3 Groater than 1,000 mR/h but less than or eque' .o 10,000 mR/h 276 4 Orester than 10,000 mRA but less than or squal to 100,000 mR/h. .414 S Groster than 100.000 mRA .. . . . 6,947 Amounts collected pursuant to the Benton County tax surchay sha8 be neld in escrow, and are subject to refund in accordance with the provisions of paragraph 4(b) of the Sshmerd Agreement approved by the Comm*sion in its Sixth Supplemental Order in Docket No. UR.950619.

2 A3 NUREG 1307, Rev. 7 l

Appendix A Chem Nuclear Systems, LLC.

Barnwell Low Level Radioactive Waste Management Disposal Facility Pricing Schedule Example All radwaste material shall be packaged in accordance with Department of Transportation and Nuclear Regulatory Commission Regulations in Title 4g and Title 10 of the Code of Federal Regulations, Chem-Nuclear Systems L.LC/s Nuclear Regulatory Commission anc South Carolina Radioactive Material Licenses Chem-Nuclear Systems, LLC.'s Bamwell Site Disposal Criteria, and amendments thereto:

1. BASE DISPOSAL CHARGES fnot includina surcharaes):

A. Standard and Special Nuclear Material (SN) waste:

1. Welaht . Rate a.) Greater than 120 lbs/ft' Upon Request b.) Greater than 75 lbs/ft' and less than 120 lbs/ft' $ 4.40 per pound 6ensity c.) Greater than 60 lbs) /ft' and less than75 lbs/ft' density $ 5.40 per pound d) Greater than 45 lbsift' and less than 60 lbs/ft' density $ 7.00 per pound e.) Less than 45 lbs/ft' S 7.00 per pound times the ratio of 45 lbs/ft' divided by package density

2. Millicurie Charge $ .30 per millicurie B. Biological Waste $ 1.00 per pound, in addition to above rates C. Utility Specific Base Disposal Charges To be determined Upon (based on submission of LLRW Pro'ile Sheets) Evaluation of Specific Utility Waste Quantity /

Type Battelle, Pacific Northwest National Laboratory EXAMPL FOR ESTIMATING USE ONLY PRICING IS SUBJECT TO CHANGE NUREG 1307, Rev. 7 A.4

Appendix A Chem-Nuclear Systems, LLC.

NOTES:

Note 1: Maximum Millicur;e Charge is $120,000.00 per shipment, Note 2: ~ The minimum charge per shipment, excluding surcharges and specific other charges, is $1,000.00.

Note 3: Base disposal charge includes:

2. EXTENDED-CARE FUND Included in Rates

3. SQljTH CAROMN,A LOW-llyll, RADIOAQTIVE WASTE DISPOSAL TAX: Included in Rates

4. SITE STABILIZATION AND CLOSURE FUND:

Allwaste disposed included in Rates

5. TECHNOLOGY CHARGE:

For all waste in 'A' vaults. Included in Rates

6. $l)3[HARGES:

A. Dose Rate Surcharge Dose Level Multiplier of Base Weight Rate 0 - 200 mR/hr 1.00 200 mR/hr - 1 R/hr 1.08 1R/hr - 2R/hr 1.12

>2R/hr - 3R/hr 1.17

>3R/hr - 4R/hr 1.22

>4R/hr - SR/hr 1.27

>5R/hr - 10R/hr 1.32

>10R/hr - 25R/hr 1.37

>25R/hr - 50R/hr 1.42

>50R/hr 1.48 B. Items which do not conform to one of the above Upon Request categories

- Battelle, Pacific Northwest National Laboratory EXAMPLE FOR ESTIMATING USE ONLY PRICING IS SUBJECT TO CHANGE A5 NUREG 1307, Rev. 7

l Appeadix A Chem-Nuclear Systems, LL.C.

C. Irradiated Hardware Charges Per Shipment S 30,000.00 D. Irradiated Cask-Handling Fee included in item 6.c.

E. Special Nuclear Materlat Surcharge Upon Request

7. 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: $150.00 per man hour, plus supplies at current Chem-Nuclear rate.

C. Customers may be charged for all speclaf services as described in the Bamwell Site Disposal Criteria.

D, Terms of payment are NET 30 DAYS upon presentation of invoices. A per-month service charge of one and half percentage (1&1/2%) shall be levied on accounts not paid within 30 days, l

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 Bamwell Disposal Site and shall refer to Chem-Nuclears Radioactive Material Licensos, the Bamwell Site Disposal Criteria, anc' subsequent changes thereto.

F. All shipments shall receive a Chem-Nuclear shipment identification number and conform to the Prior Notification Plan.

G. 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 t eparation from other wastes.

H. Material delivere 8 for disposal by Company, from processing of the material at a third party site, tr Py be credited towards the quantity of either Comptsny of the processor, but not both. As the original Generator is ultimately responsible for weste disposition, CNSI will abide by the original waste-generators direction.

Material delivered directly from a generators site will be credit to that generator's account.

3-Battelle, Pacific Northwest National Laboratory EXAMPLE FOR ESTIMATING USE ONLY PRICING IS SUBJECT TO CHANGE NUREG 1307, Rey,7 A.6

Appendix B Calculation of Hurial Cost Escalation Factors 1

j i -

Appendix B

Appendix B Calculation of Burial Cost Escalation Factors The calculations necessary to determine the costs for the reference PWR(1) and the reference BWR.(2) burial of the radioactive wastes postulated to result from Beginning in 1994, the rate schedule for handling and decommissioning of the reference PWR and the refer- disposing of heavy objects (greater than 5,000 pounds) at

ence BWR are performed using a detailed spreadsheet, the Washington site was revised to recover additional

The spreadsheet evaluates the burial costs fcr each of the crane rental costs from the waste generator, in 1996, the it

ms originally costed in the reference PWR(d) and heavy object limit was raised to 17,500 pounds. A BWR(3) decommissioning studies and in the updated shipment campaign of heavy objects for disposal was costs presented in Addendun.s 4(3) and 3,(2) respectively, assumed which would minimize the crane surcharge and 12 those reports. Those costs are based on the buris.1 result in the one time heavy object charge shown in price schedule for U.S. Ecology's Washington Nuclear Tables B.5 through Table B.8. Using the price schedules Center, located on the lianford Site near Richland, in effect on January 1,1997, for the two remaining sites -

Washington, and dividing the calculated bml costs at each site by the Washington site burial costs calculated for the year 1986 To account for the differences in burial price schedules at each of the two remaining between the Washington facility and the facilities in results in 1997 sites, as listed in Tablevalues 2,1 o for B,f the summary, include Nevada and South Carolina, the base burial costs for Appendix D, Table D.1 are values of B, for waste each of those latter sites are also calculated, using the generators required to pay surcharges (with/without spreadsheet, and are normalized to the costs calculated penalties) mandated by the Low Level Radioactive for the Washington site, in addition, to account for the -Waste Policy Amendments Act of 1985. Effective different mixture and volume of waste associated with 1/1/93, no LLRWPAA surcharges or penahics are to be the reference BWR, the escalation factors are also calc- assessed.

ulated for the reference BWR, which are also normalized to the value for the Washington site. Thus, as shown in As other low level radioactive waste burial sites come Table 2.1 of the summary,in the base year (1986), for the into service in the various interstate compacts, values for Washington site, B, = 1.0/1.0, where (PWR/BWR) is B, will be calculated using the prhe schedules for each of the order of presentation. For the Nevada site, B, = those sites and will be incorporated into subsequent 0.857/0.898, and for the South Carolina site, B, e issues of this report. Those materials whose methity 1.678/1.561, concentrations exceed the limits for Class C LLW are identified by footnote as GTCC material. Because the The spreadsheet calculations, which are too voluminous analyses in this report postulate placing this materialin a ts present here, are summarized in Tables B.1 throu LLW disposal facility, the disposal costs for th'.s material

= 1994, B.19,(for the y(ears 1986 (3) 1988,(3) 1991,(3) 1993,(3) gh

3) 1995, 3) 1996,(33 and 1997, and for each of the may be overestimated by factors ranging from about 1.6 to more than 12, depending epn the disposal site, three sites, except the Nevada site, which closed compared with high density packaging and geologic December 31,1992. Recalculation of the costs in 1997 repository disposal. Evidence of this can be seen in the dollars for burial is based on the same inventory of dramatic cost increase (compared to 1996) in the ' Liner radioacthc wastes as was postulated in the 1986 and Dose Rate Charge" column for the reference BWR (See 1978-80 analyses. Subsequently, starting in 1988, the Tables B.7 and B.8) using the 1997 burial rate schedule hventories also include post TMI.2 contributions from for the Washington site.

B.1 NUREG 1307, Rev. 7

g TmMe R.1 aurimE comes at te WinsMmpus Site g x asemane rwa (des dummes) a=

en E Q CURIE LINER DOSE BURIAL CISPOSAL

.- CPANE CASK CmRGE COST MNDt1NG RATE 8 Com m ENT StFCHAPGE SveCHARGE

.N W 28.864 27.284 56.544 106.224 94.620 313.536 VESSEL WALL 0 28.720 0 0 99.600 128.320 3 VESSEL HEAD & BOTTOM O 2.872 0 5.154 9.960 37.986 4 UPPER CORE SUPPORT ASSM O 2.872 0 5.154 a.960 17.986 UPPER SUPPORT COLUMN i 0 1.436 2.981 6.351 4.980 15.748 UPPER CORE BARREL O 3.590 11.098 15.878 12.450 43.016 1 UPPER CORE GRID PLATE 0 4.308 0 5.345 14.940 24.593 6UIDE TUBES LOWER CORE BARR

• I O 22.976 155.998 101.617 79.680' 360.270 0 4.*08 31.173 19.053 14.940 69.474 THERMAL SHI DS 667.474 12.702 9.960 693.006 CORESNROUD{*# I 0 2.872 15.878 12.450 139.694 LOWER GRID PLATE *I 0 3.590 107.777 0 718 3.086 3.176 2.490 9.470 LOWER SUPPORT COLUMN 0 7.898 15.772 34.931 27.190 85.991 LOWER CORE FORGING 0 5.744 11.503 25.404 19.920 62.571 MISC INTERNALS O O O 0 621.504 621.504 810 SHIELD CONCRETE 0 0 0 .0 12.749 12.749 REACTOR CAVITY LINER 65.532 0 0 0 104.580 170.112 REACTOR C00LMT PUMPS 13.054 0 0 0 89.64G 102.694 PRES $URIZER 0 0 0 0 9.960 9.960 R.Hr.EHx. SUMP PUMP. CAVITY PUMP 1.109 0 0 0 29.000 30.989

.tc PRES $URIZER RELIEF TANK

" 24.154 0 0 0 99.600 123.754 SAFETT INJECTION ACCUM TANKS 0 0 0 531.914 781.331 STEAM 6ENERATORS 249.417 16.560 0 0 0 82.170 98.730 REACTOR COOLANT PIPING 0 0 0 C 1.309.939 1.309.939 REMAINING CONTAM. MATLS 0 0 0 0 11.879.840 11.879.840 l CONTAMINATED MATRL OTHE BLD 0 4.305 9.322 26.663 7.844 48.137 FILTER CARTRIDGES 0 14.360 35.889 55.907 49.800 155.956 SPENT RESIRS 295,193 0 43.080 0 0 252.113 COMBUSTIBLE WASTES 0 67.492. 0 64.931 234.060 366.483 EVAPORATOR BOTTOMS 398.691 248.428 1.106.617 504.366 15.728.932 17.989.034 SU8 TOTAL PWR COSTS 17.989.034 TOTAL PWR COSTS (a) GTCC Material: Assunes a low density. distributed packaging scheme and final disposal as LLV. High density packaging aml geologic repository disposal could reduce disposal costs.

Tame B.1 Bertal miam at te WismMmpum Star Esfuremme WWE (N dmEurs) I CRANE CASK CURIE LINER DOSE SURIAL DISPOSAL C0s*0NENT 5tstCHARGE HANOLING SURCHARGE RATE CHAAGE COST STEAM SEPARATOR 'O 20.104 21.361 119.000 8.790 169.255 FUEL SUPPORT & PIECES 0 10.052 0 39.135 4.407 53.594 CONTROL ROOS /INCORES 0 5.744 47.074 320.000 13.197 386.015 CONTR0'L R005 GUIDES '0 8.616 0 19.738 3.511 31.865 JET PUMPS 0 28.720 31.779 670.000 12.326 742.755 TOP FUEL GUIDES 0 51.696 106.191 1.206.000 21.115 1.385.003 D 22.258 0 50.990 9.686 82.934 CORESUPPORQLATE CORE SHROUD 0 100.520 1.392.364 1.785.000 41.334 3.319.218 REACTOR VESSEL WALL 16.968 15.796 0 36.186 7.047 75.998 SAC SHIELO 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 PRIMART CONTAINMENT 0 0 0 0 3.109.263 3.109.263 CONTAINM. ATMOSPHERIC 889 0 0 0 42.206- 43.094 HIGH PRESSURE CORE SPRAT 4.489 0 0 0 14.940 19.429 LOW PRES $URE CORE SPRAY 1.394 0 0 0 8.790 10.184  !

REACTOR BLOG CLOSED COOLING 2.583 0 0 0 28,137 30.820 )

REACTOR CORE 150 COOLING 694 0 0 0 11.429 I2.123 i RESIGUAL HEAT REMOVAL 12.760 0 0 0 54.531 67.291 i

.tB POOL LINES & RACKS 51.514 0 0 0 335.030 386.544

• 0 0 CONTAMINATED CONCRETE 9.509 0' 381.642 391.151 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 MOISTURE SEPARATOR REHEATERS 85.652 0 0 0 628.725 714.377 .

REACTOR FEE 0 WATER PUMPS 8.943 0 0 0 170.590 179.533 l HIGH FRESSURE FEEDWATER HEATERS 27.554 0 0 0 106.398 133.952 o OTHER TG BLDG 0 0 0 0 4.270.848 4.270.848 RAD WASTE BLOG 0 0 0 0 2.114.782 2.114.782 i REACTOR BLOG 0 45.952 0 0 272.859 318.811 TG BLOG 0 30.156 0 0 184.198 214.354 RAD WASTE & CDNTROL 0 27.284 0 0 158.S75 186.259 CONCENTRATOR BOTTOMS 0 - 161.550 0 153.896 560.250 875.696 OTHER 0 43.798 0 4.911 151.890 200.599 ,

7 SUBTOTAL 8WR COSTS 135.508 572.246 1.598.700 4.404.856 16.669.784 23.981.094 C

lC TOTAL BWR COSTS 23.981.094 "

tT1 9 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packag!cg end geologic '

h repository disposal could reduce disposal costs. g

-" 2  ;

s' E-

.< E

-a te l

i 6

y ,_m , ,. y y _ - , , ,- - ~ - - . - , ,. -~

l ,

i l

I g Tanae u.2 aure.s e s. ma en = " _ - sue .g x m.e-- rwu ms4.m.m x=

m

'O' lh CRANE CASK CURIE LINER 00SE BURIAL DISPOSAL 8 CDP &ONENT StFCHA%E PA CLING SURCHA8GE RATE C W GE COST E

N VES!El WALL 29.671 45.600 62.710 119.320 112.480 369.781 9 VESSEL HEAD & B')TTOM 0 22.000 0 0 119.400 140.400 y UPPER CORE SUPI9ti ASSM C 2.200 0 4.770 11.840 18.810 ji 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 $1.995 GUIDE TUBES 0 3.300 0 4.482 17.760 25.542 LOWER CORE BARRr,(a) 0 38.400 172.599 120.960 94.720 426.679 0 7.200 34.488 22.680 17.760 82.128 THERMALSHigs ,

CORE SHROUD 0 4.800 738.079 15.120 11.840 769.839 LOWER GRID PLATE I *I O 6.000 119.178 13.900 14.800 158.878 LOWER SUPPORT COLUMN 0 1.200 3.417 3.780 2.960 11.357 LOWER COGE 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 SHIELO CONCRETE O 0 0 0 738.816 738.816 REACTOR CAVITY LINER 0 0 0 0 15.155 15.155 REACTOR COOLANT P'JMPS 154.800 0 0 0 124.320 279.120 PRESSURIZER 13.224 0- 0 0 106.560 119.784 4

R.Hx.EHz.StMP PUMP. CAVITY PUMP 0 0 0 0 11.840 11.840 l .W PRESSURIZER RELIEF TANK 1.151 0 0 0 35.520 36.671

• 0 0 0 SAFETY INJECTION ACCUM TANKS 24.324 118.400 142.724 STEAM GENERATORS 547.700 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 CTHR BLD 0 0 0 C 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 I EVAPORATOR BOTTOMS 0 51.700 0 63.488 278.240 393.428 POST-TMI-2 ADDITIONS 0 0 0 0 460.665 460.665

$U8 TOTAL PWR COSTS 787.079 276.100 1.226.444 544.872 19.158.511 21.993.005 1 TOTAL PWR COSTS 21.993.005  :

(a) GTCC Material: Assumes a low density, distributed packaging schese and final disposal as LLV. High density packagirw; and geologic [

repository disposal could reduce disposal costs.

t y

l i

i

Table E2 Emdal esses at te Washimpse S18e Befuume WWE (M aleEmrs)

CASK CURIE LINER DOSE BURIAL DISPOSAL CRANE HANDLING SURCHARGE RATE CHARGE COST COMPOWENT SURCHARGE 0 33.600 23.689 180.880 10.449 248.618 STEAM SEPARATOR O 16.800 0 43.960 5.239 65.999 FUEL SUPPORT & PIECES CONTROL ROOS /INCORES 0 9.600 52.074 132.720 15.688 210.080 0 6.600 0 18.792 4.174 29.566 CONTROL RODS GU10ES 0 48.000 35.160 405.600 14.652 503.412 JET PUMPS 0 86.400 117.776 730.000 25.101 959.357 TOP FUEL GUIDES O 17.050 0 48.546 11.514 77.1?0 CORESupFORytATE 1.419.600 49.136 3.176.456 CORE SHRDVD 0 168 000 1.539.720 17.435 12.100 0 34.452 8.377 72.364 REACTOR VESSEL. WALL 48.857 0 0 0 94.069 142.926 SAC SHIELO 79.300 0 0 0 91.997 171.297 REACT. WATER REC 133.788 0 0 0 324.061 462.849 SAC SHIELO C 0 0 0 3.696.152 3.696.152 OTHER PRIMARY CONTAlWENT 931 0 0 0 50 172 51.103 CONTAINM. ATMOSPHERIC HIGH PRESSURE CORE SPRAY 4.531 0 0 0 17.tM 22.291 1.416 0 0 0 10.44T 11.864 LOW PRESSURE CORE SPRAY REACTOR BtDG CLOSED C00i!NG 2.747 0 0 0 33.448 36.195 REACTOR CORE 150 COOLING 716 0 0 0 13.586 14.302 RES100AL HEAT REMOVAL 12.909 0 0 0 64.824 17.733 CD POOL LINES & RACKS 51.833 0 0 0 398.268 450.101 9.848 0 0 0 453.679 463.528 CONTAMINATED CONCRETE OTHER REACTOR BUILOING 0 0 0 0 1.483.256 1.483.256 128.303 0 0 0 1.469.699 1.598.002 (URBINE 18.687 0 0 0 379.442 398.129 NUCLEAR STEAM CONDENSATE 140.751 0 0 0 770.370 911.121 LOW PRESSURE FEEDWATER HEATERS 4.747 0 0 0 74.237 78.983 MAIN STEAM MOISTURE SEPARATOR REHEATERS 86.204 0 0 0 747.400 833.604 REACTOR FEEINATER PUMPS 9.155 0 0 0 202.790 211.945 HIGH PRESSURE FEECWATER 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 0 35.200 0 0 322.000 357.200 REACTOR BLDG TG BLOG 0 23.100 0 0 217.372 240.472 RAD WASTE & CONTROL 0 20.900. 0 0 187.607 208.507 0 123.750 0 150.378 666.000 940.128 CONCENTRATOR BOTTOMS DTHER 0 33.550 0 3.677 180.560 217.787 0 0 0 0 37 651 37.651 7a 80ST-TM1-2 ADDITIONS SUBTOTAL BWR COSTS 784,881 634.650 1.768.419 3.168.685 19.848.606 26.205.242 c

W 26.205.242 TOTAL BWR COSTS (a) G1CC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic g Q repository disposal could reduce disposal costs. 7

.-a D-o W

.< t2 w

-g- TmMe E3 Bertal esses at te WasMagne h g i

s h F W 5t 0 9;t dulkr $

"3 7 E.

CRANE CASIC CURIE LINER 00SE SURIAL DISPOSAL I COMPONENT SURC44GE HANDLIN6 $URCM26E RATE CMNGE CCST "

30 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 a UPPER CORE SUPPORT ASSM 0 2.400 0 5.176 12.844 UPPER SUPPORT COLUMN 20.420 O 2.400 0 5.176 12.844 20.420 UPPER CORE SARREL 0 2.620 3.584 8.200 6.422 20.826 UPPER CORE GRID PLATE O 6.550 13.374 20.500 16.055 56.479 GUIDE TUEIS 0 3.600 0

• I ' 4.866 -19.266 27.732 LOWER CORE BARR O 41.920 188.448 131.200 102.752 464.320 THERMAL $Hi 0 7.860 37.662 CORESHROUDg 24.600 19.266 89.388

• 0 5.240 807.24C 16.400 12.844 LOWER GRID PLATE I *I 0 841.732 6.550 130.344 20.500 16.055 173.449 i 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 MISC INTERNALS 113.789 0 10.480 13.826 32.800 25.688 810 5"* ELD CONCRETE 82.794 O 'O O O 801.466 REACTOR CAVITY LINER 801.466 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 0 115.596 128.s76 R.Hx.EHr.StPP PUMP.CAWITY PUMP 0 0 0 0 08 12.844 12.844 PRESSURIZER RELIEF TANK 1.190 0 0 0

• 38.532 39.722 1 SAFETY INJECTION ACCUM TANKS 24.480 0 0 0 ?28.440 152.920 l STEAM GENERATORS $82.400 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 f.689.243 y CONTAMINATED MATRL OTHR BLO 0 . 0 0 0 15.319.745 '

FILTER CARTR!DGES 15.319.745 0 3.600 11.212 20.076 10.115 45.002- l SPENT RESINS O 26.200 43.200 54.000 64.220 187.620 ,

COMBUSTI8LE WASTES 0 36.000 0 0 325.114 361.114 EVAPORATOR BOTTOMS 0 56.400 0 68.850 301,834 427.084 P057-TMI-2 ADDITIONS 0 0 0 0 499328 499.723 SU8 TOTAL 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: Assumes a low dmsity. distributed packaging sctene and final disposal as LLV. High density packaging and geologic [

reposito y disposal could reduce dispocal costs, b

I l

- . - - - . _ -_-__- 2

a, <

Tahte E.3 Burial esses at te WesMapcm Wee Referussee BWR (19M dshers)

CASK- CURIE LINER DOSE ' BURIAL DISPOSAL CRANE

' HANDLING _ SURCHARGE RATE CHARGE CDST COMPONENT SURCHARGE STEAM SEPARATOR 0 36.680 25.687 196.000 11.335 269.7 9 0 0 47.600 5.683 71,623 3 FUEL SUPPORT & PIE'.ES 18.340 u 10.480- ' 56.386 144.000 17.018 228.384 CONTROL R005/1NCORES 0 7.200 0 20.400 4.528 32.128 CONTROL R005 GUIDES 0 52.400 38.140 440,000 15.894 546.434 JET PUMPS TOP FUEL GUIDES f 94.320 127.666 792.000 27.229 1.041.215 O 18.600 0 52.700 12.491 83.791 CORESUPPORQLATE CORE SHROUD 0 183.400 1.683.780 1.540.000 53.303 3.460.a83 17,864 13.200 0- 37.400 9.08? 17.551 REACTOR VESSEL WALL 49.130 0 0' O 102.C16 151.174 SAC SHITLD 84.800 0 0 $ .99.798 184.598 REACT. WATER REC SAC SHIELD 139.528 0 0 0 351.540 . 491.063 OTHER PRIMARY CONTAINMENT 0: 0 0 0 4.009.576 4.009.576 970 0 'O O 54.426 55.396 CONTAINM. ATMOSPHERIC 23,83 4.570 0 0 0 19.266 HIGH PRESSURE CORE SPRAY 1.435 0 0 0 11.335 12.770 LOW P" ESSURE CDRE SPRAY reach;A BLOG CLOSED COOLING 2.805 0 0 0 36.284 3. 089 735 0 0 0 14.738 15.473 REACTOR CORE ISO C00LI"6 13.045 0 0 0 70.321 8's.366 RESIDUAL HEAT REMOVAf.

t8 52.125 0 0 0 432.040 484.163 POOL LINES & RACKS

" 10.160 0 r- 0 492.150 502.310 CONTAMINATED CONCRETE G 0 0 0 1.609.032 1.609.032 OTHER REACTOR BUILDING 0 0 0 1.59;.326 1.723,759 TURBINE 129.433 18.920 0 G 0 411.618 430.538 NUCLEAR STEAM CONDENSATE 141.569 0 0 0 835.695 977.264 LOW PRESSURE FEEDWATER HEATERS 4.805 0 0 0 80.532 85.337 MAIN STEAM MOISTURE SEPARAT0g prHEATERS 86.710 0 0 0 810.778 897.488 9.350 0 0 0 219.986 229.336 REACTOR FEE 0 WATER Ptn.4 27.880 0 0 0 137.206 165.006 HIGH PRESSURE FEEDWhit4 HEATERS OTHER TG BLCG 0 0 0 0 5.5^1.507  !.507.507 RAD WASTE BLDG 0 0 0 0 2.727.134 2.727.134 0 38.400 0 0 349.314 387.714 REACTOR BLDG 0 25.200 0 0 235.811 261.011 TG BLDG 0 22.800 0 0 203.520 226.320 RAD WASIE & CONTROL CONCENTRATOR BOTTOMS 0 135.000 0 163.080 122.475 1.020.555 0 36.600- 0 3.990 195.871 236.461 OTHER POST-TMI-2 Af,0ITIONS 0 0 0 0 40.844 40.844 3.437.170 21.531.737 28.389.521 h SUBTOTAL BWR COSTS 795.836 692.620 1.932.159 28.389.521 TOTAL BWR COS'S

~

(a) GTCC Material: Asstmes a low density, distributed packaging scheme and final disposal as LLV. High dens'ty packaging and geologic g repository disposal could reduce disposal costs. -g a

j

. ts i y

~h a

-a

o Table BA Bartal emets at te N Site - [

3 Befusumee FWR (1993 demars)

. g,

. en y

.O

• CASK - CURIE- LlaER DOSE SURIAL' DISPOSAL'

, CRANE #

SURCHARGE HANDLING ' SURCHARGE RATEFfAfG{ CHARGE COST COMPONENT t! VES' EL WALL 95.000 49.780 104.306 134.436 136.496 AD.C19 0 40.000 .J 0 143.680 183.680 9 VESSEL HEAD & BOTTOM 0 6.368 14.368 24.736 a UPPER CORE SUPPORT ASSM 0 4.000 UPPER SUPPORT COLUMN 0 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 PuTE D 6.550 19.214 19.985 17.960 63.709 GUIDE TUBES 0 6.000 0 5.995 21.552 33.547 a) - 0 41.920 331.857 127.904 .114.944 616.625 LOWER CORE BARR 0 7.860 70.795 23.982 21.552' 124.189 THERMALSHIgS 15.988 14.368 1.498.010 CORE SHROUD 0 5.240 1.462.414 LOVER GRIC PLATE I8I O 6.550 236.051 19.985 17.960 280.546 0 1.310 5.600 3.997 3.592 14.499 LOWER SUPPORT COLUMN LOWER CORE FORGING 0 14.410 24.154 43.967 39.512 122.043 MISC INTERNALS 0 10.480 17.566 31.976 28.736 88.758 BIO SHIELD CONCRETE O O O O 896.563 896.563 REACTOR CAvlTY LINER 0 0 0 0 18.391 18.391 REACTOR COOLANT PUMPS 120.000 ,0 -0 0 150.864 270.844 PRESSURIZER 40.000 0 0 0 129.312 169.3:2 0 0 0 0 14.368 14.368 R.Hx.EHx. SUMP PUMP. CAVITY PUMP tis PRESSUPIZER RELIEF TANK Z.000 0 0 0 43.104 45.104

" SAFETY INJECTION ACCUM TANKS 80.000 0 0 0 143.680 223.680 STEAM GENERATORS 320.000 0 70.26E O 767.323 1.157.589 REACTOR COOLANT PIPING 70.000 0 0 0 118.536 188.536 REMAINING CONTAM. MATLS 0 0 0 0 1.889.679 1.889.679 CONTAMINATED MATRL CTHR BLD 0 0 .

-0 0 17.137.504 17.137.504 FILTER CARTRIDGES 0 6.000 19.763 24.902 11.315 61.900 SPENT RESINS 0 26.200 76.856 61.572 71.840 236.468 COMC'JSTIBLE WASTES 0 60.000 9 0 363.690 423.690 EVAPORATOR BOTTOMS 0 94.000 84.542 74.536 337.648 - 590.725 0 0 0 0 559.023 559.023 POST-TMI-2 ADDITIONS 727.000 386.920 2.528.873 609.955 23.249.112 27.501.860 SUBTOTAL PWR COSTS 105.000 ANNUAL PERMIT FEES (3 TRS) 1.787.621 TAXES & FEES (% OF CHARGES) 6.627.809 TAXES & FEES ($/CU.FT.)

TOTAL PWR COSTS 36.022.291' (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

w-~- -

• Ihble BA Burial cases at slie N h Bdesumet BWR (1993 deBurs)

CASK CURIE LINER DOSE BLRIAL DISPOSAL CRANE SURCHARGE RATE CHARGE CHARGE COST COMPONrNT . SURCHARGE HANDLING 0 36.680 46.115 343.353 12.680 '438.827

. STEAM SEPARATOR 74.227 0 18.340 0 49.529 6.358 FUEL SUPPORT & PIECES 4.000 10.480 101.068 932.008 19.038 1.066.593 CONTROL RODS /INCORES O 12.000 0 25.032 5.065 42.097 CONTROL RODS GUIDES ' .

975.554 0 52.400 65,878 839.496 17.780 JET PUMPS 1.833.506 0 94.320 197.633 1.511.093 30.460 TOP FUEL GUIDES 109.639 O 31.000 0 64.666 13.973 CORE SUPPOR p TE 3.043.428 2.198.924 59.627 5.485.439 CORE SHROUD 0 183.400

-22.000 24.154 45.892 10.165 157.211 REACTOR VESSEL WALL 55.000 0 0 0 114.154 254.154 SAC SHIELD 140.000 0 0 0 111.639 161.639 REACT. WATER REC 50.000

,380.000 0 0 0 393.252 773.252 SAC SHIELD . 4.485.330 0 0 'O O 4.485.330 OTHER PRIMARY CONTAINMENT 62.884' 2.000 0 0 0 60.884 CONTAINM. ATHOSPHERIC 41.552 20.000 0 0 0 21.552 HIGH PRESSURE CORE SPRAY 17.680 5.000 0 0 0 12.680 LOW PRESSURE CORE SPRAY 48.090 0 0 0 40.590 REACTOR BLDG CLOSED COOLING 7.500 17.487 1.000 0 0 0 16.487 REACTOR CORE 150 COOLING 148.665 0 0 0 78.665 RESIDUAL HEAT REMOVAL 70.000 0 0 0 483.304 633.304 POOL L1hER & RACKS 150.000 0 0 0 550.546 566.546 CD CONTAMINATED CONCRETE 16.000

'O 0 0 0 0 1.799.951 1.799.951 OTHER REACTOR BUILDING 2.363.500 580.000 0 0 0 1.783.500 TURBINE 520.458 60.000 0 0 0 460.458 NUCLEAR STEAM CONDENSATE 1.354.854 420.000 0 0. 0 934.854 LOW PRESSURE FEEDWATER HEATERS 105.~ ?

15.000 0 0 0 90.087 MAIN STEAM ' '

260.000 0 0 0 906.980 MOISTURE SEPARATOR REHEATERS '

25.000 0 0 0 246.088 REACTOR FEEDWATER PUMPS s .4 80.000 0 0 0 153.486 HIGH PRESSURE FEEDWATER HEATERS

• 14

0 0 0 0 6.160.996 OTHER TG BLOG 0 0 0 3.050.722 3.M * , .

RAD WASTE BLDG 0 REACTOR BLDG 0 64,000 0 0 390.6" C'A C O 42.000 0 0 263.693 K$. >

TG BLOG 0 38.000 0 0 227.585 5 RAD WASTE & CC4 TROL 0 225.000 199.826 176.606 808. M .. S.632 CONCENTRATOR BOTTOMS 0 61.000 4 5.007 219.1X2 285.119 OTHER 45.690 POST-TMI-2 AD0!TIONS 0 0 0 0 45.6 %

890.620 3.678.160 6.191.605 24.C86.252 - 31.181.137 SUBTOTAL BWR COSTS 2.340.500 122.500 ANNUAL PERMIT FEES (3.5 YRS) 2.417.164 W TAXES & FEES (1 0F CHARGES) 6.862.653 TAXES & FEES ($/CU.FT.)

@. TOTAL BWR COSTS 46.589.455

~

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

g repository disposal could reduce disposal costs.

Si

."4 CN 4

.w_.. .

-..-_.-,~._._7 . . _ , _ - . , - , , ,

y Tame R.5 Bertal esses at h WasMagen See d~ ,

y Referumee F9FK (19M demars)

.m 1 g,

CRANE CASK CURIE LINER DOSE BURIAL. 015P05AL-E COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE CHARGE CUST E

% VESSEL WALL' O 49.780. 146.585 188.932 191.824 577.121

$ VESSEL HEAD & BOTT01 0 40.000 0 0 201.920 241.920 w UPPER CORE SUPPORT ASSM 0 4.000 0' 8.950 20.192 -33.142 UPPER SUPPORT COLUMN O '4.000 0 8.950 20.192 33.142 UPPER CORE BARREL 0 2.620 7.715 11.235 10.096'

• 31.666 UPPER CORE 6 AID PLATE 0 6.550 27.003 28.087 25.240 86.879 GUIDE TUBES 0 6.000 0 8.475 30.288 44.713 LOWER CORE BARR 83 0 41.920 466.406 179.754 161.536 849.616 TI'ERMAL SHI 0 7.860 99.504 33.704 CORESHROUDg5 30.288 171.356 0 5.240 2.055.886 22.469 20.192 I *I 2.103.787 LOVER GRIO PLATE O 6.550 331.843 28.087 25.240 391.720 LOWER SUPPORT COLUMN 'O 1.310 7.869 5.617 5.048 19,845 ,

LOWER CORE FORGING 0 14.410 33.945 61.790 55.528 165.573 MISC INTERNALS 0 10.480 24.687 44.938 40.384 120.490 BIO SHIELD CONCRETE O O O O 1.259.961 1.259.981 REACTOR CAVITY INER 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.Hr.EHr. SUMP PUMP. CAVITY PUMP O O O O 20.192 20.192 3

o PRESSURIZER RELIEF TANK 0 0 0 0 60.576 60.576 SAFETY INJECTION ACCUM TANKS 0 0 0 0 201.920 201.920 STEAM GENERATORS 0 0 98.749 0 1.078.354 1.177.103 REACTOR COOLANT PIPING 0 0 0 0 166.584 166.584 REMAINING CONTAM. MATLS 0 0 0 0 2.655.652 .2.655.652 CONTAMINATED MATRL OTHR BLO 0 0 0 0 24.084,109 24.084,109 FILTER CARTRIDGES 'O 6.000 27.774 34.994 15.901 84,670 SPENT RESINS 0 26.200 108.010 86.530 100.960 321.700 COMBUSTIBLE WASTES 0 60.000 0 0 '511.110 571.110 EVAPORATOR BOTTOMS 0 94.000 118.811 104.747 474.512 792.070 POST-TMI-2 ADDITIONS 0 0 '0 0 785.620 785.620 HEAVY OBJECT CHARGE 102.800 0 0 SUBTOTAL PWR COSTS 102.800 386.920 0 0 __102R 3.554.787 857.208 32.673.029 37.514.744 ANNUAL PERMIT FEES (3 YRS) 105.000 TAXES & FEES (1 0F CHARGES) 1.690.863 TAXES & FEES ($/CU.FT.) 5.987.035 TOTAL PWR COSTS 45.357.642 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

Thiste B.5 BurIml esses at am WasMagem See Endesmer WWE (19M demurs)

CASK CUR!E LINER DOSE BLAIAL - 01SPOSAL CRANE RATE CHARGE CHARGE COST COMPONENT SURCHARGE HANDLING SURCHARGE 0 36.680 64.306 482.566 17.819 . 601.871 STEAM SEPARATOR 0 18,340 0 69.607 8.935 96.882 FUEL SUPPORT & PIECES 0 10.480 142.057 1.309.972 26.754 1.489.213 CONTROL RODS /INCORES G 12.000 0 35.179 7.118 54.297 CONTROL R005 GUIDES 0 52.400 92.580 1.179.t M 24.988 1.349.852 JET PLMPS 0 94.320 277.740 2.123.791 42.807 2.538.658 TOP FUEL GUIDES D 31.000 0 90.880 19.637 141.516 CORESUPPORyLATE 4.278.498 - 3.090.500 82.797 7.636.195 -

CORE SHROUD 0 183.404 0 22.000 33.944 64.495 14.286 134.725 REACTOR VESSEL WALL 0 0 0 0 160.425 160.425 SAC SHIELD 0 0 0 0 156.892 156.892 REACT. WATER REC 0 0 0 0 552.655 552.655 SAC SHIELD 0 0 0 0 6.303.438 6.303.438 OTHER PRIMARY CONTAINMENT 0 0 0 0 85.564 85.564 CONTAINM. ATMOSPHERIC 0 0 0 0 30.288 30.288 HIGH PRES $URE CORE SPRAY 17,819 0 0 0 0 17.819 LOW PRISSURE CORE SPRAY 0 0 0 0 57.042 57.042 REACTOR BLDG CLOSED COOLING 0 0 0 0 23.170 23.170 REACTOR CORE 150 COOLING 0 0 0 0 110.551 110.551 RESIDUAL HEAT REMOVAL 679.208 0 0 0 0 679.208  ;

g POOL LINER & RACKS 773.707

'0 0 0 0 773.707 L CONTAMINATED CONCRETE 0 2.529.553 2.529.553-OTHER REACTOR BUILDING 0 0 0 0 0 0 0 2.506.433 2.506.433 TURBINE' 647.103 O O O O 647.103 NUCLEAR STEAM CONDENSATE 0 0 0 0 1.313.792 1.313.792 LOW PRESSURE FEE 0 WATER HEATERS 0 0 0 0 126.604 126.604 MAIN STEAM 0 0 0 0 1.274.620 1.274.620-MOISTURE SEPARATOR REHEATERS 0 0 0 0 345.838 345.838 REACTOR FEEDWATER PUMPS 0- 0 0 0 215.701 215.701 HIGH PRESSURE FEE 0 WATER HEATERS 0 0 0 0 8.658.330 8.658.330 OTHER TG BLDG 0 0 0 0 4.287.317 4.287.317 RAD WASTE BLDG 0 64,000 0 0 381.227 445.227 REACTOR BLDG 0 -42.000 0 0 257.375 299.375 TG BLOG 0 38.000 0 0 222.154 260.154 RAD WASTE & CONTROL 0- 225.000 280.826 248.190 1.135.800 1.889.816 CONCENTRATOR BOTT0rts 0 61.000 0 7.036 307.928 375.964 OTHER 0 0 0 0 64.211 64.211 POST-TMI-2 ADDITIONS 0 177.200 177.200 0 0 0 HEAVY 08 JECT CHARGE 690.620 5.170.450 8.702.050 33.470.887 48.411.207 177.200 h SUBTOTAL BWR COSTS 122.500 h ANNUAL PERMIT FEES (3.5 YRS) 2.178.504 O TAXES & FEES (1 0F CHARGES) 6.199.174 y TAXES & FEES ($/CU.FT.) 55.911.386- J TOTAL BWR COSTS li

' g".

g (a) 610C Material: Assur-s a low density, distributed packning scheme and final disposal as LLV. High dercity packaging ..nd geologic W

.< repository disposal could reduce disposal costs. 00

-a

l g "IhWe 5.6 Burimi costs at time WasMagem Slee ;g' W Reftmumet FWR (1995 sleBars) - *R o-m O .

BURIAL.

Q' l A CRANE CASK CURIE LINER OOSE DISPOSAL .

" l COMPONENT SURCHARGE - HANDLING SURCHARGE RATE ., CHARGE CUST i M VESSEL WALL 0 49.780 108.285 139.570' 141.702 439.337

.Q VESSEL HEAD & BOTTOM 0 40.000 'O O 149.160 -189.160 q UPPER CORE SUPPORT ASSM 0 4.000 0 6.611 14.916 25.527 UPPER SUPPORT COLUMN 0 4.000 0 6.611 14.916 25.527 UPPER CORE BARREL 0 2.620 5.699 8.299 7.458 24.077 UPPER CORE GRID PLATE 0 6.550 19.947 20.749 18.645 65.891 GUIDE TUBES 0 6.000 0 6.224 22.374 -34.598 LOVER CORE BARR a) 0 41.920 344.594 132.790 119.328- 638.632 THERMAL SHI S .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 I *I 0 6.550- 245.312 20.749 18.645- 291.256 LOWER SUPPORT COLUMN O 1.310 5.813 4.150 3.729 15.002 w .cR 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 BIO 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 PRESSURIZER 0 0 0 0 134.244 134.244 R.Hx.EHx. SUMP PUMP. CAVITY PUMP 0 0 0 0 14.916 14.916 h

N PRESSURIZER RELIEF TANK SAFETY INJECTION ACCUM TANKS 0

-0 0

0 -0 0 0 0-44.748 149.160 44.748 149.160 l

l STEAM GENERATORS 0 0 72.947 0 796.589 869.536 l 2EACTOR COOLANT PIPING 0 0 0 0 123.057 123.057 REMAINING CONTAM. MATLS 0 0 0 0 1.961.752 1.961.752-CONTAMINATED MATRL OTHR BLC 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 b 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 -

TAXES & FEES (1 0F CHARGES) 1.259.058 TAXES & FEES ($/CU.FT.) 6.990.268 ANNUAL PERMIT FEES (3 YRS) 112.500 TOTAL PWR COSTS 36.247.945 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

=.-- . - - . . . . . ..

- ~ . _ - _

TmMe BA Benai cases at te Washingtse Slee l

Refeream BWR (1995 debars) l CRANE CASK CURIE LINER 00SE BURIAL DISPOSAL

-HANDLING SURCHARGE RATE CHARGE C'JST COMPONENT SURCHARGE STEAM SEPARATOR 0 36.680 47.873 355.499 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 S67.726 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' O 94.320 205,171 1.568.974 31.622 1.900.087 0 31.000 0 67.134 14.506 112.639 (

CORESUPPORQLATE CORE SHROUD 0 183.400 3.162.726 2.283.134 61.901 5.691.161 l REACTOR VESSEL WALL 0 22.000 25.076 '47.643 10.5(3 105.272 SAC SHIELD 0 0 0 0 113.508 118.508 REACT. WATER REC 0 0 0 0 115.897 115.897 SAC S*.'ZLD 9 0 0 0 408.251 408.251 DTHER PRIMARY CONTAINMENT 0 0 0 0 4.656.402 4.656.402 CONTAINM. ATMOSPHERIC 0 0 0 0 - 63.207 U.207 i

)

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 150 COOLING 0 0 0 0 17.116 17.116 ,

RESI9UAL HEAT nEMOVAL 0 0 0 0 . 81.665 81.665 POOL LINER & RACKS 0 0 0 0 501.137 501.737 to L CONTAMINATED CONCRETE O O O 0 571.544 571.544

" 0 0~ 0 0 1.868.602 1.868.602 OTHER REACTOR BUILDING TURBINE D 0. 0 0 1.851.523 1.851.523 NUCLEAR STEAM CONDENSATE 0 0 0 0 478.021 478.021 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 HIGH PRESSURE FEEDWATER HEATEPS 0 0 0 0 159.340 159.340 OTHER TG BLOG 0 0- 0 0 6.395.981 6.395.981 RAD WASTE BLDG 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 DTHER 0 61.000 0 5.197 227.469 293.666 POST-TMI-2 ADDITIONS 0 0 0 0 47.433' 47.433 177.200 0 0 0 0 177.200 HEAVY OBJECT CHARGE 3.821.659 6.428.704- 24.725.174 36.043.357 h

• C Sb8 TOTAL BWR C051S 177.200 890.620 o

fU 1.627.358 TAXES & FEES (% OF CHARGES) 9 7.237.955 TAXES & FEES ($/CU.FT.)

ANNUAL PERMIT FEES (3.5 YRS) 131.250 >

45.039.919 TOTAL BWR COSTS }

k (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging.and geologic repository disposal could reduce disposal costs.

'E TmMe B.7 Burial costs at the WasMagten Slee g

• g E Rctenmee FWR 0s96 deman) o m $

O LINER DOSE BENTON Cl4NTY DISPOSAL A VOLUME SHIPMENT CONTAINER TAX SURCHAPGE COST RATE CHARGE 8

4 COMPON(NT CHARGE CHARGE CHARGE I

207.860 32.C14 5.989 196.270 11.795 453.948 l lC VESSEL VALL 218.800 33.720 6.304 0 5.576 264.400 9 VESSEL HEAD & BOTTGM 3.372 630 13.828 1.014 40.724 a UPPER CORE SUPPORT ASSM 21.880 21.880 3.372 630 13.828 1.014 40.724 UPPER SUPPORT COLUMN 10.940 1.686 3*5

. 10.330 621 23.892 UPPER CORE BARREL 27.350 4.215 788 25.825 1.552 59.730 UPPER CORE 6RIO PLATE 32.820 5.058 946 20.742 1.520 61.086 GUIDE TUBES a) 175.040 26.976 5.043 165.280 9.1533 382.272 l LOVER CORE BARR 32.820 S.058 946 30.990 1.862 71.676 THERMALSHigS 630 20.660 1.242 47.784 CORE SH4000 21.880 3.372 I 27.350 4.215 788 25.825 1.552 59.730 LOVfR GRIO PLATE *I 310 11.946 LOVER SUPPORT COLUMN 5.470 843 158 5.165 60.170 9.273 1.734 56.815 3.414 131.406 LOVER CORE FORGING 43.760 6.744 1.261 41.320 2.483 95.568 MISC INTERNALS 1.365.312 164.385 30.732 0 30.998 1.591.427 BIO $HIELO CONCRETE 28.006 3.372 630 0 636 32.645 REACTOR CAVITY LINER 229.740 10.116 1.891 0 5.213 246.960 REACTOR COOLANT PUMPS 196.920 6.744 1.261 0 4.419 209.344 PRESSURIZER 21.880 2.529 473 0 518 25.400 R.Hx EHx. SUMP PUMP. CAVITY PUMP 1.686 315 0 1.459 69.100 f PRESSURIZER RELIEF TANK 65.640 A 218.800 6.744 1.261 0 4.891 231.696 SAFER INJECTION ACCUM TANKS 1.168.501 26.97ti 5.043 0 25.892 1.226.413 STEAM GENERATORS 5.901 1.103 0 4.044 191.558 REACTOR COOLANT PIPING 180.510 3.354,197 2.877.658 346.473 4 .774 0 65.293 REMAINING CONTAM. MATLS 26.097.479 3.126.687 584.538 0 589.919 30.398.624 CONTAMINATED MATRL OTHR BLO 17.231 5.05e 946 145.194 5.288 173.716 FILTER CARTRIDGES 109.400 16.860 3.152 103.300 6.208 238.920 SPENT RESINS 50.580 9.456 0 13.232 627.105 COMBUSTIBLE WASTES 553.838 514.180 79.242 14.814 152.744 16.866 777.846 EVAPORATOR BOTTOMS 0 0 0 0 851.296 POST-THI-2 ADDITIGNS 851.296 120.875 HEAVY OBJECT CHARGE 125.214 SITE AVAILABILITY CHARGES. (3 YRS) 35.404.411 3.993.291 746.551 1.028,116 818.763 42.237.221 SUBTOTAL PVR COSTS 1.843.121 TAXES & FEES (% OF CHARGES) 6.990.268 TAXES & FEES ($/CU.FT.)

( ANNUAL PERMIT FEES (3 YRS) 112.500

$1.183.110 TOTAL PVR COSTS l

l (a) GTCC Material: Assumes a low density. distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could redace disposal costs.

Table B.7 Berini cases se alie Washingles Site Refestsee EWR (1996 deEars)

VOLUME SHIPMENT CONTAINER LINER DOSE BENTON COUNTY DIS 805AL CHARGE CHARGE CHARGE RATE CHARGE TAX SURCHARGE COST COMPONENT STEAM SEPARATOR 19.309 11.802 4.413 2.425.752 81.068 '2.542.344 FUEL SUPPORT & PIECES 9.682_ 5.901 2.206 72.310 2.776 92.876 ,

CONTROL RODS /INCORES 28,991 6.744 1.261 693.012 23.741 - 753.808 CONTROL RODS GUIDES 7.713 5.058 1.891 61.980 2.367 79.009 JET PUMPS 27.077 ~16.860 6.304 3.465.360 115.800 3.631.401 TOP FUEL GUIDES 46.386 60.696 11.347 6.237.648 209.037 6.565.114 21.278 13.488 4.886 160,115 6.153 205.920 CORESUPPORyLATE 12.128,760 406.475 12.766.121 CORE SHROUD 90.802 118.020 22.064 REACTOR VESSEL VALL 15.480 16.860 3.467 113.630 4.531 '153.968 SAC SHIELD 173.837 11.802 2.206 0 4.050 191.895 REACT. WATER REC 170.008 4.215 788 0 3.774 178.785 SAC SHIELD 598.856 32.034 5.989 0 13.732 650.610 OTHER PRIMARY CONTAINMENT 6.830.389 818.553 153.030 0 168.126 7.970.098 CONTAINM. ATMOSPHERIC 92.717 1.686 315 0 2.043 96.761 HIGH PRESSURE CORE SPRAY 32.82r 1.686 315 0 751 35.572 843 158 0 438 20.748 LOW PRESSURE CORE SPRAY 19.309 REACTOR BLDG CLOSED COOLING 61.811 2.529 473 0 1.398 66.210 REACTOR CORE 150 COOLING 25.107 843 158 0 563 26.671 119.793 4.215 1.103 0 2.698 127.809 RESIDUAL HEAT REMOVAL POOL LINER & RACKS 735.989 15.174 2.837 0 16.262 170.261

-O CONTAMINATED CONCRETE '838.387 23.604 4.413 0 18.685 885.0A9 0 70,022 . 3.320.345 U DTHER REACTOR BUILDING 2.741.017 429.087 80.218 2.833.830 TUkdINE 2.715.964 48.894 9.141 0 59.831 NUCLEAR STEAM CONDENSATE 701.199 10.116 1.891 0 15.383 728.590 LOW PRESSURE FEEDWATER HEATERS 1.423.622 35.406 6.619 0 31.609 1.497.257 MAIN STEAM 137.188 2.529 473 0 3.024 143.213 MOISTURE SEPARATOR REHEATERS 1.381.175 21.918 4.098 0 30.351 1.437.542 REACTOR FEEDWATER PUMPS 374.750 8.430 1.576 0 8.298 393.054 HIGH PRESSURE FEEDWATER HEATERS 233.733 6.744 1.261 0 5.213 246.951 OTHER TG BLDG 9.382.144 1.304.964 243.965 0 235.521 11.166.594 RAD WASTE BLDG 4.645.726 60.696 101.179 0 103.697 4.911.298 REACTOR BLDG '585.837 26.976 10.086' O 13.431 636.331 TG BLDG 395.481 17.703 6.619 0- 9.052 420.855 RAD WASTE & CONTROL 341.328 16.017 5.989 0 7.834 371.168 CONCENTRATOR 8OTTOMS 1.230.750 189.675 35.460 362.456 43.389 1.861.730 333.670 51.423- 9.614 16,882 9.054 420.643 OTHER FOST-TMI-2 ADDITIONS 69.578 0 0 0 69.578 69.578 190.500 HEAVY OBJECT CHARGE 166.952

• 2; SITE AVAILABILITY CHARGE (3.5 YR$1 3.403.191 147.812 25.137.965 1.130.180 68.635.500 C SUBTOTAL BWR COSTS 36.658.901 W 2.977.287 M TAXES & FEES (1 0F CHARGES) 9 TAXE! & FEES ($/CU.FT.)

7.237.955 131.2S) >

Q ANNUAL PERMIT FEES (3.5 YRS)

TOTAL BWR COSTS -

18.981.992 ]

3 k

(a) G1CC Material: Assumes a low density distributed packaging scheme an: final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

h 1 - - - _

y Tame RS Barimi costs at the W Site g-

n Referamee FWR (19FT dsEsrs) - "R b h a VOLUME SHIPMENT CONTAINER LINER ODSE . 8ENTON COUNTY DISPOSAL

-g COMPONENT CHARGE CHARGE ' CHARGE RATE CHARGE TAX SURCHARGEL COST

c VESSEL VALL 145.920. 106.324 22.610 703.000 21.585 999.439 9 VESSEL HEAD & BOTTOM 153.600 -111.920 23.800 0 '6.161 295.481 y UPPER CORE SUPPORT ASSM 15.360 11.192 2.380 48 ~!60 '1.720 79.412 UPPER SUPPORT COLUMN 15.360 11.192 2.380 48.760 1.720 79.412 UPPER CORE BARREL 7.680 5.596 1.190. 37.000 1.136 52.602-UPPLR CORE GRIO PLAIE 19.200 13.990 2.975 92.500 2.840 131.505 GUIDE TUBES 23.040 16.788 3.570 13.140 2.580 '119.118 LOWER CORE 8ARR a) 122.880 89.536 .19.040 592.000 : 18.177. 841.633 THERMAL SHI 23.040 16.788 J3.570 111.000 3.4C8 -

CORESHROUDg5 157.806

-I 15.360 11.192 '2.380 74.000 2.272 105.204 LOWER GRID PLATE *I 19.200 13.990 2.975 9?.500 2.840 131.505 LOWER SUPPORT COLUMN 3.840 2.798 "595- .18.500 568 '26.301 LOWER CORE FORGING 42.240 30.778 6.545 203.500 6.248 289.311  ;

MISC INTERNALS 30.720 22.384 4.760 148.000 '4.544 210.408 BIO SHIELD CONCRETE 958.464 545.610 116.025 0 26.335 1.6a6.434 .

REACTOR CAVITY LINER 19.661 11.192 2.380' 0 540 33.773 REACTOR COOLANT PUMFS 161.280 33.576 7.140 0 4.393 '206.334 .

PRESSURIZfR 138.240 22.384 4.760 0 3.612. 168.996 R.Hx.EHx. SUMP PUMP. CAVITY PU 15.360 8.394 1.785 0 490- 26.029  !

.[

o PRESSUR12ER RELIEF TANA 46.080 5.596 1.190 0 1.158 '54.024 [

SAFETY INJECTION ACCUM TANKS 153.600 22.384 4.760 0 3.952 184.696 ,

STEAM GENERATORS 820.301 89.536 19.040 . 0 20,366 - 949.243  :

REACTOR COOLANT PIPING 126.720 19.586 4.165 0 '3.288 153.759 -!

REMAINING CONTAM. MATLS 2.020.147 1.149.978 244.545 0 55.377 3.470.047 l CONTAMINATED MATRL OTHR BLD 18.320.717 10.377.782 2.206.855 0 495.141 31.400.495 i FILTER CARTRIDGES 12.095. 16,788 3.570 511.980 12.274 556.708 i SPENT RESINS 76.800 55.900 11.900 370.000 :11.360 $26.020 COMBUSTIBLE WASTES 388.800 167.880 - 35.700 0 12.747 605.127  !

EVAPORATOR BOTTOMS 360,960 263.012 55.930 547.031 23.586 1.250.519 ,

POST-TMI-2 ADDITIONS 597.619 0 0 0 12 ?29 610.848 .!

HEAVY OBJECT CHARGE 120.875 ,

SITE AVAILABILITY CHARGES, (3 YRS) 265.092 [

SJBTOTAL PWR COSTS 24.854.285 .~ 13.254.126 2.818.515 3.671.671-_ 163.654 45.748.218 TAXES & FEES (% OF CHARGES) 2.001.813 -  !

TAXES & FEES ($/CU.FT.) 8.122.950 l '

ANNUAL PERMIT FEES (3 YRS) 112.500 TOTAL PWR COSTS 55.985.481 l (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

I i

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

'l Tame R3 Burial esses at she WasMagten Site Betsumme BWR (19FT dsEurs) l VOLUME SHIPMENT CONTAINER LINER DOSE SENTON COUNTY 01SPOSAL COMPONENT CHARGE CHARGE CHARGE RATE CHARGE TAK SURCHARGE COST STEAM S PARATOR 13.555 39.172 16,660 8.713.600 195.949 8.978.936 FUEL SUPPORT & PIECES 6.797 19,586 8.330 259.000 6.513 300.226 l CONTROL RODS /INCORES 20.352 22.384 4.760 2.489.600 56.579 2.593.675- '

l CONTROL RODS GUIDES 5.414 16.788 7.140 222.000 5.573 256.916 JET PUMPS 19.008 55.960 23.800 12.448.000 . 279.919'. 12.826.687 TOP FUEL GUIDES 32.563 201.456 42.840 22.406.400 505.874 23.189.133 14.938 44.768 18.445 573.500 14.447 666.098 CORESUPPORQLATE CORE SHROUD 63.744 391.720 83.300 43.568.000 983.054 45.090.418 REACTOR VESSEL WALL 10.867 55.960 13.090 407.000 .10.753 497.670 SAC SHIELD 122.035 39.172 8.330 0 3.668 173.205 REACT. WAIER REC 119.347 13.990 2.975 0 2.987 139.299 SAC SHIELD 420.403 106.324 22.610 0 11.929 561.26C OTHER PRIMARY CONTAINMENT 4.795.008 2.716,858 577.745 0 173.158 8.262.769 CONTAINM. ATMOSPHERIC 65.088 5.596 1.190 0 1.579 73.453 HIGH PRESSURE CORE SPRAY 23.040 5.596 1.190 0 648 39.474 LOW PRESSURE CORE SPRAY 13.555 2.798 595 0 369 17.317 REACTOR BLDG CLOSED COOLING 43.392 8.394 1.785 0 1.168 54.739 REACTOR CORE ISO COOLING 11.626 2.798 595 0 459 21.478 RESIDUAL HEAT REMOVAL 84.096 13.99s 4.165 0 2.230 104.481 POOL LINER & RACKS 516.672 50.364 10.710 0 12.679 590.425

588.557 78.344 16,660 0 14.961 698.521

[

-J CONTAMINATED CONCRETE OTHER REACTOR BUILD MG 1.924.224 1.424.182 302.855 0 77.725 3.728.986 TURBINE 1.906.637 162.284 34.510 0 46.207 2.149.638 (

NUCLEAR STEAM CONDENSATE 492.250 33.576 7.140 0 1.724 544.690 l LCW PRESSURE FEEDWATER HEATERS 999.398 117.516 24.990 0 45.021 1.166.925 MAIN STEAM 96.307 8.394 1.785 0 2.339 108.825

, MalSTURE SEPARATOR REHEATERS 969.600 72.748 15.470 0 23.257 1.081.075 REACTOR FEEDWATER PUMPS 263.078 27.980 5.950 0 6.514 303.522 HIGH PLESSURE FEEDWATER HEATERS 164.083 22.384 4.760 0 4.184 195.411 OTHER T6 BLDG 6.586.368 4.331.304 921.060 0 252.635 12.L91.367 RAD WA$iE BLOG 3.261.350 201.456 381.990 0 83.944 3.928.740 REACTOR BLDG 411.264 89.535 38.080 0 11.693 550.573 TG BLDG 217.632 58.758 24.990 0 7.845 369.225 RAD WASTE & CONTROL 239.616 53.162 22.610 0 6.841 322.229 CONCENTRATOR 60TTOMS 864,000 629.550 133.875 1.298.083 63.743 2.989.251 OTHER 234.240 170.678 36.295 60.440 10.725 512.378 POST-TMI-2 ADDITIONS 48.845 0 0 0 1.081 49.926 HEAVY OBJECT CHARGE 190.500

'g SITE AVAILABILITY CHARGES, (3.s YRS) 353.456 C SJBTDTAL BWR COSTS 25.134.950 11.295.526 2.823.275 92.445.623 2.920.573- 135.763.903 M

M TAAES & FEES (% OF CHARGES) 5.911.528 O TAXES & FEES f5/CU.FT.) 8.410.772 ANNUAL PERMIT DEES (3.5 YRS) 131.250 >

TOTAL BWR COSTS 150.217.453 }

k (a) 61CC Matertal: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic

- repository disposal could reduce disposal costs. ,

l

'Ihtde B.9 Burimi esses a8 h Menda She d Rduramee FWR (IM dmEurs) 3 E E.

9 CRANE- CASK' CURIE LINER DOSE BURIAL DISPOSAL.

SURCHARGE HANDLING SURCHARGE RATE CHARGE COST' COMPONENT

D VESSEL WALL 29.613 30.172 .61.613 127.370 78.318 327.087 .

3 VESSEL HEAD & BOTTOM 0 31.760 0 0 82.440 -114.200 h UPPER CORE SUPPORT ASSM 0 3.176 0 0

5.441

'5.441

'8.244 8.244 16.861-16.861 UPPER SUPPORT COLUMN 0 3.176 UPPER CORE BARREL 0 1.588 - 3.248 6.704 4.122 15.662 UPPER COR GRID PLATE O 3.970 11.958 16.759 10.335 42.992 ,

GUIDE TUBES 0 4.764 '0 5.646 12.366 22.776 a) 0 25.408- 165.971- 107.259 65.952 364.590 LOWER CORE BARR 0 4.764 33.144 20.111 12.366 70.385' THERMALSHIg5 730 793 CORE SHROUD 0 3.176 705.965 13.407 8.244 LOWER GRID PLATE I *I O 3.970 114.000 16.759 10.305 145.034 LOWER SUPPORT COLUMN O 794: 3.304 3.352 2.061 9.511 LOWER CORE FORGING 0 8.734 17.208 36.870 22.671 85.484 HISC INTERNALS 0 6.352 12.549 26.815 16.488 62.204 BIO SHIELD CONCRETE O O O 0 514.426 514.426 REACTOR CAVITY LINER 0 0 0 0: 10.552 10.552 0- i REACTOR COOLANT PUMPS 65.768 0 0 86.562 152.330 PRESSURIZER 13.212 0 0 0 74.196 87.408 .

R.Hx EHx 5LNP PUMP. CAVITY PUMP 0 0- 0 0 8.244 8.244 3

oo PRESSURIZER RELIEF TANK 1.148 0 0

0 0

0 0

24.732-82.440 25.880 106.752 SAFETY INJECTION ACCUM TANKS 24.312 STEAM GENERATORS. 250.048 0 0 0 440.271' 690.319 REACTOR COOLANT PIPING 16.698 0 0 0 68.013 84.711 t 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 i COMBUSTIBLE WASTES 0 47.640 0 0 208.676 '256.316 l EVAPORATOR BOTTOMS 0 74.636 0 68.486 193.734 336.856

$UBTOTAL PWR COSTS 400.800 274.724 1.177.234 547.530 13.019.007 15.420.045 TOTAL PWR COSTS 15.420.045 (a) GTCC Matertal: Assumes a low density. distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

I

~,_ _ _ , _ _ _ _ _ _ _ _ _ _ _ _

. 'l l

' DIME B.9 Burimi cases est die Nevada fue Referumm BWR (13id5 deEmrs)

' CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMP 0H NT SURCHARGE HANDLING ' SURCHARGE RATE CHARGE COST STEAM SEPARATOR 0 '22.232 23.257 291.200 7.275 343.964 FUEL SUPPORT & PIECES 0 11.116 0 46.926 3.645 61.690 i CONTROL RODS /INCORES 0 6.352 49.992 342.400 10.923 409.667 l' 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 SUPPOR LATE O 24.614 0 53.809 8.017 86.440 CORE SHROUD 0 111.160 1.473. M4 1.792.000 34.213 3.410.733 REACTOR VESSEL WALL 17.402 17.468 0 38.187 5.833 78.889 SAC SHIELD 48.836 0 0 0 65.499 114.335 REACT. WATER REC 35.970 0 0 0 G4.056 100.026 SAC SHIELD 138.730 0 0 0 225.638 364.369 OTHER PRIMARY CONTAINMENT 0 0 0 0 2.573.571 2.573.571 CONTAINM. ATMOSPHERIC 928 0 0 0 34.934 35.862 HIGH PRESSURE CORE SPRAY 4.528 0 0 0 12.366 16.894 LOW PRESSURE CORE SPRAY 1.414 0 0 0 7.275 8.689 )

REACTOR BLDG CLOSED COOLING 2.742 0 0 0 23.289 26.031 J REACTOR CORE ISO COOLING 714 0 0 0 9.460 10.174 RESIDUAL HEAT REMOVAL 12.898 0 0

0 0

0 45.136' 58.034 POOL LINES & RACKS 51.810 0 277.308' 329.118 CONTAMINATED CONCRETE 9.824 0 0 0 315.889 325.713 OTHER REACTOR BUILDING 0 0 C 0 1.032.767 1.032.767 >

TURBINE 128.215 0 0 0 1.023.328 1.151.543 NUCLEAR STEAM CONDENSATE '18.668 0 0 0 264.200 282.868 LOW PRESSURE FEEDWATER HEATERS 140.687 0 0 0 536.396 677.083 3 MAIN STEAM 4.742 0 0 0 51.690. 56.432 1 MOISTURE SEPARATOR REHEATERS 86.164 0 0 0 $20.403 606.567 REACTOR FEEDWATER PUMPS 9.140 0 0 0 141,199 150.339 HIGH PRESSURE FEEDWATER HEATERS 27.712 0- 0 0 88.067 115.779 OTHER TG BLDG 0 0 0 0 3.535.027 3.535.027 RAD WASTE BLDG 0 0 0 0 1.750.428 1.750.428 REACTOR BLDG 0 50.816 0 0 226.481 277.297 TG BLDG 0 33.348 0 0 152.890 186.238 RAD WASTE & CONTROL 0 -30.172 0 0 131.954. 162.126 CONCENTRATOR BOTTOMS 0 178.650 0 162.320 463.725 804.695 OTHER 0 48.434 0 5.163_ 125.721 179.318 h SUBTOTAL BWR COSTS 741.126 632.818 1.696.836 4.656.332 13.799.189 21.526.801 M

TOTAL BWR G STS 21.526.801

]

h y

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

g 7*

M

.O e =

~ ..

.g T.ue n.no n rw e es at die Newman She g Rderena FWR (1988 deMars)

'M

e E.

"5 E BURIAL DISPOSAL CRANE CASK CURIE LINER DOSE U RATE CHARGE COST HANDLING SURCHARGE h COMPONENT SURCHARGE

$ 61.993 136.600 107.768 381.775

,d 29.613 45.600 135.440 VESSEL WALL 0 0 113.440 22.000 y VESSEL HEAD a BOTTOM 0

0 4.800 0 2.750 11.344 18.894 w UPPER CORE SUPPORT ASSM 0 2.750 11.344 18.894 O 4.800 20.040 UPPER SUPPORT COLUMN 3.268 8.700 5.672 0 2.400 53.938 UPPER CORE BARREL 12.008 21.750 14.180 O 6.000 25.912 UPPER CORE GRIO PLATE 0 1.696 17.016 0 7.200 434.643 GUIDE TUBES 166.291 139,200 90.752 a) 0 38.400 83.520 LOVER CORE BARR 33.204 26.100 17.t16 0 7.200 740.119 THERMAL SHI S 106.575 17.400 11.344 0 4.800 156.030 CORE SHROUD I 114.100 21.750 14.180 O 6.000 11.700 LOWER GRIO PLATE *I 1.200 3.314 4.350 2.836 O 109.564 LOVER SUPPORT COLUMN 17.318 47.850 31.196 0 13.200 79.717 LOVER CORE FORGING 12.629 34.800 22.688 MISC INTERNALS 0 9.600 707.866 0 0 0 707.866 o 14.520 BIO SHIELD CONCRETE 0 0 0 14.520 0 119,112 282.312 REACTOR CAVITY LINER 0 0 163.200 0 115.308 REACTOR COOLANT PUMPS 0 0 0 102.096 PRESSURIZER 13.212 0 11.344 11.344 0 0 0 R.Hz.EHx. SUMP PUMP. CAVITY PUMP 0 0 54.032 35.130

1. 1.148 0 PRESSURIZER RELIEF TANK 0 0 111.440 222.240 b SAFETY INJECTION ACCUM TANKS 108.800 569,600 0

0 0 0 6"5.826 1.175.426 STEAM GENERATORS 0 23.588 188.788 0 0 REACTOR COOLANT Pl**NG 95.200 0 1.491.963 1.491.963 0 0 0 REMAINING CONTAM. MATLS 0 0 13.530.613 13.530.613 0 0 CONTAMINATED MATRL OTHR BLD 8.467 8.933 34.804 0 7.200 10.204 FILTER CARTRIDGES 57.400 56.720 177.200 0 ?4.000 39.080 SPENT RESINS 0 287.145 320.145 0 33.000 0 CONBUSTIBLE WASTES 266.584 448,149 0 112.800 0 68.765 EVAPORATOR BOTTOMS 0 441 367 441.367 0 0 0 POST-THI-2 ADDITIONS 600.529 18.355.925 21.467.411 980.773 350 Z00 1.179.984 SUBTOTAL PWR COSTS 21.467.411 TOTAL PVR COSTS Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and rteologic (a) 6TCC Material:

repository disposal could reduce disrasal costs.

m. . ~ .- _.

'Ihble IAIS Burimi emar at te Mesada Site Remsnmee WWk (IM dsEmrs)

CRANE CASK CURIE -LINER DOSE' "8L11AL DISFOSAL I COMPONENT SURCHARGE HANDLING ' SURCHARGE RATE CHARGE' COST STEAM SEPARATOR 0 33.600 23.397 207.760 10.011 274.768 FUEL SUPPORT & PIECES 0 16.800 0 50.400 5.020- 72.220 CMTROL ROOS /INCORES 0 9.600 50.072 152.640 15.031 227.343 C0JTROL RODS 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 - 1.066.436-37.200 '0 43.217 11.032 91.449' CORESUPPORQLATE CORE SHROUD 0 168.000 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' LTHER PRIMARY CONTAINMENT 0 0 0 0 3.541.313 . 3.541.313 CONTAINM. ATMOSPHFRIC 928 0 'O O 48.070 48,998' '

HIGH PRESSURE Coke SPRAY 27.200 0 0 0 17.016 44.216 LOW PRESSURE CORE SPRAY 1.414 0 0 0 10.011 11.425 REACTOR BLDG CLOSED COOLIV 2.742 0 0 0 32.047 34.789 REACTOR CORE ISO COOLING 714 0 0 0' 13.017 13.731 RESIDUAL HEAT 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 OTHER REACTOR BUILDING 0 0 0 0 1.421.120 1.421.120 TUPBINE 788.800 0 0 '0 1.408.131 2.196.931 NUCLEAR STEAM CONDENSATE 18,668 0. 0 0 363.547 382.215 LOW PRESSURE FEEDWATER HEATERS 571.200 - -0 0 0 '738.097 1.309.297 MAIN STEAM 4.742 0 -0 0 71.127 75.669 MOISTURE SEPARATOR REHEATERS 353.600 0 -0 0 716.090 1.069.690 REACTOR FEEDWATER PUMPS 9.140 0 0 0 194.294 203.434 HIGH PRESSURE FEEDWATER HEATERS 108.800 0 0 0 121.182 229.982 '

OTHER TG BLDG 0 ,0 0 0 -4.864.337 4.864.307 RAD WASTE BLDG 0 ,0 0 0 2.408.643 2.408.643 REACTOR BLDG ' -0 35.200 0 0 306.194 341.394 TG BLDG 0 23.100 0 0 .206.702 229.802 RAD WASTE & CONTROL 0 20.900 0- 0' 178.398 .-199.298 CONCENTRATOR B0TTOMS 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 y 1.699,376 19.011.883 28.183.2?5'-

c SUBTOTAL BWR COSTS 3.004.375 862.800 3.604.8S2 i

28,133.285 y TOTAL BWR COSTS h (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. '

High density packaging and geologic g' '

a repositort disposal could reduce disposal costs. g y a -

? W [

< =

^

Z Table B.11 Iharint costs at the Nevada Site >-

E Refemue FWR (1991 deliers) m Eh l O BURIAL OISPOSAL CRANE CASK CURIE LINER DOSE CHARGE C0if 8 COMPONENT SURCHARGE HANDLING SURCHARGE RATE _

W VESSEL WALL 29.613 45.600 61.993 136.800 122.018 396.025

,E VESSEL HEAU & BOTTON O 22.000 0 0 128.440 150.440 '

a UPPER CORE SUPPORT ASSM 0 4.800 0 7.750 12,844 20.394 UPPER SUPPORT COLUMN 0 4.800 0 2.750 12.844 20.394 UPPER CORE BAREEL 0 2.400 3.268 8.700 6.422 20.790 UPPER CORE GRID PLATE O 6.000 12.008 21.750 16.055 55.813 GUIDE TUBES 0 7.200 0 1.696 19.ZE6 28.162..

LOWER CORE BARR

• I O 38.400 166.291 139.200 102.752 446.645 THERMAL SHi 0 7.200 33.204 26.100 19.266 85.DG i CORESHROUDgS 0 4.800 706.575 '17.400 12.844 741.619 LOWER GRID PLATE I *I O 6.000 114.100 21,750 16.055 157.9G LOWER SUPPORT COLUMN 0 1.200 3.314 4.350 3.211 12.075 LOVER CORE FORGING 0 13.200 17.318 47.850 35.321 113.649 MISC INTERNALS 0 9.600 12.629 34.800 25.688 82.717 BIO SHIELD CONCRETE O O O O 801.466 501.465 REACTOR CAVITY LINER 0 0 0 0 16.440 16.440 REACTOR COOLANT PUMPS 184.800 0 0 0 134.862 319.662 PRESSURIZER 13.212 0 0 -0 115.596 128.803 R.Hz,EHx SUMP PUMP. CAVITY PUMP 0 0 0 0 12.844 12.844 P PRESSURIZER RELIEF TANK 1.148 0 0 0 38.532 39.680 U SAFETY INJECTION ACCUM TANKS 123.200 0 0 0 128.440 251.650 STEAM GENERATORS 627,200 0 0 0 685.134 1.313.134 REACTOR COOLANT PIPING 107.800 0 0 0 105.963 213.753 REMAINING CONTAM. MATLS 0 0 0 0 1.689.243 1.689.243 CONTAMINATED MATRL DTHR 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 0 325.114 358.114 EVAPORATOR BOTTOMS 0 112.800 0 68.765 301.834 483.399 POST-TMI-2 ADDITIONS 0 0 0 0 499.728 499.728 SUBTOTAL PWR COSTS 1.086.973 350.200 1.179.984 600.529 20.783.101 24.000.788 TOTAL PWR COSTS 24.000.788 (a) GTCC Material: Assumes a low density, distrii,uted packaging schere and final disposal as LLV. High denB'ty packaging and geologic repository disposal could reduce disposal costs.

Table R.11I Busimi mets at te Megada M md====smto,ptemers)

CRANE CASK- CURIE LINER DOSE ^ BURML ' DISPOSAL' i COMPONENT SURCHARGE" HANDLINS SURCHAn&L - _ RATE CHARGE , CUST' f

STEAM SEPARATUR . 0 33.600 23.397 207.750 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 601 DES 0. 14.400 0. 16.729 4.528. . 35.657 ,

. JET PUMPS 1 48.000 34.6P0 466.40a 15.894 564.974

. TOP FUEL GU10ES 0 86.400 116.467 339.520 - 2:8;229' 1.069.616 O 37.200 0 43.217 12.491 92.908 CORESUPPORgLATE .

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 'O- 0 0 102.046 317.646 REACT. WATER kEC 91.800 0 0 0 . 99.798 191.598 SAC SHIELD 585.200 0 0 0 . 351.540 -936.740

-0 0 0 4.009.576 4.009.576 DidER PRIMARY CONTAINMENT 0 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- 7 REACTOR BLDG CLOSED COOLING 2.742 0 0 0 36.284 39.025 REACTOR CORE ISO COOLING 714 0 0 0 '14.738 15.4L RESIDUAL HEAT REMOVAL 107.800 0 0 0 70.321 178.1h

1. POOL LINES & RACKS- 231.000 0 0 'O 432.040-- 663.040

'b CONTAMINATED CONCRETE '9.824 0 0 0 492.150 501.974 OTHER REACTOR BUILDING 0 0. 0 0 1.609.032 1.609.032 TURBINE 893,200 'O 0 0 '1.59a.326 2.487.526 NUCLEAR STEAM 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 0l 810.778- 1.211.178 REACTOR FEE 0 WATER 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 'O 5.507.507 5.507.507 RAD WASTE BLDG 0 0 0 0 2.727.134 2.727.134 REACTOR BLDG 0 35.200 0. 0' 346.357 -381.557 TG BLDG 0 23.100 '0 0 233.%5 256.915 RAD WASTE & CONTROL 0 20.900 0 0 201.798 222.698 CONCENTRATOR BOTTDMS 0 ~270.000 0 162.740 722.475 1.155.215 OTHER 0 73.200 0 2.375 - 195.871 27*.446 POST-TNI-2 ADDITIONS 0 0 0 0 40.844 40.844 h SU8 TOTAL SWR Cr$TS 3.391.375 862.800 1.699.376 3.604.852 21.525.062 31.083.464 W .

TOTAL BWR COSTS 31.083.464 l Q

j3 (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.

d g 'f W a_

Q k' a n a l

y Tatie K12 Berini casts at the Seeth Carwiima Sise g Refernmee FWR (1986 deMars)

L' y

M 8.

CRANE CASK CURIE liner 00SE BURIAL DISPOSAL SURCHARGE RATE CHARGE COST COMPONENT SURCHARGE HANDLING 34.580 26.600 714.400 0 106.400 881.980 M VESSEL VALL 140.000 0 28.000 0 0 112.000

$ VESSEL HEAD & BOTTOM 0 2.800 0 0 11.200 14.000 a UPPER CORE SUPPORT ASSM O 2.800 0 0 11.200 14.000 UPPER SUPPORT COLUMN 0 1.400 37.600 0 5.600 44.500 UPPER CORE BARREL O 3.500 150.000 0 14.00s 167.500 UPPER CORE GRID PLATE 0 4.200 56.100 0 16.800 77.100 GUIDE TUBES LOVER CORE BARR

• I O 22.400 1.824.000 0 89.600 1.936.000 0 4.200 360.000 0 16.800 381.000 THERMALSHigS 6.100.000 0 11.200 6.114.000 CORE SHROUD 0 2.800 l I 0 3.500 1.000.000 0 14.000 1.017.500 LOVER 6RIO PLATE *I 2.800 40.000 O 700 36.500 0 LOVER SUPPORT COLUMN 0 7.700 165,000 0 30.800 203.500 LOVER CORE FORGING 0 5.600 120.000 0 22.400 148.000 MISC INTERNALS O O O O 698.880 698.880 BIO SHIELD CONCRETE 0 0 0 0 14.336 14.336 REACTOR CAVITY LINER 0 0 0 117.600 154.448 REACTOR COOLANT PUMPS 36.848 0 0 0 100.800 110.480 PRESSURIZER 9.680 O O O O 11.200 11.200 R.Hr.EHx. SUMP PUMP. CAVITY PUMP 35.420 1.820 0 0 0 33.600

[ PRESSURIZER RELIEF TANK l 0 0 0 112.000 126.520

• SAFETY INJECTION ACCUM TANKS 14.520 0 0 0 598.136 732.984 STEAM GENERATORS 134.848 0 0 0 92.400 105.105 REACTOR COOLANT PIPING 12.705 0 0 0 0 1.473.024 1.473.024 REMAINING CONTAM. MATLS 0 0 0 0 13.358.856 13.358.856 CONTAMINATED MATRL UTHR BLO 0 4.200 135.000 0 8.820 148.020 FILTER CARTRIDGES 0 14.000 600.000 0 56.000 670.000 SPENT RESINS 0 42.000 0 0 283.500 325.500 COMBUSTIBLE WASTES 0 65.800 0 0 263.200 329.000 EVAPORATOR BOTTOMS 242.200 11.298.600 0 17.687.152 29.472.953 SUBTOTAL PVR COSTS 245.001 707.351 BARNVELL COUNTY BUSINESS TAX (2.4%)

30.180.304 TOTAL PVR COSTS (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disp) sal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

l

' Tame B.12 - Burial esses at she Seelk Cah Slee .

Beissuem BWR (IM debars)

CRANE CASK . . CURIE LINER DOSE BURIAL ' DISPOSAL COMPONENT SURCHARGE- HANDLING- SURCHARGE RATE CHARGE' COST STEAM SEPARATOR 0 19.600- 529.200 0 9.884 558.684 FUEL SUFFORT & PIECES. 0 9.800 315.000 0 4.95 329.756' CONTROL' RODS /INCORES 2.440 5.600 529.600 0- -14.840 552.480 CONTROL R005 GUIDES 0 .8.400 0 0 3.948 12.348' JET PUMPS .

0 '28.000 450.rs't . 0 13.860 491.860 TOP FUEL 6UIDES 0 50.400 1.353 600 0 23.772 1.427.772 CORE SUPPOR LATE O 21.700 11F.250 0 -10.920 .148,870 CORE SHROUD 0 98.000 13.23J.000 0 46.480 13.374.480 REACTOR VESSEL WALL 20.020- 15.400 7'J5. 700 0 7.196 248.316 SAC SHIELD 33.880 0 0 0- 100.688 134.568 REACT VATER REC 19.551 0 0 0. 87.080 106.631-  ;

398.560  ;

SAC SHIELD 91.960. ~0- 0 0 306.600 0 0 0 0 3.496.304 3.496.304  ;

OTHER PRIMARY CONTAINMENT 0 0 47.432 49.252- t CONTAINM. ATMOSPHERIC 1.820 0 HIGH PRESSURE CORE-SPRAY 3.630 0 0 0 16.800 20.430 LOW PRESSURE CDEE SPRAY 1.210 0 0 0 9.940 11.150 .

REACTOR BLDG CLOSE3 COOLING 2.730 0 0: 0 31.696 34.426 '

REACTOR CORE COOLING 910 0 0 0 12.880- 13.790 RESIDUAL HEAT REMOVAL 8.470 0 0 0 61.376 69.846 P POOL LINES & RACKS 36.300 0 0 0 376.684 412.984 U CONTAMINATED CONCRETE 14.560 0 0- 0 429.100 443.660 OTHER REACTOR BUILOING 0 0 0 0 1.403.276 1.403.276'  ;

TURBINE 70.180 0 0 0 1.390.060 1.460.240 NUCLEAR STEAM CONTENSATE 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' O 70.252 73.882-MOISTURE SEPARATOR REHEATERS 62.920 0 0 0 706.860 769.780 REACIOR 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 BLOG -0 0 0 0 2.378.096 2.378.096.

REACTOR BLOG 0 44.800 0 0 299.880 344.680' TG BLDG 0 29.400 0 0 202.440- 231.840 RA0 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 BVR COSTS 518.831 557.900 16.729.350 0 18.751.124 36.557.205 ,

7 C 877.373 .,

lC BARNVELL COUNTY BUSINESS TAX (2.4%)

TOTAL BWR COSTS 37.434.578

]

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

repository disposal could reduce disposal costs. }  !

E.

F E

-a t2 i

, ~ - _

Appendix B f* ...U.......b.b......b........~.... h 3S23.:.380G.03 ag md MERM4R252"N~*$~"G47

• a m~ -

m m - o. ~-a -- - - -. m ~ -

- n m y F

5 a

sw me. go~.~ g~g.~ g 5W 0 M MM2 m:203G S ~

[

28 g"20o8:U:2.G.CSE.gm isi'idisidadigiggidififfdiggg o$ gem o Em g i ad- a N

z a

E M i 8e coooooooooooooooooooooooooooooo d 55

=

3 2

w=

O ooo8ooo8oooooooooooooooooooooo coo coo o o C onoo o E . . a. ..a.~.

~1u *woooNoWWoooWmo

. 8.oooo . ". a. * . a. M o. a.

moom M.

7 WR WO i

E RS~~"$*2A28"*2 4 JJ 0802 8 4

j.

I F

-5  %

D wE ""

8gg88888888888 k$ WovvNmWNWWm--W

• 8888 8

v2 Woow W T.

g MW M - ~Wo w

• 1.

IE

' t" 53 AR E oooooooooooooooomoooommooooooo "

wa 51 g. == ~~wo

a. *. =.".a.*.

o %i c

au a.

um m

m mo m-

~m

-m-m -

m -

4 a ~ "

4 8 g

m - . =u IOi o s

4

~

I""8

> 5 eSE $ "3 gem W- = =C E""553 m 5 &

--5 5 * - T 5e WWE cud S5 "E Es mmEm 8  ;"

Bgud' d* -"5 w0 WC' $ W5~u " ""

"m dae"a2 25 3"A 3 3mW-E [d=m'f"18 dSEE- 20~8 CO tb dQw2mw$ws d*meeg8 5 g"G355mmm*80 *%%S

sagba888"go2mmo*85.5Ww8"M

"""~ gEh8MdO"5fd55"2150SE4a 55=~Eag u gg 8&

W as d GE 2 MM5555a""3w. 5 **"5E55BwB *8Eg="~555WEEEAR fi S55u"~ ~ l j

5 u 00tttisBenBBBcE$"$agaOE~35~EdeEs2m

>>ooaoma-vasamm==e.et0 ==mmm==ummuw *8 4G m-

?

NUREG-1307, Rev. 7 B.26 m

_ _ _ _ _ _ _ - M- eeB

• FmMe R13 Burini cases at te Sese CarwEma Site Ederumme BWR (19N debars)

CRANE CASK CURIE LINER DOSE BURIAL. ' DISPOSAL -

HANDLING SURCHARGE RATE CNARGE' COST COMPONENT ZRCHAR6E STEAM SEPARATOR G 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 PUM?S 0 40.000 450.000 0 , 17.483' 507.483 Tu? FUEL GU10ES 0 72.000 1.353.600 0 29.987- 1.455.587 0 31.000 116.250 0 13.775 161.025 CORESUPPORyLATE 0 CORE SHROUD 0 140.000 13.230.000 58.631 13.428.631 REACTOR VESSEL VALL 22.220 22.000 205.700 0 9.077 258.997 SAC SHIELO 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' O 386.754 482.514 OTHER PRIMARY CONTAINMEhT C 0 0 0 4.410.333 4.4.0.338 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 32.982 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 E POOL LINES & RACKS 37.800 0 0 0 475.160 512.960 U CONTAMINATED CONCRETE 16.160 0 0 0 .541.279 557.439 OTHER REACTOR BUILDING .

0 0 0 0- 1.770.132 1.770.132 TURBINE 75.980 0 0 0 1.753.461 1.829.441 NUCLEAR STEAM CONDENSATE 15.720 0 0 0 49.767 468.487 LOW PRESSURE FEE 0 WATER HEATERS 105.840 0 0 0 919.238 1.025.078 MAIN STEAM 3.930 0 0 0 88.618 92.548 MOISTURE SEPARATf1R REHEATERS 65.520 0 0 0 891.653 957.173 REACTOR FEEDWATER PUMPS 10.100 0 '0 0 243.249- 253.349 HIGH PRESSURE TEEDWATER HEATERS 20.160 0 0 0 150.887 '171.047 OTHEx 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 23.658.131 42.877.112 h SUBTOTAL BWR COSTS 547.631 797.000 17.834.350 0 lC M BARNVELL COUNTY BUSINESS TAX (2.4%)

1.029.051 TOTAL BVR COSTS 43.906.162 (a) G1CC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic y repository disposal could reduce disposal costs.

E

.< T w

'Dahle R.14 Burial costs at the Seeth CaroEma She g

[

ps kdtrence FWR (1991 deMars) 'so m k O CASK CURIE LINER DOSE BURIAL DISPOSAL CRANE #

HANDLING SURCHARGE RATE CHAR 6E COST COMPONENT SURCHARGE 55.670 59.280 1.033.600 0 155.914 1.304.464 M VESSEL WALL 371.120 j VESSEL HEAD & BOTTOM 0 62.400 144.600 0 164.120 9 14.460 0 16.412 37.112 a UPPER CORE SUPPORT ASSM 0 6.240 O 6.240 14.460 0 16.412 37.112 UPPER SUPPORT COLUMN 0 3.120 54.400 0 8.206 65.726 UPPER CORE BARREL 0 7.800 217.000 0 20.515 245.315 UPPER CORE GRID PLATE i 0 9.360 81.000 0 24.618 114.978 GUIDE TUBES

'I 0 49.920 2.409.600 0 131.296 2.590.616 LOWER CORE BARR 0 9.360 451.800 0 24.618 485.778 THERMALSHIg5 8.296.000 0 16.412 8.318,652 CORE SHROUD 0 6.240 0 7.800 1.360.000 0 20.515 1.388.315 LOWER GRIO PLATE (a) 60.663 LOWER SUPPORT COLUMN O 1.560 55.000 0 4.103 0 17.160 238.700 0 45.133 300.993 LOWER CORE FORGING 0 12.480 173.600 0 32.824 218.904 MISC INTERNALS O O O O 1.024.109 1.024.109 B10 SHIELD CONCRETE 0 0 0 0 21.007 21.007 REACTOR CAVITY LINER 0 0 0 172.326 265.926 REACTOR COOLANT PUMPS 93.600 0 0 0 147.708 162.788 PRESSURIZER 15.080 O O O 0 16.412 16.412 R.Hx.EHx. SUMP PUMP. CAVITY PUMP E 2,930 0 0 0 49.236 52.166 PRESSURIZER RELIEF 1ANK N 22,160 0 0 0 164.120 186.280 SAFETY INJECTION ACCUM TANKS 336.000 0 0 0 876.483 1.212.483 STEAM GENERATORS 0 0 0 135.399 154.789 REACTOR COOLANT PIPING 19.390 0 0 0 0 2.158.506 2.158.506 REMAINING CONTAM. MATLS D 0 0 0 19.575.495 19.575.495 CONTAMINATED MATRL OTHR BLD 195.000 0 12,924 217.284 FILTER CARTRIDGES 0 9.360 0 31.200 868.000 0 82.060 981.260' SPENT RESINS 0 93.600 216.900 0 415.429 725.929 COMBUSTIBLE WASTES 0 146.640 339.810 0 385.682 872.132 EVAPORATOR BOTTOMS 0 0 0 0 638.550 638.550 POST-TMI-2 ADDITIONS 539.760 .16.163.930 0 2F.556.544 43.805.064 SUBTOTAL PVR COSTS 544.830 BARNVELL COUNTY BUSINESS TAX (2.4%)

1.051 2 1 44.856.386 TOTAL PVR COSTS (a) STCC Material: Assurnes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

Table B.H Burial cases at she Sessh CaruBma Slee Reisesree BWR (1991 dsEmrs)

CRANE CASK CURIE . LINER DOSE SURIAL DISPOSAL-

' COMPONENT SURCHARGE HANDLING SURCHAPGE 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 21.746 805.306 CONTROL ROOS 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 O 48.360 168.020 0 16.002 232.382 CORESUPPORgLATE CORE SHROUD 0 218.400 19.040.000 0 68.110 .19.326.510 REACTOR VESSEL WALL 32.230 34.320 257.000 0 10.545 374.N5 SAC $HIELD 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 PRIMARY CONTAINMENT 0- 0 0 0 5.123.334 5.123.334 CONTAINM ATMOSPHERIC 2.930 0 0 0 69.505 72.435 HIGH FRESSURE 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 BLDG CLOSE0 COOLING 4.395' 0 0 0 46.446 50.841 REACTOR CORE COOLING 1.465 0 0 0 18.874 20.339 RES100AL HEAT REMOVAL 13.195 0 0 0 89.938 103.133 POOL LINES & RACKS 54.600 0 0 0 551.977 606.577

[

• 0 0 0 628.785 652.225 CONTAMINATED CONCRETE 23.440 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 NUCLEAR STEAM CONDENSATE 22.620 0 0 0 525.964 . 548.584 LOW PRESSURE FEEDWATER HEATERS 152.880 0 0 0 1.067.847 1.220.727 MAIN STEAM 5.655 0 0 0 102.944 108.599 MOISTURE SEPARATOR REHEATERS 94.640 0 0 0 1.035.802 1.130.442 REACTOR FEEDWATER PUMPS 14.650 0 0 0 282.574 237.224 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 BLDG 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 OTHER 0 95.160 220.515 0 250.283 565.958 POST-TMI-2 ADDITIONS O O O O 52.190 52.190 h SUBTOTAL BWR COSTS 808.035 1.243.320 25.702.650 0 27.529.284 55.283.289 W

IU BARNVELL COUNTY BUSINESS TAX (2.4%) 1.326.799 f TOTAL BWR COSTS 56.610.088 (a) GTCC Material: Asswnes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic-g repository disposal'could reduce disposal costs. o S

< m

g

'i g TmMe E.15 ' Eurimi esses at te Sese Caruses Sier REIEremer FWR (19R5 deEmrs) 1' l 22 a >

m 'S Q

• CURIE LINER DOSE BURIAL DISPOSAL CRANE CASK RATE CHARGE COST-COMPONENT . SURCHARGE ~ HANDLING SURCHARGE 33 VESSEL WALL 64.030 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 0 7.180 16.600 0 23.600 47.380  !

a UPPER CORE SUPPORT ASSM 55.720 UPPER SUPPORT COLUMN O 7.180 24.940 0 23.600 UPPER CORE BARREL 0 3.590- 62.560 0 11.800 77.950 UFFER CORE GRID PLATE O 8.975 287.500 0 29.500 . 325.975 GUIDE TUBES 0 10.773 37.410 0 35.400 83.580 LOVER CORE BARR

'I O 57.440 3.129.600 0 188.800 3.375.840 0 10.770 724.800 0 35.400 770.970 THERMALSHigs 'O ,23.600 10.605.051 CORE SHROUD 0 7.180 10.574.271 LO9ER GRIO PLATE (a) 0 8.975 1.725.000 0 29.500 1.763.475 LOWER SUPPORT COLUMN 0 1.795 71.900 0 5.900 - 79.595 LOWER CORE FORGING 0 19.745 274.505 0 64.900 359.150 MISC INTERNALS 'O 14.360 199.640 0 47.200 261.200 BIO SHIELO CONCRETE O O O O 1.472.640 1.472.640 REACTOR CAVITY LINER 0 0 0 0 30.209 30.208 REACTOR COOLANT PUMPS 107.400 0 0- 0 247.800 355.200 FRESSURIZER 17.360 0 0 0 212.400 229.760 R.Hx EHx,5 UMP PUMP. CAVITY PUMP O 0 0 0 23.600 23.600 E PRESSURIZER RELIEF TANK 3.370 0 0 0 70.800 74.170 b SAFETY INJECTION ACCUM TANKS 25.480 0 0' 0 236.000 261.480

'1.647.558 STEAM GENERATORS 387.200 0 0 0 1.260.358 REACTOR COOLANT PIPING 22.295 0 0 0 194.700 216.995 REMAINING CONTAM. MATLS C 0 0 0 3.103.872 3.103.872 O 0 0 0 28,149.018 28.149.018

CONTAMINATED MATRL OTHR BLO 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 l 0 554.600 2.538.725 EVAPORATOR BOTTOMS 0 168.730 1.815.395 0 0 0 0 918.217 918.217 POST-TMI-2 ADDITIONS SUBTOTAL PWR COSTS 627.135 621.070 21.922.011 0 38.187.573 61.357.789 BARNWELL COUNTY BUSINESS TAX 1.472.567 SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 47.896.278 142.394.340 SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) 110.726.654 TOTAL PWR COSTS (IN-REGION) 205.224.716 TOTAL PWR COSTS (OUT-OF-REGION)

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

TmMe B.15 Berini costs at the Seeth Caretum Slee Edamme BWR 0973 debars)

CRANE CASK CURIE LINER DOSE BURIAL DISPOSAL COMPONENT SURCHARGE HANDLING SURCHARGE RATE CHARGE CO37 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 RODS /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 PUMPS 0 71.800 747.500 0 29.205 848.505 TOP FUEL GUIDES 0 129.240 2.252.160 0 50.032 2.431.432 CORESUPPORyLATE o 55.645 193.285 0 22.951 271 *M 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 C 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 LOW PRESSURE CORE SPRAY 2.170 0 0 0 20.827 22.997 REACTOR BtDG CLOSED COOLING 5.055 0 0 0 66.670 11.725 REACTOR CORE ISO COOLING 1.685 0 0 0 27.081 28.766 RESIDUAL HEAT REMOVAL 15.190 0 0 0 129.210 144.400 g POOL LINER & RACKS 62.775 0 0 0 793.845 8 %.620 g CONTAMINATED CONCRETE 26.960 0 0 0 904.293 931.253

- 0 OTHER REACTOR 8UILDING 0 0 0 2.956.490 2.956.490 TURBINE 125.860 0 0 0 2.929.468 3.055.328 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 108.810 0 0 0 1.489.750 ,1.598.560 REACTOR FEEDWATER PUMPS 16.850 0 0 0 404.209 421.059 HIGH PRESSURE FIElAIATER HEATERS ' 33.480 0 0 0 2S2.107 285.587 OTHER TG BtDG 0 0 0 0 10.119.680 10.119.680 RAD WASTE BLDG 0 0 0 0 5.010.929 5.010.925 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 O 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

$UBTOTAL BVR COSTS 933.685 1.430.615 35.039.920 0 39.540.679 76.944.899 BARNWELL COUNTY BUSINESS TAX 1.846.678 N SOUTHELST COMPACT ACCESS FEE (IN-REGION) 49.593.394 h SOUTHEAST COMPACT ACCESS FEE (0UT-OF-REGION) 147.439.820 TOTAL DVR COSTS (IN-REGION)'

TOTAL BWR COSTS (0UT-OF-REGION) 128.384,971 226.231.397 dg W =

-q (a) 6TCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs.

p g

2 TnMe B.16 Budal cases at alie Seusti Canummi Site k E

m Refenmee FWR (19M desmar) 3 g.

~

CRANE CASK . CURIE ' LINER DOSE BURIAL DISPOSAL  !

$ COMPONENT SURCHARGE HANDt!NG SURCHARGE' RATE CMARGE COST M VESSEL WALL 64.030 68.210 -1.188.640 0 '272.080 11.592.960' "e VESSEL HEAD & 8OTTOM 0 -11.800 166.000 0 286.400 524.200-h UPPER CORE SUPPORT ASSM 0 7.180 16,600 0 28,640 52.420 UPPER SUPPORT COLUMN O 7.180 '24.940 0 .28.640 60.760 UPPER CORE BARREL d 3.590 62.560 0 14.320 80.470 UPPER CORE GRIO PLATE .0 8.975 287 500 0 35.800 332.275 GUIDE TUBES 0 10.770 .~37.410 0 42.960 . 91.140 a) 0 LOWER CORE BARR 57.440 3.129.600 0 229.120 3.416.160 THERMAL SHi I ;42.960 O 10.770 724.800 0 778.530 CORESHROUDgS 0 7.180 10.574.271 0 ,28,640 10.610.091 LOWER GRID PLATE I *I O 8.975 1.725.000 0 35.800 1.769.775 LOWER SUPPORT COLUMN O 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 SHIELO CONCRETE O O 0 0 1.787.136 1.787.136-REACTOR CAVITY LINER 0 0- '0 0 36.659 36.659 REACIOR COOLANT PUMPS 107.400 0 0 0 300.720 408.120 PRESSURIZER 17.360 0 0 0 257.760 :275.120 ,

R.Hx.EHx. SUMP PUMP.CAVITf PUMP O 0 0 0 28.640 .28.64u .;

[ PRESSURIZER RELIEF TANK 3.370' O O O 85.920 89.290 w SAFETY INJECTION ACCUM TANKS 25.480 0 0 0 286.400 .. 311.880 STEAM GENERATORS 387.200 0 0 0 1.529.519 1.916.719 REACTOR COOLANT PIPING 22.295 0 0 0 236.260 258.575 ,

REMAIN!"G CONTAE MATLS 0 0 0 0 3.766.733 3.766.733 CONTAMINATED HATRL OTHR BLD 0 0 0 0' .34.160.503 34.160.503 5 FILTER CARfRIDGES 0 10.770 224.250 0 22.554 257.574 SPENT RESINS 0 35.900 1.150.000- 0 143.200 1.329.100 COMBUSTIBLE WASTES 0 107.700. 249.000 0 724.950 1.081.650 EVAPORATOR BOTTOMS 0 -168.730 1.815.395 0 -673.040 2.657.165 POST-TMI-2 ADDITIONS 0 0 0 0 1.114.311 1.114.311 SUBTOTAL PWR COSTS 627.135 621.070 21.922.011 0 46.342.885 69.513.101 BARNWELL COUNTY SUSINESS TAX I 1.668.314 SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 47.896.273 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: Assumes a low density distributed packaging scheme 'and final disposal as LLW. High density packaging and geologic repository disposal could reduce disposal costs. "

l TmMe B.M Emrtal costs a8 the M CareEmun Slee Beiermee BWR (2994 dmEmes) j BURIAL 01SFOSAL  !

CRANE CASK CURIE LINER DOSE COMPONENT igCHARGE HANDLING SURCHAjl 6L, RATE CHARGE C05T 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 ROOS 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 0 55.645 193.285 0 27.852 276.782 CORESUPPORQLATE CORE SHROUD 0 251.300 24.150.000 0 115.856 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' O 42.960 49.330 LOW PRESSURE CORE SPRAY 2.170 0 0 0 25.275 '27.445 REACTOR BLDG CLOSED COOLING 5.055 0 0 0 80.908 85.963 REACTOR CORE ISO COOLING 1.685 0 0 0 32.864' 34.549 RESIDUAL HEAT REMOVAL 15.190 0 0 0 156.804 171.994 POOL LINER & RACKS 62.775 0 0 0 963.378 1.026.153 g 0 0 1.097.413 1.124,373 26.960 0 u

W CONTAMINATED CONCRETE 0 0 0 0 3.587.876 3.587.876 OTHER REACTOR BUILDING TURBINE 125.860 0 3 0 3.555.083 3.680.943 NUCLEAR STEAM CONDENSATE 26.040 0 0 0 917.84D 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 1.915.710 REACTOR FEEDWATER PUMPS 16,850 0 0 0 490.532 507.382 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 BLD6 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 CONCENTRATOR BOTTOMS O 403.875 4.311.890 0 1.611.000 6.326.765 OTHER 0 109.495 376.515 0 436.760 922.770-POST-TMI-2 ADDITIONS 0 0 0 0 91.075 91.075 SUBTOTAL BWR COSTS 933.685 1.430.615 35.039.920 0 47.984.960 85.389.180 BARNWELL COUNTY BUSINESS TAX 2.049.340 i

N SOUTHEAST COMPACT ACCESS FEE (IN-REGION) 49.593.394 147.439.820

$ SOUTHEAST COMPACT ACCESS FEE (OUT-OF-REGION) h TOTAL BWR COSTS (IM-REGION) 137.031.914 234.878.340 d

g p TOTAL BWR COSTS (OUT-OF-REGION) 88

D g (a) 6TCC Matertal: Assumes a low density. distributed packaging scheme and final disposal as LLV. High density packaging and geologic p repository disposal could reduce disposal costs, y

g Taide B.17 Burial costs at the Seeth Carmuma Slee g l

• R i p Beitream FWR (1995 demars) = )

m h O LINER DOSE BURIAL DISPOSAL A CRANE CASK CURIE RATE COST SURCHARGE HANDLING SURCHARGE _ CHARGE COMPONENT 1.545.460 0 31F.960 2.036.040 W VESSEL WALL 83.220 87.400 214.000 0 335.800 642.800

,Q VESSEL HEAD & BOTTOM 0 92.000 0 9.200 21.400 0 33.680 64.280 a UPPER CORE SUPPORT ASSM 0 9.200 32.400 0 33.680 75.280 UPPER SUPPORT COLUMN l

0 4.600 81,340 0 16,840 102.780 UPPER CORE BARREL O 11.500 373.750 0 42.100 427.350 UPPEP 2RE GRID PLATE 0 13.800 48.600 0 50.520 112.920 GUIDE TU8ES

'I O 73,600 3.865.600 0 269.440 4.208.640 LOWER CORE BARR 0 13.800 724.800 0 50.520 789.120 THERMAL SHI S D 9.200 7.368.800 0 33.680 7.411.680 CORE SHROUD I 11.500 1.208.000 0 42.100 1.261.600 LCVER GR10 PLATE *I O 104.190 O 2.300 93.470 0 8.420 LOVER SUPPORT COLUMN 0 25.300 356.840 0 92.620 474.760 LOVER CORE FORGING 0 18.400 259.520 0 67.360 345.285 MISC INTERNALS O 0 0 0 .2.101.632 2.101.632 BIO SHIELO CONCRETE l

0 0 0 0 43.110 43.110 REACTOR CAVITY LINER l

139.200 0 0 0 353.640 492.840 l REACTOR COOLANT PUMPS 0 0 f 303.120 325.680 PRESSURIZER 22.560 0 0 0 0 33.680 33.680 R.Hx EHz. SUMP PUMP. CAVITY PUMP

1. 0 0 0 101.040 105.420 PRESTURIZER RELIEF TANK 4.380 0 336.800 370.000 N SAFETY INJECTION ACCUM TANKS 33.200 0 0 0 0 1.798.680 2.278,680 STEAM GENERATORS 480.000 0 0 0 0 277.860 306.910 REACTOR COOLANI PIP]NG 29.050 0 0 0 0 4.429.594 4.429.594 REMAINING CONTAM. MATLS O O O O 40.171.988 40.171.988 CONTAMINATE 0 MATRL OTHR BLO 0 13.800 291.600 0 26.523 331.923 FILTER CARTRIDGES 0 46.000 1.495.000 0 168.400 1.709.400 SPENT RISINS 0 138.000 321.000 0 852.525 1.311.525 COMSUSTIBLE WASTES 0 216.200 2.356,940 0 791.480 3.364.620 EVAPORATOR BOTTOMS 0 0 0 0 1.310.405 1.310.40}

POST-THI-2 A00!T10NS 54.498,197 795.800 20.658.520 0 76.744.127 SUBTOTAL PWR COSTS 791.610 1.841.859 BARNWELL COUNTY BUSINESS TAX 152.103.045 f SOUTH CAROLINA LLRW OISPOSAL TAX (INSIDE SE COMPACT) 152.103.045 SOUTH CAROLINA LLRV OISPOSAL TAX (DUTSIDE SE COMPACT) 230.689.031 TOTAL PWR COSTS (INSIDE SE COMPACT) 230.689.031 TOTAL PVR COSTS (CUTSIDE SE COMPACT)

(a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as LLV. High density packaging and geologic repository disposal could reduce disposal costs.

• 85RV3R *"

......~a.*TNM~ .~ .~ *. FT U.*

• gg*"*",m~.g,EEg3ggg"25.8:c25885.2*SE.8,".88H.E"US .".*. .~.

~~.~ ,.~~--., - - o. ,- ~ ,.. -- E en m b,  :......

- ng=,s s e,ggen= e sua s - -,n-s4=eange,:nsessa:ma,meent g ~an e ,. E

- -m 2 -g --..-~ ~ .~- o-

-- ~~ ,

e t

a se cagee mw g

! .n . . .u s. e~n. g . .a. n. sg .e. g. u.

e,g g. =

. ngm.a. s. m g r. a.x m a .z ~. a un s, s% g. "S.u

. -~

l gg R * : : c M A Q- 7; ~3.C n- I V S C $ 2 -3,4 e" S ~ ,Eo.R ,E = 2 R S .~. ,m = .8 g- gR

~-mm .0 t b

j o --..-~ ~ gs -

g 5

E ooooooooooooooooooooooooooooooooooooo o

.e "

We E 3 -

ia n "

, ggggggg ...~n~,ggooooooooooooooooooooooggggoo g j we

~

.. ..n .3 e. -

g " "S S E *m R m,e Ew M o, d . V'920 mM~g S "5

de m ~ e =

= g 1

d.

F g

x: . ~ ~. 8. e. ,

ggggoggggooooooooooooooooooooooggggga .. ~..n, g

g a

o 52 34*%20:48 ~ - 0325e A T 2 ~ *~ * . p jd

~

@ rW .t 5 58 g "*

w N- AR y wa ""

W ooooooooo0goooooooo0ao$ogogggooo,oooo$

e 2 o2 A2232: 8 E.W.m~ 2 "

6 i idif 'Ju'unii difagii i El 7n-a g ,1%

e ee a

33 8'5 .=

2 35u=5 3mm 5 wW .5 [.-

= - . w, . ew On 5"ggd5 Y

mm""# Wg an WK5 20 eg4 e e

$$$ MS e' 5

8 t 2 w

Nu 5"w a EE""8d S

Mg E5w g g5 Em 922 E E" a'" E 8 $ $- a W "g 85dg$'UD"5"$5- 8 ~~

" "dd 5.l"O S*M e-8"we --

• Os C

-$ e gg ce *t "e

= meg 8$ n 8 jS H->glKa g sgg0 won <gw$w".as -s -

gws We e ~01 8"88 2

0 5 *d5dgj00= G aW1e$ -ubw me=! OwW- W5 a 8 y -Rgs ewwmsg.s ss a-"W gasse nss-a 55 s"5g ["[ s.

e gm !g"gg -

-s r E-- -m!ead =

uw e

6 -W"8"b,s5"$

em8 v8= $Wh5!B$$0

-mouzs--- 5 $ s 5$ zo3 s_

vo-na a- ~E uo e 8 =a"! e$ d-- e.a- 7

- - -e $5eae B.35 NUREG-1307, Rev. 7

l ll!1fj;l' llll!l j ,1!

l 2$:$s m*

L 608845242857769842840314330680 4 655 55 c A 080093666034833733008396374475 6 44 4r 55 i g

ST OS 60774,6002180119385172113745011 5 6 0.t_ 22, o PO 07342624 810434526033482491 671 8 8 933 11 l o

SC 3367021081 60746482306405830959 1 1 0D 44 06 1 4127421 430 43 2 8 8 1.I_ 77 e 323343723.L I 1 D g 2 4 71 2 2 49 11 3 5 122 99 3 7 55 22 d 11 22 n a

g i

n g

63884524285776984284 0314330610 4 a

'1,005866608741 3737 0283463744- 5 3 k c

LE AG 1 1 5 3 6 8 6 1 3 2 0 2 9 3 6 9 1 3 0 1 1 3 7 0 5 0. c.1 13361 949318165277391824965888 6

2 a

p I P 46434 9664 49393675826378 7 RA UH 313314 2 0 32 37234 1872 5 t

y BC 2 1 49 I 3 i

s 3

n e

d h

g i

H E

S .

O 00000000000000O000CG0000000000 0 W D L E *_

RT e EA s t NR a i I S L l a

a s m o p

i i s s i r) a d

Cr sm 000) 0003000003 O000000000000000 0 l

a n

he E 600N450000074:N 40443766880485 0004 2 f

i e e t 6009 5 EM ed I Ru A 54121385488369 41 238746260355 1516 9925 8

5 d

n S6 9 UC 52 3 8732 32 2433 6 a e9 CF 1 3 71 1 2 0 e h1 t (

t S 2 n e

t h a*R c s

s eT g sF n a

c e i

g e a i m k imt G 00000000000000O000000000000000 0 c r re N 00000000000000 0000 0 a Ki 40226586825334 8002 8 p uf St Be A 729941 33391258 3686 5 d S

R COA 89 1171 1 21 1431 12 9

7 )

e t .

I H )T us L TC bt CA i s m AP PM re e MO t c s

Ma OC C

il da E s T ES S yp

,o E E t s 0 00O00D0O0OOO00O0000000000000O0 0 ED i i E8 2 06 8005 1 DI sd N 4 2 25 3200 6 I S n AH RC 3 92 43c9 1 ST NU ) e. e t cu CR 8 32 382 9 I O )T wd t 1 4 7 (( TC S CA oe XX AP l r AA P M P TT MO ad M OC l U S XLL C su K D AAA E eo P.

Y N

A L

B TSS OO ES S

mc u

T T SPP E sl M I K SR SSS ED sa S VN M GLH EI I DI As S E S AAU NT T NDD I S o MAN T N RP I AG S I ST  : p O M A

• I I M EEM C.T C C PM N SWW URR NU l is SSOS I' UG TTU L TN U PFA I L I O TRLLP LN EI P ME P .RS EMI T BLL (( ad OOOE EOI RL UI NS MTE TOTS LL i ry BPCRD R TCG C T PLORTAAG STI O Y SS LD

&UTAR P

SsBG u

RI S

AgPRFACI R

B I O A

O RSNYN LTJLOTA N

L M VORUREKOCETNE EI ONT MD PRTT AN CALODRS I

ATDC VODbat i m

T AA UI NN LL I

TT SS OO CC er t o at Mi COO s T

LAE AERiRRBRSt rECEEHJDPERDAOES.ZNNCGAASBO T I PRELCCZ EJEO TRI LR2(

- RR R Co N

E VHOt OOUO RRUOTE CSCCTCLHGSCNI RRRHR I I zI I E GRI I N NCEI TI L RTAEA LAA LCC MPW C p T e P

N O

LL EERRRRERM SSE AS RRR HOOUE.STMTI STTS UY CCS zSEACATTNBPTT ON MR AETUO - 0 SRTT E VHH NTT LL AA Gr M

C SSP"_PPIEEDEREEEEC EEPPPPUOHOOOOI WERWWWSOAAEH.EFEAMNLEMASB I EER RATEEOI POVOU RUU AOO TT OO

)

a C VVUUUUGLTCLLLMBRRPRPSSRRCFSCEPS BSS TT (

Z m0'.,.84.fAQ, a #

I'

Appendix B q~ "" ~S W : g t * } " C 8 8 c M M B E 8"***~~ R $ $ $ 3 2 "* Q u *~~ eam ~ g u'*""'

C*20 R 44 3 h '* *4 *~ '* " - - - s ** ** 9 " r mE m u 'g,,-n s ~~. =ssm e , e g m e 8-'= ~, =A :,~.g~~

m' u "vn s mmm a,c-e- g. ', e- ~"R***

• 8 b.2, 3 2~E2 2

, ~ng "s.m.

--,n --..-~ ~ ~- ,,

-2 3~- -- ~~ j F

ess== --t..~,-

n...,assgges8cgegS.gesgsge,5.es.eemas.*.a.gg8

~ -

I

,m .~. . . , . . . . ..~.. ..

1 gg c :::enmna ~N* ~ 8s.eenanzas

" sgsgggn=gggmugse ",. ** "

A 4~

w b- o ",M".".".

-- ~ ~

.~ ~

g l s i

0000000000000000000000000000000000000 0

=W m W2 2 3 -

3 2

n v me w

8883808.~. .~ a.~ ,g 8 "

• aa" ' " " a *

• a88882 S )-

1 .. ~. ~. n a. =. .

~gu1 3 3 $. R 2 2,3~.M., UEGR$, 3 "E J<g m w ~ m, ~,

Je R ~ e -

a ja Sg f 5 F

g gCOOO g

]

w 80y s.~ ~.8 uecas=ns 8.g n , 0.

- m o

g D O O O O O O O O O O ~O. O usane

~

.n n

-~

O O, a

e, O O

-p O O Oi a

OOOOgDOO

~ $ ~g Q "W uW c8

'rg tu 8 s%

mm .g wf "8 "g3=8888a8 a" ad gk .

• 8, 8 8 8~* m. ,8 2.n

. a. R R,? 8=. 5 sess~ ~~~-~ess ann-ene

.....n~  !} j5 .

j u u - ~ - a, ==E 5 -e "

e ~

gW s MW u'

~~

@ $ 56m *3 e

e e:

5 eG uag n- tg -

- ge wa amm n; 5 E- 2 0' 5mn m lug Ek*g!"3a wW 55 '

O WEB SG *g Orm mO8% 05 5Q 5'b d$ $

ess =x a

vgwmgverge ga n-g .- - U.RE

1. E 2"s" g"*Wg 5 *S " 8 8 "- "3 8 ud -Me g"8 tm - em Ix

- t WNd Ew"5sRWW-5" lgwg8 .5 g~0 fC0 v

E25 gG $5

1. "gg g~ a 5 gEBg8W**Sg m wwB .

as v8 2 5 mE-me"E we5 e-.n eBr53g aMg-enad8me mg E~E d55 Ed 3-&8

[ WhadkE*b ud 2 5 NEEg0E r' 5 = E E g r$" c"E=552*

- w w a d ,- g g y R 3 " aRas g G -5=Ta grz Wr-s -sn gs a 8""a 5-m wg en b GE584258 dgu 8Es rus gagasargd"g W285- a12 EB =2 gs=r3g 38BER -

amE EMR RR

• B37 NUREG 1307, Rev. 7

i l ll l l!Ifij g'E 5*U L

A ST 60260070024170008172.30834260658 1893403423545 00923 2097 9000437 0 7 8 i c

OS PO 2 7 8 6 210 8 7 4 615. %. 0 8 2 5 5 2 8 014 3 910 8. e.

11 1433619069200516990889812000 1

6 1

6 l g

o SC 221298097000264 736277285827737 5 5 o I

D 273339521642739103133322091634 1 1 e g

92 6171 118 31 121131 4587 5 5 1 26 1 8 8 3 1 2 2 -

a g

i n

g a

k EE c

T G 60260c700241 1 934 034237896 7000000000000000409 26 a

p 6 6 A: 0 732698703139 91 4 9 R8 y M 2 520523028988 5C 8 4 t EC 4 443768951106 28 0 5 i So 1 4 21 3 5 3 s Ot DS n

1 3 e d

hg i

E H

S O .

DE 00000000000000000b0000000000000 V T L RA L ER

- e t

N I

s a

i L S l a

n s o

u p Eo is r E 0000000000000000817 220075000002 d Cra )s ER G 00000000000000009231 30037 0000 0 0 0 0 0 0 0 0 0.)" 0000002552404120000 1

8 l I A a m RH 06300000000000033131 409750000 7 n hE e

UC 6 34034 2202506 2 228650098 3 i e CPt 5 26 87321763 3 54 2 2 f md e S 4 3 71 1 12 1 7 d S7 9 1 3 n a

e9 h1 e=

t ( e t

aR h c

tsW sP 0000000000000000016 309000000000 s

g G 00000000000000 0000 0 n o

c ec KI SL N 00000000000000 00000000000000 0000 0000 0

0 ig a

do a AD 4 0226586825334 8002 8 k ir r r CN A

1211 11 91 11 32 1 688 3  :

e H e

ef 11 12 0 p B e 1 d

R e 9 t .

us l bt E iro s

e L t c A 0000000000000000000300904000036 s Mm S O

0800000000866000000000807 00006 0 il T PE SG 27130510042910080000407300004.e.

353237389889420285686822362020 4

3 da

,o s

I # 71 436530803335870627 409931 9827 8 yp DA 3511 1 2011 4351 03133011027774 1 t s M ii EC 21 1 8 31 11 11 3 337 4 sd S 1 26 3 n A 1 2 ee B dc u

wd l r oe P adl M

U S su P K D eo Y

N A

L B

mc u

T T sl M

S S E S I K VN M AAU GLH SE NT T sa As o

u MAN T I N RP I AO S S p O P A

• I M EE M C.T C C PM N E  : s TTt TRLLP L

• UG LN Tk U PFA I L SSOS G l i I EI P ME P .RS EMI T R ad -

OOOE EOI RL UI NS MTE TOTS A t BPCRD RS T CG C T PLORTAAG STI O H S ry P RI R A RSNYN EI ONT MD ATDC C er LD

&UTAR SRBG O S Bg PRFACI A

I D LTOLOTA I

N L

PRTT M

VORUREROCET NE AN CALODRS I VOD BAR V

R U

S T

S O

C t o st

?i T

N LAEPEEEEHUDRERDAOES.ZNNCGAASBO AERFRRBRSOI PRELCCZ VHOUOOUO RRUOT E EJEO I mI IE N TRI LR2P

- D N

R W

Co C p s

E N

CSCCTCLHGSCNI RRRHR I GRI INCEI TI L RTAMA A P T e O

P LL EERRRRERM SSEEEEDEREEEEC AS RRR HOOUE.STMTI STTS UY CCS zSEACAT T NBPTT ONMR AETUO - O SRTT S

E L

A Gr M

O SSPPPPI WERWWWSOAAEH.EFEAMNLEMASB EEPPPPUOHOOOOI I EER R AT EE OI POVOU X

A T

O

)

a C VVUUUUGLTCLLLMBRRPRPSSRR CFSCEPS T T (

gx$*.89Myq .

. 9N fl

Table RSS Barini costs at the M CarwEma Site Eldence BWR (19F7 deEnrs)

BASE DISPOSAL CASK CURIE LINER COSE DOSE RATE DISPOSAL CHAPGE HACtING StcCNAUGE 83TE %CCFADGE COST COMPONENT 146.216 880.000 1.680.000 0 70.184 2.735.400 j STEAM SEPARATOR FUEL SUPPORT & PIECES 64.411 420.000 210.000 0 30.917 725.329 I CONTROL RODS /INCORES 191.770 240.000 960.000 0 92.049 1.483.819 i CONTROL R005 GUIDE 5 53.900 360.000 30.000 0 19.943 463.843 JET PUMPS 155.925 1.200.000 2.400.000 0 74.844 3.830.769 TOP NEL GUIDES 267.120 2.160.000 8.640.000 0 128.218 11.195.338 179.080 930.000 195.000 0 66.260 1.370.340 CORE SUPPOR p TE 0 25G.992 21.773.892 CORE SHROUD 522.900 4.200.000 16.800.000 REACTOR VESSEL WALL 1.387.760 660.000 648.000 0 513.471 3.209.231 SAC SHIELO 2.393.608 0 50.400 0 0 2.444.008 REACT. VATER REC 1.035.698 0 3.300 0 0 1.038.998 0 25.080 0 ^ 6.223.800 SAC SHIELD 6.198.720 OTHER PRIMARY CONTAINMENT 43.474.200 0 112.200 0 s 43.586.400 533.925 0 1.320  :: 0 535.245 CONTAINM.: ATMOSPHERIC 268.400 0 1.320 0 0 269.720 HIGH PRESSURE CORE SPRAY 118.800 0 660 0 0 119.460 LOW PRESSURE CORE SPRAY REACTOR BLOG CLOSED COOLING 418.880 0 1.980 0 0 420.860 lt4.585 0 660 0 0 145.245 REACTOR CORE 150 COOLING 809.609 0 4.620 0 0 814.229 RESIDUAL HEAT REMOYAL 5.339.180 0 9.900 0 0 5.349.080 POOL LINER & RACKS 0 10.560 0 0 5.899.476 h

o CONTAMINATED CONCRETE OTHER REACTOR BUILDING 5.888.916 15.764.650 0 37.620 0 0 15.822.270 19.753.826 0 38.280 0 0 19,792.106 7URBINE NUCLEAR STEAM CONDENSATE 4.037.985 0 7.920 0 0 4.045.905 LOW PRESSURE FEEDWATER HEATERS 8.767.440 0 27.720 0 0 8.795.160 790.020 0 1.980 0 0 792.000 MAIN STEAM MOISTURE SEPARATOR REHEATERS 7.953.750 0 17.160 0 0 7.970.910 REACTOR FEEDWATER PUMPS 2.158.065 0 6.600 0 0 2.164.665

' HIGH PRESSURE FEEDWATER NEATERS 1.422.573 0 5.280 0 0 1.427.853 OTHER TG BLDG 54.028.800 0 170.280 0 0 54.199.080 RAD WASTE BLDG 26.753.265 0 47.520 0 0 26.800.785 REACTOR BLDG 6.839.437 1.920.000 96.000 0 0 8.855.437 TG BLDG 4.499.629 1.260.000 63.000 0 0 5.822.629 RAD WASTE & CONTROL 4.139.659 1.140.000 57.000 0 0 5.336.659 CONCENTRATOR BOTTOMS 15.297.858 6.750.000 27.000.000 0 2.072.350 51.120.208 OTHER 4.147.419 1.830.000 287.700 0 103.346 6.368.465 610.611 0 0 0 0 610.611 POST-TMI-2 ADDITIONS 246.578.591 23.910.000 59.649.060 0 3.422.573 333.560.224 SUBTOTAL BVR COSTS 0

h 30 TAXES AND SURCHARGES TOTAL BWR COSTS 333.560.224 (a) GTCC Material: Assumes a low density, distributed packaging scheme and final disposal as llW. High density packaging and geologic Q

g repository disposal could reduce disposal costs. g N 5.

! w

-a

Appendix C Bureau of Labor Statistics on the World Wide Web

Appendix C Appendix C Bureau of Labor Statistics on the World Wide Web The U.S. Depart.nent of Labor, Bureau of L, abor calendar year 1996. These dates are chosen to more Statistics, maintains and updates periodically many closely coincide with the effective dates of the waste pirameters relating to the economy of the United States, burial rate schedules. As an alternative to using these For use in the c:calation formula la Section 3, the labor values, more current escalation factors un be obtained l escalation factor obtained from the

• Monthly Labor by accessing the Bureau of Labor Statistics databases on l Review" publication was for December 1996 and the the World Wide Web. Instructions on how to access and energy escalation factors obtained from the ' Producer obtain the specific escalation factors used in this report Price Indexes" publication were for the last quarter of are de.hed below.

C.1 NUREG 1307, Rev. 7 s W. R u 'sh,\ b i - " -

Appendix C Bureau of Labor Statistics World Wide Web Ilome Page How to Obtain Reports of Energy and Labor Escalation Factors Enter the Web URL: http:// stats.bls. gov Stk.GL:

DATA Select:

P, SERIES REPORT Series ID Formats Enter series id(s) below:

Enter the following codes:

Energy escalation factors wpu0543 (Industrial electric power) wpu0573 (Light fuel oils)

Labor escalation factors ecu131021 (Tetal compensation, private industry, Northeast region) ecu132021 (Total compensation, private industry, South region) ecu133021 (Total compensation, private industry, Midwest region) ecu134021 (Total co. .pensation, private industry, West region)

Year (s) to report for:

Select.

1995 1997 Select:

Retrieve data NUREG 1307, Rev. 7 C.2 1

Appendix D IIIstorical Values of Burial Cost Escalation Factors

Appendiz D Appendix D Historical Values of Burial Cost Escalation Factors Evaluation of B}is accomplished by recalculating the Values of B (PWR/BWR) costs of burial o the radioactive wastes from the refer. (With Surek=n,ea. No Pe==leles)(h) ence PWR(1) and the reference BWR,(2) based on the price schedules provided by the available burial sites for 1997(0 ~/- -/- ~/~

the year of interest, with consideration given to surcharg. 1996(0 -/- -/- -/-

l es which were imposed as a result of the LLRWPAA. 1995(0 ~/~ ~/~ ~/~

The results of these recalculations, excluding any sur- 1994(0 ~/~ ~/~ ~/~

charges or penalties imposed as a result of the 1993(0 ~/~ ~/~ ~/~

l LLRWPAA, are presented in Table 2.1, by site and by 1991 2.765/2 302 't 773/2.414 3.933/3.478 1988 1.942/1.652 1.913/1.734 2.727/2390 year, Because the LLRWPAA surcharges and penalties 1986 1360/1.279 1.217/1.177 2.038/1.840 ceased effective 1/1/93, the values of B, calculated for years 1993 and later reflect just the basic charges plus any fees or surcharges imposed by the states and com- Values of B (PWR/BWR)

(With Surcharnes, incl-Le Penmities10) pacts within which the disposal sites are located. As noted in the footnotes to Table D.1, the LLW di.posal site in Nevada ceased operation as of 12/31/92 and 15 1997(0 _f_ _/_ _/_

therefore not included in the 1993 and later year calcula-1996(0 -/- -/- -/-

tions.

1995(0 -/- -/- - / --

1994(0 -/- -/- -/-

1993(0 -/- -/- -/-

T;ble D.1 Historical values of B, as a function of burial 1991 4.204/3.420 4.213/3.532 5 3 72/4.596 site and par 1988 2.662/2.211 2.633/2.293 3.446/2.949 1986 1.720/1.559 1.577/1.457 23 97/2.120 Values of B,(PWR/BWR)(*)

(No Surcharnes. No Penalties) (a) h values pasented in the above table m dewtoped in Appen-dix B, with au values normalized to the 1986 Washington (PWR/BWR) values with no 11RWPAA surcharges or penalties.

Year Wad 1=aton Nevada South Carolina (b) Enective 1/1/93, Wuhington site is not accepting waste from outside the Northwest and Rocky Mountain Compacts.

1997 (c) Nevada she closed 12/31/92.

1996 3.112/6.264(b) ~ / 15.852/13.909(d)

-(C')

12.771/10379(d) #$*[i).

I *#**I'*"**"'*"'***** "

1995 2.845/3.294(b) 2.015/1.878(b) ~ / _

') f _(c) 12.824/10.420(d) 8 (e) Include 1220/fi soui.of.resion access fee.

1994. 2.521/2373(b) _ f _(c) 33,g73j9,794(e) (n inciudes $74/ft in. region access fee.

-/- 6619/5.714(n (g) t' sing the 198s price schedules for the three sites and dividins the 1993 2.002/1.943(b) --/-

/ J') 11.'408/9.434(')

calculated bunal costs at each site by the Washington site bunal costs calculated for the year 1986 results in 1988 values for B, at

-/- -/- 6.155/5J54l0 each cf the three sites [lc., with all values normalized to the

'1991- 1326/1.184 -1334/1.296 2.494/2361 Washington (PWR/BWR) values), as delineated in Reference 3, 1988(8F ' '*"

1986 1.223/1.093 1.193/1.175 2.007/1.831 (h) [*[' [j*,8'Q*j,*,',*i,"['ji),,

.n; i $'g'*b*[h*p 1.000/1.000 0.857/0.898 1.678/1.561 milestones.

(i) No 11RWPAA surcharges or penshics after 12/31/92.--

0) Waste originating from a state, outside the compact where the LLW disposal facility is located, which ha twt met 11RWPAA milestones.

D.1 NUREG-1307, Rev. 7 O

N3CfoRM 33s u.s.NVcLLAA v.EGULATOAY cOIMilsslON 1. REPORT NUMBER

['J 49) (Ase6gned key NMC, Add Vol Supp., Ree.

NRCW t to.' ered f.edendum Nurr$ sees, N eny )

" 202 BIBLIOGRAPHIC DATA SHEET NUREG-1307 a mLE AND suomLE Revision 7 Report on Waste Durial Charges a DATE REPORT PUBLISHL D Escalation of Decommissioning Weste Disposal Costs vt^a-at Low Level Waste Durial Facilities -~ MoNtJ ~ T November 1997 ~

ThN OR GRANT UUUiBER s AUTHOR (S) s TYPE OF REPORT Technical

7. PERIOD COVERED (mcswe'vo osses) s PERF OHMINo ORGANIZATION NAME AND ADDRESS (# NRC. r.pwoe Demon, omco w Repen, y 8 Nucsew Repuwwy Comemseen aemeene e#ess Wcontracew, pe wa, name we me4ag eness J Divis:on of Regulatory Applications Office of Nuclear Regulatory Research U S. Nuclear Regulatory Commission Washington, DC 20555-0001

~

9 $PONSORING ORGANIZATION '

' ND ADDRESS (s Nec. type 'Same es ele #, a coreactur. prowse NRC Demon, onko e Aegen. W 8 Nuedeer Heguwwy comrmsson, aw metne seess }

Same as 8. above 10 SuPDLEMENTARY NoiES Supersedes NUREG 1307. Rovision S, dated September 1996 11 ABSThAcT(?onewos a seas)

One of the requirements placed upon nuclear power reactor licensees by the U.S. Nuclear Regulatory Commission (NRC)is for the licensees lo periodically adjust the estimate of the cost of decommistie6ing iiteit plants, in dollars of t le 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 esca!.ation of radioactive waste burial costs, by site and by year. The licensees may use the formula, the coefficients, and tM burial escalation from this report in their escalation analyses, or they may use an escalation rate at least equal to the escalation approach presented herein.

12 KEY WORDS/DESCRIPTORS tow awds or prusses lhet

• esaw renewcners a socabag the repwr j t> AvAAA6cn stAttut .I waste burial unlimited decommissioning 14 stCuRrrYCLASsiliCATioN cost estimate arm repe; unclassified crm neoors) unclassified is NJMBER OF PAGES 16 PR>CE NNG I UNM AJS (2491 This form was escaronocelly produced tg EMe Federal Forrns. Inc

4 Printed on recycled paper Federa! Recycling Program

NUREC-1307. Rev.7 - REPJRT ON WASTE BURIAL CHARGES NOVEMBER 1997 UNITED STATES SPECIAL STANDARD MAIL NUCLEAR REGULATORY COMMISSION POSTAGE AND FEES PAID WASHINGTON, DC 20555-0001' USNRC PERMT NO. G47 OFFICIAL BUSINESS PENALTY FOR PRfVATE USE, EX)0

.n,

, 3 { 4,1.1U c4 4;6 -

• __cge

• 31 h *$ ,

Ue -

,no st- ' _-

.- c =s '

it-

_, cc e ,F*;- %, ..

Tj i g - I N 3 , ,

l I

I t

_ _ _ _ _ _ _ _ _ _ _ _ _ _ _ . _ _ _ _ . _ . _ _ _ _ _ _ _ _ . . _