ML23089A147
| ML23089A147 | |
| Person / Time | |
|---|---|
| Site: | Callaway  |
| Issue date: | 03/30/2023 |
| From: | Ameren Missouri, Union Electric Co |
| To: | Office of Nuclear Material Safety and Safeguards, Office of Nuclear Reactor Regulation |
| Shared Package | |
| ML23089A145 | List: |
| References | |
| ULNRC-06798 | |
| Download: ML23089A147 (1) | |
Text
Enclosure 1 to ULNRC-06798 Page 1 of 8 NRC Plant Decommissioning Funding Status Report - 2023 1 0 CFR 50.75(0(1) requires each power reactor licensee to report to the NRC on a calendar year basis, beginning on March 3 1, 1 999, and every 2 years thereafter, on the status of its decommissioning funding for each reactor or share of reactor it owns. Union Electric Company d/b/a Ameren Missouri (Ameren Missouri) hereby reports the decommissioning funding status for its Callaway Energy Center (Plant).
The scope of this Enclosure pertains only to the decommissioning funding status of the Callaway Energy Center, i.e., the Plant. The decommissioning funding plan for the independent spent fuel storage installation (ISFSI) is included for reference as Enclosure 2 of this letter and was submitted on March 30, 2021 to the NRC via Reference 4 (listed on page 8 ofthis letter).
Ameren Missouri is required to file updates regarding decommissioning cost estimates and funding adequacy projections on a triennial basis with the Missouri Public Service Commission (MPSC) as discussed more fully in Section 2 below. The scope ofthese triennial filings includes both the Plant and the ISFSI. Ameren Missouri obtains separate, updated site-specific decommissioning cost estimates and prepares separate, updated, funding adequacy analyses for the Plant and for the ISFSI for the MPSC triennial filings. When making these filings, Ameren Missouri has requested that the MPSC address the Plant and ISFSI separately in their orders issued pursuant to the filings. The decommissioning trust fund established by Ameren Missouri has separate, segregated sub-accounts for Plant and ISFSI decommissioning funding.
The site-specific decommissioning study referenced in this decommissioning funding status report is provided for information only. This site-specific study was part of the documentation presented to the MPSC in the Companys 2020 MPSC triennial update filing.
1.
Amount of Decommissioning Funds Estimated to be Required Pursuant to 10 CFR 50.75(b) and (c)
For the purposes of this 2023 NRC biennial plant decommissioning funding status report, Ameren Missouri is using the three-factor formula specified in 1 0 CFR 50.75(b) and (c) for determining decommissioning funding adequacy.
The minimum decommissioning cost estimate, pursuant to the 10 CFR 50.75(b) and (c) methodology, is $580,597,000, in terms of December 2022 dollars.
The detailed calculations from which the above estimate is derived are contained in.
Ameren Missouri also has site-specific decommissioning cost estimates for decommissioning of the Callaway Energy Center prepared by TLG Services, Inc. of Bridgewater, Connecticut.
The specific studies are conducted to comply with Missouri Law:
to ULNRC-06798 Page 2 of 8 20 CSR 4240-20. 0 70 Decommissioning Trust Funds (4) Every three (3) years, utilities with decommissioning trustfunds shailperform andfile with the commission cost studies detailing the utilities latest cost estimatesfor decommissioning their nuclear generating unit(s) along with thefunding levels necessary to defray these decommissioning costs. These studies shall befiled along with appropriate tariff(s) effectuating the change in rates necessary to accomplish thefunding required. In addition, the commission, at any timeforjust cause, may require a utility to file an updated decommissioning cost study, funding requirement, and associated tariff(s).
The current site-specific analysis approved by the MPSC was completed in October 2020. It calculated a Plant decommissioning cost estimate of$l,036,260,000 in terms of 2020 dollars.2 Ameren Missouri considers this site-specific Plant decommissioning cost estimate of $ 1,036,260,000 as the estimate for which funding adequacy must be assured for MPSC funding adequacy purposes. Due to its site-specific nature, it is a more accurate estimate of projected decommissioning costs.
For Plant decommissioning in the 2020 study, approximately 82.5% ($855,393,000) ofthe
$1,036,260,000 site-specific cost estimate is associated with physical decontamination and dismantling of radioactive systems and structures such that the license can be terminated.
Management and transfer of spent fuel accounts for 6.7% ($69,200,000) of the site specific cost estimate. The remaining 10.8% ($ 1 1 1,667,000) is for demolition of designated non-radioactive structures and limited site restoration.
These studies are considered snap shots ofthe decommissioning cost and are used to determine if any changes are required in the contributions to the decommissioning fund. Due to the complexity of the study, the use of any cost escalation factors would introduce considerable uncertainty into the escalated cost. Since this study is conducted every three years, Ameren does not escalate the study cost estimates for the years between study periods.
An informational only copy of the October 2020 Site-Specific Decommissioning Cost Analysis for the Callaway Energy Center is provided in Enclosure 4.
2.
Amount of Decommissioning Funds Accumulated to the End of the Calendar Year Preceding the Date of this Report Separate subaccounts have been established and are maintained for Plant and ISFSI decommissioning. The total amount accumulated in the Plant decommissioning fund as of December 31, 2022 is $875,356,047.61. This is an after tax liquidation value which reflects the final funds that would be received upon liquidation of the funds assets and the payment of income taxes on realized capital gains. This is calculated as follows:
to ULNRC-06798 Page 3 of 8 Missouri FERC TOTAL Jurisdictional Jurisdictional Overall Subaccount Subaccount Fund TotalNet Assets:
$ 931,189,312.87
$ 23,346,858.32
$954,536,171.19 Less:
BookValue:
542,233,374.28 16,402,179.02 558,635,553.30 Equals:
Unrealized Gain:
$ 388,955,938.59
$ 6,944,679.30
$ 395,900,617.89 Income Tax on Unrealized Gain
@ 20% Rate:
$ 77,791,187.72
$ 1,388,935.86
$ 79,180,123.58 After-Tax LiquidationValue:
$ 853,398,125.15
$ 21,957,922.46
$ 875,356,047.61 Copies ofthe trustees Statement ofNet Assets Available for Benefits as ofDecember 31, 2022 confirming the foregoing valuation amounts are provided in Enclosure 5.
This decommissioning fund balance indicated above is a total amount intended to cover the full green fielding of the site. The funds in the trust fund are not segregated into sub-accounts for radiological decommissioning versus non-radiological decommissioning.
Based on the estimated Plant decommissioning costs contained in the 2020 site specific decommissioning cost estimate, allocation percentages for License Termination, Spent Fuel Management and Site Restoration can be calculated. By applying these percentages to the after-tax liquidation value of the jurisdictional subaccounts, the dollar amounts of the overall jurisdictional subaccounts allocated for the decommissioning cost categories can be derived:
License Termination:
82.5%
of
$ 875,356,048
$ 722,168,740 Spent Fuel Management:
6.7%
of
$ 875,356,048
=
$ 58,648,855 Site Restoration:
10.8%
of
$ 875,356,048
=
$ 94,538,453 Missouri s definition of decommissioning encompasses both the radiological and non-radiological structures, systems and components ofthe plant, as stated in the following section from the Missouri Code of State Regulations:
20 CSR 4240-20. 070 Decommissioning Trust Funds (1) As used in this rule, decommissioning means those activities undertaken in connection with a nuclear generating unit s retirementfrom service to ensure that thefinal removal, disposal, entombment, or other disposition ofthe unit and ofany radioactive components and materials associated with the unit, are accomplished in compliance with all applicable laws, and to ensure that thefinal disposition does not pose any undue threat to the public health and safety. Decommissioning includes the removal and disposal ofthe to ULNRC-06798 Page 4 of 8 structures, systems, and components ofa nuclear generating unit at the time of decommissioning.
Missouri law requires triennial updates of the decommissioning cost estimate and of funding adequacy. Missouri law also provides for the changing of rates charged to ratepayers to recover any changes in funding levels necessitated by the triennial update analyses. For these reasons, Ameren Missouri considers the amount in the fund to be fully adequate to cover radiological decommissioning with an excess that could be applied to non-radiological decommissioning. The triennial update process required by Missouri statutes is considered adequate to ensure that any funding shortfalls will be addressed and corrected in a timely manner. The applicable sections from the Missouri Code of State Regulations are as follows:
20 CSR 4240-20. 070 Decommissioning Trust Funds (4) Every three (3) years, utilities with decommissioning trustfunds shallperform andfile with the commission cost studies detailing the utilities latest cost estimatesfor decommissioning their nuclear generating unit(s) along with thefunding levels necessary to defray these decommissioning costs. These studies shall befiled along with appropriate tariff(s) effectuating the change in rates necessary to accomplish thefunding required. In addition, the commission, at any timeforjust cause, may require a utility to file an updated decommissioning cost study, funding requirement and associated tariff(s).
and (9) Upon thefiling ofthe appropriate tariff(s) as setforth in this rule, the commission shall establish a schedule ofproceedings which shall be limited in scope to thefollowing issues:
(A) The extent ofany change in the level or annual accrual offunding necessaryfor the utility s decommissioning trustfund; and (B) The changes in rates which would reflect any change in thefunding level or accrual rate.
In past triennial filings, the MPSC has accepted the site-specific decommissioning cost estimates and the funding adequacy analyses based on full green fielding of the site, as would be indicated under Missouris legal definition of decommissioning. There is no basis for assuming any change in this practice in the future.
Consequently, it can be considered that the trust fund balance indicated is a total balance, not segregated on the basis ofradiological versus non-radiological funding. As the Missouri mechanism for assuring funding adequacy and for recovering decommissioning expenses from ratepayers includes the non-radiological decommissioning expenses as well as the radiological expenses, it is not necessary to segregate the decommissioning fund balances.
Any shortfalls in funding for full green fielding are expected to be recovered from ratepayers as part of the triennial funding adequacy updating process.
to ULNRC-06798 Page 5 of 8 3.
Schedule of the Annual Amounts Remaining to be Collected:
As of January 1, 2023, the schedule of the total Plant annual decommissioning expense amounts remaining to be collected from ratepayers is $6,242,226 per year for years 2023 through year 2043 and $4,989,505 for year 2044.
As the operating license expires October 1 8, 2044 and decommissioning expense collections from ratepayers are assumed to cease upon the cessation of plant operations, 2044 is a partial year for collection and funding purposes, with the annual amount being pro-rated for three calendar quarters plus eighteen days:
(75% x $6,242,226) + [(18/365) x $6,242,226] = $4,989,505 The funding adequacy analysis performed by Ameren Missouri and approved by the MPSC is based on cash flows deposited into the decommissioning trust fund. Quarterly deposits into the fund are made on the 25th of the month following each quarter-end. Therefore, each years cash contributions to the decommissioning fund will reflect the expense collected from ratepayers from Q4 of the preceding year plus that for Qi, Q2 and Q3 of the current year.
For that reason, when looking at the funding adequacy analysis performed for the Plant, the Annual Cash Inflow from Contributions to Fund value for the year 2023 will indicate
$6,242,226 which includes the 2022 Q4 contribution plus the Qi, 2 and 3 contributions for 2023.
In addition, the Annual Cash Inflow from Contributions to Fund value for the year 2044 will indicate $6,550,061.50. That represents the $1,560,556.50 expense collected from ratepayers for Q4 of 2043 plus the prorated $4,989,505 for the period from January 1, 2044 through October 18, 2044 (calculated above).
4.
Actions by Regulatory Rate Setting Authorities, Assumptions Used Regarding Rates of Escalation in Decommissioning Costs, Rates of Earnings on Decommissioning Funds, and Rates of Other Factors Used in Funding Projections:
In accordance with the previously cited 20 CSR 4240-20.070 requirement, Ameren Missouri filed its latest updated decommissioning cost estimate and funding adequacy analysis with the MPSC on November 5, 2020.
In accordance with the previously cited 20 CSR 4240-20.070 requirement, on November 5, 2020, Ameren Missouri filed its Application for Acceptance of Decommissioning Cost Estimates for Callaway Energy Center, Including Independent Spent Fuel Storage Installation, and Approval of Funding Level for Nuclear Decommissioning Trust Fund with the MPSC (File No. EO-2021-0050). Attachment 3 to this application contained the updated site-specific decommissioning cost estimate prepared by TLG Services, Inc. titled Decommissioning Cost Analysis for the Callaway Energy Center and dated October 2020. to the application contained Ameren Missouris analysis of the required to ULNRC-06798 Page 6 of 8 funding level for the decommissioning trust fund, including all of the financial and economic assumptions on which the funding analysis was based. A copy ofthe Application for Acceptance of Decommissioning Cost Estimates for Callaway Energy Center, Including Independent Spent Fuel Storage Installation, and Approval of Funding Level for Nuclear Decommissioning Trust Fund is provided in Enclosure 6. As noted earlier, a copy of the Decommissioning Cost Analysis for the Callaway Energy Center, dated October 2020 is provided in Enclosure 4. A copy of the funding adequacy analysis (Attachment 4 to the application) is provided in Enclosure 7.
On February 9, 2021, Ameren Missouri and the MPSC Staff entered into a Non-Unanimous Stipulation and Agreement that received Ameren Missouris application and funding level analyses into evidence and requested the MPSC to approve the funding level requested by Ameren Missouri in the application, as well as the return assumptions and other financial and economic assumptions used in the funding level analysis. A copy ofthe Non-Unanimous Stipulation and Agreement is provided in Enclosure 8.
On February 24, 202 1, the MPSC issued an Order Approving Stipulation and Agreement (effective March 26, 202 1) that approved the foregoing Non-Unanimous Stipulation and Agreement as well as continuing the contribution to the decommissioning trust fund at the current level of $6,758,605 annually (with $6,242,226 allocated to Plant decommissioning and $5 16,379 allocated to ISFSI decommissioning) and affirming that Missouri is 100%
responsible for the decommissioning liability. The MPSC Order also approved the rates of return and other financial and economic assumptions described in the Non-Unanimous Stipulation and Agreement and used in the funding level analysis.
In the Order, the MPSC approved the following actuarial assumptions used by Ameren Missouri in its Plant decommissioning funding adequacy analysis filed with the application and referenced in the Non-Unanimous Stipulation and Agreement:
The after-tax value of Missouri jurisdictional sub-account of the Plant Tax-Qualified Nuclear Decommissioning Trust Fund as of September 30, 2020 was $814,003,088.
The proposed expense and contribution amount and allocation between Plant and ISFSI is to be effective beginning with calendar year 2021.
The Plant decommissioning cost estimate is $1,036,260,000 in terms of2020 dollars.
Plant operating license expiration date is October 1 8, 2044.
The Missouri jurisdictional allocator is 100%.
The federal income tax rate is 20%.
The state income tax rate is 0%.
The composite federal & state income tax rate is 20%.
An asset allocation of 65% equities and 35% bonds is assumed to exist through 2043, at which time all equity investments will be divested.
Investment management and trust fees are estimated at 15 basis points annually.
An inflation rate of 2.150% is assumed for general (CPI) inflation.
The pre-tax and expense nominal return on bonds is assumed to be 3.200%.
The pre-tax and expense real return on bonds is assumed to be 1.050%.
to ULNRC-06798 Page 7 of 8 The pre-tax and expense nominal return on equities is assumed to be 8.500%.
The pre-tax and expense real return on equities is assumed to be 6.3 50%.
The pre-tax and expense nominal weighted-average return is assumed to be 6.645%
through the 2043 date of divestiture of equity investments.
The pre-tax and expense real weighted-average return is assumed to be 4.495% through the 2043 date of divestiture of equity investments.
The pre-tax and expense real weighted-average return is assumed to be 1.050% following the 2043 date of divestiture of equity investments.
Based on the foregoing assumptions, the anticipated annual Plant decommissioning contributions would be adequate up to an annual decommissioning inflation rate of 4.1916%.
The annualized rate ofreturn on the Plant decommissioning fund (pre-tax and fee) required at the above level ofinflation is 6.087%.
A copy of the MPSC Order Approving Stipulation and Agreement is provided in Enclosure 9.
As ofthe March 30, 2023 date ofthis report, the MPSC Order in this Case EO-2021-0050 continues to be the effective ruling establishing state regulatory authority approved return and funding assumptions.
5.
Any Contracts Upon Which the Licensee is Relying on Pursuant to 10 CFR 50.75(E)(L)(V):
None 6.
Any Modifications Occurring to a Licensees Current Method of Providing Financial Assurance Since the Last Submitted Report:
None.
The Company has used the External Sinking Fund method since 1985.
7.
Any Material Changes to Trust Agreements:
There have been no material changes to the qualified trust agreement since the last report.
The non-qualified trust that was required by Illinois has been eliminated, as Ameren Missouri no longer has customers in Illinois. This non-qualified trust was never funded.
8.
References 1.
ULNRC-06201, Status of Decommissioning Funding, dated March 30, 2015 2.
ULNRC-06349, Status of Decommissioning Funding, dated March 30, 2017 to ULNRC-06798 Page 8 of 8 3.
ULNRC-06494, Status ofDecommissioning Funding, dated March 22, 2019 4.
ULNRC-06644, Status ofDecommissioning Funding, dated March 30, 2021 1 The NRC formulas in section 1 0 CFR 50.75(c) include only those decommissioning costs incurred by licensees to remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) release ofthe property for unrestricted use and termination of the license; or (2) release of the property under restricted conditions and termination of the license. The cost of dismantling or demolishing non-radiological systems and structures and the costs of managing and storing spent fuel on site until transfer to DOE are not included in the 10 CFR 50.75(c) cost formulas.
2 This estimate is applicable to the 60-year operating life, DECON decommissioning alternative scenario with low-level radioactive waste processing, and is presented in Appendix C of the August, 201 7 site specific decommissioning cost estimate. This is the option Ameren Missouri intends to utilize for plant decommissioning.
3 On February 1 0, 2005, the MPSC approved Ameren Missouris proposed transfer of its Illinois electric and gas properties to an Illinois affiliate, Ameren Illinois. The closing date for the property transfer was May 2, 2005. In accordance with the MPSC Order, the tax-qualified decommissioning trusts Illinois jurisdictional sub-account was eliminated following the closing.
Ninety-eight percent of the assets in the existing Illinois subaccount as of the closing date were reallocated to the Missouri sub-account and the remaining two percent were reallocated to the Wholesale sub-account. As a result of the transfer, Ameren Missouri no longer has any Illinois ratepayers and will no longer collect decommissioning contributions in Illinois for its Callaway Plant, which is located in Missouri. The decommissioning liability previously borne by the Illinois ratepayers was transferred to Ameren Missouri and Wholesale customers.
Decommissioning expenses collected from Missouri jurisdictional ratepayers was increased by
$272,194 annually in accordance with the MPSC Order to account for the increased decommissioning liability borne by the Missouri ratepayers following the property transfer.