SECY-21-0108, Enclosure 1 - 2021 DFS Summary Table 1
| ML21285A228 | |
| Person / Time | |
|---|---|
| Issue date: | 12/16/2021 |
| From: | John Lubinski Office of Nuclear Material Safety and Safeguards |
| To: | |
| Tabakov E | |
| Shared Package | |
| ML21285A219 | List: |
| References | |
| WITS 200800001 SECY-21-0108 | |
| Download: ML21285A228 (3) | |
Text
2021 DECOMMISSIONING FUNDING STATUS REPORT TABLE 1 for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Approx. No. of Decommissioning Trust Projected DTF NRC Minimum3 or Date as of 3/31/2021 Years Remaining Fund (DTF) Balance (as Balance2 Before Site-Specific Cost Before Expected of 12/31/20)1 Decommissioning Estimate (SSCE4)
Shutdown (2020$) (2020$)
Arkansas Nuclear One, Unit 1 05/20/2034 14 $702,400,000 $918,381,620 $478,289,367 Arkansas Nuclear One, Unit 2 07/17/2038 18 $571,600,000 $812,254,230 $498,040,690 Beaver Valley Power Station, Unit 1 01/29/2036 16 $308,210,548 $325,622,054 $776,588,821 (SSCE)
Beaver Valley Power Station, Unit 2 05/27/2047 27 $423,447,839 $717,895,406 $515,622,884 Braidwood Station, Unit 1 07/29/2046 26 $433,424,000 $726,292,664 $523,784,851 Braidwood Station, Unit 2 10/17/2047 27 $467,982,000 $801,363,822 $523,784,851 Browns Ferry Nuclear Plant, Unit 1 12/20/2033 13 $508,548,717 $968,794,572 $663,251,591 Browns Ferry Nuclear Plant, Unit 2 06/28/2034 14 $495,656,073 $972,120,657 $663,251,591 Browns Ferry Nuclear Plant, Unit 3 07/02/2036 16 $449,347,292 $977,837,954 $663,251,591 Brunswick Steam Electric Plant, Unit 1 09/08/2036 16 $763,186,355 $1,045,489,037 $640,195,000 Brunswick Steam Electric Plant, Unit 2 12/27/2034 14 $848,948,764 $1,121,139,079 $640,195,000 Byron Nuclear Generating Station, Unit 1 09/16/2044 24 $475,341,000 $764,052,915 $523,784,851 Byron Nuclear Generating Station, Unit 2 08/02/2046 26 $458,906,000 $766,436,175 $523,784,851 Callaway Plant, Unit 1 10/18/2044 24 $877,602,879 $2,822,411,294 $523,784,851 Calvert Cliffs Nuclear Power Plant, Unit 1 07/31/2034 14 $491,849,000 $645,233,514 $485,577,519 Calvert Cliffs Nuclear Power Plant, Unit 2 08/13/2036 16 $636,843,000 $870,959,667 $485,577,519 Catawba Nuclear Station, Unit 1 12/05/2043 23 $567,911,540 $1,037,855,497 $488,828,146 Catawba Nuclear Station, Unit 2 12/05/2043 23 $587,885,961 $1,077,393,789 $488,828,146 Clinton Power Station, Unit 1 09/29/2026 6 $650,757,000 $727,569,855 $675,110,126 Columbia Generating Station 12/20/2043 23 $375,700,000 $774,735,414 $579,297,521 Comanche Peak Nuclear Power Plant, Unit 1 02/08/2030 10 $718,198,365 $1,001,730,902 $404,767,246 Comanche Peak Nuclear Power Plant, Unit 2 02/02/2033 13 $789,319,181 $1,080,320,123 $404,767,246 Cooper Nuclear Station 01/18/2034 14 $706,200,165 $917,220,196 $628,957,597 Davis-Besse Nuclear Power Station, Unit 1 04/22/2037 17 $612,565,300 $848,992,452 $497,793,150 Diablo Canyon Power Plant, Unit 1 11/02/2024 4 $1,521,474,522 $2,862,311,610 $1,691,274,936 (SSCE)
Diablo Canyon Power Plant, Unit 2 08/26/2025 5 $1,994,578,104 $3,125,576,913 $1,688,731,286 (SSCE)
Donald C. Cook Nuclear Power Plant, Unit 1 10/25/2034 14 $869,981,945 $1,166,462,987 $519,171,554 Donald C. Cook Nuclear Power Plant, Unit 2 12/23/2037 17 $791,948,450 $1,135,001,743 $523,784,851 Dresden Nuclear Power Station, Unit 2 12/22/2029 9 $876,248,000 $1,047,156,886 $653,171,547 Dresden Nuclear Power Station, Unit 3 01/12/2031 11 $895,711,000 $1,095,644,836 $653,171,547 Farley (Joseph M.) Nuclear Plant, Unit 1 06/25/2037 17 $586,818,442 $895,548,796 $487,216,275 Farley (Joseph M.) Nuclear Plant, Unit 2 03/31/2041 21 $568,954,712 $954,037,703 $487,216,275 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.
2021 DECOMMISSIONING FUNDING STATUS REPORT for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Approx. No. of Decommissioning Trust Projected DTF NRC Minimum3 or Date as of 3/31/2021 Years Remaining Fund (DTF) Balance (as Balance2 Before Site-Specific Cost Before Expected of 12/31/20)1 Decommissioning Estimate (SSCE4)
Shutdown (2020$) (2020$)
Fermi, Unit 2 03/20/2045 25 $1,730,000,000 $2,808,688,617 $1,147,043,126 Fitzpatrick (James A.) Nuclear Power Plant 10/17/2034 14 $918,408,000 $1,210,850,280 $652,121,874 Ginna (Robert E.) Nuclear Power Plant 09/18/2029 9 $575,950,000 $685,998,321 $445,374,024 Grand Gulf Nuclear Station, Unit 1 11/01/2044 24 $1,318,300,000 $2,654,662,777 $640,490,996 Hatch (Edwin I.) Nuclear Plant, Unit 1 08/06/2034 14 $728,642,312 $957,464,615 $634,933,204 Hatch (Edwin I.) Nuclear Plant, Unit 2 06/13/2038 18 $656,123,421 $939,075,136 $634,933,204 Hope Creek Generating Station, Unit 1 04/11/2046 26 $709,710,000 $1,177,444,097 $695,201,906 Indian Point Nuclear Generating, Unit 2 04/30/2020 0 $793,730,000 $793,730,000 $657,847,000 (SSCE)*
Indian Point Nuclear Generating, Unit 3 04/30/2021 1 $990,700,000 $997,321,197 $954,438,000 (SSCE)*
LaSalle County Station, Unit 1 04/17/2042 22 $641,347,000 $982,285,656 $675,110,126 LaSalle County Station, Unit 2 12/16/2043 23 $640,703,000 $1,012,844,334 $675,110,126 Limerick Generating Station, Unit 1 10/26/2044 24 $562,780,000 $1,149,401,355 $694,162,406 Limerick Generating Station, Unit 2 06/22/2049 29 $601,050,000 $1,411,186,431 $694,162,406 McGuire Nuclear Station, Unit 1 03/03/2041 21 $753,663,417 $1,129,588,568 $514,561,546 McGuire Nuclear Station, Unit 2 03/03/2043 23 $824,753,311 $1,286,542,804 $514,561,546 Millstone Power Station, Unit 2 07/31/2035 15 $939,700,000 $1,257,630,352 $482,390,766 Millstone Power Station, Unit 3 11/25/2045 25 $971,700,000 $1,598,731,260 $512,869,891 Monticello Nuclear Generating Plant, Unit 1 09/08/2030 10 $761,345,175 $938,998,846 $610,279,550 Nine Mile Point Nuclear Station, Unit 1 08/22/2029 9 $788,530,000 $937,633,832 $620,375,513 Nine Mile Point Nuclear Station, Unit 2 10/31/2046 26 $629,916,000 $1,055,556,153 $694,162,406 North Anna Power Station, Unit 1 04/01/2038 18 $587,040,000 $830,037,648 $494,331,926 North Anna Power Station, Unit 2 08/21/2040 20 $559,430,000 $828,754,795 $494,331,926 Oconee Nuclear Station, Unit 1 02/06/2033 13 $629,905,135 $804,253,603 $454,369,952 Oconee Nuclear Station, Unit 2 10/06/2033 13 $625,516,804 $809,415,516 $454,369,952 Oconee Nuclear Station, Unit 3 07/19/2034 14 $815,010,832 $1,070,625,141 $454,369,952 Palisades Nuclear Plant 05/31/2022 2 $553,840,000 $569,743,116 $486,748,373 Palo Verde Nuclear Generating Station, Unit 1 06/01/2045 25 $1,344,394,000 $2,193,581,231 $530,321,836 Palo Verde Nuclear Generating Station, Unit 2 04/24/2046 26 $1,339,614,000 $2,222,486,082 $530,321,836 Palo Verde Nuclear Generating Station, Unit 3 11/25/2047 27 $1,412,165,000 $2,418,165,531 $530,321,836 Peach Bottom Atomic Power Station, Unit 2 08/08/2033 13 $764,215,000 $1,720,391,139 $694,162,406 Peach Bottom Atomic Power Station, Unit 3 07/02/2034 14 $789,842,000 $1,832,871,819 $694,162,406 Perry Nuclear Power Plant, Unit 1 03/18/2026 6 $566,802,560 $629,498,595 $1,225,848,583 (SSCE) 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.
- Indian Point Unit 2 and 3 SSCEs include radiological decommissioning and spent fuel management expenses.
2021 DECOMMISSIONING FUNDING STATUS REPORT for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Approx. No. of Decommissioning Trust Projected DTF NRC Minimum3 or Date as of 3/31/2021 Years Remaining Fund (DTF) Balance (as Balance2 Before Site-Specific Cost Before Expected of 12/31/20)1 Decommissioning Estimate (SSCE4)
Shutdown (2020$) (2020$)
Point Beach Nuclear Plant, Unit 1 10/05/2030 10 $527,719,591 $642,308,055 $453,148,722 Point Beach Nuclear Plant, Unit 2 03/08/2033 13 $496,953,619 $634,789,063 $453,148,722 Prairie Island Nuclear Generating Plant, Unit 1 08/09/2033 13 $603,267,045 $777,359,410 $447,749,249 Prairie Island Nuclear Generating Plant, Unit 2 10/29/2034 14 $585,378,397 $773,067,410 $447,749,249 Quad Cities Station, Unit 1 12/14/2032 12 $891,152,229 $1,141,511,570 $653,171,547 Quad Cities Station, Unit 2 12/14/2032 12 $960,044,555 $1,228,927,692 $653,171,547 River Bend Station, Unit 1 08/29/2045 25 $1,112,200,000 $2,013,019,849 $647,623,418 Robinson (H.B.) Steam Electric Plant, Unit 2 07/31/2030 10 $866,686,974 $1,049,621,591 $444,988,176 Salem Nuclear Generating Station, Unit 1 08/13/2036 16 $825,873,000 $1,202,574,537 $512,869,891 Salem Nuclear Generating Station, Unit 2 04/18/2040 20 $699,396,000 $1,111,392,199 $512,869,891 Seabrook Station, Unit 1 03/15/2050 30 $966,641,207 $1,734,267,530 $538,603,291 Sequoyah Nuclear Plant, Unit 1 09/17/2040 20 $281,219,236 $753,389,961 $514,561,546 Sequoyah Nuclear Plant, Unit 2 09/15/2041 21 $267,902,656 $754,434,316 $514,561,546 Shearon Harris Nuclear Power Plant, Unit 1 10/24/2046 26 $754,010,373 $1,263,502,258 $494,676,928 South Texas Project, Unit 1 08/20/2047 27 $583,269,446 $1,066,592,777 $404,767,246 South Texas Project, Unit 2 12/15/2048 28 $712,993,806 $1,327,641,137 $404,767,246 St. Lucie Plant, Unit 1 03/01/2036 16 $1,464,701,756 $1,986,546,606 $497,781,939 St. Lucie Plant, Unit 2 04/06/2043 23 $1,401,290,245 $2,189,532,987 $497,781,939 Summer (Virgil C.) Nuclear Station, Unit 1 08/06/2042 22 $366,031,422 $633,051,518 $467,971,477 Surry Power Station, Unit 1 05/25/2032 14 $617,000,000 $775,115,686 $479,108,745 Surry Power Station, Unit 2 01/29/2033 15 $618,400,000 $787,293,409 $479,108,745 Susquehanna Steam Electric Station, Unit 1 07/17/2042 22 $790,629,575 $1,216,991,249 $694,162,406 Susquehanna Steam Electric Station, Unit 2 03/23/2044 24 $869,742,620 $1,384,106,742 $694,162,406 Turkey Point Nuclear Generating, Unit 3 07/19/2032 12 $1,193,964,514 $1,504,940,134 $481,566,880 Turkey Point Nuclear Generating, Unit 4 04/10/2033 13 $1,352,251,030 $1,730,191,287 $481,566,880 Vogtle Electric Generating Plant, Unit 1 01/16/2047 27 $457,854,661 $787,585,447 $514,561,546 Vogtle Electric Generating Plant, Unit 2 02/09/2049 29 $458,952,076 $822,905,677 $514,561,546 W aterford Steam Electric Station, Unit 3 12/18/2044 24 $681,800,000 $1,241,597,873 $514,561,546 W atts Bar Nuclear Plant, Unit 1 11/09/2035 15 $356,405,544 $750,209,925 $514,561,546 W atts Bar Nuclear Plant, Unit 2 10/21/2055 35 $134,662,044 $765,719,951 $514,561,546 W olf Creek Generating Station, Unit 1 03/11/2045 25 $687,520,000 $1,867,095,283 $523,784,851 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.