Text

Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix E, Page 8 of 10 - Appendix G, Page 11 of 14
	ML17097A564
Person / Time
Site:	Callaway
Issue date:	03/16/2015
From:	; TLG Services
To:	; Ameren Missouri, Office of Nuclear Reactor Regulation
Shared Package
ML17097A555	List: ML17097A556; ML17097A557; ML17097A558; ML17097A559; ML17097A560; ML17097A561; ML17097A562; ML17097A563; ML17097A564; ML17097A565; ML17097A566; ML17097A567; ML17097A568; ULNRC-06349, Callaway, Unit 1 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Section 3, Page 14 of 30 - Section 5, Page 2 of 6; ULNRC-06349, Callaway, Unit 1 - Enclosure 1 to ULNRC-06349 - NRC Decommissioning Funding Status Report - 2017; ULNRC-06349, Callaway, Unit 1 - Enclosure 2 to ULNRC-06349 - Minimum Decommissioning Cost - Per 10 CFR 50.75 Formula Process; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Decommissioning Alternatives, Section 2, Pages 1 of 12 - Section 3 Page 13 of 30; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix C, Page 4 of 10 - Appendix E, Page 7 of 10; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix E, Page 8 of 10 - Appendix G, Page 11 of 14; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix G, Page 12 of 14 - Appendix H, Page 20 of 20; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Cover Page - Section 1, Page 8 of 8; ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Section 5, Page 3 of 6 - Appendix C, Page 3 of 10; ULNRC-06349, Callaway, Unit 1 - Enclosure 4 to ULNRC-06349 - Statement of Net Assets Available for Benefits; ULNRC-06349, Callaway, Unit 1 - Enclosure 6 to ULNRC-06349 - Non-Unanimous Stipulation and Agreement; ULNRC-06349, Callaway, Unit 1 - Status of Decommissioning Funding; ULNRC-06349, Enclosure 7 - Order Approving Stipulation and Agreement; ULNRC-06349, joy-nv Callaway, Unit 1 - Enclosure 5 to ULNRC-06349 - Application for Approval of Decommissioning Cost Estimate for Callaway Energy Center and Funding Level of Nuclear Decommissioning Trust Fund;
References
	ULNRC-06349 A22-1690-001, Rev. 0
	Download: ML17097A564 (25)
	v • d • e

ULNRC-06349 Page 126 o1173 CattyE,gyCa,t.

DammiiaainC.tAna1ysIa Da.ant A22-1c,0-aol, R.U AppadLE, Pag 8 atlU I J=y TableE Caflaway Energy Center DECON Alternative Decommissioning Cost Estimate 40.Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (thausasda sf2014 daflars)fjP:sw LIkLW NRC tpe Ft SI 1s til Vh*ns He I l.hiII:y d I)*n, Hna*"I'n,kg1,a T.mp-t I'.$)Ig ISw*I (Nbn T.t*I T*t*LITm.M.gnat RatIm V1nm ti*CI ft CIaU (TPVO I'r.md Caft Ca Ct Csats Cmt C.d,, CU C.atiaasaas Cnas C.st Cs*i Cmt C.Ft C.Fn,t C F Ca.Paat tuF.t Wi..Lhs.5Imh*m 51,ilmm riit II.Dd*stCt 2,1.4 1 I)m'pIi*24.1.2 2d.4.3 P[ptyts 2t.3..1 tIIth phy pili.i3.5 II..y spipnanat.I

2L4M 1)imIt1)AW ganud Lt.7 1Itybadgt 2L4.a NRC F ,I4.f)UqiIk&dt Pmma pMsh.'2(14,10 C*qithti.m L1.fl 5s*ySt.ffCt il.3J2 uoa SitTC.-t 2d.1.Ia ULiUty sarrc(*2d.1 5sbt.,s1 IiI 21 Ct 2dM TOTAL POItOC Id COST-Ott.--42 9 57'3 4 519 777 549.-31 235 220.513 01 675 575-ISO ID 205::.524 1521.155.32 100 100..117 (17 514 514.377 15:410)00)-267 45 107 017 566 57 732 710..1,337 201[537 1 527:_54 1015 1)8)5-105 22.HT)10.401)25 705 25,700 S 28)22 070 7,317 34.1)7 44 4)7 2,1)01..l[521 50.::::.1)12.1 (0 243)1)1-2757)).[7)247)7)1,21)))255521 10)1)101)20-Lkmo T.'o.lmt).s 27.1.)ORISEooflmLo0) 0*1007 80.2 T*o*3oW1k*m 27.1 fiI*uo)Pono*l2fAdh6ty C*o*Poi*12ftWiUmoIC***o 21.2.)Lkoa**T**-*ai.ati**o S*oo*y 27.2 ShL*3ot PSoi 21A*kht**o*I C**s*o)***'i*oI2t01I*od Coos 2t.3.1 000*0)500k*oosoo sspoo*o*21.3 SoSlost 1tC*1to**o*)C*)mot2tP*ssI-Dpo*ko*

Coos 271.2 h'opooty00ooo 2f.1,a boltS Ihyoi*'olI*o 25.4.4 Di*1oto(1JAW 0ootI 2t.3.5 Jbooooooy sda)t.3t)NRC F&&o 75.3.7 Coqo*o**Aj)o*aoi*oos 2l.1.0 Sooooty 5005C*oL)t.49 POCSsffC*c 25.4.10 Utility SooffOot)r.4 So5tosJ 1°o**4 21 Pooo*oI.Dopoo*Ioot Ooio 210 TOTAL 150101)OCt57 1000)001)Sb-S1o I1oootbooo

..-0 fl240 2,471)07O1 10723., 0*-0*H 230 2,374 45.722 1)1723-0**.0 IO)0)1112 1,212 1.2)2..(010 152 1 242 242 Ios435 Soot 0o*oooniooiooio*

Aol*ooL**o l)ooo*lioioo*7R*oooioiogSiLo*Hoildiogo 3k1.1.l I1o.*too 45.1.1.2 Aoo*liooy 25.1.1.3 A**oihooy U*11o 35.1.1.1 1*ooo Fo*41i1y 25.1.12 Cjo'obtis 1 35.1.12 Coooooooko*ioo Coodoloo.CIo.s 3lst.1,7 Cooaoooaio,ooios Cooo)doo.(ostonisoosol 0*1.1.0 C*o1ioTooooCs*ooo*s 35.1.12)150*11)Uooos*t*o 35.1.1.10 Eooo*o1i.lS*oo*oo SVo1o ooophoo*o 35.1.1.11 Fioo 00*55 15.1.1.12 flos I1oiI*lio01*oo***

1151 I 13 IIoLMoohio*o Shop Ih 1.1 73 lotako 0 5))))0 3,)).)I,59t 320 111*5 0 557 77))?'1)36-2311 1831 3))477-202 1510-130 lOft))-75 571-311 452 04 113*-.0)1,7)2-0 35)95.10,77*.*1,735-17,2)5.*7,472--75)0)-417 0 3323-100 47 25.)201 157.17 2*14 203 J0)ft)(9)OTOTU25 0 51)570 5,201-511.070 (1,2-It)0-0'0-212 21 233 103-*0-*.--,,---7 1-to-5 12 32*.o 151.755))Ii 0 0.*-251 30 2)2 21)2*o.-.-..------157-It 503 503--0**.--0 0 0 , 0 0*777 73 53*3 0341 ,--0 0 0 0 0 0 0 0*0 0 5555 053 5530 5 530*-.-.0**-57 55))0 0 0 0*0 547 554 7.10(1 7,3)))*.0 0**0.7)9)4*0 736 7 1**0 45)0 2296 17,075 7575-.*3(0-.-7,lOtt II IS)00)0 739 7 1*10 2-1,002 4.079 29 7.11 29 711-It))-..705))(7*3,00))157 tI-It 11)0(2 7*700 40]201 (5,31)5*(31 94)2741 7*5))114,25-I CS))170 520002 27 51(9 (5-urn-t2It%I o;a orn 2,2)7 13.533,240 1 250,10)1 7100)01)0, 4,023--0 0.(77 0*0 0 0 12-18-.0 0.1,056.-0 0 0 574*0 0 0 252-.0 O 0 0 Ii.))-.0 TLG Servicta fec ULNRC-06349 Page 127 of 173 D t A22-1YO-9OJ, AppodIxE Paie 9jJO I)oht*o 3bJI.I5 3h.11.Ifi Mi4l.*Si 3b.LI17:Ib.I.1.I8 HAOI 1hiI(Ih0 1b.I.I.II R*P,JT()I 3b.1.t20 3b.LL2L R.1L*DOts*O.LI.22 Ihd othIy BiIdio 1l.LI.2 StyAhLt, 3h.I.L23 S%')3b.I.t.25 Skd SLoio&3h.IJ.2c;RI*11klo 3h.I.I.27 Tbi Bohho 35J.t.3 Tbrn1dt.t:ih.I.L2P U.H s CgT 3hi.1.a:o).I.t.:$1 T1iIIo ab.t.1 Tk Sb C1t abI.2 llskFII Ok 3bi.a 3b1.4 Fioop*c NRC 3hj S,*to1 II2 Ati'Ry Ct P(oi(3b Adhitlo1 C*R 3b.2i Chi,0:H2.: MioAn.OkRhI o)N.3&Fb NH 3b.2.4 C"diR DIios 31.2.5£o*:i 312M Cotho Dlri Nh.2 Nba*t'old R MIii-i,I Ch I'(I()d ii Co:H).I SII ci 3h3.2 MI*ti ah.&boo*I r.-ii:a ClIt1 Co-.-..TOt , 2,400.17:1 TOOl to 79 3 34 TOt 2103 4 rn 192 410 227 4,1)7 t;3 0,200;a t 313 2.105 1,CR 0,920 TO 52 30 CO SOT 4210 11 4,OtT-,tut 2,793%.07T COot-TMRI--.--.34--,..2152.-..--3'21------2,090----*.1.310*-----4,tt7--.---1,250;---.--Tot------t------37,170-----.0.Oltt--12,000--9,000--2IRT--07207-Table E Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal of Low-Level Radioactive Waste (th ouHan ds of2014 do11os)-t)fl'Sto tROt'NRC Spe f'oI Soo P.oosd tttI Vteo totI I UtHity od Mtt"tty I)o H.r.I Iokt,g T,'ep*n J-otflU I)tsp.o.I Oth'ThiI Tt.t Uo.Tr.M.eot Ro-!l Cb,o,t Cto 0 C1*o C (21CC tod C.ft AtiottyJOoo,Iptts C*t Cs 1't Coto Cooo C.o C.ot C.tIRyCod 1*N Ct Cto Co.Ft C.Fi C.Frt (Tfl.Ft C*.Ft HN.Ih.Mh-oo Nthon-2,107--102-OCT--%Ttl--or--iota--002--002--22329--8021--103--2774--002--t,001--TtTttR--'It57--20t77--t_otO----o!r20-, 30312--t5.Bttt--t,5c*o P(,iot2I Pdot-Dqoookoc Cob 00.4.2 P0000tyoo(o 0.43 Ft.oy oqtpot.ooI 303.1 PttoogyhoIgo

10.4.0 0)o'ity SoIYCt 3b4M DOCSt*ffCo 30.4.7 Nitty StoLtCC th.4 Noho,oJ)oit 0-I'oi-t.Dopoo&'ot Coo:tho TOTAL P05101)5, COsT PERIOI)HTCYIALS TCflOL C000FTO DECOMM055H)N

---1,004 Ct 2.1t7--152------204.------3,1113------2,7113-'----402------2.117.--.--4204--3254-5117 issios 29,324 IR9I-, 202.-1416--1100%.-10121.,-120071 421.4.00 638 4.0112-217 1,1.40-320*.5;30-2042 17,6401 2.N 12642 17,0013 2211 147,250 945,057 1a1.37-200-.--....5.1444)---.---(;1.171-.17,330-.----471,132 207.043 , 1)73311..--..471.13!207042 09003 114.094-610.310 1.705 33 0,417 00.7104,030 J,7t.4.$33 4.HI0.200 TLG&rsirlnr.

ULNRC-06349 Encbsure 3 Page 126 ci 173 E,,iiy Afl-1f38601 Re.,.0 D:oMn.ih?nlng CatAntyai.

Appndi F, JO f 70 Table E Callawoy Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Levet Radioactive Waste ttl oussn ds sf2014 delict.)-()ft-S1e Ltki'Nite Spe Feel S1 I'te.e.4 ietI&J Ve1eee, H.I.I I UiIhy ced Aetlehy l)ees Re*eeeI Psekeileg Ttsesp.n t'teetg l)Ispe,el ()thet T.t.I T.t.I tJtPte.M.eete.tt Keet.iIec Veleee CI.e Cice.B CI.e C Pt.eeeed Ct.ft C.eitsetet ledee Aetlelty t)cmlptlcs Cee Ccc C.*ds C.e (es1.Ce,n Cee.CeetI.geey C..i.C.es Ced.Cets c.E Ce.Fei Ce.Fe Ce.Fees Ce.Fet Wt.Lie.M.,heets M*eheet, tYrL CCtfl'T()UECf)MMISSlf)N WITH nia%CONTIN(iENCY:

$e01$97 tIe.;d, ci 2014 delI.t (YrALNRC LlC74SETERMINATlOt CO4TlS SliPi OH l75t,C7 th sees de et SOW delists i'tNT FUELclANMEME2tPCOSt It 3.CC OR.$0056 Itb.e,ec th ef 00t3 deli.ts oN-NUCLEAR l)621C)LtFION CoST IS 2.6V OR$1t4a%th.etsc d,.cC 05t3 defl.ts (YrAL LOW-LEVEL RAI)lOACrlVElVAn'E VOlUMEIIURIEI)(EXCLUI)INC]

01CC): SIC5tS bIe ftet OTLJREAThRtH1N ClASH C KM)WSlEVOIUME(ERATEi) 2217 ebk ttst fYILSCHl METAL HEMf)VEI);

6i,3IO OTAL CllF1'LAHORk7jjMF4Tit

......1IM533 e.m-heets..Eel el.-e(I)(*t lhcLthe.dedy.eLheseledeeceece.c*egeleee (I ebete lhstthe eslece le th.e a a tel e TLGServlete Inc.

ULNRC-06349 Page 129 of 173 CaUaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix F, Page 1 of 11 APPENDIX F DETAILED COST ANALYSIS SAFSTOR ALTERNATIVE DECOMMISSIONING COST ESTIMATE 40-YEAR OPERATING LIFE with DIRECT DISPOSAL OF LOW-LEVEL RADIOACTIVE WASTE TLG Services, Inc.

.2.*., ULNRC-06349 Enciosure 3 Page 130 of 173 C1t,&y D.Mf.*idng CtAootyf.Tho,ootA22-1&Y-l*J Rjo.0 AppdiFP,o.,t1J I Toble F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (th oo.n d.f3014 doll.ro)()ffSit.IIkW NLti F1 N1 1t*l1 t'..ho,$7 Iktd I Ull4ty d R*'$Fep.n Pshg I)h+p.I Othn Ptt T.sI Mgt Rsn*ehn L1.A CI.0 t1o C (flCC Innsd C*f*C(C..C C C..F.C.(Ci t I W Ih Mh.05101)Is-th..hTrnnIth Pt.I t nt l.I.I SAFST5th.n I.I.2 I.t.3 Ntfi.ito tCtI;lo1.4 i.ij;ltG lot.?ohnL PSt)AR I.LH k.I.t)dtihd nil tollS Etin.IoI.fI b.I.12 t..i.ia 5)fiO(J*(k I..I.1.I b.t.15 1'f*e5ttpitkCtStody Ay5ifti 1.1.It PnptooLo.tfeiIttot.SAFS7OIt oI1kIeg, 1lI(ii Woos moogomot 1,.l.Iss Fitty d I,.I Ill TaI fl*it,IWk Isfn I,.L.17.t t'tyt J.1.17.2 FdLtyd&ly I.t.I7 Tad Pn.)d k.4.2 IqnayL.t.1.3 f.hh.hytpplt Io.4.fl 1)tp.ooIfI]AW go*roht b.4G I..l.7 NNCF 1.,t.B E.-g*y PI.tho F t.4s INPOF I.3.IO 5pot FeI P*I 0551.3.l1 L.4.I2 Cpoo Mt'tkn S'iySiffCt t4.lI Ut1aySLfl0t t.4 5Ia&I Ptl 1*P I b 0 TOTAL 1011013 1--525--393--252--2(514------149 22 (72 (72--.---*lSt 23 (74-----.(3 2 P5 15--.--.4 905 7(13 5 500 51(90---.-2 999 4(12 3;112------3 (190 1,1.1 1712--.---290 M*2 2°-523----;l(5&5:;--:: 1929---.--1,191 sa I::Jtl--.-.939 50 186 sin.-----791 119 SW-----55 (4 Ill)-.---.-(.900 100 1,100 1,109-----II,04 I 584 2,106 2,909-,----31,490 4 719 39)77 wi iii.I 020 (2:i-31 51,433 7,034 ('42,133-I 025 12 7-31 5(1,21(1 0 099 09 113 (SI 74--.----,.1.101 (I 1(2.---.-22(2--.-.--.010.--12,1(01 29-1,020....-..--11(0.-.,.-.-lb--------.---..,-.-, 271(311 2,1(1(9.-01(1...12109 21)(0(9711 S'170 ,.510...21101 20 7:1.1 cni.i-U*U U 399 11.1*11l4 (1)3-*U U 252 U-If11)U U U 19 (45 (45 9 145 (45 20 2(9 201 s(.ISO 350 95 725 725 11(9 70 7)2 70 503 501 511.152 352 3$209 2'0(30 290:oio 7107 2251)2350 I,_1.l)(t)io91.o9isi99-osi.

7'599 lo.120 Iksi,&tyN900 (5.1.21 ()nioh(09si0i 1_,I.22 t&.I Sk151 ('.3)d k (501(5(59 Csisi loll)I).I Hp9OtFnSITeoItOO b3 5051si1 Psk%I l C.3Iwn(Cnosi U 7090 U U U 1,001 U*-U (tOO--(1.900.U t,0(0 U U*4157 U U U 2390), U 1(10(7 TLG&rvke., ZOO ULNRC-06349 PaQe 131 ot 773 CtJy Enry Ckr dIthg Ct An,ty*I App difPg3f1I I A::4:I:Y TbIe F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year OperatingLife with Direct Disposal ofLow-Level Radioactive Waste (thau.ada f2O14 dll.ra)ohf-sli;1.15W ItE sp,t FI Sa I.sJ Itd1 Ih.-I i*Uil(y d tt,m't ILjg Tr*,pn I)I,.p..t Oth Ttt T.rI U.Tm.3I.t Harti V*h Cb A ci H ti C LIUC rsd Cserr JERIOT)1k-SAFS'rOR Lfriid I)ECON Athhk p(i)(I II)Tht Daig flrSt, I3ihtig LL.1.1 t*s 1.225 Jb.I.l.2 AiIi.y 521 Ib.I.1.4 F1 Hlldi!v 7(5 tb.1.1.5 I1aM.hi 5h5)7 b.I.L5 RAM Stg 1hihihg 45 Ib.1.1.7 5 lI,.t.1.H 300 Ib.t.1.II Dr*, 53-Ih.l.1jo Rd.*It{I hikItg at-ILIJ Ta1 3.555 Ih.I Sthtat PksI 1 tti'ity Cu 3aM I'tIbC.e,IC,..t tb.l I qipest Ib3.2 lh.a4 Sefl sil lb.35 Ib.3 Stst.l P,-jI lb (:.1IsI P)*d lb II1)qhn Ca Ib.4.I 5.4.2 1 Ib.4 Ppny Ibal I)tth 1hy Ib.4 S)p1 (I)AV gtt Ibd7 emgybdjst Ib.3.H NItCJ F 54 1 EPIe Ih.4.tO ,LFP,.IO&M IbAiI SF51 Optsu C*t b4.I2 Cp*c MIb 1h.4.i1 ty&ttCt fl.4 II UtthtySsJ1Cc hi Sdit.t lb 1'eI-I5j.dat C*u Ihj)TOFALPERJO!)

fl COST PERIOt)h-Pm.)(I h.I.]IL2 I&Ltp p*t.).1 S peW-krmy h.L3 SbIlig k.1.5 Ppe,ubeit h:.I SilpgJ It)(t h:.2,J h2 S*hsit PH)d hAItiss.I C[134 (OS 1106 67 615 610 II 10 85:301 I 6S 1.502--10 513 1.522 12434 12,434.--SIC---_65,1151 212-828--I 110-_ss.its 213---IS--.1,71a 24--------.-65 SIt--------10,721)--826---71)100 60061 62,335;l2--------24,1112-3Sf)I.);))).145)-::: 2)114;;-::.:-2 ,7 ,,7..-----SI-Ii 51 5)---::.1)71 16 47 47--------611-1,628 400:)*1,503-.--.--19,821*1,528 4.581)4.751)----*---51)72)1-28.1 1,417 1417 II 6 G 17 1111 III)JO-26 377 277 3.17 2651)34)50 181)1118 1)118 2,153 IS 1.14 13.474 17%.ISO 278-801-40---.----,-720 1,10)4 In ISO ITO*l01 720 1,13:)---.#--.----71:--_3:------:170----., 199------24-.----2,312 Is)593 7 1-i 5,210)581 834 29)-019 121)5)1-411----.-----733---'--74 187-, IS 303-1)35 187*1 1)0 199: 1,,.3.)6:93 S,.lI s1 k.3.4 6:1)TLG Seruirt,, Inc.282 1,115 1,1)7 I'I 4 SKI 2,247 1,.))))-1,910.750---593-1782).589-.-1.18:).-.20_so: 211 9;K::., 7)1,81.21)

ULNRC-06349 Encosuce 3 Page 13201173 CottowyfogyCofr Do*mlukodoj C.tAnoly.do AppodioFPog 1 f 11 I TableF Callaway Energy Center SAFSTOR Alternative Decommissioning Coot Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste fthausaads af2014 d,Uaea)cst-sio, ILOW NUt Sp.e I1 5k l(s,d 1bIlVI,+It*rIlI UttIhyd 1)wo.0eI I',kwIw T&)$p*t I)Ip.,l Oikr T.eI Tt.I 5I.gt Hote.a VIo Cb,s (3s.1 C1 C T(tU 1rae,.d Cr*fl C*t c.,.t Csss C4 C*atl*,,y Ca Cst Ci Co.Ft Ca.w_Ca.FtC.Ft C ae*Wt.,Ik.5th*r Pl I-DqtCo Ih,lthphyost ppIh 1ly),4.5 J..Iji P1 y 11.7 NRCF.*I..L0 EaoyPIaagF I4.5 Ss Fl Pl O&M I;.L.Lu SPOt 1.*Il1 k.3.12 itySfEC l.'t,13 UtiIitySLffCL h:.1 Shttl Pdl T(TrALIEItOl) 1 COST P50101)1 TOTAlS Ealol)s.-sAFstoa l)y l(h W1 Spoo Fl5urg Poiel 2 lSt lat.AgAiotst 2j.t 2.l.2 2.t.3 I'woeei.*n 2.L4 lSAs 2.L.G MtppIi 2.1 Sbastl'st,.lsAeitLyCot 2.S.l tFlTst S SAsa1'.ol Ss (:stI.l C(*IlS 43 lllthphym li ,.l.4 o5,sIrDAW 2*15 1It.gyl.lt 21t;NRCF 2*1.1 Eeey Hoeog Fo 2.3.0 Sp Fl II 0551 2.4U SF51 0peti1 Cts 5.410 Sly 8.1CC 2.4.1 I Ulilly 8.1CC.2..4 Solat.l Pi12.V.ilDp.de1 0.1 o.o TOTAL1ERIODS.

COST PEIUO1)0-SAFSIT)R Ileo..y l.h,1 Spol F15t.r..PAl 2Dfrt f].o.AijA1ii1i.

2.1.1 Qosty pt..t.I,stt.I.o y 2.1.4 1811..8.1.8 M.i.t to 2t1 8bt1o11'tiIZAtiity Co-478 IS 827-_l 78 78::: Di-upt:e ot 24 3 20-717 75 277 277 23L 137 250)288):*2.22!)0)2:: O7l.s:o 21,578 SIcK 30 sos st.oso.toss on 758 17.25))7L788 I 4 8)8--Is)885 85--870 107 04)3 1)00-10.000)(00 124211 2420--10.6)0))%)2)21.12320_-2,808 5)4.884)23J 722-1 1 19 I IS 231 23).lit)1801 AOl: 201 1543 771 77)--1.157 ItO 1,277 1272-S 3777 372 3)80-4.100 S S 3,184 475 o);:tt)*:1.1818:5 5 357 57 43')5:: 3:780 20,425 0,702 22,724 S 47 75))57 11,128 87.585 181)51 10082 47 87 107 2 1)3.)10)4CR 21,045 00.122:::;1101 0,410 S S S S*01,5 2,260 128))))28)0)S S.S.1)7)8)3.1)28'*10 1)81 10 1.210,0.1))

S)5l.--18 1)81 81 1 2)1)81)::'150.).I III S S S S S S S'S)0l9t)2))S S S S S S S 32--S)1:*1 107 025 121 5-I 8.1-I))7-127 258 580-Il:)20 808)1 S S IS.)-1073 5-S S.*S S S 55,5)5:;-::: I.7l 82.78 S S I 881---741)10 4)00 112,0)))S S'I 77)--*131,133 78 I-Il 1,058,850 S 797 15 4 Ii)2)to).I%500IsI Cot.24.3 2.4.4 110t1o.I(1)AW oo1d 24.5 2,1.8 SIlO F, 1.4.?So51y8t.CCt-2.4.0 Utility SI.CCtt S 4-113.S 5M)20 S 20772 3,877 40,350-10,458 S 13500 I 355 14,9-1-1 1-1,1)43 S S*5 1101)581)1 551)1 S 7'5 S 71, 4-10 4-16 S S 01-Il 1,22)1)88:1 Ii, S 2,317 1.238 12,5-I))1:1,5-I))S 5)1 587 10 4-10 10)817 00,027 S 110101 8028 6)1.212 4)212 TLG&rWcea, 1,ic.

ULNRC-06349 Page 133 0(173 C.t4atyI.R 0 Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-level Radioactive Waste (thausanda o12014 dallaro)caTsL((: LI.K NI((Sprot FrI I4arL.I Vlaaas IrbJ I UOIUy ad Arslrlty Rrar*Prk1ag Trspsn Prarosia I)lsp*,aI Ogtar Tt.I ThtI LirTea.Mr,t CI*,t ('ieee U liros C 01CC Pro.rd Croft Cartr hdr 5aIIty Dr.rIpthro C*o C.C.r C*Ch Ct Ctl,rry C.sr Cra.C#st, C.Fro!C.Fro C.Frt Ca.F,rt Ca.Frot Wt.Lh,.Mroh.ars 51.sh'aro lEftiOl)OTUPALS Eftiol)3-ILrt1St S'FSTf)5)).rro.ay 2.50 31)220 0103:40,4Is 215115 Pr,()di.Diri A0iiLia 3.1 Iari.i 3j.2 P)r5aa h.ihd rol 3j.4 EIrtdipti 3.L5 3.1.6 3.I.7 1r5roSERdEA 3.1.B II.9 PardaIaa IJTrois*a Piro.1.10 A&iiLy:i.i.ii.i R&thtiban&

apr.y tdtitk 3.I.1I.2 3.uI.3 Rr5ri,d.ro.l 3J.II.4 0Wr.as4 3.I.I.5 BikgiI hk4d 3.I.1l7 R*t.rlrorot 1&.1jl0 MsisTarhia l.1.ll.10 5tror&baihlio0s 3.LLI.I1 3lLl.12 FIiLyLsita 3J.LI T1 31.I2:i.i.pi ILt.&t.I)(,i0%t 3a.1.I5 gKeg.Ctr1 EIi,IWilisk1r.

.I.I(i rrororokla

&tjr5, 3.I Adiiy C5 Pi)1Is PIDprofto:i.4.I 3L.I.2 Hlththteo,Ii b..4.5 35.4,0 Is Lar gy NkOFa a.4a Cqs ,Wi(a 3..tI)S*.rily StffC,t 1*4.10 UiiIityStaIPCat 3.3 S*l)u*P**d3 Ct:i.o TOTAL)ERIOI) a LOST P115101)Oh-I)*aad.oI*sIeg 1'rp.roiIsss 3I fli,s AS---.-iG.I 2 102---.-----S*---..00 420 00.----131 Li 105 05-210.-*-55:7i 20-Sat---*10.013 SOJ..S-02-4 0 23-.-.---$45 27)72 02----101 0 00 210:.--1012 152 101 1163----.1856 I 37$11 LII 11.231-.183 5 1.0 2,031 1 977 15,410 5,310 ,'ISO S I.05 27,111)0-1,140 32,047 11,350-IT.-----I 3511..-..-1000 2.4 513tt.l Pl2l-D&prod.,,t C00 23.0 TOTALPE01OII seP00.4,41.1 00 20.-4 942-..90 044 161 2,405 129.-4912-..100.14 1111 2,405 121)',!oa 1,090 10 723 725 77 594 51)4 739 1,669 962 79 (700 041 1'*°?"°?9 73 73 0 00-753 5,709 5M77--9l5--50 ,-113-1)0------II)-_.1)11...---691.--.-1,300 , 1000-7,5(5).:1.1110-7370.-1,1(17-7110-3,121).(.600.3(21), 4,11(9)-39,777.-001 45 (-(9 11(0--3000 450 3-1711 3,410-177 26 203 203.-2.300 3411 2,617 2640-(Os 21)(70 170 0ti((Wok Pdo 31(1(1 P1.1(y(5 31(11,2 0.....'u,es,ro..S 3), LI 3 l5osoigbi11iog 35_I 1 4 000.4i50 351 (.5 G14l)h.as10ro&101s1-s

-.----.-(-(110:::::.::-.-359--.11 106--.25)--.5)96-(511 , 25!)---0_Is);--.--, 01)7 01)6(51 PlO.--..125'is 1-IS 145-32_(57 C 63,23.)TLG Sn-stem me.

ULNRC-06349 Page 134 of 173 Co11ooy Eogy Coot flo.oosi,üooioCo.tAooIy.

D*ooootA22-i6L*#l)

Rjo.t App,,di F, Pog ,,f 11 TuMe F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive tVaste (thsuds sf2014 doliars)1)toiIoI IV.rk ProoIoro 31I 10 frs 3b.t.t.7 R*oriw oo.*I bJ.1.5 F.riliry 1,orst 2b.1.t.O Mil,shh1d 3b.Lito Iliolosool hiId 3b.L1.12 ,,t,r(o1o,or,to 3h.I.1.13 01Torbio 3b.IJJ.I MioC,od,ooo, 0.1.1.10 31.1.1.10 HrsOobo1U ab.I.l TrtI h.I Sto1I'riIth AtniLyCo4'

.-.-Ia 5 140 115::: 23 174 M7.,.57 0 115 (5:::: roc 07 667 (67 ,.,.126 19 in 73..-197 30 226-.(97 0)326., ,-:111 62:eo;.ro.,*344 23 ((6 356., , 43(61;6(0 4 575 3769., 4066 610 317f.07-.,-40.-.(07.,-,.0(7...*312.1 56Ch,,#dris,Uo Sb 2 5(olo.od (',ioI (hAhIitio#I C%L-.2023 037 3,671 (671..,., 2873 047 3,571:1 671 ((1(00 7.052 I'ood3b ClI.to(Cot 15.3.1 15,oo ,l6OOO51 6(3.353.2 1)OCoolro,1rstoo

- 35.3.3 PiprsLt(8grqoiporsC 1100 31.1 56butl (owl 35 1241o5o61 Uo6 051 I, IOU ,.(.000 13;'55 1.25 1.265 I'o(*d 35 Prrio1.Dpo,rlrsoC 35.4.1 l5ooppho 51*.-II 56 60 3k.4.;Pn,orty 1056o*.200 20 60 00 (5(3 llrsl1hhyoossj.p1i, 470**.(20 5110 530 (tOO ltooyooipsoo1ro*LoI 523...70 502 602 56,1.6 ISposol l)AW gooolol.2 3 23-U 53 s (1.4.7 13.ot.oo00 IoJ5o-.-.*-1,1(77 252 1.520 920 311.0 NOCFoo-..-.-170 30 416 416 3(.(j)C316o0103516016o0

-,.-, , 060 100 1,100 1,100 35.4.10 So&osty SloffISot*.'**2100 301 2359 2,301 Shill SOC 6ffC,oc..I 373 1.121 13,1114 3 1(1.1 31'1.12 Uolity SffCos., ,-., (((551 2,033 22,104 22,403 35.3 Ooht,,o.l lor(ol3b l'oiol.159oo'1oocC'ou 54 1002 12 2-29 17,260 5595 41.073 33,073 31,.0 TOTALI'ERIOO36COST (47 2,102 12 2'29 35,257 7603 56152 55045 160101)ITCYrALS 1(47 2,50.1 17 3 33 72656 11756 07 199 06 301 itnion 4.-Lorgo Coo 60000 t 30.1.2 Torlow(Uoo,nso 1.1.3 5l.io C00,l,060r6 36 169 24 24'501*3;0(7 37..1 227...1.10,151 1,157 6 23 7 7 , 135.44 221 221..320.._01 135 S'13 20 02 70 206.1,031.126 1.735 1 736*(.336.*.016 1.10 2,730 00 Ill 56 333 (56.1,130.370 2.151 2,151*., 3,73(1.'.211,053 1,530 (33)76 535!)2,279 2,002*11,263*3001 20701 26701-..(12003.-.1311)3(0 20,00 2,2(1)2.279 2,002-11,11)).343(1 1(1,710 19716-., 62000...1,3)9,34)5 0,900 2,2(1)01 0)2211 42'III).144 012 332*..3031.01,1126 2 135 55 3,19]1,111.1 690 13,10).)270 12.074 40 125 10 26'.*2)37 (1))4)3)*127 013 012)7 1,101.., ,.10,74)).I t;12 12,351 12.261.*',.2.2)7.13.1,109'05 0630 2,000 1,000.3,007 270 6921)10513 1)1)14**.((CI...(60(05)26217 ((01 1121)1.))9J9 17,23))7,1102.53,201 55))291016 23.3)3 12.1 1.).)..I 1(1 1)71 001 19))2,217 0 7)0 131 01 665 0,431.,.5.1 or)..31)22,716 3 72).,.6432.)....1.251,7)5) 23,01)2 l7 141;2 I 0t*..,-, , , 10,112 33 261 26;._:., ,: 931)5 (1trji;___

N0c___Spool F'r1 Slt Jr orso.'1"1(orIt O'olo,qo3 llwl*tl UllIlly rsd AotMty florso Or,ooool Poko1 Trooopon I'roooo,Ioj I)lop.rsl ((thor'ro.l T.l,d Uo.Trro,.Mos.rowot Ro0orotloo Vols,so (7loso,0 Cl.,oIl Th1teoa C*(('ICC Irooooood CroFt Cost oUrs AotlsIly Dosorlpthu.

Coot toUt (ts Co,lo too.CoOo Coot, Co0lloEy_C.olo Cools Cooto CoOs Co.Fool Ca, Foot Co Foot Co.oet (7u, Feat Wr.Lbs Olookoon M,ohoor6 (((10).,.1,11)0 , 1,5)3), 2,710)1',,,ool b 13r&ot Drs,oooooi,o)or Aioi1ho No,4r Osoo 00391y693100 0oo1'(sill 1%o0orCo1ot0piog 4,l,),2 Pro.urizorkdi.tT.ok

.1_l,1.3 1160dorCo1ootPoop6&M0n 4,I.1.0 Osoc (2 6rro 4,I.1.H 51)001 91o Gos.r*too toils 1.1.1 7 OIt)Slo)lCIo)56r'io,Strso.1on, Oosoo,)3.,1.Ijl RsoosrVoos,4 lotorosk'10.1 131 V,orol&loioroslo GTCC topasl 4..),)0 Ilosotor Vo5534 4.,))T,Osls...302...11,6:01 19...--,., 135,175...,'-..(16,00 1)7.502'..(1501 (3,11)).130,71)2*1 537*III...(6 022'1,127 710 1%)))Csoo,liog Cools Coos Ckrs 00(51105 (korlitios 3o.l.1.t.ls.1..l.2 Aotitio.y 45,143 Fool lloihlisg.I 20 1 439 930'5731'4 534 23923 211(123.915'.227 TLG Sersdres, Inc.

ULNRC-06349 Page 135 of 173 CI1*y E,,-gy Cofrr iu5nfng Ct*nJ DrntA22-1fS.OO1, Appendix F, Pa 7f 11 a tu Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (t1wcsad f2O14 dI1r.)(-St(LLUW NIt1 FI sh, I'f khs7 Ih-1II IJilhly ad ItI Ikghg T,p*n I'sthg)bpI Oh Tt.I T*tI Ht.-.ti CIt Ct(CTCC P-.sd C5 C*,.(C*c C..c.C*,.Cy Cs#, C.,s C*.Ft C Ft (..F,t (.Ft C.Ft O.Ih.C.ftg CL C1*, I)Iig L)whtus (of)4.144 HMhn*Shv*1*.145 Rdct.I.I.l 1,705-0 1 to iii it 21_a 1.%i tISI.Jilts Di.p*i n*tSyw 4.5.1 iOOA.IikIg N,c-Nyt 5,&CA 4.l.5t 4.IA.i Alt t1i a).1.1.5.4 ABMi RCA*tIA.5 AC.tkiTcbiw

IJ.5M AD.C1*4*15.7 At.3.t.o.a AF-FtIi.Eotk)4.I.5.O Alt-Cks, U.ii%.Ij.R.to AL.Aih.y dt 4.IA.lt AQ&Ch., Akit 4.1.5.13 SM.Gt Uk'kc 4I.iI3 SM-ltt'.RCA 4.1AJ4 UN.tisd 4.15 0*k.I.O.IR CO-RtiTcLbOil

ktL.17 CC Gca ft S.I&CO2.I.1.5.Io C)Gct&d Oil.l.l.R_Iil

l.l&2O CF.LbOilS Xt&PAi l.].5.2l CG.CR*l 4l52)Ct.Mic Thhic CcA Oil 4&l.5.)3 PA.-h.l.524 Dl.Cs1ic T'5l*kp&lR.'d 4_.l.5.25 Dl).C*1i Oi Sy 4.l.5.2t 1)1)lv, C)h(Cl RCA 3.l.R27 4.l.5.28 EM.ih C,il*a 4l.5.2il EN.Cü,oS.y

b.I.&3O El tRty 4.I.iAl FA.AiliySwOc Oi.l.RR)FU.Al,yR.4.lA.33 FR.OiUi.y St.!RCA 4.l.R.34 FC-Aili Tth*4.li.35 FE.A ill*l.l.R.3i OCT ill%AkllgIlVAC Oi.IL.37 OR.C.Rc HyA'Oi.C.cA 4.l5.3R tIE.4.l.R.3U IF.LilWt 4.l.R.3O IA.Atli.y Oil kTct*4.lA4l KR.5l LilRtwg 3.l&42 LE.Oi)V&R 4.lL.4)LE-OilytOitRCA 4..lR44 TbilllA 4.j.5 Tb 4.1.5 klRAlig 4..Rbut.l F.n4 Adiily Cs P()k(l.l.AAliRl Oit Oi.2.l llsdi.lARi Sjs.1..)S.lli4 AAlhl.R09 420 1.0!)alIt..1441!)3)0 1,0111 1.0111...531111..CI 115 Ii 1177: 1:00:.;:.:fl...I 547...1R),A19 ROt).0)..-...5,1111.1k).....(1,144..2115-.....53112*::: 2,10111::: l;;RPI.l 2.., 3.312.21104112 CIII)1: 2.I).....'44..,...012.101..-...1157.11!)..-...1.))*197*-....7)011 ,..).tli?...170180 5 1015..1,105...20111111 7)411..I SIll*--1115,7115 RIllit.-.1,171...43,51)3)42.,,-.l..lIIa...Il,1,ltA 3,1)1.20....-.1107-...))-..,,iI.li?1.-Il)..,..7.1144...4)1)350 lOt)): 1.1151::: 0)81 11tH 51).II Fl.t1lR,6tl11

l 106 2)117 017)9120 19.047 01;F11il4.la C1luwl Co 4.3.1'1.35.l.3 3 Ra.1l tA lh)la1(1.2R.4.3.3 Oa-i1a;;aay sat aaaa(60.87 has doas aatll1aaa1l, S*.;.i 5110*15 l'aia14 C,ll.aaalCabi a S 211..51 5 1)tA.Fl 5 R7 SRi 473..*75....l,iilS IS.3.;-*71..,*l.7i15 Ill.1511 105 53.103 12 11.70 A).Its 15 12.17I 71 45-21..13.31..tIll..51-.Irs II)a?io.43 21.13-.5..ISO.--70 13 0-451 7)30-1013 1t.5 114.ill 113 70-1711.CI)20 25-5.2.2 l4;04 75)-250--7211--1.11))-345--1-14--131--1513--1,127--11))-.11,225-52%3735 3,135 l)t CI;634 13 155 at 420 3)11 250 502 lAO)302 1,011)CI)11 5)1117-I)U)-I OIl-3)7 11045 I))GIi SIll 15 II)-?310 55 280 255 1)0 1.141)4 till 71)3 7)1)17)2 S35-321 1.705 1705 Ill ItO-3.535 25.1140 21.1025.1,1114 21 1)-2611-437 2,200 2.200 325 26194 22,541 111.151-1)573 559 33,405 197.1251 113,7101 TCGSarvlces, Inc.

ULNRC-06349 Page 136 of 173 L,1fooy 1"'KY Cok.Pid4.1oo.h.3.:3 Ip.,ty L 3.4.4 4.46 4o.4.G DI (JAW 34.7 I1sooooykoIoL 4.48 NRCF 4&4.Liqid Rd*t Pi0 4.4.IO Uolotio 4.4lI SotySflCL 4.3.I2)OCSi.ffCc 4...l.I3 Utility Si*ftC,,t 4.4.h 4..o TOTALPERIOD4COOT

-.II)93 P1 7o 127 1307 P17::.&7112;.410 1107 3307 2ro-75 3.35 4413_: 1353 3 13333 1330--3370 330 1310 31310..27t37.l11 3102 1107: P1.1133 3 008 33,170 33170.260 13134X3 1)2.35 70238 70 255-921150 07472 55171 270373 21104413 Dool!ontAfl-194P1, RoW.'.4podloFPog0of1J Illillol)3b-Slt J11lo1.oo1o1*o P213101 43 I1321200101.210113 A0113lth11 4111.1 R,jo11131 111k11 Di1pll111l,f1Il1C0y11Ll13 11.1.7.1 21)0 111lo113 11'I1 N13y1 41132.2 21)0l111.13o,1311IINoSyot21 Spdfi11CA 41.1.23 300C*oto4l3kl N.o.Sy10l S3lll13111 41112.1 300 C7t1()1131110 N21Py1o1 SpolfiCill 41.2,33 1355 Fl llllgNooSpf1Sy3too 11CA 1133.2.6 530 F.l llll No.Oyow Spdfi 4133.2.7 700l1ol1ll41g No-Op Opolfi RCA 113.12.0 71301132o1l0l No-Opt IlpoS 4131.22 AN.l)oiooliolPVto 5211 11 COo 413.1.2.10 AN.l)i7lillWS1&XfollCA 413.1.231 AP.Col*t S17g&Tod.11.1,2.12 110.Rldo C4oo Opt 41.3213 111.3-COol!1 Vt, Cot 10.12.14 01-R*tdo,Slsktttt Wtt 411.1.2113 ISO ttko S tVtto T,1ooL 4t.l2.tG MC-o.k&WltoT21ttooRCA 41.1.2.17 EA.SoiWto 4111.2.10 kA-SoioWlwRCA 40.12.131 ElI-Cit CtlI*C WI 413.1.220 ECFotPlCIlIR&C1Ioott 41t.1.2.21 EF-1317113110.101311 411.1.2.22 OF Eotti.lSo133oW.LRCA 413.1.223 130 Cttptt,t C,tt131 Wtto RCA 41.1.224 OA l1ot ll.ll 11.12.25 GA.H.olt.t171 I1CA 411.2.20 UA-l),t 1171377 Ft fltill.411.3.27 till.Clltl.1 ChiltI W.t,o.111,1.2.20 (111.CIII t7hittlY'.ttt IICA 41tI231t PD 137773171 P11 Wttt'llllphttttttlIVAC 41t.I7CtR OF.Mi..0os 011117 lltAC.11)2.31 00.F4 114111.7 IIVIC 1111.2.32 011 td0.Itt 110111507 IIVAC 411233 013 Coti Itibtig ltVAC 411 234 tlt*Aoli.y 111117 I1VAII 41.1.235 PM 1311 0t2171I1Plttitttltl7 IIVAC 11.1.236 UN C.bioo.CCttlit7 411 1.237 313.22137310371 30171111 t.k 0.7.401.2 tO 110 CL.it, AtophtoiCttttil

thl.2.Ott PT Cootmtt tg 11502 41.1.2.40 IlAO.oRtl.

411.1.2.4 I lIlt.UttlI 0747*411.3.2.12 IC.Slid 0.1...1111.243 ItO.Itotoolt.43.3.2.4.3 tO Ettt77tt7 Fl 1)11 411.1.245 134 Cttpt*.t At 11351**tO1 45 1.13;1311 ti-431 3;.31333 02-Ron 04-200 40-252 73-I.t.t--NP--3137 NO-334--119--to: 160-.122 75-I?IN-331 00.111 114-334 Pt-NC-tOG*--Lilt---532 ItNt.t----02313--242--1711.---I 777---1.t7t1---2%tt*-39*.*101--**-HWt*-00**---*21021*204**-102*--.--1113*.-*7$*.-*1311*--11114*---IOtA-24----.117*---Ott-*-ttll,**-31,7135*---077--71***-.50t3 t51-:: 1l-*-233,073;---1131,4317 NttIt*-tN,tt2Ct ItS-1 tt,P1tJ.*-1,203-*tStt47--: 557571)17,310***142,02.1 111317-*--21317--*TN.tjt7o 5,1151***-3.1113***tO 193 07t*--.1.2117*--tttN.tt2N 7.201--: W2W*-55,707 755*-5.152.to:l**-0,2113 tIN*-.103,23)-I 2.1711--*tot;SO;41211-*.3*:ttott**254$tPt 7,47t)**37,501 7110*--73:21 t;.wto I*43531112 t5titi2**-137:0 1055****4107-Table F Callaway Energy C7nter SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Lite with Direct Disposal ofLow-Level Radioactive Waste (thauo.nd.

af2014 dotl.r.)-ttff-N0 I.IR0t-NRC sp,t ott SN F It 4 IkplTVItnso 11*1111*UI3IIy oI Adlelly I)tt,n 0o.**t.I 1*550.01,1 rt.nsp..-Ittt*ttdt I)lopo.t (NOt-To.I T.l Lt.To.t.M.t.jptt,I Rttl*st.IItt V.1*.,.CI.tt A (3t 1 CItto (3 CFJCIi It*ttt*td Cttft 11171 Attt13ttp Ilts*tSpti., V.7 Cot C*1s C...C*t.C**qt C**tt, C.tIltgtetp C.*tttt C.tIt C...t1.ot C.Fttt C.F,t Ct FI (3 F.et C.Fo,1 WI II..RI.,h.rt OIt,Ipt 70--21111*2771*75 13$7 too 20 110 20 22.053 tO.14t 701 02 233 107-3 703---.11323--42.41123---1027*t2t NIt*tR1**30 SOt ItO*---P1021 1-.-CNPt2543*-cot rot it;t Nt7,433 410 2217 20$32410 17$(ItO 1155 074 35-FRI-4-139*13$-2,220*IS-240*2*Cl;*45*TIN-231*2.10131-130-2tPHl 4 2-:: 0$*5321-7-114-I-131 2-33--Nt.t;3t-2$*.143)lOt-14*tO 12 0&ION.1,1110-45-721 IS*212-170 3014 3011 3;V1 OTt tICS 144 740 740 2011 1553-221;1.171 1.171 27 1310 10$77 10-t7 4017 23 711 25 131 331 2113 1400 213 1107 1107;31111 2011 1,403 POt 37 211*?Ii$1 RI 3 21-1211 11135 6135 3137 0511 10511 4 31-CI:w;i 301 60 11713 075 1132 1289:20 TOt 1.153 1.4111 00 41$41$P 71*TLGStrvkt.,Ino.

ULNRC-06349 Page 137 of 173 CaItawayEaergyCefrr Deaaemiasi,ning Coat Aoatyala Dooaoa!otA22-JC3S-ft1, Roe.*Appondlof, Pog till I A.th'lty I Idoo Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year OperatingLife with Direct Disposal ofLow-Level Radioactive tYaste (thouaanda of2814 dollars)t)ff-tito LLRW-.NILC tpo FoCI So rao(I ltoiot Vo]oooa ho-loll UtOhy ood)ooo Roool P.ok.giog Traaaport trooooaIo fltpooaI Othor Ttt Total U.Two.Maoaoest H4*rot5o VoIoso (boot Ctooo It Clon C (flee Prsooaood Croft Cmtr.tor Coot Cao C.sto Coota Casio C.oo Coao CoI egoo y Cooo Cooo Coos Coato Co.FoOt Co.Iooa Co.Foot Co.Foo Co.Fo.S't., Lbo.SIook.ors 51 Diopooo1ofl1orSyotrso(oohoooI)

Ih.L2a4;ItA.CoopooaoIAILCA lb.12.17 KB.Broothioo Ai 1b.1.2.48 Kit ifro.tIot Air RCA 4b.1.2.1R KC-FiroProtootioa 15.1.2.60 KC-Fio Po,uorioo RCA 4b.1.2R1 ICC.FioIoiootioo Fool Uoihuio0 4b.I.52 RD.!)ogjVar lb 12A3 RI)RCA 4b.1.2.54 KE.Fod Haodliag C&orsRo Ittor 4bI.2.55 Kit Somo Uoo(N 12&O!)1b.1..w CII.Rks Coo(C02 N2 112&02)RCA 11)2.57 K).Sto0y Okool Ro0i 4))J.250 Lt-R.aitsryDrsioo 41.1229 LA.Rao0oy Dooao RCA 4b.f.2A0 LR.RooI)t-si,o 4b.1.2A11 LR-RoofUmaotCA

.))).2R2 1.0.CbooioaL&

Do)o,oot)Vo.U, 4b.t2M3 4b.1.2M4 KM.)o Rooplisg C Aoolyoio 4)1.2.05 RI.NodsrSooptog 1)1.2.40)tilt-Roroos 5(,,o 0.6oRoorOy 3t).2M7 Yw)Nantyowo RooRo 3b1.2 tools 4h.l.3 Sofloldjst a t)oosoooioatlss o(Sils Hoildissjs 4h,l.4.l Ills)RIO 1)0 Ii)')4)*).)*)&ad)*rY.50 222 30 65 3)1.4.4 Fso)IloRdieg 693 723 62 42 31,.l.45 ltoott.hioo Shop ii;o a 31.1.4.6 RAMSto,0o lksiWio Ui I)46.1.3.7 Ralioaotios mA lo-ooeol Tonsil 6 6 4)1.4.0)t.ds.oso 65)RI 16 12.161.3))Rsdosos, l5oo Stooo 25 6 4l.1.4.11)

Rsossor Iloal Aoooeb)y B51)(l)Og 1 45.1.4.11&osoGoooroorR&plsooaosscR1.ls 2)1*65.1.4 Tosols:14)49 26)0)252 765 11.)Rblolol P.riol4bAA)ctyCoLo lot.7fl.)77773 I 2,426 Poriol'It Ashliltool Colo 45.2.1 UooooToroi7ssiosSorooyP1oaoio

15.2.2 RosoAlal Aotioo Rsrs'oyo 46.2.2 SaoiloyTmwoat Lgoo 46.2.3 CoAiToo Asloto Pasot Rooood 16.24 0oraoooalEqoq.oost 11)2))RoRrol 1)oad.o Cl.oos1)o,l 46.2 Sobl.a1 Po%,d4b AWi6oool Cooto 1'0'60)4l C.11*ttosl C.oto 46.2.!ltooo 1sosoostiiossjsttot'o'tsslo 12 2)65 46.3,:)SoaR tool oIloo&oo 44)46,3.4 Dtootssmiooiotisg Eqoipot-ot Dioittsitioa

.-Ill RI 46.5.6 Oo.oitot.orooy ooilrolstaoot,(2I)7,3 tooo1ttoa aoioII6oooto

.-363 Sobtool l'ttoI 46 Ct1lstotol Costs It 43)I4R 135)ot'toI 36 1'ori.o)-I)qoolootCoto 464,l Sow aopplioa 464.2 46:4.4 Hoolthphyoio aopl))its 41)4.5 Ilttooyo)6)ptttott6ttstol 454.6 I5ojtotslo)'l)AW go50756 364.7 ttooLttsoty l.oAgot 46,4,8 NRC to 45.4.9 bqoid Rodosoto l'os.toAoe tolot35o'65

.1)5--1,2)11-..410-1309 410 I 43 43 57 435-311 1625 626 26 2113 II 15 75 46 238 OR S 63-lii)151 1)33 n 4s2 452 75 7tl Sit CA 336 336 009 4 605 3.6)13 70.756 30)1 SR 20)261 4 33-I 701;7 759 7,7i9 674 2,730 2,7%1 I ii;2311 135)30)25 03 33 IS 47 37.o05.3,36 It6 14 5)13 73 670 03,511 44)1 1,11.6).1)33 71-1:),0iI5 iRIS 95 51)7 567 025 6330-31R 2:738 2,730 2,771)16.162 1,022-2$-----5)6---,-52.--3,439 306-::::: 21.7.7.5-.355:_'2::'--2037-..-ITo..11,030 460--.-3%--.-1t743 3)1)-: ,.',:::: 4070-St**--.-1)72-.-116--.(11 503 I 4---, 1,531---Ri.155 2,'37----67.)---37,100 2 39----H lit)-.-570 26 325-:: 41)1--.32 5)5 Si--..1.631-.-07,700 50)51'-.iR 17 1).,0 2 1-403 II 49-2':1 3-56--30 21 13: 44'23-l0 13-71 13 7 15,440 2,120 1029-2)75 30 25-33-15)--IA)-130--2,100--176--20-S 2.1,650--3)3)--53)-.IN--75.337--2,3)11-20)-.---410-76$--2,131 4,3(6-13 552 810-61112 1)10.21)1 1.247-.--A,830----lit 27--.30,220---2,151,23))

.181117----2,560---178,71)5 27 srs--.-SI---3)11.421----111_i---10,01)3 920----31)---3,5:13 97)--.-I It!)---126,675 7.826----11,2---12,080 151*----.-.11)*---.----3685--S 137-146,035---10.226,180 4(6)16-.------.38.730-: (OttO:'.:::-'.71,4111---2,7Il--*:300 3 157 2)80-6 lA).111,302---1,623.330 23,756 14.481)*'.214--*12,033 42*::::%),7N Ci*-*tItAN*--132,30:1 210---1,416 40 224 223 05 499 49'i 337 8.10 OR 312 1,509 1,550 to);4,867 3 007 700 6,36))53(1))112 657 1,5117 TIG Servieta, Inc.

ULNRC-06349 Page f3 01173 D*,.(ah,ang C.tAiy.1s D.eu,,tMz-Jc.3*1, Rv.*AppndIf, Pg 19 f 11 TableF Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposat efLow-Level Radioactive Waste (thoua.nds af2014 dallar.)C)ti-t1t-l.LRW NRC 5ai Fcl Sto Ia.v,.ad koI1 Vcssa**BcdaJI U*IIUy..d Aatlclty I)aaa HaaaaI P.k.gIcg T,.capwt Pacasic.flIspca.I Otho T,t.I T,t.I th,.Tc,c.Macseccact tchs.(hc V.lca,a tI.aa t (i.e H t3mC UrUC Pcccc.d Csft lc.a AoMty)a.ciptI.a taUt Cast Caata Caata C..h C.a*C.+/-as C.adaea.ay C.a Caas Ca..COats Ca Fact Cc.Fact (u.Pea Ca.Emi Cu.te.t lVt.Lh.Otachaso Pwi*d 4h t'.d.I)psIa,sC.ci f&atics.I) 4bIJ0 Cqaaa 3h412 DOCSL.0Ct 3b.u:I ULiliLySLffC.a.L Ibi SItt.I Poid4b Pc(.t.Dpaa,laat Cat 3t0 TOTAL PEHIODIb COST J.47 0514 155 5052 11385 Itt?21 47151 00 415 5,415....152057.11.1.17 4.717 otIs, sitti...-..-22172(1-40,704 Ii553 00 3(0 5 210....077,10!)2101 10,277 (1.553 115)140 110910...1 550-.1:12.757 211)1057,771 , 24 503 95 ItS 2(1,305 20(1743 00207 , (157 70 009.1 755 7101 5)10212 0722(51 10510)1)31-IJa...cTa.'..I..daa Pa()ad 4tDi2(0aeiaiaiaA4mtaa Ir.t.1 Of0I0tmfimtoy.o 30.1.2 Taaia,t ks...*lt)S.bst.I I'sisl4tAssoyl'..s

, , 53 411 2(2 2(2...-Its-19 2)2 2(2 1.aia)41A'k)iljamI Cat.4t.2.1 Uss..T.mia.tt.oSt.my 4r2 St.ht*I.l Pcisl4tAdil.Ic...I Oat...,*H,24 2,474 10.722 10 725.53,070 5,2-10 Ptc)sl3tC.1t.t.oI Oats-ItS.)1)Otstafftths.tI.assptta.ta 111 SoIsatal P,,i*tl4tCt,l1.t.a.)

Oats Pt5))tlttPtttt.d'Dtp**dttttt Cats.lOl2 t(q..!ly t.t(5)t45))t.tt)tphytia aotlia 4t4.4 05ss.1.FUAWgs.tsstal

'Ito_B I1.ottsswyts.Iast 4t4t NRC Ft..4t.4.7 Cepst.t.Uts.ttit..

'If_ta SatttitySt.ff Cat.Ir_1_0))000tsOCtst-It-tin Utility StaSCat-Itt SttItltts)lttktal.ttPtco.t'l)tptctktttt)'ats.tto TOTAL PEtOtOD4tCOST peelolt 4 Tm'sI,S ('ElliOtt th.Stltt Sa.t.t'Sttac Itajat tilt Stat ISssaclaiaIt.t At11tit1t.251 S-457*727., 5,1705 ,-0 lOt-Is 21,009.21,279 t755511 ,000 1t2 1,2-12 1,2-12 1000 1172 1,2-12 1,242 2 1222 22 104 920 920 5 22 32 3 29 055 03110 0 tIlt (014 7,2(11 7rtt 2,107 73717 17,575 4 WIt 55,252 29752 StOSO t09.HC9.19-tIltS 1)sttttditta a(ltttts.iot.g00talltlktitgo 0171_I_I 0a..t..517.1.1.2 Attalisy Stt.1.l,2 Attaitcy 541st Stt.1.l.4 l1.,.Ftdtity t.t.1.1.0)Ij(sl.17flg&SttttjtsW.t.tPs09thtstt Ott.1.1.0 Ctacsciattlttt Ct.'tidtt.CIsatt 55.1.1.7 Cteesoi..tkcCtctidtttOet.s.a.taI 55.1.1.0 Ct.tt7Tasts Ctctttt Ott,(.l.t)

St..))it!tttsattt 05.1.1.10 ta.tat.ISssktt tV.ttttttttpbtttttt 0701,I.tl Fkt9tattt l'ottptttots flit.!l.t2 17..ttoildic.0t.c009 Ott1.1.13 FsslHoiklisg tlt.t,t.1-t (lttlOtadtl5tSht9t Sb.t.t.tO tat.kt Stt.t.t.I6 M1t.ittsdstttt OIt.t,t.17 ltlistsllactstos Sit.Ftotttl.t)ttttt tth.t.t.lt Otttst5taitttttat..

t.).t.t.19 RAM 0tst.t IlsiltIlag Oh.t,t.2t 0atlttat7ttattl1ttt'stats1Tactl Obt,t.21 Rsla.70a tttt,t.t.22 Rats.ata Ott..Swtttt Sttt.t.2(t Otadttt Iltal ttattctttly llsi5httg 55_I 1,24&tsntyMttiUtttt.

.tOll.4,I)1-t , 1,595 1340 50 9tH.2,4t7.92*: 072*279-2,257*775 5,909*029 4022-270 1,024 lIt 577-Oil Ott*4 32-1173 lIlt-29 220-10 79-4:1-I-201 2(53-239 2.51)5-S SOt)!)-**-*5(125)2-.4,127--*----Ill-I**.--.1H.77t-Ott**--*, 17.205-I!).---*.1774*-1,0511-*--*-13,-t72**IS.--*,*702*2,4017-'-*--22.50)-2.M)t***.*.27:2-220---***2,t90--7))---*-*.001--2_loll-----*21,755--2.595***-:: 55:77-721;---I-7-750 7 S'170 INGOt 2(1355 2 052**-1511-*_7.(Olt tI*.*--*-.**7-14--*372--.7,t0'tO I53,ft9)157,171(1-(5401-50)1)122 0,01 4707 2.2(1 72t102t1(I 22170)t 10517).TLGSnckts ULNRC-06349 Page 139 of 173 Cl1uyE,rgy C,,t., Th!com&&oniflg R.AppndLF,Pag 11411 I Id Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste fthausand of2014 dnllars)(m-sa.Ll.IttV-NRC Spt FI tii IriI I UIIity I I)n..ItnnmI tmk*ghg Trmpnt I'i,g t)ipn*I Oth Tlt TtI IIT-n.Rnl*rtm V.hn, CIt1l C tflCC Pnd Cnft C.ntr..r C.,t Cts 1't C*,r C (1as Cmtj,mm C.nt, C*nt C*m C.Fns C Fmt C*.Fnt C.F C.F..t%t..Lh.Mnhmn 5Tnhnn Dm4m CIn.üng St ildifmttmt) sb.t.1.25 5mm sb.I.1.2s 5hd0 Pm'&.tm&Sb.t.1.27 Swm Gma.sR.pJs.mmg tIhI obj_I.2o Tsdim flsiMs tt.1.l.21)

Tsrbim Rka.l sb.1.I.3o U.II.5.CtsgTmw sb.I.l.5I TmmLltmt Gbj.l Tmt PnLfib AkIit...I Cm 5h.2.t C*smt Cn*hg 1154 Gb.2.2 Miss A BkIitI 4,908 St.2.3 CigT.n Fill*5,170 tb.2.4 CIsTm i5mHd..4i72 tb.2.5 Emtm (U0milSmm lOtS th,2.5 Cmtndm Dbss.Ob.1 SsIlmI PmIM IhbO.mI Ct.15901 79 GOt-Ins 415 537 liii-164 256--tot-----.t3I5------.1117------I554i-.-.--$7175--..-..---20 I5-52--.-.-l7 0.191 47-al;;.41255..-i;orn--155q3--fl5.Iil).I

--1O!)20-E.tNt:!k-istkt th*t hi stiicy.-i5U!(n b UIs£r 0-idt*ts tht LWs.hiIm th O5hLi.4I-3o:--.--(I)4t+/--.4t2---------.-504 150 JG55-.G55---.--455.1--::--1ft5!:-::-_:::.----.252 30 250--50-.--.---------[lIt 217 1G(3.-)(I3-----------.-11 002 1fi5U ,US2--2 552-----.--.----5.200 700 5tOO-.S 010---.--5II74-4.251.---is:s 3ss sn.:n--a s40.---.-.-ti_a-Is----21272 I2G-l2 975fla 226-57)5t------7.j;j 2D7O%3-51.5411.---1272 2642 971313!fl-fl7,3Ifi------474522O7O4 11057 40,007 26720 14,040-120701 060211 176.003 107090 901,295 09500 114,117-010400 001 4eI 2217 0070.460 654592 7404.700 515.C1,om:L Aotistm 5bI2 Bo-kFilI 01..sb_I_a Gro.h.&In.,tmpo.it..

0.14 F.o.Jnp*rtt.

NRC sb_i Sb.t.II'i.d5bARiI1yC.t..

-5C7--_2:1t-.1.01)2--52-.41017-.---740 5.736---7.400 372 2,85!!---I:oa 2073 C 025 P.nodt.bCIIotmIC,..ts 51.3 I SmlIm.t.1km..-.Sb 3.2 C.q.*nkAlImtm1.

Sb 1 SobUI.t 1.15.1 1.1.12.4I,a,,I Ci.I,.n..l fl Ii.o..l-1N1....d..t C.i.51..4.2 Pnp..iy km Rb 4.3 Ik..-y.q..pmoii..il 10.44 l5mtoo,Ub..lR 5k-is RmonySoffC...c 1.546 DOCSi.WC..I 0.4.7 UiilitySt.IIC..i RI,-I Ssbm..l)..,.I 51.P.O.15511.OdllOi t...i.thu TOTAL PERIODOb CO.ST P00101)1.TCYFAIS TOTAL CC)S1TC)I)ECOSIMISNION

-5:7:0;--.--.1540-4O6fl%R 1.501-95110-.SI_Gb--l4lti4-17,307-__QT_sL CIIWJTC)t)RCOMMISSION WITh 1702.rt)NPtNOtNCY.

01161.OOWih.1..md1..t 2014 4.41...OTALNHC LIC0005ETERMINATION ClINT IS 0254'.011$96520 Ott..,..I...t 2014 d.lt.ro PENT FUEL MANAG01IENTCOS1 15 7.1.G.OR 10910$th di or 2014 III..-.tON-NUCLERIt DEMOlITION COST IS 00..OK:$114,417 di di 0014.Ii..-s OPAL LOIS-LEVEL R1.I)IO4t1IVE05S9E VoLUME UUHIET)(CLU!)INQ CTCC): 1.11400 1.1.1.1.Cm: OTAL OIIESTERTHAN CI.ASs C ItM)W5srE VOLUMEGENERATEt) 2217 mbl.(mt O1RLSCIIAI MOrAL REMOVEI): oust: mi OT.U.CKAFT LABOR REffUIRtMENTS:

1,094,592 m.-hm,s TLG Servlcea, Rae.

ULNRC-06349 Page 140 of 173 Callaway Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix G, Page 1 of 14 APPEND]X G DETAILED COST ANALYSIS DECON ALTERNATWE DECOMMISSIONING COST ESTIMATE 60-YEAR OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE PROCESSING TLG Services, Inc.

ULNRC-06349 Pagef4l of 173 Cullaway Energy Center Document A22-1690-OO1, Rev.U Decommissioning Cost Analysis Appendix G, Page 2 of 14 TABLE 04 DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING TOTAL ANNUAL EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other['1 Total[2]__Q4_'L--iL?6i 1,612 17,507 2045 70,021 10,773 2,325 2,016 12,890 98,024 2046 79,218 29,003 2,437 33,861 24,285 168,804 2Q47 1Li1")p 99 , 173,361 2048 69,172 14,561 1,450 10,079 8,664 103,926 2049 68,983 14,522 1,446 10,051 8,641 103,642 2050 49,657 8,492 956 8,271*6,289 73,664 2051 34,224 9,547 331 21 2,424 46,547 2052 32,080 29,448 193 0 3,320 65,042 2053 7,012 6,437 42 0 726 14,217 Total 502,328 155,657 11,386 106,415 88,948 864,734 111 Includes property taxes, insurance, fees, surveys, and GTCC disposal{2J Columns may not add due to rounding TLG Services, Inc.

ULNRC-06349 Page 142 of 173 CaUawuy Energy Center Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix G, Page 3 of 14 TABLE G-la DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING LICENSE TERMINATION EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total f 13,276-----2045 67,064 4,573 2,325 2,016 10,232 86,209 2046 75,013 22,852 2,437 33,861 22,036 156,197 2047 73,677 25,015 1,809 42,108 18,007 160,616 2048 63,256 7,458 1,450 10,079 6,315 88,559 2049 63,084 7,438 1,446 10,051 6,298 88,317 2050 47,911 6,396 956 8,271 5,595 69,129 2Q ii JA 2052 151 0 0 0 0 151 2053 33 0 0 0 0 33 Total 428,704 75,369 11,096 106,415 71,038 692,622: TLG Services, Inc.

ULNRC-06349 Page 143 of 173 Callaway Energy Center Decommissioning Cost Analysis Document A22-1690-OO1, Rev.0 Appendix G, Page 4 of 14 TABLE G-lb DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SPENT FUEL MANAGEMENT EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials 0 0 0 0 57,716 Energy Burial Other Total 2044 1 42cJ 1,276 0 0 546 2,248 2045 2,067 6,200 0 0 2,658 10,924, 2046 2,029 6,086 0 0 2,228 10,342 2047 2,023 6,070 0 0 2,045 10,138 2048 2,112 6,335 0 0 2,050 10,497 2049 2,106 6,318 0 0 2,045 10,469 2050 623 1,869 0 0 605 3,098 2051 0 0 0 0 0 0 2053 0 Total 2052 0 0 0 0 0 0 11,385 34,155 0 01 12,176 0 TLG Services, Inc.

ULNRC-06349 Enc'osure 3 Page 144 of 173 Callaway Energy Center.Document A22-1690-OO1, Rev.0 Decommissioning Cost Analysis Appendix G, Page 5 of 14 TABLE G-lc DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SITE RESTORATION EXPENDITURES (thousands, 2014 dollars)Equipment&Year Labor Materials Energy Burial Other Total-o p__2045 890 0 0 0 0 89O 2046 2,176 66 0 0 22 2,264 2047 2,425 134 0 0 47 2,6071 2048 3,803 768 0 0 299 4,870 2049 3,793 766 0 0 298 4,857 2050 1,122 227 0 0 88 1,437 2051 8,986 8,287 54 0 934 18,262 2052 31,929 29,448 193 0 3,320 64,891 2053 6,979 6,437 42 0 726 14,184 Total 62,239 46,133 290 0: 5,734 114,396 TLG Services, Inc.

ULNRC-06349 Page 145 ot 173 B t A22-1C9OOQJ R.0 App?)dI G ff 14 Table G-2 Catlaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Leve'Radioactive Waste Processing (thou.ands sf2014 dollare)UffSjto LIItt NUt spt Fal 1t j'ooood Ikd7.há.es Ioi&tI Utility.d AtIoIty I)caa It.cnot P.ok.gla Toop.n I,-ooodog flhpoo1 Othn TtI Tot.I tJ.Tonc Moemt kodortIoc Voloac (isa A C1wei B tiaso C 01CC I'oonod cn C.anooc Iodoo_Aeotyl)oorIpOo Coo C*Cod.1'.O C.s 1*C.t,oooy CoOs CoO Cos Coos Co.Foo Ca.Feo CJ.FeS CU.Fi'O Ca.Foe Ot.Lb Mhoo Mohmo 155101)1-Shotd*oo hnoihT*o#Itoe PdoI 1.I)too Dooneooocagt:ho!oo L_.tj t*.1.2 Nottotin ofCooIto.t.1 Rooo,toI&oo,ooooi1 t*.L4 N(OfitOO ofPooeoc Ikfo1iog t..17 I)otoo pt*ot.yaoo

&poooo.1M P.t.7 Roe b.ot&poo.tj.K Pof,e Isoilol oI 1j.9 k.1.IO Eel ooloLlmltioo h(j.ll t)t&ilolby-pedoo booby k.l.l3 l,l_l3 PofooSER*o.IEA bill lotco O,beSpoifib C(*bSbb*dy l.l.lbi PbObobciboToüotiool'bo l.llt ll*eiyb NIIC.4blObobbl bft00000tibolilbbO Abtbsity Spbotootoos bo.I.t7.l flot&tbbObbo.O' EeblbLbO l.l.b72 PtOt3bbO 1l.l7.1 NOSS Doocoobsoibo Flobh l.lt7.4 RonEenbocot b.l.b75 RoobLooel b.l.b7.bi lbo4icb hjokb 1.1.17.0 Riateootcamlo lbb77 MboTbioo 1.1.17.10 ttcoCoil.ees l.b.b7.l I lbooObOObOb%

Lb boibbbio l.b.t7.l2 btoo e*bo5bcoob 1.1 7.11 Fbibity&4,bbbsoob bbb7 lob l.l,bH t.lbfl Ploolpnp.&tbo.bsoo

1.20 bolyb RigbogbCoL CObb EOb4OhbbbbbbO51bLb 10b.yl kb bol*tobolPnollAbbobbyC.et PbOOl l.31 SjooFnbTnn5o l.3 Sobos.l nob l Cobh5bObCOt l.4.l leone-c.42 Pope-by tee toll Hetth ittobn toppbite lot-I Ibety qolpotet bobS Ditpottl ttl)AIV 5botbtl b.4.t Pl.ottetyyttoltt bo4.7 NRCFottt 1*48 EeeoeyPleoioFoo lt4.bt tNPOFtot lt.4bO Optot Feb Fe-I O&M 1.4.1 1 SF51 Oponbittc Ototo b.4 12 CoqtontoAbko.tbte bt.4lbt ltottttbyStoffCt b4.b4 UtllbtyStffCttoc lot Sobtttob Ptdob It Fe-jod-OqoodecCen

.Ill?523 5211.3000..77.1350)--IllS:.5)01 3101*.700).4157 500 , 7,101.1,500 3,11)'.1,1010..115), 3.120 3010)..37.027 11)25 109 10).25%...'120.., 11)1*.Sic--.-000.IL)*..0)17:..1 11)07 017 657 I))135 135 lIt 115 115 0't'0 77 SOt 51)1 53 713 01%I 73 73 1114 1.0115 1,030 51)452 35%.0 232 15 a o 07 667 5117 150 1,450 3.:l51 23)78 170 2,1101 15,70)1 11.110..7250 1,1001 0,2110.0.200..,..7.200 1,000 0,200 0200 1%1%-it...1111*.,*50..-, 055...5511..6)11.---1,00%---lilt---701-.-1,000.--11,223--..11,150 1).5)51,333 1101 2,00%37'l%20 300 300 124 521 252 1,1120 1,020 10 1,20)1,2)0).603 7:1)0 12,1)00 7,1.23 01,133 57,475 110--.2.1)0)-.1,2101 ,.7.1,75:1 121)0 20--275,313 12,100 20 115,714 TLG Sruicn, Inc.

ULNRC-06349 Endosure 3 Page 146 ot 173 Ct#*D tA2419O-U1 Rfl.,.I G, 7f 14 Table G4 Caltaway Energy Center DECON Alternative Decommiscioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (thousands sf2014 dollars)(-St U.IIW Jl(c Nit I'o.sr+/-I lhoIs Vsisqndi broIl Uiltty o,d 5etIsIty hoes Hrsoesl I'.rksIo rrssrpot leJsg fliapasal Odor T.!aI TsaI t.h.Tra.Msssgroer Kr5ars1.s Vstoor ClooS CisasH Class C (TCC l',errssd UraS C.orrotsr 0455 Artk'hyl)ssoIptfsa Cost Cofls Cot Casts Csss Cstr Cs(Iflgrey Casts C.st Cot Csss Co Frst Cs Frr Co.Er Cu.tart Cu.Frst Wi hr.Msshrors Mashoors 1,020 12 1.3 13,231 5904 Hi2O3 7IG1D IO)M M*510-IflQ 20 77.1fl7 15,0 TOTAl PERIOO Is COST lERIOP Ib-I)roosnls.I.olagPrrpsrstlsos Psri*d lb Piers DseosshoisgAsiriio t)sSsilel Wok kill Pkotayhms---**5)7 ST WiG filS-55-...1h.t.12 5555 Fhoh-...i s ws-..-....lk.I.t.3 Rsosr steosh-*-.JO 47 363 151-..kill Raroisiag brtdeW----70 26 lOS 49..17.-..lk.I1.5 CRDoshrrnekIy

-*-25 19 45 45*'--lOSS lk.l.llI CIII)hresisgs&Cl isbn'-.fl Ill 145 15.....I ISO))h.)l.7 leers OSSOossolsUss

-.-CIII 9 140 115*-----(HO))h.l.l.8 Ssto osol....450 ((0 ST 525--kIts Fsd((tyrhoss

-**--5)23 174 57*07--.--1,200 1L1.t.10 0Iio%Isshikk

..1 ((5 (15..,-410)l).i.1.11 I)i4oiaIshirhI

---101 23 174 174*..-..-1,200 lh.L1.12 SOoo 5505)0100-*..-.500 07 tOO 657.....(.000 1k 1.1.13 Oriafred ostr*.*25 IS (45 73.72---.1,0(0)11,1)1.1 SisisTohis,-.-...07 0)126-.22(1-**,..-1,100)10.1.1.15 hIs.s Cr0()ooes.-.(97 30 220.225--...-(11(0)lb 1 1,15 Ass(lis)yhl)ib(i05

',-1144 112 053 lt0)40...2.720 10.1.1.17 l)oorlhoil)105

.-..-044 112 0(20 Irs.(0*.., 2.720 lb.).)Too),.....4)112 OT)1.020 22)))10)7....22,2):)11.1.2 (loss (0)0)517)o(11.15.,.324 071 57)-..-.-.I (1117 10 I SSl010()'0)ot lb 110)lOSy C0)10 0.10*-.-.1,0)2 9113 5 792 4006.0(7-*...1 (017:13.242'0(0)lk4hh)(rrsl Coos hO.)Sprstfodpolhr(stirr

--.-10.0)3 (523 (2,43)10,4:14.lk.2.2 0(10Choro0)roint0(s

-,....2,024 047 3,117)3(17).10(10)7,052 hI O4oos(('olol 1k A4li0rrsI Coh-..-13,0)15 2,405 (0,1W 1(1,110 , 11)110)70112 P51)04 1k Cs((sUelCss10 10.3.1 (Sos ,q0)p)0050 505*,-...(34 (535 (025-*...,.0.3,2 DOCst&O)rskstos 50(0555%..*.1,000 (03 1,242 (242--.-,.(0.3.3 ProooIosor4so1oo1ogestsr ss (5.20 73-(26.00 (21)031)-..20:)---1(;,sei)os 0.34 1rorsoskseooiohr(sgrhosi0))0000soo S*75 200 1,753 005 5,000 5,015-..700.530(7 47 kIll Oeslltols)hsosro,-S*.-.0 2 2',*--,.,-(0.3.6 PipsSOtt0)00Jsi()msl0

-1)00--...ISO (.205 l.2r,5-.--...---0.3.7 SOS SC I 500--.-,..225 1725 I 725-----05.2,5 Opsat Foolfrasofar

.-.-.-0O 040 4140 4(51'..-.,.-hO Sakios)Pole)lb Callatool Casts 2,431)1 (02 (03 252':1570 41100 2302 14 027 0)1117 4 4(1..203 700-.50 lOW 20:)-(10toflhPsr(o(-)hpso)sstCo10

-0.4.1 (coo oo'thoo 27-..7 3)34., (0.4.2 toooso--,..0(1)00 1,0115 1,555---.--.-(0.4.3 Proyso----., (4 (55 55**-(((.4.4 HoIth pkysis sslia-25)-...-70 35)35)--.----.--Ih.4.11)(ssrysqoipesetrse10(-26)---., 45 303 00)..--.---5.4.6 0isss(rtOA(V gaSSlotol--7 1-10.S 33 32---v.0--.7 (57 3 (0 4.7 ('(soC.0)o (elot----2 1 O'lI (0(4------lb.4.0 NRC ('os.-...*348)t 303 383-------.(hIS Eoosroy)'1sssoc Faa-----751 70 020-0110-------.kIll)S(oSC fl(s)Ps1 0kM----.-(Iji)rn 1511 451)-.--..-10.4.)))SFSlOpost(sCs10

-.--.-40 7 115-115*-..---(0.4.12 Cs10Ao)ooi

---.'104 110 5115 5115-.--.-0)4,):!Oe'sstySMO)COS

--...-11)41 77)0,0):)6.V1)-.-.---.24 0)0 0.4.1.1 D()CSMSCoL

5.322 040 7,271 7,271'---*.-'54,1:17 10.4(5 UtO0)5S10WCOC

---, ,-5943 2:1112 15335 (0:1.0)...--..21)11)1 15.4 So(0)10sI ('ohs)lb ('or(oi-)5prrIastCoos 27 545 7 1-to 323)0 4 52)37,1171 0(331 1,340--on.-.7 (57 12 4(13.5(0 ha TOTAL 115(11010 ((COST 3,)14 1,1517 Itt 304-2,507 54755 10 520 74 405.0011)5,400 0)7-s-i: 705--(00 (Dl 20 0))4.14,00)100(101)TOTALS 3.1(4 3(165 123 356-3920 127000 2(132)5000 141 1120 104)0 152*(253 705*20,5)3 2040)12(7,100 TLG Services, 1nr ULNRC-06349 Page 147 of 173 Ct1yE,yCt, Decon*nsi,onihg ComtAnity.i AZZ-]f3O-DO1, R.0 AppdiG, 14 Id AIltyI)'ERIQI)2-Ig C t H'.1 t)Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (tlwu.*nd.of2O14dstIsr) f)ffSI 1.1.5W ItC Sp EI Si5 I'4 1kI1 11I1 I Utlfly)d iImn'I I'.IuIeg Tespnt 1)hp.I Othn TtI ThtJ IJ.M&.nne Hs,.*th i'It-C1s H ct.L'(11CC Id C1t Ci Ree'.I EqsipeeL 2.1.2 2.13 Mi Cmk*n.s;a1isg CaL fsn C1*ss HsihIis5 D*hiis 2.lA%Wsj1 2 1.4.3 II(aM(die ShOp 2I.3.1 Ret&3.1.4.5 Fe4 tiklle 2.1.3 TI 3.J.5.1 tot Mn.BhIg Ne.Sys',,,Spd&

R(A 2.L&2 1C)Ailiy Itdj N.Syt Sp*d&3iJi.1 AB-Mi S(2.t.5.4 ABt1e5s.RCA 2.I.&5 AC-MTbh 2.I.t6 AO.Csd,esL(:.t17 AE-PI*t 2.151 AF.Fks H.t.E%u 2.I.5.9 AK.Cdnt leenh 3..L5.IO ALA kyFde 2..L5.Il AQ.CIt&F1e*LCh.eAddt 3.1.5.12 SM.Ss)ten,*I3%(k%'2.15.13 SM.&e.tCA i.L5J4 SN.Kt,Iig 1tee 2J.5.17 CC tnse11yIn SI&C02 CD.Q.*tS.l 04 2.11.I9 CE.C4ü5 ls.1,5.lt CF., 04 S(e-*e&I,1Atin 21.5.21 Ct.C.eInnnAi 1.1&22 CI1-Mi T)ie.Ce1 OH 2.1.5.23 CA.2.1A.24 CS.Cli,5Te&2.I5.25 DO.C4HgW.se CbeH*]OHHe1 Sy 2.t62ti DO.ClhgWt Lle&e Ct4 LCA 2.1527 Ci.J1!Hd.IIk teenI 2.1.5.20 EM High en 2.I5.2t)EN.CtistSp.y 2.15.30 EF Sfty 1jeti,e 2.L5.11 PA.4jIjy Sn O)3.I.&32 FB-Aili&e 2.1.5.33 Ft.AH1i'S,e RCA 2.1.5.34 FC.Ass1j.y7s4j 2.I.5.35 FE.Ailley St,e ChiI Ahli(i..I 5.35 tE.Tl4BHliRHVAC 2.1.517 Gt.CecHyfrgC,4 2.1A.30 lIES 5yd 0*NI!),),H 05:L;:2 2.;n 7,114.:&tji 2,NR)CRC 55.alt 1,SOH.155tH 331)1.120: 491)31)7 31 6)31 CR0 31)3 22)l)714 71)7:oo 203 1.301)17 302 3)2 4.315 20.100 21)704)205 1,025 4.035 15 01)0 43,71)3 49.71))ito 2,30)42,301?M03 4)2 2154;2.5CR.4 92)3,74))1)1)5 3079 3.870..7,71)1424))10 000.l1 4))31$It_"i 37 215 3 21)61 307 307 447 885 005 494).I;4 1.474 4;43 5 30)-52 397-9 67-0 50-11)4 705 701)294 161)11)95 1$)501 15 11%;5 to)301.14031))l$3$, 3031))lOlA 993.:129 401)31.4)00.2,247 4.1311)).11)4,2)4 3151)0 01)4 2,217 10)111)110 111040--47).104 41.00$-.554)1)4 27702 40,343.0,1)1)1.--2.335-1)0)3..17,001)2,202-.0833--, 5,36%--, 852--.468., 4B8O 2,31 ,-.fl8---457-..1349.-114,371 495)-.270,31)1 8,042.122,074 4,4114 83,043 1,478--.524.100-3957., 1361K 559-.497.871)16(034 Nod.51)S1)pply 000t O)2.1.1.l ROlCl1)t)1)po 74 0))23 2..1.1.2 F-.o R6f11)k 31)25 7*,1,1.3 R140C,1*ot 100495 0 4l,4n 1)0 9 l4 2..1.l.6 0t*,.e Con 35)5,359 3,228%,1.1,)1loHolSwo Gm68 UOl.-231)8 2.1.1.7 CRl)MAICI)0roSiAOCRnel 4)4 03 226 2.1,I.8 I.e V.l lol'4 32 3,560 105414 2l.I.1l Vl 0 lolno*k 07CC)N*1..-3.l.l.lO R.1)OV1 Ill 9,31(4 2,412 20,1.4 TOll 1,011)16,763 111)683---1,7-,..57,2)2 311,2(7-.,-3,844---1)10)4.81)023 5,593 1$)137 1,002 4,002 71)6184 5181 9 1 1 16 Ill 1))34 21)1 201 2200 I (Ill 134)4 to 1)43 915.,1-4,71)1).1)09 13-78 3 94-Ill)4 343 49 0 , 1.1 31)-SI--II 274 1)-3417 54 1.15 47 310 0-16 40-83 0.175-1(43 008 49, 6 1)0.I, 75'40-1.344.-30 461 434)47 3104 590 15 110 lOll-11 253.-10 134 09-3 69--4 50 31: 3)248 3.11 308.--.2,166--,, 205.-.-01)2 491.1,401).--.5,542 54)11-, II-..16.-13..-.l1'--397.,---69.--, , 2,744 2.373-,.1,3)5 444-204-.-TLGSeroicoo,Inc.

ULNRC-06349 Page 14e of 173 CatIawyE,srgyCM, C,1Anty.i D,,tA22-19O.øOJ,Reu.

0 Appdi Sf 11 I Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Love!Radioactive Waste Processing ftheuands sf2014 detlara)tmsts LLItW NHc St FI tli P d IkjJiaaseo IIbl 1 UdIty d I).e ttot t'h.j1sg T,eet P.oeIs*I)p.nI Osho T*tI Tt*t M*gt Ra&Io V*te.('teeA Llaefl 2Ule..C CT(JC 7.sod Cfl c.t Cm C.a c.n Ca C..4 Co Ccso C Fo Ca.Ft Cs.Psi.fle.Pea Ce.F*t Wi..I.h.M h..I)fre.I (.etiod)!.1.5O)fLF.Se1oy jidtVe 01 re so?2J.5AO.JA.AsIiOt&Tocd

.25)5.41 1(5 ilsIk.Ut 10 2 2.I.5.42 I.E.Oily W*b.179-si.s.s: LEOilyWwRCA O7 3 5 2.IS.4*I Thd*ics 1fl*l NcSsc Spells.74.2.I.5 TsI 054 5S4a 77 co 2.i.S SC$hcc.1,095 27 7 2.t SthtsI 2 Athty Cco 2.102 21)478 70532 W!P()(i(I2*MditieelCt 2..2j tcoIisIAsi*

5csys.2 Ssl.U*I tOOd 2 ,td;IjtcI CabS IeksI2 PdIDp.aht Cb eepUs 2.4_S Popety ts 2.3A 7..I5 11*yqpsoctostsI 7..4j D.7OI(ftMSV gooowil 75.4.7 IlcL sosgy a1g 7_4%NRC F Eeeusssy P)sssisg Fss 2.4.1O SpcLFcdl'tOLM 2.4.1I tSFSt(.)potaCt 2.3j2 C*..t.AIk*ti 2s.4.l3&eitySsdtCt 7.4.I1 I)OCSsffC..t 2c.4.Ifi Utility 55.1TCL 2.3 SchsI I%o.L Pn,d-D.madctCeIs 2..o TOTALPELUOD2COST PERt(S)Sb-sh t)eeteIe.tI.e reid Sb Sed 1escnoieic Aoot*!fl.1.1.)200 SceSo Bldg N'cSySe Spsdfl Sb.1.i2 21.I.I.3 3(5CS.t O*INc.Hys.e Sjolk Sb.L1.4 345)C.,(SOt JOIg Nes.Sysse Sp&.&fi Os 211.1.5 7OO1tdes)5I Nsc.Sys SfiRCA 25.1.1.6 700 Iü.dssst*BId Ne-SoLe Spsofi sb.)J.7 dN.flseissoliselWo SLsOUs&Xfss 2t.I.I.s SN.1)sciseIisc4SVtSts

&Ife RCA Sb.1 IS At.C,sdsssft Rts.&Tossrss Sb.I.LIO 1111-RssW C4scNyLsss Zh-7.t.H IIU.Chssthsd&V.tscocsst,sl

sbJ.I.)2 HL.RsMkc1SVo sbJ.t.13 CE.]tk&tY.ue 7sssteocs 2b.LI.14 I)E 0 WtTo.tsoct RCA 2h.1-It5 Sb.Ll.H1 5.4.S*ss W.ts RCA Sb 1 17 ER.ChsI CssIicg Wsse sb.l IS 203 1.104 ijs*: 72 439 439;5j.tlI 371 ii 83 53 3 02 1;28 3:56 4RR ISO 173 173 ,,R 39;1113 151 so os..2611 101.*.23201 760-S 371ifl-..1113,512 10.1311--.3,1311..-.RI HI!)1,113:*12.651.-.515,103 21,1111)-.753 397...111,1117 1,IRCI-:.,'1t4::.12799 735:.-I.I;3:_: 113 71)73-..1,931 4,525...52f1.t319 25,117-.1)20 SrI).-.lilil (3112 l,1R-.131.-..-2,517--11,1123.-..153211(1 5R14--.-his.--: tARS 539-.IS..--.1,3(7-.IRS-...---7.234-5311--3315 2204-114 27 15953 531111 560 R3.l 2.32 7.:L3 RcelI Ss.I 2.3.3 R,sslFetTs*,sfe*

31A 23 Rsb60tPeisl2.

C.dh5ssI Csts 510 31113 41559 6 36-IRS 773 773 37:m;-59 537 537 Ill fi5)-*127 2.506 2.200 37 5)1 16353)1 19607..--RUG 550%tr)ZihIl 300 509 tA))157 651 616 RI 392 3(13 725 32)0-2110)fl50 2)171 161 553 CR2 46 (MS 36)1 7s 3)152 Wa lIe 1)30 013.502-5)64 IRIS 1055 3:770 20:75 20:75 5,5)6 42 207 12207 14 353 0)515 156 673 541)10 20)54)37)97--))1011 1 30)--.*)hRiH5 3)59)1-167....-.AR.:.-.1)1020 42)61-.053..----5)55--I)95)5)1)7)1 1)515--.27()6.))R)p3_7(;-.)51:)CI.--112.57)35 741--3 1)5)1.)R,354 WI 725 1513 1)!):)3.2)7:i 0310)5 452025 10 513.--.-':51)12-::__4)6--1:1:7)I 77-)3 235 39::::--5)--..-.:::: IRS 33(A)_6I: l1R-.25205 196 1,151:1)17 6,003 30.))45101 fl.))5 10,'355322)71.1)0' fl'HIR 3366)17 115)520 197-126 324.5432 I-39 136.323.34)..---.----1,520 10 33)G5.175:--..,--16)2.-123 25-IRS-.,--.1,52'J------157....-.-1,63)----.-15,735..----551)R1----..077)59 61.)2 22 33.305 001)43 2,469 351)6)250 179,49'2 11)1)53 54 25)102,573.0)4 3 03 40-.567 7 10 3)53.-7n 3 5 t7)1*--1 1)6)'69 12)-30 0'I 35:-09--..-'I 12 l)ii;5R6-2 o;20 16)204 12)-..--.252 IS 35 1517--.16 3 6 104--.333...-TLO Inc.

ULNRC-06349 Page 149 aul?3 DommiiingC,.tA,sty.ia A224E90-seJ, R,.*Appendix 1.3 Pait 18 f 14 Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (Chsoa*ada af2014 delbea)----csr-si till":kc Swa(FoI Ibdal talaa,a 1i1I Uthty aad Adh'ia Haao'a1 t'akagha T,aaapaa Pmao4a t5apaol Oh To3 Tata)U.Taoa.MaaaaooaI IIoIa'ad.e Valaca C)a1 Claa B C)aaa C (flit)'*od Craft Uaatada sUm AthUy I)mIt)aa C'ot coi Casla Coga Caat.s C*sta Ca.ga CaatIagoay Caaia Cams Caa Cata Ca.Fat_Cs F..: Ca.Fa Ca.FsetCa.od Oi th,.Maahaao)Iaahooa 251.10)EF.oeUa)So,,otVatoRCA 2(5)8 20 446-.21 791 754.5326...216,2fi7 3fi62 zh.1.l.:s)

£0.CogCli Wa[a RCA-247...37 fi4..H4---5135 51.1.1.11 GA--'-.--13 05*-113.---I IllS 211.1.1.22 GA.Plastilallag RCA 9?I S 53 33 11111 lBS 11311--..25ICl 1,755 Sb.I.l23 011-Ca1oI Chilhsl Wa5,-114...'13 15-.95 ,., I 105 Sb.I.l.2l 0h1-CatolChAlollValallCA

.20 0 I 16--S 52 52..07*.-7.5111 402 25.1.1.25 0D.Eoatia1SosW101'oajlhoosHVAC

.10...-, 3 21-.SI****, 127 21, 1.715 137 Stis.sUooasa IlsiSlisgilVAC 122 1 0 70.-50 361 751--2,1014.'--021412 2 025 LI)I 27 GIl.R*A*asla)lui74ia IVAC-100 1 11 703 24-00 716 515.*2,125 0-.-1111541 1457 25.11.20 OK.Coood HoIIIRaROIVAC

-150..,-, 25 93.-'1151.., 2959 2b.1 Al IL-Aaailioy lhüSIisalIVAC

-4(1(1 12 22 42.1 55-199 ItSI 1,179-.5(101 220-.-220712 0,-tIll 25 I so CM l5ol Oaaoat10 Usitlis FIVAC-29..,.-4 54--11*-+,.-1199 211 1 21 ON.CetaiseascClSsg

-514 21 10 1116 57.2(4 1,1117 1,1117-7.997 733 311,771 160)2111 I 22 07-Ce1011maolsloll Laak 0*laTol*-IS I 2 49.7 70 100.-707.---43570 710 251 1.22 CR-C95tmsatAuoph2tCato4

'19 2 5 II 0'22 49 140--11)9(1 4)'--46,772 392 Sb.).33 GT.ClelaiaoaalP*o0llVAC

.20 11 10 63 42-67 400 470'1,948 770*.99363 22101 211.)1.25 HA Cas&soa Holso11, 363 32 2)23.1 103-173 173 973..2702 6116--55 977 7,037 211 IllS 1)0.Liq011ll*dsals 16)000 73 62 465 1103.051 3.261)2,150--11561)2,745..*409,079 30,903 2)11)1-37 lIC-S1l Roha10.176 35 31 177 0)2-219 1,1)1)1 110)--2.114.407.94,7.9)74411 211.1.1.25 ll7).l11ooaaA.ol1a

.104 11 0 02.12'60 2107 290-.103 17t**-57,2)7 2,051 211,1.1.29 16.61600011052 Fs*d Oil.62....-9 7).71...-..1,2611 211,1.1.47 RA'CaapooslAo 911*..*-29 223..224',.4,107 211,1,7.41 ISA.Caepo.d Ao RCA 36 1 2 117-'43 244 21')-.05)-fl--is 530 2,101))211.1.1.42 10)1-lIsolbIeg'61W 24...-.4 20'.25-.--..5111 211,1.143 110.O10th2lgA19 RCA.20 9 0 11-.11 32 32'.7)'.**2 07).102 211.1.1.44 KC.Foloustlo 370.-..57 435...1115*---.0,117))21.1.1.15 XC-FilPoltisaRCA

-403 7 17 369..59 954 954..4 411-..79)53 7,10)4 211.1.1.46 1013.1)as111Valo 76..-26 203.201',..1,0117 211.1.1.47 ED.D2013alSWall5 RCA*26 0 I 21--0 50 50..7)7 ,.7 939 4119 211.1.1.40 RE.FaA HaadIta&911aatS3slI

-19 3 5 115 9).34 35 35..661 138.-.17.2)5 3711 211.1.1.49 l61l-So'oa lAo(C02 102 02 1 021'56..-U U 9 1)4'-64..U U U U 211.1.1.57 tO.ssoo Co(CO2 N2 112 4 OSIIICA'253 3 1 29)U U 96 51,6 566-.2,431).U U U 15 013 1,351 211.1.1.51 RU)U55y Dlo1ECls U 337 U U U U U 49 375 U*375 U U U U U 574))211.1.1112 LAUR5l61yl)o1a U.1.1 U U U U U 7 71 U 5)U U U U U U 173 211.1,1,53 LA U 5jfy DoiaaRCA U 05 3 11 1011-..13 95)21.3.U 273..U 9)59,)l Oil 25.1.1104 L0'R*SCDOIIUU

-5)1 U U U U U 9 4)U 55 U U U U U U 1270 211.1.1.119 LllURu1)oialRCA U 1.14 3 11 179.54 395 3)10-U 2,19)1 U U 56,5215 3,593 211.1.157 LU'ChUleSol RU D2t255UU1tValt2 67 2)5 5 42 59 04 3711 370 , 5134 2)1 U U U 14,4)13 3,4913 211.1.157 IF 13UUU(&E9IIIIUUIUUUI DUUUUU U.1)13 73)01 1119 lU'S)))U 797 433.).1294-U 1)73))573.)U U U 529)59 10)395 211.1.1.50 55)PIUUSUU HUU911I1U13&AUUUIYU)U U 130 13 13 55 119 U 59 225 125 U U 56)2413 U U*33,7))4 2,774 311.1.125) 01 U NUdUa 9aop)ia U 71)11 4 35 47 U 35 200 1100--4211 103 U U U 3)1,43))1,527 211.1.1.119 SR.91o,a 11tU9'sa1ty 011113 177 U U U U*27 254'i U U U U U U SkitS)10051No'SyUioo95RU 31)., U U U 4 33 U U 33.U'U U U 553 3l.1.l Ttala I CO 14)1)13)597 157 13,213 5,10))-6,783 37,1095 32500-5,727 10,17))27 912 U U U 5353,95.)327744 211.1.2 SoflSIlliUR11Usl5UU19UtJ1soos)sU11oiaR U 1997 33 0 1411 33 U 55 3759 2,750 U U 54)95 U U*751615 45926 DSolUllaealalllla (Oila BOISIIS13U 26.1.3.)l11,asSe 1,2.13 00.1 75 790 1302 1,511)-1,11119 7,513 7,5)2-U 525)5 35455 U U 7)45)77 55010)211.1.310 Aos)ia,y 1160 351 3 92 72 242 U 527 2,057 2,407 U U 3065 1 523 U'U 4)3.90))19 424 26.1.3.3 CU,oaUa10aSse CUo1s191 U C05saaAaa57I 15 7 9 11 I 6-11.10 40.U 7 53 U U U 7554 395 26.1.3.3 IllS 5)aloaU 95141 18 14 9 2'I)U 11 55 1,5.U 91)U U 1191)3 597 211.1.310 IIASI&ea55 HUIIAIU13 15 6 I 11 2 3'3)112 1)3 9 21)1 U U 5)110 1)62 211.1.3.6 Rolta19lsUUsl PUoaolTsUaA Ii 12 0 1'3 U 7 3)71-U U 4)*U U 51327 93)211.1.3.7 ilaIllUola 352 115 7 40 71 126 U 333),7513 13041 U U$44 2,033 U U U 9113 (117 1)1317 101.1:1.0 IblOOl l9sUa95lo13U 40 19 I 11 1;14-31)113 114 U U 141 225 U U U 222.)))1.1012 211.1.3.))

llUa'1ar 1155U1 A55UIU4UI)'

01111411313 33 U U U U U U 7 52 52 U U U U U U U , 413 211.1.310 SsaaOa*ouRplasaoUcI111l SR U U.U U U 1)5 154 1053'U U U U 4350 211.1.3 T60l 2641)2.510 95 745 753 1.973 U C$11,417 II 417 U U 9)131)1 32,013 U U U 3 lN103.l 03 on 211.1 SUUSIUIUI)U05(U135 AUIUUIIy Co13 4,2711 19 614 729 1.440 11.110)7,1397-11)55)62,1R2 47735 U 5)37 190.795 63 10)0 U U U 5,57)457 4)11,625)UUSIOI91, Adliliool C61 211.2.1 Rea4i*)AUIIUU SIUSSU9'U U U U U U U 33)15 715 1,113 3 113.U U U U U 211.2,2 SaailaOTU'aalUsonUlLagoln U 4 93 1)2 , 514)U 139 557 5)7 U U U 31391 U U U 3713,1.10.123 911.2.3 CliUgT050561bs61a1'&sAlloosUl U 4 593 722'.497 5213 6,330'U 1110R1..U U U U 71,41)21,10.4 Opalati05al E5UI5USUIISI U.17 37 6011.U 95 755 255 U U 11710.U U U 27)3,7513 37 TLG SeruicuU Inc ULNRCD6349 Endosum 3 Page 150 of 173 C1tyEgyCk Dmi.iirC.tA.ty.i*

A22-1f90-OIJ, AppdL 0, Pg 11 f U P)t2t 2b.2 5 C1sIl*1 212 HhutI Iit2b Mtiit C(($P!,)t1, C1It C(O:th.3.I I)j0U,, 2hI.2 b.IOh SL)I b.3.4 SCF&lTdC 3b.3.5 2i I'()I 2t C4hd*i Tab'e G-2 Callaway Energy Center DECON Altern*tive Decommisotoning Coot Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (th sosan do sf2014 dollars)lU iO 095 750-In LiK 73.OI2 Gfl2 1 140 LiO 1 048&fl81 ZL40 i35O: 109 III 205 395.203 I 32$323 3.128 4Th 3.020 349 2.010 2,010.421.-'.63 404.101...,.-17,200 15112 0 072 ,...-410 41 4111 401 172 121 230 701.tOO 7090 330*1 24,1311.1,207 213., ,.30,1 1,510 010 ,*-.2.173 217 23111 21111-..;o0 041 72(1 7311-1070.-.1011)4.047.1047 1,0101*-70t 5401 0,101 , , 135 37..1.07.102 , 1411 , 002-, ,.-:477 11$020 I 0211::::: 543 24 , , 225 34 2111.....2.3110 210 2,51111 21195--..i4,959'?°..., ,.50,771 71110 50.300 00,1100 1,213 0,574 35 23.1117 24 36 20,250 15.13179 1411.056 5,650 33,621.765 3 174 1,712 101613 144 l1 35 701)244.403 200,1601.-1,115.66095 217-.1119$..-12 5111 1100 (110$...1111 935 1 1125 ,*3,502 I (001*77 7113 0,1211 60 31*..4,7711 1111 1,7211 ItO..111 671.1,1172 ,.-10111)1 1.107.51111117.1 2211)2 , 0000 5271.11111010 110 , 51001 1 120.111,11211 205 I--(0ff-SIlo LIOW Nile Opoot 6ool 1160o Vrorrod'Ilorisi Volu.Wos lIorloI(IJtih t y sod I Aol1olly Ikoos Itomorol Pookols T,'rssporl Prosoolog l)lspssol Othor Istol Tst*1 llo.Toroo.

M.oogooost Rrstoro1oo VoI*ssr (boA (3cc 0 ff166 Proorsood CrotI Cosirsolor I ladro ArIlritylOroorlp*Ioo CooS Cost Costs Csoo Coot, Costs Cosos C.otlogoooy Cos Coos Csos Costs Co.Foot (Is.Post Co.Foot Us.Poor Co.Foro 1109,, l,I..Moohosro 0Isohors , 0330 11,7111 7.372....I 11211.110) 12.1,057 2000 Porisl2l PoriodDoposloot Cots 3tt,4.1 t)oso orIio 25,4,3 l'tMsrty 10505 21t.1,'t ttottth tho'siooottlio 2b.4.5 Iloty tqttptttttot 25.4.0 Dttposl*tt)AW oooro tot 25,4.7 P1oocsoorgyt.olot 25.4.0 NbC Foss 25,49 EcogooyntsoioFoo 95,4,10 SpooL FsotPsosl O&M 25.4.15 Uqoitltlsdoosto Prssossstt Etpttpotsot.05oroioo 20.4.12 106011 (tpoostis Cots 25.4.13 CrporstoAlhsoutss 25.4.14 toosrttyStsffCoot 25.1.15 l)OCSe.lTCoso 25.1.10 Utility Stoff CoO 20.4 Sobtotsl Psn,tt2l PsrjsdJ)opoodooLCoto 95.0 TOtAL PERIODS COST 1°ER1O0l0dl)roostoclsst1ss Fo1too'bs0tt'rtFodStcr.r Poritd2dDiroot Dtosotoooisslttio5 Adltttks SlIt Itotottoospost tool rooks 0160 t2 2911 107.t 709.11011 05100 3995 S*'*--StOol 3 5211: 2;tt;z.*lIlt 315 217 1 OlD 311 24 095 I t 357 120 Stt fill 552*1 t27.ti.tt 501,270 1 Sl2lttO.310;¶1 12 200.: ,,;4 10.256!Iti tt2 30.t.tSt 410 03 tIll 144 Ui05soolofPtsst0ystsoo 2t1.t,21 410 Fool t05t RCA 31.12.2 SOt Fool 1RsI l'Ss.Systoo Sptt%to 24.t.23 EC.FottPtoICodio&Cttsctp 24.5.2.4 iA.P1sot11ss1is Food Itollthog 2Lt.2,5 600-Fool 1tti1tlls1lVAC 01.1,2,0 KC.Fits l%stst'ttot Foot ttttjlttits5 24.t.2 T.tosls Dotoostsoiststlos ofOlto tlttllstlttgs 01.1.3.1 Fool Iloihioso 21.t.3 Tooslo 311.4 Sosffohtio is ssttr6o(dootlssitsktt 21.1 Sohtotsll'sdot Stdrtloity Costs Poristt 24 Mlitjosot Cots 24.2.1 LiosoooTooodso0ooSttrooPtsstiog Sst.S,2 tottotiol Atoos Sorooys 012 0t,tttstl5odosl2slAd,1itiooot Cots Ftrtot2dColistorsl Costs 243 I l'rososstko.osssosotostogsststostto 2t1,3 S Sosit tod ottoosoos 3d 3 4 1)oossooosskoitg Rqsitooot lttttstttot 243 Sotttotst 005101311 Codt.torsl Costs TiM Srrvicea, Inc.Ito 710 710 22 110 lIt 124 700 595 3050 301.5 777 60.1 9 32 225 03.663 2,044 3,ti'I..2,7115 I toll'..1010211 31561 777 054 9 32 2211 HIt.063 2,544 2,044'.2,7(0 I toot...111)0211 Itt toOt , 11911 7 0 2!)7 07 550 550.355 77....tO c.t;o 1,105 1,005 2,494 355 203 t.t7.t 2143 2.205 10,503 10003..11001 1.101...I 21671111 0.1 772:::'..675 201t 179 609.....: It olOt-., ,.2,171 05 2.0222,052

..0..,.S 111019 l2.4t0 Itt.60 153.257'111 5 PtA t!t,t 5141 015-131 712 712 535 1161 003 2110 1.779 1 7711 1

ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix E, Page 8 of 10 - Appendix G, Page 11 of 14

Text

Navigation menu

Search