View source for NG-10-0067, Document 82A9634, Revision 1, Decommissioning Cost Estimate Study for the Duane Arnold Energy Center, Enclosure 3

{{Adams
| number = ML100540029
| issue date = 01/27/2010
| title = Document 82A9634, Revision 1, Decommissioning Cost Estimate Study for the Duane Arnold Energy Center, Enclosure 3
| author name = Walker L
| author affiliation = EnergySolutions, LLC
| addressee name = 
| addressee affiliation = FPL Energy Duane Arnold, LLC, NRC/NRR
| docket = 05000331
| license number = DPR-049
| contact person = 
| case reference number = 137079, NG-10-0067
| document report number = 82A9634, Rev 1
| document type = Decommissioning Funding Plan DKTs 30, 40, 50, 70
| page count = 199
}}

=Text=
{{#Wiki_filter:1 ENCLOSURE 3 Decommissioning Cost Estimate Study for the Duane Arnold Energy Center Revision 1 188 Pages Follow

ENERGYSOLUTIONIS                                                                        Document No. 82A9634 Decommissioning Cost Estimate Study for the Duane Arnold Energy Center Project No. 137079                                                                                       Revision 1 Prepared for:
FPL Energy Duane Arnold, LLC 3277 DAEC Road Palo, IA 52324 Prepared by:
EnergySolutions, LLC Commercial Decommissioning Services Division 100 Mill Plain Road, Second Floor, M/B 106 Danbury, CT 06811 Authored By:                                                                               1/27/10 Lisa J.S. W/ker, Senior Cost Engineer                                        Date Approved By:                                                                               1/27/10 Barry Sims, Pre~ect Manager                                                  Date D New Report D   Title Change X Report Revision D   Report Rewrite Effective Date           1/27/10 Electronic documents, once printed, are uncontrolled and may become outdated.
Refer to Document Control authority for the correct revision.

Decommissioning Cost Estimate Study                                                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                  Revision 1 TABLE OF CONTENTS Section                                                                                                                                    Page 1.0    EXECUTIVE 

==SUMMARY==
 ............................................................................................                       4 2.0     IN TR O DU CTION ..........................................................................................................          8 2.1     Study O bjective ...................................................................................................         8 2.2    Regulatory Fram ew ork .......................................................................................                9 3.0     STUDY METHODOLOGY ..........................................................................................                        11 3.1     G eneral D escription .........................................................................................             11 3.2     Schedule A nalysis ............................................................................................             11 3.3    D ecom m issioning Staff .....................................................................................               12 3.4    W aste D isposal .................................................................................................           13 3.5    Final Status Survey ............................................................................................             16 3.6     C ontingency .....................................................................................................          16 3.7     C ost R eporting ...................................................................................................        17 4.0     SITE  SPECIFIC TECHNICAL APPROACH .............................................................                                     18 4.1    Facility D escription ..........................................................................................             18 4.2    Decommissioning Periods for Scenario 1........................................................                               18 4.3    Decommissioning Periods for Scenario 2 .......................................................                               20 4.4    Decommissioning Periods for Scenario 3 ........................................................                              22 4.5    Decommissioning Periods for Scenario 4 ........................................................                              24 4.6    D ecomm issioning Staff ..................................................................................                   26 4.7     Spent Fuel Management Staff ..........................................................................                      26 4.8     Spent Fuel Shipm ents .......................................................................................               27 5.0    BASES OF ESTIMATE AND KEY ASSUMPTIONS ...............................................                                               28 6.0     STUDY RESULTS         BY SCENARIO ...........................................................................                       33 6.1     Scenario 1 -   Base Case .....................................................................................              33 6.2     Scenario 2 -   Base Case, Except SAFSTOR ...................................................                                40 6.3     Scenario 3 -   Base Case, Except License Extension .........................................                                47 6.4     Scenario 4 -   Base Case, Except SAFSTOR and License Extension ................                                             51 7.0    REFEREN CES ..........................................................................................................              58 FIGURES Figure 1-1        Scenario  1 Summary          Schedule         ......................................................................... 7 Figure 6-1        Scenario  1 Summary          Schedule         ......................................................................      35 Figure 6-2        Scenario  2 Summary          Schedule         ......................................................................      41 Figure 6-3        Scenario  3 Summary          Schedule         ......................................................................      48 Figure 6-4        Scenario  4 Summary          Schedule         ......................................................................      52
                                                                                                                                 .Page 2 of 58

Decommissioning Cost Estimate Study                                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                                                   Revision 1 TABLES Table  1-1   License Termination Cost Summary by Scenario ..............................................                      5 Table  1-2    Spent Fuel Cost Summary by Scenario .............................................................               6 Table  1-3    Greenfield Cost Summary by Scenario ..............................................................              6 Table 6-1     Scenario 1 Cost and Schedule Summary ..........................................................                36 Table 6-2     Scenario 1 DAEC Staff Levels .........................................................................         37 Table 6-3     Scenario 1 DGC Staff Levels ............................................................................       38 Table 6-4     Scenario 1 Waste Disposal Volumes ...............................................................              39 Table 6-5     Scenario 2 Cost and Schedule Summary ..........................................................                42 Table 6-6     Scenario 2 DAEC Staff Levels .........................................................................         43 Table 6-7     Scenario 2 DGC Staff Levels ............................................................................       45 Table 6-8     Scenario 2 Waste Disposal Volumes ...............................................................              46 Table 6-9     Scenario 3 Cost and Schedule Summary ...........................................................               49 Table 6-10    Scenario 3 Waste Disposal Volumes .............................                                                50 Table 6-11    Scenario 4 DAEC Staff Levels .........................................................................         53 Table 6-12    Scenario 4 DGC Staff Levels ............................................................................       55 Table 6-13    Scenario 4 Cost and Schedule Summary ..........................................................                56 Table 6-14    Scenario 4 Waste Disposal Volumes ...............................................................              57 APPENDICES Appendix   A   List of Systems and Structures Appendix   B   Spent Fuel Shipping Schedules Appendix   C   Detailed Project Schedules Appendix   D   Defled Cost Tables Appendix   E   Annual Cash Flow Tables Appendix   F   Detailed Annual Cash Flow Tables Page 3 of 58

Decommissioning Cost Estimate Study                                                 Document No. 82A9634 for the Duane Arnold Energy Center                                                                 Revision 1 1.0    EXECUTIVE 

==SUMMARY==

This report presents the results of a site-specific decommissioning cost estimate for FPL Energy Duane Arnold, LLC's (FPLE) Duane Arnold Energy Center (DAEC) 1. The study has been performed to furnish an estimate, for financial planning purposes, of the costs for (1) decommissioning DAEC to the extent required to terminate the plant's operating license pursuant to 10 CFR 50.75(c), (2) post-shutdown management of spent fuel until acceptance by the U.S. Department of Energy (DOE) pursuant to 10 CFR 50.54(bb), and (3) clean demolition of structures and restoration of the site to Greenfield conditions (Ref. No. 1).
The study methodology follows the basic approach originally presented in the Atomic Industrial Forum/Nationfal Environmental Studies Project Report AIF/NESP-036, "Guidelines for Producing Commercial Nuclear Power Plant Decommissioning Cost Estimates," (Ref. No. 2).
The report was prepared in accordance with Nuclear Regulatory Commission (NRC) Regulatory Guide 1.202, "Standard Format and Content of Decommissioning Cost Estimates for Nuclear Power Reactors," (Ref. No. 3). The estimate is based on compliance with current regulatory requirements and proven decommissioning technologies.
NRC requirements set forth in Title 10 of the Code of Federal Regulations (CFR) differentiate between the post-shutdown costs associated with storage of spent fuel on-site and those associated with the decommissioning of the facility. 10 CFR 50.75(c) requires funding by the licensee of the facility for the decommissioning program, but specifically excludes the cost of removal and disposal of spent fuel and the removal of clean structures. 10 CFR 50.75(c) also excludes the cost of site restoration activities that do not involve the removal of residual radioactivity necessary to terminate the NRC license, which restore the site to either "Brownfield" or "Greenfield" conditions depending on the desired end-state. 10 CFR 50.54 (bb) requires funding by the licensee "for the management of all irradiated fuel at the reactor upon expiration of the reactor operating license until title to the irradiated fuel and possession of the fuel is transferred to the Secretary of Energy for its ultimate disposal in a repository."
Accordingly, the costs and schedules for all activities are segregated for regulatory purposes as follows: costs for "License Termination" (10 CFR 50.75(c)); costs for "Spent Fuel Management" (10 CFR 50.54(bb)); and costs for "Greenfield" (clean removal and site restoration) final site conditions. EnergySolutions has established a Work Breakdown Structure (WBS) and cost accounting system to differentiate between these three project accounts.
The study analyzes the following four decommissioning scenarios for DAEC, as defined by FPLE:
Scenario 1        Base Case
            "   DECON methodology.
            "   No license extension, with shutdown on February 21, 2014.
            "   Terminate spent fuel pool operation five years after permanent unit shutdown.
            "   Spent fuel will be stored at the existing Independent Spent Fuel Storage Installation (ISFSI).
FPLE owns 70% of and operates DAEC. The other owners of DAEC are Central Iowa Power Cooperative (20%)
and Corn Belt Power Cooperative (10%). All numbers presented in this report are on a 100% basis.
Page 4 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                         Revision 1
            " Class B and C waste will be temporarily stored in an on-site interim waste storage facility to be built during decommissioning. Class B and C waste are assumed to be stored on-site until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
            " The DOE Yucca Mountain repository, or other approved method of spent fuel disposition, will be available starting in 2025.
Scenario 2        Base case, except using SAFSTOR methodology.
* Class B and C waste generated during operations and SAFSTOR preparations will be stored in the existing Low Level Radwaste Storage Building until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
Scenario 3        Base case, except 20-year license extension, and no requirement for on-site interimstorage of Class B and C waste.
Scenario 4        Scenario 2, except with 20-year license extension, and no requirement for on-site interim storage of Class B and C waste.
Each scenario incorporates the spent fuel schedules developed by FPLE. All scenarios are based on performance of decommissioning by a Decommissioning General Contractor (DGC) under the management and supervision of DAEC staff. DAEC staff will be supplemented with a professional engineering consulting firm for planning and preparation, engineering design, and final status survey.
The cost'esftrnate results for all four scenarios are provided in 2008 dollars in Tables 1-1, 1-2, and 1-3. Table 1A contains License Termination costs, which correspond to 10 CFR 50.75 (c) requirements.
Table 1-1 License Termination Cost Summary by Scenario (2008 Dollars in Thousands)
License Termiination Scenario            50.75(c 1                $499,002 2                $578,297 3                $486,398 4                $578,144 Page 5 of 58

Decommissioning Cost Estimate Study                                    Document No. 82A9634 for the Duane Arnold Energy Center                                                   Revision 1 Table 1-2 contains Spent Fuel Management costs, which correspond to 10 CFR 50.54 (bb) requirements.
Table 1-2 Spent Fuel Cost Summary by Scenario (2008 Dollars in Thousands) 1                $ZI/,3UU 2                $274,041 3                $234,468 4                $230,667 Table 1-3 contains Greenfield costs, which correspond to activities such as clean building demolition and site grading and re-seeding.
Table 1-3 Greenfield Cost Summary by Scenario (2008 Dollars in Thousands) 1                  W40,/J1 2                 $41,298 3                 $40,731 4                 $41,298 The estimate is based on site-specific plant systems and buildings inventories developed from material take-offs performed by EnergySolutions. These inventories and EnergySolutions' proprietary Unit Cost Factors (UCFs) were used to generate required manhours, activity schedule hours and costs, and waste volume, weight, and classification. Based on the activity schedule hours and a decommissioning activities analysis, a Critical Path Method (CPM) analysis was performed to determine the decommissioning schedules. These schedules reflect the effects of sequenced activity-dependent or distributed decommissioning elements such as planning and preparations, major component removal, building decontamination, and spent fuel shipping. The schedules are divided into project phases (periods) and presented, as noted previously, by cost account "License Termination," "Spent Fuel Management," or "Greenfield." The summary schedule for Scenario 1 is shown in Figure 1-1. The summary schedules for all the scenarios may be found in sections 6.1 through 6.4 of this report.
Page 6 of 58

Decommissioning Cost Estimate Study                                                                                                                                                                                            Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                                                                                                             Revision 1 Figure 1-1 Scenario 1 Summary Schedule Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Storage Class B and C Waste Fnwh    I I 1 12 13 14S6  7      9   1It 121 14 15 16 17 18 1)  2 225* 3*332 3 354l3S 338 39 414 4    4    44 Spent Fuel Management                                                                                                     1 0612212013      10/22/2054                        .
       '9SpentFeIShi-pping to DOE Begine                                                                                    S02/2/2027      02/21/2027                                               o2/2111027 Spent  Fuel Shipping
           ................   -p isComplete
                                          .~-i
                                           .,,i 1--11................
                                           ,1-1        n                    .......... .........
                                                                                               .......................
* 92121905j Dry Pd I1-Fuel Pool Island Design                                                                                      06/2212013~
Dry Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage                                                               2/21/2014 Dr d3DyStio~rage-During9 Decommissioning                                                                      i'21,2os4*: ~10/3012025
                                                                                                                       ........02(21/2019 Dry Pd 4........
                      "b
* 4S
                    -Dry        o' ge Only__
Storage   )n y...........................................................................         10/301/2025  07212053 Dry Pd5 -ISFSI Deommissioning                                                                                          07/26/2053 10122=S04 License Termination                                                                                                           12/29/2012                       WNW; Unit 1 Shutdown                                                                                                        02/21/2014 02/21/2014 Decon Pd I - Decommissioning PlannIng Pulior to Shutdown                                                               12J29/2012~
Decon Pd 2.- Site ModiiIcations and Preparations                                                                        2J21/2014,                                  vow/1,01 Decon Pd 3. Meljor Component Removal                                                                                   02/2412016' 05/26/2019
 ...... Decon Pdc34 - Balance       *of ~   ~ iDec-ontamination
                            *- *I.............
Plant        R o i...........................---................                       0&12812019 Decon Pd 5-Interim Waste Storage Facility Operation                                                              -     Q081012022   101301202i               'myl~
Gm Pd I - Clean Building Demoiltion                                                                                                 05/18/222 0331=2021 Gm Pd 2 - Site Resloration                                                                                                          o0*I04i Page 7 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                        Revision 1

==2.0   INTRODUCTION==

2.1     Study Objective This report presents the results of a site-specific decommissioning cost estimate for FPL Energy Duane Arnold, LLC's (FPLE) Duane Arnold Energy Center (DAEC). The study has been performed to furnish an estimate, for financial planning purposes, of the costs for (1) decommissioning DAEC to the extent required to terminate the plant's operating license pursuant to 10 CFR 50.75(c), (2) post-shutdown management of spent fuel until acceptance by the U.S. Department of Energy (DOE) pursuant to 10 CFR 50.54(bb), and (3) clean demolition of structures and restoration of the site to Greenfield conditions (Ref. No. 1).
The study methodology follows the basic approach originally presented in the Atomic Industrial Forum/National Environmental Studies Project Report AIF/NESP-036, "Guidelines for Producing Commercial Nuclear Power Plant Decommissioning Cost Estimates," (Ref. No. 2).
The report was prepared in accordance with Nuclear Regulatory Commission (NRC) Regulatory Guide 1.202, "Standard Format and Content of Decommissioning Cost Estimates for Nuclear Power Reactors," (Ref. No. 3). The estimate is based on compliance with current regulatory requirements and proven decommissioning technologies.
The study analyzes the following four scenarios, as defined by FPLE:
Scenario 1        Base Case
           "   DECON methodology.
           "   No license extension, with shutdown on February 21, 2014.
           "   Terminate spent fuel pool operation five years after permanent unit shutdown.
           "   Spent fuel will be stored at the existing Independent Spent Fuel Storage Installation (ISFSI).
           " Class B and C waste will be temporarily stored in an on-site interim waste storage facility to be built during decommissioning. Class B and C waste are assumed to be stored on-site until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
           " The DOE Yucca Mountain repository, or other approved method of spent fuel disposition, will be available starting in 2025.
Scenario 2        Base case, except using SAFSTOR methodology.
* ClassB and C waste generated during operations and SAFSTOR preparations will be stored in the existing Low Level Radwaste Storage Building until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
Scenario 3        Base case, except 20-year license extension, and no requirement for on-site interim storage of Class B and C waste.
Scenario 4        Scenario 2, except with 20-year license extension, and no requirement for on-site interim storage of Class B and C waste.
Page 8 of 58

Decommissioning Cost Estimate Study                                          Document No. 82A9634 for the Duane Arnold Energy Center                                                          Revision 1 2.2     Regulatory Framework Provisions of current laws and regulations affecting decommissioning, waste management and spent fuel management are as follows:
: 1. Current NRC policy requires either: (a) removal of all spent fuel from a facility licensed under 10 CFR 50, or (b) on-site storage of spent fuel at an ISFSI under the general license set forth in 10 CFR 72, or (c) on-site storage of spent fuel under a site-specific ISFSI Part 72 license, before the license can be terminated
: 2.      10 CFR 50.75(c) requires funding by the licensee of the facility for the decommissioning program, but specifically excludes the cost of removal and disposal of spent fuel and the removal of clean structures.
: 3.      10 CFR 50.54 (bb) requires the licensee, within two years following permanent cessation of operation of the reactor or five years before expiration of the operating license, whichever occurs first, to submit written notification to the NRC for its review and preliminary approval of the program by which the licensee intends to manage and provide funding "for the management of all irradiated fuel at the reactor upon expiration of the reactor operating license until title to the irradiated fuel and possession of the fuel is transferred to the Secretary of Energy for its ultimate disposal in a repository." However, the NRC does not currently consider post-shutdown spent fuel management costs to be decommissioning costs.
: 4.       10 CFR Part 961 (Ref. No. 4), Appendix E, requires spent fuel to be cooled in the spent fuel pool for at least five years before it can be accepted by DOE.
: 5. A bill to enact the "Atlantic Interstate Low-Level Radioactive Waste Compact Implementation Act" was signed by the Governor of South Carolina on June 6, 2000. The Atlantic Compact consists of South Carolina, Connecticut and New Jersey. Under the Act, effective June 2008, the Atlantic compact now prohibits out-of-region low level waste (LLW) generators, including FPLE, from disposing of LLW at the Barnwell disposal facility. Barnwell is one of only two facilities in the United States currently licensed to dispose of Class B and C LLW.
Decommissioning Alternatives The three basic methods for decommissioning are DECON, SAFSTOR, and ENTOMB, which are summarized as follows:
: 1. DECON: The equipment, structures, and portions of the facility and site that contain radioactive contaminants are promptly removed or decontaminated to a level that permits termination of the license after cessation of operations.
: 2.      SAFSTOR: The facility is placed in a safe, stable condition and maintained in that state (safe storage). The facility is decontaminated and dismantled at the end of the storage period to levels that permit license termination. NRC regulations require decommissioning to be completed within 60 years of cessation of Page 9 of 58

Decommissioning Cost Estimate Study                                                  Document No. 82A9634 for the Duane Arnold Energy Center                                                                  Revision 1 operation. Durations less than the regulatory-allowed maximum may be referred to as Modified SAFSTOR.
: 3.       ENTOMB: Radioactive structures, systems, and components are encased in a structurally long-lived substance, such as concrete. The entombed structure is appropriately maintained and monitored until radioactivity decays to a level that permits termination of the license. Since entombment will exceed the requirement for decommissioning to be completed within 60 years of cessation of operation, NRC handles entombment requests on a case-by-case basis.
The selection of a preferred decommissioning alternative is influenced by a number of factors pertinent at the time of final plant shutdown. These factors include the cost of each decommissioning alternative, minimization of occupational radiation exposure, availability of a low-level waste disposal facility, availability of a high-level waste (spent fuel) repository, regulatory requirements, and public concerns.
Post-Shutdown Spent Fuel Management Alternatives The earliest date for start-up of the DOE's Yucca Mountain repository is currently 20202.
However, there is considerable uncertainty associated with this scheduled opening. Per guidance from FPLE, this study assumes that the DOE Yucca Mountain repository, or other approved method of spent fuel disposition, will be available starting in 2025. Therefore, long-term post-shutdown spent fuel storage must be addressed as an integral element of decommissioning planning. The basic options for long-term post-shutdown spent fuel management are (1) wet storage consisting of continued maintenance and operation of the spent fuel pool, (2) dry storage consisting of transfer of spent fuel from the fuel pool to on-site dry storage modules following the minimum cooling period, and (3) off-site storage at a licensed private or commercial storage facility. The third option is not commercially viable as of the date of this study.
The selection of a spent fuel management alternative has a significant impact on decommissioning. Maintaining the spent fuel pool for an extended duration following cessation of operations prevents termination of the Part 50 license and typically has a higher annual maintenance and operating cost than the dry storage alternative. Transfer of spent fuel to an ISFSI requires (1) capital expenditures for purchase and construction of the ISFSI, if needed, and (2) dismantlement and disposal of the ISFSI following completion of spent fuel transfer to DOE.
2 Summary,  Edward F. Sproat, III, Director Office of Civilian Radioactive Waste Management, U.S. Department of Energy Before the Subcommittee on Energy and Air Quality, Committee on Energy and Commerce, U.S. House of Representatives, July 15, 2008 Page 10 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 3.0   STUDY METHODOLOGY 3.1     General Description EnergySolutions maintains a proprietary decommissioning cost model based upon the fundamental technical approach established in AIF/NESP-036, "Guidelines for Producing Commercial Nuclear Power Plant Decommissioning Cost Estimates," dated May 1986 (Ref. No.
2). The cost model has been continuously updated in accordance with regulatory requirements and industry experience. The cost model includes elements for estimating distributed and undistributed costs. Distributed costs are activity specific and include planning and preparation costs as well as the decontamination, packaging, disposal, and removal of major components and systems. For example, the segmentation, packaging, and disposal of the reactor internals is a distributed cost. Undistributed costs, sometimes referred to as collateral costs, are typically time dependent costs such as utility and decommissioning general contractor staff, property taxes, insurance, regulatory fees and permits, energy costs, and security staff.
The methodology for preparing cost estimates for a selected decommissioning alternative requires development of a site-specific detailed work activity sequence based upon the plant inventory. The activity sequence is used to define the labor, material, equipment, energy resources, and duration required for each activity. In the case of major components, individual work sequence activity analyses are performed based on the physical and radiological characteristics of the component and the packaging, transportation, and disposal options available.
In the case of structures and small components and equipment such as piping, pumps, and tanks, the work durations and costs are calculated based on Unit Cost Factors (UCFs). UCFs are economic parameters developed to express costs per unit of work output, piece of equipment, or time. They are developed using decommissioning experience, information on the latest technology applicable to ddc6mmissioning, and engineering judgment. The total cost of a specific decommissioning activity can be determined by multiplying the total number of units associated with that activity by the UCF, expressed as $/unit, for that activity. For example, the estimated demolition cost of a non-contaminated concrete structure can be obtained by multiplying the volume of concrete in the structure by the UCF for non-contaminated reinforced concrete demolition, expressed in $/unit volume. Each UCF has associated with it a man-hours/unit and schedule-hours/unit. From these values, total man-hours and total schedule-hours can be determined for a particular activity.
3.2     Schedule Analysis Once the work activity durations are calculated for all distributed activities, a critical path schedule analysis is performed using MS Project. The schedule accounts for constraints such as spent fuel cooling periods and regulatory reviews. The schedule is typically delineated into phases or time periods (hereinafter referred to as period or periods) that differentiate manpower requirements and undistributed costs.
In order to differentiate between License Termination, Spent Fuel and Greenfield elements of the entire decommissioning scope of work, EnergySolutions has established a Work Breakdown Structure (WBS) and cost accounting system to treat each element as a subproject. Accordingly, the overall project schedule is divided into interrelated periods with major milestones defining Page 11 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                    Revision 1 the beginning and ending of each period. The major milestones also serve as the basis for integrating the periods of the three subprojects. The License Termination and Greenfield project periods are scheduled sequentially while the Spent Fuel periods occur in parallel.
3.3     Decommissioning Staff EnergySolutions' philosophy towards decommissioning is to assume the project will be performed in an efficiently planned and executed manner using project personnel experienced in decommissioning. EnergySolutions assumes that the decommissioning will be performed by a highly experienced and qualified Decommissioning General Contractor (DGC), with oversight and management of the decommissioning operations performed by DAEC staff. It was also assumed that DAEC staff would be supplemented by professional consulting engineering, particularly in the planning and preparation phase. EnergySolutions analyzed the DAEC operational staff and developed a site-specific staffing plan. The DAEC existing salary structure was then used as the basis for calculating DAEC staff labor costs. EnergySolutions used industry data to develop DGC salary costs.
Staffing levels, for both staffing plans and for each project period, are based on the AIF guidelines and industry experience. The sizes of the staffs are varied in each period in accordance with the requirements of the work activities. DAEC staffing has been organized into the following departments or functional groups:
            " Administration
            " Engineering
            " Health Physics
            " Management
            " Plant Maintenance
            " Plant Operations
            " Quality Assurance
            " Security Administration
            " Security Guard Force
            " Waste Operations
            " Fuel Pool Maintenance and Operation Staff
            " Additional Staff for Spent Fuel Shipping
            " DGC Staff Page 12 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 3.4      Waste Disposal Waste management costs comprise a significant portion of the decommissioning cost estimate.
Additionally, limited future access to disposal sites licensed for receipt of Class B and C wastes introduces a significant level of uncertainty with respect to the appropriateness of using existing rate structures to estimate disposal costs of these wastes. EnergySolutions' approach to estimating waste disposal costs is discussed in the following paragraphs.
Waste Classification Regulations governing disposal of radioactive waste are stringent in order to ensure control of the waste and preclude adverse impact on public health and safety. At present, low-level radioactive waste (LLRW) disposal is controlled by NRC Regulation 10 CFR 61 (Ref. No. 4),
which went into effect in December, 1983. This regulation stipulates the criteria for the establishment and operation of shallow-land LLRW burial facilities. Embodied within this new regulation are criteria and classifications for packaging LLRW such that it is acceptable for burial at licensed LLRW disposal sites.
For each waste classification, 10 CFR 61 stipulates specific criteria for physical and chemical properties that the LLRW must meet in order to be accepted at a licensed disposal site. The LLRW disposal criteria of 10 CFR 61 require that LLRW generators determine the proportional amount of a number of specific radioactive isotopes present in each container of disposable LLRW. This requirement for isotopic analysis of each container of disposable LLRW is met by employing a combination of analytical techniques such as computerized analyses based upon scaling factors, sample laboratory analyses, and direct assay methods. Having performed an isotopic analysis of each container of disposable LLRW, the waste must then be classified according to one of the classifications (Class A, B, C or Greater Than Class C (GTCC)) as defined in 10 CFR 61.
EnergySolutions' classification of LLRW resulting from decommissioning activities is based on AIF/NESP-036 (Ref. No. 2), NUREG/CR-0130 (Ref. No. 5), NUREG/CR-0672 (Ref. No. 6),
and recent industry experience. The estimated curie content of the reactor vessel and internals at shutdown is derived from NUREG/CR-0130 for Pressurized Water Reactors (PWRs) and NUREG/CR-0672 for Boiling Water Reactors (BWRs) and adjusted for the different mass of components as well as the MWt rating and period of decay.
Packaging Selection of the type and quantity of containers required for Class B and C wastes is based on the most restrictive of either curie content, dose-rate, container weight limit, or container volume limit. GTCC wastes from segmentation of the reactor vessel internals is packaged in fuel bundle canisters. The selection of container type for Class A waste is based on the transportation mode (rail, truck, barge, etc.) and waste form. The quantity of Class A waste containers is determined by the most restrictive of either container weight limit or container volume limit. Large components, such as steam generators, pressurizers, and reactor recirculation pumps, are shipped as their own container with shielding as required.
Container costs are obtained from manufacturers.       Shielded transport cask and liner costs are obtained from the cask owners and operators.
Page 13 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                        Revision 1 Transportation Transportation routes to processing and disposal facilities are determined based on available transportation modes (truck, rail, barge or combinations). Routes and distances are determined using the Transportation Routing Analysis Geographic Information System (TRAGIS) software developed by the Oak Ridge National Laboratory National Transportation Research Center (Ref.
No. 7).
Transportation costs for the selected routes and modes are obtained from vendor quotes or published tariffs whenever possible.
Class A Disposal Options and Rates In accordance with the existing Life-of-Plant Disposal Agreement (Ref. No. 8), all Class A waste that meets the Clive facility waste acceptance criteria is to be disposed of at Clive. All reported waste disposal costs include packaging, transportation, and any applicable surcharges.
Class B and C Disposal Options and Rates Currently, within the United States, there are only two commercial disposal facilities licensed to accept Class B and C LLRW: the Barnwell facility, operated by EnergySolutions in Barnwell, South Carolina, and the U.S. Ecology facility in Richland, Washington. However, Barnwell only accepts waste from states within the Atlantic Compact, and U.S. Ecology only accepts waste from states within the Northwest and Rocky Mountain Compacts.
The Low-Level Waste Policy Act (LLWPA), passed by Congress in 1980, placed the responsibility of LLRW disposal in the hands of individual states. The LLWPA provided a six-year time frame within which each state was required to develop its own means for radioactive disposal. The LLWPA also provided for a group of states to form a compact, which could then establish the means for LLRW disposal on a regional basis.
The intent of the LLWPA was to have new LLRW disposal sites in operation before January 1, 1986, therefore permitting closures of the three existing burial sites located in South Carolina, Washington, and Nevada. Since no new disposal sites were in operation by 1986, it is evident that the LLWPA failed to motivate the individual states to comply with its purpose.
On January 15, 1986, Congress amended the LLWPA with passage of Public Law 99-240. In June of 1992, the U.S. Supreme Court ruled that the provisions of the amendment requiring any state to take title to the waste of its generators, if that state had not met its program milestones dates, were unconstitutional. The Supreme Court's invalidation of the "take title" provision has contributed to a lack of significant progress by many States in coming to grips with the problem.
The question then becomes: what disposal rate is to be used in the decommissioning cost estimate for Class B and C LLRW and where is it to go? Since the cost estimate is based on current or present day dollars, the disposal cost for Class B and C LLRW should be equivalent to the cost that would be incurred if a new disposal facility were to be licensed and begin operations today. EnergySolutions has reviewed several studies developed in an attempt to quantify the disposal costs associated with a new disposal facility constructed in today's environment. Based Page 14 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                     Revision 1 on this review, it is EnergySolutions' belief that Class B and C LLRW disposal rates based on the published base rate and surcharge structure for the Barnwell facility is the most reasonable approach. This approach is also based on the fact that NRC requires utilities to update their decommissioning cost estimates every five years so that changes in disposal options and costs can be taken into account.
Greater Than Class C (GTCC)
Wastes identified as 10 CFR 61 Class A, B, and C may be disposed at a near-surface disposal facility. Certain components are highly activated and may exceed the radionuclide concentration limitations for 10 CFR 61 Class C waste. In accordance with 10 CFR 61, these components cannot be disposed of in a near-surface LLRW disposal facility and must be transferred to a geologic repository or a similar site approved by the NRC.
Highly activated sections of the reactor vessel internals will result in GTCC waste. Presently, a facility does not exist for the disposal of wastes exceeding 10 CFR 61 Class C limitations.
EnergySolutions assumes that the DOE will accept this waste at the Yucca Mountain repository facility along with spent fuel. However, unlike spent fuel, the disposal cost is not addressed by DOE's 1-mill/kWhr surcharge. Therefore, EnergySolutions estimates a GTCC waste disposal cost based upon the maximum curie surcharges currently in effect at Barnwell. EnergySolutions assumes that the GTCC waste will be packaged in fuel bundle canisters, either stored in the fuel pool or dry storage containers, and be shipped to Yucca Mountain by DOE along with the spent fuel. Additionally, EnergySolutionsassumes shipping costs for GTCC waste to be equivalent to the commercial cost of shipping a Type B licensed, shielded cask such as the CNS 8-120B cask which is owned and operated by EnergySolutions.
Non-Radioactive Non-Hazardous Waste Disposal EnergySolutions assumes that recyclable, non-radioactive scrap metal resulting from the decommissioning program will be removed from the site by a scrap metal dealer at no cost to the project. Concrete debris is assumed to be processed by size reduction, with removal of structural reinforcing steel, and used on site as engineered fill for voids. All other demolition debris is removed from the site and disposed of at a local construction debris landfill.
Hazardous and Industrial Waste Disposal Uncontaminated lead shielding remaining after shutdown was assumed to be removed from its installed locations and shipped offsite by entities having a need for the material. The entities receive the lead at no charge in return for providing the removal and shipping services. In accordance with information furnished by FPLE seven percent of insulated systems in radiologically controlled areas are assumed to contain asbestos, therefore; the decommissioning cost estimate includes a line item for asbestos abatement. The decommissioning estimate also includes an estimate for hazardous and industrial waste disposal based on information provided in the "DAEC 2007 Hazardous Waste Report." The cost of hazardous and industrial waste disposal includes FPLE's estimated cost for closure of Resource Conservation and Recovery Act (RCRA) storage area.
Page 15 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1 3.5      Final Status Survey The cost of performing a final status survey (FSS) is based on NUREG-1575, "Multi-Agency Radiation Survey and Site Investigation Manual (MARSSIM)" (Ref. No. 9). Estimates of MARSSIM Class I, II and III survey designations are based on radiological characterization data furnished by DAEC and assumptions regarding contamination resulting from small and large component removal activities. The FSS activity cost calculation includes the in-place remote survey of underground metal and concrete pipe, soil, and groundwater sampling and analysis.
Estimated costs for NRC and Oak Ridge Institute for Science and Education (ORISE) verification are also included, and the NRC review period is incorporated into the project schedule.
3.6      Contingency Contingencies are applied to cost estimates primarily to allow for unknown or unplanned occurrences during the actual program, e.g. increased radioactive waste materials volumes over that expected; equipment breakdowns; weather delays; labor strikes, etc. This is consistent with the definition provided in the DOE Cost Estimating Guide, DOE G 430.1-1, 3-28-97 (DOE G)
(Ref. No. 10): Contingency "Covers costs that may result from incomplete design, unforeseen and unpredictable conditions, or uncertainties within the defined project scope. The amount of contingency will depend on the status of design, procurement, and construction; and the complexity and uncertainties of the component parts of the project. Contingency is not to be used to avoid making an accurate assessment of expected costs." EnergySolutions determines site-specific contingency factors to be applied to each estimate based on industry practices.
The DOE has established a recommended range of contingencies as a function of completeness of program design, DOE G. The ranges are:
Contingency Range Type of Estimate                      as a % of Total Estimate Planning Phase Estimate                        20-30 Budget Estimate                                15-25 Title I (Preliminary Design Estimate)          10-20 Title II (Definitive Design Estimate)           5-15 EnergySolutions' approach to assigning appropriate contingency rates is based on adaptations of published values for the specific decommissioning activities. One source for such published information is AIF/NESP-0036 "Guidelines for Producing Nuclear Plant Decommissioning Cost Estimates" (AIF) (Ref. No. 2). This document identifies contingencies for activities specific to a nuclear power plant decommissioning, such as reactor internals removal. The contingencies presented in this document are based on the assumption that the estimated costs are optimistic; therefore, the published contingencies are greater than they would be if the estimated costs were most probable. With the exception of the system decontamination, reactor vessel and reactor internals removal, and disposal, the contingencies presented in AIF are consistent with the values presented in DOE G 430.1-1 for a Budget/Title I estimate. The system decontamination, reactor vessel and reactor internals removal, and disposal contingencies are significantly higher than the ranges identified by the DOE, even for a planning phase document. This is due to the unique nature of these activities and the relatively small amount of historical data available at the time the AIF document was written.
Page 16 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 EnergySolutions has developed contingencies specific to decommissioning estimates utilizing the information presented in AIF and consistent with DOE G. The decommissioning costs generated by EnergySolutions are considered most probable and, as such, the contingencies presented in AIF were reduced for each category of costs. There have also been a number of large-scale decommissioning projects since AIF was published, providing some historical information that can be used in preparing current estimates. This allows for additional reduction in contingency costs. The following table provides a summary of contingency values used in EnergySolutions' estimates where the plant structures, systems, and major component material inventories are well defined, as with this study.
Package Material &      Ship &
Category                                      Labor    Equipment        Bury        Other Engineering, Utility & DGC                     13%
Contaminated components/Concrete               23%         23%          23%
Clean components                               13%         23%           13%
Reactor Vessel and Reactor Internals           50%         23%          25%
Other                                                                                15%
A reactor decommissioning program will be conducted under an NRC-approved Quality Assurance Program which meets the requirements of 10 CFR 50, Appendix B, of the Code of Federal Regulations.      However, the development of the quality assurance program, the performance of work under that program, and the effort required to ensure compliance with the program, is already included in the detailed cost estimate. Therefore, EnergySolutions does not include quality assurance as an element of the contingency allowance. The same is true for contamination. Where radioactive contamination or activated materials are dealt with, the EnergySolutions unit cost factors and associated calculations fully reflect the cost impact of that material, and a separate contingency is not required specifically due to working with contamination.
3.7     Cost Reporting Total project costs are aggregated from the distributed activity and undistributed costs into the following categories - Labor, Materials and Equipment, Waste Disposal, and Other costs. Other costs include property taxes, insurance, license fees, permits, and energy. Waste disposal costs are the summation of packaging, transportation, base disposal rate, and any applicable surcharges. Health physics (HP) supplies and small tool costs are calculated as a component of each distributed activity cost and included in the category of Material and Equipment, with the exception that HP supplies for DAEC HIP staff are calculated and reported as an undistributed line item. A line item specific contingency is then calculated for each activity cost element.
Page 17 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 4.0   SITE SPECIFIC TECHNICAL APPROACH 4.1     Facility Description DAEC is a nuclear powered electrical generating facility consisting of one BWR located on a site near Palo in Linn County, Iowa. The plant site comprises approximately 500 acres adjacent to the Cedar River approximately 2.5 miles northeast of the Village of Palo, Iowa.
The nuclear system includes a single-cycle, forced-circulation, General Electric (GE) BWR producing steam for direct use in the steam turbine. The nuclear steam supply system (NSSS) and the turbine-generator were furnished by GE. The balance of plant was designed and constructed by Bechtel Power Corporation (Bechtel) as architect engineer and constructor.
The unit was originally designed, analyzed, and licensed for a steady-state core power of 1658 MWt, although the plant Technical Specifications restricted operation to a rated power of 1593 MWt. In 1985, the Technical Specifications were amended to allow the DAEC to operate at a steady-state power level of 1658 MWt (License Amendment #115). Then, in 2001, the rated power level was increased again to 1912 MWt (License Amendment #243). The current shutdown date is February 21, 2014.
Spent fuel assemblies are stored in the spent fuel storage racks in the fuel pool or may, after appropriate decay, be transferred to an ISFSI for interim onsite storage. The DAEC has been authorized by NRC to increase the storage capacity of the DAEC spent fuel pool to 2829 assemblies. In addition, a Cask Pit is also licensed to contain a rack with storage capacity of 323 assemblies. The Cask Pit rack is used as a means to retain full-core offload capability after such capacity is exhausted in the spent fuel pool. The DAEC may or may not exercise this option in the future. The re-rack project of 1994 increased the spent fuel pool capacity to 2411 assemblies.
Subsequent re-rack projects will be undertaken only if the DAEC chooses to do so after having considered all other practicable options.
There is an ISFSI on site that houses 10 CFR 72 licensed spent fuel storage systems that can provide interim on-site storage of spent fuel, high-level radioactive waste, and reactor-related GTCC waste.
Appendix A provides a list of the DAEC systems and structures included in the material inventory for this study.
4.2     Decommissioning Periods for Scenario 1 The project periods defined for Scenario 1 (Base Case, DECON) consist of five License Termination periods, four Spent Fuel Management periods, and two Greenfield periods. The License Termination periods and Spent Fuel Management periods occur simultaneously. The Greenfield periods follow the License Termination periods sequentially. The project periods defined for this site-specific study and the major activities performed during each period are as follows:
Page 18 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                    Revision 1 License Termination Decon Pd 1 - Decommissioning Planning Prior to Shutdown
           "   Preparation of Decommissioning Licensing Documents
           "   Decommissioning Planning and Design
           "   Prepare Integrated Work Sequence and Schedule
           "   Preparation of License Termination Plan
           "   Select Decommissioning General Contractor
           "   Design and License Interim Storage Facility for Greater than Class A Waste Decon Pd 2 - Site Modifications and Preparations
           "   Perform Baseline Radiation Survey
           "   Construct Interim Storage Facility for Greater than Class A Waste
           "   Perform Primary System Decontamination
           "   Flush and Drain Nonessential Systems
           "   Modify Containment Access and Implement Cold and Dark
           "   Design, Specify, and Procure Special Items and Materials
           "   Asbestos Abatement Decon Pd 3 - Major Component Removal
           "   Reactor Pressure Vessel and Internals Removal and Disposal
           "  NSSS Removal and Disposal
           "   Turbine Generator and Condenser Removal and Disposal
           "  Nonessential Systems Removal and Disposal Decon Pd 4 - Balance of Plant Decontamination
           "   Removal and Disposal of Spent Fuel Racks
           "   Drain Spent Fuel Pool
           "   Spent Fuel Pool Island Equipment Removal and Disposal
           "   Removal and Disposal of Remaining Plant Systems
           "   Decontaminate Plant Structures
           "   Perform Final Status Survey
           "   Prepare Dismantling Program Final Report
           "   Partial Part 50 License Termination Decon Pd 5 - Interim Waste Storage Facility Operation
           "   Transport and Dispose of Waste in Facility
           "   Perform FSS of Facility
           "   Clean Demolition of Facility Spent Fuel Management Dry Pd 1 - Fuel Pool Island Design
           " Design Spent Fuel Support System Modifications M Design Control Room Relocation
           " Design Spent Fuel Storage Security Modifications Page 19 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1 DEy Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage
             " Install Spent Fuel Pool System Modifications
             " Implement Control Room Modifications
             " Implement Spent Fuel Pool Security Modifications
             " Purchase Dry Storage Modules Dry Pd 3 - Dry Storage During Decommissioning
             " Maintenance and Inspection of ISFSI
             " Spent fuel shipments to DOE Dry Pd 4 - Dry Storage Only
             " Maintenance and Inspection of ISFSI
             " Continued spent fuel shipments to DOE Dry Pd 5 - ISFSI Decommissioning
             " Horizontal Storage Module Verification Survey
             " Preparation of Final Report on Decommissioning and NRC review
             " Clean Demolition of ISFSI
             " Part 50 License Termination Greenfield Gm Pd 1 - Clean Building Demolition
             " Install temporary structures
             " Demolition of all permanent structures Gm Pd 2 - Site Restoration
             " Remove Temporary Structures
             " Finish Grading and Seeding 4.3     Decommissioning Periods for Scenario 2 The project periods defined for Scenario 2 (SAFSTOR) consist of eleven License Termination periods, four Spent Fuel Management periods, and two Greenfield periods. The License Termination periods and Spent Fuel Management periods occur simultaneously. The Greenfield periods follow the License Termination periods sequentially. The project periods defined for this site-specific study and the major activities performed during each period are as follows:
License Termination SAFSTOR Pd 1 - SAFSTOR Planning Prior to Shutdown
             " Preparation of SAFSTOR Licensing Documents
             " SAFSTOR Planning and Design
             " Prepare Integrated SAFSTOR Work Sequence and Schedule
             " Preparation of SAFSTOR Plan
             " Select SAFSTOR General Contractor Page 20 of 58

Decommissioning Cost Estimate Study                                  Document No. 82A9634 for the Duane Arnold Energy Center                                               Revision 1 SAFSTOR Pd 2 - SAFSTOR Preparations Following Shutdown
           " Procure Non-Engineered Standard Equipment
           " Perform pre-SAFSTOR Baseline Radiation Survey
           " Perform Primary System Decontamination
           " Flush and Drain Nonessential Systems
           " General Area Cleanup
           " Asbestos Abatement
           " Prepare SAFSTOR Report SAFSTOR Pd 3 - SAFSTOR Preparation Delay During Spent Fuel Pool Operations M Surveillance and Maintenance SAFSTOR Pd 4 - Completion of SAFSTOR Preparations M Drain Spent Fuel Pool M Flush and Drain Remaining Systems M Spent Fuel Pool Island Equipment Removal and Disposal 0 Secure Site SAFSTOR Pd 5 - Dormancy with Interim Waste Storage and Dry Spent Fuel Storage
          " Surveillance and Maintenance
          " Transport and Dispose of Greater Than Class A Waste in Interim Storage SAFSTOR Pd 6 - Dormancy with Dry Storage N Surveillance and Maintenance SAFSTOR Pd 7 - Dormancy Only 0 Surveillance and Maintenance SAFSTOR Pd 8 - Decommissioning Planning During Dormancy
          " Preparation of Decommissioning Licensing Documents
          " Decommissioning Planning and Design
          " Select Decommissioning General Contractor
          " Plan Site Revitalization
          " Prepare Integrated Work Sequence and Schedule
          " Preparation of License Termination Plan SAFSTOR Pd 9 - Dismantlement Site Modifications and Preparations
          " Revitalize Infrastructure and Re-power Site
          " Perform Post-SAFSTOR Baseline Radiation Survey 0 Modify Containment Access
          " Design, Specify, and Procure Special Items and Materials SAFSTOR Pd 10 - Major Component Removal
          " Reactor Pressure Vessel and Internals Removal and Disposal
          " NSSS Removal and Disposal
          " Turbine Generator and Condenser Removal and Disposal
          " Systems Removal and Disposal
          " Removal and Disposal of Spent Fuel Racks Page 21 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                    Revision 1 SAFSTOR Pd 11 - Site Decontamination
            " Decontaminate Plant Structures
            " Perform Final Status Survey
            " Preparation of Final Report on Dismantling
            " Partial Part 50 License Termination Spent Fuel Management Dry Pd 1 - Fuel Pool Island Design
            " Design Spent Fuel- Support System Modifications
            " Design Control Room Relocation
            " Design Spent Fuel Storage Security Modifications Dry Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage
            " Install Spent Fuel Pool System Modifications
            " Implement Control Room Modifications
            " Implement Spent Fuel Pool Security Modifications
            " Purchase Dry Storage Modules Dry Pd 3 - Dry Storage During Dormancy 0 Maintenance and Inspection of ISFSI 0 Spent fuel shipments to DOE Dry Pd 4 - ISFSI Decommissioning
            " Horizontal Storage Module Verification Survey
            " Preparation of Final Report on Decommissioning and NRC review
            " Clean Demolition of ISFSI
            " Part 50 License Termination Greenfield Gm Pd 1 - Clean Building Demolition 0 Demolition of all permanent structures Gm Pd 2 - Site Restoration
            " Remove Temporary Structures
            " Finish Grading and Seeding 4.4     Decommissioning Periods for Scenario 3 The project periods defined for Scenario 3 (DECON with license extension) consist of four License Termination periods, four Spent Fuel Management periods, and two Greenfield periods.
The License Termination periods and Spent Fuel Management periods occur simultaneously.
The Greenfield periods follow the License Termination periods sequentially. The project periods defined for this site-specific study and the major activities performed during each period are as follows:
Page 22 of 58

Decommissioning Cost Estimate Study                                    Document No. 82A9634 for the Duane Arnold Energy Center                                                Revision 1 License Termination Decon Pd 1 - Decommissioning Planning Prior to Shutdown
           "  Preparation of Decommissioning Licensing Documents
           "  Decommissioning Planning and Design
           "  Prepare Integrated Work Sequence and Schedule
           "  Preparation of License Termination Plan
           "   Select Decommissioning General Contractor Decon Pd 2 - Site Modifications and Preparations
           "  Perform Baseline Radiation Survey
           "  Perform Primary System Decontamination
           "  Flush and Drain Nonessential Systems
           "  Modify Containment Access and Implement Cold and Dark
           "  Design, Specify, and Procure Special Items and Materials
           "  Asbestos Abatement Decon Pd 3 - Major Component Removal
           "  Reactor Pressure Vessel and Internals Removal and Disposal
           "  NSSS Removal and Disposal
           "  Turbine Generator and Condenser Removal and Disposal
           "  Nonessential Systems Removal and Disposal Decon Pd 4 - Balance of Plant Decontamination
           "  Removal and Disposal of Spent Fuel Racks
           "  Drain Spent Fuel Pool
           "   Spent Fuel Pool Island Equipment Removal and Disposal
           "  Removal and Disposal of Remaining Plant Systems
           "  Decontaminate Plant Structures Remediate Soil Contamination
* Perform Final Status Survey
* Prepare Dismantling Program Final Report
* Partial Part 50 License Termination Spent Fuel Management Dry Pd 1 - Fuel Pool Island Design E Design Spent Fuel Support System Modifications E Design Control Room Relocation E Design Spent Fuel Storage Security Modifications Dry Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage
           " Install Spent Fuel Pool System Modifications
           " Implement Control Room Modifications
           " Implement Spent Fuel Pool Security Modifications
           " Purchase Dry Storage Modules Page 23 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                    Revision 1 Dry Pd 3 - Dry Storage During Decommissioning
           " Maintenance and Inspection of ISFSI
           " Spent fuel shipments to DOE Dry Pd 4 - Dry Storage Only 0 Maintenance and Inspection of ISFSI M Continued spent fuel shipments to DOE Dry Pd 5 - ISFSI Decommissioning
           "    Horizontal Storage Module Verification Survey
           "    Preparation of Final Report on Decommissioning and NRC review
           "    Clean Demolition of ISFSI
           "    Part 50 License Termination Greenfield Gm Pd 1 - Clean Building Demolition
           " Install temporary structures
* Demolition of all permanent structures Gm Pd 2 - Site Restoration
           " Remove Temporary Structures
           " Finish Grading and Seeding 4.5    Decommissioning Periods for Scenario 4 The project periods defined for Scenario 4 (SAFSTOR with license extension) consist of ten License Termination periods, four Spent Fuel Management periods, and two Greenfield periods.
The License Termination periods and Spent Fuel Management periods occur simultaneously.
The Greenfield periods follow the License Termination periods sequentially. The project periods defined for this site-specific study and the major activities performed during each period are as follows:
License Termination SAFSTOR Pd I - SAFSTOR Planning Prior to Shutdown
           " Preparation of SAFSTOR Licensing Documents
           " SAFSTOR Planning and Design
           " Prepare Integrated SAFSTOR Work Sequence and Schedule
           " Preparation of SAFSTOR Plan
           " Select SAFSTOR General Contractor SAFSTOR Pd 2 - Site Preparations Following Shutdown
           " Procure Non-engineered Standard Equipment
           " Perform pre-SAFSTOR Baseline Radiation Survey
           " Perform Primary System Decontamination
           " Flush and Drain Nonessential Systems
           " General Area Cleanup
           " Asbestos Abatement Page 24 of 58

Decommissioning Cost Estimate Study                                   Document No. 82A9634 for the Duane Arnold Energy Center                                               Revision 1 0 Prepare SAFSTOR Report SAFSTOR Pd 3 - SAFSTOR Preparation Delay During Spent Fuel Pool Operations 0 Surveillance and Maintenance SAFSTOR Pd 4 - Completion of SAFSTOR Preparations
           " Drain Spent Fuel Pool
           " Spent Fuel Pool Island Equipment Removal and Disposal
           " Secure Site SAFSTOR Pd 5 - Dormancy with Dry Storage
* Surveillance and Maintenance SAFSTOR Pd 6 - Dormancy Only
* Surveillance and Maintenance SAFSTOR Pd 7 - Decommissioning Planning During Dormancy
           " Preparation of Decommissioning Licensing Documents
           " Decommissioning Planning and Design
           " Select Decommissioning General Contractor
           " Plan Site Revitalization
           " Prepare Integrated Work Sequence and Schedule
           " Preparation of License Termination Plan SAFSTOR Pd 8 - Dismantlement Site Modifications and Preparations
           " Revitalize Infrastructure and Re-power Site
           " Perform Post-SAFSTOR Baseline Radiation Survey
           " Modify Containment Access
           " Design, Specify, and Procure Special Items and Materials SAFSTOR Pd 9 - Major Component Removal
           " Reactor Pressure Vessel and Internals Removal and Disposal
* NSSS Removal and Disposal
           " Turbine Generator and Condenser Removal and Disposal
           " Systems Removal and Disposal
           " Removal and Disposal of Spent Fuel Racks SAFSTOR Pd 10 - Site Decontamination
           "  Decontaminate Plant Structures
           "  Perform Final Status Survey
           "  Preparation of Final Report on Dismantling
           "  Partial Part 50 License Termination Spent Fuel Management Dry Pd I - Fuel Pool Island Design
           " Design Spent Fuel Support System Modifications
           " Design Control Room Relocation
           " Design Spent Fuel Storage Security Modifications Page 25 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 Dry Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage
            " Install Spent Fuel Pool System Modifications
            " Implement Control Room Modifications
            " Implement Spent Fuel Pool Security Modifications
            " Purchase Dry Storage Modules Dry Pd 3 - Dry Storage During Dormancy
            " Maintenance and Inspection of ISFSI
            " Continued spent fuel shipments to DOE Dry Pd 4 - ISFSI Decommissioning
            " Horizontal Storage Module Verification Survey
            " Preparation of Final Report on Decommissioning and NRC review
            " Clean Demolition of ISFSI
            " Part 50 License Termination Greenfield Gm Pd 1 - Clean Building Demolition
* Demolition of all permanent structures Gm Pd 2 - Site Restoration
            " Remove Temporary Structures
            " Finish Grading and Seeding 4.6    Decommissioning Staff For this study, EnergySolutions developed staffing based on the assumption that decommissioning will be performed by an experienced and qualified DGC, with oversight and management of the decommissioning operations performed by DAEC staff. It is also assumed that DAEC staff is supplemented by professional consulting engineering, particularly in the planning and preparation phase. The sizes of the staffs are varied in each period in accordance with the requirements of the work activities. Details on the staff levels by functional group during each period are provided in Section 6.0 for each scenario.
4.7    Spent Fuel Management Staff The largest spent fuel staff occurs while the fuel pool is operational during the minimum cooling period and the fuel assemblies are being transferred to either the DOE repository or dry storage.
Once all spent fuel has been removed from the spent fuel pool, the staff is reduced. During spent fuel pool operations and the dry storage period, the full-time spent fuel management staff is supplemented with part-time staff to support fuel movements. Details on the staff levels by functional group during each period are provided in Section 6.0 for each scenario.
Page 26 of 58

Decommissioning Cost Estimate Study                                   Document No. 82A9634 for the Duane Arnold Energy Center                                                 Revision 1 4.8     Spent Fuel Shipments The spent fuel shipment schedules for each scenario are based on information from FPLE regarding existing fuel inventory, planned transfers to dry storage, planned off-loads during outages, the DOE shipment schedule, and the full core off-load. The spent fuel shipping schedules are also based, in part, on the DOE's "Acceptance Priority Ranking & Annual Capacity Report," dated July 2004 (Ref. No. 11). Spent fuel shipping schedules for each scenario are provided in Appendix B.
Page 27 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1 5.0   BASES OF ESTIMATE AND KEY ASSUMPTIONS The bases of and key assumptions for this site-specific decommissioning estimate are presented below:
: 1. All cost data used in this study is current as of 2008 or has been escalated to 2008 dollars. Totals and subtotals have been rounded to significant figures.
: 2. The decommissioning will be performed under the current regulations. These regulations require a Post-Shutdown Decommissioning Activities Report (PSDAR) to be submitted prior to, or within, two years after permanent shutdown. In addition, a certificate of permanent cessation of operations must be submitted to the NRC within 30 days of permanent cessation of operations. Certification of the final core off-load must also be submitted to the NRC upon completion of this activity. Ninety days after the NRC receives the PSDAR and after submittal of both certifications, major decommissioning activities that meet the criteria of 10 CFR Part 50.59 may be performed, provided the NRC does not notify DAEC of any deficiencies.
: 3. The decommissioning will be performed using currently available technologies.
: 4. EnergySolutions developed prompt dismantlement (DECON) and delayed dismantlement (SAFSTOR) project schedules based on a shutdown date of February 21, 2014 for Scenarios I and 2. For Scenarios 3 and 4, with a 20 year license extension, a shutdown date of February 21, 2034 was used.
: 5. A DOE repository is assumed to exist by an opening date of January 1, 2025.
: 6. This estimate's material inventory is based on EnergySolutions takeoffs from the site drawings and information furnished by FPLE.
: 7. All transformers on site following shutdown are assumed to be PCB-free.
: 8. No PCBswill be on site at shutdown.
: 9. Clean scrap metal is assumed to be recycled at no cost to the project. Concrete debris is assumed to be processed by size reduction, with removal of structural reinforcing steel, and used on site as engineered fill for voids. All other demolition debris is removed from the site and disposed of at a local off-site construction landfill.
: 10. All scenarios are based on final site restoration to Greenfield conditions, in which all existing and proposed structures, with the exception of the switchyard, will be removed.
Clean demolition costs are based on structures removal to three feet below grade.
Clean topsoil will be imported and placed on the top three feet. The entire disturbed area of the site is to be graded, to restore the natural grade to the extent possible, and seeded.
Page 28 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1
: 11. Uncontaminated lead shielding remaining after shutdown was assumed to be removed from its installed locations and shipped offsite by entities having a need for the material. The entities receive the lead at no charge in return for providing the removal and shipping services.
: 12. No known areas of radiologically contaminated soil have been identified. Additionally, documented tritium levels in groundwater are below drinking water standards.
Therefore, no soil or groundwater remediation costs will be assumed. However, costs for environmental monitoring performed during decommissioning will include groundwater monitoring.
: 13. A budget for hazardous material is included in the estimate, based on the 2007 EPA report provided by FPLE. All other chemicals and hazardous materials present at shutdown are assumed to be removed and disposed of by the plant staff prior to decommissioning, as a normal part of plant operations.
: 14. DAEC provided information on the current amount of asbestos insulation on systems piping. It is assumed that asbestos not replaced during an outage and still remaining at shutdown will be limited to areas with higher dose rates. Therefore, this study considers that 7% of the insulation on contaminated and insulated piping will be asbestos, and disposed of as Class A waste.
: 15. All Class A waste is assumed to be disposed of at EnergySolutions' facility in Clive, Utah, in accordance with the existing Life-of-Plant Disposal Agreement between EnergySolutions and FPL Energy Duane Arnold, LLC dated January 2007. The following 2008 disposal rates will be applied:
Demolition Debris and Soil - $52.00/Cubic Foot plus 5% Utah taxes Oversized Debris - $100.00/Cubic Foot plus 5% Utah taxes Containerized Waste Facility - $193.00/Cubic Foot plus 12% Utah taxes Large Components - $260.00/Cubic Foot plus 5% Utah taxes Cask Shipments - $39,513/Cask
: 16. Class B, C and Greater-than-Class-C (GTCC) wastes disposal costs are based on the July 2008 published rates for the Barnwell facility, including applicable curie and dose rate surcharges.
: 17. It is assumed that all Class A low-level waste currently being accumulated on-site will be removed to a low-level waste processing and/or disposal facility prior to the end of the operating life of the plant. The disposition of such materials is assumed not to be a decommissioning cost.
: 18. GTCC waste generated from the segmentation of the reactor internals will be packaged in fuel bundle sized containers and stored on-site in NUHOMS canisters placed in horizontal storage modules (HSMs) at the ISFSI for final disposition at a DOE repository.
                                                                                -    Page 29-of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                       Revision 1
: 19. Vessel and internals curie estimates were derived from the values for the Reference BWR vessel and internals in NUREG/CR-0672 (Ref. No. 6). These values were adjusted for MWt rating, weight and decay period.
: 20. Scenarios 1 and 2 (existing license termination) assume that Class B and C waste generated during operations will be stored on site until 2025, at which time a facility licensed to dispose of Class B and C wastes will become available.
: 21. Scenarios 3 and 4 (license extension) assume that all Class B and C waste generated during operations, and wastes stored on site on an interim basis, will be disposed of prior to the end of the operating life of the plant. Therefore, the disposition of such materials is not assumed to be a decommissioning cost.
: 22. The spent fuel shipping schedules developed by EnergySolutions are based on data provided by FPLE. The shipping schedules assume a five year spent fuel cooling period prior to transfer to dry storage canisters or the DOE. The number of spent fuel assemblies shipped from the ISFSI to the DOE have been adjusted to full cask shipments, with residual allocations carried forward to subsequent years.
: 23. Spent fuel management costs include the purchase of NUHOMS-61BT dry storage canisters and HSMs required for spent fuel following shutdown, based on the requirements of each scenario. Costs of $695,662 per canister and $400,155 per HSM were assumed for this study.
: 24. The HSMs are assumed to have no activated concrete. The ISFSI demolition cost also assumes no activation or surface contamination of the HSMs.
: 25. Emergency Preparedness (FEMA) fees and Environmental Affairs costs are based on data furnished by FPLE and were adjusted by EnergySolutions to meet the requirements of each period based on the status of on-site spent fuel. The annual operating costs for these items are as follows:
FEMA fees - $1,016,289/year Environmental Affairs - $7,367/year
: 26. Annual property taxes in the amount of $1 0,000/year through the end of the project are included.
: 27. EnergySolutions has included the annual NRC 10 CFR 171.15 fees, for reactors in decommissioning, of $135,000/yr per unit until decommissioning is completed.
: 28. EnergySolutions has included the annual NRC 10 CFR 171.15 fees of $135,000/yr for on-site dry storage during all post-shutdown years with dry Storage. EnergySolutions has assumed that the 10 CFR Part 50 license will be continued until all fuel is offsite.
: 29. Annual insurance premiums are based on 2008 data supplied by FPLE, and adjusted by EnergySolutions to meet the requirements of each period. The applicable 2008 premiums provided are as follows:
Page 30 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                        Revision 1 Nuclear Property - $508,159 Nuclear Liability - $687,577 Excess Liability - $973,058 Non-Nuclear Liability - $250,000
: 30. Supplies and services costs were calculated based on information provided by FPLE and adjusted by EnergySolutions to match the requirements of each period, based on staffing levels.
: 31. No severance costs have been included in this estimate in accordance with existing FPLE policy.
: 32. The decommissioning will be performed by a DGC under the management and supervision of DAEC staff. DAEC staff will be supplemented with a professional engineering consulting firm for planning and preparation, engineering design, and final status survey.
: 33. DAEC staff positions and average direct burdened salary data was supplied by FPLE.
These rates were current as of August 2008. An overhead rate of 43% was applied to the direct salaries to account for fringe benefits, overhead and payroll taxes.
: 34. Health Physics technicians used during vessel and internals removal will be supplied by DAEC staff.
: 35. DGC staff salaries, including overhead and profit, were determined by EnergySolutions and represent EnergySolutions' standard assumptions for these rates.
: 36. The professional personnel, used for the planning and preparation activities, and DGC personnel are assumed to be paid per diem at the rate of $114/day based on per diem rates in CONUS for Des Moines, Iowa.
: 37. Craft labor rates, for labor categories not furnished by FPLE, have been taken from the 2008 RS Means Labor Rates for the Construction Industry (Ref. No. 12), for Des Moines, Iowa. Since the skilled laborers are assumed to be supplied by the local union hall they will not be paid per diem.
: 38. This study has considered the impact of the September 11, 2001 terrorist attack on security force staffing and requirement. The security guard force included in this estimate has been sized accordingly.
: 39. This study follows the occupational exposure principles of As Low As Reasonably Achievable (ALARA) through the use of productivity loss factors that incorporate such items as the use of respiratory protection and personnel protective clothing. These factors increase the work duration and cost.
Page 31 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                     Revision 1
: 40. The costs of all required safety analyses and safety measures for the protection of the general public, the environment, and decommissioning workers are included in the cost estimates. This reflects the requirements of:
10 CFR 20          Standards for Protection Against Radiation 10 CFR 50          Domestic Licensing of Production and Utilization Facilities 10 CFR 61          Licensing Requirements for Land Disposal of Radioactive Waste 10 CFR 71          Packaging of Radioactive Material for Transport 10 CFR 72          Licensing Requirements for the Independent Storage of Spent Nuclear Fuel and High-Level Radioactive Waste 29 CFR 1910        Occupational Safety and Health Standards 49 CFR 170-189 Department of Transportation           Regulations    Governing    the Transport of Hazardous Materials Reg. Guide 1.159 Assuring the Availability of Funds for Decommissioning Nuclear Reactors
: 41. Activity labor costs do not include any allowance for delays between activities, nor is there any cost allowance for craft labor retained on site while waiting for work to become available.
Page 32 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                        Revision 1 6.0   STUDY RESULTS BY SCENARIO The study results for the four scenarios analyzed are presented in the following sections.
6.1     Scenario 1 - Base Case This scenario is based on the following:
           "   DECON methodology.
           "   No license extension, with shutdown on February 21, 2014.
           "   Terminate spent fuel pool operation five years after permanent unit shutdown.
           "   Spent fuel will be stored at the existing ISFSI.
           "   Class B and C waste will be temporarily stored in an on-site interim waste storage facility to be built during decommissioning. Class B and C waste are assumed to be stored on-site until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
           " The DOE Yucca Mountain repository, or other approved method of spent fuel disposition, will be available starting in 2025.
Spent Fuel Shipping Schedule The spent fuel shipment schedules for each scenario are based on information from FPLE and are also based, in part, on the DOE's "Acceptance Priority Ranking & Annual Capacity Report,"
dated July 2004 (Ref. No. 11). Spent fuel shipping schedules for each scenario are provided in Appendix B.
The schedule for Scenario 1 includes the disposition of 2 GTCC waste containers. Spent fuel shipments to the DOE repository from the spent fuel pool will begin in 2027. In 2011, 610 spent fuel assemblies will be transferred to MPCs as required to maintain full-core off-load capacity.
All spent fuel and GTCC will be removed from the ISFSI by 2054.
Cost and Schedule Figure 6-1 is a summary project schedule. A detailed schedule is provided in Appendix C.
Table 6-1 summarizes the period durations and total costs, including contingency, for License Termination, Spent Fuel, and Greenfield activities. A detailed cost table is provided in Appendix D, and a table of annual cash flows is provided in Appendix E. Appendix F provides an annual cash flow with the costs broken out by Labor, Equipment & Materials, Waste, Other, and Contingency categories.
Project Staffing This scenario is based on the assumption that decommissioning will be performed by an experienced and qualified DGC, with oversight and management of the decommissioning operations performed by DAEC staff. DAEC staffing levels, by organizational department and function, for each period are provided in Table 6-2. The DGC staffing levels, by organizational department and function, for each period are provided in Table 6-3.
Page 33 of 58

Decommissioning Cost Estimate Study                                     Document No. 82A9634 for the Duane Arnold Energy Center                                                   Revision 1 Waste Disposal Volumes Waste disposal is a significant element of the decommissioning project. The estimated cubic feet of waste are summarized as follows:
Class A       377,510 Class B          1,866 Class C            756 GTCC               128 Waste disposal volumes and costs, itemized by packaging, transportation, surcharges and disposal costs by waste class and facility, are provided in Table 6-4. The waste disposal cost provided in Table 6-4 does not include contingency.
Page 34 of 58

Decommissioning -CostEstimate Study                                                                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                     Revision 1 Figure 6-1 Scenario 1 Summary Schedule Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Storage Class B and C Waste
  'ask Name                                                         E      i      10222054     ...              . .. ...        K  1 Spent Fuel Management                                               Uw*/*IU1 ;.1 Spnt Fuel Shipping to DOE Begins                                          02/21/2027 Spent Fuel  Shipping Complete                                  02/21/2054   02/2112054                                               02&#xfd;121=25 Dry Pd I -  Fuel Pool Island Design                           "'6/2212013 02/21/2019 Dry Pd 2-   Spent Fuet Cooling and Transfer to Dry Storage      2/21101 Dry Pd 3 -  Dry Storage During Decommiisioning                 10/30/2025 Dry 0d44-Dry Storage Only......                                             07126/2053 Dry Pd 5, ISFSI Decommissoning                                 07/2612053   10/22/2054 License Termination                                                 12/29/2012 Unit1 Shutdown                                                02/2112014~                   02,21J20114 De .. n6DecomnmssoingWii, Plnin psi      PrOiorto&#xfd; ShutidoWn  1212912012~
      *Donn--.P.d 2 ite Modific*io     and Pireparations.             21Z21112011410/30/2025 02/24/2016 DonPd 4- Balance of Plant Decontamination                     0512812019 Decon Pd 5 - Interim Waste Storage Facility Operation                                                =ME 08/1012022 GmrPd 1 - Clean Bsuilding Demolition                          03/31/021    08/10/2022 Gm Pd 2- Site Restoration                                     0611W/2022, Page 35 of 58

Decommissioning Cost Estimate Study                                            Document No. 82A9634 for the Duane Arnold Energy Center                                                           Revision 1 Table 6-1 Scenario I Cost and Schedule Summary (2008 Dollars in Thousands)
Period No..~                      Priod f'     Description      ~  I~..~    start      End     Years Total Cost License Termination (50.75(c))
Decon Pd 1      Decommissioning Planning Prior to Shutdown           12/29/2012  2/21/2014   1.14  $14,484 Decon Pd 2      Site Modifications and Preparations                   2/21/2014  2/24/2016   2.00 $108,630 Decon Pd 3      Major Component Removal                               2/24/2016  5/28/2019   3.25 $231,249 Decon Pd 4      Balance of Plant Decontamination                      5/28/2019  3/31/2021   1.84  $99,678 Decon Pd 5      Interim Waste Storage Facility Operation              8/10/2022 10/30/2025   3.22  $44,961 Account Total                                                                               11.45 $499,002 Spent Fuel (50.54(bb))
Dry Pd 1        Fuel Pool Island Design                               6/22/2013  2/21/2014   0.66    $1,257 Dry Pd 2        Spent Fuel Cooling and Transfer to Dry Storage        2/21/2014  2/21/2019   4.99 $129,721 Dry Pd 3        Dry Storage During Decommissioning                    2/21/2019 10/30/2025   6.68 $26,136 Dry Pd 4        Dry Storage Only                                     10/30/2025  7/26/2053  27.73 $113,834 Dry Pd 5        ISFSI Decommissioning                                 7/26/2053 10/22/2054   1.24    $7,352 Account Total                                                                               41.30 $278,300 Greenfield Gm Pd 1         Clean Building Demolition                             3/31/2021  5/18/2022   1.13  $38,078 Gm Pd 2         Site Restoration                                      5/18/2022  8/10/2022   0.22    $2,653 Account Total                                                                                1.35  $40,731 Scenario Total                                                                                    $818,033 Page 36 of 58

Decommissioning Cost Estimate Study                                          Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1 Table 6-2 Scenario 1 DAEC Staff Levels Administration                       2.5      29      21       20     0.25 Engineering                        7.75       25      21       17     0.25 Health Physics                     2.25       27      25       34     0.75 Management                                      2        2      2 Plant Maintenance                    1.5      27      16        5     0.25 Plant Operations                   3.75       31      32       17 Quality Assurance                               5        3       1 Security Administration                0        2        2      3 Security Guard Force                   0. 12      12       12         1 17.75      160     134      111      2.5 Spent Fuel - 50.54(bb) DAEC Staff Departmeni~i                    I.ry PI   DryP    ~-
DyPd.'   Dry Pd  Dry PdJ u>>
1'>A2-~,         >~      4      '5 Additional Staff for Spent Fuel Shipping                                                 2      2 Administration                                                          1.2 Engineering                        0.75                  1       1        1 Fuel Pool Maintenance and Operation Staff                               19 Health Physics                                 7         4      4       1.5 Management                                                            0.25 Plant Maintenance                  0.25                  2      2 Security Admin                                  5        5      5      0.5 Security Guard Force                          50         5      5         5 1      81      19       19     9.45 Greenfield - DAEC Staff Department                       TmI Administration                         9        8 Engineering                            7        5 Health Physics                         3        1 Management                             2        1 Plant Maintenance                      3        1 Quality Assurance                      2        1 Security Admin                         1        1 Security Guard Force                   5        5 32       23 Page 37 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                     Revision 1 Table 6-3 Scenario 1 DGC Staff Levels License Termination - 50.75(c) DGC Staff IDecn      IDecn       I   ,'neIo)CL  IM
 ~Departmen~t                      Pd 1       i            JP2'    P4" I'd Administration                        8        17           17         11 Engineering                         5.5        16           16          9 Field Operations                      2        11           11          8 Health Physics                        3        23           35         19 Management                            3         3             3         3 Quality Assurance                     2         4             5         3 Waste Operations                                2           16         16 23.5         76         103          69 Spent Fuel - 50.54(bb) DGC Staff Departrw<ll Administration                    0 Engineering                       0 Field Operations                   1 Health Physics                    0 Management                        0 Quality Assurance                 .5 Waste Operations                  .3 1.8 Greenfield - DGC Staff I~Departm en                     Gm       *4?G       lid Administration                       10         9 Engineering                          11         6 Field Operations                     10         5 Health Physics                        1          1 Management                            3         3 Quality Assurance                     2         2 37        26 Page 38 of 58

Decommissioning Cost Estimate Study                                                                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                     Revision 1 Table 6-4 Scenario 1 Waste Disposal Volumes (Cost Excludes Contingency - 2008 Dollars)
Class B and C Facility Class B                        359,770W 191,340      2,750 1,866         5,411--]
3,223    $1,681,943
                                                                              $778,943     $743,920
                                                                                           *.*&#xf7;
                                                                                           $474,600  $2699430
                                                                                                      $6,805,322   $3,110,612
                                                                                                                   $1,852,615        *$3250,8
                                                                                                                                $9,911,481 Class C                         105,840        756         1,365      $903,000     $177,840   $5,264,805     $784,739   $7,130,384 GTCC                             62,590        128           823             $0     $91,480  $14,924,178     $473,258  $15,488,915 359,770       2,750         5,411    $1,681,943     $743,920  $26,994,305   $3,110,612  $32,530,780 EnergySolutions Class A - Debris            13,091,562     222,365       223,801      $567,787   $2,363,643            $0 $12,219,485  $15,150,915 Class A - Oversized Debris   4,488,865      67,190        67,190       $47,153     $447,470            $0  $7,054,916   $7,549,539 Class A - CWF                2,808,407      38,430        38,489      $496,994   $3,846,607            $0  $8,319,692  $12,663,294 Class A - Large Component    3,715,042      49,526        66,049    $1,172,945   $3,429,086            $0 $18,031,466  $22,633,497 24,103,876     377,510       395,529    $2,284,880  $10,086,805            $0 $45,625,559  $57,997,244 Other Local Construction Debris Landfill                    61,500,530     469,161       469,161             $0     $23,001            $0  $2,385,703   $2,408,705 Process for On-Site Fill   230,100,750   3,528,212     3,528,212             $0           $0           $0    $851,373     $851,373 Scrap Metal Recycler       161,197,811   1,100,763     1,100,763             $0    $354,635            $0           $0    $354,635 Grand Total                477,262,737   5,478,396     5,499,076    $3,966,823  $11,208,362  $26,994,305  $51,973,247  $94,142,736 Page 39 of 58

Decommissioning Cost Estimate Study                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1 6.2     Scenario 2 - Base Case, Except SAFSTOR This scenario is identical to Scenario 1 (the Base Case) with the exception that the decommissioning alternative is a SAFSTOR rather than DECON methodology, and Class B and C waste generated during operations and SAFSTOR preparations will be stored in the existing Low Level Radwaste Storage Building until 2025, which is the assumed date a licensed facility would be available to receive these wastes.
Spent Fuel Shipping Schedule The spent fuel shipping schedule for Scenario 2 is identical to Scenario 1. Due to the decay of activation products in the reactor internals over the SAFSTOR dormancy no GTCC waste is generated in this scenario.
Cost and Schedule Figure 6-2 is a summary project schedule. A detailed schedule is provided in Appendix C.
Table 6-5 summarizes the period durations and total costs, including contingency, for License Termination, Spent Fuel, and Greenfield activities. A detailed cost table is provided in Appendix D, and a table of annual cash flows is provided in Appendix E. Appendix F provides an annual cash flow with the costs broken out by Labor, Equipment & Materials, Waste, Other, and Contingency categories.
Project Staffing This scenario is based on the assumption that decommissioning will be performed by an experienced and qualified DGC, with oversight and management of the decommissioning operations performed by DAEC staff. DAEC staffing levels, by organizational department and function, for each period are provided in Table 6-6. The DGC staffing levels, by organizational department and function, for each period are provided in Table 6-7.
Waste Disposal Volumes Waste disposal is a significant element of the decommissioning project. The estimated cubic feet of waste are summarized as follows:
Class A       379,944 Class B          1,287 Class C            884 Waste disposal volumes and costs, itemized by packaging, transportation, surcharges and disposal costs by waste class and facility, are provided in Table 6-8. The waste disposal cost provided in Table 6-8 does not include contingency.
                                                                                    -Page 40 of 58

Decommissioning Cost Estimate Study                                                                                                                                                                           Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                                                                                               Revision 1 Figure 6-2 Scenario 2 Summary Schedule SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Storage Class B and C Waste T83k  No"e                                                                                          SI        I__ Finish     H 24    15   8 9,OtI1314151517181*21 2223242 262728"303I2333435363738$4804142 43445 47 8 50,&#xfd;42            061 4555 57 S*60*!*
Spent Fuel Management______                                                                      06122120131      0102112054 MWEL                                                                                                            HEM Spent Fuel Shipping to DOE Repository Begins                           _________
02/241/12027                             212 S; !.2)2 Spent Fuel Shipping Complete                                                                                02/1(2054 Dry kd 1 -Fuel Poiol islad Deg                                                              0012212013      02.I.
2..o..
0 02P21/2014 02/20/2019 Dry Pd 2- Spent Fuel Cooling and Transfer to Dry Storage                                     2/21120141 02/2WJ2019                              w                                                          ENO 07/2W12053 License Termination                                                                              I M2/2012       10/23/2074    mm
  ...Unit I"shutdown                                                                             0212 1/20 14                     *2121, SAFSTOR Pi 1- SAFSTOR Plantning Prior to Shutdown                                           12/2912012      02..11201 6AFST'ORd-2 -*AF*OR Preparations Following Shutdown                                          V2/22014
     ... STOR Pd 3- SAFSTOR Preparations Delay During Wet Foel Storage                           02123/2015 SAFSTORd   Ad-C.ompljeion i-fSAFOR Preparations                                              U220J2019~      2/21/2054 GAFSTOR Pd 5 - Dormancy With Interim Waste and Dry Spent Fuel Storage                       12118/20,19 SAFSTOR Pd 6 - Dormancy With Dry Storage                                                    04/01/2025!
SAP0STR -Pd?    - Dormancy Only                                                             10/21/2054 E. d- &#xfd;-y 1--1-1.............
  -&SAPtOR       ,s st        i- -...
                 -Pd"--Dc--ain"-   * ..... PanngDrn Drac   . . .. . ...... . .
S .FSTOPd   9-imatemn   !j'Sits      Moificationsaend Preparations                       021201208       102112074
    'SAFSTOIIPd 10)- Major Component RemovalI                                                                                                                                                                                              Will
                                                                                  ..... .                        07120/2074 SAFSTOA-Pd *1i *Site'Dec'o ntaminatlon                                                      OWO&82071 Cm~Pd1O lenBil dn Demolition.                                                                W52312073 1
GmnPd 2 - Site Restoration                                                                  0711012074      10/23/2074 Page 41 of 58

Decommissioning Cost Estimate Study                                                   Document No. 82A9634 for the Duane Arnold Energy Center                                                                 Revision 1 Table 6-5 Scenario 2 Cost and Schedule Summary (2008 Dollars in Thousands)
Period No.                      'riod Pe:>   Description                     Start      Endj       ss ,e Total Cost License Termination (50.75(c))
SAFSTOR Pd I     SAFSTOR Planning Prior to Shutdown                     12/29/2012 2/21/2014   1.14        $12,5711 SAFSTORPd 2      SAFSTOR Preparations Following Shutdown                 2/21/2014 2/23/2015   1.00        $50,4811 SAFSTOR Pd 3     SAFSTOR Preparation Delay During Spent Fuel Operations 2/23/2015 2/20/2019    3.99          $7,1471 SAFSTOR Pd 4     Completion of SAFSTOR Preparations                      2/20/2019 12/18/2019  0.82        $12,9351 SAFSTOR Pd 5     Dormancy With Interim Waste and Dry Spent Fuel Storage 12/18/2019   4/1/2025  5.28        $20,0631 SAFSTOR Pd 6     Dormancy With Dry Storage                                4/1/2025 10/21/2054 29.55        $42,7931 SAFSTOR Pd 7 Dormancy Only                                              10/21/2054 5/31/2066  11.60        $26,7611 SAFSTOR Pd 8 Decommissioning Planning During Dormancy                    5/31/2066 2/20/2068   1.72        $21,1411 SAFSTOR Pd 9 Dismantlement Site Modifications and Preparation            2/20/2068   9/9/2069  1.55       $111,0371 SAFSTOR Pd 10 Major Component Removal                                     9/9/2069   9/8/2071  1.99       $192,0361 SAFSTOR Pd 11 Site Decontamination                                        9/8/2071 5/23/2073   1.70        $81,332 Account Total                                                                                 60.34       $578,2971 Spent Fuel (50.54(bb))
Dry Pd 1         Fuel Pool Island Design                                 6/22/2013 2/21/2014   0.66         $1,2571 Dry Pd 2         Spent Fuel Cooling and Transfer to Dry Storage          2/21/2014 2/20/2019   4.99       $129,6771 Dry Pd 3         Dry Storage During Dormancy                             2/20/2019 7/26/2053  34.42       $135,9521 Dry Pd 4         ISFSI Decommissioning                                   7/26/2053 10/21/2054  1.23         $7,155 Account Total                                                                                 41.30       $274,0411 Greenfield Gm Pd 1          Clean Building Demolition                               5/23/2073 7/10/2074   1.13        $38,1551 Grn Pd 2         Site Restoration                                        7/10/2074 10/23/2074  0.28         $3,1431 Account Total                                                                                  1.41        $41,2981 Scenario Total                                                                                           $893,63611 Page 42 of 58

Decommissioning Cost Estimate Study                                                                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                           Revision 1 Table 6-6 Scenario 2 DAEC Staff Levels License Termination - 50.75(c) DAEC Staff AI I k[Qk SAFTR     SESTOR 1411 RSFSd ISF'cP            ,,,%FS'FOR SKTOR()KIN 'SAF'STOR           SATFSTOR&#xfd;,I   (1,'AFSTOR I
FDePartmeL01              P'd 1I     Pd 2      I'l        1)d111    Pd5<
I'dP4   ~  Pd 6      I'd -<        I'll X     1Pd9     ~    1) 1()I'l    Pd11 Administration                 2.5        29       0.25      1.25      0.25       0.25      0.25             2.5        29           21           20 Engineering                   7.75        25       0.25         3      0.25       0.25      0.25            7.75        25           21           17 Health Physics               2.25         27       0.75         7      0.75       0.75      0.75            2.25        27           25           34 Management                                 2                                                                             2             2           2 Plant Maintenance              1.5        27       0.25         7      0.25       0.25      0.25              1.5       27            16           5 Plant Operations              3.75        31                    4                                           3.75        31           32           17 Quality Assurance                          5                                                                             5             3            1 Security Administration          0         2                  0.5                             0.5               0        2             2           3 Security Guard Force             0        12          1         5         1          1          5               0       12            12          12 17.75        160        2.5    27.75        2.5        2.5          7         17.75        160          134          111 Page 43 of 58

Decommissioning Cost Estimate Study                                Document No. 82A9634 for the Duane Arnold Energy Center                                            Revision 1 Table 6-6 Scenario 2 DAEC Staff Levels (Continued)
Spent Fuel - 50.54(bb) DAEC Staff Department>                      'rd 1    DrY2 d   Dry P   Dry,    1 Additional Staff for Spent Fuel Shipping                                              2 Administration                                              1.2 Engineering                      0.75                 1       1 Fuel Pool Maintenance and Operation Staff                             19 Health Physics                               7        4     1.5 Management                                                0.25 Plant Maintenance                0.25                 2 Security Admin                               5        5    0.5 Security Guard Force                       50         5       5 1     81        19   9.45 Greenfield - DAEC Staff Administration                       9       8 Engineering                          7       5 Health Physics                       3       1 Management                           2       1 Plant Maintenance                    3       1 Quality Assurance                    2       1 Security Admin                       1       1 Security Guard Force                 5       5 32     23 Page 44 of 58

Decommissioning Cost Estimate Study                                                                                              Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                              Revision 1 Table 6-7 Scenario 2 DGC Staff Levels License Termination - 50.75(c) DGC Staff SA IFS I ()R    SFIS()RK I    .S USTOR4 AAFSTOR'   SAFSTORI (W    FSO SAFSTOR       >SAFFISW\VTOR SAFS!TORSA,,&#xfd;FSTOBJ<SAFSTOR~
 ~Doepatent(1              P1~1 I          'l-          3      Pd Id4        Id5       P~d6       Pd7l I        Pd8XP4l              Id10      Pd I1<I Administration                     8          17                   8                                          8       17          17         11 Engineering                      5.5          16                   7                                        5.5       16          16           9 Field Operations                   2          11                   2                                          2       11          11           8 Health Physics                     3          23                   5                                          3       23          35         19 Management                         3           3                   3                                          3        3           3           3 Quality Assurance                  2           4                   3                                          2        4           5           3 Waste Operations                               2                   8                                                   2          16         16 23.5            76         0        36           0         0         0      23.5        76        103          69 Spent Fuel - 50.54(bb) DGC Staff Dep~rthii~t>'>'Pry Pd Administration                         0 Engineering                            0 Field Operations                       1 Health Physics                         0 Management                             0 Quality Assurance                     .5 Waste Operations                      .3 1.8 Greenfield - DGC Staff
   *eparnnent(                        GfPd.>
1       Gm Pd Administration                           10        9 Engineering                              11        6 Field Operations                         10        5 Health Physics                              1      1 Management                                  3      3 Quality Assurance                           2      2 37      26 Page 45 of 58

Decommissioning Cost Estimate Study                                                                                          Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                          Revision 1 Table 6-8 Scenario 2 Waste Disposal Volumes (Cost Excludes Contingency - 2008 Dollars)
Class B and C Facility D
Class B                       122,531      1,287         2,104    $207,315     $722,333   $4,226,706   $1,209,590      $6,365,943 Class C                       168,430        884         2,015    $903,000     $745,693   $8,172,367   $1,158,424     $10,979,483 GTCC 290,961      2,171         4,119  $1,110,315   $1,468,026  $12,399,073   $2,368,013     $17,345,427 EnergySolutions Class A - Debris           13,304,744    224,683       226,652    $569,787   $2,382,954            $0 $12,375,127     $15,327,868 Class A -Oversized Debris   4,488,865     67,190        67,190     $47,153     $447,470            $0  $7,054,916      $7,549,539 Class A - CWF               2,808,407     38,430        38,489    $496,994   $3,846,607            $0  $8,319,692     $12,663,294 Class A - Large Component   3,746,792     49,642        66,425  $1,172,945   $3,562,890            $0 $18,134,004     $22,869,840 24,348,808    379,944       398,755  $2,286,880  $10,239,921            $0 $45,883,740     $58,410,540 Other Local Construction Debris Landfill                   58,842,438    458,767       458,767           $0     $23,001            $0  $2,291,218      $2,314,220 Process for On-Site Fill  230,100,750  3,528,212     3,528,212           $0           $0           $0    $851,373        $851,373 Scrap Metal Recycler      161,197,811  1,100,763     1,100,763           $0    $354,635            $0           $0       $354,635 Grand Total               474,780,768  5,469,857     5,490,616  $3,397,195  $12,085,583  $12,399,073  $51,394,344     $79,276,195 Page 46 of 58

Decommissioning Cost Estimate Study                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                        Revision 1 6.3      Scenario 3 - Base Case, Except License Extension This scenario is identical to Scenario 1 (the Base Case) with the exception of a 20 year license extension, and therefore no on-site interim waste storage facility is required for Class B and C waste. All legacy Class B and C waste generated during operations, and stored until a licensed facility is available to accept these wastes, is assumed to be disposed of during operations.
Spent Fuel Shipping Schedule The spent fuel shipping schedule for Scenario 3 is provided in Appendix B. It includes the disposition of 2 GTCC waste containers. Spent fuel shipments to the DOE repository from the spent fuel pool will begin in 2027. During operations 1,281 spent fuel assemblies will be transferred to MPCs as required to maintain full-core off-load capacity. All spent fuel and GTCC will be removed from the ISFSI by 2067.
Cost and Schedule Figure 6-3 is a summary project schedule. A detailed schedule is provided in Appendix C.
Table 6-9 summarizes the period durations and total costs, including contingency, for License Termination, Spent Fuel, and Greenfield activities. A detailed cost table is provided in Appendix D, and a table of annual cash flows is provided in Appendix E. Appendix F provides an annual cash flow with the costs broken out by Labor, Equipment & Materials, Waste, Other, and Contingency categories.
Proiect Staffing Staffing levels for each period of this case are the same as for Scenario 1. DAEC staffing levels, by organizational department and function, for each period are provided in Table 6-2. The DGC staffing levels, by organizational department and function, for each period are provided in Table 6-3.
Waste Disposal Volumes Waste disposal is a significant element of the decommissioning project. The estimated cubic feet of waste are summarized as follows:
Class A        377,596 Class B           1,866 Class C             540 GTCC                128 Waste disposal volumes and costs, itemized by packaging, transportation, surcharges and disposal costs by waste class and facility, are provided in Table 6-10. The waste disposal cost provided in Table 6-10 does not include contingency.
Page 47 of 58

Decommissioning Cost Estimate Study                                                                                                                                                                   Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                                                                                  Revision 1 Figure 6-3 Scenario 3 Summary Schedule Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 TAA My                                                                           --------        T -i]             I   Fnish       1.11 ' 2 13 14        1 1  1   1   1  1    1  1   910 2 121314152 1710191011123  3 3 3 T A
                  ..........~s*g*
Spfel Fuel Management          ++:*++s
* Re~ s * +'*Pm"+* .....                 .................
o0 /22/,203 o i               I                         *m.m.11.m.m.1u111.,mm.m.m.m.m...m.m.1 Spent Fuel Shipping to DOE Repository in Progress                                                 02/21/2034  08221/2034                  2121 Spent Fuel Shipping Compltet                                                                      02/23/2067 Dry Pd 1- Fuiet Pool Island Design                                                         . bjd.. 033          2/21/2034 Dry Pd 2 -Spent Fuel Cooling and Transfer to Dry Storage                                           2/21/234   02/21/2039 Dry Pd 3.-Dry Storage During DecommissionIng                                                      02/21/2039  0&/10/2042 Dry Pdl4.- Dry Storage Only                                                                       08/10/2042  07/28M268 Dry Pd 5 - ISIFSI Decommissioning                                                                 07/2812086    ..... ....
10/23/2067  ..
 ............+
L"censea     Ter mlnatio n 8t i t i g...
* i o ...........................
                                        ..                      .l+ .........     ..................
                                                                                            ..........I12/29/2032 3i '                             +jh~hr~ii~~~n V2 rili-It~u-tadon                                                                                 2/21/2034    2121M234 DonPd, 1 - Decommissioning Planning Prior to Shutdown                                       12/2912032   ..2/21/20314 Decon Pd82 - Site Modlifications end Preparations                                                  2121/2034 Decon Pd 3 - Major Component Removal                                                              02/2312036 Decon Pd 4 -Balance of Plant Decontamination P..d
   .11G.61r-n. 1 I CleanIBuilding Demolition
                                                                                        -      ~ 05/2712039        03/3112041 03/31/2041  05118/242 Gmn Pd 2 - Site Restoration                                  -                 ~                  05/18/2042  08/10/2042 Page 48 of 58

Decommissioning Cost Estimate Study                                                 Document No. 82A9634 for the Duane Arnold Energy Center                                                                Revision 1 Table 6-9 Scenario 3 Cost and Schedule Summary (2008 Dollars in Thousands) yPeriod No.                    Period Description.      &sect;>        Start      Ehd       Years       Tc~wVCost~
License Termination (50.75(c))
Decon Pd 1       Decommissioning Planning Prior to Shutdown      12/29/2032  2/21/2034       1.14       $14,484 Decon Pd 2       Site Modifications and Preparations              2/21/2034  2/23/2036      2.00       $108,410 Decon Pd 3       Major Component Removal                          2/23/2036  5/27/2039       3.25      $261,821 Decon Pd 4       Balance of Plant Decontamination                 5/27/2039  3/31/2041       1.84      $101,683 Account Total                                                                                8.23      $486,398 Spent Fuel (50.54(bb))
Dry Pd 1         Fuel Pool Island Design                          6/22/2033  2/21/2034      0.66         $1,257 Dry Pd 2         Spent Fuel Cooling and Transfer to Dry Storage   2/21/2034  2/21/2039      4.99       $114,599 Dry Pd 3         Dry Storage During Dormancy                      2/21/2039  8/10/2042      3.46        $13,545 Dry Pd 4         Dry Storage Only                                 8/10/2042  7/28/2066     23.96        $98,353 Dry Pd 5         ISFSI Decommissioning                            7/28/2066 10/23/2067       1.23        $6,714 Account Total                                                                              34.30       $234,468 Greenfield Grn Pd 1         Clean Building Demolition                        3/31/2041  5/18/2042       1.13       $38,078 Gm Pd 2          Site Restoration                                 5/18/2042  8/10/2042      0.22         $2,653 Account Total                                                                                1.35       $40,731 Scenario Total                                                                                         $761,591 Page 49 of 58

Decommissioning Cost Estimate Study                                                                                                         Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                         Revision 1 Table 6-10 Scenario 3 Waste Disposal Volumes (Cost Excludes Contingency - 2008 Dollars)
Facility and Wate      a, &#xfd;       aste&#xfd;        Wite a           Burial                 Iranporationi     'urcharge&#xfd;    Ha Baa    a   It[    i)o Weldiht (LIB&#xfd;, Vo lumm(G1 ) :Volume cF          Cost         Ck)s t      ~      Costo
                                                                                                                     '(),
Class B and C Facility Class B                              179,852           1,866         3,223   $145,143      $1,277,588      $6,805,322   $1,852,615     $10,080,669 Class C                               75,600             540           975          $0       $851,780      $3,760,575     $560,528      $5,172,882 GTCC                                  62.590             128           823          $0       $113,571    $14,924,178      $473,258     $15,511,006 318,042           2,534         5,021   $145,143      $2,242,939    $25,490,075    $2,886,401     $30,764,557 EnergySolutions Class A - Debris                 13,091,735         222,451        223,888   $567,847      $2,364,227               $0 $12,224,196     $15,156,271 Class A - Oversized Debris        4,488,865           67,190        67,190     $47,153       $447,470               $0  $7,054,916      $7,549,539 Class A - CWF                     2,808,407           38,430        38,489   $496,994      $3,846,607               $0  $8,319,692     $12,663,294 Class A -Large Component           3,715,042          49,526        66,049  $1,172,945     $3,429,086               $0 $18,031,466     $22,633,497 24,104,049         377,596        395,615  $2,284,940    $10,087,389               $0 $45,630,270     $58,002,600 Other Local Construction Debris Landfill                         48,206,018         374,200        374,200          $0        $23,001               $0  $1,853,329      $1,876,331 Process for On-Site Fill        230,100,750       3,528,212      3,528,212          $0              $0              $0    $851,373        $851,373 Scrap Metal Recycler            161,197,811       1,100,763      1,100,763          $0       $354,635               $0           $0       $354,635 Grand Total                    463,926,670        5,383,305      5,403,811  $2,430,084    $12,707,964    $25,490,075   $51,221,373     $91,849,496 Page 50 of 58

Decommissioning Cost Estimate Study                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                      Revision 1 6.4     Scenario 4 - Base Case, Except SAFSTOR and License Extension This scenario is identical to Scenario 2 with the exception of a 20 year license extension, and therefore no on-site interim waste storage facility is required for Class B and C waste. Identical to Scenario 3 all legacy Class B and C waste generated during operations, and stored until a licensed facility is available to accept these wastes, is assumed to be disposed of during operations.
Spent Fuel Shipping Schedule The spent fuel shipping schedule for Scenario 4 is identical to Scenario 3. Due to the decay of activation products in the reactor internals over the SAFSTOR dormancy no GTCC waste is generated in this scenario.
Cost and Schedule Figure 6-4 is a summary project schedule. A detailed schedule is provided in Appendix C.
Table 6-11 summarizes the period durations and total costs, including contingency, for License Termination, Spent Fuel, and Greenfield activities. A detailed cost table is provided in Appendix D, and a table of annual cash flows is provided in Appendix E. Appendix F provides an annual cash flow with the costs broken out by Labor, Equipment & Materials, Waste, Other, and Contingency categories.
Project Staffing DAEC staffing levels, by organizational department and function, for each period are provided in Table 6-11. The DGC staffing levels, by organizational department and function, for each period are provided in Table 6-12.
Waste Disposal Volumes Waste disposal is a significant element of the decommissioning project. The estimated cubic feet of waste are summarized as follows:
Class A       379,855 Class B          1,462 Class C            668 Waste disposal volumes and costs, itemized by packaging, transportation, surcharges and disposal costs by waste class and facility, are provided in Table 6-13. The waste disposal cost provided in Table 6-13 does not include contingency.
Page 51 of 58

Decommissioning Cost Estimate Study                                                                                                                      Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                                     Revision 1 Figure 6-4 Scenario 4 Summary Schedule SAFSTOR, License Extension, Yucca Mountain Opening 2025
_______________________________________________________________________________                             12314 lIt lIt 151511~
o:pensrue! Matiagenemen       __________                                                    /672129331 10/2412057                                          i I II Spent Fuel Shlp i    to DOERepositotry in Progress                                    02/2112034.
Spent FuelShivlirkio Woerset _____________                                             24/07        Di/2f2w3 D.....F.ool Island Design                            ______2...
02/24/2087 WI Dry Pd 2 - Spent Fuel Cooling and Transfer to Dry Storage                               2/21/2034    02/2012039  l~~l Dry Pal3 -Dry Storage During Donnancy                                                 02120120391     2121/2034             U-_              I Dry Pal4 - SIFSlDecommlissioning                                                   107/2W12066      10,24/2067 License Termination                                                                       12r29,2032 0812102094 Shutdown                                                                         *tI /1212034 2/2f2l04 SAPOTOR Pat1 - SAPOTOR Planning Prior to Shutdown                                      12129/2032~ 21V12034 SAFSTOR Pd 2- SAFSTOR Preparations Following Shutdown                                   2121/2034    02t2212035 sAFSTOR Pat3 - SAPSTOR Preprallons Delay During Spent Fuell Pool Operations           02/22/2038 02/202039           I'WNNO SAFSTOFI Pd 4 - Completion of SAFSTOR Preparations                                    02.2012039     1211W/2039 SAFSTOIIPd 5 -DormancyDurigDry Storag                                                  12/11&2039~                                           U, SAFSTOR Pd86    - Dormancy Only                                                        10124/207 O10124/00 SAFSTOR Pd 7 - Decommlssionlng Planning During Dorancny                    __'         0 o31120     8 1             1
    'd              - Dimnlmn ieMdfctosand Preparatilons
               -TA~d8                                                                     0-j212/288'    07/1512089                              11                   1W Pd9-aoromponent
                    .ASO                 Removal                                          07/18/2089'                                                 1       1 ~
IAFS"OAPd id O-   Setacontamlnalion                                                   07/14M2091     03/262093 End0a ee..SAF.TO.Alow...                                        .                    02ce/212lf2094.
I      W 05/142094                                      1   1     1 (IrnPd Dmol~~on031211=93~
I-    Clan uildng                                                                                                                  W 2-134,......r.n..          o          .. .... .~l  ..........                           08/15= 94~ 051'2502094                                                              w Page 52 of 58

Decommissioning Cost Estimate Study                                                        Document No. 82A9634 for the Duane Arnold Energy Center                                                                      Revision 1 Table 6-11 Scenario 4 DAEC Staff Levels IAUIIIIISINlsaoLnI1       Z.:. ZY U.L)       IL.L)      U.Z)    U.L)    Z./Y      /- IU Engineering              7.75      25 0.25            3     0.25    0.25   7.75   25  21         17 Health Physics           2.25      27 0.75            7     0.75    0.75   2.25   27  25         34 Management                          2                                              2    2         2 Plant Maintenance          1.5     27 0.25            7     0.25    0.25     1.5  27   16         5 Plant Operations         3.75      31                 4                    3.75   31  32         17 Quality Assurance                   5                                              5    3          1 Security Administration      0      2              0.5               0.5       0   2    2         3 Security Guard Force         0     12      1          5         1      5       0  12   12        12 17.75     160  2.5      27.75        2.5       7  17.75  160 134        111 Page 53 of 58

Decommissioning Cost Estimate Study                                Document No. 82A9634 for the Duane Arnold Energy Center                                            Revision 1 Table 6-11 Scenario 4 DAEC Staff Levels (Continued)
Spent Fuel - 50.54(bb) DAEC Staff Dry PIPdDry Id   th7yPd  Dry Pd Additional Staff for Spent Fuel Shipping                                               2 Administration                                               1.2 Engineering                       0.75                 1        1 Fuel Pool Maintenance and Operation Staff                              19 Health Physics                                7        4     1.5 Management                                                 0.25 Plant Maintenance                 0.25                 2 Security Admin                                5        5     0.5 Security Guard Force                        50         5        5 1      81        19   9.45 Greenfield - DAEC Staff Administration                       9        8 Engineering                          7        5 Health Physics                       3        1 Management                           2        1 Plant Maintenance                    3        1 Quality Assurance                    2        1 Security Admin                       1        1 Security Guard Force                 5        5 32      23 Page 54 of 58

Decommissioning Cost Estimate Study                                                                                                 Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                             Revision 1 Table 6-12 Scenario 4 DGC Staff Levels License Termination -:50.75(c) DGC Staff IA&#xfd;TOR I       SAFST01 R     ;,kSXESk <SAF~S I(W  1 \R1 "AFTR*
SAFS111 R  SA I, TOR)1&#xfd; W SA1AiTO A        \   I(I'  SF I~T~
W I I        Pd 2        I~d 3      Pd 4       Id        Pd60        I'd 7      Pd8 IX      Pd9)     Pd WO<
Administration                    8            17                      8                                  8       17        17      11 Engineering                     5.5            16                      7                                5.5       16        16       9 Field Operations                  2            1I                      2                                  2       11        11        8 Health Physics                    3            23                      5                                  3       23        35      19 Management                        3             3                      3                                  3        3         3       3 Quality Assurance                 2             4                      3                                  2        4         5       3 Waste Operations                                2                      8                                           2        16      16 23.5             76           0         36        0            0        23.5        76      103       69 Spent Fuel - 50.54(bb) DGC Staff Department                           nIfd Administration                        0 Engineering                           0 Field Operations                       I Health Physics                        0 Management                            0 Quality Assurance                     .5 Waste Operations                      .3 1.8 Greenfield - DGC Staff
            ~                        Grn Pd. >GMI'~d Administration                           10        9 Engineering                              11        6 Field Operations                         10        5 Health Physics                            1         1 Management                                3        3 Oualitv Assurance                         2        2 37       26 Page 55 of 58

Decommissioning Cost Estimate Study                                                 Document No. 82A9634 for the Duane Arnold Energy Center                                                                   Revision 1 Table 6-13 Scenario 4 Cost and Schedule Summary (2008 Dollars in Thousands)
PeriodN<
No.                       Period
                                       -     escription         , ,       Strt    >Ker        ::t Y*e$:   Total License Termination (50.75(c))
SAFSTORPd 1      SAFSTOR Planning Prior to Shutdown                     12/29/2032  2/21/2034    1.14      $12,571 SAFSTOR Pd 2     SAFSTOR Preparations Following Shutdown                 2/21/2034  2/22/2035    1.00      $52,050 SAFSTOR Pd 3     SAFSTOR Preparation Delay During Spent Fuel Operations  2/22/2035  2/20/2039   3.99         $7,151 SAFSTOR Pd 4     Completion SAFSTOR Preparations                         2/20/2039 12/18/2039   0.82       $20,234 SAFSTOR Pd 5 Dormancy With Dry Storage                                  12/18/2039 10/24/2067  27.85       $44,354 SAFSTOR Pd 6 Dormancy Only                                              10/24/2067 5/31/2086   18.60       $42,612 SAFSTOR Pd 7 Decommissioning Planning During Dormancy                    5/31/2086  2/20/2088    1.72      $21,485 SAFSTOR Pd 8 Dismantlement Site Modifications and Preparation            2/20/2088  7/15/2089    1.39    $105,122 SAFSTOR Pd 9 Major Component Removal                                     7/15/2089  7/14/2091    1.99    $191,870 SAFSTOR Pd 10 Site Decontamination                                       7/14/2091  3/28/2093    1.70      $80,695 Account Total                                                                                  60.20     $578,144 Spent Fuel 450.54(bb))
Dry Pd 1         Fuel Pool Island Design                                 6/22/2033  2/21/2034   0.66         $1,257 Dry Pd 2         Spent Fuel Cooling and Transfer to Dry Storage          2/21/2034 2/20/2039    4.99     $114,555 Dry Pd 3         Dry Storage During Dormancy                             2/20/2039 7/28/2066   27.43     $108,328 Dry Pd 4         ISFSI Decommissioning                                   7/28/2066 10/24/2067    1.24        $6,527 Account Total                                                                                  34.32     $230,667 Greenfield Gm Pd 1          Clean Building Demolition                               3/28/2093  5/15/2094    1.13      $38,155 Gm Pd 2          Site Restoration                                        5/15/2094  8/28/2094   0.28         $3,143 Account Total                                                                                    1.41      $41,298 Scenario Total                                                                                           $850,109 Page 56 of 58

Decommissioning Cost Estimate Study                                                                                                     Document No. 82A9634 for the Duane Arnold Energy Center                                                                                                                    Revision 1 Table 6-14 Scenario 4 Waste Disposal Volumes (Cost Excludes Contingency - 2008 Dollars)
                                 ',Is tcl          &#xfd;aste          Bu rial ....                Ias rmspor'tio      St1 L             Ba*SC Brfia1        Total &#xa3; an<Y!stt-Wiht G B)~      oj(jj       F)<! Voln ((I-I            Cost           otstst                     Cost,               Dsosl Class B and C Facility Class B                          130,230           1,462            2,395        $116,115        $863,072     $4,586,706          $1,377,116    $6,943,008 Class C                          138,190             668            1,625              $0      $1,419,633     $6,668,137            $934,213    $9,021,982 GTCC 268,420           2,130            4,020        $116,115      $2,282,704   $11,254,843           $2,311,328   $15,964,990 EnergySolutions Class A - Debris            13,304,566          224,594          226,563         $569,725      $2,382,352              $0        $12,370,273   $15,322,349 Class A - Oversized Debris    4,488,865          67,190           67,190          $47,153        $447,470              $0         $7,054,916    $7,549,539 Class A -CWF                  2,808,407          38,430           38,489         $496,994      $3,846,607              $0         $8,319,692   $12,663,294 Class A - Large Component     3,746,792          49,642           66,425       $1,172,945      $3,562,890              $0        $18,134,004   $22,869,840 24,348,630         379,855           398,666       $2,286,818     $10,239,319              $0        $45,878,885   $58,405,022 Other Local Construction Debris Landfill                    49,809,876          394,249          394,249               $0         $23,001              $0         $1,929,513    $1,952,514 Process for On-Site Fill   230,100,750       3,528,212         3,528,212               $0               $0             $0           $851,373      $851,373 Scrap Metal Recycler       161,197,811        1,100,763        1,100,763               $0        $354,635              $0                  $0     $354,635 Grand Total                465,725,487       5,405,209         5,425,910       $2,402,933     $12,899,660   $11,254,843          $50,971,099   $77,528,533 Page 57 of 58

Decommissioning Cost Estimate Study                                       Document No. 82A9634 for the Duane Arnold Energy Center                                                    Revision 1

==7.0    REFERENCES==
: 1. U.S. Nuclear Regulatory Commission, "Domestic Licensing of Production and Utilization Facilities," 10 CFR Part 50, 2008, Available from http://www.nrc. gov/reading-rm/doc-collections/cfr/part05O/full-text.html.
: 2. Atomic Industrial Forum, Inc., "Guidelines for Producing Commercial Nuclear Power Plant Decommissioning Cost Estimates," AIF/NESP-036, May 1986.
: 3. U.S. Nuclear Regulatory Commission, "Standard Format and Content of Decommissioning Cost Estimates for Nuclear Power Reactors," Regulatory Guide 1.202, February 2005.
: 4. Federal Register, Vol. 4, "Standard Contract for Disposal of Spent Nuclear Fuel and/or High-Level Radioactive Waste," NRC 10 CFR Part 961 (DOE), January 1, 1999.
: 5. U.S. Nuclear Regulatory Commission, "Technology, Safety and Costs of Decommissioning a Reference Pressurized Water Reactor Power Station," NUREG/CR-0130, June 1978.
: 6. U.S. Nuclear Regulatory Commission, "Technology, Safety and Costs of Decommissioning a Reference Boiling Water Reactor Power Station," NUREG/CR-0672, June 1980.
: 7. ORNL/NTRC-006, Rev. 0, "Transportation Routing Analysis Geographic Information System (TRAGIS) User's Manual," June 2003.
: 8. Life-of-Plant Disposal Agreement, between EnergySolutions,LLC and FPL Energy Duane Arnold, LLC, dated January 2007.
: 9. U.S. Nuclear Regulatory Commission, "Multi-Agency Radiation Survey and Site Investigation Manual (MARSSIM)," NUREG- 1575, Rev. 1, August 2000.
: 10. U.S. Department of Energy, "Cost Estimating Guide," DOE G 430.1-1, March 1997.
: 11. U.S. Department of Energy, "Acceptance Priority Ranking & Annual Capacity Report,"
DOE/RW-0567, July 2004.
: 12. RSMeans, "Labor Rates for the Construction Industry," 2008.
Page 58 of 58

Decommissioning Cost Estimate Study                        Document No. 82A9634 for the Duane Arnold Energy Center                                    Revision 1 Appendix A List of Systems and Structures

Duane Arnold Energy Center System and Structure List Unit 1 Type           System Name or Description ESS            Area Rad Monitoring ESS            Breathing Air ESS            C02 Fire Protection ESS            Control Bldg HVAC ESS            Diesel Generator HVAC ESS            Diesel Oil System ESS            Domestic Water ESS            Drywell Sumps ESS            Fire Protection ESS            Fuel Pool Cooling & Cleanup ESS            Instrument Air ESS            Liquid Radwaste ESS            LLRPSF Area HVAC ESS            LLRPSF Area Sumps ESS            Offgas Exhaust ESS            Primary Containment ESS            Primary Containment HVAC ESS            Radwaste Bldg HVAC ESS            Radwaste Bldg Sumps ESS            Reactor Bldg HVAC ESS            Reactor Bldg Sumps ESS            RW Evaporator & Solid ESS            Service Air ESS            Solid Radwaste ESS            Stack Gas & Bldg Kaman Rad Monitoring ESS            Standby Diesel Generator ESS            Training Center & Equipment ESS            Turbine Bldg HVAC ESS            Turbine RB Radwaste Bldg Sampling ESS            Well Water NON            Admin Bldg Sumps NON            Administration Bldg HVAC NON            Aux Heating Sys Boiler NON            Chlorination & Acid Feed NON            Circulating Water NON            Condensate & Demin Water NON            Condensate Demineralizer NON            Condenser Air Removal NON            Containment Atm Dilution NON            Containment Atmosphere Control NON            Cooling Tower NON            Data Acquisition Center HVAC NON            Drywell Radiation Monitors NON            Electrical NON            Extract Steam Htr-Vents-Drns NON            Feedwater Page 1 of3 Printed: 10/17/2008 8:21:11  AM 8:21:11 AM                                         Page I of 3

Duane Arnold Energy Center System and Structure List Unit 1 Type           System Name or Description NON            General Service Water NON            H2 Water Chemistry NON            Hydrogen Seal Oil NON            Intake Structure HVAC NON            Lube Oil Transfer & Storage NON            Mach Shop & OG Bldg HVAC NON            Makeup Demineralizer NON            Misc HVAC NON            Nitrogen NON            Offgas Bldg Sumps NON            Offgas Recombiner NON            Post Accident Sampling NON            Pumphouse HVAC NON            Reactor Bldg Closed Cooling Water NON            Reactor Water Cleanup NON            Residual Heat Removal NON            RHR Service Water NON            River Water Supply NON            Sanitary Drains NON            Standby Gas Treatment NON            Stator Cooling NON            Technical Suppor Center HVAC NON            Torus Vacuum Breakers NON            Turbine Bldg Sumps NSSS           Condensate NSSS           Condenser NSSS           CRD Hydraulic NSSS           Emergency Service Water NSSS           High Pressure Coolant Injection NSSS           Low Pressure Core Spray NSSS           Main Steam NSSS           Nuclear Boiler NSSS           Reactor Core Isolation Cooling NSSS           Reactor Vessel Recirculation NSSS           Standby Liquid Control NSSS           Traversing Incore Probe Cal NSSS           Turbine NSSS           Turbine Steam Seals & Drains STRUC          Administration Building STRUC          Badging Center STRUC          Breathing Air Enclosure STRUC          Circulating Water Pipe STRUC          Circulating Water Tower No 1 STRUC          Circulating Water Tower No 2 STRUC          Civil Shop STRUC          Compressor Building Page 2 of 3 10/17/2008 8:21:11 Printed: 10/17/2008          AM 8:21:11 AM                                         Page 2 of 3

Duane Arnold Energy Center System and Structure List Unit 1 Type           System Name or Description STRUC          Condensate Storage Tank Foundation STRUC          Construction Support Center STRVC          Control Building STRUC          Cooling Tower Control & Valve House 1 STRUC          Cooling Tower Control & Valve House 2 STRUC          Cooling Tower Training STRUC          Data Acquisition Center STRUC          Discharge Structure STRUC          East Warehouse STRUC          Electrical Equipment Building - ISFSI STRUC          Electrical Maintenance STRUC          Existing Concrete Slabs STRUC          Existing Waste Water Treatment Plant STRUC          Guard Facility STRUC          HPCI and RCIC Building STRUC          Intake Structure STRUC          ISFSI - Phase 3 STRUC          LLRPSF Transformer Foundation.
STRUC          Low Level Radwaste Storage and Processing STRUC          Machine Shop STRUC          Mechanical Maintenance STRUC          New Site Support Building STRUC          Off Gas Retention Building STRUC          Off Gas Stack STRUC          Oil Drum Storage Building STRUC          Plant Support Center STRUC          Pump House STRUC          Radwaste Building STRUC          Railroad Air-Lock STRUC          Reactor Building STRUC          Site Transformer Foundations STRUC          Sluice Gate Structure STRUC          Sulfuric Acid Tank Foundation STRUC          Support Shop STRUC          Technical Support Center STRUC          Trailer Pad STRUC          Training Center STRUC          Turbine Building STRUC          Turbine Pedestal STRUC          Underground Diesel Oil Tank STRUC          Underground Fuel Oil Tank STRUC          Waste Water Treatment Plant STRUC          Well Water Pump House 1,2,3,4 STRUC          West Warehouse Page 3 of 3 Printed:
Printed: 10/17/2008 8:21:11  AM 8:21:11 AM                                         Page 3 of 3

Decommissioning Cost Estimate Study                       Document No. 82A9634 for the Duane Arnold Energy Center                                   Revision 1 Appendix B Spent Fuel Shipping Schedules

Scenarios 1 & 2 - Existing License Termination, Dry Storage, DOE Repository Opens 2025
                <7'eel      , Dsy~aj \oltot&#xfd; IPoo e            Assmbi'    2'S~ite On       Frj~ om DOh~ fimn1. Shipped t 2008            0         10              0          1758      610       2368      0           0          0 2009          152          0              0          1910      610       2520      0           0          0 2010          152          0              0          2062      610       2672      0           0         0 2011            0         10            610          1452     1220       2672      0           0         0 2012          152          0              0          1604     1220       2824      0           0         0 2013            0          0              0          1604     1220       2824      0           0         0 2014          368          0              0          1972     1220       3192      0           0         0 2015            0          0              0          1972     1220       3192      0           0         0 2016            0          0              0          1972     1220       3192      0           0         0 2017            0         10            610          1362     1830       3192      0           0          0 2018            0         10            610          752      2440       3192      0           0         0 2019            0         13            752            0      3192       3192      0           0          0 2020            0          0              0            0      3192       3192      0           0          0 2021            0          0              0            0      3192       3192      0           0         0 2022            0          0              0            0      3192       3192      0           0         0 2023            0          0              0            0      3192       3192      0           0         0 2024            0          0              0            0      3192       3192      0           0         0 2025            0          0              0            0      3192       3192      0           0         0 2026            0          0              0            0      3192       3192      0           0         0 2027            0          0              0            0      3131       3131      0          61         61 2028            0          0              0            0      2948       2948      0          183       244 2029            0          0              0            0      2765       2765      0          183       427 2030            0          0              0            0      2643       2643      0          122       549 2031            0          0              0            0      2521       2521      0          122       671 2032            0          0              0            0      2399       2399      0          122       793 2033            0          0              0            0      2277       2277      0          122       915 2034            0          0              0            0      2155       2155      0          122      1037 2035            0          0              0            0      2094       2094      0          61       1098 2036            0          0              0            0      1972       1972      0          122      1220 2037            0          0              0            0      1789       1789      0          183      1403 2038            0          0              0            0      1667       1667      0          122      1525 2039            0          0              0            0      1545       1545      0          122      1647 2040           0           0              0            0      1545       1545      0           0       1647 2041           0           0              0            0      1423       1423      0          122      1769 2042           0           0              0            0      1301       1301      0          122      1891 2043           0           0              0            0      1179       1179      0          122      2013 2044           0           0              0            0      1057       1057      0          122      2135 2045           0           0              0            0       996        996      0          61       2196 2046           0           0              0            0       874        874      0          122      2318 2047           0           0              0            0       752        752      0          122      2440 2048           0           0              0            0       630        630      0          122      2562 2049           0           0              0            0       508        508      0          122      2684 2050           0           0              0            0       386        386      0          122      2806 2051           0           0              0            0       325        325      0          61       2867 2052           0           0              0            0       203        203      0          122      2989 2053           0           0              0            0        81         81      0          122      3111 2054           0           0              0            0        0          0       0          81       3192 Summary:
Total Number Dry Storage Modules in ISFSI                          53 Number Dry Storage Modules Purchased Following Shutdown           33 Date Fuel Pool Empty                                          4/20/2019 Date.ISFSI Empty                                              2/20/2054

Scenarios 3 & 4 - License Extension, Dry Storage, DOE Repository Opens 2025 Eue  I1tD~
                           'wr&                    I"    f II- P,~1 I  'Cml~'i N I     em-")ies im Shipped to DO
                                                                                                         )I  m~r)Ii~i aS                                                                    On Site Stoma'    From Pool   to'g' e   p d I , I )
2008                    0         10          0          1758       610        2368              0         0              0 2009                   152         0          0          1910       610        2520              0         0              0 2010                  152          0          0          2062       610        2672              0         0              0 2011                    0         10        610          1452       1220       2672              0         0              0 2012                   152         0          0          1604       1220       2824              0         0              0 2013                    0          0          0          1604       1220       2824              0         0              0 2014                   152         0          0          1756       1220       2976              0         0              0 2015                    0          0          0          1756       1220       2976              0         0              0 2016                   152         0          0          1908       1220       3128              0         0              0 2017                    0          0          0          1908       1220       3128              0         0              0 2018                   152         0          0          2060       1220       3280              0         0              0 2019                    0         11        671          1389       1891       3280              0         0              0 2020                   152         0          0          1541       1891       3432              0         0              0 2021                    0          0          0          1541       1891       3432              0         0              0 2022                   152         0          0          1693       1891       3584              0         0              0 2023                    0          0          0          1693       1891       3584              0         0              0 2024                   152         0          0          1845       1891       3736              0         0              0 2025                    0          0          0          1845       1891       3736              0         0              0 2026                   152         0          0          1997       1891       3888              0       . 0              0 2027                    0          0          0          1915       1891       3806              82        0             82 2028                   152         0          0          1873       1891       3764             194        0            276 2029                    0          0          0          1701       1891       3592             172        0            448 2030                   152         0          0          1725       1891       3616             128        0            576 2031                    0          0          0          1605       1891       3496             120        0            696 2032                   152         0          0          1629       1891       3520             128        0            824 2033                    0          0          0          1509       1891       3400             120        0            944 2034                  368          0          0          1773       1891        3664            104        0            1048 2035                    0          0          0          1669       1891        3560            104        0            1152 2036                    0          0          0          1541       1891       3432             128        0            1280 2037                    0          0          0          1413       1891        3304            128        0            1408 2038                    0         15        915           378       2806       3184             120        0            1528 2039                    0          6        366            0        3111       3111              12        61           1601 2040                    0          0          0            0        3111       3111              0         0            1601 2041                    0          0          0            0        2989       2989              0        122           1723 2042                    0          0          0            0        2806       2806              0        183           1906 2043                    0          0          0            0        2745       2745              0         61           1967 2044                    0          0          0            0        2623       2623              0        122          2089 2045                    0          0          0            0        2501       2501              0        122          2211 2046                    0          0          0            0        2379       2379              0        122          2333 2047                    0          0          0            0        2257       2257              0        122          2455 2048                    0          0          0            0        2135       2135              0        122          2577 2049                    0          0          0            0        2074       2074              0         61          2638 2050                    0          0          0            0        1952        1952             0        122          2760 2051                    0          0          0            0        1830        1830             0        122          2882 2052                    0          0          0            0        1708        1708             0        122          3004 2053                    0          0          0            0        1586        1586             0        122          3126 2054                    0          0          0            0        1464        1464             0        122          3248 2055                    0          0          0            0        1403        1403             0         61          3309 2056                    0          0          0            0        1281        1281             0        122          3431 2057                    0          0          0            0        1159        1159             0        122          3553 2058                    0          0          0            0        1037        1037             0        122          3675 2059                    0          0          0            0         915        915              0        122          3797 2060                    0          0          0            0         793        793              0        122          3919 2061                    0          0          0            0         732        732              0         61          3980 2062                    0          0          0            0         610        610              0        122          4102 2063                    0          0          0            0         488        488              0        122         *4224 2064                    0          0          0            0         366        366              0        122          4346 2065                    0          0          0            0         244        244              0        122          4468 2066                    0          0          0            0         122         122             0        122          4590 2067                    0          0          0            0          0           0              0        122          4712 Summary:
Total Number Dry Storage Modules in ISFSI                               52 Number Dry Storage Modules Purchased Following Shutdown                 21 Date Fuel Pool Empty                                                4/20/2039 Date ISFSI Empty                                                    2/20/2067

Decommissioning Cost Estimate Study                      Document No. 82A9634 for the Duane Arnold Energy Center                                  Revision 1 Appendix C Detailed Project Schedules

DUANE ARNOLD ENERGY CENTER SCENARIO I DETAILED SCHEDULE Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Storage Class Band C Waste ID     &#xfd;Ta-sk-N-ameL                                                                ___._______9q__-L__________L                                            Jw             n2i~s                                  h           -11I 2 3 4 5 6 7 8 9 1011121314151617J819 0 V22 3 4 526 7 8 930 0 1 2 3 1        Spent Fuel Management                                                                                                                                  2157.4 wks            06/22/2013           1012212054 2
3 Spent Fuel Shipping to DOE Begins Fuel Shipping Cormplete pentSpent 0 inks 0 wks 02../2027 0221/2054" 02.2112027 02/21/204
                                                                                                                                                                                                                                                                  . 2/21 2/22 4 I DryrPd 1- Fuel PeelIland"Design                                                                                                                             ii5wks         bg/i2/261 3            /21/2014 5-         ry Pd1Begins                                                                                                                                        0        .06/22/2013             060/221013                /23/
6      i            Design Spent Fuel Support System Modificticons                                                                                                      32 wis        07/1 3/2013          02/20120i4 7          esigns~ ControloRelocation                                                                                                                        35whs         06/32/2013 02/2012014 8                   Design Spent Fuel Storage Security Modifications                                                                                                   250.           08/31/2013           02/2012014 4,2/21 0---         Dry Pd 2 -Spent        uFaiCooling and Transfer to Dry Storage                                                                                     261.2 wks              2/21/2014          02121/2019 2/21
-- 12--]                 Install Spent Fuel Peol System Me*difications                                                                                                       4 days        02/20/2014           02125/2014 1                    IImplement CountrolRoor M* dificaions                                                                                                              48 wks         025/214               1127/I2015 14....implement Spent FoelPoolSecu ty Moditiactons                                                                                                                       36 s          0 02014              011201 Purchase    of DryStorageModulesforFuelAssemblies                                                                                                                                                               f/2 0 subs: 02/0/314                 0212/2014 10         SpentFuelPoolEmpty 16                                                              ...................................               ......    ..... ....:
                                                                                                                                                               ..         4.0 wks  ...... 02/21/2019           O21212019                            ?1211 7                      ro              .... .. ..
                                            -..           n...............
DryPd2     nd0
                                                                                                                               ..                                                 wks      02/21/2019           02/21t2019                           021 10             Dry PdleanD         Sto nrOge iry      During Decom.missioning                                                                                                                                       1 1 0/201/2 340.2 w11.............................ks 902/21/205         254 10                   DryPrd3Begins                                                                                                                                        0 sMs       02/1/2019            0212112019 20     i              DryPd-3Eridi-                                                                                                                                        Swim        10/35/2025 10/30/2025                                                   10o/30 21             Dry       4Dr        t                                                                                                                              1W44t7ek       so10/20/2020              07/20/12-002oef                                     II~I~I.I~I 23       0.P4 begirs-                                                                                                                                         0 ink       -10/30/202-5 10/00/-202-5                                               10130 2-                   DryPad   4Ends                                                                                                                                       0 wks       Q7[26(2053.07126/2053
-- 2r4              DryP 0- S1iuecommisioning                                                                                                    .               .       ..         k      07/20/2053 10/2V'2054 DryPdl5Bogies                                                                                                                                        0w/k,       07126/2053.07/20/2053 4            ..... Preparaton end NRC.Review ofLicense   ..........................................................................................................-.-..--.-..-.-.-......................
termination Plan                                                                                    30 wkh        0712629/2013 02/1/2014                                                                                     ~27 VeiainSmyo~nzo~ral Storage Medules                                                                                                            0 who       021/V2054.04/0)2/2054 20     i8-            Preparation   eif nalReporton Decommissoining                    andNRCReview                                                                      29wk,         04/0400M4.10t22/200 29                    CleanDemolition    of ISF01                                                                                                                        27who         04/0402054 10/08/2054 30     I              DyP4 ds0                                                                                                                                                who--    100200654 10/32120i&#xfd;54                                                                                         .10/21 31        License Ternninatian                                                                                                                                    670 4wks,            12/29/2012           10/30/2020 32  ~~~~    Uni 1/ ShtonO                                                                                                                         200/2014 02104
  -i33     l        DacanPd 1 -Decmminsioning planning Prier/a Shutdown                                                                                                    6'0vkn          12/.20/.112012...... 21.2-1210   ..I 1 De.e.I'd 1 Sa~g/no                                                                                                                                        0 who, 121292     00012.1 20.12 012                         2/21 35         Prepare   WWI-eNotificatnin    n/ CessationoftOperations                                                                                             Owks. 02J0112014 02/01/2014 30 &#xb6; PrepareWritten          Notflcaon /Pe Rmoa ro ese                                                                                                          Owks 021/01/120          14.0 2/1   0201 4 377-i                 Do.nm..s.nie.g Planning and Design                                                                                                                 17
                                                                                                                                                                              ,7. whs
                                                                                                                                                                                  -..      1 092012                          1 3(
3...8.                     nn n integrated Worki Sequenue            .. . . . .. . .. .. . . . ..Decommi Prepare
        ...                                                 e.oeand   n Schedule/for                  . . . ..... . .. .ssioning
                                                                                                                          . .I/who...
                                                                                                                                                                 ....... if              12000..2.
35 w.......1..":1
                                                                                                                                                                                                     .          03/...
14/k
                                                                                                                                                                                                                   .1- 2013 0"i4 6 ** ' "
30                    PrepareDecommissioning        AndnitySpecificafions                                                                                               60 who         122902012.0Z200/2014 40                    Prepaire  License Termination    Plan                                                                                                             24 who:        12000512.00/I 3013 41                    PrepareDetailedW~ork      Procedures    tor Decommissioning                                                                                       00 who         1202902012 0220012014 42                    Preparation   of Decnmmissioning     UceoseDocuments                                                                                              60 who.        12090112             020012014 4o3                   Planning
                            ..       andDes1grioStIe ep              ng                                                                                                       5 who                      ..      12        1/
4-4-4 P...        ..............................................................................................................................................--
Design Containment Accss mo*ifcations                                                                                                              13 w.o        6412V26ies           0725120
* 45                    PlanningandDesignofPdmaq Systemniecontannnation                                                                                                   27 ws          06117/20m 02/2/204 46         Se/ectDecommissioning        GeneralCon/racter                                                                                                     32who         07/13/12013 02001214 Dec00Pd1 Ends                                                                                                                                        0 4s'         212/2014 .22121                               2/21 48i            Deon Pd2 -Site Modifications andPreparations                                                                                                          log inks 1          2/21/2014.02124/2016                          P/11
                               .9Decon Pd2 Begins                                                                                                                                   0 5vk         2i2/nu1             w212/2
             -O         Administrative    Activities                                                                                                                        42 w:            2/1201004 12/10120i01 51     J              Planning/for  AsbestosAhatement                                                                                                                    10 ws:          2021/2014 04/30/2014

DUANE ARNOLD ENERGY CENTER SCENARIO 1 DETAILED SCHEDULE Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Storage Class B and C Waste It          ~~~~~                                                                           ~            5        ~I aejIuato           ~ tn ~
Duiation__L__&sect;taA__L rn Finish I  -
2131151617i-&#xfd;1 12~~567660l~2r4~3i~ 4 ~~
52               Design Interim Storage Facility for Greater than Class A Waste                                                                                                    20 whs         2/210014        07/09/2014 andDesign
                                      .laning6lii ofsite Citaraclerization                                                                                                                            2/21/2014       06/2512014 10161M5i251 PerformBaselnem         Radiation   Stmep........                                                                                                                                                I.I/9ii/2014 55
                                                                                                                                                                                   .        s
                                       .erfomo SyfemnDecotani Pinray                      ainad Place.iWaste            in Intenrim      Storage                                                        27 wfs,        10/012014 0411512015 565-si* ndDrain    .Fluo&#xfd; ent si ste
* d Pla ceWasteInInterimStorage.................                                                              2 wits 04/1512015 042                     S21 perform Hotspot Rem.Qal             endPieceWastein Interim.Storeae                                                                                                5 wits 04/2/2051              06/032015 58               FinalizeResidualRadiatoiInventory..............                                                                                                                    7 who. 06/03/2015 0712212015 59                                                                                                                                                                                            .... 2112014i.*0411i     5/i2ni s         Stipping.elect Casks aMdObtain Shipping Permits                                                                                                            6 wits
                                                                                                                                                                       ..i.....................
                                                                                                                                                                                      .......       2121/2014 0410612014 60               Design,Specify,andProcure              SpecialfarmandMaterials 01 ------ 121312158l4 ModifyContainment          Ancess                                                                                                                                 36 wits 04/11512015 12/2312015 6  wits     12/2312015.02t2412016 61                      Span- C.Test  tt*ingand Handing Equpment andTrain6perators......................................................                ..                                        0.S3i2O61    'o01204*2ii 62                                  .procure Non-Eginieered.Standard          Eqruip.men.                                                                                                                      10/08i20.4.1010162.14 0wits AsbestosAbatement.                                                                                                                                                10 wit     -WI53I215           06811212015 C&#xfd;-'dInteirim    Steragei   Factityfo                      an dratrt A Cas                 t                                                                          12wits     07/0912014 10/0112014 0 wits    02/2412016 0212412016 67 64    i   DecanPd-.Majorcomaponent                      Removnal                                                                                                                176mba        02124/2016.0612812019 Dec00Pd3 Begins.                                                                                                                                                   0 wits           022i2t.12/2d.........
0224/20o16        002/212016 701         ...... 1-... ........    -11.1 S-1-}&#xa3;                                                    * -l-*-rI.i.-     -'i        - - ..............
RmvPackage         andDisposeofNon-Easoeolal              Systems                                                                                          62 wis 43 wits        02//2017        0711812018
                                                                                                                                                                                                '2t-Tdi216* 031k09121i6 Volumre      Redumcotrol Rodbladesend.Foal Channels                         end LPRMSandplaceinInterimStorage                                       ...
: i. ...........9*
72 Sagmentm ~~~~~~~~~~~~~~~~~~.~is
                        .........and Dispmoseof      Drywell'*    'i *''Y Head          i-ibA *.. . . ... . .. ............ ... .
                                                                     ...................                                                                                            8.2  wits for          Waste66..................1...                                 ........
                   .pon...e Dry torege.Modules nTCC                                                                                                                                       S who: 521242016.b3W2016 lasand Vessel seg                 ..etail "entingi .                     ...........................                                   ......         wis 5....
akiz iiiotimi .iFt                                                                                                                                                         03/30/2016 03i3012016
                                                                                                                                                                       .T................
                                                                                                                                                                       ..                                          i o lwoi ,
Segment,Packageand PlaceReacto~ifr                   nte umml  InntermnStorg                                                                                      35wis' 74          ....Drain
                     . ..... . Separator Dryer                PoolandProcess .........
Liquid     ................
Waste         ................ ... . . .                    ...................
                                                                                                                                                     .........                        3 wits 110      06/2.0..1
                                                                                                                                                                                                    .2/       6. 1- 2/2 612164 ReactorVesselInsultaion           RemovalendDisposal.                                                                                                              2 whs: 0103001-*-6 02)06I2019
               ... co&#xa3;n,0.a,4.Begin.................                                                  .............. .........................................         ...
i...........*29wis
* 07/i        6820802/0602016 Removi&#xfd;al      an-d Dispos-alof     SacrfigiolShieild     Wall                                                                                                                   02/06/2016        05128/2019 2* ,ks i  051412016           000601016 77 Pd3Ends  .becon                                                                                                                                                    05128/2019          05060/016 72        DenaniPd4 - Balance of Pleant              Decntamianiation                                                                                                   ..  ........
96.3*sinks      0512812019        0313112021 0 Wits. 0512.812016 0512810016 160                            andDispose
                                      .Remnae   o pn otSnaeRcs                                                                                                                        4 wits 05/od281206 0612502016 ipen t uel   poel "andProcess
                                      .Drain            i                 Was ii              .............
612 16            .                                                                                                                                                                               06/25i2019 0602012016
                                ..... i i~iiil6..........Si               @i]                   ....                  ...... ...........-             ........
Segment, Package and paose                 ofkRefueling    Brdge 623 T3
                                         .......ii  ~
i*'1 1i i "ii 'o}ii -&#xa3; 'sT .. ... .... .................. .........
Segimen,PackageandDiopoceof SpentFueetPool                           IsanidEquipment
                                                                                                                                                       .. .                           65Wits d6020          . 66106W62iI19 28.wits 641
     ....              e.n. , Packarge.. end      Diepose of RemainingActive P16 Systems S1.
wits 101/082019'600121'020 Decen Reactar Batildle          9                                                                                                                                              01/2112020        0810g12020
                                                                                                                                                                                               *6129/261  *"--16I26I20 627
                 -.Denan Dec0D-oan  Radwrasla Reator~ Bailding e
Building                                                                                                                          11.7mba       0512812016          6611612619 66T7                                                                                                                                                                                           1 11iiii        &-&#xfd;7siiiii
                *DecunHPCIandRCICBuittling                                                                                                                                            2 wits    Sd/11i2019.08125/2019 6769 bao~i'iiino          Slc ufi-Gi .                               ............ ...................
                                                                                                                                                    ...................                           08/25/2019        06/01/0016
                           . EL*  R Strage and P ocessing                .. g................g.
Bu.ddn...        .g.                           ................    ..
Dawon                                                                                                                                                                          ii/15odi         5"6iw1251 4 wt        09It5i20199
                                                                                                                                                                                                ';igoo'ir           10/1312019 bamwoigr' U911 5,2019       10///2016 baDcon    andRenm.00Yard          Structures    andTanks t, Packageii  anddispose    . . ntamm. ....na.ote...d D-ec0I0on  EqI.uipme. n end         .. g
                                                                                                                        .t Toof             .. ... ...
Segmen.                                                                                                                                                            2 wt          0th20[2016      11/03i2019 Rem.noveUndergroun            Stom Drains and Manholes                                                                                                            10wits       10/02126          1/92016

C-)
Uo)
W 0 C (0
CNI 0
i w
0            1&#xfd; a
                *-000        '-10 0
0   0   - 0    0 0   .0 10                                    0           oi           0  (N *(N (N (N IN ii (N (N '(N 1-00        0   0   0 0    0 0    0                            0 '0 10      0   0 0   0 10 U,  .                                             0  '0        0      l~  0        ~ i~ l~
                             ~                    0            o o e                  %
0   0   0 i ~ ~ :~ ~
(N'0:     0't0        00
                                       '   :~, ic    .~  ~m
:~   ~
0....'.
                                                                                          ...     (N......
C.,
C3co z w WE Zci (L
2E 0   0o
                              &   E ogo 17 EO E E E
                                      '0

DUANE ARNOLD ENERGY CENTER SCENARIO 2 DETAILED SCHEDULE SAFSTOR, Existing License, Yucca Mountain Opening 2025, Intenm Storage Class B and C Waste
                                                                                                                                                                      . D.F.. ....,n* *       ..............w a .... .. .                                                                                                                         .114&sect;14PPO          56   ft s
9'pent            Foc  Mi *anagment*"-
n               ,*t'                                                                     .............                      2187.2 waes                00122/2013            01211244fj.p.
ifiRm          2 3 4 5 6 7 8 9 1011 2&#xfd;3114&#xfd;5ll6ll7ll8N9POt2li22123124&#xfd;25126127t28&#xfd;2913001132033405136137138O9l4Oi41142143.41ro.&sect;1"14 2                 Spent FuelShippingCopetep                             y 0         .    ' 02..0.2.2.
                                                                                                                                                                                                         .. .           i   02120/2027                                      21it 02/2012014 4                 DyyPd              i    PIniIi*et        5l      5 ....                                              .            .
Solo.           02125l20S4 Vkpl' 7....       04,1,.
                                                                                                                                                                                         ; T           0612212013  l i       21r2012014
           -5                Dry PdII Begin.                                                                                                                                                                                                  123 32olo  7l3213 i                     6.... gn SpentFuoi S                  ort      n S**p ......          i          .-     .. .       . . . .                  .                                     325*              07.
01132013             02/~20.21 F1                 DesignCoob Rmi         en, Pimnbon                                                                                                            ..........
                                                                                                                                                                           '*.     . .....             o
* 0212012014 I
8                     esign Spent FuelStoage SecUrltyModilceOon.                                                                                                                                                   02120W2014
              "               DryPdl1End,                                                                                                                                           251Wksi            08131l013                               2/21 10                 DyPd2             Spent FiueCoe;ing and Trantfer to DryStorige                                                                                                   2Otk.              212112014 2121/2014
           ..                Dry Pd 2 Begin, 12                          In09taSpentPeelPoolsytetem                 wodiiooione                                                                                                   4 ks.           02120/2014           03119/2014 13       ..-- ..             '.......
                        -- lrnygnrcn        nconOl-i;
                                         .n.*          ........ .V,*~
I....o" i c oontModioogofl            ~~       ...................
                                                                                                                      ........... ....................                               48                03oi 2/2o1s                                  /21i
                                  .4ltmpleanent SpeantFooeiP60        SaootyModifoabo                                                                                                   38                 Ml,. r201 "4 15                          PoroloanefDry.Siorega             Mode. fr F-et Aaseerbiee                                                                                               0Solos           218l2515 0211812015 16                          SpenttFociP-1 Epty.                        .                    .                                                                                        Sot,            02120201 5                         Dry
                               . d.. 2 E Idd.. ..         .        u           .         .          ..............................................
18
--.- i Sty Pd3 -Dry.880r.g. Dur~ingDormancy
               ...............        .".... 1 D,2*~*.......            1.................................             .........................                                                       Sn7t.0           0212012019           026122001                       -        I I I ~E                                                  I -
0ol             021W02019                                        4l2t 0720/2053
-20                           DryPad3Ends                                                                                                                                             o wrio           0712812052 2T
   -3 1.. ..............       r' ..        .*
                                            .3.gi .. . .....................            . .. . ........                ..........................                                                                           1012112054 DryP4- SFatD-oennnl.wrning                                                                                                                                       St,,             0712'12053 07t2612053 Y22 1                       DryPd4 Begina.                   .
2              Preparaton      and NRCPence,If Licnsn Terrrinretnr,                        Plan                                                                       30 wila           0726120523           02120/2054 04/0112054
: 24.                        V-n1~~rruorny nltlotontaeiStoraegnWdolia ..                                                                                             .................. ,,
25                          PrprtrnpRre.l 1 .portoInScoonrrri-f-oingand!NRCR.avi,                                                                                    f.......  ......
                                                                                                                                                                                      ...........                o*         10/2112054 10/07i5654 S..                                                     ..      .................................... .                 ..              .
1!
18l2212074                                                                                                            -     ..       ...-    ,      -     I
-2971           -Unenetethtdlnaflen 0 ".            02M220014            ~0=2[2012p4~
2J2112014 3S--
        -"*-*~~~ i SAP8TOR; i i PAI 2 IS            Pd 3"TER     .
                                                    ~~
                                        -; - -SAPSltOR 1ii ......Planning Pd.54.ivu
                                                                                                                                               ..........                            2200ks            12Q2C1281 1212912012 32     :1                   Prepaer     Wttten Po~looon 01Cen..cionIf operabso                                                                                              !      V8 lose 009.i           1b212i212 12121/2012 33                         Prepare  rVoMn   oFtnmlRern              OfPmi Pernn fnro        nl Vesse                      e                                                                                               12/29/2012 O~a 1212912012 34               SAFSTOO~innimg             and Designt                   .                                                                                             1 79.             12128"2012           0412512013 38'".                        rp                .......
                                                       . ......                                                                                                                                                             0510212013 4180              12/29/1201 21912012 1"2209.              05=201:03 36             Preyar.SAFSTORPnn               l        a. Dorret 11/0712013 38                          PrtpertSAFSTORIniagretedWorkScheadule                                                                                                                                                         0112412013 409              122121 39                          Prepar SAF$TOP           Ae6ittf Spenboonon.r 45         Anrnsa~. e'kc" i PreparetontooSAFSTOR                                                                                                                                                         06/11   13
   '41                        PrepareDetaiaed         SAFSTOR         Pcrk Procadores                                                                                                3909.             1 22912012           0912612013
                         -P W.nn      lng-fotAeer o A-batement-1011712013 43                          SelectSAFSTOP           deneel Contractor                               .                                                                              32                0;10S120i3 44&#xfd;                         Plunnig endDsaagn01Printry Systnem                      Denwnterninatoe                                                                                27                00102013 45           Desn Inteim Stoage Poltyrito, Ster-arrtn ClasaAWe-t                                                                                                    209               10/052013             2121=2014 461                         SAPOTOP        Pd IlEnds:                                                                                                                                009.               M111201' 47             AFSTORPdt2 - O846OR Poeperaon, FnttnovlngSkuoldenm                                                                                                       82.*-                   2121/2814          6212MM01 48SAFSTOO Pd2 Begin...                                                                                                                                                                                         212112014 100.M112014 4                      .C.naItnu inter*. Storage               F.'ity tonGreater rtan              Clan. AWaste                                                                                                           0511/2014 50-1                       Proep        NreSAnSTRA itStndtad Eqfiproni For SAPSTOPppern                                                                                            12,80.
27wk,               2112014
                                                                                                                                                                                                        =J2:*      i4 ?&#xfd; 06114=.14 51       .
                   ......s'. Petbno
                               .~    ~
                                ...... O iran"ry
                                       ...... i SyAtenT  .....D*e         *Prninoe andPlan. Wastein....rnSluntog.g
                                                                                            .............. .............................................                             25wo i            05/14l20144 11819r2014 55.........SAF80TOR .....
                                  .Deem ...... .....
nod.oenm Sd2-8AFSTORi;;*
                                                       &topyrei*     -lo Preparaflons~
* Pfor Wateru*Fecm olio.ng i** Hydrob.
and           ~A *S*ir Wet     Tor .w F.dow
                                                                                                                              *lr'io arog  le s......
54             Step  i and Poeaa DryerStoragePooi                          taers        tfydrosseDryerStorag Po&#xfd;i                                                                                             12/3112014 i.......................&#xa2;          *i         i7 i..
55                         Ge-Ci e lao                                                                                                                                                                                    0112015 10to08            0812014              08/2712014
* 209.i           06'1312014 0512712014 50"9.           01119r2015           0223/2015 2
59                         SAFSTORPd 2 End.                                                                                                                       .......................
ow.. e.. . ..                   i ..
SAF,,SAFORP4 RePIR0                                                                                                                                                       0212312015 0w '158 8AFSTOR                     Pit 3 - SAFSTORPreparations Delay DuringWet Fuel Storage                                                                                    20.** wks' .i
                                                                                                                                                                                   * ""i          ......
0/
32 1 0212012019
  .1                         SAFST. .RPd!3 - i m;.........................................................                                                                             0wk.i           0212312015           02123/2015 009..
                                                                                                                                                                                       **.. '..1       02.20....
022Q126019                  L121

DUANE ARNOLD ENERGY CENTER SCENARIO 2 DETAILED SCHEDULE SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Storage Class B and C Waste j       FrOith 0010650.A IS ............
ID-         as Toakoorme        . i~*" *...... I"...............J"
                                                                                                                                      ..................-1 .......................... j           .......*..._L. .E    &sect;4!1@ ..........
i _Ei.F   m .]......1-111121 Ill 6 1718116D 1 D23 4 5 6 7 1112800012/03Z14S506 7860 1 2 63*445  847/461686Ol52151235410556107608669-0611-206.
                                                                                                                                                                                            .... i..      000 43 0'     " "02120/2019i"" 01211812010
* Pd4.oop.0no          AP8TORPreparations 005.o&#xfd;r&#xfd;rol8                     621206219 65                            Voiloo kin0/r ontrol/0 Rods.FuolChannels.                               & /.PRMoand PloonWont. nI Ifal.r/nStorage                                                         140. Ik      02/20'201'   9       "0"       19 6 "a'                            0712412019
: 6.                     .. .. ... Sp..... .. l      o .....          .       ............W                   ..."....d
                                                                                                                             ..........                                                 ...i............... 2 &#xfd;vliw*05129120*; 2&#xfd;* &#xfd; 9
                                                                                                                                                                                                                                            "75 ON       j 68                            Reomnovlald     nld "     onStorageof Spent Reasl~ FilterMediaand TankSkidgo 69                          SegmenotPackage and DiMpoaof Spent FuolPool bl nd Equipment
                                                                                                                                                                                                          .   .12     '7-          19       "211***19 70                            Sc.rn. Sitefor Donrmany.                           .                    .
71           .              SSTOA.0                      d.*.                                                            .               .............                                                     o .
S1         0 1 12019           " Z1 25016 72                   SAFSTOR          Pd 0 ."DormncyNn             lth Itelrim           WasteandDrySpent Fuel Storage                                                                             211.Wk 0,&#xfd; 12M8/2019        1211812019:
                                                                                                                                                                                                                                  .          12118/2019
                                                                                                                                                                                                                                             ,6-12025
                                   .3AFSTOR    045      Bogirtn 74     1                    Transport & D/pPomof Greatr Than Clai A Waste inInteim Storage 005A
: w.       121116201             1621112066 75                     SAFSTOR Pd 5 Ends
                                                                                                                   .      . .         .      .      .               .       .                               130o I--
R b eg   l in     .        ..          .     . .. .                                                                                                                1M2,13112025.                                                                                                                        i i T1 . .. .. ... . .
76            .
SAFSTORPnd Ri . ...0 op*
6 Ends.
o*n.
* 1405. Wnka 1012112054 go0t         "0l31120*d 18121120td 0 12012068                               -V                                         11121 85 1 SAF8T0RPd?.Dmmaony0.Iy                                                                                                                                                    .... ...............
                                                                                                                                                                                                .           6' ;
10050,          5'"'
                                                                                                                                                                                                                            &#xfd;1 d1042                  1o3asn 0=13/2034 81                            SAFSTOR        Pdt  7 Begin.
10050         123*12053    6        0310312055 t 0t008        t8212t4              0t0inii6e
                         .       w              t-d7 Ed                  .....                              ..........
82FTO                           Pd6iilogin.                                                                                                                                                  005         1052,25n1             0121/205
                                                                                                                                                                                                  ...                  IcZio*_u mu..........               i v o6 87             PlamnrgiiodODeign               of Silo Characterization                                                                                                      ...
                                                                                                                                                                                                         *005.;i ' 013112068. i ["                =06.
005ks      0912M/2086603114/067 68 9         .............. o r;por
                                    ,g c rLirotod  i, ,IA",
* Soqoo.nos
                                                                     ; M d anrd           o Schodol
                                                                                              ;              lo Uecomocorooo
                                                                                                                     -.             . ..............                   ............                              10,   0/131/2066            062701206a
  -       .       .. .        . p.       '        *.....                                ... .......    ........    .......     "
                                     .p~r. 110.0.0Tonoinotontpn.
11900         101041S2086012W20/368 91                            PreparatDilod WorkD~c             Prsooooroto~nDoonronentsor                                                                                          .....................
6.P6oorNg.nd 6.aign ofSitooeRpooolnog 94                                   *.. i*-. i .ActISnvl.
Administrative           ........... ...                     ....... .... .................................... ...........    : ......................
60050s 0.../3712086...03/14/2007 24050         0521120C68 02/20/20686 96                          fissong ContainmrentAny.Mondiboohono 3505k I Slocooono.MnnirgG-mool                                Conoco 7....50.....1...2..8.
0612012067 0216120120002/20/2088 42050        05/2/2087             0W2/0266 980       .           AFSTORPdta                                          teat ModificationsandPreparationo Si0rao~
90                            SAFSTOR        Pdt  9 Begin.                                                                                                                                                81A05      OW6020128 0100/2809                                                                                                                       /to 1To- .        111 ..I ....
                         ... 600114400 AF TO lrntraosoccr P 1 B gl
* and         .. ........
Rap.-r,     ..-..........
Sit. -...........................
            -i0-              PerformPoolSAFSTOR                   80.449.eRadiation               Smany                                                                                   ..... ...........
: i. 30....wk. 12/2412006 07/22/2066 "T*" ......... Preporodon01;;                  Dooroi~oonro                       .oi;*              ir.nlo ,..........................................                            ...
i..................  *50.
102                         . 90. Rvisido.
                           .l F..            r           i n 'a o , , nlli       t...o...............
                                                                                    ,r,       .                   .....                                                                                     70         071222066" b6-         owi2m'    0 103 ..                      Selet*Shipping          Casks*ndObtair ShippingPeomits 38..o. i"' 12/26/2060
                                                                                                                                                                                        ..................               2 b2
* 0211i91/20
                                                                                                                                                                                                                                             *~ t 6 2                          Sgoet,        PSpol'gy    and PmwoorSonItReornlindg                         Metonl.                       -                                                                33 Wd,        12/24/2068            0812/260 10              Modify    ContlrimroorlAooonn                                                                                                                                              3605'         0/20/206              10/261206
            ".T-.. .........cohoct~.C
                                    ... :*.. ..... i.............
Norw.Cheri,.      i 6000,.
                                                                   ....  ... Rot
                                                                           ....... Loondry.
                                                                                    ..... .. .... In-Woant Loydovw        Aroo   .. . .. . .. .... ...... ..... .                               18 50       " 08/25/2066.            01        8 0I                            olSpNo             olrn       o Hard&#xfd;r Eoipr;;nt ordTrojoOporokorn 10w I                         Procr.r No-Englnoeard               Stoirdrd Eoriipormn
          ..--..............  *;c *g ' a S4p ;; H ' * *~ * * ........ ... ..                                                     . . . ............     ........... ........................
005        I00/08/20             081100/2066 1-1,                          SAFSTOR
                                   .~~~~~D&#xfd;Pokg Pdt  10glBe             .
oooo~nE.n. fn Stolairn.
                                                                                                                                                                                                       ..4050           1ke 005    ~ &#xa5;129/126
                                                                                                                                                                                                                         ....28/068 06/06/060              , 6 lid-              000              hiii-~o.,Pool       IPkrgo nod-Stod              -Toon.oror.--                                                                                                    435 1/6/2066.1616t620.9                                                                                       . . . . . . . . . .
116.rkolovo -2noon Peelia,oand ShipControlRod156"os                                                                                                                                  i     8205k.         0616103r             013206 1196 0
                                                                                                                                                                                               ... 1...........4,2 w, " 0 MMl               i" - M       ii7 M
110           410/18/269 117                 gmentcand Uzipos ofSpo                      Foo Sloog Rok 5050                             10/id/2069 19              ReaoobnnVono            lnwtrron Rmonrovl              cd Diapono .                                                                                                                                      101/13/2071 2050      12/30/2070 1-20                        Segmrent.      Pock.9        andSip     oRinctr lronii&#xfd;oi
                        -1'O~jPoc12          nd Strip8.010,a~          Pnesor Vessel                                                                                                                     2005           024/2070.61/1307
-122,    i                    Oao        lr.rSipeto.P6i~0.lendPi6eOioLiqrAddMoo Rem~irronelendei;      leo~dsknilbnolShieldWall                                                                                                                            1605          011/27                00//071 124                         Ssgroert&#xfd;PackapandDiep~osofo                                           Brigdge                                                                                                3050s       06/5/271              M02612071

DUANE ARNOLD ENERGY CENTER SCENARIO 2 DETAILED SCHEDULE SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Storage Ctass B and C Waste 125 a.........                    Packag and Diepo.. o Connnanatd bacon Equipmentand Tooling                                                              ,.,.tgsuir DUANE SAFSTOR,     2,055 I 05/2682071 A......
n.....
i*...... _....06109/2071 E !.i ....
5IS w6/Is 05t26M71                  09io812071
 -12               Rem-, Paackgeand Disposeof RImim.nng                           A.. Plnt S..y..steme 10 w15           05/268071            0810402071 127 '1            Rerrov Urd~ruro-n stormOreirmcardManholes i128 1              SASTORId 1. nd.                                                                                                                                        ",1,
* 0910812071
                                                                                                                                                                                       ........ .. 7        01827 o...... o.1 S0 89 wk.            09010812071 05123/2073 129    I      SAFSTORPdI1I-S9:ebDaootr~mitloemt 30       SAFSTOR           Pd11 egins                                                                                                                             nc/:.      0910812071.09/0812071            .0 131 I                 ecoafR...torBuilding                                                                                                                      28.5 aks. 0810120**                        01312712072 155-- ............ non RsdmtorBuilding................... . ....... ... ..                               . .. .. ............................ ...               2t1.11    nk. .       69168120i~           821871287 Deo n TurbineB,1lding.                          .               .                                                                                       ..........        ,
* i*5    ...... ..
1-t                  Don HPCI        Re d RCICo    Buiding                                                                                                       It11.7    wk,.              618            111301207 2 wks          11030071, 1210702071 182                           AdmrinisagonBuinilir                                                                                                                        1 0111 121070071 1211400.l 13          . Deo Ott-GeeRtnmaodn                                                                                                                                  2              120140, 121380071 154                 Dacn LLRWstorageendProesarrgBuilding                                                                                                               4              12/213071            01/25/-207 l65               13-o Oil-G.eStack 168   j    Darmnd ,               oe rA tmo~erd~nr                                                                                                   .....        5-         02/1120712 0            115/072 Sasmn.M       !i=...........
                                      '* J*;';enWips Peokg.         . 'bi s~me "*T              mi;;*''6; lotmntdSrnSoprrmn-rd.Toolang'
* i'* " i~g............         ..............
188. .Prform              inkalstatusa     Surosyat intarima      Wast.StorageFaoihly                                                                           5S~,          02115/272             0301072 75 -o~a          01150071             02/2/207 170               PanelStatusS-eny IonLandAreas                                                                                                                         i             1011.10.72 0310073 "13..nal.&#xfd;        W6207 2/:211273 bmdm7A**i6 1j71 tPr.per.
                             ~~~~~~~
                      ... ....      ~~~~~~~~~
Finaelfaotokof meraiarg Programr i...
0502300173 S123 EdSAFSTOR          Pd i     End Ors.          080.12=073 050230073 1741          GPd 1-CletanBodiidingi                 Dnoi       a
                                                                                                                                                                                                                                     /23
         --        Cean.S7   BuildingDemolitionEquipment                                                                                                                               061o0689201273      07118/2073 14   1ls;......   ..... ....
06/0302073.61.... ..
* M7.i f 7--               Demoksh       TurbineIaildin.                 .               .
                                                                                                                                                                                  --owls n`18/07           071180073 2 . ..... 05030073                 66V073 j
180 Omlho,-ln~niifao
                     . W G*
bDe.imolih      5* a iF*b-**u y* nl..
koard i....             ~   i i -...
                                                                   ....   ~
olia.
                                                                     .; B i i; ;                      . . .. ................
                                                                                     .... .. .....................             .. .. .. ............. -r                              0dm/rwon007 1004/N2073 18 wk.. 10r24/2073 022702074 1783'              D-n1.1,l Canling           Teon,..amc       Re~tedStrwotoes                                                                                ...... .......* ;.....
4r1s   .1...... i... .030270074 03070074 T
-T&T-...       . Danmiet o * * *raining      * ~Centsr. t..........
                                                                                                                                                      .                 2 oat,.0W7074' 0N103204 401            03070074= .M274
                                                                                                                                                                  ..........           I -.* o...
108       Rmoo. nd.Sip-s ofUndergmound                          StorageTanks                                                                                  3 l0,          02'2702074 03/201074 187                Deaminos       Off-GasStack                                                                                                                         3,01k5 03070074                    041170Z074
: 18.                            o.. . E   .*O 9
1         .5"1618 a        eanng Uaoe  Wste...............
                                                                ,Toreatmn                                                                                               15 a          00707                07103/2074 00 1           0711020074 07/0120074 I* *............
T""*f' * ' i               i i3z ;,
11     Grn Pd2.8 11* Restwaona0                                                                                                                   ....       18 ink,           0711012074           1012312074 1-92                                                                                                                                                                   0 wk..         07/1002074 07/110)2074 GM Pd2 Begind                                                                                                                                       2 roe          07l10007            07/2402074                  7 5 w6,          0704/204            08/28/2074                  7 80,/re 080800O74                    10/23/2074 On/is. &#xfd;10123074-                   10/12X207-4

DUANE ARNOLD ENERGY CENTER SCENARIO 3 DETAILED SCHEDULE Prompt Dismantlement, License Extension, Yucca Mountain Opening                                                               2025 OpeningSCHEDULE 2025 License CENTER              SCENARIO Extension,                      3 DETAILED Yucca Mountain Task Name DUANEPrompt        ARNOLD    Dismantlement,    ENERGY
                                                                                                                                                 .L--..j.....Dur    atiorn.--L*        .sat.....LStrt Finish               "1I.12 3 .45L.6    j7. 6. 5110 11.12 1!.3[14 islS 5,617j 18115I2021 J22 l23 24 [25 25 27 j28 *29 30 :31J32133134 !3513
[31.37.1
-t~-.1-- Spent Fuel Management                                                                                                                               1792.4 wks              0612212033         1012312067 2                                                                                                                                                                                                                                  212 0 inks          i3-.-'* * '.5I2.
02120(2034        -021120/2034 1 .I -*;
ote Ship      .S pi ng .Co1m      .pI..etea                                                                                                                                                                                                                                                                         1     2/23 4                       I-Fuel   .Dry-P Pool Island Design                                                                                                        35 wks           06/22/2033           2121/2034 0 wks        06/22/2033         06/22/2033 6                  Design Spent Fuel Support System Modifications                                                                                                  32 wks          07/13/2033         02/20/2034 Design Control Room Relocation.                           ......     ....................
7                                                                                                                                                                 35 wks          06/22/2033         02120/2034                  2/23
                                                                                                                                                          ...        25....-v'i-ks 06/31/2033"
* 02/520/03 Design Spent Fuel Storage Security Modifications                                                                                                   0. w.         22 1/2034 O            .2/2 2i0'4&#xfd; I
                                        .ry OdliEnds......
Dry Pd 2 -Spent Fuel Cooling and Transfer to Dry Storage 261.2 wks              2/21/2034         02121/2039 11                  Dry Pd 2 Begins                                                                                                                                    0 wks        2/21/2034           2/21/2034 12                  Install Spent Fuel Pool System Modifications                                                                     ................. ...............
48days.212/23 4       W-kys
                                                                                                                                                                                 """'"'l:23WO           02/24/2034                  2121 Implement Control Room Modifications 40 wks          02/25/2034         0112612035 implement    e............
Spent.. Fuel PoolSecudry Modifications                                                                    .......................
36 who :        05/20/2034 . 0' 126/2035                              212121 14 urchase o-f    .. Dry Storage Modules for Fue            6l Assemblies 15                                                                                                                                           .......................
                                                                                                                                                    .........................     "'                    ( -"'( 2 3 Spent Fuel Pool Em pty 0 Wks i:    02/21/2039         02/21/2039 r d           s
                                                                                                                                                       ....................          0 ki 2 3             22*        9 17 Dry Pd 3 -Dry Storage During Decommissioni.ng.
15                                                                                                                               ...........                ............           0                     .12....i..03.
                           "OJ d"3"'be gins . . . .... . .................. .................................................
15                                                                                                                                                                     0 W o.      02/2112039         02121/2035 Pd38 Ends .Dry 20                                                                                                                                                                     06wh        05/10/2042.                   M Dry Pd 4 -Dry Storage O.nly                                   ..........
1250.1inks                              "1
                                                                                                                                                                                                      " 07/2812 Dry Pd 4 Begins............                       .          .
                                                                                                                                   .0                                       wks h      0/10/i2042*        0" 102042                                              8/10 DryPd 4 Ends                                                                                                                                       0--who      07/28/2066.b7126/2066 23-          Dry Pd 5 - ISFSI Decommissioning 65 wks           07/28/2066         10123/2067
                    - y            5 .r.P.5.ei............s...
                                          ..gin s..                                                         ............
                                      .Preparation and NRC Review of License Termination Plan                                                                                300d,  who k who07/28/2066.02/23/2067 7/2/266.. 07/2/205 26                                                                                                                               ...............................
6 who '     02/23/2067         04/03/2057 27                 Verification Survey of Horizontal Storage Modules Preparation of Final Report on Decommissioning and NRC Review 25                                                                                                                                                                 29 wks          04/06/2067         10/23/2067
               .. .CleanDe-molition noliS*F51                             . .       .   .      . .             .     ..   ..
29                                                                                                                                                                 27 who          04/06/2067         10/09/2067 6 ry Pd 5 End s                                                                                                                                     0 wh.       10/23/2067         10/23/2067 30                                                                                                                                                                                                                                                                                                                                             101, 31     Licens.e        terinatin                              ............              . .....     .................                                       502.3 wks              12129/2032         08/10/2042 32                                                                                                                                                                     0 wks        2/21/2034           2/21/2034                 2121 Decon Pd 1 -Decommissioning Planning Prior to Shutdown                                                                                               60 Wks           12/29/2032           2121/2034 33 0 Wks       12/25/23           12/25/203                112130 Prepare Written Notification of Cessation of Operations 35                                                                                                                                                                     0 Who       U2/0112034 02101/2034                          2/2 Prepare Writlen Notification of Fuel Removal from Vessel                                                                                            0 whs       02/01/2034         02/01/2034 2121 Decommissioning Planning and Design.                                                                                                            17 wks          12/29/2032         04124/2033 37
                                      .Prepare Work Sequence and Schedule for Decomrmissioning Integrated 11 wh           12/29/2032 39 I..........            e m i T gActivity Pirepare-Decommissioning                  ,ai*T **          ] i* * . ... .................
Specifications                                                                             60 Wks          12/29/2032         02/19/2034 Prepare License Termination Plan 24 who          12/29/2032         0. 212033 41                 Prepare Detailed Work Procedures for Decommissioning                                                                                            60 wks          12/25/2032         02/16/2034 Prelparatonf Decommissioning License Documents 43     ........
D  e i ttninga Pla-nn      nContaimrent
                                      ..Design andt . tnIm    Ia.g Designnt.1 A01cIa S.1 ite .M   . iIfcaIt R-epiowering-  i.on-s...............
Access Modifica...............
i ..............
                                                                                                                                                           -         35 whs
                                                                                                                                                                       ' '* i        04/27/2033 i i 2"* "" '512/25/2033   5' who       04/27/2033.0&#xfd;423
                                       .Planning and       Design of Primary System Decontamination 45
                            *i       ~~~
omis ionding De .lecPdt
                                                              ~
o i -i *;.i
* a*i r.............. .........................
inear Contractor 27.who.0 /1 ..
2...........02 4
47                 DeconPd 1 Ends                                                                                                                                      0 wko        2/21/2034           2/21/2034 1S wk                  2/21 0        " 022332034 becon Pd 2 -SiteMoiiian an                                  rp             .ain T
43 37 48 46 45 3"E-3i4 38 36 47 44 435

DUANE ARNOLD ENERGY CENTER SCENARIO 3 DETAILED SCHEDULE Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025
_ID_
49 Task Name Deaon Pd 2 Begins Duration V WKS I         t..
1WiilU4 I      Fii.
t/illZU.4 1.111 in, nd.gj 11ttKitJst1.&#xfd;Jjyjn lfW                t;edo4 iizat2 z zj Z- zz~Wu2/6tJi4Z            ~  iiu l;z&#xfd;j~iii. ji if 50                Administrative Activities 42 wks              2/21/2034               12/09/2034 Planning forAsbestos Abatement 10 wkts            2/21/2034 51                                                                                                                                                                        18 who             2/21/2034              0812412034 Planning and Design of Site Characterization 53                PertormBaselitneRadiationSurvey 54                Pe..rform Primary   S     ystem Decontam.ation                                                                                                         27 whs             10/08/2034              04/14/2035 55                Flush and Drain Non-Essential Systems                                                                                                                 2.4 wks             04/1512035              05/02/2035 Perform Hot Spot Remooal 58                                                         and Place Waste                                                                                              4.6 wks             05/0312035              06/02/2035 Finalize Residual Radiation Inventory                                                                                                       7 wks            06/0312035              07/21/2035 select Shipping Casks and Obtain Shipping Per mits                           I         ......                                                            8 wks            11/1912034 01/13/2035 Design, Specify. and Procure Special Items and Materias                                                                                                33 wks             02/20/2034               10107/2034 36 w.s             04/15/2035              12.2212035 60                Modify Containment Access Construct New Change Rooms, Hot Laundry,                                                                                                                18 wks            08/19/2035               12122/2035 in-Ptant Laydown Areas 9 wks            12/2312035              02/23/2035 Repower Site                                                                                                                         .........
* YJ 8                     *I 0 * *3 Test.
sISpecal Cut   Caing and Handling Equipmt**nt                      an*d*TrainOperat* rs 4 who            10l07/2034.10/04/2034 Procure Non-Engineered Standard Etui*.ment 68                Asbestos Abatement                                                                                                                                      10 who            036/03/2035             08/11/2035 De bcon                                                                                                                                                     0 wks            02/23/2036              02/23/2036 Pd 2 Ends DeconPPd3 - Major Camponent Removat                                                                                          ..............................
17043inks who s         02123/2036.01723         J o Ji 6
                                                                                                                                                            ....        . ..................311723 2.................. 010/107/2038 2/23.
Decon Pd 3 Begins Remove, Package and Dispose of Non-Essentiat Systems..                                               .                  ............................
48....
wks               iJ ,
* 02/24/2036               J1*
* 07/19/2038
                                 .Segment, Packagea nd Dispose of Nuclear Steam Supply System
: 8. whs            02/03/2036              02104/2036 70 D............
econ Shield Plugs, PostPtugsandStud Tensioners 71                                                                                                                                              ........................
                                                                                                                                                            .. ..... .. 57wts. . * .5   "......" *...
i . * ..
0512712036           ........
06/08/2039 14 wks            03/09/2036              061141/2035 Volume Reduce Control Rod Blades and Fuel Channels and LPRMS
                                                                                                                                                     ...                  2-
                                                                                                                                                               ............                   * ;* c*,
* ii i~
gmesntand   . Cispo se otID*rymwet          t Heada.
74                Purchase Dry Storage Modules for GTCC Waste 75                Finatize Internmas and Vessel Segmenting Details Segmentl Package and Dispose oa Reactor Intemst                                                    .
77 P......
ac.kage. and Sri Reactor Pr*res                                                                                   ....................... i ; 6g 8 * ' "* 2*~ 3 ssur Vesset
                                                                                                                                              ...............              14wks~.03/09/2036.06/4/2036
                                                                                                                                                             ....................                     *.3 02/05/203-9 Reacto  r Velsse    t t nsutat ion RemovoatandDisp ose.
                                                                                                                                                       ..................2*"                    ..........
w t '-"01"/2"3/'20(39                 o-
* Removal and Disposal of Sacrificial Shield Wall                                                                                                         16 wks             2/06/2039              05/27/2036 RemoveandbDsose of Hazardous Waste                                                                               ...........
                                                                                                                                                    .....i.............2 wksh 05/14/2039 05/27/2037 81                                                                                                                                                                        35wksi 0/123                              0/08/192039 Devon d.    . 3. Ends.              ......        ..............
82 Deans Pd 4i- Balan&#xfd;ce-f Pleat D-ea-o-n-ta-m-in-atto-n                                                                                      ...................
                                                                                                                                                          .            ..... *iW<*
who                  iii  ........
                                                                                                                                                                                                            'g......
05/27/2039....    .......
                                                                                                                                                                                                                            ..- 3
                                                                                                                                                                                                                       **0-/27/203 r... ........... ................
85                . e vn. 4 Begins    i .n- s ....
Rmovea nd Dispose of Speant 5'*  ~
who s "..o...i....""....~
05/13/2039.05/2723..              o 87 i~ r r*
* i ;
Spen. .brain i      c
* FuaIS FuetPol ad Process Liquid Waste.
                                                                       ;E  ~~-w ;e.........................
ot tnrageRacks
                                                                                                                           ......                                          15who             105/07/2039 01/20/2040 Segent Pakae endDispseof RefuetingliBridge_                                                                                                28.3 mb.               01/27/2040.03/38/2040 89                Segment, Pacage..nd.Dispose o.oSent PactPont -standEquipmen.                                                                 .................           2 wks !
i....................
                                                                                                                                                                   -                        ~08/23/2039 i i g              ' ii0/02512039
                                                                                                                                                                                                                         *?* g Remocve. P~ack-age     and-1Dispos~e         -of&#xfd;R-e-ma-ini-ng-A~c&#xfd;tiv~e      Pta-ntSy-st~em-s                   .......
i..... ..........
2 who.05/812039.06/24/2039    ...
Deas Rieactor B                 _Iding
                                                        ...................................                                                                                   1 v~           062123                  otiilj30d3 Daeurbine Boiildtng                                                                                                                          21.5 Wkm 05/27/2039.05/2                                 039 Dean Radmwate Buid                       .n       .................                                                                                      25who            1.0/08/2039.01b2/20403
                  ~
DevonH    ~
HPCt      ~
i andci RCICi.....
                                               .. ibuitding..........
6 ..............
dn                 ...   ... .....   ............ ...... ..................
41.whs           09/158/2039.11623 122                DevonAdministration Building te.ntiao..n Bui Iding.. . . . ....
                                                   .e                                ..........          .                 ..
                   . econ Ot.-.as Re.eIn 123                                                                                                              .............
Dev.. on. LR*1.
Ri.W StIorag n.d-P.rcessing Buii .ng.......

DUANE ARNOLD ENERGY CENTER SCENARIO 3 DETAILED SCHEDULE Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Name ID4  TaskTsName                                                                                                                                                 3DurtionL~tol L....flish~....-i u1,t~           [T1~~] ~ [J.Z.L8 ~L1 (112134 i~l. Il E H90021 !221231241512612712812913013113!3~~~tII~uiozs Decon Off-Gas Stack                                                                                                    h4 wks           0911512039           10/13/2039 Decion and-Rmov             ard Structures aid Tanks
                                                                                                                                         ....~~~                                           ~~
Segment,Pac kagea nd Dispo onof Cont am inated Da oi.E quipmean                t and Tootlin g                      2 who             10/2012039 11/03/2039 126-                            RemveUnemun        Sor Dais-a-n-d      -Ma.nholes-                                                    10&#xfd;Whs             10/i~b20/239- 1t2121236 a.statu.....Su....y ffuor   Structures                                                                 318 days:                10/13/2039.12/30/2040 1i29
                                     .Prepare Final  Report of Dismantling P*roram
                                                                                                                                   ~~~~~~~~:10123/2039 310 days:
                                                                                                                                 ....                         2~:6~*676
                                                                                                                                                                   ~.....      ' 12/3012040
                                                                                                                                                                                  * * '7 i,~
                                                                                                                                         . ..
* 14*
                                                                                                                                                            `12/30/2040          03/31/2041 13
 -T3-           Gdmr    Pd I     clan B uildiing Deamoliti Ci                              oin                                                                  592 ik*s         "0331/2041                05/18/2042
                                                                                                                       ..................... k-         6 7* 24 13                         Pd 1 begins
                                     .Gmn                                                                                                                   0/3/3    4           03/31/2041               SO Buiding
                                     .ieanDemolition Equipment
-- T3-4                                                                                                                                   2 who             03/31/2041           0)Q4&iC24 i.nstall Temporary Office.Buildings .
2 who.            03/31/2041           04/14/2041 1336-
          ............. bemolish.ovLevel Radwaste Building
                                                                                                                               .......................  ~
66 who. 04/14/2041   i ..........
                                                                                                                                                                      ..... ....*05/26/2041 i2 ;
Turbine
                                     .Demolishi  Building.........                                                                       14wlk              041141204            07/21/2041
           .                mo.lis. Data Acquisition and Technical Support Buiiding 1'i38                                                                                                                                   2 whs            07/2112041"08104/204
 -T3-                   D..........
bemotih Controland Administrative 139                                                               Buildings.                                                            8 who            07/1/20i41        .090112041 Demolish*G*uard        Facility..................                                              ...
i..................i li 3..s             i7iii ii1.011/2041 07/621/2M4           0 7ii i
   ,To-                 Demolish HPCIand RkCi building                                                                                     2 who-           07/21/2041           08/04/2041 1-42
---T4-                  Demolish Reactor Building                                                                                        18; who.
* 09/01/2041 6 7$ 7 i             01/05/2042 0 i2 2 4 DeimolishCooli'n1g       towve  rsaand ReIateadStructures                                                                   4wo 01/05/2042               02/02/.04 i......... ......         ....... *;1
                                                                                                                                                                 ......                 720 Dem. i . h training C enter                            .............................
                                                                                                                      '..............      2 -iwho
                                                                                                                                           - w..
                                                                                                                                ..............          .. 01/05/2.
                                                                                                                                                                  ...42....i #i
                .       Demoelish Planin             n Center t...up.p.ort                                                                                    4  who- 01/05/2042.02/0212042.
Remove andDispose ofUnderground Storage Tanks                                                                               3wo 01/05/2042.0/624 143-
  -T4-                  Demolish       f-Gas Stack.**....
1whs           02/02/2042.02/0912042 144-5
  -T4-                              Einsting
                                      .emoliisl  Waste Water Treatment
                                                                                                                                   .... 5  ...*D<:s":-
                                                                                                                                               ......... --6 718i 64 ".............642 14i53                          Deois amaingStructures                                                                                 15 who-            02/02/2042.05/1812042 1546                 Gm Pd 1 Ends
                                                                                                                                    ......0......
who..s. ... ..05/19/2042
                                                                                                                                                                    ........   ..05/1812042
 -T4-           Gri Pd 2 - SIte estoration                                                                                            12 inks               85118/2042           08/10/2042 147-0who            05/18/2042           05/18/2042 rinqie uI .m InIt....................
Site.......................qs1.                                                                                     2who,           05/19/2042           06/01/2042 Remove.Temporar yi&#xfd;Stu*ctuIreas                                                                                     2wko.06/01/2042.06/15/2042 FinishGrading and Re-Vegetate.Site                                                                                 whsA           06/15/2042           08/1204 0who            08/10/2042           09/10/2042                                 10 1

DUANE ARNOLD ENERGY CENTER SCENARIO 4 DETAILED SCHEDULE SAFSTOR, License Extension, Yucca Mountain Opening 2025
                         ~,                                                                                                   ......................... ...........
                                                                                                                                                                 . ...gOutehon 5            m . .. 5L ..... StaS           5. _Finish t r .......
                                                                                                                                                                                                            ...     ! i ....
t....ispent T...p* IHFuel Fu....*.Menagemtent M ....a....a.
g.9..m.
                                                  ..n..
t....
                                                                         ................................................                                                                                                                                                       ty21212302405 1121131t411511811711818y9L 11111121314 15 1617 189 1,0111                              6_78931         fl34583553$j 042j)434514148$148j49 p 15 M 15p~S8798P9$0JPlj82195.
1792.2wks            0612212033 1012412067 2                   Spent FuelShippingto SOE Reepoelly InPi.r                              s..                                                                                   owks       -022122            O M2234                V221 3--                 Spent FuelShippingComplete                                                                                                                                    olwkn       0212312067 0212312067 4                   SDyPdil Fi-uel DrSy Pool Island Design Pd 1 Begins.....
                                                                                                                                                   ...........   .. .. .. 3 m35       k w0ts
                                                                                                                                                                                              ~ 88 0122/2023 z~ o 3         212112034 z= io ,
0102122033 0812212033 SesynSpentFuelSu&#xfd;ppotSystemn                       Modifioabuone                                                                                     2 wk       i 0     3/132033 0212012034             %231 7                          DeeignControlRoom Relocaion                                                                                                                           5 ok         06122033          02/20l3034 IF !                   DesgoSpentFuelStorageSecutityModilnfl~ns                                                                               .............. ......              ii               z 3 !      2 b/ $*
wkii        *2&#xfd;1/20* 14       2J2112 34          Z21 oa1ks i        2121/2034      0212012034 tO                   Sty Pd 3 SpeotFUet Cooling and Transeer to Sry storage                                                                                                      0mt            V21/t2034         212t10034            2121 1              ...         Sry Pd2 Begins 12                           ocstal     Spent FuelPool System ModiF-eatos                                                                                                        4 ws           212112034      03/1912034 13        1                  rImplenmen       Coniol RoomMo-dificatoois                                                                                                        48 nkst        0311812034       0211812035 1                 .4        ImipementSpent Fuel PoolSeounty Modil                               s*ne.s                                                                         38 n           01111203
                                                                                                                                                                                               &#xfd;t               0211681203M 15                         Purthase of DryStorageModulesfor FuelAssemb/ies                                                                                                       Soks         02118/2035       02/1812035 t-i            .           Spent FueI PoolEmpty                                                                                                                                  Soks           Z021202038 O2milS
 ...                         O"""i                    .        .                 . ........................                                                                       Salts        02120/20350 21023 lB                   Sry Pdt -Dry StorageDurittg Doemnceo                                                                                                                 1431i&#xfd;2w&#xfd;e          0212012039 07/28l12064 w          0212012039       0212012039                SD0 20                         Dry Pd 3 Ends                                                                                                                                         O1wh         071281209:       0712812068
                                                                                                                                                                               .B wko          07*o2802W        101/2412067 22.... "...;*" ...         V rfc Dry     Pd 4oBEgns "Suv " 'Po on iS                    ge Moi is.           .                 .. ....................
D.. ry pdr- 7 oIs           beprniT* i nning0    nd       mri       oln       n N d       i     w.................                              .....      0-oo......k&#xa2;s wh         821212072 0712812D66 0712812088       041...412087i*
23        1                 Peaoo n                     R      etwo LtonseTeminaon Plan-24            ....             e........o.                      of deontatotoge Module,                   .. . ..     ...
28Wt          84102087          t&#xfd;0l412067 2                          Pt................rept otFun Reoton               ommueioonol             ende  N.C R.euew 27who          841082087         t0101206 28                         CleanDemnolgriof            atSF51 27                          Oy DI  . .Pdd.4-E     .no.s                                                                                                                              0us.          1t024l2067       10124120D7                                                                       itlo/23 28 icL~ense          Tweomlooion                                                                                                                                     3217.8  wMe         12B12W202 6i28I2B6d 2&#xfd;9                -Unilt1Shutdown                                                                                                                                              ho1ts           212112034         2=2t12034 30 I                 BAPSTOB1              d I -SAFSTOtyPlanniglogrlortogShutdown                                                                                              60wkh          1212912032          212112034 3t            ...                  F...       Pdrt Br'SFOnite     ..          .....                                              .                                         ... S...
                                                                                                                                                                                 .Owho         t 22812032       t212512032 32riPtpts              leo SoNotooctiotCe9ssbohao              ot Opeamtifonsa                                                                            0wAs.         I/92,2           1219103 33      1                   Ptepare        Writehotioication~        otFuel RemovalfromVeeae                                                                                     0o            1t=12 2032       12129/2032 3-i                         S*AFTRi II          planitOg      end seelg .                .                                                                                       17,  oaks       1 21212032 34125120331 35                             almnog       for SAFSTOR         Baseline,         .diebon Sutu.y                                                                               18waks          12/729.02       05/02/2033 38                          Ptepa SAFSTORPlan                                                                                                                                  22 M.           121292032 0513012033 3-7-1-L                     PSA    pTRetPon     atSAFTOR License             Donumente                                                        ...........................
                                                                                                                                                            - -ii               el who 45              i*
* i 1212912032          )d' 111072033 38-                         Proeate SAFTOkR                ltntgtted WotrtSohedule                                                                                               4 wkt         1 22032         01/2412033 3891                       Prepar.        SAFSTO *2 R Ae ity Spe..      ..          n..                                                              ..........        .......12ualts
                                                                                                                                                                                  **               ~
01126/2033 04/1812033 4-                         AdminaFraWy             AcyuitiesinPreparain00on        fr SAFPTOR.                                                                                   8 un/u       04120&#xfd;1203113     M130'33 41           Pnepata         DetIaile d SASTOIRmtk Pmasdute                                                                                                      39oks           12t=81032:0812812033 42                         Planningtoe abeotonAbatement                                                                                                                        10wkos          12129/2032. 0330762033 43_                        Sele&t        SAFSIORGeneral Confetat                                                                                 ...........................       wh..e      0310... 2033    i*10/1712033 E/ 6
-&#xfd; Ii .. .                      -A-rI..................1-.                                          111... * ....
O        l' l n oaks       06101/2033        12101/2033 oa.ks.       21211/2034        212112034 55"6&#xfd;-              5AFSTSRPdl2- 58PBTOBPrelparatonsPoitowlogShutdowe                                                                                                       52. w okt           212112034 8212212035 47                         SRFSTOR            P92 Begins                                                                                                                         0who           2121/2034         2121r2034 4-'8'                      Ptaouton-nine                          StandetdEquilpment         FatSAFOTOR          Prepertebons                                                  .noos      "   01102035         0114/203 4T9-1                      Performi        Piliny SystemDeoonteminoion                   endPlan Wote.in loteymStotage.                                                            oaks:      051141203         1111912034 5O        I                Flush DSainand De-EnsrgiaeNon-Esenmal Syptemsend SeouneSite                                                                                             oaks. 85114234              06d11203 5t                             erain    and Ptoross Suppneaion             PoolWater and"Hdroobe To-             meWale.                                                         3h           1e11181/2034 121141034 52                          SanadtoeetynttePolWttedHydtolso OtoestSotageiPool                                                                                                            we 121101203 1213112034 Sr'                                    m keeao~o Cleanup l..wie         08"1803.         08121/2034
                                                                                                                                                               .........             .. e ..
                                                                                                                                                                       .. .............          ...... .                o3 59-                        RemoveandDispso;Wof itaaatdoue                       Maste                                                                                                    wo 0811312034 0812712034 5- I ..                    Pepn*aA._          FpTR F.*,F8TRO  ... eptofe.pt....       ....               .. .         .        .                                                        whos 01/1812035: 0212212030 SRF5WT12R          Pd2 Code                                                                                                    .................
                                                                                                                                                                   ............                  g-*
l----
ii~ '111i103    ,
who        0212212006: 0212212035 5.5*                             5 ASTOR           Pd 3 Begins
                                                                                                                                                                      ..... n te..02121039                      6212o2m33 6S        j                SAPS AOaR               3i5         .      .       .        .      .
43wke         0212012098 0120l12038 61       i          BAFSTOR             Pd 4 - Completloe of 8AFSTORPreparatione 62                 ...           FSTORPol4Begins                                                                                                                                 0wkts        02r2012039 0212012039

DUANE ARNOLD ENERGY CENTER SCENARIO 4 DETAILED SCHEDULE SAFSTOR, License Extension, Yucca Mountain Opening 2025 So Dration             }.
Stay Stant 5
* Finish 11 in 1     ll 4 Ia 3      5 n6 n7 a8 n9 dl
                                                                                                                                                                                                                                                                                   ........... 011~      ! 1 161718 2 ..........
3tlhtlnlt     9   . ...
                                                                                                                                                                                                                                                                                                                                 .... . 56 34 .. ..... 8 9!0ny1 2 340 1 5 alto 1         nten      tap   niaa       n ~I,0l~6608a6506l3
                                                                                                                                                                .. ... ................. ... ,b                         , ,,nI                         0712412038 64                        DrainSpent Fuel Poolend Process LUuidWaste
                                                                                                                                                              . ..........................                             2 wk ,
Dg-na/tn  endi6;n-Englis Rae~naning                  Sytenrem       endSeno..Sit.                                                                                                         25wkn        07124/2039          08M07/2039 66.amen..                             I andIntannrStorages            atSpentResinsFilterMediaartdTankSludge                                                                                                                    0810712038          08Q2t/2039 68dad 67                  Segmtent S... n. teS. PacktageandDspya"0.Spent FoelPantIen                               I      E-Ipur-on                                                                                                      0812t1/2038         09r2512039
                                                                                                                                                                             ................       ...............
* i"                                                                                                                                            i i 9 ..... S .. Fs t: i ' ' 'i ; i .... ........ . . ....                       ....  . ... ......         .. .. ................. ..                                                                                                  12110002
                                                                                                                                                                                                      .... Owksi                   12X18/2039
             -69 1 SAFSToI6Pd4                       Ends                                                                                                                                                                          12/1t812038i 70                SAP1 OFSTi       Fd*5 Dom.Pnny duringDry Ste.nage                                                                                                                                    1453.2 wis I 12J18.20389 ' 12/18/2039 05l3V2054           07/12/'2054                                                                                                     012
                                                                                                                                                          . ..............     ......................            *78.4
                                                                                                                                                                                                          ........... 5 ,-                             10124rA6e W 1 ...............
73           SAFSTOR     oePd Moot*
5End.Sepbien................................nt........    . . .           . . ................
1012412067. o05131/2096t
                                                                                                                                                                    .......                    .... ...             .6&
to                                                                                                                                                 0/2:3 T.I75             F       O                 ettn*u&#xfd;lw n--ly------
iaRelcmn             -o- -n----
              "T-] *                *  ,J ' * ' i .....           ~
                                                                                                                                                               ..... ......................         ................. 6 vvk T t0124r2067:
11i25r20.8        02/031209 Y77                       SAFSTO*R         Pl6End..                   .                   .                    .                    .                                                                                                               09/3112086 fail 7                  MAFSTOR         Pd 7 - Decommissionlng Planning During Do.m-n.y                                                                     ................      . . . . . . .. . . . . . . . .b 789                       SAFSTOR          Rd7 Bag-n                                                                                                                                                                            05-3t12086 a          ......... s                  ii              i;......................   .                   .               ...                                                                                       17 ,$                              09/272086 80                        Denningn~d~ ining           Planning and Design 05/3112086 12M/2M06 62              ptepreIntegrated          Waork   Sequenoe        end Solnedote           for Sennrrisenianng                                                                                                       10/04/2086        ""/0412886 63           ....         Prep.e. an.n.g                          Acthf.yS"Po*io.....n......                                             ..                                                                     75 ,,,ks i      12120/2086          0212012088
                                                                                                                                                                                  ... ..... ........... ........... .i . .I.
8                           .ePant Oinen. Tannieta~nPlan                                                                                                                                                                     0512712088
.. ..           .. ....... ..           1.............
                                                  ... e......e ......
A~                1      -. 1-......        ~ave
                                                                                    ....... ..........ll ..........
                                                                                                              ...       .. . . . ................                                                                    30
                                                                                                                                                                                                                                  .... 120 Owlt31286~
0 ..
86           Prapaoreban       at Sennniininaing Licen- Docutnente                                                                                                                                                                     0212012088 817&#xfd;-                      Planngr-and,Designot Sit. Rpopaneng                                                                                                                                                                  0612012087 0212012088
                                                                                                                                                                                                  ...          ...* q o050212087 I t12t12087 is
                                                                                                                                                                                                                                  .......i-i     *..       ..........
9             seetSeciaanlo         inaeianing    GeinealCantrector                                                                                                                                                                    0200120608 S       30    wk..i                                                                                                                                                                                            It!
02120/2098 05,27/20188 0212000811 92                 8AFTOR Pd I - ODisntinetent Site Modlflcatone and Preparieone
                                                                                                                                                          ............I..................          ..............          *                                                  .8vA 84                        SARteRiii        Pd8 Inee                    d Repeatr fa             $1gin                                                                                                                         133
                ......... Rentaf           "ie                    end
                                                               ;cot                    Site..........................     . . . ........... . ................                         .......[ .............. 7..s 07125h664 95
      .- I.... ...
PerformPoit-SAFSTORBaeefine RadiationSurvey Fineane     Recidoal..
                                           ';id     ; 'iiRa"."di
                                                          ;;     i~ n" n...
iada6n        "n "tn "v n..... "r
                                                                                  .y ........
                                                                                                                                                                  ......   ..................       .........
* I02012088 866 97 Select ShippingCasks end ObtainShippingPnnit.
                                                                                                                                                             ........................         ............
* 1012912088 1212912088                                                                                                                                                                      115 98                        Design SIpacify,          endPmccnre        Speciel      Itemns   and Metedete                                                    ..................    . ............... . . . . . . . ..k. . ' I02J120O8                0/91270089 62,212088                                                                                                              : '. .i '
                                                                                                                                                                                                                                                                                                                                                          .~                 .i .. J . .            .    . i        i i too                       Ca at-         NeChange Re-- Hot -- &ndy,-Fl-PtentydnnrAre,                                                                                                                                           0612512088
                                                                                                                                                                                                                                                      ...llr26/20t88 tot1-t02 Teel SpecialCattingendHandlrrgEquipnrent innae tdn-EtginnredStandandEquipnment and TrajnSpenatore 82 8Wks:
1 wk, I0/2912088 07/15r2089 i       ~
i i ! "i   l"    I i i i i71'                        5 t .- ....                         S ....      d.............S.
d
                                                .S.... .. .. .E.d.     .....................
                                                                                          ....................                     . .                                                                                                                 07115r2069 t012/92091
                                                                                                                                                                       ............................. o w-
                                                                                                                                                                  ........................      ..............  ......4wts o i                             0711412091
: 1.                SAFSTORPd - Mater           1         Cotponent Beamoa 07/15/2089
 -tOS'. .......... SASO       *;*.;***Phe                    ine.          .         . :;i*i;;*........................
                                                                                              ..                                                                                                                                   0711512089 1-                        S9gnnent.Package and Dispoae of Non-er Steim SopplySteten                                                                                                                                             ... /15/2089T
                                                                                                                                                                                                                                                     ............ 11i
                                                                                                                                                                                                                                                                             .33                                                                                      i i ii i   ~  li i i     i ' ' '      i       ~      a
                                                                                                                                                                                        .........       ........ ...          ...0711512088, 07/2zr2o9o i                                                                                                                                                                                                7115; T-*'i                      Osann ShieldPl"      'i. 2 PantPlugsand StudTe                              sn.n..en IS                          Rennaceii . Doann Pactkage             and SlapControlRedDrives                                                                                                                                      07r21/2088' to0                        enent iiniDiepnnctmtoet eead
                                                                                                                                                               .......     ................. T.......to4       3 wk..
* 07115/2089 079t0120G9 It I1-                    Parc/taee     DryStarageMadoentar GTCCWant..                                                                                           ...............      ......  ....... .......... ' "                               0711212090 t--21                     R~entne     andDsteotseat SpentFoetStorag.etcke.                                                                                                                                                     08/21r0086          0711950089
                                                                                                                                                                                          .. . ...........             * ;;i                                                                                                                                                  iii~
i,,118     i~
7t 3&#xfd;                       Fin-c Inere andVesselSegmnteing                                Deteils                                                                                                                                                                                                                                                                                                                                71131 7115120890 09/       *1812o96
 -Tt4                         Renctor-   Vesel tnsuktiaonnonnrnatndoinpeat
                                                                                                                                                                     .........  ...............     . ........... if i&#xfd;                                               I I SegmnenitP
                                   .g1         o/tog. nodStripReactorinternee
   -tR                        P......            Sh Ip      .nd.,e.ct.Preae. V -ene.                                                  .        ..
1tt7                      Dsh Dnry~r~er trnln~neetttWasts                                                                                                                                                                       0310412081 ....1t 1o98
            .....              e.n..ni... an.isp&#xfd;eaal;t SacriitlnlShield *Wll                                                                                                                                     .. w
                                                                                                                                                                      ......... ..............-...     .. . . ...... 3 .- .. 04/12r9120 0711412091 ta m-t7-"*
Segmnentt'.ohag.
              .................      ~
s; ;n'- *; 'n thneCPcteeadSaae adDp-of RefuelingBdg i*         iio afotl      Jf~
Catrinaed-      ~     gDenn ...........................
EqvoipntetendTanlintg
                                                                                                                                                              .................    .....t......... 3016
                                                                                                                                                                                                                                                                                                                                                                                             , l, i "l * ~     ii             F s        * -.1.1.......
011/1080: ......
t-i2t   I                 Renade.Pickage andDspeoseot Renrainting                                Act-c Plantoystemne                                                                                                                                 . .......I....
                                                                                                                                                                                                                                     "- /ai'e -i .. "m7n66e 04114/2091 122     j                 Remav- UndergroundStormDeice and Manholese                                                                                    .......   ...................        i.. . . .              o s                           .. 0..*Ti i 12        .                         F.dsP6" End.                                                                                                                                                                                                          6f09.*-
                                                                                                                                                              ..................     ...... ... ....         ..                .. 07P14/2091 ....
124                8AF8TORP418-51teDsnenta.1mnalon
                                                                                                                                                                                                                                                                                                                                                                                                                                ...I....

DUANE ARNOLD ENERGY CENTER SCENARIO 4 DETAILED SCHEDULE SAFSTOR, License Extension, Yucca Mountain Opening 2025 j       Outetor.I.~te.rf.I.~~rfrytr.
I.*T Nskm                                      ........................ .. ............................................
                                                                                                                                   - . ...........        DUANE         Oekm.              SAFSTOR,0711412O9' 0711412091 125                      oo     Re      Bug~iig 6t                         .                                                                                           si.      wsc           07/14/201       0121212061 0
1Deon                           Turbine Bulldfng                                                                                                               21.c ke i              0711412091      12112/2091 .11o/  3y/   70/0/ /0/i/ru21        . /r
                                                                                                                                                                                                                                                 /rr/ru c    0/   i                   9/
pu/.u2uprt../..u..../.r/u .u.O....Oy ru0  ur.r...O
                                                                                                                                                                                                                                                                                                           ..... mr .....
t...
u ...
                                                                                                                                                                                                                                                                                                                             .... . n 11.7 wvks              085/1/2091      1/329 1 rot         11/100091       11/1702091                                                                                                                   1f 3 2m.              111170091       1210112091 Dacon09.deec.OSanrd m                           ninguldn robs          12101/2091      12t2912091 160                     Decown-OffaStacb Deor- an-ddRdemonw. Yadl SiofUntrsiandTak 2
2kse             61105/2692      011192092 162         ..         Sernmeni PackageandDispose of ContaminatedD.en Eqduprent andTooling                                                                    i      5wk              01119/20g2      02t23/0092 163-                   PeRfom FinelStatus Surmeyof InterimWasteStorage Facility
                                                                                                                                                               ] ....7 ...........
* 07/21i2591I-1    2J27/0092 164                      inbalStatus Suvey for Struacture-
                                                                                                                                                        ...........        .                /16209        1 7/2092
-ThW                      FirnalSwtv Surveyfor LandAres.
1r                 12/27/093.2     12f72092 166           PreyF/nalteepdof Dtbrrantinng rogm 13AS            12r27r09        6kW3i26o 167                    SAFSTORPd 16 Ends                                                                                                             ..................-
0..              03";+o
                                                                                                                                                                                            ,I,2 r o
* 1        .       En'Pdyr
                    ..                    0 ...        ....                 .          ..                               ............                                       ro0trea 03060/093             030000S03 19Gm Pd I -Cleass BuildlingDemolition.
170                       ..Pd 1 Begins SmGr                                                                                                .........
1-71-4:..........Cleanrdu/0ng Demote-nEquipmentn.                                     .            ....                                                            td odi mke        Cdli    1/2093.60i3tW26x 04112t/2093     0S11it8093 Demoish Low-Bevel N72                     Redwtas Building
          .               DemolishTurbine Building                                                                                                                      2w   mb          07/16/2093      08118/2093 emolish DY4        DsaraAnoq  uiaIidor   -nenIdITe191cIrhiroolSIuppIo      .rIt. rIu
                                                                                                     .Idirn                                                                mb..
                                                                                                                                                                         . 4w            0Sit111/2093 078/290093 3m.........
2            Silt07/12093        08/01r2093 175"I                   DemolishControlendAdminitreaiv Buildings                                                                                                     6tmbs            061/20693       01/20/096 176                     DemoteG,,d           11t                                                                                                                     3 4m             07118/2093      01/2/2094
                                                                                                                                                                      - 8*...      t"0642G=293 "         01/02/294 m4 .          01/02M2064      01/09/2094
                      ....... ........ 7. ., 'o " * *                                         .......... .....   ..................
                                                                                                                                     ............                       4mb.~s 51/0202094 01015/20<94 177                     Demoisah  Remanigctruoi turarg                                                                                                               3 wkro           01/0212094      01/23/2094 182
         ='T *-"i~~          *             ~~
n.........
                                           ..gc..........
DmoPs Conig Tsoretond nn...............
                                                                                             ........................................................                   i3m        i     01/30/2094      02/20/2094 mb w           100/2094      0M/06094 183                     Semokelr  EnteongMeee WaterTrea.ntrt                                                                                                       i15ksi               1FJ02094      02120/2094 I
18                    erode lish     mainingStrictue.i                                                                                                                    c1/re 011302094             09/15/2094 itt    -'*.............
a.
15            ii i..+ enTsmpo.-J Remove    * ; ......
Gin PdliEnde.        +...m UndJctres
                                                   *...        .  .. dStrg Tn.
169-i            din Pdi2- lte Resntjorafn                                                                                                                              rob wks         0619/2094       05115/2094 mbewIk05/15/2094 09/f5090 1871                    G Pd2 eBn...                                                 .
              *i + .......* m+P,
* E; *J*...........................
                                                                           ...................                                                 ..                          robe          05/15/2094      05/29/2094 tRO i.                  SiteRetrfo          qipmernnt..
I35W]                   Renroce  Terrnra.5bx50durs..                                                                                                                    r oks 190                 FinishtGradingand Re-Vaegtate              site                                                                                                  ro8b I       05/2d6094 0710312094 07/030094 08/28/2094 Ii mb...........o0k00"/3094 09/26000*4                                                                                                                             hr 161i                    GmnN2SEnds.                         .        .                                                                                                                                                                                                                                                                .4.

Decommissioning Cost Estimate Study                   Document No. 82A9634 for the Duane Arnold Energy Center                               Revision 1 Appendix D Detailed Cost Tables

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                       License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor    Equipment         Disposal    Other      Contingency    Total A. License TerminationI Decon Pd 1            Decommissioning Planning Prior to Shutdown Distributed 1.01 Prepare Written Notification of Cessation of Operations                                     $0         $0               $0         $0            $0          $0 1.02   Prepare Written Notification of Fuel Removal from Vessel                                  $0         $0               $0         $0            $0          $0 1.03   Decommissioning Planning and Design                                                    $236          $0               $0         $0           $31       $267 1.04   Prepare Integrated Work Sequence and Schedule for Decommissioning                      $137          $0               $0         $0           $18       $155 1.05   Prepare Decommissioning Activity Specifications                                      $2,486         $20               $0         $0         $326      $2,832 1.06   Prepare License Termination Plan                                                       $317         $10               $0         $0           $42       $369 1.07   Prepare Detailed Work Procedures for Decommissioning                                 $2,259          $8               $0         $0         $295      $2,561 1.08   Preparation of Decommissioning License Documents                                     $1,661          $7               $0         $0         $217      $1,885 1.09   Planning and Design of Site Repowering                                                 $579          $7               $0         $0           $76       $662 1.10   Design Containment Access Modifications                                                $221          $3               $0         $0           $29       $253 1.11   Planning and Design of Primary System Decontamination                                  $202          $2               $0         $0           $26       $230 1.12   Select Decommissioning General Contractor                                              $251          $4               $0         $0           $33       $289 Distributed               Subtotal                                                           $8,349         $61               $0         $0       $1,093      $9,503 Undistributed 1.01 Utility Staff                                                                          $2,480          $0               $0         $0         $322      $2,802 1.10   Decommissioning General Contractor Staff                                             $1,929          $0               $0         $0         $251      $2,179 Undistributed             Subtotal                                                           $4,409          $0               $0         $0         $573      $4,981 Decon Pd 1                Subtotal                                                          $12,758        $61                $0         $0       $1,666     $14,484 Printed: 1/11/2010 12:39:31 PM                                                                                                                            Page I off880 Pg

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                          License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Decon                    Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                      Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                        Labor    Equipment         Disposal    Other       Contingency    Total Decon Pd 2            Site Modifications and Preparations Distributed 2.01 Administrative Activities                                                                   $757          $4                $0        $0            $99       $860 2.02       Planning for Asbestos Abatement                                                       $132          $2                $0        $0           $17        $152 2.03   Design Interim Storage Facility for Greater than Class A Waste                            $487          $9                $0     $476           $126      $1,099 2.04   Planning and Design of Site Characterization                                              $311          $3                $0        $0            $41       $356 2.05   Perform Baseline Radiation Survey                                                         $233         $88                $0        $0            $42       $363 2.06   Perform Primary System Decontamination and Place Waste in Interim Storage                 $848       $805                $77        $0          $398      $2,129 2.07   Flush and Drain Non-Essential Systems and Place Waste in Interim Storage                   $35          $6               $29        $0            $16         $86 2.08   Perform Hot Spot Removal and Place Waste in Interim Storage                               $545       $176                $43        $0          $176        $941 2.09   Finalize Residual Radiation Inventory                                                       $37       $41                 $0        $0            $10         $88 2.10   Select Shipping Casks and Obtain Shipping Permits                                          $29          $0                $0        $0             $4         $33 2.11   Design, Specify, and Procure Special Items and Materials                                  $782     $5,300                 $0        $0          $791      $6,873 2.12   Modify Containment Access                                                                 $300       $554                 $0        $0          $111        $965 2.13   Construct New Change Rooms, Hot Laundry, In-Plant Laydown Areas                              $0      $869                 $0        $0          $1 13       $982 2.14   Repower Site                                                                              $524     $1,578                 $0        $0          $273      $2,376 2.15   Test Special Cutting and Handling Equipment and Train Operators                           $882       $145                 $0        $0          $134      $1,161 2.16   Procure Non-Engineered Standard Equipment                                                    $0    $4,444                 $0        $0          $578      $5,022 2.17   Asbestos Abatement                                                                        $145        $57              $196         $0           $92        $490 2.18   Construct Interim Storage Facility for Greater than Class A Waste                          $27     $1,527               .$0         $0          $202      $1,756 Distributed                Subtotal                                                             $6,074    $15,608              $345      $476         $3,223     $25,732 Undistributed 1.01 Utility Staff                                                                            $33,730          $0                $0        $0        $4,385     $38,115 1.02   Utility Staff HP Supplies                                                                    $0    $1,163                 $0        $0          $174      $1,337 1.03   Security Guard Force                                                                    $2,580          $0                $0        $0          $387      $2,967 1.04   Insurance                                                                                    $0         $0                $0   $1,236           $185      $1,422 Printed: 1/1 1/20 10 12:39:32 PM                                                                                                                              Page 2 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                     License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative      Decon                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                    Labor    Equipment         Disposal    Other      Contingency    Total 1.05   Property Taxes                                                                          $0         $0               $0       $20             $3        $23 1.06   NRC Decommissioning Fees                                                                $0         $0               $0      $768          $115        $883 1.07   Materials and Services                                                                  $0   $10,412                $0         $0       $1,562     $11,974 1.08   DAW Disposal                                                                            $0         $0              $45         $0            $7        $52 1.09   Energy                                                                                  $0         $0               $0    $1,001          $150      $1,151 1.10   Decommissioning General Contractor Staff                                           $21,089         $0               $0         $0       $2,742     $23,831 1.11   DGC HP Supplies                                                                         $0      $994                $0         $0         $149      $1,143 Undistributed             Subtotal                                                         $57,399   $12,569               $45    $3,025        $9,859     $82,898 Decon Pd 2                Subtotal                                                         $63,473   $28,177              $390    $3,501       $13,082    $108,630 Printed: 1/11/2010 12:39:32 PM                                                                                                                          Page 3 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                        License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal     Other      Contingency    Total Decon Pd 3            Major Component Removal Distributed 3.01 Remove, Package and Dispose of Non-Essential Systems                                   $10,049     $2,322            $7,230          $0       $4,508     $24,109 3.02   Segment, Package and Dispose of Nuclear Steam Supply System                           $2,343        $923          $29,805          $0       $7,606     $40,677 3.03   Decon Shield Plugs, Pool Plugs and Stud Tensioners                                        $37         $7             $142          $0          $43        $229 3.04   Volume Reduce Control Rods Blades and LPRMS and Place Waste in Interim Storage          $533        $330             $903          $0         $406      $2,173 3.05   Purchase Dry Storage Modules for GTCC Waste                                                $0    $1,096                 $0         $0         $252      $1,348 3.06   Finalize Internals and Vessel Segmenting Details                                          $18         $0                $0         $0           $4         $22 3.07   Reactor Vessel Insulation Removal and Disposal                                          $104         $15             $214          $0         $109        $441 3.08   Segment, Package and Place Reactor Internals in Interm Storage                        $3,080     $1,018            $1,717          $0       $2,203      $8,018 3.09   Package and Dispose of Reactor Pressure Vessel                                         $2,922    $1,073            $6,513          $0       $3,336     $13,843 3.10   Drain Dryer Separator Pool and Process Liquid Waste                                        $0         $0                $0         $0           $0           $0 3.11   Removal and Disposal of Sacrificial Shield Wall and Reactor Pedestal                    $219        $447             $830          $0         $344      $1,840 3.12   Remove and Dispose of Hazardous Waste                                                      $0         $0                $0      $131           $20        $151 Distributed                Subtotal                                                          $19,305     $7,231           $47,354       $131       $18,831     $92,851 Undistributed 1.01 Utility Staff                                                                          $47,010          $0                $0         $0       $6,111     $53,121 1.02   Utility Staff HP Supplies                                                                  $0    $1,784                 $0         $0         $268      $2,052 1.03   Security Guard Force                                                                   $4,186         $0                $0         $0         $628      $4,813 1.04   Insurance                                                                                  $0         $0                $0    $2,006          $301      $2,306 1.05   Property Taxes                                                                             $o         $0                $o        $33           $5         $37 1.06   NRC Decommissioning Fees                                                                   $0         $0                $0    $2,051          $308      $2,359 1.07   Materials and Services                                                                     $0   $14,145                 $0         $0       $2,122     $16,267 1.08   DAW Disposal                                                                               $0         $0             $213          $0          $32        $244 1.09   Energy                                                                                     $0         $0                $0    $1,953          $293      $2,246 1.10   Decommissioning General Contractor Staff                                             $46,118          $0                $0         $0       $5,995     $52,113 Printed: 1/11/2010 12:39:32 PM                                                                                                                              Page 4 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                  License Status           Existing              Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative   Decon                Fuel Pool Systems        Modified Spent Fuel Alternative        Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                 Item Description                                     Labor    Equipment         Disposal    Other      Contingency    Total 1.11   DGC HP Supplies                                                                       $0    $2,470                $0         $0         $370      $2,840 Undistributed           Subtotal                                                        $97,314    $18,399              $213    $6,043       $16,433    $138,398 Decon Pd 3              Subtotal                                                       $116,619    $25,630          $47,567     $6,174       $35,264    $231,249 Printed: 1/11/2010 12:39:32 PM                                                                                                                        Page 5 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number I                                        License Status            Existing               Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                  Fuel Pool Systems         Modified Spent Fuel Alternative            Dry                    Repository Opening Date:  1/1/2025 2008 Dollars in Thousands No                                      Item Description                                       Labor     Equipment         Disposal    Other      Contingency    Total Decon Pd 4            Balance of Plant Decontamination Distributed 4.01 Remove and Dispose of Spent Fuel Storage Racks                                                $51       $234            $1,451         $0         $399      $2,136 4.02   Drain Spent Fuel Pool and Process Liquid Waste                                                $0         $0                $0        $0           $0           $0 4.03   Flush and Drain Essential Systems Following Fuel Pool Closure and Place Waste in In         $24        $10               $29         $0          $15         $78 4.04   Removal and Interim Storage of Spent Resins, Filter Media and Tank Sludge                   $25        $25               $72         $0          $28        $151 4.05   Removal and Disposal of Off Gas System Adsorber                                             $25        $25            $2,429         $0         $570      $3,049 4.06   Segment, Package and Dispose of Refueling Bridge                                            $50          $9             $262         $0          $74        $395 4.07   Segment, Package and Dispose of Spent Fuel Pool Island Equipment                              $7         $1             $135         $0          $33        $176 4.08   Remove, Package and Dispose of Remaining Active Plant Systems                            $3,210     $1,032            $1,407         $0       $1,299      $6,948 4.09   Decon Reactor Building                                                                   $2,761     $2,213            $4,493         $0       $2,177     $11,644 4.10   Decon Turbine Building                                                                     $541       $768              $530         $0         $423      $2,262 4.11   Decon Radwaste Building                                                                    $116       $144              $169         $0          $99        $528 4.12   Decon HPCI and RCIC Building                                                                $26        $39                $25        $0          $21        $110 4.13   Decon Administration Building                                                                 $9         $5               $10        $0           $6          $30 4.14   Decon Off-Gas Retention Building                                                            $44         $17               $21        $0          $19        $100 4.15   Decon Low Level Radwaste Storage and Processing                                            $208       $312              $255         $0         $178        $954 4.16   Decon Off-Gas Stack                                                                         $52         $48             $142         $0          $56        $298 4.17   Segment, Package and Dispose of Contaminated Decon Equipment and Tooling                    $22          $4             $131         $0          $36        $194 4.18   Remove Underground Storm Drains and Manholes                                                $33         $25               $34        $0          $21        $114 4.19   Final Status Survey for Structures                                                       $5,188       $928                 $0     $921        $1,545      $8,583 4.20   Final Status Survey for Land Areas                                                         $915        $54                 $0        $0         $223      $1,191 4.21   Prepare Final Report of Dismantling Program                                                 $65          $3                $0        $0          $16          $83 Distributed               Subtotal                                                              $13,372     $5,896           $11,595      $921        $7,238     $39,024 Undistributed 1.01 Utility Staff                                                                             $20,540          $0                $0        $0       $2,670     $23,210 Printed: 1/ 11/2010 12:3 9:3 2 PM                                                                                                                             Page 6 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                      License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency    Total 1.02   Utility Staff HiP Supplies                                                               $0    $1,359                $0         $0         $204      $1,563 1.03   Security Guard Force                                                                $2,369          $0               $0         $0         $355      $2,725 1.04   Insurance                                                                                $0         $0               $0    $1,135          $170      $1,305 1.05   Property Taxes                                                                           $0         $0               $0       $18            $3          $21 1.06   NRC Decommissioning Fees                                                                 $0         $0               $0    $1,161          $174      $1,335 1.07   Materials and Services                                                                   $0    $6,632                $0         $0         $995      $7,627 1.08   DAW Disposal                                                                             $0         $0            $160          $0          $24        $184 1.09   Energy                                                                                   $0         $0               $0      $965          $145      $1,110 1.10   Decommissioning General Contractor Staff                                           $18,301          $0               $0         $0       $2,379     $20,680 1.11   DGC HP Supplies                                                                          $0      $777                $0         $0         $117        $894 Undistributed              Subtotal                                                        $41,210     $8,768             $160     $3,279        $7,236     $60,654 Decon Pd 4                 Subtotal                                                        $54,582    $14,664          $11,755     $4,200       $14,474     $99,678 Printed: 1/11/2010 12:39:32 PM                                                                                                                           Page 7 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                        License Status           Existing            Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor   Equipment         Disposal    Other      Contingency    Total Decon Pd 5            Interim Waste Storage Facility Operation Distributed 5.01 Transport and Dispose of Greater Than Class A Waste in Interim Storage                    $153      $664          $30,849          $0       $7,283     $38,948 5.02   License Termination for Interim Waste Storage Facility                                  $141       $18                $0      $250           $53        $462 5.03   Clean Demolition of Interim Waste Storage Facility                                       $79       $41              $171         $0          $42        $333 Distributed                 Subtotal                                                            $373      $723          $31,020       $250        $7,378     $39,743 Undistributed 1.01 Utility Staff                                                                             $563         $0               $0         $0          $73        $636 1.02   Utility Staff HiP Supplies                                                                $0       $86                $0         $0          $13          $99 1.03   Security Guard Force                                                                    $345         $0               $0         $0          $52        $397 1.04   Insurance                                                                                 $0         $0               $0    $1,985          $298      $2,283 1.05   Property Taxes                                                                            $0         $0               $0       $32            $5          $37 1.06   NRC Decommissioning Fees                                                                  $0         $0               $0    $1,233          $185      $1,418 1.07   Materials and Services                                                                    $0      $261                $0         $0          $39        $300 1.08   DAW Disposal                                                                              $0         $0               $3         $0           $0           $4 1.09   Energy                                                                                    $0         $0               $0       $38            $6          $44 Undistributed               Subtotal                                                            $908      $347                $3    $3,288          $671      $5,218 Decon Pd 5                  Subtotal                                                          $1,281    $1,070          $31,023     $3,538        $8,049     $44,961 Printed: 1/11/2010 12:39:32 PM                                                                                                                            Page 8 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                       License Status           Existing            Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor   Equipment         Disposal    Other      Contingency    Total A. License Termination Subtotal                                                            $248,713   $69,602          $90,735    $17,413       $72,535    $499,002 B. Spent Fuel Dry Pd 1              Fuel Pool Island Design Distributed 6.01 Design Spent Fuel Support System Modifications                                           $370         $6              $0          $0          $49        $425 6.02   Design Control Room Relocation                                                         $358         $5              $0          $0          $47        $411 6.03   Design Spent Fuel Storage Security Modifications                                       $275         $4              $0          $0          $36        $315 Distributed                Subtotal                                                          $1,003       $15               $0          $0         $132      $1,151 Undistributed 2.01 Utility Spent Fuel Staff                                                                  $93         $0              $0          $0          $12        $106 Undistributed             Subtotal                                                              $93         $0              $0          $0          $12        $106 Dry Pd 1                  Subtotal                                                           $1,096       $15               $0          $0         $144      $1,257 Printed: 1/11/2010 12:39:32 PM                                                                                                                           Page 9 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                       License Status           Existing              Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative      Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                      Labor     Equipment         Disposal     Other      Contingency     Total Dry Pd 2              Spent Fuel Cooling and Transfer to Dry Storage Distributed 7.01 Install Spent Fuel Pool System Modifications                                              $119     $1,658                $0          $0         $231       $2,008 7.02   Implement Control Room Modifications                                                    $956     $1,434                $0          $0         $311       $2,701 7.03   Implement Spent Fuel Pool Security Modifications                                        $500        $750               $0          $0         $163       $1,413 7.04   Purchase of Dry Storage Modules for Fuel Assemblies                                        $0   $36,162                $0          $0       $5,424      $41,586 Distributed                Subtotal                                                           $i,575    $40,004                $0          $0       $6,129      $47,708 Undistributed 2.01 Utility Spent Fuel Staff                                                                $2,050          $0               $0          $0         $267       $2,317 2.02   Utility Staff HP Supplies                                                                  $0       $791               $0          $0         $119         $910 2.03   Fuel Pool Maintenance and Operation Staff                                            $15,545          $0               $0          $0       $2,332      $17,877 2.05   Security Guard Force                                                                 $26,7T4          $0               $0          $0       $4,018      $30,801 2.06   Insurance                                                                                  $0         $0               $0     $4,241          $636       $4,877 2.07   Spent Fuel Fees and Permits                                                                $0         $0               $0     $6,376          $956       $7,332 2.08   Energy                                                                                     $0         $0               $0     $1,433          $215       $1,648 2.09   Materials and Services                                                                     $0   $13,131                $0          $0       $1,970      $15,101 2.10   Spent Fuel Maintenance                                                                     $0         $0               $0     $1,000          $150       $1,150 Undistributed              Subtotal                                                          $44,379    $13,922               $0     $13,050       $10,663      $82,013 Dry Pd 2                   Subtotal                                                          $45,954    $53,926               $0     $13,050       $16,792     $129,721 Printed: 1/11/2010 12:39:32 PM                                                                                                                              Page 10 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                       License Status           Existing              Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor     Equipment         Disposal     Other      Contingency     Total Dry Pd 3              Dry Storage During Decommissioning Undistributed 2.01 Utility Spent Fuel Staff                                                                $8,148          $0               $0          $0       $1,059       $9,208 2.02   Utility Staff HP Supplies                                                                  $0       $636               $0          $0          $95          $732 2.04   Additional Staff for Spent Fuel Shipping                                              $1,573          $0               $0          $0         $236       $1,809 2.05   Security Guard Force                                                                  $3,583          $0               $0          $0         $538       $4,121 2.06   Insurance                                                                                  $0         $0               $0     $1,277          $192       $1,469 2.07   Spent Fuel Fees and Permits                                                                $0         $0               $0     $3,005          $451       $3,456 2.08   Energy                                                                                     $0         $0               $0        $22            $3           $25 2.09   Materials and Services                                                                     $0    $4,121                $0          $0         $618       $4,739 2.10   Spent Fuel Maintenance                                                                     $0         $0               $0       $502           $75          $577 Undistributed              Subtotal                                                          $13,304     $4,757           ,    $0     $4,806        $3,267      $26,136 Dry Pd 3                   Subtotal                                                          $13,304     $4,757                $0     $4,806        $3,267      $26,136 Printed: 1/11/2010 12:39:32 PM                                                                                                                              Page I11 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                      License Status           Existing              Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Decon                Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor    Equipment         Disposal     Other      Contingency     Total Dry Pd 4              Dry Storage Only Undistributed 2.01 Utility Spent Fuel Staff                                                              $33,791          $0               $0          $0       $4,393      $38,183 2.02   Utility Staff UP Supplies                                                                 $0    $2,639                $0          $0         $396       $3,035 2.04   Additional Staff for Spent Fuel Shipping                                              $6,524         $0               $0          $0         $979       $7,503 2.05   Security Guard Force                                                                 $14,860         $0               $0          $0       $2,229      $17,089 2.06   Insurance                                                                                 $0         $0               $0     $8,764        $1,315      $10,079 2.07   Spent Fuel Fees and Permits                                                               $0         $0               $0    $12,461        $1,869      $14,330 2.08   Energy                                                                                    $0         $0               $0     $1,088          $163       $1,251 2.09   Materials and Services                                                                    $0   $17,089                $0          $0       $2,563      $19,653 2.10   Spent Fuel Maintenance                                                                    $0         $0               $0     $2,080          $312       $2,392 2.11   Property Taxes                                                                            $0         $0               $0       $277           $42         $319 Undistributed              Subtotal                                                          $55.175   $19.728                $0    $24.670       $14,261     $113,834 Dry Pd 4                   Subtotal                                                         $55,175    $19,728                $0    $24,670       $14,261     $113,834 Printed: 1/11/2010 12:39:32 PM                                                                                                                             Page 12 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                        License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative      Decon                   Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                     Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 5              ISFSI Decommissioning Distributed 10.01 Preparation and NRC Review of License Termination Plan                                     $63          $0               $0      $101           $21         $186 10.02   Verification Survey of Horizontal Storage Modules                                        $74        $27                $0         $0          $13         $115 10.03   Preparation of Final Report on Decommissioning and NRC Review                            $31          $0               $0       $60           $12         $102 10.04   Clean Demolition ofISFSI                                                              $1,215       $662           $1,875          $0         $554       $4,305 Distributed               Subtotal                                                            $1,383       $689           $1,875       $161          $600       $4,708 Undistributed 2.01 Utility Spent Fuel Staff                                                                  $687          $0               $0         $0          $89         $776 2.05   Security Guard Force                                                                    $664          $0               $0         $0         $100         $764 2.06   Insurance                                                                                  $0         $0               $0      $155           $23         $178 2.08   Energy                                                                                     $0         $0               $0         $5            $1           $5 2.09   Materials and Services                                                                     $0      $380                $0         $0          $57         $437 2.11   Property Taxes                                                                             $0         $0               $0       $12             $2          $14 2.12   Decommissioning General Contractor Staff                                                $409          $0               $0         $0          $61         $470 Undistributed             Subtotal                                                            $1,760       $380                $0      $172          $333       $2,644 Dry Pd 5                  Subtotal                                                            $3,143     $1,069           $1,875       $333          $933       $7,352 Printed: 1/11/2010 12:39:32 PM                                                                                                                             Page 13 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025;, Interim Waste Storage Scenario Number 1                                      License Status           Existing             Unit 1 Shut Down Date          2/2 1/20 14 Decommissioning Alternative      Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                     Labor    Equipment         Disposal     Other         Contingency     Total B. Spent Fuel             Subtotal                                                        $118,672    $79,495            $1,875    $42,859          $35,397     $278,300 C. Greenfield Grn Pd 1              Clean Building Demolition Distributed 11.01 Clean Building Demolition Equipment                                                        $0       $738               $0           $0           $170         $907 11.02   Install Temporary Office Buildings                                                     $14         $63               $0           $0            $16          $93 11.03   Demolish Low-Level Radwaste Building                                                $2,288     $1,129              $204           $0           $584       $4,204 11.04   Demolish Turbine Building                                                           $2,607     $1,258              $151           $0           $648       $4,664 11.05   Demolish Data Acquisition and Technical Support Building                              $214        $142              $50           $0            $67         $472 11.06   Demolish Control and Administrative Buildings                                         $571        $260              $58           $0           $142       $1,031 11.07   Demolish Guard Facility                                                                $91         $42                $8          $0            $22         $163 11.08   Demolish HPCI and RCtC Building                                                       $120       $135                 $6          $0            $48         $309 11.09   Demolish Reactor Building                                                           $3,298     $1,836              $295           $0           $890       $6,319 11.10   Demolish Cooling Towers and Related Structures                                        $533       $696              $185           $0           $253       $1,667 11.11   Demolish Training Center                                                               $97         $42              $10           $0            $23         $172 11.12   Demolish Plant Support Center                                                         $222       $159               $59           $0            $73         $514 11.13   Remove and Dispose of Underground Storage Tanks                                        $18         $22               $0           $0             $7          $48 11.14   Demolish Off-Gas Stack                                                                 $85         $45              $18           $0            $24         $172 11.15   Demolish Existing Waste Water Treatment Plant                                          $13          $1               $3           $0             $2           $20 11.16   Demolish Remaining Structures                                                       $1,524     $2,042              $496           $0           $732       $4,794 Distributed               Subtotal                                                         $11,695     $8,610            $1,543           $0         $3,701      $25,549 Undistributed 3.01   Utility Staff                                                                       $3,765          $0               $0           $0           $489       $4,255 3.02   Security Guard Force                                                                  $606          $0               $0           $0            $91         $697 3.03   Decommissioning General Contractor Staff                                            $6,313          $0               $0           $0           $821       $7,133 3.04   Energy                                                                                   $0         $0               $0       $244              $37         $281 Printed: 1/11/2010 12:39:32 PM                                                                                                                               Page 14 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                   License Status           Existing              Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative    Decon                Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                     Labor    Equipment         Disposal    Other      Contingency     Total 3.05   Insurance                                                                              $0         $0               $0     $141            $21         $163 Undistributed           Subtotal                                                         $10,684          $0               $0     $385         $1,459      $12,529 Grn Pd 1                Subtotal                                                         $22,379     $8,610            $1,543     $385         $5,160      $38,078 Printed: 1/11/2010 12:39:32 PM                                                                                                                         Page 15 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 1                                      License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Decon                Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total Grn Pd 2              Site Restoration Distributed 12.01 Site Restoration Equipment                                                                 $0      $103                $0         $0          $24         $127 12.02   Remove Temporary Structures                                                            $11          $9               $0        $0            $3          $23 12.03   Finish Grading and Re-Vegetate Site                                                   $376       $272                $0         $0         $111         $760 Distributed                Subtotal                                                           $387       $384                $0         $0         $138         $910 Undistributed 3.01 Utility Staff                                                                           $496          $0               $0         $0          $64         $560 3.02   Security Guard Force                                                                  $123          $0               $0         $0          $18         $142 3.03   Decommissioning General Contractor Staff                                              $890          $0               $0         $0         $116       $1,006 3.04   Energy                                                                                   $0         $0               $0         $2           $0            $2 3.05   Insurance                                                                                $0         $0               $0       $29            $4          $33 Undistributed              Subtotal                                                         $1,509          $0               $0       $31          $202       $1,743 Grn Pd 2                   Subtotal                                                         $1,896       $384                $0       $31          $340       $2,653 Printed: 1/11/2010 12:39:32 PM                                                                                                                           Page 16 of 80

Table 1 Duane Arnold Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number        1                             License Status           Existing            Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative     Decon                Fuel Pool Systems        Modified Spent Fuel Alternative          Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                    Labor   Equipment         Disposal     Other      Contingency     Total C. Greenfield             Subtotal                                                       $24,275    $8,994            $1,543       $416        $5,500      $40,731 Scenario No. 1         Total                                                         $391,660  $158,091          $94,153     $60,688     $113,432      $818,033 Printed: 1/11/2010 12:39:32 PM                                                                                                                         Page 17 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                       License Status           Existing              Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative        Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor     Equipment         Disposal    Other      Contingency     Total A. License Termination SAFSTOR Pd 1          SAFSTOR Planning Prior to Shutdown Distributed 1.01 Prepare Written Notification of Cessation of Operations                                      $0         $0               $0         $0           $0            $0 1.02   Prepare Written Notification of Fuel Removal from Vessel                                   $0         $0               $0         $0           $0            $0 1.03   SAFSTOR Planning and Design                                                             $236          $0               $0         $0          $31         $267 1.04   Planning for SAFSTOR Baseline Radiation Survey                                          $311          $3               $0         $0          $41         $356 1.05   Prepare SAFSTOR Plan                                                                  $1,881        $32                $0         $0         $249       $2,162 1.06   Preparation of SAFSTOR License Documents                                              $1,661          $7               $0         $0         $217       $1,885 1.07   Prepare SAFSTOR Integrated Work Schedule                                                 $79          $4               $0         $0          $11          $93 1.08   Prepare SAFSTOR Activity Specifications                                                 $588          $5               $0         $0          $77         $670 1.09   Adminstrative Activities in Preparation for SAFSTOR                                     $149          $0               $0         $0          $19         $169 1.10   Prepare Detailed SAFSTOR Work Procedures                                              $1,158          $8               $0         $0         $152       $1,317 1.11   Planning for Asbestos Abatement                                                         $132          $2               $0         $0          $17         $152 1.12   Select SAFSTOR General Contractor                                                       $251          $4               $0         $0          $33         $289 1.13   Planning and Design of Primary System Decontamination                                   $202          $2               $0         $0          $26         $230 Distributed               Subtotal                                                            $6,648        $67               $0          $0         $873       $7,590 Undistributed 1.01 Utility Staff                                                                           $2,480          $0               $0         $0         $322       $2,802 1.10   Decommissioning General Contractor Staff                                              $1,929          $0               $0         $0         $251       $2,179 Undistributed             Subtotal                                                            $4.409          $0               $0         $0         $573       $4.981 SAFSTOR Pd 1              Subtotal                                                           $11,057        $67                $0         $0       $1,446      $12,571 Printed: 1/11/2010 12:39:32 PM                                                                                                                             Page 18 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                      License Status              Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Safestor             Fuel Pool Systems           Modified Spent Fuel Alternative            Dry                  Repository Opening Date:    1/1/2025 2008 Dollars in Thousands No                                     Item Description                                       Labor    Equipment         Disposal    Other       Contingency     Total SAFSTOR Pd 2          SAFSTOR Preparations Following Shutdown Distributed 2.01 Procure Non-Engineered Standard Equipment For SAFSTOR Preparations                            $0    $3,417                 $0        $0          $444       $3,862 2.02   Perform Primary System Decontamination and Place Waste in Interim Storage                 $848      $805               $77         $0          $398       $2,129 2.03   Flush, Drain and De-Energize Non-Essential Systems                                         $35         $6              $29         $0           $16          $86 2.04   Drain and Process Suppression Pool Water and Hydrolase Torus Walls                          $0         $0                $0        $0            $0            $0 2.05   Drain and Process Dryer Storage Pool Water and Hydrolase Dryer Storage Pool                 $0         $0                $0        $0            $0            $0 2.06   General Area Cleanup                                                                    $1,146      $478              $165         $0          $411       $2,200 2.07   Asbestos Abatement                                                                        $145       $57              $196         $0           $92         $490 2.08   Remove and Dispose of Hazardous Waste                                                       $0         $0               $0      $131            $20         $151 2.09   Prepare SAFSTOR Report                                                                     $46         $0               $0         $0            $6          $52 Distributed                Subtotal                                                             $2,220    $4,763              $467      $131         $1,387       $8,970 Undistributed 1.01 Utility Staff                                                                            $16,888         $0                $0        $0        $2,195      $19,083 1.02   Utility Staff HiP Supplies                                                                  $0      $582                 $0        $0           $87         $669 1.03   Security Guard Force                                                                    $1,292         $0                $0        $0          $194       $1,486 1.04   Insurance                                                                                   $0         $0                $0     $619            $93         $712 1.05   Property Taxes                                                                              $0         $0                $0       $10            $2          $12 1.06   NRC Decommissioning Fees                                                                    $0         $0                $0     $384            $58         $442 1.07   Materials and Services                                                                      $0    $5,213                $0         $0          $782       $5,995 1.08   DAW Disposal                                                                                $0         $0              $28         $0            $4           $32 1.09   Energy                                                                                      $0         $0                $0     $501            $75         $576 1.10   Decommissioning General Contractor Staff                                               $10,559         $0                $0        $0        $1,373      $11,932 1.11   DGC HP Supplies                                                                             $0      $497                 $0        $0           $75         $572 Undistributed              Subtotal                                                            $28,739    $6,292               $28    $1,514         $4,938      $41,511 Printed: 1/11/2010 12:39:32 PM                                                                                                                               Page 19 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                  License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative   Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative        Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                 Item Description                                    Labor    Equipment         Disposal    Other      Contingency      Total SAFSTOR Pd 2            Subtotal                                                        $30,959   $11,055             $495     $1,645        $6,325      $50,481 Printed: 1/11/2010 12:39:33 PM                                                                                                                       Page 20 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                      License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal     Other      Contingency      Total SAFSTOR Pd 3          SAFSTOR Preparation Delay During Spent Fuel Pool Operations Undistributed 1.01 Utility Staff                                                                           $697          $0               $0          $0          $91          $787 1.02   Utility Staff UiP Supplies                                                               $0       $107               $0          $0          $16          $123 1.03   Security Guard Force                                                                  $428          $0               $0          $0          $64          $492 1.04   Insurance                                                                                $0         $0               $0     $2,459          $369        $2,828 1.05   Property Taxes                                                                           $0         $0               $0        $40            $6           $46 1.06   NRC Decommissioning Fees                                                                 $0         $0               $0      $835           $125          $961 1.07   Materials and Services                                                                   $0       $324               $0          $0          $49          $372 1.09   Energy                                                                                   $0         $0               $0      $888           $133        $1,022 1.12   SAFSTOR Surveillence and Maintenance                                                     $0         $0               $0      $449            $67          $516 Undistributed              Subtotal                                                         $1,125       $431                $0     $4,671          $920        $7,147 SAFSTOR Pd 3               Subtotal                                                         $1,125       $431                $0     $4,671          $920        $7,147 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 21 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                        License Status           Existing            Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative      Safestor                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                     Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor   Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 4           Completion of SAFSTOR Preparations Distributed 4.01 Volume Reduce Control Rods Blades and LPRMS and Place Waste in Interim Storage            $533      $330              $903         $0         $406       $2,173 4.02   Drain Spent Fuel Pool and Process Liquid Waste                                            $0         $0               $0         $0            $0           $0 4.03   Flush and Drain Essential Systems Following Fuel Pool Closure                            $24       $10               $29         $0          $15          $78 4.04   Removal and Interim Storage of Spent Resins, Filter Media and Tank Sludge                $25       $25               $72         $0          $28         $151 4.05   Removal and Disposal of Off Gas System Adsorber                                          $25       $25            $2,429         $0         $570       $3,049 4.06   Segment, Package and Dispose of Spent Fuel Pool Island Equipment                          $7         $1             $135         $0          $33         $176 4.07   Secure Site for Dormancy Period                                                           $0         $0               $0    $1,500          $195       $1,695 Distributed               Subtotal                                                              $614      $391            $3,568    $1,500        $1,247       $7,322 Undistributed 1.01 Utility Staff                                                                           $2,261         $0               $0         $0         $294       $2,555 1.02   Utility Staff HP Supplies                                                                 $0      $130                 $0        $0          $20         $150 1.03   Security Guard Force                                                                    $442         $0               $0         $0           $66        $508 1.04   Insurance                                                                                 $0         $0                $0     $508           $76         $584 1.05   Property Taxes                                                                            $0         $0                $0        $8            $1           $9 1.06   NRC Decommissioning Fees                                                                  $0         $0                $0     $315           $47         $363 1.07   Materials and Services                                                                    $0      $742                 $0        $0         $111         $853 1.08   DAW Disposal                                                                              $0         $0               $9         $0            $1         $10 1.09   Energy                                                                                    $0         $0               $0      $317           $48         $364 1.11   DGC HP Supplies                                                                           $0       $96                $0         $0          $14         $110 1.12   SAFSTOR Surveillence and Maintenance                                                      $0         $0                $0      $93           $14         $107 Undistributed             Subtotal                                                            $2,703      $968                $9    $1,241          $692       $5,613 SAFSTOR Pd 4              Subtotal                                                            $3,317    $1,359            $3,577    $2,741        $1,939      $12,935 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 22 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                     License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative      Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 5          Dormancy With Interim Waste and Dry Spent Fuel Storage Distributed 5.01 Transport and Dispose of Greater Than Class A Waste in Interim Storage                  $85       $371           $9,019          $0       $2,179      $11,655 Distributed                Subtotal                                                           $85       $371           $9,019          $0       $2,179      $11,655 Undistributed 1.01 Utility Staff                                                                          $923          $0              $0          $0         $120       $1,043 1.02   Utility Staff HP Supplies                                                               $0      $141               $0          $0          $21         $162 1.03   Security Guard Force                                                                 $566          $0              $0          $0          $85         $651 1.04   Insurance                                                                               $0         $0              $0     $3,257          $489       $3,746 1.05   Property Taxes                                                                          $0         $0              $0        $53             $8         $61 1.06   NRC Decommissioning Fees                                                                $0         $0              $0     $1,106          $166       $1,272 1.07   Materials and Services                                                                  $0      $429               $0          $0          $64         $493 1.08   DAW Disposal                                                                            $0         $0              $1          $0            $0           $1 1.09   Energy                                                                                  $0         $0              $0       $257           $39         $295 1.12   SAFSTOR Surveillence and Maintenance                                                    $0         $0               $0      $595           $89         $684 Undistributed              Subtotal                                                        $1,489       $570               $1     $5,268        $1,081       $8,408 SAFSTOR Pd 5               Subtotal                                                        $1,574       $941           $9,020     $5,268        $3,260      $20,063 Printed: 1/11/2010 12:39:33 PM                                                                                                                          Page 23 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                     License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative      Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                    Labor    Equipment         Disposal     Other      Contingency     Total SAFSTOR Pd 6          Dormancy With Dry Storage Distributed 6.01 Bituminous Roof Replacement                                                            $259         $89              $38          $0          $58         $444 Distributed                Subtotal                                                          $259         $89              $38          $0          $58         $444 Undistributed 1.01 Utility Staff                                                                        $5,160          $0               $0          $0         $671       $5,830 1.02   Utility Staff HP Supplies                                                               $0       $790               $0          $0         $118         $908 1.03   Security Guard Force                                                               $3,167          $0               $0          $0         $475       $3,642 1.04   Insurance                                                                               $0         $0               $0    $14,514        $2,177      $16,691 1.05   Property Taxes                                                                          $0         $0               $0       $296           $44         $340 1.06   NRC Decommissioning Fees                                                                $0         $0               $0     $6,185          $928       $7,112 1.07   Materials and Services                                                                  $0    $2,396                $0          $0         $359       $2,755 1.09   Energy                                                                                  $0         $0               $0     $1,084          $163       $1,247 1.12   SAFSTOR Surveillence and Maintenance                                                    $0         $0               $0     $3,325          $499       $3,824 Undistributed              Subtotal                                                        $8.327     $3,186                $0    $25.404        $5.434      $42.349 SAFSTOR Pd 6               Subtotal                                                        $8,586     $3,275               $38    $25,404        $5,492      $42,793 Printed: 1/11/2010 12:39:33 PM                                                                                                                           Page 24 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                      License Status           Existing            Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Dale: 111/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment        Disposal     Other      Contingency     Total SAFSTOR Pd 7          Dormancy Only Distributed 7.01 Bituminous Roof Replacement                                                             $259        $89              $38          $0          $58         $444 Distributed               Subtotal                                                            $259        $89              $38          $0          $58         $444 Undistributed 1.01 Utility Staff                                                                          $2,478        $0               $0          $0         $322       $2,800 1.02   Utility Staff HP Supplies                                                                $0      $310               $0          $0          $47         $357 1.03   Security Guard Force                                                                 $6,219        $0               $0          $0         $933       $7,152 1.04   Insurance                                                                                $0        $0               $0     $5,701          $855       $6,556 1.05   Property Taxes                                                                           $0        $0               $0       $116           $17         $134 1.06   NRC Decommissioning Fees                                                                 $0        $0               $0     $2,429          $364       $2,794 1.07   Materials and Services                                                                   $0    $2,635               $0          $0         $395       $3,030 1.09   Energy                                                                                   $0        $0               $0       $426           $64         $490 1.12   SAFSTOR Surveillence and Maintenance                                                     $0        $0               $0     $2,612          $392       $3,004 Undistributed              Subtotal                                                          $8,697    $2,945               $0    $11,284        $3,389      $26,317 SAFSTOR Pd 7               Subtotal                                                          $8,956    $3,034              $38    $11,284        $3,447      $26,761 Printed: 1/11/2010 12:39:33 PM                                                                                                                           Page 25 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                      License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal     Other      Contingency     Total SAFSTOR Pd 8          Decommissioning Planning During Dormancy Distributed 8.01 Decommissioning Planning and Design                                                     $236          $0               $0          $0           $31        $267 8.02   Planning and Design of Site Characterization                                          $311          $3               $0          $0           $41        $356 8.03   Prepare Integrated Work Sequence and Schedule for Decommissioning                     $137          $0               $0          $0           $18        $155 8.04   Prepare Decommissioning Activity Specifications                                     $2,486         $20               $0          $0         $326       $2,832 8.05   Prepare License Termination Plan                                                      $317         $10               $0          $0           $42        $369 8.06   Prepare Detailed Work Procedures for Decommissioning                                $2,259          $8               $0          $0         $295       $2,561 8.07   Preparation of Decommissioning License Documents                                    $1,661          $7               $0          $0         $217       $1,885 8.08   Planning and Design of Site Revitilization                                            $915         $14               $0          $0         $121       $1,051 8.09   Administrative Activities                                                             $757          $4               $0          $0           $99        $860 8.10   Design Containment Access Modifications                                               $221          $3               $0          $0           $29        $253 8.11   Select Decommissioning General Contractor                                             $251          $4               $0          $0           $33        $289 Distributed               Subtotal                                                          $9,551         $73               $0          $0       $1,252      $10,878 Undistributed 1.01   Utility Staff                                                                       $3,729          $0               $0          $0         $485       $4,214 1.02   Utility Staff UP Supplies                                                                $0      $101                $0          $0           $15        $116 1.04   Insurance                                                                                $0         $0               $0     $1,063          $159       $1,222 1.05   Property Taxes                                                                           $0         $0               $0        $17             $3          $20 1.06   NRC Decommissioning Fees                                                                $0          $0               $0       $361            $54        $415 1.07   Materials and Services                                                                  $0     $1,244                $o          $0         $187       $1,431 1.09   Energy                                                                                  $0          $0               $0        $63             $9         $73 1.10   Decommissioning General Contractor Staff                                            $1,929          $0               $0          $0         $251       $2,179 1.11   DGC HP Supplies                                                                         $0       $128                $0          $o           $19        $147 1.12   SAFSTOR Surveillence and Maintenance                                                    $0          $0               $0       $388            $58        $446 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 26 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                   License Status           Existing            Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative    Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor   Equipment         Disposal    Other      Contingency     Total Undistributed           Subtotal                                                         $5,658    $1,473                $0    $1,892        $1,240      $10,263 SAFSTOR Pd 8            Subtotal                                                        $15,209    $1,546                $0    $1,892        $2,492      $21,141 Printed: 1/11/2010 12:39:33 PM                                                                                                                       Page 27 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                       License Status           Existing              Unit I Shut Down Date        2/21/2014 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 9          Dismantlement Site Modifications and Preparations Distributed 9.01 Revitalize Infrastructure and Repower Site                                                   $0         $0               $0   $27,957        $3,634      $31,591 9.02   Perform Post-SAFSTOR Baseline Radiation Survey                                          $233        $88                $0         $0          $42         $363 9.03   Finalize Residual Radiation Inventory                                                     $37       $41                $0         90          $10          $88 9.04   Select Shipping Casks and Obtain Shipping Permits                                         $29         $0               $0         $0           $4          $33 9.05   Design, Specify, and Procure Special Items and Materials                                $782     $5,300                $0         $0         $791       $6,873 9.06   Modify Containment Access                                                               $300       $554                $0         $0         $111         $965 9.07   Construct New Change Rooms, Hot Laundry, In-Plant Laydown Areas                            $0      $869                $0         $0         $113         $982 9.08   Test Special Cutting and Handling Equipment and Train Operators                         $882       $145                $0         $0         $134       $1,161 9.09   Procure Non-Engineered Standard Equipment                                                  $0    $4,444                $0         $0         $578       $5,022 Distributed                Subtotal                                                           $2,263    $11,441                $0   $27,957        $5,417      $47,078 Undistributed 1.01 Utility Staff                                                                          $26,091          $0               $0         $0       $3,392      $29,483 1.02   Utility Staff HP Supplies                                                                  $0      $899                $0         $0         $135       $1,034 1.03   Security Guard Force                                                                  $1,996          $0               $0         $0         $299       $2,295 1.04   Insurance                                                                                  $0         $0               $0      $956          $143       $1,100 1.05   Property Taxes                                                                             $0         $0               $0       $16            $2          $18 1.06   NRC Decommissioning Fees                                                                   $0         $0               $0      $594           $89         $683 1.07   Materials and Services                                                                     $0    $8,054                $0         $0       $1,208       $9,262 1.08   DAW Disposal                                                                               $0         $0              $21         $0           $3          $24 1.09   Energy                                                                                     $0         $0               $0      $645           $97         $742 1.10   Decommissioning General Contractor Staff                                             $16,313          $0               $0         $0       $2,121      $18,434 1.11   DGC HP Supplies                                                                            $0      $769                $0         $0         $115         $884 Undistributed             Subtotal                                                           $44,400     $9,722               $21    $2,211        $7,604      $63,959 Printed: 1/1 1/2010 12:39:33 PM                                                                                                                            Page 28 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                   License Status           Existing            Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative    Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor   Equ ipment        Disposal     Other      Contingency     Total SAFSTOR Pd 9            Subtotal                                                        $46,663     21,163              $21    $30,168       $13,021     $111,037 Printed: 1/11/2010 12:39:33 PM                                                                                                                        Page 29 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                        License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Safestor               Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency   . Total SAFSTOR Pd 10 Major Component Removal Distributed 10.01 Remove, Package and Dispose of Non-Essential Systems                                   $10,049     $2,322            $7,230         $0       $4,508      $24,109 10.02   Segment, Package and Dispose of Nuclear Steam Supply System                            $2,343      $923          $29,805          $0       $7,606      $40,677 10.03   Decon Shield Plugs, Pool Plugs and Stud Tensioners                                        $37         $7             $142         $0          $43         $229 10.04   Remove and Dispose of Spent Fuel Storage Racks                                            $51      $234            $1,451         $0         $399       $2,136 10.05   Finalize Internals and Vessel Segmenting Details.                                         $18         $0                $0        $0            $4          $22 10.06   Reactor Vessel Insulation Removal and Disposal                                           $104       $15              $214         $0         $109         $441 10.07   Segment, Package and Ship Reactor Internals                                            $2,790      $950            $8,641         $0       $3,773      $16,153 10.08   Package and Ship Reactor Pressure Vessel'                                              $2,922    $1,073            $6,513         $0       $3,336      $13,843 10.09   Drain Dryer Separator Pool and Process Liquid Waste                                        $0         $0                $0        $0            $0           $0 10.10   Removal and Disposal of Sacrificial Shield Wall and Reactor Pedestal                     $219      $447              $830         $0         $344       $1,840 10.11   Segment, Package and Dispose of Refueling Bridge                                          $50         $9             $262         $0          $74         $395 10.12   Segment, Package and Dispose of Contaminated Decon Equipment and Tooling                  $22         $4             $131         $0          $36         $194 10.13   Remove, Package and Dispose of Remaining Active Plant Systems                          $3,210    $1,032            $1,407         $0       $1,299       $6,948 Distributed                Subtotal                                                          $21,815     $7,016          $56,626          $0      $21,531     $106,987 Undistributed 1.01   Utility Staff                                                                        $28,823          $0                $0        $0       $3,747      $32,570 1.02   Utility Staff HP Supplies                                                                  $0    $1,094                 $0        $0         $164       $1,258 1.03   Security Guard Force                                                                   $2,566         $0               $0         $0         $385       $2,951 1.04   Insurance                                                                                  $0         $0                $0   $1,230          $184       $1,414 1.05   Property Taxes                                                                             $0         $0                $0      $20             $3          $23 1.06   NRC Decommissioning Fees                                                                   $0         $0                $0   $1,258          $189       $1,446 1.07   Materials and Services                                                                     $0    $8,673                 $0        $0       $1,301       $9,974 1.08   DAW Disposal                                                                               $0         $0             $246         $0          $37         $282 1.09   Energy                                                                                     $0         $0                $0   $1,250          $188       $1,438 Printed: 1/11/2010 12:39:33 PM                                                                                                                             Page 30 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                   License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative    Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total 1.10   Decommissioning General Contractor Staff                                         $28,276        " $0              $0         $0       $3,676      $31,952 1.11   DGC HP Supplies                                                                       $0    $1,514                $0         $0         $227        $1,741 Undistributed           Subtotal                                                         $59,665   $11,281              $246    $3,758       $10,101      $85,049 SAFSTOR Pd 1            Subtotal                                                         $81,480   $18,297          $56,872     $3,758       $31,632     $192,036 Printed: 1/11/2010 12:39:33 PM                                                                                                                        Page 31 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                       License Status           Existing              Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Safestdr              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor     Equipment         Disposal     Other      Contingency     Total SAFSTOR Pd 11         Site Decontamination Distributed 11.01 Decon Reactor Building                                                                  $2,761     $2,213            $4,493          $0       $2,177      $11,644 11.02   Decon Turbine Building                                                                  $541       $768             $530           $0         $423       $2,262 11.03   Decon Radwaste Building                                                                 $116       $144             $169           $0          $99         $528 11.04   Decon HPCI and RCIC Building                                                              $26        $39              $25          $0          $21         $110 11.05   Decon Administration Building                                                              $9         $5              $10          $0            $6         $30 11.06   Decon Off-Gas Retention Building                                                          $44        $17              $21          $0          $19         $100 11.07   Decon Low Level Radwaste Storage and Processing                                         $208       $312             $255           $0         $178         $954 11.08   Decon Off-Gas Stack                                                                       $52        $48            $142           $0          $56         $298 11.10   Remove Underground Storm Drains and Manholes                                              $33        $25              $34          $0          $21         $114 11.11   Final Status Survey for Structures                                                    $5,188       $928                $0       $921          $915       $7,952 11.12   Final Status Survey for Land Areas                                                      $915         $54               $0          $0         $126       $1,094 11.13   Prepare Final Report of Dismantling Program                                               $65         $3               $0          $0            $9         $76 Distributed                Subtotal                                                           $9,958     $4,556            $5,679       $921        $4,050      $25,162 Undistributed 1.01 Utility Staff                                                                          $19,014          $0               $0          $0       $2,472      $21,486 1.02   Utility Staff HP Supplies                                                                  $0    $1,258                $0          $0         $189       $1,447 1.03   Security Guard Force                                                                  $2,193          $0               $0          $0         $329       $2,522 1.04   Insurance                                                                                  $0         $0               $0     $1,051          $158       $1,208 1.05   Property Taxes                                                                             $0         $0               $0        $17             $3         $20 1.06   NRC Decommissioning Fees                                                                   $0         $0               $0     $1,075          $161       $1,236 1.07   Materials and Services                                                                     $0    $6,139                $0          $0         $921       $7,060 1.08   DAW Disposal                                                                               $0         $0            $115           $0          $17         $132 1.09   Energy                                                                                     $0         $0               $0       $946          $142       $1,088 1.10   Decommissioning General Contractor Staff                                             $16,941          $0               $0          $0       $2,202      $19,144 Printed: 1/11/2010 12:39:33 PM                                                                                                                              Page 32 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                   License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative    Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total 1.11   DGC HP Supplies                                                                       $0      $720                $0         $0         $108         $827 Undistributed           Subtotal                                                        $38,148     $8,117              $115    $3,089        $6,702      $56,170 SAFSTOR Pd 1            Subtotal                                                        $48,106    $12,673            $5,794    $4,010       $10,752      $81,332 Printed: 1/11/2010 12:39:33 PM                                                                                                                        Page 33 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                       License Status           Existing             Unit I Shut Down Date        2/21/2014 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor   Equipment         Disposal    Other      Contingency     Total A. License Termination Subtotal                                                             $257,032   $73,841           $75,855   $90,841       $80,726     $578,297 B. Spent Fuel Dry Pd 1              Fuel Pool Island Design Distributed 12.01 Design Spent Fuel Support System Modifications                                            $370         $6               $0         $0          $49         $425 12.02   Design Control Room Relocation                                                          $358         $5               $0         $0          $47         $411 12.03   Design Spent Fuel Storage Security Modifications                                        $275         $4               $0         $0          $36         $315 Distributed                Subtotal                                                           $1,003       $15                $0         $0         $132       $1,151 Undistributed 2.01 Utility Spent Fuel Staff                                                                   $93         $0               $0         $0          $12         $106 Undistributed              Subtotal                                                              $93        $0                $0         $0          $12         $106 Dry Pd 1                   Subtotal                                                           $1,096       $15                $0         $0         $144       $1,257 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 34 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                        License Status           Existing             Unit 1 Shut Down Date         2/21/2014 Decommissioning Alternative       Safestor               Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                     Labor    Equipment         Disposal     Other      Contingency      Total Dry Pd 2               Spent Fuel Cooling and Transfer to Dry Storage Distributed 13.01 Install Spent Fuel Pool System Modifications                                               $119    $1,658                $0          $0         $231        $2,008 13.02   Implement Control Room Modifications                                                     $956    $1,434                $0          $0         $311        $2,701 13.03   Implement Spent Fuel Pool Security Modifications                                         $500       $750               $0          $0         $163        $1,413 13.04   Purchase of Dry Storage Modules for Fuel Assemblies                                        $0   $36,162                $0          $0       $5,424       $41,586 Distributed                 Subtotal                                                           $1,575   $40,004                $0          $0       $6,129       $47,708 Undistributed 2.01 Utility Spent Fuel Staff                                                                 $2,049         $0               $0          $0         $266        $2,316 2.02   Utility Staff HIP Supplies                                                                 $0       $791               $0          $0         $119          $910 2.03   Fuel Pool Maintenance and Operation Staff                                             $15,537         $0               $0          $0       $2,330       $17,867 2.05   Security Guard Force                                                                  $26,769         $0               $0          $0       $4,015       $30,784 2.06   Insurance                                                                                  $0         $0               $0     $4,239          $636        $4,875 2.07   Spent Fuel Fees and Permits                                                                $0         $0               $0     $6,372          $956        $7,328 2.08   Energy                                                                                     $0         $0               $0     $1,432          $215        $1,647 2.09   Materials and Services                                                                     $0   $13,124                $0          $0       $1,969       $15,093 2.10   Spent Fuel Maintenance                                                                     $0         $0               $0       $999          $150        $1,149 Undistributed               Subtotal                                                         $44,355    $13,915                $0    $13,042       $10,656       $81,969 Dry Pd 2                    Subtotal                                                         $45,930    $53,919                $0    $13,042       $16,785     $129,677 Printed: 1/11/2010 12:39:33 PM                                                                                                                              Page Pg 355o8 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage
* Scenario Number 2                                      License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 3              Dry Storage During Dormancy Undistributed 2.01 Utility Spent Fuel Staff                                                             $41,942          $0               $0         $0       $5,452      $47,395 2.02   Utility Staff HP Supplies                                                                $0    $3,275                $0         $0         $491       $3,767 2.04   Additional Staff for Spent Fuel Shipping                                            $8,098          $0               $0         $0       $1,215       $9,313 2.05   Security Guard Force                                                               $18,445          $0               $0         $0       $2,767      $21,212 2.06   Insurance                                                                                $0         $0               $0    $6,575          $986       $7,561 2.07   Spent Fuel Fees and Permits                                                              $0         $0               $0   $15,467        $2,320      $17,787 2.08   Energy                                                                                   $0         $0               $0    $1,350          $203       $1,553 2.09   Materials and Services                                                                   $0   $21,212                $0         $0       $3,182      $24,394 2.10   Spent Fuel Maintenance                                                                   $0         $0               $0    $2,582          $387       $2,970 Undistributed              Subtotal                                                        $68,485    $24,487                $0   $25,974       $17,003     $135,952 Dry Pd 3                   Subtotal                                                        $68,485    $24,487                $o   $25,974       $17,003     $135,952 Printed: 1/11/2010 12:39:33 PM                                                                                                                           Page 36 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                        License Status           Existing.            Unit I Shut Down Date         2/21/2014 Decommissioning Alternative      Safestor                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                     Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal     Other      Contingency     Total Dry Pd 4              ISFSI Decommissioning Distributed 15.01 Preparation and NRC Review of License Termination Plan                                     $63          $0                $0      $101           $21         $186 15.02   Verification Survey of Horizontal Storage Modules                                        $74         $27                $0         $0          $13         $115 15.03   Preparation of Final Report on Decommissioning and NRC Review                            $31          $0                $0       $60           $12         $102 15.04   Clean Demolition of ISFSI                                                             $1,215        $662           $1,875          $0         $554       $4,305 Distributed               Subtotal                                                            $1,383        $689           $1,875       $161          $600       $4,708 Undistributed 2.01 Utility Spent Fuel Staff                                                                  $686          $0                $0         $0          $89         $775 2.05   Security Guard Force                                                                   *$663          $0                $0         $0          $99         $762 2.08   Energy                                                                                    $0          $0                $0         $5           $1            $5 2.09   Materials and Services                                                                     $0       $379                $0         $0          $57         $436 2.12   Decommissioning General Contractor Staff                                                $408          $0                $0         $0          $61         $469 Undistributed             Subtotal                                                            $1,757        $379                $0         $5         $307       $2,447 Dry Pd 4                  Subtotal                                                            $3,140     $1,068            $1,875       $166          $907       $7,155 Printed: 1/11/2010 12:39:33 PM                                                                                                                              Page 37 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yuc~ca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                      License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total B. Spent Fuel             Subtotal                                                        $118,651    $79,489            $1,875   $39,182       $34,839     $274,041 C. Greenfield Grn Pd 1              Clean Building Demolition Distributed 16.01 Clean Building Demolition Equipment                                                        $0      $738                 $0        $0         $170         $907 16.02   Demolish Low-Level Radwaste Building                                                $2,288     $1,129              $204         $0         $584       $4,204 16.03   Demolish Turbine Building                                                           $2,607     $1,258              $151         $0         $648       $4,664 16.04   Demolish Data Acquisition and Technical Support Building                              $214       $142               $50         $0          $67         $472 16.05   Demolish Control and Administrative Buildings                                         $571       $260               $58         $0         $142       $1,031 16.06   Demolish Guard Facility                                                                 $91       $42                $8         $0          $22         $163 16.07   Demolish HPCI and RCIC Building                                                       $120       $135                $6         $0          $48         $309 16.08   Demolish Reactor Building                                                           $3,298     $1,836              $295         $0         $890       $6,319 16.09   Demolish Cooling Towers and Related Structures                                        $533       $696              $185         $0         $253       $1,667 16.10   Demolish Training Center                                                                $97        $42              $10         $0          $23         $172 16.11   Demolish Plant Support Center                                                         $222       $159               $59         $0          $73         $514 16.12   Remove and Dispose of Underground Storage Tanks                                         $18        $22               $0         $0            $7         $48 16.13   Demolish Off-Gas Stack                                                                  $85       $45               $18         $0          $24         $172 16.14   Demolish Existing Waste Water Treatment Plant                                           $13         $1               $3         $0            $2         $20 16.15   Demolish Remaining Structures                                                       $1,524     $2,042              $496         $0         $732       $4,794 Distributed               Subtotal                                                         $11,681     $8,547            $1,543         $0       $3,685      $25,456 Undistributed 3.01 Utility Staff                                                                         $3,765          $0               $0         $0         $489       $4,255 3.02   Security Guard Force                                                                  $606          $0               $0         $0          $91         $697 3.03   Decommissioning General Contractor Staff                                            $6,313          $0               $0         $0         $821       $7,133 3.04   Energy                                                                                   $0         $0               $0      $392           $59         $451 3.05   Insurance                                                                                $0         $0               $0      $141           $21         $163 Printed: 1/11/2010 12:39:33 PM                                                                                                                           Page 38 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                    License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative    Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                     Labor   Equipment         Disposal    Other      Contingency      Total Undistributed           Subtotal                                                          $10,684         $0              $0       $533        $1,481      $12,699 Grn Pd 1                Subtotal                                                          $22,365    $8,547           $1,543       $533        $5,166      $38,155 Printed: 1/11/2010 12:39:33 PM                                                                                                                         Page 39 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                       License Status           Existing             Unit 1 Shut Down Date        2/21/2014 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: i/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total Grn Pd 2              Site Restoration Distributed 17.01 Site Restoration Equipment                                                                  $0      $103               $0          $0          $24         $127 17.02   Remove Temporary Structures                                                             $37        $30               $0          $0          $12          $78 17.03   Finish Grading and Re-Vegetate Site                                                    $376       $272               $0          $0         $111         $760 Distributed                Subtotal                                                            $413       $405               $0          $0         $147         $965 Undistributed 3.01 Utility Staff                                                                            $619          $0              $0          $0          $81         $700 3.02   Security Guard Force                                                                   $154          $0              $0          $0          $23         $177 3.03   Decommissioning General Contractor Staff                                             $1,113          $0              $0          $0         $145       $1,257 3.04   Energy                                                                                    $0         $0              $0          $2            $0           $3 3.05   Insurance                                                                                 $0         $0              $0        $36             $5         $41 Undistributed              Subtotal                                                          $1,886          $0              $0        $38          $254       $2,178 Grn Pd 2                   Subtotal                                                          $2,299       $405               $0        $38          $401       $3,143 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 40 of 80

Table 2 Duane Arnold SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Scenario Number 2                                    License Status           Existing             Unit 1 Shut Down Date           2/21/2014 Decommissioning Alternative    Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                    Labor    Equipment         Disposal      Other       Contingency     Total C. Greenfield           Subtotal                                                          $24,664    $8,952            $1,543        $571         $5,567      $41,298 Scenario No. 2       Total                                                           $400,347   $162,282           $79,273    $130,594       $121,132     $893,636 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 41 of 80

                                                                  #                      Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                       License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor    Equipment         Disposal    Other      Contingency     Total A. License Termination Decon Pd 1            Decommissioning Planning Prior to Shutdown Distributed 1.01 Prepare Written Notification of Cessation of Operations                                     $0         $0              $0          $0           $0            $0 1.02   Prepare Written Notification of Fuel Removal from Vessel                                  $0         $0              $0          $0           $0            $0 1.03   Decommissioning Planning and Design                                                     $236         $0              $0          $0          $31         $267 1.04   Prepare Integrated Work Sequence and Schedule for Decommissioning                       $137         $0              $0          $0          $18         $155 1.05   Prepare Decommissioning Activity Specifications                                       $2,486        $20              $0          $0         $326       $2,832 1.06   Prepare License Termination Plan                                                        $317        $10              $0          $0          $42         $369 1.07   Prepare Detailed Work Procedures for Decommissioning                                  $2,259         $8              $0          $0         $295       $2,561 1.08   Preparation of Decommissioning License Documents                                      $1,661         $7              $0          $0         $217       $1,885 1.09   Planning and Design of Site Repowering                                                  $579         $7              $0          $0          $76         $662 1.10   Design Containment Access Modifications                                                 $221         $3              $0          $0          $29         $253 1.11   Planning and Design of Primary System Decontamination                                   $202         $2               $0         $0          $26         $230 1.12   Select Decommissioning General Contractor                                               $251         $4               $0         $0          $33         $289 Distributed               Subtotal                                                            $8,349        $61              $0          $0       $1,093       $9,503 Undistributed 1.01 Utility Staff                                                                           $2,480         $0               $0         $0         $322       $2,802 1.10   Decommissioning General Contractor Staff                                              $1,929         $0               $0         $0         $251       $2,179 Undistributed             Subtotal                                                            $4,409         $0              $0          $0         $573       $4,981 Decon Pd 1                Subtotal                                                           $12,758        $61              $0          $0       $1,666      $14,484 Printed: 1/11/2010 12:39:33 PM                                                                                                                            Page 42 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other. Contingency     Total Decon Pd 2            Site Modifications and Preparations Distributed 2.01 Administrative Activities                                                                 $757          $4               $0         $0          $99         $860 2.02   Planning for Asbestos Abatement                                                         $132          $2               $0         $0          $17         $152 2.03   Planning and Design of Site Characterization                                            $311          $3               $0         $0          $41         $356 2.04   Perform Baseline Radiation Survey                                                       $233        $88                $0         $0          $42         $363 2.05   Primary System Decontamination                                                          $848       $805              $894         $0         $586       $3,134 2.06   Flush and Drain Non-Essential Systems                                                     $35         $6             $596         $0         $146         $783 2.07   Hot Spot Removal                                                                        $545       $176              $894         $0         $372       $1,987 2.08   Finalize Residual Radiation Inventory                                                     $37       $41                $0         $0          $10          $88 2.09   Select Shipping Casks and Obtain Shipping Permits                                         $29         $0               $0         $0           $4          $33 2.10   Design, Specify, and Procure Special Items and Materials                                $782     $5,300                $0         $0         $791       $6,873 2.11   Modify Containment Access                                                               $300       $554                $0         $0         $111         $965 2.12   Construct New Change Rooms, Hot Laundry, In-Plant Laydown Areas                            $0      $869                $0         $0         $113         $982 2.13   Repower Site                                                                            $524     $1,578                $0         $0         $273       $2,376 2.14   Test Special Cutting and Handling Equipment and Train Operators                         $882       $145                $0         $0         $134       $1,161 2.15   Procure Non-Engineered Standard Equipment                                                  $0    $4,444                $0         $0         $578       $5,022 2.16   Asbestos Abatement                                                                      $145        $57              $196         $0          $92         $490 Distributed                 Subtotal                                                          $5,560    $14,072            $2,580         $0       $3,409      $25,625 Undistributed 1.01   Utility Staff                                                                        $33,684          $0               $0         $0       $4,379      $38,063 1.02   Utility Staff HiP Supplies                                                                 $0    $1,161                $0         $0         $174       $1,335 1.03   Security Guard Force                                                                   $2,577         $0               $0         $0         $387       $2,963 1.04   Insurance                                                                                  $0         $0               $0    $1,235          $185       $1,420 1.05   Property Taxes                                                                             $0         $0               $0       $20            $3          $23 1.06   NRC Decommissioning Fees                                                                   $0         $0               $0      $767          $115         $882 Printed: 1/11/2010 12:39:33 PM                                                                                                                             Page 43 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                     License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Decon                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total 1.07   Materials and Services                                                                  $0   $10,398                $0         $0       $1,560      $11,958 1.08   DAW Disposal                                                                            $0         $0              $45         $0           $7           $52 1.09   Energy                                                                                  $0         $0               $0    $1,000          $150       $1,150 1.10   Decommissioning General Contractor Staff                                          $21,060          $0               $0         $0       $2,738      $23,798 1.11   DGC HP Supplies                                                                         $0      $992                $0         $0         $149       $1,141 Undistributed             Subtotal                                                        $57,321    $12,551               $45    $3,022        $9,847      $82,785 Decon Pd 2                Subtotal                                                        $62,881    $26,623           $2,625     $3,022       $13,256     $108,410 Printed: 1/11/2010 12:39:33 PM                                                                                                                          Page 44 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decorn                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total Decon Pd 3            Major Component Removal Distributed 3.01 Remove, Package and Dispose of Non-Essential Systems                                   $10,049     $2,322            $7,230         $0       $4,508      $24,109 3.02   Segment, Package and Dispose of Nuclear Steam Supply System                           $2,343       $923           $29,805         $0       $7,606      $40,677 3.03   Decon Shield Plugs, Pool Plugs and Stud Tensioners                                        $37         $7             $142         $0          $43         $229 3.04   Volume Reduce Control Rods Blades and LPRMS                                             $323       $201            $5,173         $0       $1,310       $7,006 3.05   Purchase Dry Storage Modules for GTCC Waste                                                $0    $1,096                 $0        $0         $252       $1,348 3.06   Finalize Internals and Vessel Segmenting Details                                          $18         $2                $0        $0            $4         $24 3.07   Reactor Vessel Insulation Removal and Disposal                                          $104        $15'             $214         $0         $109         $441 3.08   Segment, Package and Ship Reactor Internals                                           $3,080     $1,018           $22,310         $0       $7,352      $33,759 3.09   Package and Ship Reactor Pressure Vessel                                               $2,922    $1,073            $6,513         $0       $3,336      $13,843 3.10   Drain Dryer Separator Pool and Process Liquid Waste                                        $0         $0                $0        $0            $0           $0 3.11   Removal and Disposal of Sacrificial Shield Wall and Reactor Pedestal                    $219       $447              $830         $0         $344       $1,840 3.12   Remove and Dispose of Hazardous Waste                                                      $0         $0                $0     $131           $20         $151 Distributed                Subtotal                                                          $19,095     $7,104           $72,217      $131       $24,884     $123,427 Undistributed 1.01 Utility Staff                                                                          $47,010          $0                $0        $0       $6,111      $53,121 1.02   Utility Staff HP Supplies                                                                  $0    $1,784                 $0        $0         $268       $2,052 1.03   Security Guard Force                                                                  $4,186          $0                $0        $0         $628       $4,813 1.04   Insurance                                                                                  $0         $0                $0   $2,006          $301       $2,306 1.05   Property Taxes                                                                             $0         $0                $0      $33             $5         $37 1.06   NRC Decommissioning Fees                                                                   $0         $0                $0   $2,051          $308       $2,359 1.07   Materials and Services                                                                     $0   $14,145                 $0        $0       $2,122      $16,267 1.08   DAW Disposal                                                                               $0         $0             $209         $0          $31         $240 1.09   Energy                                                                                     $0         $0               $0    $1,953          $293       $2,246 1.10   Decommissioning General Contractor Staff                                             $46,118          $0               $0         $0       $5,995      $52,113 Printed: 1/11/2010 12:39:33 PM                                                                                                                             Page 45 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                    License Status           Extension              Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative     Decon                Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date" I/ 112025 2008 Dollars in Thousands No                                  Item Description                                      Labor    Equipment         Disposal    Other      Contingency      Total 1.11   DGCIIP Supplies                                                                         $0    $2,470                $0         $0         $370        $2,840 Undistributed           Subtotal                                                          $97,314    $18,399             $209     $6,043       $16,432     $138,394 Decon Pd 3              Subtotal                                                         $116,409    $25,503          $72,426     $6,174       $41,316     $261,821 Printed: 1/11/2010 12:39:33 PM                                                                                                                          Page 46 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                       License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal     Other      Contingency     Total Decon Pd 4            Balance of Plant Decontamination Distributed 4.01 Remove and Dispose of Spent Fuel Storage Racks                                             $51       $234           $1,451          $0         $399       $2,136 4.02   Drain Spent Fuel Pool and Process Liquid Waste                                            $0         $0                $0         $0           $0            $0 4.03   Flush and Drain Essential Systems Following Fuel Pool Closure                            $24        $10             $596          $0         $145         $775 4.04   Removal and Disposal of Spent Resins, Filter Media and Tank Sludge                       $25        $25           $1,490          $0         $354       $1,895 4.05   Removal and Disposal of Off Gas System Adsorber                                          $25        $25           $2,429          $0         $570       $3,049 4.06   Segment, Package and Dispose of Refueling Bridge                                         $50         $9             $262          $0          $74         $395 4.07   Segment, Package and Dispose of Spent Fuel Pool Island Equipment                          $7         $1             $135          $0          $33         $176 4.08   Remove, Package and Dispose of Remaining Active Plant Systems..                       $3,210    $1,032            $1,407          $0       $1,299       $6,948 4.09   Decon Reactor Building                                                                $2,761    $2,213            $4,493          $0       $2,177      $11,644 4.10   Decon Turbine Building                                                                  $541       $768             $530          $0         $423       $2,262 4.11   Decon Radwaste Building                                                                 $116       $144             $169          $0          $99         $528 4.12   Decon HPCI and RCIC Building                                                             $26        $39              $25          $0          $21         $110 4.13   Decon Administration Building                                                             $9         $5              $10          $0           $6          $30 4.14   Decon Off-Gas Retention Building                                                         $44        $17              $21          $0          $19         $100 4.15   Decon Low Level Radwaste Storage and Processing                                         $208       $312             $255          $0         $178         $954 4.16   Decon Off-Gas Stack                                                                      $52        $48             $142          $0          $56         $298 4.17   Segment, Package and Dispose of Contaminated Decon Equipment and Tooling                 $22         $4             $131          $0          $36         $194 4.18   Remove Underground Storm Drains and Manholes                                             $33        $25              $34          $0          $21         $114 4.19   Final Status Survey for Structures                                                    $5,188       $928                $0      $921        $1,545       $8,583 4.20   Final Status Survey for Land Areas                                                      $915        $54                $0         $0         $223       $1,191 4.21   Prepare Final Report of Dismantling Program                                              $65         $3                $0         $0          $16          $83 Distributed               Subtotal                                                          $13,372     $5,896          $13,580        $921        $7,694      $41,465 Undistributed 1.01 Utility Staff                                                                         $20,571          $0                $0         $0       $2,674      $23,245 Printed: 1/11/2010 12:39:33 PM                                                                                                                             Page 47 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                     License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Decon                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                  Repository Opening Date: I/1/2025 2008 Dollars in Thousands No                                    Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total 1.02   Utility Staff HP Supplies                                                               $0    $1,361                $0         $0         $204       $1,565 1.03   Security Guard Force                                                               $2,373          $0               $0         $0         $356       $2,729 1.04   Insurance                                                                               $0         $0               $0    $1,137          $171       $1,307 1.05   Property Taxes                                                                          $0         $0               $0       $18             $3          $21 1.06   NRC Decommissioning Fees                                                                $0         $0               $0      $706          $106         $812 1.07   Materials and Services                                                                  $0    $6,642                $0         $0         $996       $7,638 1.08   DAW Disposal                                                                            $0         $0            $160          $0          $24         $184 1.09   Energy                                                                                  $0         $0               $0      $966          $145       $1,111 1.10   Decommissioning General Contractor Staff                                          $18,328          $0               $0         $0       $2,383      $20,711 1.11   DGC HP Supplies                                                                         $0      $778                $0         $0         $117         $895 Undistributed             Subtotal                                                        $41,272     $8,781             $160     $2,827        $7,179      $60,218 Decon Pd 4                Subtotal                                                        $54,644    $14,677          $13,740     $3,748       $14,873     $101,683 Printed: 1/11/2010 12:39:33 PM                                                                                                                          Page 48 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: t11/2025 2008 Dollars in Thousands No                                    Item Description                                       Labor   Equipment         Disposal    Other      Contingency     Total A. License Termination Subtotal                                                             $246,692   $66,864          $88,791    $12,944       $71,111     $486,398 B. Spent Fuel Dry Pd 1             Fuel Pool Island Design Distributed 5.01 Design Spent Fuel Support System Modifications                                            $370         $6               $0         $0          $49         $425 5.02   Design Control Room Relocation                                                          $358         $5               $0         $0          $47         $411 5.03   Design Spent Fuel Storage Security Modifications                                        $275         $4               $0         $0          $36         $315 Distributed               Subtotal                                                            $1,003        $15               $0         $0         $132       $1,151 Undistributed 2.01 Utility Spent Fuel Staff                                                                   $93         $0               $0         $0          $12         $106 Undistributed             Subtotal                                                               $93         $0               $0         $0          $12         $106 Dry Pd 1                  Subtotal                                                            $1,096        $15               $0         $0         $144       $1,257 Printed: 1/11/2010 12:39:34 PM                                                                                                                            Page 49 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                  Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 2               Spent Fuel Cooling and Transfer to Dry Storage Distributed 6.01 Install Spent Fuel Pool System Modifications                                               $119    $1,658                $0         $0         $231       $2,008 6.02   Implement Control Room Modifications                                                     $956    $1,434                $0         $0         $311       $2,701 6.03   Implement Spent Fuel Pool Security Modifications                                         $500      $750                $0         $0         $163       $1,413 6.04   Purchase of Dry Storage Modules for Fuel Assemblies                                        $0   $23,012                $0         $0       $3,452      $26,464 Distributed                Subtotal                                                            $1,575   $26,854                $0         $0       $4,157      $32,586 Undistributed 2.01 Utility Spent Fuel Staff                                                                 $2,050         $0               $0         $0         $267       $2,317 2.02   Utility Staff HP Supplies                                                                  $0      $791                $0         $0         $119         $910 2.03   Fuel Pool Maintenance and Operation Staff                                             $15,545         $0               $0         $0       $2,332      $17,877 2.05   Security Guard Force                                                                  $26,784         $0               $0         $0       $4,018      $30,801 2.06   Insurance                                                                                  $0         $0               $0    $4,241          $636       $4,877 2.07   Spent Fuel Fees and Permits                                                                $0         $0               $0    $6,376          $956       $7,332 2.08   Energy                                                                                     $0         $0               $0    $1,433          $215       $1,648 2.09   Materials and Services                                                                     $0   $13,131                $0         $0       $1,970      $15,101 2.10   Spent Fuel Maintenance                                                                     $0         $0               $0    $1,000          $150       $1,150 Undistributed              Subtotal                                                          .$44,379   $13,922                $0   $13,050       $10,663      $82,013 Dry Pd 2                   Subtotal                                                          $45,954    $40,776                $0   $13,050       $14,820     $114,599 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 50 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                      License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 3              Dry Storage During Decommissioning Undistributed 2.01 Utility Spent Fuel Staff                                                              $4,223          $0               $0         $0         $549        $4,772 2.02   Utility Staff HP Supplies                                                                $0      $330                $0         $0          $49          $379 2.04   Additional Staff for Spent Fuel Shipping                                               $815         $0               $0         $0         $122          $938 2.05   Security Guard Force                                                                 $1,857         $0               $0         $0         $279        $2,136 2.06   Insurance                                                                                $0         $0               $0      $662           $99          $761 2.07   Spent Fuel Fees and Permits                                                              $0         $0               $0    $1,557          $234        $1,791 2.08   Energy                                                                                   $0         $0               $0       $11             $2          $13 2.09   Materials and Services                                                                   $0    $2,136                $0         $0         $320        $2,456 2.10   Spent Fuel Maintenance                                                                   $0         $0               $0      $260            $39         $299 Undistributed              Subtotal                                                         $6,895     $2,466                $0    $2,490        $1,693      $13,545 Dry Pd 3                   Subtotal                                                         $6,895     $2,466                $0    $2,490        $1,693      $13,545 Printed: 1/11/2010 12:39:34 PM                                                                                                                           Page 51 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                       License Status           Extension             Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor     Equipment         Disposal    Other      Contingency      Total Dry Pd 4              Dry Storage Only Undistributed 2.01 Utility Spent Fuel Staff                                                               $29,194          $0              $0          $0       $3,795      $32,990 2.02   Utility Staff HP Supplies                                                                 $0     $2,280               $0          $0         $342        $2,622 2.04   Additional Staff for Spent Fuel Shipping                                              $5,637          $0              $0          $0         $846        $6,483 2.05   Security Guard Force                                                                 $12,839          $0              $0          $0       $1,926      $14,765 2.06   Insurance                                                                                 $0          $0              $0     $7,572        $1,136        $8,708 2.07   Spent Fuel Fees and Permits                                                                $0         $0              $0    $10,766        $1,615      $12,381 2.08   Energy                                                                                    $0          $0              $0       $940          $141        $1,081 2.09   Materials and Services                                                                    $0    $14,765               $0          $0       $2,215      $16,980 2.10   Spent Fuel Maintenance                                                                    $0          $0              $0     $1,797          $270        $2,067 2.11   Property Taxes                                                                            $0          $0              $0       $240           $36          $276 Undistributed              Subtotal                                                         $47,670     $17,045               $0    $21,315       $12,322      $98,353 Dry Pd 4                   Subtotal                                                         $47,670     $17,045               $0    $21,315       $12,322      $98,353 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 52 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Decon                   Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                     Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 5             ISFSI Decommissioning Distributed 9.01 Preparation and NRC Review of License Termination Plan                                     $63          $0               $0      $101           $21          $186 9.02   Verification Survey of Horizontal Storage Modules                                        $46        $22                $0         $0           $9           $77 9.03   Preparation of Final Report on Decommissioning and NRC Review                            $31          $0               $0       $60           $12          $102 9.04   Clean Demolition of ISFSI                                                             $1,103       $612           $1,514          $0         $481        $3,710 Distributed               Subtotal                                                            $1,243       $634           $1,514       $161          $523        $4,075 Undistributed 2.01 Utility Spent Fuel Staff                                                                  $686          $0               $0         $0          $89          $775 2.05   Security Guard Force                                                                    $663          $0               $0         $0          $99          $762 2.06   Insurance                                                                                  $0         $0               $0      $155           $23          $178 2.08   Energy                                                                                     $0         $0               $0         $5           $1             $5 2.09   Materials and Services                                                                     $0      $379                $0         $0          $57          $436 2.11   Property Taxes                                                                             $0         $0               $0       $12            $2           $14 2.12   Decommissioning General Contractor Staff                                                $408          $0               $0         $0          $61          $469 Undistributed             Subtotal                                                            $1,757       $379                $0      $172          $332        $2,639 Dry Pd 5                  Subtotal                                                            $3,000     $1,013           $1,514       $333          $855        $6,714 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 53 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                      License Status           Extension             Unit I Shut Down Date        2/21/2034 Decommissioning Alternative      Decon                 Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                     Labor    Equipment         Disposal    Other      Contingency     Total B. Spent Fuel             Subtotal                                                         $104,615    $61,315            $1,514   $37,188       $29,834     $234,468 C. Greenfield Grn Pd 1              Clean Building Demolition Distributed 10.01 Clean Building Demolition Equipment                                                         $0      $738                 $0        $0         $170         $907 10.02   Install Temporary Office Buildings                                                      $14        $63                 $0        $0          $16          $93 10.03   Demolish Low-Level Radwaste Building                                                 $2,288     $1,129              $204         $0         $584       $4,204 10.04   Demolish Turbine Building                                                            $2,607     $1,258              $151         $0         $648       $4,664 10.05   Demolish Data Acquisition and Technical Support Building                               $214       $142               $50         $0          $67         $472 10.06   Demolish Control and Administrative Buildings                                          $571       $260               $58         $0         $142       $1,031 10.07   Demolish Guard Facility                                                                 $91        $42                 $8        $0          $22         $163 10.08   Demolish HPCI and RCIC Building                                                        $120       $135                 $6        $0          $48         $309 10-.09  Demolish Reactor Building                                                            $3,298     $1,836              $295         $0         $890       $6,319 10.10   Demolish Cooling Towers and Related Structures                                         $533       $696              $185         $0         $253       $1,667 10.11   Demolish Training Center                                                                $97        $42                $10        $0          $23         $172 10.12   Demolish Plant Support Center                                                          $222       $159                $59        $0          $73         $514 10.13   Remove and Dispose of Underground Storage Tanks                                         $18        $22                 $0        $0            $7         $48 10.14   Demolish Off-Gas Stack                                                                  $85        $45                $18        $0          $24         $172 10.15   Demolish Existing Waste Water Treatment Plant                                           $13          $1                $3        $0            $2          $20 10.16   Demolish Remaining Structures                                                        $1,524     $2,042              $496         $0         $732       $4,794 Distributed               Subtotal                                                          $11,695     $8,610            $1,543         $0       $3,701      $25,549 Undistributed 3.01 Utility Staff                                                                          $3,765          $0                $0        $0         $489       $4,255 3.02   Security Guard Force                                                                   $606          $0                $0        $0          $91         $697 3.03   Decommissioning General Contractor Staff                                             $6,313          $0                $0        $0         $821       $7,133 3.04   Energy                                                                                    $0         $0                $0     $244           $37         $281 Printed: 1/11/2010 12:39:34 PMPae4of8                                                                                                                     Page 54 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                   License Status           Extension             Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative    Decon                Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor     Equipment         Disposal    Other      Contingency     Total 3.05   Insurance                                                                              $0         $0               $0      $141           $21         $163 Undistributed           Subtotal                                                         $10.684          $0               $0      $385        $1.459      $12.529 Grn Pd 1                Subtotal                                                         $22,379     $8,610            $1,543      $385        $5,160      $38,078 Printed: 1/11/2010 12:39:34 PM                                                                                                                         Page 55 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain. Opening 2025 Scenario Number 3                                      License Status           Extension               Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Decon                Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025           J, 2008 Dollars in Thousands No                                     Item Description                                    Labor       Equipment         Disposal    Other      Contingency     Total Grn Pd 2              Site Restoration Distributed 11.01 Site Restoration Equipment                                                                 $0         $103                $0         $0          $24         $127 11.02   Remove Temporary Structures                                                            $11             $9               $0         $0            $3         $23 11.03   Finish Grading and Re-Vegetate Site                                                   $376          $272                $0         $0         $111         $760 Distributed                Subtotal                                                           $387          $384                $0         $0         $138         $910 Undistributed 3.01 Utility Staff                                                                           $496             $0               $0         $0          $64         $560 3.02   Security Guard Force                                                                  $123             $0               $0         $0          $18         $142 3.03   Decommissioning General Contractor Staff                                              $890             $0               $0         $0         $116       $1,006 3.04   Energy                                                                                   $0            $0               $0         $2            $0           $2 3.05   Insurance                                                                                $0            $0               $0       $29             $4         $33 Undistributed              Subtotal                                                         $1.509             $0               $0       $31          $202       $1.743 Grn Pd 2                   Subtotal                                                         $1,896          $384                $0       $31          $340       $2,653 Printed: 1/11/2010 12:39:34 PM                                                                                                                              Page 56 of 80

Table 3 Duane Arnold Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Scenario Number 3                                   License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative    Decon                Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                     Labor   Equipment         Disposal     Other      Contingency     Total C. Greenfield           Subtotal                                                         $24,275    $8,994            $1,543      $416         $5,500      $40,731 Scenario No. 3        Total                                                           $375,582  $137,173          $91,848     $50,548     $106,445      $761,597 Printed: 1/11/2010 12:39:34 PM                                                                                                                         Page 57 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number        4                                License Status           Extension             Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor     Equipment         Disposal    Other      Contingency     Total A. License Termination SAFSTOR Pd 1          SAFSTOR Planning Prior to Shutdown Distributed 1.01 Prepare Written Notification of Cessation of Operations                                      $0         $0               $0         $0           $0            $0 1.02   Prepare Written Notification of Fuel Removal from Vessel                                   $0         $0               $0         $0           $0            $0 1.03   SAFSTOR Planning and Design                                                             $236          $0               $0         $0          $31         $267 1.04   Planning for SAFSTOR Baseline Radiation Survey                                          $311          $3               $0         $0          $41         $356 1.05   Prepare SAFSTOR Plan                                                                  $1,881        $32                $0         $0         $249       $2,162 1.06   Preparation of SAFSTOR License Documents                                              $1,661          $7               $0         $0         $217       $1,885 1.07   Prepare SAFSTOR Integrated Work Schedule                                                 $79          $4               $0         $0          $11           $93 1.08   Prepare SAFSTOR Activity Specifications                                                 $588          $5               $0         $0          $77         $670 1.09   Adminstrative Activities in Preparation for SAFSTOR                                     $149          $0               $0         $0          $19         $169 1.10   Prepare Detailed SAFSTOR Work Procedures                                              $1,158          $8               $0         $0         $152       $1,317 1.11   Planning for Asbestos Abatement                                                         $132          $2               $0         $0          $17         $152 1.12   Select SAFSTOR General Contractor                                                       $251          $4               $0         $0          $33         $289 1.13   Planning and Design of Primary System Decontamination                                   $202          $2               $0         $0          $26         $230 Distributed               Subtotal                                                            $6,648        $67                $0         $0         $873       $7,590 Undistributed 1.01 Utility Staff                                                                           $2,480          $0               $0         $0         $322       $2,802 1.10   Decommissioning General Contractor Staff                                              $1,929          $0               $0         $0         $251       $2,179 Undistributed             Subtotal                                                            $4.409          $0               $0         $0         $573       $4.981 SAFSTOR Pd 1              Subtotal                                                           $11,057        $67                $0         $0       $1,446      $12,571 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 58 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status             Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Safestor               Fuel Pool Systems          Modified Spent Fuel Alternative           Dry .                  Repository Opening Date:   1/1/2025 2008 Dollars in Thousands No                                    Item Description                                        Labor    Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 2           SAFSTOR Preparations Following Shutdown Distributed 2.01 Procure Non-Engineered Standard Equipment For SAFSTOR Preparations                            $0    $3,417                 $0        $0         $444       $3,862 2.02   Primary System Decontamination                                                           $848       $805              $894         $0         $586       $3,134 2.03   Flush, Drain and De-Energize Non-Essential Systems                                         $16         $6             $596         $0         $142         $761 2.04   Drain and Process Suppression Pool Water and Hydrolase Torus Walls                          $0         $0                $0        $0            $0           $0 2.05   Drain and Process Dryer Storage Pool Water and Hydrolase Dryer Storage Pool                 $0         $0               $0         $0            $0           $0 2.06   General Area Cleanup                                                                   $1,146       $478              $165         $0         $411       $2,200 2.07   Asbestos Abatement                                                                       $145        $57              $196         $0          $92         $490 2.08   Remove and Dispose of Hazardous Waste                                                       $0         $0                $0     $131           $20         $151 2.09   Prepare SAFSTOR Report                                                                     $46         $0                $0        $0            $6         $52 Distributed                Subtotal                                                            $2,201     $4,763           $1,851       $131        $1,701      $10,650 Undistributed 1.01 Utility Staff                                                                           $16,842          $0                $0        $0       $2,189      $19,031 1.02   Utility Staff HP Supplies                                                                   $0      $580                 $0        $0          $87         $668 1.03   Security Guard Force                                                                   $1,288          $0                $0        $0         $193       $1,482 1.04   Insurance                                                                                   $0         $0                $0     $617           $93         $710 1.05   Property Taxes                                                                              $0         $0                $0      $10             $2         $12 1.06   NRC Decommissioning Fees                                                                    $0         $0                $0     $383           $57         $441 1.07   Materials and Services                                                                      $0    $5,199                 $0        $0         $780       $5,979 1.08   DAW Disposal                                                                                $0         $0              $28         $0            $4         $32 1.09   Energy                                                                                      $0         $0               $0      $500           $75         $575 1.10   Decommissioning General Contractor Staff                                              $10,530          $0               $0         $0       $1,369      $11,899 1.11   DGC HP Supplies                                                                             $0      $496                $0         $0          $74         $571 Undistributed             Subtotal                                                            $28,660     $6,275               $28    $1,510        $4,923      $41,400 Printed: 1/11/2010 12:39:34 PM                                                                                                                              Page 59 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                    License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative    Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                    Labor    Equiipment        Disposal     Other      Contingency     Total SAFSTOR Pd 2            Subtotal                                                          $30,861   $111,038          $1,879      $1,641        $6,624      $52,050 Printed: 1/11/2010 12:39:34 PM                                                                                                                          Page 60 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                      License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other       Contingency     Total SAFSTOR Pd 3          SAFSTOR Preparation Delay During Spent Fuel Pool Operations Undistributed 1.01 Utility Staff                                                                           $697          $0               $0         $0           $91          $788 1.02   Utility Staff HP Supplies                                                                $0      $107                $0         $0           $16          $123 1.03   Security Guard Force                                                                  $428          $0               $0         $0           $64          $492 1.04   Insurance                                                                                $0         $0               $0    $2,461           $369       $2,830 1.05   Property Taxes                                                                           $0         $0               $0        $40             $6          $46 1.06   NRC Decommissioning Fees                                                                 $0         $0               $0      $836           $125          $961 1.07   Materials and Services                                                                   $0      $324                $0         $0           $49          $372 1.09   Energy                                                                                   $0         $0               $0      $889           $133        $1,022 1.12   SAFSTOR Surveillence and Maintenance                                                     $0         $0               $0      $449            $67          $517 Undistributed             Subtotal                                                          $1,125       $431                $0    $4,675           $920       $7,151 SAFSTOR Pd 3              Subtotal                                                          $1,125       $431                $0    $4,675           $920       $7,151 Printed: 1/11/2010 12:39:34 PM                                                                                                                            Page 61 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative      Safestor               Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                    Item Description                                      Labor    Equipment         Disposal    Other       Contingency     Total SAFSTOR Pd 4          Completion of SAFSTOR Preparations Distributed 4.01 Volume Reduce Control Rods Blades and LPRMS                                              $323       $201            $5,173         $0        $1,310       $7,006 4.02   Drain Spent Fuel Pool and Process Liquid Waste                                            $0         $0                $0        $0             $0           $0 4.03   Flush and Drain Essential Systems Following Fuel Pool Closure                           $24         $10             $596         $0          $145         $775 4.04   Removal and Disposal of Spent Resins, Filter Media and Tank Sludge                      $25         $25           $1,490         $0          $354       $1,895 4.05   Removal and Disposal of Off Gas System Adsorber                                         $25         $25           $2,429         $0          $570       $3,049 4.06   Segment, Package and Dispose of Spent Fuel Pool Island Equipment                          $7         $1             $135         $0           $33         $176 4.07   Secure Site for Dormancy Period                                                           $0         $0                $0   $1,500           $225       $1,725 Distributed               Subtotal                                                             $404       $262            $9,823    $1,500         $2,637      $14,626 Undistributed 1.01 Utility Staff                                                                          $2,261          $0                $0        $0          $294       $2,555 1.02   Utility Staff HP Supplies                                                                 $0      $130                 $0        $0           $20         $150 1.03   Security Guard Force                                                                   $442          $0                $0        $0           $66         $508 1.04   Insurance                                                                                 $0         $0                $0     $508            $76         $584 1.05   Property Taxes                                                                            $0         $0                $0        $8             $1           $9 1.06   NRC Decommissioning Fees                                                                  $0         $0                $0     $315            $47         $363 1.07   Materials and Services                                                                    $0      $742                 $0        $0          $111         $853 1.08   DAW Disposal                                                                              $0         $0                $5        $0             $1           $5 1.09   Energy                                                                                    $0         $0                $0     $317            $48         $364 1.11   DGC HP Supplies                                                                           $0        $96                $0        $0           $14         $110 1.12   SAFSTOR Surveillence and Maintenance                                                      $0         $0                $0       $93           $14         $107 Undistributed             Subtotal                                                           $2,703       $968                 $5   $1,241           $692       $5,608 SAFSTOR Pd 4              Subtotal                                                           $3,107     $1,230            $9,828    $2,741         $3,329      $20,234 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 62 of 80

Table 4 Duane Arnold SAIVSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                      License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 5          Dormancy With Dry Storage Distributed 5.01 Bituminous Roof Replacement - 20 year                                                   $259        $89               $38         $0          $58         $444 Distributed                Subtotal                                                           $259        $89               $38         $0          $58         $444 Undistributed 1.01 Utility Staff                                                                         $4,862          $0               $0         $0         $632       $5,494 1.02   Utility Staff HiP Supplies                                                               $0      $744                $0         $0         $112         $856 1.03   Security Guard Force                                                                 $2,984         $0               $0         $0         $448       $3,432 1.04   Insurance                                                                                $0         $0               $0   $17,158        $2,574      $19,732 1.05   Property Taxes                                                                           $0         $0               $0      $279           $42         $320 1.06   NRC Decommissioning Fees                                                                 $0         $0               $0    $5,828          $874       $6,702 1.07   Materials and Services                                                                   $0    $2,258                $0         $0         $339       $2,596 1.09   Energy                                                                                   $0         $0               $0    $1,021          $153       $1,175 1.12   SAFSTOR Surveillence and Maintenance                                                     $0         $0               $0    $3,133          $470       $3,603 Undistributed              Subtotal                                                         $7.846     $3.002                $0   $27.419        $5.644      $43.910 SAFSTOR Pd 5               Subtotal                                                         $8,105     $3,091               $38   $27,419        $5,702      $44,354 Printed: 1/11/2010 12:39:34 PM                                                                                                                           Page 63 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                      License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 6          Dormancy Only Distributed 6.01 Bituminous Roof Replacement- 40 year                                                     $259        $89              $38         $0          $58         $444 Distributed               Subtotal                                                             $259       $89               $38         $0          $58         $444 Undistributed 1.01 Utility Staff                                                                          $3,971         $0               $0         $0         $516       $4,487 1.02   Utility Staff HP Supplies                                                            1   $0      $497                $0         $0          $75         $572 1.03   Security Guard Force                                                                 $9,965         $0               $0         $0       $1,495      $11,460 1.04   Insurance                                                                                $0         $0               $0    $9,135        $1,370      $10,505 1.05   Property Taxes                                                                           $0         $0               $0      $186           $28         $214 1.06   NRC Decommissioning Fees                                                                 $0         $0               $0    $3,892          $584       $4,476 1.07   Materials and Services                                                                   $0    $4,222                $0         $0         $633       $4,856 1.09   Energy                                                                                   $0         $0               $0.     $682          $102         $785 1.12   SAFSTOR Surveillence and Maintenance                                                     $0         $0               $0    $4,185          $628       $4,813 Undistributed             Subtotal                                                          $13,936    $4,719                $0   $18,080        $5,431      $42,168 SAFSTOR Pd 6              Subtotal                                                          $14,195    $4,808               $38   $18,080        $5,489      $42,612 Printed: 1/11/2010 12:39:34 PM                                                                                                                           Page 64 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                      License Status           Extension             Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                    Labor     Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 7          Decommissioning Planning During Dormancy Distributed 7.01 Decommissioning Planning and Design                                                      $236          $0               $0         $0          $31         $267 7.02   Planning and Design of Site Characterization                                           $311          $3               $0         $0          $41         $356 7.03   Prepare Integrated Work Sequence and Schedule for Decommissioning                      $137          $0               $0         $0          $18         $155 7.04   Prepare Decommissioning Activity Specifications                                      $2,486        $20                $0         $0         $326       $2,832 7.05   Prepare License Termination Plan                                                       $317        $10                $0         $0          $42         $369 7.06   Prepare Detailed Work Procedures for Decommissioning                                 $2,259          $8               $0         $0         $295       $2,561 7.07   Preparation of Decommissioning License Documents                                     $1,661          $7               $0         $0         $217       $1,885 7.08   Planning and Design of Site Revitilization                                             $915        $14                $0         $0         $121       $1,051 7.09   Administrative Activities                                                              $757          $4               $0         $0          $99         $860 7.10   Design Containment Access Modifications                                                $221          $3               $0         $0          $29         $253 7.11   Select Decommissioning General Contractor                                              $251          $4               $0         $0          $33         $289 Distributed               Subtotal                                                           $9,551        $73                $0         $0       $1,252      $10,878 Undistributed 1.01 Utility Staff                                                                          $3,729          $0               $0         $0         $485       $4,214 1.02   Utility Staff HP Supplies                                                                 $0      $101                $0         $0          $15         $116 1.04   Insurance                                                                                 $0         $0               $o    $1,063          $159       $1,222 1.05   Property Taxes                                                                            $0         $0               $0       $17             $3         $20 1.06   NRC Decommissioning Fees                                                                  $0         $0               $0      $660           $99         $759 1.07   Materials and Services                                                                    $0    $1,244                $0         $0         $187       $1,431 1.09   Energy                                                                                    $0         $0               $0       $63             $9         $73 1.10   Decommissioning General Contractor Staff                                             $1,929          $0               $0         $0         $251       $2,179 1.11   DGC HP Supplies                                                                           $0      $128                $0         $0          $19         $147 1.12   SAFSTOR Surveillence and Maintenance                                                      $0         $0               $0      $388           $58         $446 Printed: 1/11/2010 12:39:34 PM                                                                                                                            Page 65 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                   License Status           Extension           Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative   Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative        Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor   Equipment         Disposal    Other      Contingency     Total Undistributed           Subtotal                                                         $5,658    $1,473                $0    $2,191        $1,285      $10,607 SAFSTOR Pd 7            Subtotal                                                        $15,209    $1,546                $0    $2,191        $2,537      $21,485 Printed: 1/11/2010 12:39:34 PM                                                                                                                       Page 66 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension             Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Safestor               Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                    Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description          .                          Labor     Equipment         Disposal    Other      Contingency     Total SAFSTOR Pd 8          Dismantlement Site Modifications and Preparations Distributed 8.01 Revitalize Infrastructure and Repower Site                                                   $0         $0               $0   $27,957        $3,634      $31,591 8.02   Perform Post-SAFSTOR Baseline Radiation Survey                                          $233         $88               $0         $0          $42         $363 8.03   Finalize Residual Radiation Inventory                                                    $37         $41               $0         $0          $10          $88 8.04   Select Shipping Casks and Obtain Shipping Permits                                        $29          $0               $0         $0            $4         $33 8.05   Design, Specify, and Procure Special Items and Materials                                $782     $5,300                $0         $0         $791       $6,873 8.06   Modify Containment Access                                                               $300       $554                $0         $0         $111         $965 8.07   Construct New Change Rooms, Hot Laundry, In-Plant Laydown Areas                            $0      $869                $0         $0         $113         $982 8.08   Test Special Cutting and Handling Equipment and Train Operators                         $882       $145                $0         $0         $134       $1,161 8.09   Procure Non-Engineered Standard Equipment                                                  $0    $4,444                $0         $0         $578       $5,022 Distributed               Subtotal                                                            $2,263    $11,441                $0   $27,957        $5,417      $47,078 Undistributed 1.01 Utility Staff                                                                          $23,514          $0               $0         $0       $3,057      $26,571 1.02   Utility Staff HP Supplies                                                                  $0      $810                $0         $0         $122         $932 1.03   Security Guard Force                                                                  $1,799          $0               $0         $0         $270       $2,069 1.04   Insurance                                                                                  $0         $0               $0      $862          $129         $991 1.05   Property Taxes                                                                             $0         $0               $0       $14             $2         $16 1.06   NRC Decommissioning Fees                                                                   $0         $0               $0      $881          $132       $1,014 1.07   Materials and Services                                                                     $0    $7,259                $0         $0       $1,089       $8,348 1.08   DAW Disposal                                                                               $0         $0              $21         $0            $3         $24 1.09   Energy                                                                                    $0          $0               $0      $581           $87         $669 1.10   Decommissioning General Contractor Staff                                             $14,702          $0               $0         $0       $1,911      $16,613 1.11   DGC HP Supplies                                                                           $0       $693                $0         $0         $104         $797 Undistributed             Subtotal                                                           $40,015     $8,762               $21    $2,338        $6,906      $58,044 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 67 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                    License Status           Extension           Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative    Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                    Labor   Equi pment        Disposal     Other      Contingency     Total SAFSTOR Pd 8            Subtotal                                                         $42,278   $220,203              $21    $30,295       $12,323     $105,122 Printed: 1/11/2010 12:39:34 PM                                                                                                                         Page 68 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative                                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal    Other      Contingency      Total SAFSTOR Pd 9          Major Component Removal Distributed 9.01 Remove, Package and Dispose of Non-Essential Systems                                  $10,049     $2,322            $7,230         $0       $4,508      $24,109 9.02   Segment, Package and Dispose of Nuclear Steam Supply System                           $2,343      $923          $29,805          $0       $7,606      $40,677 9.03   Decon Shield Plugs, Pool Plugs and Stud Tensioners                                       $37         $7             $142        .$0          $43          $229 9.04   Remove and Dispose of Spent Fuel Storage Racks                                           $51      $234            $1,451         $0         $399        $2,136 9.05   Finalize Internals and Vessel Segmenting Details                                         $18         $0                $0        $0            $4           $22 9.06   Reactor Vessel Insulation Removal and Disposal                                          $104       $15              $Z14         $0         $109          $441 9.07   Segment, Package and Ship Reactor Internals                                           $2,790      $950            $8,641         $0       $3,773      $16,153 9.08   Package and Ship Reactor Pressure Vessel                                              $2,922    $1,073            $6,513         $0       $3,336      $13,843 9.09   Drain Dryer Separator Pool and Process Liquid Waste                                       $0         $0                $0        $0            $0            $0 9.10   Removal and Disposal of Sacrificial Shield Wall                                       . $219      $447              $830         $0         $344        $1,840 9.'11  Segment, Package and Dispose of Refueling Bridge                                         $50         $9             $262         $0          $74          $395 9.12   Segment, Package and Dispose of Contaminated Decon Equipment and Tooling                 $22         $4             $131         $0          $36          $194 9.13   Remove, Package and Dispose of Remaining Active Plant Systems                         $3,210    $1,032            $1,407         $0       $1,299        $6,948 Distributed                Subtotal                                                         $21,815     $7,016          $56,626          $0      $21,531     $106,987 Undistributed 1.01   Utility Staff                                                                       $28,823          $0                $0        $0       $3,747      $32,570 1.02   Utility Staff HP Supplies                                                                 $0    $1,094                 $0        $0         $164        $1,258 1.03   Security Guard Force                                                                  $2,566         $0                $0        $0         $385        $2,951 1.04   Insurance                                                                                 $0         $0                $0   $1,230          $184        $1,414 1.05   Property Taxes                                                                            $0         $0                $0      $20             $3           $23 1.06   NRC Decommissioning Fees                                                                  $0         $0                $0   $1,258          $189        $1,446 1.07   Materials and Services                                                                    $0    $8,673                 $0        $0       $1,301        $9,974 1.08   DAW Disposal                                                                              $0         $0             $246         $0          $37          $282 1.09   Energy                                                                                    $0         $0                $0   $1,106          $166        $1,272 Printed: 1/11/2010 12:39:34 PM                                                                                                                            Page 69 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                    License Status           Extension           Unit 1 Shut Down Date        2/21/2034 Decommissioning Altemative     Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                    Labor   Equipment         Disposal    Other      Contingency     Total 1.10   Decommissioning General Contractor Staff                                         $28,276         $0               $0         $0       $3,676      $31,952 1.11   DGC HP Supplies                                                                       $0    $1,514                $0         $0         $227       $1,741 Undistributed           Subtotal                                                         $59,665   $11,281              $246    $3,614       $10,079      $84,883 SAFSTOR Pd 9            Subtotal                                                         $81,480   $18,297          $56,872     $3,614       $31,610     $191,870 Printed: 1/11/2010 12:39:34 PMP                                                                                                                       Page 70 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension             Unit I Shut Down Date         2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor     Equipment         Disposal     Other      Contingency     Total SAFSTOR Pd 10         Site Decontamination Distributed 10.01 Decon Reactor Building                                                                  $2,761     $2,213            $4,493          $0       $2,177      $11,644 10.02   Decon Turbine Building                                                                  $541       $768              $530          $0         $423       $2,262 10.03   Decon Radwaste Building                                                                 $116        $144             $169          $0          $99         $528 10.04   Decon HPCI and RCIC Building                                                              $26        $39               $25         $0          $21         $110 10.05   Decon Administration Building                                                              $9         $5               $10         $0           $6          $30 10.06   Decon Off-Gas Retention Building                                                          $44        $17               $21         $0          $19         $100 10.07   Decon Low Level Radwaste Storage and Processing                                         $208        $312             $255          $0         $178         $954 10.08   Decon Off-Gas Stack                                                                       $52        $48             $142          $0          $56         $298 10.10   Remove Underground Storm Drains and Manholes                                              $33        $25               $34         $0          $21         $114 10.11   Final Status Survey for Structures                                                    $5,188        $928                $0      $921          $915       $7,952 10.12   Final Status Survey for Land Areas                                                      $915         $54                $0         $0         $126       $1,094 10.13   Prepare Final Report of Dismantling Program                                               $65         $3                $0         $0           $9          $76 Distributed                Subtotal                                                           $9,958     $4,556            $5,679       $921        $4,050      $25,162 Undistributed 1.01   Utility Staff                                                                        $19,014          $0                $0         $o       $2,472      $21,486 1.02   Utility Staff HP Supplies                                                                  $0    $1,258                 $0         $0         $189       $1,447 1.03   Security Guard Force                                                                  $2,193          $0                $0         $0         $329       $2,522 1.04   Insurance                                                                                  $0         $0                $0    $1,051          $158       $1,208 1.05   Property Taxes                                                                             $0         $0                $0       $17             $3         $20 1.06   NRC Decommissioning Fees                                                                   $0         $0                $0      $652           $98         $750 1.07   Materials and Services                                                                     $0    $6,139                 $0         $0         $921       $7,060 1.08   DAW Disposal                                                                               $0         $0             $115          $0          $17         $132 1.09   Energy                                                                                     $0         $0                $0      $815          $122         $937 1.10   Decommissioning General Contractor Staff                                             $16,941          $0                $0         $0       $2,202      $19,144 Printed: 1/11/2010 12:39:34 PM                                                                                                                              Page 71 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                   License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative   Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative        Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total 1.11   DGC HP Supplies                                                                       $0      $720                $0         $0         $108         $827 Undistributed           Subtotal                                                        $38.148     $8.117              $115    $2.535        $6619       $55.533 SAFSTOR Pd 1            Subtotal                                                        $48,106    $12,673            $5,794    $3,456       $10,669      $80,695 Printed: 1/11/2010 12:39:34 PM                                                                                                                        Page 72 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                     Labor   Equipment         Disposal    Other      Contingency     Total A. License Termination Subtotal                                                             $255,523   $73,384          $74,470    $94,112       $80,649     $578,144 B. Spent Fuel Dry Pd 1              Fuel Pool Island.Design Distributed 11.01 Design Spent Fuel Support System Modifications                                            $370         $6              $0          $0          $49         $425 11.02   Design Control Room Relocation                                                          $358         $5              $0          $0          $47         $411 11.03   Design Spent Fuel Storage Security Modifications                                        $275         $4              $0          $0          $36         $315 Distributed                Subtotal                                                           $1,003       $15               $0          $0         $132       $1,151 Undistributed 2.01   Utility Spent Fuel Staff                                                                 $93         $0              $0          $0          $12         $106 Undistributed              Subtotal                                                              $93         $0              $0          $0          $12         $106 Dry Pd 1                   Subtotal                                                           $1,096       $15               $0          $0         $144       $1,257 Printed: 1/11/2010 12:39:34 PM                                                                                                                            Page 73 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal    Other       Contingency     Total SF Cooling Dry Pd 2               Spent Fuel C        and T!sfer to Dry Storage Distributed 12.01 Install Spent Fuel Pool System Modifications                                             $119     $1,658                $0         $0          $231       $2,008 12.02   Implement Control Room Modifications                                                   $956     $1,434               $0          $0          $311       $2,701 12.03   Implement Spent Fuel Pool Security Modifications                                       $500       $750               $0          $0          $163       $1,413 12.04   Purchase of Dry Storage Modules for Fuel Assemblies                                       $0   $23,012               $0          $0        $3,452      $26,464 Distributed                Subtotal                                                          $1,575    $26,854               $0          $0        $4,157      $32,586 Undistributed 2.01 Utility Spent Fuel Staff                                                               $2,049          $0              $0          $0          $266       $2,316 2.02   Utility Staff BP Supplies                                                                 $0      $791               $0          $0          $119         $910 2.03   Fuel Pool Maintenance and Operation Staff                                           $15,537          $0              $0          $0        $2,330      $17,867 2.05   Security Guard Force                                                                $26,769          $0              $0          $0        $4,015      $30,784 2.06   Insurance                                                                                $0          $0              $0     $4,239           $636       $4,875 2.07   Spent Fuel Fees and Permits                                                               $0         $0              $0     $6,372           $956       $7,328 2.08   Energy                                                                                   $0          $0              $0     $1,432           $215       $1,647 2.09   Materials and Services                                                                   $0    $13,124               $0          $0        $1,969      $15,093 2.10   Spent Fuel Maintenance                                                                   $0          $0              $0       $999           $150       $1,149 Undistributed              Subtotal                                                         $44.355    $13.915               $0    $13.042        $10656       $81.969 Dry Pd 2                   Subtotal                                                         $45,930    $40,769               $0    $13,042        $14,813     $114,555 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 74 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal     Other      Contingency     Total Dry Pd 3              Dry Storage During Dormancy Undistributed 2.01 Utility Spent Fuel Staff                                                              $33,420          $0               $0          $0       $4,345      $37,765 2.02   Utility Staff HP Supplies                                                                 $0    $2,610                $0          $0         $391       $3,001 2.04   Additional Staff for Spent Fuel Shipping                                             $6,453          $0               $0          $0         $968       $7,421 2.05   Security Guard Force                                                                $14,697          $0               $0          $0       $2,205      $16,902 2.06   Insurance                                                                                 $0         $0               $0     $5,239          $786       $6,025 2.07   Spent Fuel Fees and Permits                                                               $0         $0               $0    $12,324        $1,849      $14,173 2.08   Energy                                                                                    $0         $0               $0     $1,076          $161       $1,237 2.09   Materials and Services                                                                    $0   $16,902                $0          $0       $2,535      $19,438 2.10   Spent Fuel Maintenance                                                                    $0         $0               $0     $2,058          $309       $2,366 Undistributed              Subtotal                                                         $54,570    $19,512                $0    $20,697       $13,549     $108,328 Dry Pd 3                   Subtotal                                                         $54,570    $19,512                $0    $20,697       $13,549     $108,328 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 75 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                        License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative      Safestor                Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                     Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                     Item Description                                      Labor    Equipment         Disposal    Other      Contingency     Total Dry Pd 4              ISFSI Decommissioning Distributed 14.01 Preparation and NRC Review of License Termination Plan                                      $63         $0              $0       $101           $21         $186 14.02   Verification Survey of Horizontal Storage Modules                                         $46        $22              $0          $0           $9          $77 14.03   Preparation of Final Report on Decommissioning and NRC Review                             $31         $0              $0        $60           $12         $102 14.04   Clean Demolition of ISFSI                                                              $1,103      $612           $1,514          $0         $481       $3,710 Distributed               Subtotal                                                             $1,243      $634           $1,514       $161          $523       $4,075 Undistributed 2.01 Utility Spent Fuel Staff                                                                   $687         $0              $0          $0          $89         $776 2.05   Security Guard Force                                                                     $664         $0              $0          $0         $100         $764 2.08   Energy                                                                                     $0         $0              $0          $5           $1            $5 2.09   Materials and Services                                                                     $0      $380               $0          $0          $57         $437 2.12   Decommissioning General Contractor Staff                                                 $409         $0              $0          $0          $61         $470 Undistributed             Subtotal                                                             $1,760      $380               $0          $5         $308       $2,452 Dry Pd 4                  Subtotal                                                             $3,003    $1,014           $1,514       $166          $831       $6,527 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 76 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                      License Status           Extension             Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative      Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative           Dry                   Repository Opening Date: 1/1/20251 2008 Dollars in Thousands No                                    Item Description                                      Labor    Equipment         Disposal     Other      Contingency     Total B. Spent Fuel             Subtotal                                                         $104,599    '$61,310           $1,514    $33,905       $29,337     $230,667 C. Greenfield Grn Pd 1              Clean Building Demolition Distributed 15.01 Clean Building Demolition Equipment                                                         $0       $738                $0         $0         $170         $907 15.02   Demolish Low-Level Radwaste Building                                                 $2,288      $1,129             $204          $0         $584       $4,204 15.03   Demolish Turbine Building                                                            $2,607      $1,258             $151          $0         $648       $4,664 15.04   Demolish Data Acquisition and Technical Support Building                               $214        $142              $50          $0          $67         $472 15.05   Demolish Control and Administrative Buildings                                          $571        $260              $58          $0         $142       $1,031 15.06   Demolish Guard Facility                                                                  $91        $42                $8         $0          $22         $163 15.07   Demolish HPCI and RCIC Building                                                        $120        $135                $6         $0          $48         $309 15.08   Demolish Reactor Building                                                            $3,298      $1,836             $295          $0         $890       $6,319 15.09   Demolish Cooling Towers and Related Structures                                         $533        $696             $185          $0         $253       $1,667 15.10   Demolish Training Center                                                                 $97        $42              $10          $0          $23         $172 15.11   Demolish Plant Support Center                                                          $222        $159              $59          $0          $73         $514 15.12   Remove and Dispose of Underground Storage Tanks                                          $18        $22                $0         $0           $7           $48 15.13   Demolish Off-Gas Stack                                                                   $85        $45              $18          $0          $24         $172 15.14   Demolish Existing Waste Water Treatment Plant                                            $13         $1                $3         $0           $2           $20 15.15   Demolish Remaining Structures                                                        $1,524      $2,042             $496          $0         $732       $4,794 Distributed               Subtotal                                                          $11,681      $8,547           $1,543          $0       $3,685      $25,456 Undistributed 3.01 Utility Staff                                                                          $3,765          $0                $0         $0         $489       $4,255 3.02   Security Guard Force                                                                   $606          $0                $0         $0          $91         $697 3.03   Decommissioning General Contractor Staff                                             $6,313          $0                $0         $0         $821       $7,133 3.04   Energy                                                                                    $0         $0                $0      $392           $59         $451 3.05   Insurance                                                                                 $0         $0                $0      $141           $21         $163 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 77 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                   License Status           Extension            Unit 1 Shut Down Date        2/21/2034 Decommissioning Alternative    Safestor             Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                  Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                  Item Description                                    Labor    Equipment         Disposal    Other      Contingency     Total Undistributed           Subtotal                                                         $10,684         $0               $0      $533        $1,481      $12,699 Grn Pd 1                Subtotal                                                         $22,365    $8,547            $1,543      $533        $5,166      $38,155 Printed: 1/11/2010 12:39:34 PM                                                                                                                        Page 78 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                       License Status           Extension            Unit 1 Shut Down Date         2/21/2034 Decommissioning Alternative       Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative            Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                      Item Description                                    Labor    Equipment         Disposal     Other      Contingency     Total Grn Pd 2              Site Restoration Distributed 16.01 Site Restoration Equipment                                                                  $0       $103               $0          $0          $24         $127 16.02   Remove Temporary Structures                                                             $37         $30               $0          $0          $12          $78 16.03   Finish Grading and Re-Vegetate Site                                                    $376        $272               $0          $0         $111         $760 Distributed                Subtotal                                                            $413        $405               $0          $0         $147         $965 Undistributed 3.01 Utility Staff                                                                            $619          $0               $0          $0          $81         $700 3.02   Security Guard Force                                                                   $154          $0               $0          $0          $23         $177 3.03   Decommissioning General Contractor Staff                                             $1,113          $0               $0          $0         $145       $1,257 3.04   Energy                                                                                    $0         $0               $0          $2           $0            $3 3.05   Insurance                                                                                 $0         $0               $0        $36            $5          $41 Undistributed              Subtotal                                                          $1,886          $0               $0        $38          $254       $2,178 Grn Pd 2                   Subtotal                                                          $2,299        $405               $0        $38          $401       $3,143 Printed: 1/11/2010 12:39:34 PM                                                                                                                             Page 79 of 80

Table 4 Duane Arnold SAFSTOR, License Extension, Yucca Mountain Opening 2025 Scenario Number 4                                    License Status           Extension            Unit 1 Shut Down Date          2/21/2034 Decommissioning Alternative    Safestor              Fuel Pool Systems        Modified Spent Fuel Alternative         Dry                   Repository Opening Date: 1/1/2025 2008 Dollars in Thousands No                                   Item Description                                     Labor   Equipment         Disposal     Other       Contingency     Total C. Greenfield           Subtotal                                                          $24,664    $8,952            $1,543       $571         $5,567      $41,298 Scenario No. 4        Total                                                            $384,786  $143,646          $77,527    $128,588       $115,553     $850,109 Printed: 1/11/2010 12:39:34 PM                                                                                                                           Page 80 of 80

Decommissioning Cost Estimate Study                   Document No. 82A9634 for the Duane Arnold Energy Center                               Revision 1 Appendix E Annual Cash Flow Tables

Duane Arnold Annual Cost By Account 2008 Dollars in Thousands Scenario No 1  Prompt Dismantlement, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Year       License Termination          Spent Fuel            Greenfield            Total 2012                   $103                     $0                  $0               $103 2013                $12,587                $1,257                    $0           $13,844 2014                $48,264               $22,295                    $0           $70,559 2015                $54,019               $25,934                    $0           $79,953 2016                $68,770               $25,934                    $0           $94,703 2017                $70,929               $25,934                    $0           $96,863 2018                $70,929               $25,934                    $0           $96,863 2019                $61,000                $7,050                    $0           $68,050 2020                $54,128                $3,908                    $0           $58,035 2021                $13,310                $3,908              $25,385            $42,603 2022                 $5,496                $3,908              $15,346            $24,749 2023                $13,950                $3,908                    $0           $17,858 2024                $13,950                $3,908                    $0           $17,858 2025                $11,565                $3,948                    $0           $15,513 2026                      $0               $4,104                    $0            $4,104 2027                      $0               $4,104                    $0            $4,104 2028                      $0               $4,104                    $0            $4,104 2029                      $0               $4,104                    $0            $4,104 2030                      $0               $4,104                    $0            $4,104 2031                      $0               $4,104                    $0            $4,104 2032                      $0               $4,104                    $0            $4,104 2033                      $0               $4,104                    $0            $4,104 2034                      $0               $4,104                    $0            $4,104 2035                      $0               $4,104                    $0            $4,104 2036                      $0               $4,104                    $0            $4,104 2037                      $0               $4,104                    $0            $4,104 2038                      $0               $4,104                    $0            $4,104 2039                      $0               $4,104                    $0            $4,104 2040                      $0.              $4,104                    $0            $4,104 2041                      $0               $4,104                    $0            $4,104 2042                      $0               $4,104                    $0            $4,104 2043                      $0               $4,104                    $0            $4,104 2044                      $0               $4,104                    $0            $4,104 2045                      $0               $4,104                    $0            $4,104 2046                      $0               $4,104                    $0            $4,104 2047                      $0               $4,104                    $0            $4,104 2048                      $0               $4,104                    $0            $4,104 2049                      $0               $4,104                    $0            $4,104 2050                      $0               $4,104                    $0            $4,104 2051                      $0               $4,104                    $0            $4,104 2052                      $0               $4,104                    $0            $4,104 2053                      $0               $4,900                    $0            $4,900 2054                      $o               $4,777                    $0            $4,777 Total                    $499,002               $278,300              $40,731           $818,033 Page 1 of 6

Duane Arnold Annual Cost By Account 2008 Dollars in Thousands Scenario No 2  SAFSTOR, Existing License, Yucca Mountain Opening 2025, Interim Waste Storage Year       License Termination        Spent Fuel           Greenfield              Total 2012                    $90                  $0                    $0                $90 2013               $10,925               $1,257                    $0            $12,182 2014               $44,630             $22,299                     $0            $66,929 2015                $8,936             $25,939                     $0            $34,875 2016                $1,790             $25,939                     $0            $27,729 2017                $1,790             $25,939                     $0            $27,729 2018                $1,790             $25,939                     $0            $27,729 2019               $13,330               $7,027                    $0            $20,357 2020                $3,795               $3,949                    $0             $7,743 2021                $3,795               $3,949                    $0             $7,743 2022                $3,795               $3,949                    $0             $7,743 2023                $3,795               $3,949                    $0             $7,743 2024                $3,795               $3,949                    $0             $7,743 2025                $2,035               $3,949                    $0             $5,984 2026                $1,448               $3,949                    $0             $5,397 2027                $1,448               $3,949                    $0             $5,397 2028                $1,448               $3,949                    $0             $5,397 2029                $1,448               $3,949                    $0             $5,397 2030                $1,448               $3,949                    $0             $5,397 2031                $1,448               $3,949                    $0             $5,397 2032                $1,448               $3,949                    $0             $5,397 2033                $1,448               $3,949                    $0             $5,397 2034                $1,448               $3,949                    $0             $5,397 2035                $1,448-              $3,949                    $0             $5,397 2036                $1,448               $3,949                    $0             $5,397 2037                $1,448               $3,949                    $0             $5,397 2038                $1,448               $3,949                    $0             $5,397 2039                $1,448               $3,949                    $0             $5,397 2040                $1,448-              $3,949                    $0             $5,397 2041                $ 1,448              $3,949                    $0             $5,397 2042                $1,448               $3,949                    $0             $5,397 2043                $1,448               $3,949                    $0             $5,397 2044                $1,448               $3,949                    $0             $5,397 2045                $1,448               $3,949                    $0             $5,397 2046                $1,448               $3,949                    $0             $5,397 2047                $1,448               $3,949                    $0             $5,397 2048                $1,448               $3,949                    $0             $5,397 2049                $1,448               $3,949                    $0             $5,397 2050                $1,448               $3,949                    $0             $5,397 2051                $1,448               $3,949                    $0             $5,397 2052                $1,448               $3,949                    $0             $5,397 2053                $1,448               $4,749                    $0             $6,197 2054                $1,620               $4,644                    $0             $6,263 2055                $2,305                   $0                    $0             $2,305 2056                $2,305                   $0                    $0             $2,305 2057                $2,305                   $0                    $0             $2,305 2058                $2,305                   $0                    $0             $2,305 2059                $2,305                   $0                    $0             $2,305 2060                $2,305                   $0                    $0             $2,305 2061                $2,305                   $0                    $0             $2,305 2062                $2,305                   $0                    $0             $2,305 Page 2 of 6

2063   $2,305        $0      $0   $2,305 2064   $2,305        $0      $0   $2,305 2065   $2,305        $0      $0   $2,305 2066   $8,156        $0      $0   $8,156 2067  $12,229        $0      $0  $12,229 2068  $63,483        $0      $0  $63,483 2069  $79,252        $0      $0  $79,252 2070  $96,018        $0      $0  $96,018 2071  $81,018        $0      $0  $81,018 2072  $47,704        $0      $0  $47,704 2073  $18,639        $0 $20,552  $39,191 2074        $0       $0 $20.746  $20.746 Total      $578,297  $274,041 $41,298 $893,636 Page 3 of 6

Duane Arnold Annual Cost By Account 2008 Dollars in Thousands Scenario No 3  Prompt Dismantlement, License Extension, Yucca Mountain Opening 2025 Year       License Termination         Spent Fuel            Greenfield      Total 2032                  $103                      $0                 $0         $103 2033               $12,587                 $1,257                  $0      $13,844 2034               $48,234                $19,696                  $0      $67,929 2035               $53,983                $22,910                  $0      $76,894 2036               $76,852                $22,910                  $0      $99,762 2037               $80,306                $22,910                  $0     $103,217 2038               $80,306                $22,910                  $0     $103,217 2039               $65,333                 $6,619                  $0      $71,952 2040               $55,135                 $3,907                  $0      $59,042 2041               $13,558                 $3,907             $25,385      $42,850 2042                     $0                $3,991             $15,346      $19,337 2043                     $0                $4,104                  $0       $4,104 2044                     $0                $4,104                  $0       $4,104 2045                     $0                $4,104                  $0       $4,104 2046                     $0                $4,104                  $0       $4,104 2047                     $0                $4,104                  $0       $4,104 2048                     $0                $4,104                  $0       $4,104 2049                     $0                $4,104                  $0       $4,104 2050                     $0                $4,104                  $0       $4,104 2051                     $0                $4,104                  $0       $4,104 2052                     $0                $4,104                  $0       $4,104 2053                     $0                $4,104                  $0       $4,104 2054                     $0                $4,104                  $0       $4,104 2055                     $0                $4,104                  $0       $4,104 2056                     $0                $4,104                  $0       $4,104 2057                     $0                $4,104                  $0       $4,104 2058                     $0                $4,104                  $0       $4,104 2059                     $0                $4,104                  $0       $4,104 2060                     $0                $4,104                  $0       $4,104 2061                     $0                $4,104                  $0       $4,104 2062                     $0                $4,104                  $0       $4,104 2063                     $0                $4,104                  $0       $4,104 2064                     $0                $4,104                  $0       $4,104 2065                     $0                $4,104                  $0       $4,104 2066                     $0                $4,675                  $0       $4,675 2067                     $o                $4.387                  $0       $4.387 Total                    $486,398              $234,468              $40,731     $761,597 Page 4 of 6

Duane Arnold Annual Cost By Account 2008 Dollars in Thousands Scenario No 4   SAFSTOR, License Extension, Yucca Mountain Opening 2025 Year        License Termination        Spent Fuel           Greenfield   Total 2032                    $90                   $0                   $0      $90 2033                $10,925               $1,257                   $0  $12,182 2034                $46,090             $19,699                    $0  $65,789 2035                $9,050             $22,914                    $0  $31,964 2036                 $1,789             $22,914                    $0  $24,704 2037                 $1,789             $22,914                    $0  $24,704 2038                $1,789             $22,914                    $0  $24,704 2039               $20,545               $6,605                   $0  $27,150 2040                $1,593               $3,949                   $0   $5,541 2041                 $1,593               $3,949                   $0   $5,541 2042                 $1,593               $3,949                   $0   $5,541 2043                 $1,593               $3,949                   $0   $5,541 2044                $1,593               $3,949                   $0   $5,541 2045                 $1,593               $3,949                   $0   $5,541 2046                 $1,593               $3,949                   $0   $5,541 2047                 $1,593               $3,949                   $0   $5,541 2048                 $1,593               $3,949                   $0   $5,541 2049                 $1,593               $3,949                   $0   $5,541 2050                 $1,593               $3,949                   $0   $5,541 2051                 $1,593               $3,949                   $0   $5,541 2052                 $1,593               $3,949                   $0   $5,541 2053                 $1,593               $3,949                   $0   $5,541 2054                 $1,593               $3,949                   $0   $5,541 2055                 $1,593               $3,949                   $0   $5,541 2056                 $1,593               $3,949                   $0   $5,541 2057                 $1,593               $3,949                   $0   $5,541 2058                 $1,593               $3,949                   $0   $5,541 2059                 $1,593               $3,949                   $0   $5,541 2060                 $1,593               $3,949                   $0   $5,541 2061                 $1,593               $3,949                   $0   $5,541 2062                 $1,593               $3,949                   $0   $5,541 2063                 $1,593               $3,949                   $0   $5,541 2064                 $1,593               $3,949                   $0   $5,541 2065                 $1,593               $3,949                   $0   $5,541 2066                 $1,593               $4,516                   $0   $6,109 2067                 $1,728               $4,270                   $0   $5,997 2068                 $2,291                   $0                   $0   $2,291 2069                 $2,291                   $0                   $0   $2,291 2070                 $2,291                   $0                   $0   $2,291 2071                 $2,291                   $0                   $0   $2,291 2072                 $2,291                   $0                   $0   $2,291 2073                 $2,291                   $0                   $0   $2,291 2074                 $2,291                   $0                   $0   $2,291 2075                 $2,291                   $0                   $0   $2,291 2076                 $2,291                   $0                   $0   $2,291 2077                 $2,291                   $0                   $0   $2,291 2078                 $2,291                   $0                   $0   $2,291 2079                 $2,291                   $0                   $0   $2,291 2080                 $2,291                   $0                   $0   $2,291 2081                 $2,291                   $0                   $0   $2,291 2082                 $2,291                   $0                   $0   $2,291 PageS5 of 6

2083   $2,291        $0       $0   $2,291 2084   $2,291        $0       $0   $2,291 2085   $2,291        $0       $0   $2,291 2086   $8,267        $0       $0   $8,267 2087  $12,428        $0       $0  $12,428 2088  $66,616        $0       $0  $66,616 2089  $84,924        $0       $0  $84,924 2090  $95,935        $0       $0  $95,935 2091  $73,366        $0       $0  $73,366 2092  $47,331        $0       $0  $47,331 2093  $11,251        $0 $25,713   $36,964 2094        $0       $0 $15.585   $15.585 Total      $578,144  $230,667 $41,298  $850,109 Page 6 of 6

Decommissioning Cost Estimate Study                        Document No. 82A9634 for the Duane Arnold Energy Center                                    Revision 1 Appendix F Detailed Annual Cash Flow Tables

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousand1s Year                                  Labor   Mat. & Equip.      Waste             Other     Subtotal Contingency  Total Scenario No 1 Unit No. Unit 1 Cost Account A. License Termination 2012                                      $91           $0             $0                $0      $92         $12       $103 2013                                 $11,087           $53             $0                $0  $11,140     $1,448     $12,587 2014                                 $28,733       $12,061           $167           $1,498   $42,460     $5,803     $48,264 2015                                 $31,564       $14,012           $194           $1,741   $47,512     $6,505     $54,019 2016                                 $35,332        $8,831        $12,501           $1,881   $58,545    $10,226     $68,770 2017                                 $35,770        $7,861        $14,590           $1,894   $60,114    $10,816     $70,929 2018                                 $35,770        $7,861        $14,590           $1,894   $60,114    $10,816     $70,929 2019                                 $32,158        $7,931         $9,718           $2,126   $51,935     $9,067     $61,000 2020                                 $29,639        $7,963         $6,383           $2,281   $46,270     $7,860     $54,128 2021                                   $7,288       $1,958         $1,570             $561   $11,378     $1,933     $13,310 2022                                     $157         $131         $3,792             $432    $4,512        $984     $5,496 2023                                     $397         $332         $9,626           $1,098   $11,452     $2,497     $13,950 2024                                     $397         $332         $9,626           $1,098   $11,452     $2,497     $13,950 2025                                     $329         $275         $7,980             $910    $9,494     $2,070     $11,565 Account Total                       $248,713       $69,602        $90,735         $17,413   $426,470    $72,535    $499,002 Page 1 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor    Mat. & Equip.      Waste            Other    Subtotal Contingency   Total Cost Account B. Spent Fuel 2013                        $1,096           $15             $0               $0  $1,112        $144      $1,257 2014                        $7,898        $9,268             $0          $2,243  $19,409     $2,886      $22,295 2015                        $9,187       $10,781             $0          $2,609  $22,577     $3,357      $25,934 2016                        $9,187       $10,781             $0          $2,609  $22,577     $3,357      $25,934 2017                        $9,187       $10,781             $0          $2,609  $22,577     $3,357      $25,934 2018                        $9,187       $10,781             $0          $2,609  $22,577     $3,357      $25,934 2019                        $3,017        $2,146             $0            $989   $6,152        $898      $7,050 2020                        $1,989          $711             $0            $719   $3,419        $488      $3,908 2021                        $1,989          $711             $0            $719   $3,419        $488      $3,908 2022                        $1,989          $711             $0            $719   $3,419        $488      $3,908 2023                        $1,989          $711             $0            $719   $3,419        $488      $3,908 2024                        $1,989          $711             $0            $719   $3,419        $488      $3,908 2025                        $1,992          $712             $0            $749   $3,454        $494      $3,948 2026                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2027                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2028                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2029                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2030                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2031                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2032                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2033                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2034                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2035                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2036                        $1,989'         $711             $0            $889   $3,590        $514      $4,104 2037                        $1,989          $711             $0            $889   $3,590        $514      $4,104 2038                        $1,989          $711             $0            $889   $3,590        $514      $4,104 Page 2 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year           Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency   Total 2039            $1,989         $711             $0            $889   $3,590        $514     $4,104 2040            $1,989         $711             $0            $889   $3,590        $514     $4,104 2041            $1,989         $711             $0            $889   $3,590        $514     $4,104 2042            $1,989         $711             $0            $889   $3,590        $514     $4,104 2043            $1,989         $711             $0            $889   $3,590        $514     $4,104 2044            $1,989         $711             $0            $889   $3,590        $514     $4,104 2045            $1,989         $711             $0            $889   $3,590        $514     $4,104 2046            $1,989         $711             $0            $889   $3,590        $514     $4,104 2047            $1,989         $711             $0            $889   $3,590        $514     $4,104 2048            $1,989         $711             $0            $889   $3,590        $514     $4,104 2049            $1,989         $711             $0            $889   $3,590        $514     $4,104 2050            $1,989         $711             $0            $889   $3,590        $514     $4,104 2051            $1,989         $711             $0            $889   $3,590        $514     $4,104 2052            $1,989         $711             $0            $889   $3,590        $514     $4,104 2053            $2,228         $777          $657             $621   $4,283        $618     $4,900 2054            $2,042         $695        $1,218             $216   $4,172        $606     $4,777 Account Total $118,672      $79,495        $1,875          $42,859 $242,903    $35,397    $278,300 Page 3 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other   Subtotal Contingency   Total Cost Account C. Greenfield 2021                       $14,919       $5,740        $1,029             $257 $21,946      $3,440    $25,385 2022                        $9,356       $3,254          $514             $159 $13,284      $2,060    $15,346 Account Total              $24,275       $8,994        $1,543             $416 $35,230      $5,500    $40,731 Page 4 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                                 Labor    Mat. & Equip.      Waste            Other     Subtotal Contingency   Total Unit Total                          $391,660     $158,091         $94,153         $60,688  $704,603   $113,432    $818,033 Scenario Total                      $391,660     $158,091         $94,153         $60,688  $704,603   $113,432    $818,033 Scenario No 2 Unit No. Unit 1 Cost Account A. License Termination 2012                                     $79            $0             $0               $0      $79         $10          $90 2013                                  $9,609           $58             $0               $0   $9,669     $1,257     $10,925 2014                                 $27,785        $9,441           $422          $1,404   $39,052     $5,576     $44,630 2015                                  $4,783        $1,714            $73          $1,240    $7,811     $1,125      $8,936 2016                                    $282          $108             $0          $1,170    $1,559        $230     $1,790 2017                                    $282          $108             $0          $1,170    $1,559        $230     $1,790 2018                                    $282          $108             $0          $1,170    $1,559        $230     $1,790 2019                                  $3,368        $1,381         $3,642          $2,942   $11,334     $1,995     $13,330 2020                                    $298          $178         $1,706            $996    $3,178        $617     $3,795 2021                                    $298          $178         $1,706            $996    $3,178        $617     $3,795 2022                                    $298          $178         $1,706            $996    $3,178        $617     $3,795 2023                                    $298          $178         $1,706            $996    $3,178        $617     $3,795 2024                                    $298          $178         $1,706            $996    $3,178        $617     $3,795 2025                                    $293          $128           $426            $895    $1,742        $293     $2,035 2026                                    $290          $111             $1            $859    $1,262        $186     $1,448 2027                                    $290          $111             $1            $859    $1,262        $186     $1,448 2028                                    $290          $111             $1            $859    $1,262        $186     $1,448 2029                                    $290          $111             $1            $859    $1,262        $186     $1,448 2030                                    $290          $111             $1            $859    $1,262        $186     $1,448 2031                                    $290          $111             $1            $859    $1,262        $186     $1,448 2032                                    $290          $111             $1            $859    $1,262        $186     $1,448 Page 5 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year Labor   Mat. & Equip.      Waste            Other  Subtotal Contingency   Total 2033   $290         $111              $1           $859  $1,262        $186     $1,448 2034   $290         $111              $1           $859  $1,262        $186     $1,448 2035   $290         $111              $1           $859  $1,262        $186     $1,448 2036   $290         $111              $1           $859  $1,262        $186     $1,448 2037   $290         $111              $1           $859  $1,262        $186     $1,448 2038   $290         $111              $1           $859  $1,262        $186     $1,448 2039   $290         $111              $1           $859  $1,262        $186     $1,448 2040   $290         $111              $1           $859  $1,262        $186     $1,448 2041   $290         $111              $1           $859  $1,262        $186     $1,448 2042   $290         $111              $1           $859  $1,262        $186     $1,448 2043   $290         $111              $1           $859  $1,262        $186     $1,448 2044   $290         $111              $1           $859  $1,262        $186     $1,448 2045   $290         $111              $1           $859  $1,262        $186     $1,448 2046   $290         $111              $1           $859  $1,262        $186     $1,448 2047   $290         $111              $1           $859  $1,262        $186     $1,448 2048   $290         $111              $1           $859  $1,262        $186     $1,448 2049   $290         $111              $1           $859  $1,262        $186     $1,448 2050   $290         $111              $1           $859  $1,262        $186     $1,448 2051   $290         $111              $1           $859  $1,262        $186     $1,448 2052   $290         $111              $1           $859  $1,262        $186     $1,448 2053   $290         $111              $1           $859  $1,262        $186     $1,448 2054   $386         $141              $2           $883  $1,412        $208     $1,620 2055   $771         $261              $3           $972  $2,008        $297     $2,305 2056   $771         $261              $3           $972  $2,008        $297     $2,305 2057   $771         $261              $3           $972  $2,008        $297     $2,305 2058   $771         $261              $3           $972  $2,008        $297     $2,305 2059   $771         $261              $3           $972  $2,008        $297     $2,305 Page 6 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year           Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency  Total 2060              $771         $261             $3            $972   $2,008        $297     $2,305 2061              $771         $261             $3            $972   $2,008        $297     $2,305 2062              $771         $261             $3            $972   $2,008        $297     $2,305 2063              $771         $261             $3            $972   $2,008        $297     $2,305 2064              $771         $261             $3            $972   $2,008        $297     $2,305 2065              $771         $261              $3           $972   $2,008        $297     $2,305 2066            $5,501         $635              $1         $1,046   $7,184        $972     $8,156 2067            $8,798         $894              $0         $1,094  $10,787     $1,441     $12,229 2068           $27,190      $11,899            $12         $16,937  $56,037     $7,445     $63,483 2069           $33,427      $12,247         $8,891         $13,971  $68,535    $10,717     $79,252 2070           $40,740       $9,149        $28,436          $1,879  $80,204    $15,816     $96,018 2071           $36,881       $8,627        $20,622          $2,031  $68,162    $12,858     $81,018 2072           $28,216       $7,433         $3,398          $2,352  $41,401     $6,306     $47,704 2073           $11,024       $2,904         $1,328            $919  $16,176     $2,464     $18,639 Account Total $257,032      $73,841        $75,855         $90,841 $497,578    $80,726    $578,297 Page 7 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency   Total Cost Account B. Spent Fuel 2013                        $1,096          $15             $0               $0  $1,112        $144     $1,257 2014                        $7,898       $9,272             $0          $2,243  $19,413     $2,886     $22,299 2015                        $9,187      $10,785             $0          $2,609  $22,581     $3,357     $25,939 2016                        $9,187      $10,785             $0          $2,609  $22,581     $3,357     $25,939 2017                        $9,187      $10,785             $0          $2,609  $22,581     $3,357     $25,939 2018                        $9,187      $10,785             $0          $2,609  $22,581     $3,357     $25,939 2019                        $2,998       $2,119             $0          $1,015   $6,132        $895     $7,027 2020                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2021                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2022                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2023                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2024                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2025                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2026                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2027                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2028                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2029                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2030                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2031                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2032                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2033                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2034                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2035                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2036                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2037                        $1,989         $711             $0            $754   $3,455        $494     $3,949 2038                        $1,989         $711             $0            $754   $3,455        $494     $3,949 Page 8 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year           Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency  Total 2039            $1,989         $711             $0            $754   $3,455        $494     $3,949 2040            $1,989         $711             $0            $754   $3,455        $494     $3,949 2041            $1,989         $711             $0            $754   $3,455        $494     $3,949 2042            $1,989         $711             $0            $754   $3,455        $494     $3,949 2043            $1,989         $711             $0            $754   $3,455        $494     $3,949 2044            $1,989         $711             $0            $754   $3,455        $494     $3,949 2045            $1,989         $711             $0            $754   $3,455        $494     $3,949 2046            $1,989         $711             $0            $754   $3,455        $494     $3,949 2047            $1,989         $711             $0            $754   $3,455        $494     $3,949 2048            $1,989         $711             $0            $754   $3,455        $494     $3,949 2049            $1,989         $711             $0            $754   $3,455        $494     $3,949 2050            $1,989         $711             $0            $754   $3,455        $494     $3,949 2051            $1,989         $711             $0            $754   $3,455        $494     $3,949 2052            $1,989         $711             $0            $754   $3,455        $494     $3,949 2053            $2,229         $778          $658             $486   $4,152        $598     $4,749 2054            $2,038         $693        $1,217             $108   $4,056        $589     $4,644 Account Total $118,651      $79,489        $1,875          $39,182 $239,199    $34,839    $274,041 Page 9 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other   Subtotal Contingency    Total Cost Account C. Greenfield 2073                       $12,047       $4,604          $831             $287 $17,770     $2,783      $20,552 2074                       $12,617       $4,348          $712             $284 $17,962     $2,784      $20,746 Account Total              $24,664       $8,952        $1,543             $571 $35,732     $5,567      $41,298 Page 10 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                                  Labor   Mat. & Equip.      Waste            Other     Subtotal Contingency    Total Unit Total                          $400,347     $162,282         $79,273        $130,594  $772,509   $121,132     $893,636 Scenario Total                      $400,347     $162,282         $79,273        $130,594  $772,509   $121,132     $893,636 Scenario No 3 Unit No. Unit 1 Cost Account A. License Termination 2032                                      $91           $0             $0               $0      $92         $12         $103 2033                                 $11,087           $53             $0               $0  $11,140     $1,448      $12,587 2034                                 $28,516       $11,412         $1,124          $1,295   $42,349     $5,885      $48,234 2035                                 $31,312       $13,257         $1,307          $1,505   $47,382     $6,601       $53,983 2036                                 $35,251        $8,669        $19,243          $1,847   $65,009    $11,844      $76,852 2037                                 $35,705        $7,822        $22,215          $1,894   $67,635    $12,673       $80,306 2038                                 $35,705        $7,822        $22,215          $1,894   $67,635    $12,673       $80,306 2039                                 $32,109        $7,912        $13,405          $1,979   $55,406     $9,929       $65,333 2040                                 $29,629        $7,958         $7,450          $2,032   $47,073     $8,064       $55,135 2041                                   $7,286       $1,957         $1,832            $500   $11,575     $1,983       $13,558 Account Total                       $246,692       $66,864        $88,791         $12,944  $415,297    $71,111     $486,398 Page 11 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other   Subtotal Contingency    Total Cost Account B. Spent Fuel 2033                        $1,096          $15                             $0  $1,112       $144       $1,257 2034                        $7,898       $7,008                         $2,243 $17,149     $2,547      $19,696 2035                        $9,187       $8,152                         $2,609 $.P9,948    $2,963      $22,910 2036                        $9,187       $8,152                         $2,609 $19,948     $2,963      $22,910 2037                        $9,187       $8,152                         $2,609 $19,948     $2,963      $22,910 2038                        $9,187       $8,152                         $2,609 $19,948     $2,963      $22,910 2039                        $3,017       $1,772                           $989  $5,777       $841       $6,619 2040                        $1,989         $711                           $718  $3,419       $488       $3,907 2041                        $1,989         $711                           $718  $3,419       $488       $3,907 2042                        $1,992         $712                           $787  $3,492       $499       $3,991 2043                        $1,989         $711                           $889  $3,590       $514       $4,104 2044                        $1,989         $711                           $889  $3,590       $514       $4,104 2045                        $1,989         $711                           $889  $3,590       $514       $4,104 2046                        $1,989         $711                           $889  $3,590       $514       $4,104 2047                        $1,989         $711                           $889  $3,590       $514       $4,104 2048                        $1,989         $711                           $889  $3,590       $514       $4,104 2049                        $1,989         $711                           $889  $3,590       $514       $4,104 2050                        $1,989         $711                           $889  $3,590       $514       $4,104 2051                        $1,989         $711                           $889  $3,590       $514       $4,104 2052                        $1,989         $711                           $889  $3,590       $514       $4,104 2053                        $1,989         $711                           $889  $3,590       $514       $4,104 2054                        $1,989         $711                           $889  $3,590       $514       $4,104 2055                        $1,989         $711                           $889  $3,590       $514       $4,104 2056                        $1,989         $711                           $889  $3,590       $514       $4,104 2057                        $1,989         $711                           $889  $3,590       $514       $4,104 2058                        $1,989         $711                           $889  $3,590       $514       $4,104 Page 12 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year           Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency    Total 2059            $1,989         $714"            $0            $889   $3,590        $514      $4,104 2060            $1,989         $711             $0            $889   $3,590        $514      $4,104 2061            $1,989         $711             $0            $889   $3,590        $514      $4,104 2062            $1,989         $711             $0            $889   $3,590        $514      $4,104 2063            $1,989         $711             $0            $889   $3,590        $514      $4,104 2064            $1,989         $711             $0            $889   $3,590        $514      $4,104 2065            $1,989         $711             $0            $889   $3,590        $514      $4,104 2066            $2,178         $758          $525             $624   $4,085        $591      $4,675 2067            $1,960         $662          $989             $218   $3,830        $559      $4,387 Account Total $104,615      $61,315        $1,514          $37,188 $204,634    $29,834     $234,468 Page 13 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other  Subtotal Contingency    Total Cost Account C. Greenfield 2041                       $14,919       $5,740        $1,029            $257 $21,946     $3,440      $25,385 2042                        $9,356       $3,254          $514            $159 $13,284     $2,060      $15,346 Account Total              $24,275       $8,994        $1,543            $416 $35,230     $5,500      $40,731 Page 14 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year                                  Labor   Mat. & Equip.      Waste            Other     Subtotal Contingency    Total Unit Total                          $375,582     $137,173         $91,848         $50,548  $655,161   $106,445     $761,597 Scenario Total                      $375,582     $137,173         $91,848         $50,548  $655,161   $106,445     $761,597 Scenario No 4 Unit No. Unit 1 Cost Account A. License Termination 2032                                      $79            $0             $0              $0      $79         $10          $90 2033                                   $9,609          $58              $0              $0   $9,669     $1,257      $10,925 2034                                 $27,773        $9,452         $1,608          $1,404   $40,238     $5,846      $46,090 2035                                   $4,698       $1,686           $271          $1,239    $7,895     $1,154        $9,050 2036                                     $282         $108              $0         $1,170    $1,559        $230       $1,789 2037                                     $282         $108              $0         $1,170    $1,559        $230       $1,789 2038                                     $282         $108              $0         $1,170    $1,559        $230       $1,789 2039                                   $3,157       $1,249         $9,828          $2,942   $17,177     $3,369      $20,545 2040                                     $291         $111              $1           $984    $1,388        $205       $1,593 2041                                     $291         $111              $1           $984    $1,388        $205       $1,593 2042                                     $291         $111              $1           $984    $1,388        $205       $1,593 2043                                     $291         $111              $1           $984    $1,388        $205       $1,593 2044                                     $291         $111              $1           $984    $1,388        $205       $1,593 2045                                     $291         $111              $1           $984    $1,388        $205       $1,593 2046                                     $291         $111              $1           $984    $1,388        $205       $1,593 2047                                     $291         $111              $1           $984    $1,388        $205      $1,593 2048                                     $291         $111              $1           $984    $1,388        $205       $1,593 2049                                     $291        $111               $1           $984    $1,388        $205       $1,593 2050                                     $291        $111               $1           $984    $1,388        $205       $1,593 2051                                     $291        $111               $1           $984    $1,388        $205       $1,593 2052                                     $291        $111               $1           $984    $1,388        $205      $1,593 Page 15 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year Labor   Mat. & Equip.      Waste            Other  Subtotal Contingency    Total 2053   $291         $111              $1           $984  $1,388        $205      $1,593 2054   $291         $111              $1           $984  $1,388        $205      $1,593 2055   $291         $111              $1           $984  $1,388        $205      $1,593 2056   $291         $111              $1           $984  $1,388        $205      $1,593 2057   $291         $111              $1           $984  $1,388        $205      $1,593 2058   $291         $111              $1           $984  $1,388        $205      $1,593 2059   $291         $111              $1           $984  $1,388        $205      $1,593 2060   $291         $111              $1           $984  $1,388        $205      $1,593 2061   $291         $111              $1           $984  $1,388        $205      $1,593 2062   $291         $111              $1           $984  $1,388        $205      $1,593 2063   $291         $111              $1           $984  $1,388        $205      $1,593 2064   $291         $111              $1           $984  $1,388        $205      $1,593 2065   $291         $111              $1           $984  $1,388        $205      $1,593 2066   $291         $111              $1           $984  $1,388        $205      $1,593 2067   $381         $139              $1           $984  $1,505        $222      $1,728 2068   $763         $258              $2           $972  $1,996        $295      $2,291 2069   $763         $258              $2           $972  $1,996        $295      $2,291 2070   $763         $258              $2           $972  $1,996        $295      $2,291 2071   $763         $258              $2           $972  $1,996        $295      $2,291 2072   $763         $258              $2           $972  $1,996        $295      $2,291 2073   $763         $258              $2           $972  $1,996        $295      $2,291 2074   $763         $258              $2           $972  $1,996        $295      $2,291 2075   $763         $258              $2           $972  $1,996        $295      $2,291 2076   $763         $258              $2           $972  $1,996        $295      $2,291 2077   $763         $258              $2           $972  $1,996        $295      $2,291 2078   $763         $258              $2           $972  $1,996       $295       $2,291 2079   $763         $258              $2           $972  $1,996       $295       $2,291 Page 16 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year           Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency    Total 2080              $763         $258              $2           $972   $1,996        $295      $2,291 2081              $763         $258              $2           $972   $1,996        $295      $2,291 2082              $763         $258              $2           $972   $1,996        $295      $2,291 2083              $763         $258              $2           $972   $1,996        $295      $2,291 2084              $763         $258              $2           $972   $1,996        $295      $2,291 2085              $763         $258              $2           $972   $1,996        $295      $2,291 2086            $5,498         $634              $1         $1,148   $7,281        $986      $8,267 2087            $8,798         $894              $0         $1,267  $10,960     $1,468      $12,428 2088           $27,323      $12,594            $13         $18,875  $58,805     $7,811      $66,616 2089           $35,159      $11,995        $13,252         $12,439  $72,845    $12,079      $84,924 2090           $40,740       $9,149        $28,436          $1,807  $80,132    $15,805      $95,935 2091           $34,948       $8,360        $16,780          $1,912  $62,001    $11,367      $73,366 2092          1$28,216       $7,433         $3,398          $2,027  $41,076     $6,258      $47,331 2093            $6,707       $1,767           $808            $482   $9,764     $1,488      $11,251 Account Total $255,523      $73,384        $74,470         $94,112 $497,497    $80,649     $578,144 Page 17 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Y&#xfd;ear                      Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency    Total Cost Account B. Spent Fuel 2033                        $1,096         $15              $0               $0  $1,112        $144       $1,257 2034                        $7,898      $7,011              $0          $2,243  $17,152     $2,547       $19,699 2035                        $9,187      $8,155              $0          $2,609  $19,951     $2,963      $22,914 2036                        $9,187      $8,155              $0          $2,609  $19,951     $2,963      $22,914 2037                        $9,187      $8,155              $0          $2,609  $19,951     $2,963      $22,914 2038                        $9,187      $8,155              $0          $2,609  $19,951     $2,963      $22,914 2039                        $2,998      $1,752              $0          $1,015   $5,765        $840       $6,605 2040                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2041                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2042                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2043                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2044                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2045                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2046                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2047                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2048                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2049                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2050                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2051                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2052                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2053                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2054                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2055                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2056                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2057                        $1,989        $711              $0            $754   $3,455        $494       $3,949 2058                        $1,989        $711              $0            $754   $3,455        $494       $3,949 Page 18 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year            Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency    Total 2059             $1,989         $711             $0            $754   $3,455        $494      $3,949 2060             $1,989         $711             $0            $754   $3,455        $494      $3,949 2061             $1,989         $711             $0            $754   $3,455        $494      $3,949 2062             $1,989         $711             $0            $754   $3,455        $494      $3,949 2063             $1,989         $711             $0            $754   $3,455        $494      $3,949 2064             $1,989         $711             $0            $754   $3,455        $494      $3,949 2065             $1,989         $711             $0            $754   $3,455        $494      $3,949 2066             $2,177         $758          $524             $489   $3,947        $570      $4,516 2067             $1,965         $663          $990             $109   $3,728        $544      $4,270 Account Total $104,599       $61,310        $1,514          $33,905 $201,330    $29,337     $230,667 Page 19 of 21

Duane Arnold Energy Center Detailed-Annual Cost 2008 Dollars in Thousands Year                       Labor   Mat. & Equip.      Waste            Other  Subtotal Contingency    Total Cost Account C. Greenfield 2093                       $15,072       $5,760        $1,040            $359 $22,232     $3,481      $25,713 2094                        $9,592       $3,192          $503            $212 $13,500     $2,086      $15,585 Account Total              $24,664       $8,952        $1,543            $571 $35,732     $5,567      $41,298 Page 20 of 21

Duane Arnold Energy Center Detailed Annual Cost 2008 Dollars in Thousands Year            Labor   Mat. & Equip.      Waste            Other    Subtotal Contingency    Total Unit Total     $384,786    $143,646         $77,527        $128,588 $734,559   $115,553     $850,109 Scenario Total $384,786    $143,646         $77,527        $128,588 $734,559   $115,553     $850,109 Page 21 of 21

ENCLOSURE4 Affidavit of Proprietary Information 2 Pages Follow

NextEra Energy Duane Arnold, LLC Affidavit Required by 10 CFR 2.390 NextEra Energy Duane Arnold, LLC AFFIDAVIT I, Christopher R. Costanzo, state as follows:
(1) I am Vice President, Duane Arnold Energy Center, NextEra Energy Duane Arnold, LLC, and have the responsibility for reviewing the information described in paragraph (2) that is sought to be withheld.
(2) The information sought to be withheld is a Settlement Agreement ("Agreement")
between the United States Government and NextEra Energy Duane Arnold, LLC.
The Agreement concluded years of litigation concerning the Department of Energy's breach of its contract to accept and dispose of spent nuclear fuel and high-level waste from the Duane Arnold Energy Center and the FPL and NextEra Energy Resources nuclear fleet.
(3) Several additional companies are also parties to the Agreement, including Florida Power & Light Co., NextEra Energy Seabrook, LLC, NextEra Energy Point Beach, LLC, several joint owners of Seabrook Station and a former owner of the Duane Arnold Energy Center. These additional parties, to the best of my knowledge and belief, maintain an interest in its confidentiality.
(4) To the best of my knowledge and belief, the United States Government has maintained the confidentiality of the Agreement, with the exception of specific portions that it filed with the United States Court of Federal Claims in the course of litigation involving Canal Electric Company. A copy of the redacted version of the Agreement filed by the Government in that case is included with this submittal and represents the portion that is publicly available and which NextEra does not seek to be protected from public disclosure under 10 CFR 2.390.
(5) In making this application for the withholding of confidential information of which it is the owner, NextEra relies upon the exemption from disclosure set forth in the Freedom of Information Act ("FOIA"), 5 USC Sec. 552(b)(4), and NRC regulations 10 CFR 9.17(a)(4), and 2.390(a)(4) for confidential "commercial or financial information" (Exemption 4). The material for which exemption from disclosure is here sought is confidential commercial and financial information.
(6) To address 10 CFR 2.390(b)(4), the information sought to be withheld is being submitted to NRC in confidence. The information is ofa sort customarily held in confidence by NextEra, and is in fact so held. The information sought to be withheld has, to the best of my knowledge and belief, consistently been held in confidence by NextEra, no public disclosure has been made, and it is not available in public sources, Page 1 of2

except as described in paragraph (4). All disclosures to third parties, including any required transmittals to NRC or other regulatory bodies, have been made, or must be made, pursuant to regulatory provisions or confidentiality agreements that provide for maintenance of the information in confidence.
(7) Public disclosure of the information sought to be withheld is likely to cause substantial harm to NextEra's competitive position. The value of the information goes beyond the actual text of the Agreement and includes the significant legal and business resources expended in the course of settlement negotiations that culminated in the Agreement. Making such information available to competitors without their having been required to undertake a similar expenditure of resources would unfairly provide competitors with a windfall, and thus deprive NextEra of the opportunity to exercise its competitive advantage gained through the Agreement.
(8) The Agreement involves several additional parties, including the United States Government and other private parties who are not affiliated with FPL or NextEra. As a result, the public disclosure of the information sought to be withheld could potentially cause substantial harm to these parties, as well.
I declare under penalty of perjury that the foregoing affidavit and the matters stated therein are true and correct to the best of my knowledge, information, and belief.
Executed on this   1 5 th day of February, 2010 Christopher R. Costanzo Vice President, Duane Arnold Energy Center NextEra Energy Duane Arnold, LLC Page 2 of 2

ENCLOSURE6 Redacted Version of Settlement Agreement 6 Pages Follow

Case 1:04-cv-00035-RHH              Document 78         Filed 09/18/2009          Page 30 of 36 SE TTLEM  KENT AGREEMENT F.      Recitals.
For tbh purpose of disposing of Plaiyntiffs' claims, without any fart*erjudicial proceedings and without them being any trial or adjudication of an& issue of law or fact, and without constituting an admission of liability on the part of the United States, mad for no other purpose, the parties stipulate and agree as follows:
A.       "Plaintiffs" for these purposes are Florida Power & Liglht Company, FPL
- Energy Seabrook,.LLC, Massachusetts Municipal Wholesale Electric -Company, Taunton Municipal Lighting Plant, Hudson Light and Power Depautment, FPL Energy Point Beach, LLC, FPL Energy Duane Arnold, LLC, and Interstate Power and Light Company and their direct or indirect wholly-owned subsidiaries or affiliates. (Unless the context requires otherwise, the singular shall include the plural, and vice versa.) This Agreement shall inure to the benefit of, and be assignable to, successors or affiliates of Plaintiffs, or other parties to whom the Standard Contracts (as identified below) are assigned, B.      Plaintiffs arc the Purchasers under six Standard Contracts with the United States Department of Energy (DOE) for the acceptance of spent nuclear fuel and high level waste ("SNF/HLW") wider the Nuclear Waste Poliy Act, the material terms of which are reproduced at 10 C.F.R. &sect; 961.21, and which are nmnbered DE-CR01 -
83NE44383, DECRO01-83NE44471, DE-CR01-83NE44472, DE-C.R0 -86RWI00 II, DE-CROI -83NE44425, and DE-CROI -83NE44390 (for these purposes, the "Contracts").
C.      The Contracts cover the Turkey Point Unit 3 and Turkey Point Unit 4, St.
Lucie Unit I and St, Lucie Unit 2, Seabrook Unit 1, Point Beach Nuclear Plant, Units I and 2, and Duane Arnold Elifergy Center (for these purposes, the "Sites").
1 A9

Case 1:04-cv-00035-RHH          Document 78        Filed 09/18/2009       Page 31 of 36 GovernMent was mistaken about an existing mnateyja fact that constitued a basic asswnption underlying this Agreepnent, K     Othe'prc'oisiois.
A.
I0 A10

Case 1:04-cv-00035-RHH             Document 78           Filed 09118/2009       Page 32 of 36 D.      As part of and to effectuate this settlement, the Government exercises its sole discretion to accept the assiginent of claims that the plaintiff in Canal Eleotric Co.
.*., it-U~n te, No, 04-0035C (Fed, Cf.), has purported to make to FPL Energy Scabrook, LLC, to the extent that the Department of Energy and/or the Department of Justice have been made aware of those claims through the plaintiff's complaint in the Canal Electric case and have been made aware of the assignment through the assigimecnt provisions in the Purehase and Sale Agreement among North Atlantic Energy Corporation, The United Illuminating Company, Great Bay Power Corporation, New England Power Company, The Con~nectiout Power & Light Company, Cwaal Electric Company, Little Bay Power Corporation, New H-mnpshire Electric Cooperative, Inc.,
North Atlantic. Energy Service Corporation, and FPL Energy Seabrook, LLC, dated April 13, 2002. FPL Energy Seabrook, LLC, agrees that the claims asserted by Canal Electric 11 All

Case 1:04-cv-00035-RHH              Document 78         Filed 09/18/2009         Page 33 of 36 Company in the Canal Electric, case Jack merit and that it Nwill not seek to Yecover any damages fiom the Govermnent based upon those claims. To the extent that any court of law finds that the Governiment's acceptance of this assigi)mnmt is void or otberwise invalid, and to the extent that the Government is obligated to pay Canal Electric Company or its successors any damnages arising out of the Canal Electric, case, FPL Energy Seabrook, LLC, agrees to indemnify the United States for any amounts that the Government pays upon those claims pursuant to the tenus of this agreement.
E.
F.
12 A12

   '4,      Case 1:04-cv-00035-RHH      Document 78 Filed 09/18/2009 Page 34 of 36 I
1 AGREED TO:
FOR ThE GOVERNMENT:
EANNEE. DAVIDSON                              Date/
biector Commercial Litigation Branch, Civil Division U.S. Depatlment of Justice 1100 L Street, N.W.
Attn: Classification Unit 8th Floor Washington, D.C. 20530 AUTHORIZED REPRESENTATIVE OF THE ATTORNEY GENERAL FOR THE PLAINTIFFS:
ALEX D. TOMAS           ~      7 PILLSBURY, WIN?1IROP, SHAW, PITTMAN, LLP       Dat 1650 Tysons Blvd.
Suite 1400 McIeIe     Virginia 22102 ATTORNEY AND AUTHORIZED REPRESENTATIVE OF FLORMDA POWER AND LIGHT COMPANY FPL ENERGY SEABROOK, LLC FPL ENERGY DUANE ARNOLD, LLC FPL ENERGY POINT BEACH, LLC 13 A13

Case 1:04-cv-00035-RHH      Document 78 Filed 09/18/2009 Page 35 of 36
                                                                           )
Date.
XDFA9 ORGA           S & BOCItJS LLP 1111 eInnsylvania Ave., N.W.
Washington, D.C. 20004 ATTORNEY AND AUTHORIZED REPRESENTATIVE OF INTERSTATE POWER AND LlGIGHT COMPANY Datd FERRITE     S BBO & RODOPHELE, PC 125 Hfigh    ect Boston, Massachusetts 02110 ATTORNEY AND AUTHORIZED REPRESENTATIVE OF MASSACHUSETTS ML1NICIPAL WHOLESALE ELECTRIC COMPANY AND HUDSON LIGHT AND POWER DEPARTMENT ROBDE     6O.FUNKY                             Dtte 58 Tremont Street P.O. Box 628 Taunton, Massachusetts 02780 ATTORNEY AND AUTHORIZED REPRESENTATIWE OF TAUNTON MUNICIPAL LIGHTING PLANT 14 A14}}