ML16048A129: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
(Created page by program invented by StriderTol)
 
(2 intermediate revisions by the same user not shown)
Line 2: Line 2:
| number = ML16048A129
| number = ML16048A129
| issue date = 03/16/2015
| issue date = 03/16/2015
| title = Vogtle, Units 1 and 2 - Georgia Power Company Response on Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))
| title = Georgia Power Company Response on Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))
| author name = Poroch D
| author name = Poroch D
| author affiliation = Georgia Power Co
| author affiliation = Georgia Power Co
Line 17: Line 17:


=Text=
=Text=
{{#Wiki_filter:Vogtle Electric Generating Plant, Units 1 & 2Financial Assurance Requirements for DecommissioningNuclear Power Reactors (10 CFR 50.75(f)(1))Enclosure 1Georgia Power Company Response Bin 10120241 Ralph McGil/lBoulevard, NEAtlanta, Georgia, 30308404.506.0997 GEORGIAPOWERA SOUTHERN COMPANWMarch 16, 2015Docket Nos.: 50-42450-425U. S. Nuclear Regulatory CommissionA-TEN: Document Control DeskWashington, D.C. 20555Vogtle Electric Generating PlantFinancial Assurance Requirements for DecommissioningNuclear Power Reactors (10 CFR 50.75(f)(1))
{{#Wiki_filter:Vogtle Electric Generating Plant, Units 1 & 2 Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))
Enclosure 1 Georgia Power Company Response Bin 10120 241 Ralph McGil/lBoulevard, NE Atlanta, Georgia, 30308 404.506.0997 GEORGIA POWER A SOUTHERN COMPANW March 16, 2015 Docket Nos.: 50-424 50-425 U. S. Nuclear Regulatory Commission A-TEN: Document Control Desk Washington, D.C. 20555 Vogtle Electric Generating Plant Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))


==Dear Ladies and Gentlemen:==
==Dear Ladies and Gentlemen:==
Pursuant to 10 CFR 50.75(f)(1 ), each power reactor licensee is requiredto report to the NRC the status of its decommissioning funding for eachreactor or part of each reactor it owns on a calendar year basis,beginning on March 31, 1999, and every two years thereafter.Accordingly, Georgia Power Company (GPC) hereby submits theenclosed information in accordance with 10 CFR 50.75(f)(1) foroperating licenses NPF-68 and NPF-81 issued for Vogtle ElectricGenerating Plant Units 1 and 2, respectively. Southern NuclearOperating Company, as the operating licensee and as an agent for theowners of the Vogtle Electric Generating Plant, is providing thisinformation to the NRC on behalf of GPC.Based on the information presented herein, there is reasonableassurance that the funding necessary for decommissioning of the VogtleElectric Generating Plant, consistent with the NRC prescribed minimumset forth in 10 CFR 50.75(c), will be available on the expiration date ofoperating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding theinformation provided herein.Respectfully submitted,GEORGIA POWER COMPANY, by,David PorochVice President & ComptrollerEnclosure EnclosureVogtle Electric Generating PlantGeorgia Power CompanyOwnership Percentage -45.7%10 CFR 50.75(f)(1) Requirement Unit 1 Unit 21 The NRC minimum decommissioning estimate,22pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,0002 The amount accumulated at the end of the $124,445,000 $133,552,000calendar year preceding the date of the report foritems included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule incollected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 14 The assumptions used regarding:(a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None Noneprojections.5 Any contracts upon which the licensee is relying None INonepursuant to 10 CFR 50.75(e)(1)(v). I____________6 Any modifications to a licensee's current method No modification since the No modification since theof providing financial assurance occurring since last report. Funding is to an last report. Funding is to anthe last submitted report. External Sinking Fund with External Sinking Fund withthe sources of funds from the sources of funds fromTraditional Cost of Service Traditional Cost of Serviceratemaking as ordered by ratemaking as ordered bythe GPSC. the GPSC.7 Any material changes to trust agreements. None NoneNOTES:The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licenseesto remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) releaseof the property for unrestricted use and termination of the license; or (2) release of the property under restrictedconditions and termination of the license. The cost of dismantling or demolishing non-radiological systems andstructures is not included in the NRC decommissioning cost estimates. The costs of managing and storingspent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLSdata for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for licensetermination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities. The subaccounts include $12,781 ,000and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia PublicService Commission Orders. Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANYNUCLEAR DECOMMISSIONINGBased on 12/31/2014 Fund Balances(In thousands)VOGTLE 1BEG OF Adjusted END OFYEAR FUND FUND Annual YEARFUND BAL EARNINGS CONTRIB Expend. FUND BAL20158 124,445 [ 5,505 495I 0f 130,4452016 j 130,4451 5,770 49 01! 136,7102017 136,710 6,046 495j_ __ 0 143.2512018 143,251 6,335 495j ___ 0 150,0812019 150,081 6,636 495f___ 0 157.2122020 157,212 6,950 495f___ 0 164,6572021 164,657" 7,279 4951 ___ 0 172,4312022 172,431 7.622 -495 f ___ 0 180,5482023 180,548 7,980 495f____ 0 189,0232024 189,023 8,353 495 I____0 197,8712026 197,871 8,744 4951 _____0 207,1102026 207,110 9.151 -4951 ___ 01 216,7562027 216,756 9,576 495 I __ _0J 226,8272028 226,827 10,020 495 ___ 0 I 237,3422029 j 237,3421 10,484 j 495j ___ 01! 248,3212030 J 248,321 10,9681 4951 ___ 01 259,7842031 J 259,7641 11,474 4951 271,7532032 271.753 12,002 49 01 284,2502033 284,250 12,553 49 01 297,2982034 -297,298 13,128 49 01 310,9212035 310,921 13,729 49 01 325,1452036 -325,145 14,358 49 01 339992037 ] 339,996* 15,0111 495 01I 355,5022038 j 355,502 15,695 495j 004 371,6922039 3 371,692 16,409 495___ I O 388,5962040 3 388,5961 17,154 j 495Sf 0 I 406,2452041 3 406,245! 17,933 495f Of0 424,6732042 3 424.8731 18,745 4951 0 j 443,9132043 3 443,9131 19,594 4950I O 464,0022044 3 464,002 20,480 49 03 46,72045 464,977 21,405 49 01 506,8772046 506,877 22,371 4951 01 529.7432047 3 529,743 12,767 01 01 542,510GEORGIA POWER COMPANYNUCLEAR DECOMMISSIONINGBased on 12/31/2014 Fund Balances(In thousands)VOGTLE 2BEG OF AdjustedYEAR FUND FUND AnnualFUND BAL EARNINGS CONTRIB Expend.END OFYEARFUND BAL2015 133,552 5,890 01! 01! 139,4422016 139,442 6,149 01 0 145,5912017 145,591 6,421 01 0 152,0122018 152,012 6,704 01 0 158,7162019 158.716 6,999 01 ___ 0 165,7152020 165,715 7,308 01 0 173,0232021 173,023 7,630 01 0 180,6532022 180,653 7,96701 0 188,6202023 188,620 8, 318 0j 0 196,9382024 196,938 8,685 01 0 205.6232025 205,623 9,068 01 ___ 0 214,6912026 214,691 9,468 0, 0 224.1592027 224,159 9,885 0 0 234,0442028 234,044 10,321 01 0 244,3652029 244,365 10,776 01 0 255,1412030 255,141 11,252 01 0 266,3932031 266,393 11,748 01 0 278.1412032 278,141 12,266 01 0 290,4072033 290,407 12,807 0 O 303.2142034 j 303,214 13,372 01 0J 316,5862036 316,586 13,961 0 ~ 0 3 330,5472036 330,547 14.577 0 0 345,1242037 345,124 15,220 00 360,3442038 360,344 15.891 0 -0 376,2352039 3 376,235 16,592' 0 0 392.8272040 392,827 17,324 0 -0 410,1512041 410,151 18,088 0 0 428,2392042 428,239 18.885 0_ _ 2. 01 447,1242043 447,124 19,718 ____0[ 0 466,8422044 J 466.842 20,588 ___ 01I 03 487,4302045 4 487,430 21,496 ___ 01 01 508,926Z046508,92622,44401a531,3702047531.37023.433010554.8032048 I 554,8033 24,467 o 0 0 57.72049 f 579,2701 13,960 J 0i[ 0 j 593,230 Vogtle Electric Generating Plant, Units 1 & 2Financial Assurance Requirements for DecommissioningNuclear Power Reactors (10 CFR 50.75(f)(1))Enclosure 1Georgia Power Company Response Bin 10120241 Ralph McGil/lBoulevard, NEAtlanta, Georgia, 30308404.506.0997 GEORGIAPOWERA SOUTHERN COMPANWMarch 16, 2015Docket Nos.: 50-42450-425U. S. Nuclear Regulatory CommissionA-TEN: Document Control DeskWashington, D.C. 20555Vogtle Electric Generating PlantFinancial Assurance Requirements for DecommissioningNuclear Power Reactors (10 CFR 50.75(f)(1))
 
Pursuant to 10 CFR 50.75(f)(1  
), each power reactor licensee is required to report to the NRC the status of its decommissioning funding for each reactor or part of each reactor it owns on a calendar year basis, beginning on March 31, 1999, and every two years thereafter.
Accordingly, Georgia Power Company (GPC) hereby submits the enclosed information in accordance with 10 CFR 50.75(f)(1) for operating licenses NPF-68 and NPF-81 issued for Vogtle Electric Generating Plant Units 1 and 2, respectively.
Southern Nuclear Operating Company, as the operating licensee and as an agent for the owners of the Vogtle Electric Generating Plant, is providing this information to the NRC on behalf of GPC.Based on the information presented herein, there is reasonable assurance that the funding necessary for decommissioning of the Vogtle Electric Generating Plant, consistent with the NRC prescribed minimum set forth in 10 CFR 50.75(c), will be available on the expiration date of operating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding the information provided herein.Respectfully submitted, GEORGIA POWER COMPANY, by, David Poroch Vice President  
& Comptroller Enclosure Enclosure Vogtle Electric Generating Plant Georgia Power Company Ownership Percentage  
-45.7%10 CFR 50.75(f)(1)
Requirement Unit 1 Unit 2 1 The NRC minimum decommissioning estimate,22 pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,000 2 The amount accumulated at the end of the $124,445,000  
$133,552,000 calendar year preceding the date of the report for items included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule in collected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 1 4 The assumptions used regarding: (a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%
funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None None projections.
5 Any contracts upon which the licensee is relying None INone pursuant to 10 CFR 50.75(e)(1)(v).
I____________
6 Any modifications to a licensee's current method No modification since the No modification since the of providing financial assurance occurring since last report. Funding is to an last report. Funding is to an the last submitted report. External Sinking Fund with External Sinking Fund with the sources of funds from the sources of funds from Traditional Cost of Service Traditional Cost of Service ratemaking as ordered by ratemaking as ordered by the GPSC. the GPSC.7 Any material changes to trust agreements.
None None NOTES: The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licensees to remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) release of the property for unrestricted use and termination of the license; or (2) release of the property under restricted conditions and termination of the license. The cost of dismantling or demolishing non-radiological systems and structures is not included in the NRC decommissioning cost estimates.
The costs of managing and storing spent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLS data for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for license termination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities.
The subaccounts include $12,781 ,000 and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia Public Service Commission Orders.
Attachment 1 Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)
VOGTLE 1 BEG OF Adjusted END OF YEAR FUND FUND Annual YEAR FUND BAL EARNINGS CONTRIB Expend. FUND BAL 20158 124,445 [ 5,505 495I 0f 130,445 2016 j 130,4451 5,770 49 01! 136,710 2017 136,710 6,046 495j_ __ 0 143.251 2018 143,251 6,335 495j ___ 0 150,081 2019 150,081 6,636 495f___ 0 157.212 2020 157,212 6,950 495f___ 0 164,657 2021 164,657" 7,279 4951 ___ 0 172,431 2022 172,431 7.622 -495 f ___ 0 180,548 2023 180,548 7,980 495f____ 0 189,023 2024 189,023 8,353 495 I____0 197,871 2026 197,871 8,744 4951 _____0 207,110 2026 207,110 9.151 -4951 ___ 01 216,756 2027 216,756 9,576 495 I __ _0J 226,827 2028 226,827 10,020 495 ___ 0 I 237,342 2029 j 237,3421 10,484 j 495j ___ 01! 248,321 2030 J 248,321 10,9681 4951 ___ 01 259,784 2031 J 259,7641 11,474 4951 271,753 2032 271.753 12,002 49 01 284,250 2033 284,250 12,553 49 01 297,298 2034 -297,298 13,128 49 01 310,921 2035 310,921 13,729 49 01 325,145 2036 -325,145 14,358 49 01 33999 2037 ] 339,996* 15,0111 495 01I 355,502 2038 j 355,502 15,695 495j 004 371,692 2039 3 371,692 16,409 495___ I O 388,596 2040 3 388,5961 17,154 j 495Sf 0 I 406,245 2041 3 406,245! 17,933 495f Of0 424,673 2042 3 424.8731 18,745 4951 0 j 443,913 2043 3 443,9131 19,594 4950I O 464,002 2044 3 464,002 20,480 49 03 46,7 2045 464,977 21,405 49 01 506,877 2046 506,877 22,371 4951 01 529.743 2047 3 529,743 12,767 01 01 542,510 GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)
VOGTLE 2 BEG OF Adjusted YEAR FUND FUND Annual FUND BAL EARNINGS CONTRIB Expend.END OF YEAR FUND BAL 2015 133,552 5,890 01! 01! 139,442 2016 139,442 6,149 01 0 145,591 2017 145,591 6,421 01 0 152,012 2018 152,012 6,704 01 0 158,716 2019 158.716 6,999 01 ___ 0 165,715 2020 165,715 7,308 01 0 173,023 2021 173,023 7,630 01 0 180,653 2022 180,653 7,96701 0 188,620 2023 188,620 8, 318 0j 0 196,938 2024 196,938 8,685 01 0 205.623 2025 205,623 9,068 01 ___ 0 214,691 2026 214,691 9,468 0, 0 224.159 2027 224,159 9,885 0 0 234,044 2028 234,044 10,321 01 0 244,365 2029 244,365 10,776 01 0 255,141 2030 255,141 11,252 01 0 266,393 2031 266,393 11,748 01 0 278.141 2032 278,141 12,266 01 0 290,407 2033 290,407 12,807 0 O 303.214 2034 j 303,214 13,372 01 0J 316,586 2036 316,586 13,961 0 ~ 0 3 330,547 2036 330,547 14.577 0 0 345,124 2037 345,124 15,220 00 360,344 2038 360,344 15.891 0 -0 376,235 2039 3 376,235 16,592' 0 0 392.827 2040 392,827 17,324 0 -0 410,151 2041 410,151 18,088 0 0 428,239 2042 428,239 18.885 0_ _ 2. 01 447,124 2043 447,124 19,718 ____0[ 0 466,842 2044 J 466.842 20,588 ___ 01I 03 487,430 2045 4 487,430 21,496 ___ 01 01 508,926 Z046 508,926 22,444 01 a 531,370 2047 531.370 23.433 01 0 554.803 2048 I 554,8033 24,467 o 0 0 57.7 2049 f 579,2701 13,960 J 0i[ 0 j 593,230 Vogtle Electric Generating Plant, Units 1 & 2 Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))
Enclosure 1 Georgia Power Company Response Bin 10120 241 Ralph McGil/lBoulevard, NE Atlanta, Georgia, 30308 404.506.0997 GEORGIA POWER A SOUTHERN COMPANW March 16, 2015 Docket Nos.: 50-424 50-425 U. S. Nuclear Regulatory Commission A-TEN: Document Control Desk Washington, D.C. 20555 Vogtle Electric Generating Plant Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))


==Dear Ladies and Gentlemen:==
==Dear Ladies and Gentlemen:==
Pursuant to 10 CFR 50.75(f)(1 ), each power reactor licensee is requiredto report to the NRC the status of its decommissioning funding for eachreactor or part of each reactor it owns on a calendar year basis,beginning on March 31, 1999, and every two years thereafter.Accordingly, Georgia Power Company (GPC) hereby submits theenclosed information in accordance with 10 CFR 50.75(f)(1) foroperating licenses NPF-68 and NPF-81 issued for Vogtle ElectricGenerating Plant Units 1 and 2, respectively. Southern NuclearOperating Company, as the operating licensee and as an agent for theowners of the Vogtle Electric Generating Plant, is providing thisinformation to the NRC on behalf of GPC.Based on the information presented herein, there is reasonableassurance that the funding necessary for decommissioning of the VogtleElectric Generating Plant, consistent with the NRC prescribed minimumset forth in 10 CFR 50.75(c), will be available on the expiration date ofoperating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding theinformation provided herein.Respectfully submitted,GEORGIA POWER COMPANY, by,David PorochVice President & ComptrollerEnclosure EnclosureVogtle Electric Generating PlantGeorgia Power CompanyOwnership Percentage -45.7%10 CFR 50.75(f)(1) Requirement Unit 1 Unit 21 The NRC minimum decommissioning estimate,22pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,0002 The amount accumulated at the end of the $124,445,000 $133,552,000calendar year preceding the date of the report foritems included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule incollected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 14 The assumptions used regarding:(a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None Noneprojections.5 Any contracts upon which the licensee is relying None INonepursuant to 10 CFR 50.75(e)(1)(v). I____________6 Any modifications to a licensee's current method No modification since the No modification since theof providing financial assurance occurring since last report. Funding is to an last report. Funding is to anthe last submitted report. External Sinking Fund with External Sinking Fund withthe sources of funds from the sources of funds fromTraditional Cost of Service Traditional Cost of Serviceratemaking as ordered by ratemaking as ordered bythe GPSC. the GPSC.7 Any material changes to trust agreements. None NoneNOTES:The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licenseesto remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) releaseof the property for unrestricted use and termination of the license; or (2) release of the property under restrictedconditions and termination of the license. The cost of dismantling or demolishing non-radiological systems andstructures is not included in the NRC decommissioning cost estimates. The costs of managing and storingspent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLSdata for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for licensetermination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities. The subaccounts include $12,781 ,000and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia PublicService Commission Orders. Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANYNUCLEAR DECOMMISSIONINGBased on 12/31/2014 Fund Balances(In thousands)VOGTLE 1BEG OF Adjusted END OFYEAR FUND FUND Annual YEARFUND BAL EARNINGS CONTRIB Expend. FUND BAL20158 124,445 [ 5,505 495I 0f 130,4452016 j 130,4451 5,770 49 01! 136,7102017 136,710 6,046 495j_ __ 0 143.2512018 143,251 6,335 495j ___ 0 150,0812019 150,081 6,636 495f___ 0 157.2122020 157,212 6,950 495f___ 0 164,6572021 164,657" 7,279 4951 ___ 0 172,4312022 172,431 7.622 -495 f ___ 0 180,5482023 180,548 7,980 495f____ 0 189,0232024 189,023 8,353 495 I____0 197,8712026 197,871 8,744 4951 _____0 207,1102026 207,110 9.151 -4951 ___ 01 216,7562027 216,756 9,576 495 I __ _0J 226,8272028 226,827 10,020 495 ___ 0 I 237,3422029 j 237,3421 10,484 j 495j ___ 01! 248,3212030 J 248,321 10,9681 4951 ___ 01 259,7842031 J 259,7641 11,474 4951 271,7532032 271.753 12,002 49 01 284,2502033 284,250 12,553 49 01 297,2982034 -297,298 13,128 49 01 310,9212035 310,921 13,729 49 01 325,1452036 -325,145 14,358 49 01 339992037 ] 339,996* 15,0111 495 01I 355,5022038 j 355,502 15,695 495j 004 371,6922039 3 371,692 16,409 495___ I O 388,5962040 3 388,5961 17,154 j 495Sf 0 I 406,2452041 3 406,245! 17,933 495f Of0 424,6732042 3 424.8731 18,745 4951 0 j 443,9132043 3 443,9131 19,594 4950I O 464,0022044 3 464,002 20,480 49 03 46,72045 464,977 21,405 49 01 506,8772046 506,877 22,371 4951 01 529.7432047 3 529,743 12,767 01 01 542,510GEORGIA POWER COMPANYNUCLEAR DECOMMISSIONINGBased on 12/31/2014 Fund Balances(In thousands)VOGTLE 2BEG OF AdjustedYEAR FUND FUND AnnualFUND BAL EARNINGS CONTRIB Expend.END OFYEARFUND BAL2015 133,552 5,890 01! 01! 139,4422016 139,442 6,149 01 0 145,5912017 145,591 6,421 01 0 152,0122018 152,012 6,704 01 0 158,7162019 158.716 6,999 01 ___ 0 165,7152020 165,715 7,308 01 0 173,0232021 173,023 7,630 01 0 180,6532022 180,653 7,96701 0 188,6202023 188,620 8, 318 0j 0 196,9382024 196,938 8,685 01 0 205.6232025 205,623 9,068 01 ___ 0 214,6912026 214,691 9,468 0, 0 224.1592027 224,159 9,885 0 0 234,0442028 234,044 10,321 01 0 244,3652029 244,365 10,776 01 0 255,1412030 255,141 11,252 01 0 266,3932031 266,393 11,748 01 0 278.1412032 278,141 12,266 01 0 290,4072033 290,407 12,807 0 O 303.2142034 j 303,214 13,372 01 0J 316,5862036 316,586 13,961 0 ~ 0 3 330,5472036 330,547 14.577 0 0 345,1242037 345,124 15,220 00 360,3442038 360,344 15.891 0 -0 376,2352039 3 376,235 16,592' 0 0 392.8272040 392,827 17,324 0 -0 410,1512041 410,151 18,088 0 0 428,2392042 428,239 18.885 0_ _ 2. 01 447,1242043 447,124 19,718 ____0[ 0 466,8422044 J 466.842 20,588 ___ 01I 03 487,4302045 4 487,430 21,496 ___ 01 01 508,926Z046508,92622,44401a531,3702047531.37023.433010554.8032048 I 554,8033 24,467 o 0 0 57.72049 f 579,2701 13,960 J 0i[ 0 j 593,230}}
 
Pursuant to 10 CFR 50.75(f)(1  
), each power reactor licensee is required to report to the NRC the status of its decommissioning funding for each reactor or part of each reactor it owns on a calendar year basis, beginning on March 31, 1999, and every two years thereafter.
Accordingly, Georgia Power Company (GPC) hereby submits the enclosed information in accordance with 10 CFR 50.75(f)(1) for operating licenses NPF-68 and NPF-81 issued for Vogtle Electric Generating Plant Units 1 and 2, respectively.
Southern Nuclear Operating Company, as the operating licensee and as an agent for the owners of the Vogtle Electric Generating Plant, is providing this information to the NRC on behalf of GPC.Based on the information presented herein, there is reasonable assurance that the funding necessary for decommissioning of the Vogtle Electric Generating Plant, consistent with the NRC prescribed minimum set forth in 10 CFR 50.75(c), will be available on the expiration date of operating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding the information provided herein.Respectfully submitted, GEORGIA POWER COMPANY, by, David Poroch Vice President  
& Comptroller Enclosure Enclosure Vogtle Electric Generating Plant Georgia Power Company Ownership Percentage  
-45.7%10 CFR 50.75(f)(1)
Requirement Unit 1 Unit 2 1 The NRC minimum decommissioning estimate,22 pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,000 2 The amount accumulated at the end of the $124,445,000  
$133,552,000 calendar year preceding the date of the report for items included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule in collected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 1 4 The assumptions used regarding: (a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%
funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None None projections.
5 Any contracts upon which the licensee is relying None INone pursuant to 10 CFR 50.75(e)(1)(v).
I____________
6 Any modifications to a licensee's current method No modification since the No modification since the of providing financial assurance occurring since last report. Funding is to an last report. Funding is to an the last submitted report. External Sinking Fund with External Sinking Fund with the sources of funds from the sources of funds from Traditional Cost of Service Traditional Cost of Service ratemaking as ordered by ratemaking as ordered by the GPSC. the GPSC.7 Any material changes to trust agreements.
None None NOTES: The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licensees to remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) release of the property for unrestricted use and termination of the license; or (2) release of the property under restricted conditions and termination of the license. The cost of dismantling or demolishing non-radiological systems and structures is not included in the NRC decommissioning cost estimates.
The costs of managing and storing spent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLS data for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for license termination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities.
The subaccounts include $12,781 ,000 and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia Public Service Commission Orders.
Attachment 1 Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)
VOGTLE 1 BEG OF Adjusted END OF YEAR FUND FUND Annual YEAR FUND BAL EARNINGS CONTRIB Expend. FUND BAL 20158 124,445 [ 5,505 495I 0f 130,445 2016 j 130,4451 5,770 49 01! 136,710 2017 136,710 6,046 495j_ __ 0 143.251 2018 143,251 6,335 495j ___ 0 150,081 2019 150,081 6,636 495f___ 0 157.212 2020 157,212 6,950 495f___ 0 164,657 2021 164,657" 7,279 4951 ___ 0 172,431 2022 172,431 7.622 -495 f ___ 0 180,548 2023 180,548 7,980 495f____ 0 189,023 2024 189,023 8,353 495 I____0 197,871 2026 197,871 8,744 4951 _____0 207,110 2026 207,110 9.151 -4951 ___ 01 216,756 2027 216,756 9,576 495 I __ _0J 226,827 2028 226,827 10,020 495 ___ 0 I 237,342 2029 j 237,3421 10,484 j 495j ___ 01! 248,321 2030 J 248,321 10,9681 4951 ___ 01 259,784 2031 J 259,7641 11,474 4951 271,753 2032 271.753 12,002 49 01 284,250 2033 284,250 12,553 49 01 297,298 2034 -297,298 13,128 49 01 310,921 2035 310,921 13,729 49 01 325,145 2036 -325,145 14,358 49 01 33999 2037 ] 339,996* 15,0111 495 01I 355,502 2038 j 355,502 15,695 495j 004 371,692 2039 3 371,692 16,409 495___ I O 388,596 2040 3 388,5961 17,154 j 495Sf 0 I 406,245 2041 3 406,245! 17,933 495f Of0 424,673 2042 3 424.8731 18,745 4951 0 j 443,913 2043 3 443,9131 19,594 4950I O 464,002 2044 3 464,002 20,480 49 03 46,7 2045 464,977 21,405 49 01 506,877 2046 506,877 22,371 4951 01 529.743 2047 3 529,743 12,767 01 01 542,510 GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)
VOGTLE 2 BEG OF Adjusted YEAR FUND FUND Annual FUND BAL EARNINGS CONTRIB Expend.END OF YEAR FUND BAL 2015 133,552 5,890 01! 01! 139,442 2016 139,442 6,149 01 0 145,591 2017 145,591 6,421 01 0 152,012 2018 152,012 6,704 01 0 158,716 2019 158.716 6,999 01 ___ 0 165,715 2020 165,715 7,308 01 0 173,023 2021 173,023 7,630 01 0 180,653 2022 180,653 7,96701 0 188,620 2023 188,620 8, 318 0j 0 196,938 2024 196,938 8,685 01 0 205.623 2025 205,623 9,068 01 ___ 0 214,691 2026 214,691 9,468 0, 0 224.159 2027 224,159 9,885 0 0 234,044 2028 234,044 10,321 01 0 244,365 2029 244,365 10,776 01 0 255,141 2030 255,141 11,252 01 0 266,393 2031 266,393 11,748 01 0 278.141 2032 278,141 12,266 01 0 290,407 2033 290,407 12,807 0 O 303.214 2034 j 303,214 13,372 01 0J 316,586 2036 316,586 13,961 0 ~ 0 3 330,547 2036 330,547 14.577 0 0 345,124 2037 345,124 15,220 00 360,344 2038 360,344 15.891 0 -0 376,235 2039 3 376,235 16,592' 0 0 392.827 2040 392,827 17,324 0 -0 410,151 2041 410,151 18,088 0 0 428,239 2042 428,239 18.885 0_ _ 2. 01 447,124 2043 447,124 19,718 ____0[ 0 466,842 2044 J 466.842 20,588 ___ 01I 03 487,430 2045 4 487,430 21,496 ___ 01 01 508,926 Z046 508,926 22,444 01 a 531,370 2047 531.370 23.433 01 0 554.803 2048 I 554,8033 24,467 o 0 0 57.7 2049 f 579,2701 13,960 J 0i[ 0 j 593,230}}

Latest revision as of 20:28, 16 March 2019

Georgia Power Company Response on Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))
ML16048A129
Person / Time
Site: Vogtle  Southern Nuclear icon.png
Issue date: 03/16/2015
From: Poroch D
Georgia Power Co
To:
Office of Nuclear Reactor Regulation
Shared Package
ML16048A141 List:
References
NL-15-0581
Download: ML16048A129 (6)


Text

Vogtle Electric Generating Plant, Units 1 & 2 Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))

Enclosure 1 Georgia Power Company Response Bin 10120 241 Ralph McGil/lBoulevard, NE Atlanta, Georgia, 30308 404.506.0997 GEORGIA POWER A SOUTHERN COMPANW March 16, 2015 Docket Nos.: 50-424 50-425 U. S. Nuclear Regulatory Commission A-TEN: Document Control Desk Washington, D.C. 20555 Vogtle Electric Generating Plant Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))

Dear Ladies and Gentlemen:

Pursuant to 10 CFR 50.75(f)(1

), each power reactor licensee is required to report to the NRC the status of its decommissioning funding for each reactor or part of each reactor it owns on a calendar year basis, beginning on March 31, 1999, and every two years thereafter.

Accordingly, Georgia Power Company (GPC) hereby submits the enclosed information in accordance with 10 CFR 50.75(f)(1) for operating licenses NPF-68 and NPF-81 issued for Vogtle Electric Generating Plant Units 1 and 2, respectively.

Southern Nuclear Operating Company, as the operating licensee and as an agent for the owners of the Vogtle Electric Generating Plant, is providing this information to the NRC on behalf of GPC.Based on the information presented herein, there is reasonable assurance that the funding necessary for decommissioning of the Vogtle Electric Generating Plant, consistent with the NRC prescribed minimum set forth in 10 CFR 50.75(c), will be available on the expiration date of operating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding the information provided herein.Respectfully submitted, GEORGIA POWER COMPANY, by, David Poroch Vice President

& Comptroller Enclosure Enclosure Vogtle Electric Generating Plant Georgia Power Company Ownership Percentage

-45.7%10 CFR 50.75(f)(1)

Requirement Unit 1 Unit 2 1 The NRC minimum decommissioning estimate,22 pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,000 2 The amount accumulated at the end of the $124,445,000

$133,552,000 calendar year preceding the date of the report for items included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule in collected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 1 4 The assumptions used regarding: (a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%

funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None None projections.

5 Any contracts upon which the licensee is relying None INone pursuant to 10 CFR 50.75(e)(1)(v).

I____________

6 Any modifications to a licensee's current method No modification since the No modification since the of providing financial assurance occurring since last report. Funding is to an last report. Funding is to an the last submitted report. External Sinking Fund with External Sinking Fund with the sources of funds from the sources of funds from Traditional Cost of Service Traditional Cost of Service ratemaking as ordered by ratemaking as ordered by the GPSC. the GPSC.7 Any material changes to trust agreements.

None None NOTES: The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licensees to remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) release of the property for unrestricted use and termination of the license; or (2) release of the property under restricted conditions and termination of the license. The cost of dismantling or demolishing non-radiological systems and structures is not included in the NRC decommissioning cost estimates.

The costs of managing and storing spent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLS data for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for license termination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities.

The subaccounts include $12,781 ,000 and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia Public Service Commission Orders.

Attachment 1 Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)

VOGTLE 1 BEG OF Adjusted END OF YEAR FUND FUND Annual YEAR FUND BAL EARNINGS CONTRIB Expend. FUND BAL 20158 124,445 [ 5,505 495I 0f 130,445 2016 j 130,4451 5,770 49 01! 136,710 2017 136,710 6,046 495j_ __ 0 143.251 2018 143,251 6,335 495j ___ 0 150,081 2019 150,081 6,636 495f___ 0 157.212 2020 157,212 6,950 495f___ 0 164,657 2021 164,657" 7,279 4951 ___ 0 172,431 2022 172,431 7.622 -495 f ___ 0 180,548 2023 180,548 7,980 495f____ 0 189,023 2024 189,023 8,353 495 I____0 197,871 2026 197,871 8,744 4951 _____0 207,110 2026 207,110 9.151 -4951 ___ 01 216,756 2027 216,756 9,576 495 I __ _0J 226,827 2028 226,827 10,020 495 ___ 0 I 237,342 2029 j 237,3421 10,484 j 495j ___ 01! 248,321 2030 J 248,321 10,9681 4951 ___ 01 259,784 2031 J 259,7641 11,474 4951 271,753 2032 271.753 12,002 49 01 284,250 2033 284,250 12,553 49 01 297,298 2034 -297,298 13,128 49 01 310,921 2035 310,921 13,729 49 01 325,145 2036 -325,145 14,358 49 01 33999 2037 ] 339,996* 15,0111 495 01I 355,502 2038 j 355,502 15,695 495j 004 371,692 2039 3 371,692 16,409 495___ I O 388,596 2040 3 388,5961 17,154 j 495Sf 0 I 406,245 2041 3 406,245! 17,933 495f Of0 424,673 2042 3 424.8731 18,745 4951 0 j 443,913 2043 3 443,9131 19,594 4950I O 464,002 2044 3 464,002 20,480 49 03 46,7 2045 464,977 21,405 49 01 506,877 2046 506,877 22,371 4951 01 529.743 2047 3 529,743 12,767 01 01 542,510 GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)

VOGTLE 2 BEG OF Adjusted YEAR FUND FUND Annual FUND BAL EARNINGS CONTRIB Expend.END OF YEAR FUND BAL 2015 133,552 5,890 01! 01! 139,442 2016 139,442 6,149 01 0 145,591 2017 145,591 6,421 01 0 152,012 2018 152,012 6,704 01 0 158,716 2019 158.716 6,999 01 ___ 0 165,715 2020 165,715 7,308 01 0 173,023 2021 173,023 7,630 01 0 180,653 2022 180,653 7,96701 0 188,620 2023 188,620 8, 318 0j 0 196,938 2024 196,938 8,685 01 0 205.623 2025 205,623 9,068 01 ___ 0 214,691 2026 214,691 9,468 0, 0 224.159 2027 224,159 9,885 0 0 234,044 2028 234,044 10,321 01 0 244,365 2029 244,365 10,776 01 0 255,141 2030 255,141 11,252 01 0 266,393 2031 266,393 11,748 01 0 278.141 2032 278,141 12,266 01 0 290,407 2033 290,407 12,807 0 O 303.214 2034 j 303,214 13,372 01 0J 316,586 2036 316,586 13,961 0 ~ 0 3 330,547 2036 330,547 14.577 0 0 345,124 2037 345,124 15,220 00 360,344 2038 360,344 15.891 0 -0 376,235 2039 3 376,235 16,592' 0 0 392.827 2040 392,827 17,324 0 -0 410,151 2041 410,151 18,088 0 0 428,239 2042 428,239 18.885 0_ _ 2. 01 447,124 2043 447,124 19,718 ____0[ 0 466,842 2044 J 466.842 20,588 ___ 01I 03 487,430 2045 4 487,430 21,496 ___ 01 01 508,926 Z046 508,926 22,444 01 a 531,370 2047 531.370 23.433 01 0 554.803 2048 I 554,8033 24,467 o 0 0 57.7 2049 f 579,2701 13,960 J 0i[ 0 j 593,230 Vogtle Electric Generating Plant, Units 1 & 2 Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))

Enclosure 1 Georgia Power Company Response Bin 10120 241 Ralph McGil/lBoulevard, NE Atlanta, Georgia, 30308 404.506.0997 GEORGIA POWER A SOUTHERN COMPANW March 16, 2015 Docket Nos.: 50-424 50-425 U. S. Nuclear Regulatory Commission A-TEN: Document Control Desk Washington, D.C. 20555 Vogtle Electric Generating Plant Financial Assurance Requirements for Decommissioning Nuclear Power Reactors (10 CFR 50.75(f)(1))

Dear Ladies and Gentlemen:

Pursuant to 10 CFR 50.75(f)(1

), each power reactor licensee is required to report to the NRC the status of its decommissioning funding for each reactor or part of each reactor it owns on a calendar year basis, beginning on March 31, 1999, and every two years thereafter.

Accordingly, Georgia Power Company (GPC) hereby submits the enclosed information in accordance with 10 CFR 50.75(f)(1) for operating licenses NPF-68 and NPF-81 issued for Vogtle Electric Generating Plant Units 1 and 2, respectively.

Southern Nuclear Operating Company, as the operating licensee and as an agent for the owners of the Vogtle Electric Generating Plant, is providing this information to the NRC on behalf of GPC.Based on the information presented herein, there is reasonable assurance that the funding necessary for decommissioning of the Vogtle Electric Generating Plant, consistent with the NRC prescribed minimum set forth in 10 CFR 50.75(c), will be available on the expiration date of operating licenses NPF-68 and NPF-81.Please advise if you have any questions or comments regarding the information provided herein.Respectfully submitted, GEORGIA POWER COMPANY, by, David Poroch Vice President

& Comptroller Enclosure Enclosure Vogtle Electric Generating Plant Georgia Power Company Ownership Percentage

-45.7%10 CFR 50.75(f)(1)

Requirement Unit 1 Unit 2 1 The NRC minimum decommissioning estimate,22 pursuant to 10 CFR 50.75(b) and (c).'1 $236,641 ,000 $236,641,000 2 The amount accumulated at the end of the $124,445,000

$133,552,000 calendar year preceding the date of the report for items included in 10 CFR 50.75(b) and (c).3 A schedule of the annual amounts remaining to be See Schedule in See Schedule in collected; for items in 10 CFR 50.75(b) and (c). Attachment 1 Attachment 1 4 The assumptions used regarding: (a) rates of escalation in decommissioning 2.41% 2.41%costs;(b) rates of earnings on decommissioning4414.%

funds;4414.%(c) real rate of retumn; and. 2.00% 2.00%(d) rates of other factors used in funding None None projections.

5 Any contracts upon which the licensee is relying None INone pursuant to 10 CFR 50.75(e)(1)(v).

I____________

6 Any modifications to a licensee's current method No modification since the No modification since the of providing financial assurance occurring since last report. Funding is to an last report. Funding is to an the last submitted report. External Sinking Fund with External Sinking Fund with the sources of funds from the sources of funds from Traditional Cost of Service Traditional Cost of Service ratemaking as ordered by ratemaking as ordered by the GPSC. the GPSC.7 Any material changes to trust agreements.

None None NOTES: The NRC formulas in section 10 CFR 50.75(c) include only those decommissioning costs incurred by licensees to remove a facility or site safely from service and reduce residual radioactivity to levels that permit: (1) release of the property for unrestricted use and termination of the license; or (2) release of the property under restricted conditions and termination of the license. The cost of dismantling or demolishing non-radiological systems and structures is not included in the NRC decommissioning cost estimates.

The costs of managing and storing spent fuel on-site until transfer to DOE are not included in the cost formulas.SThis amount is based on NUREG-1307, Rev. 15, for the burial factor (Option 2) and the December 2014 BLS data for labor and energy.3 This amount represents the December 31, 2014 balance of funds in the external trust designated for license termination and does not include funds identified and held in subaccounts within the external trusts for spent fuel management and decommissioning of spent fuel storage facilities.

The subaccounts include $12,781 ,000 and $18,638,000, for Units 1 and 2, respectively, funded through rates in accordance with Georgia Public Service Commission Orders.

Attachment 1 Schedule of the Annual Amounts Remaining to be Collected GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)

VOGTLE 1 BEG OF Adjusted END OF YEAR FUND FUND Annual YEAR FUND BAL EARNINGS CONTRIB Expend. FUND BAL 20158 124,445 [ 5,505 495I 0f 130,445 2016 j 130,4451 5,770 49 01! 136,710 2017 136,710 6,046 495j_ __ 0 143.251 2018 143,251 6,335 495j ___ 0 150,081 2019 150,081 6,636 495f___ 0 157.212 2020 157,212 6,950 495f___ 0 164,657 2021 164,657" 7,279 4951 ___ 0 172,431 2022 172,431 7.622 -495 f ___ 0 180,548 2023 180,548 7,980 495f____ 0 189,023 2024 189,023 8,353 495 I____0 197,871 2026 197,871 8,744 4951 _____0 207,110 2026 207,110 9.151 -4951 ___ 01 216,756 2027 216,756 9,576 495 I __ _0J 226,827 2028 226,827 10,020 495 ___ 0 I 237,342 2029 j 237,3421 10,484 j 495j ___ 01! 248,321 2030 J 248,321 10,9681 4951 ___ 01 259,784 2031 J 259,7641 11,474 4951 271,753 2032 271.753 12,002 49 01 284,250 2033 284,250 12,553 49 01 297,298 2034 -297,298 13,128 49 01 310,921 2035 310,921 13,729 49 01 325,145 2036 -325,145 14,358 49 01 33999 2037 ] 339,996* 15,0111 495 01I 355,502 2038 j 355,502 15,695 495j 004 371,692 2039 3 371,692 16,409 495___ I O 388,596 2040 3 388,5961 17,154 j 495Sf 0 I 406,245 2041 3 406,245! 17,933 495f Of0 424,673 2042 3 424.8731 18,745 4951 0 j 443,913 2043 3 443,9131 19,594 4950I O 464,002 2044 3 464,002 20,480 49 03 46,7 2045 464,977 21,405 49 01 506,877 2046 506,877 22,371 4951 01 529.743 2047 3 529,743 12,767 01 01 542,510 GEORGIA POWER COMPANY NUCLEAR DECOMMISSIONING Based on 12/31/2014 Fund Balances (In thousands)

VOGTLE 2 BEG OF Adjusted YEAR FUND FUND Annual FUND BAL EARNINGS CONTRIB Expend.END OF YEAR FUND BAL 2015 133,552 5,890 01! 01! 139,442 2016 139,442 6,149 01 0 145,591 2017 145,591 6,421 01 0 152,012 2018 152,012 6,704 01 0 158,716 2019 158.716 6,999 01 ___ 0 165,715 2020 165,715 7,308 01 0 173,023 2021 173,023 7,630 01 0 180,653 2022 180,653 7,96701 0 188,620 2023 188,620 8, 318 0j 0 196,938 2024 196,938 8,685 01 0 205.623 2025 205,623 9,068 01 ___ 0 214,691 2026 214,691 9,468 0, 0 224.159 2027 224,159 9,885 0 0 234,044 2028 234,044 10,321 01 0 244,365 2029 244,365 10,776 01 0 255,141 2030 255,141 11,252 01 0 266,393 2031 266,393 11,748 01 0 278.141 2032 278,141 12,266 01 0 290,407 2033 290,407 12,807 0 O 303.214 2034 j 303,214 13,372 01 0J 316,586 2036 316,586 13,961 0 ~ 0 3 330,547 2036 330,547 14.577 0 0 345,124 2037 345,124 15,220 00 360,344 2038 360,344 15.891 0 -0 376,235 2039 3 376,235 16,592' 0 0 392.827 2040 392,827 17,324 0 -0 410,151 2041 410,151 18,088 0 0 428,239 2042 428,239 18.885 0_ _ 2. 01 447,124 2043 447,124 19,718 ____0[ 0 466,842 2044 J 466.842 20,588 ___ 01I 03 487,430 2045 4 487,430 21,496 ___ 01 01 508,926 Z046 508,926 22,444 01 a 531,370 2047 531.370 23.433 01 0 554.803 2048 I 554,8033 24,467 o 0 0 57.7 2049 f 579,2701 13,960 J 0i[ 0 j 593,230