L-20-023, Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations: Difference between revisions
StriderTol (talk | contribs) (StriderTol Bot insert) |
StriderTol (talk | contribs) (StriderTol Bot change) |
||
| Line 17: | Line 17: | ||
=Text= | =Text= | ||
{{#Wiki_filter: | {{#Wiki_filter: | ||
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | ||
10 CFR 50.75 10 CFR 50.82 March 31, 2020 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555 Oyster Creek Nuclear Generating Station Renewed Facility Operating License No. DPR-16 NRC Docket No. 50-219 and 72-15 Pilgrim Nuclear Power Station Renewed Facility Operating License No. DPR-35 NRC Docket No. 50-293 and 72-1044 | |||
,/K | |||
,/W/> | |||
10 CFR 50.75 10 CFR 50.82 March 31, 2020 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555 Oyster Creek Nuclear Generating Station Renewed Facility Operating License No. DPR-16 NRC Docket No. 50-219 and 72-15 Pilgrim Nuclear Power Station Renewed Facility Operating License No. DPR-35 NRC Docket No. 50-293 and 72-1044 | |||
==Subject:== | ==Subject:== | ||
Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations | Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations | ||
==Reference:== | ==Reference:== | ||
[1] | |||
Application for Order Approving Direct Transfer of Renewed Facility Operating License and General License and Proposed Conforming | [1] | ||
Letter Exelon Generation Corporation to US NRC³2\\VWHU&UHHN | |||
[2] | Application for Order Approving Direct Transfer of Renewed Facility Operating License and General License and Proposed Conforming | ||
[3] | /LFHQVH$PHQGPHQW'GDWHG$XJXVW (ML18243A489) | ||
[4] | [2] | ||
Nuclear Power Station²Order Approving Direct and Indirect Transfer of License and Conforming Amendment'GDWHGAugust 22, 2019 (ML19170A101) | Letter from Entergy Nuclear Operations, Inc. WR8615&³Application for Order Consenting to Direct and Indirect Transfers of Control of Licenses and Approving Conforming License Amendment; Notification of Amendment to Decommissioning Trust Agreement; and Request for Exemption from 10 CFR 50.82 (a)(8)(i)(A), Pilgrim Nuclear Power Station,' dated November 16, 2018 (ML18320A031) | ||
[3] | |||
Letter from US NRC to Exelon Generation Company, LLC, ³Order Approving Transfer of the Oyster Creek Nuclear Generating Station and Conforming License Amendment'GDWHGJune 20, 2019 (ML19095A458) | |||
[4] | |||
Letter from US NRC to Entergy Nuclear Operations, Inc.³3LOJULP | |||
Nuclear Power Station²Order Approving Direct and Indirect Transfer of License and Conforming Amendment'GDWHGAugust 22, 2019 (ML19170A101) | |||
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | |||
,/K | ,/K | ||
,/W/> | ,/W/> | ||
[5] | |||
Letter, Holtec Decommissioning International, LLC to US NRC, | |||
[5] | ³1RWLILFDWLRQRI5HYLVHG3RVW-Shutdown Decommissioning Activities Report and Revised Site-Specific Decommissioning Cost Estimate for Oyster Creek Nuclear Generating 6WDWLRQ'September 28, 2018 (ML18275A116) | ||
Letter, Holtec Decommissioning International, LLC to US NRC, | |||
Letter, Holtec Decommissioning International, LLC to US NRC, | ³1RWLILFDWLRQRI5HYLVHG3RVW-Shutdown Decommissioning Activities Report and Revised Site-Specific Decommissioning Cost Estimate for 3LOJULP1XFOHDU3RZHU6WDWLRQ'November 16, 2018 (ML18320A040) | ||
In accordance with 10 CFR 50.75(f)(1), 10 CFR 50.82(a)(8)(v), 10 CFR 50.82(a)(8)(vi), and 10 CFR 50.82(a)(8)(vii), Holtec Decommissioning International, LLC (HDI) is submitting the annual status of decommissioning funding, status of funding for managing irradiated fuel, and the financial assurance report for Oyster Creek Nuclear Generating Station (Oyster Creek) and Pilgrim Nuclear Power Station (Pilgrim). The annual decommissioning funding assurance reports for the period ending December 31, 2019 for Oyster Creek and Pilgrim are provided in Enclosures 1 and 2 to this letter respectively. The Attachment to this letter provides the methodology used to calculate the formula cost amount per 10 CFR 50.75(c). | In accordance with 10 CFR 50.75(f)(1), 10 CFR 50.82(a)(8)(v), 10 CFR 50.82(a)(8)(vi), and 10 CFR 50.82(a)(8)(vii), Holtec Decommissioning International, LLC (HDI) is submitting the annual status of decommissioning funding, status of funding for managing irradiated fuel, and the financial assurance report for Oyster Creek Nuclear Generating Station (Oyster Creek) and Pilgrim Nuclear Power Station (Pilgrim). The annual decommissioning funding assurance reports for the period ending December 31, 2019 for Oyster Creek and Pilgrim are provided in Enclosures 1 and 2 to this letter respectively. The Attachment to this letter provides the methodology used to calculate the formula cost amount per 10 CFR 50.75(c). | ||
On July 1, 2019, Oyster Creek was transferred to Oyster Creek Environmental Protection, LLC (OCEP) as the licensed owner and HDI as the licensed operator for decommissioning (References 1 and 3). On August 27, 2019, Pilgrim was transferred to Holtec Pilgrim, LLC (Holtec Pilgrim) as the licensed owner and HDI as the licensed operator for decommissioning (References 2 and 4). HDI prepared and submitted revised Post-Shutdown Decommissioning Activities Reports (PSDARs) including revised Site-Specific Decommissioning Cost Estimates (DCEs) for each of these sites (References 5 and 6). | On July 1, 2019, Oyster Creek was transferred to Oyster Creek Environmental Protection, LLC (OCEP) as the licensed owner and HDI as the licensed operator for decommissioning (References 1 and 3). On August 27, 2019, Pilgrim was transferred to Holtec Pilgrim, LLC (Holtec Pilgrim) as the licensed owner and HDI as the licensed operator for decommissioning (References 2 and 4). HDI prepared and submitted revised Post-Shutdown Decommissioning Activities Reports (PSDARs) including revised Site-Specific Decommissioning Cost Estimates (DCEs) for each of these sites (References 5 and 6). | ||
The decommissioning funding assurance amount and the funding assurance for spent fuel management for each site is based on site-specific decommissioning cost estimates developed in accordance with 10 CFR 50.82(a) (References 5 and 6). The HDI revised PSDAR and DCE for each site are based on a transition to the DECON decommissioning status following license transfer allowing for the prompt decommissioning of each site and the unrestricted release of all portions of the site other than the ISFSI sooner than was planned by the previous site owners. | The decommissioning funding assurance amount and the funding assurance for spent fuel management for each site is based on site-specific decommissioning cost estimates developed in accordance with 10 CFR 50.82(a) (References 5 and 6). The HDI revised PSDAR and DCE for each site are based on a transition to the DECON decommissioning status following license transfer allowing for the prompt decommissioning of each site and the unrestricted release of all portions of the site other than the ISFSI sooner than was planned by the previous site owners. | ||
The HDI PSDARs describe the selected methods HDI plans to use for the decontamination, dismantlement, spent fuel management and site restoration of each site. The site-specific DCEs also include the estimated costs to decommission the Independent Spent Fuel Storage Installations (ISFSIs) following spent fuel and Greater than Class C (GTCC) waste removal from the site. References 5 and 6 provide the project scope and schedule along with the associated cost estimate for each site. The project scope includes efforts to remove fuel from the spent fuel pool and place it into long-term, dry cask storage at the ISFSI. | The HDI PSDARs describe the selected methods HDI plans to use for the decontamination, dismantlement, spent fuel management and site restoration of each site. The site-specific DCEs also include the estimated costs to decommission the Independent Spent Fuel Storage Installations (ISFSIs) following spent fuel and Greater than Class C (GTCC) waste removal from the site. References 5 and 6 provide the project scope and schedule along with the associated cost estimate for each site. The project scope includes efforts to remove fuel from the spent fuel pool and place it into long-term, dry cask storage at the ISFSI. | ||
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | ||
+',¶VGHFRPPLVVLRQLQJPDQDJHPHQWVWUDWHJ\IRU2\VWHU&UHHk and Pilgrim, including scope, schedule and cost estimates, were provided in the DECON Post-Shutdown Decommissioning Activities Reports (PSDARs) that were submitted to NRC in support of the respective applications for license transfer (References 5 and 6). 15&UHYLHZRI+',¶VGHFRPPLVVLRQLQJ | |||
,/K | |||
,/W/> | |||
+',¶VGHFRPPLVVLRQLQJPDQDJHPHQWVWUDWHJ\\IRU2\\VWHU&UHHk and Pilgrim, including scope, schedule and cost estimates, were provided in the DECON Post-Shutdown Decommissioning Activities Reports (PSDARs) that were submitted to NRC in support of the respective applications for license transfer (References 5 and 6). 15&UHYLHZRI+',¶VGHFRPPLVVLRQLQJ | |||
management strategy, schedule and cost estimates as well as associated funding assurance was accomplished to support NRC approval of the transfer of the Oyster Creek and Pilgrim licenses to OCEP and Holtec Pilgrim as the licensed owner respectively and HDI as the licensed operator. Since the site transfers occurred in mid-year, the decommissioning funding, irradiated fuel management funding, and financial assurance status provided in Enclosures 1 and 2 cover the time period from July 1, 2019 through December 31, 2019 for Oyster Creek and August 27, 2019 through December 31, 2019 for Pilgrim. The Beginning of Year Fund Amount is the amount in the Nuclear Decommissioning Trust (NDT) on the date of license transfer for each site net of current tax liabilities. The costs expenditures and reimbursements documented in Enclosures 1 and 2 provide +',¶VFRVWVDQGUHLPEXUVHPHQWVPDGHVLQFHWKHWUDQVIHUGDWHVIRU | management strategy, schedule and cost estimates as well as associated funding assurance was accomplished to support NRC approval of the transfer of the Oyster Creek and Pilgrim licenses to OCEP and Holtec Pilgrim as the licensed owner respectively and HDI as the licensed operator. Since the site transfers occurred in mid-year, the decommissioning funding, irradiated fuel management funding, and financial assurance status provided in Enclosures 1 and 2 cover the time period from July 1, 2019 through December 31, 2019 for Oyster Creek and August 27, 2019 through December 31, 2019 for Pilgrim. The Beginning of Year Fund Amount is the amount in the Nuclear Decommissioning Trust (NDT) on the date of license transfer for each site net of current tax liabilities. The costs expenditures and reimbursements documented in Enclosures 1 and 2 provide +',¶VFRVWVDQGUHLPEXUVHPHQWVPDGHVLQFHWKHWUDQVIHUGDWHVIRU | ||
each site. | each site. | ||
| Line 59: | Line 72: | ||
Accordingly, HDI concludes that no further action is required at this time to demonstrate adequate funding assurance for decommissioning the Oyster Creek and Pilgrim sites. | Accordingly, HDI concludes that no further action is required at this time to demonstrate adequate funding assurance for decommissioning the Oyster Creek and Pilgrim sites. | ||
There are no regulatory commitments contained within this letter If you should require any further information, please contact me at (856) 797-0900 x 3813. | There are no regulatory commitments contained within this letter If you should require any further information, please contact me at (856) 797-0900 x 3813. | ||
Sincerely, Andrea L. | Sincerely, Andrea L. Sterdis VP Regulatory and Environmental Affairs Holtec Decommissioning International, LLC Digitally signed by Andrea L. Sterdis DN: cn=Andrea L. Sterdis, c=US, o=HDI, ou=Holtec Decommissioning International, email=andrea.sterdis@holtec.com Date: 2020.03.31 17:34:17 -04'00' Andrea L. | ||
Digitally signed by Andrea L. Sterdis DN: cn=Andrea L. Sterdis, c=US, o=HDI, ou=Holtec | Sterdis | ||
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909 | |||
,/K | ,/K | ||
,/W/> | ,/W/> | ||
==Enclosures:== | ==Enclosures:== | ||
(1) | |||
(1) | Annual Decommissioning Funding Assurance and Spent Fuel Management Report for Oyster Creek Nuclear Generating Station (2) | ||
Annual Decommissioning Funding Assurance and Spent Fuel Management Report for Pilgrim Nuclear Power Station | |||
==Attachment:== | ==Attachment:== | ||
Methodology Used to Calculate the Formula Cost Amount per 10 CFR 50.75(c) cc: | Methodology Used to Calculate the Formula Cost Amount per 10 CFR 50.75(c) cc: | ||
USNRC Regional Administrator, Region I USNRC Project Manager, NMSS Oyster Creek USNRC Project Manager, NMSS Pilgrim Massachusetts Emergency Management Agency (MEMA), Director New Jersey Bureau of Nuclear Engineering, Assistant Director Radiation Protection Element | |||
E>K^hZ | |||
,ŽŽŽ/Ž | |||
KE'^Ž | KE'^Ž | ||
ŽŽ&^&D | |||
^&ZŽ | |||
Ž | |||
W | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
,ŽŽŽ/Ž | |||
KEWŽ^Ž | KEWŽ^Ž | ||
ŽŽ&^&D | |||
^&ZŽ | |||
Ž | |||
&Z,ŽŽŽ/Ž,/Ž | &Z,ŽŽŽ/Ž,/Ž | ||
ŽŽŽŽŽKE'^Ž | ŽŽŽŽŽKE'^Ž | ||
&ŽŽŽ&Z | |||
WŽ&ZEZŽŽ,/Ž | WŽ&ZEZŽŽ,/Ž | ||
ŽŽŽŽŽŽŽŽ | |||
ŽŽŽ | |||
dŽŽKŽ | dŽŽKŽ | ||
ŽŽŽŽ ŽŽ | |||
&ZŽŽŽ | |||
ŽZŽŽŽŽdŽ | |||
ŽdŽ,/ŽŽŽ&Z | |||
dŽŽŽŽŽŽK | |||
DŽKŽŽŽ | DŽKŽŽŽ | ||
ŽDŽŽ | |||
DŽŽŽŽD | |||
ŽŽ& | |||
dKEŽŽdEdŽ | dKEŽŽdEdŽ | ||
DdŽŽEdŽ | |||
ŽŽŽŽ | |||
ŽŽEŽŽŽŽŽdŽ | |||
ŽŽŽŽŽŽŽŽŽ | |||
ŽŽdŽŽ,/ | |||
ŽŽ&ZŽŽKdŽ | |||
ŽŽŽŽZ | |||
ŽhZZŽ ŽŽŽŽŽ Ž | |||
&K&Žh&WŽŽ | |||
,/ŽŽ&Z | |||
ZŽ/ŽŽŽ | |||
d,/KZW^ZŽŽŽ | d,/KZW^ZŽŽŽ | ||
ZŽŽd | |||
ŽŽŽddŽ>Ž^ | |||
ŽŽŽŽŽŽŽ | |||
ŽŽŽŽ>^Ž>Ž | |||
ŽW/D &ŽŽŽ,/EhZ ' | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
ZŽ,/ŽŽŽŽŽŽd | |||
ŽŽŽŽ | |||
/^&^/ŽŽŽ | |||
Žd/^&^Ž | |||
/Ž/^&^/ŽŽŽDŽd/^&^/ | |||
ŽŽŽŽ,/ZW^Z | |||
ZŽŽ | ZŽŽ | ||
' ŽŽ& | |||
&ŽŽŽŽŽŽ | |||
Ž&Z&Z | |||
ŽEZŽŽŽK Ž | |||
WŽŽK W,/ | WŽŽK W,/ | ||
, ŽŽ&Wd | |||
ŽŽKŽK W | |||
: | |||
WŽdŽ ŽŽŽŽ | WŽdŽ ŽŽŽŽ | ||
dŽŽŽŽŽŽ | dŽŽŽŽŽŽ | ||
| Line 177: | Line 195: | ||
==References:== | ==References:== | ||
>Žh^EZŽ Ž'ŽŽ>>KŽdŽ | |||
KE'^ŽŽŽ>: | |||
D> | |||
>Žh^EZŽ Ž'ŽŽ>>KEWŽ^Ž | |||
/Ž ŽŽ&Z&Z: | |||
D> | |||
>,ŽŽŽ/Ž>>Žh^EZEŽŽŽZWŽ | |||
^ŽŽŽZŽZ^^ŽŽŽ | |||
ŽKE'^Ž^D> | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
d> | d> | ||
,ŽŽŽ/Ž | |||
KE'^Ž | KE'^Ž | ||
ŽŽ& | |||
^&DZŽ | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
d | z dŽd | ||
& | |||
Ž | |||
ŽŽd D | |||
ŽŽ | |||
z | |||
>dŽ | |||
^&D | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
Ž^Ž z | |||
>dŽ | |||
^&D | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
D D | |||
D D | |||
s | |||
,/ŽŽŽŽ | |||
ŽŽŽŽŽŽŽŽd | |||
ŽŽŽŽ z | |||
>dŽ | |||
^& | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
Ž EKE | |||
ZŽŽ Ž&Z | |||
ŽŽhŽt &Z&Z | ŽŽhŽt &Z&Z | ||
DŽŽŽDŽŽWŽ&&Z&Z | DŽŽŽDŽŽWŽ&&Z&Z | ||
DŽd^WŽZŽ&Z&Z | DŽd^WŽZŽ&Z&Z | ||
EŽŽ&&Z&Z | |||
KE EKE | |||
EŽ^, Ž | EŽ^, Ž | ||
EŽ | E>K^hZ | ||
EKE | d | ||
WŽz sŽdŽ,/ Ž&Z | |||
,ŽŽŽ/Ž KE'^Ž | |||
^/ŽŽŽ | |||
&Z | |||
ŽŽd&&Z&Z | |||
K&DŽZhŽ&Z&Z | |||
,/ŽŽ &Z^>d EKE | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
| Line 239: | Line 285: | ||
d> | d> | ||
,ŽŽŽ/Ž | |||
KE'^Ž | KE'^Ž | ||
ŽŽ&Ž | |||
Ž | |||
W -Ž - | W -Ž - | ||
d | d | ||
Oyster Creek Nuclear Generating Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars License | Oyster Creek Nuclear Generating Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Terminatio n Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance | ||
dŽ | |||
dŽ | |||
EdZZŽZZZZ | |||
ŽzEdŽ | |||
dEdtŽDŽŽ,/Ž | |||
ŽŽŽŽ | |||
Ž | Ž | ||
W -Ž - | W -Ž - | ||
& | |||
,ŽŽŽ/Ž | |||
KE'^Ž | KE'^Ž | ||
ŽŽ^d | |||
15& | |||
)66 5(9,(: | |||
35(3$5(/,&(16( | |||
7(50,1$7,213/$1 15&5(9,(:/,&(16(7(50,1$7,213/$1 | |||
*5283 | |||
Ž | |||
& | |||
KŽŽ^ | KŽŽ^ | ||
2YHUDOO | |||
6FKHGXOH | |||
6+87'2:1 | 0,/(6721( | ||
6,7(02',),&$7,216 6+87'2:1 67$57 | |||
J 2020 2021 2022 2024 2025 2026 TO 2039 2023 2019 F M A M J | |||
J A S O N | |||
D J | |||
A S O N D J | |||
F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N | |||
D J F M A M J | |||
J A S O N | |||
D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N | |||
D 2030 YEAR MONTH | |||
&/26( | |||
'$7( | |||
J M | |||
2018 | |||
,6)6,3$' | |||
(;3&203/(7( | |||
=,5&21,80),5( | |||
(/,0,1$7(' | |||
(1'3+$6( | |||
3$57,$/6,7( | |||
5(/($6( | |||
(1'3+$6( | |||
)8(/ | |||
5(029$/ | |||
2031 2032 2033 2034 2035 2036 2037 2038 2039 | |||
&203/(7()8(/ | |||
6+,30(17 | |||
),1$/6,7( | |||
6859(< | |||
),1$//,&(16( | |||
7(50,1$7,21 | 7(50,1$7,21 | ||
PHASE CDI HDI | |||
,6)6, | |||
6(*0(17$7,21 | |||
35('(02/,7,212)66&¶6 | |||
5(/($6( 5$'$1'1215$' | |||
'(02/,7,21 ,1&/8'(6 | |||
$%$7(0(17',60$17/,1* | |||
$1''(02/,7,21 | |||
:$67( | |||
0$1$*(0(17 | |||
6,7( | |||
5(6725$7,21 2029 2028 2027 2026 | |||
)8(/ | |||
322/723$' | |||
(1*'(6,*1 | |||
)$%722/,1* | |||
59, | |||
,17(51$/6 539 9(66(/ | |||
($57+:25. | |||
5(6725$7,21 | |||
*5283 | |||
($ | *5283 | ||
*5283 | |||
*5283 | |||
785%,1( | |||
*5283 | |||
5($&725 | |||
*5283 | |||
67$&. | |||
785%,1( | |||
%/'* | |||
5($&725 | |||
%/'* | |||
59, | |||
*7&& | |||
59, | |||
&/$66 | |||
%& | |||
539 | |||
&/$66$ | |||
,6)6, | |||
'(02/,7,21 | |||
,6)6, | |||
'(&217$0,1$7,21 785%,1(%/'* | |||
&/$66$ | |||
5($&725 | |||
&/$66$ | |||
'5< | |||
581 6,7(02',),&$7,216 | |||
&+$5$&7(5,=$7,21 | |||
$66(660(17 | |||
&+$5$&7(5,=$7,21 5(32 57 | |||
*7&& | |||
63) | |||
&/($1 | |||
83 | |||
*5283 | |||
(1*'(6,*1 3$' | |||
&2167 | |||
6,7( | |||
/,&(16,1* | |||
),1$/ | |||
6,7( | |||
6859(< | |||
/7368%0,77$/ | |||
)66$33529$/ | |||
)66 5(3257 | |||
'(9(/23 | |||
)6668%0,77$/ | |||
/73$33529$/ | |||
$//)8(/ | |||
213$' | |||
(1'3+$6( | |||
Page E1-9 of E1-9 | |||
E>K^hZ | |||
,ŽŽŽ/Ž | |||
WEWŽ^Ž | WEWŽ^Ž | ||
ŽŽ&^&D | |||
^&ZŽ | |||
Ž | |||
W | |||
Ž | Ž | ||
W -Ž - | |||
,ŽŽŽ/Ž | |||
WEWŽ^Ž | WEWŽ^Ž | ||
ŽŽ&^&D | |||
^&ZŽ | |||
Ž | |||
&Z,ŽŽŽ/Ž,/Ž | &Z,ŽŽŽ/Ž,/Ž | ||
ŽŽŽŽŽWEWŽ^Ž | ŽŽŽŽŽWEWŽ^Ž | ||
&ŽŽŽ&Z | |||
WŽ&ZEZŽŽ,/Ž | WŽ&ZEZŽŽ,/Ž | ||
ŽŽŽŽŽŽŽŽ | |||
ŽŽŽ | |||
dŽŽWŽ | dŽŽWŽ | ||
ŽŽŽŽ ŽŽ&Z | |||
ŽŽŽŽ | |||
ZŽŽŽŽdŽ Ž | ZŽŽŽŽdŽ Ž | ||
dŽ,/ŽŽŽ&Zd | dŽ,/ŽŽŽ&Zd | ||
ŽŽŽŽŽŽWD | |||
ŽKŽŽŽŽ | |||
DŽŽD | DŽŽD | ||
ŽŽŽŽD | |||
ŽŽ& | |||
dWEŽŽdEdŽ | dWEŽŽdEdŽ | ||
DdŽŽEdŽ | DdŽŽEdŽ | ||
ŽŽŽŽ | |||
ŽŽEŽŽŽŽŽdŽ | |||
ŽŽŽŽŽŽŽŽŽ | |||
ŽŽdŽŽ,/ | |||
ŽŽ&ZŽŽWdŽ | |||
ŽŽŽŽZ | |||
ŽhZZŽ ŽŽŽŽŽ Ž | |||
&K&Žh&WŽŽ | |||
,/ŽŽ&Z | |||
ZŽ/ŽŽŽ | |||
d,/WZW^ZŽŽŽ | d,/WZW^ZŽŽŽ | ||
ZŽŽd | ZŽŽd | ||
ŽŽŽddŽ>Ž^ | |||
ŽŽŽŽŽŽŽ | |||
ŽŽŽŽ>^Ž>Ž | |||
ŽW/D &ŽŽŽ,/EhZ ' | |||
Ž | Ž | ||
W -Ž - | |||
ZŽ,/ŽŽŽŽŽŽd | |||
ŽŽŽŽ | |||
/^&^/ŽŽŽ | |||
Žd/^&^Ž | |||
/Ž/^&^/ŽŽŽDŽd/^&^/ | |||
ŽŽŽŽ,/ZW^Z | |||
ZŽŽ | ZŽŽ | ||
' ŽŽ& | |||
&ŽŽŽŽŽŽ | |||
Ž&Z&Z | |||
ŽEZŽŽŽ,ŽW>>,/ | |||
, ŽŽ&Wd | |||
&ŽŽŽWŽ,ŽW | |||
D | |||
WŽdŽ ŽŽŽŽ | WŽdŽ ŽŽŽŽ | ||
dŽŽŽŽŽŽ | dŽŽŽŽŽŽ | ||
| Line 432: | Line 587: | ||
==References:== | ==References:== | ||
>Žh^EZŽ EKŽ/WEWŽ^ŽK | |||
Ž/dŽ>ŽŽ | |||
D> | |||
>Žh^EZŽ EKŽ/WEWŽ^Ž ZŽ ŽŽ&ZŽ,ŽŽŽ/Ž | |||
>>D> | |||
>,ŽŽŽ/Ž>>Žh^EZEŽŽŽZWŽ | |||
^ŽŽŽZŽZ^^ŽŽŽ | |||
ŽWEWŽ^ŽEŽD> | |||
Ž | Ž | ||
W -Ž - | |||
d> | d> | ||
,ŽŽŽ/Ž | |||
WEWŽ^Ž | WEWŽ^Ž | ||
ŽŽ& | |||
^&DZŽ | |||
Ž | Ž | ||
W -Ž - | |||
z dŽd | |||
& | |||
Ž | |||
ŽŽd D | |||
ŽŽ | |||
z | |||
>dŽ | |||
^&D | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
Ž^Ž z | |||
>dŽ | |||
^&D | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
D D | |||
D D | |||
s | |||
,/ŽŽŽŽ | |||
ŽŽŽŽŽŽŽŽd | |||
ŽŽŽŽ z | |||
>dŽ | |||
^& | |||
^ZŽŽ dŽ | |||
Ž | |||
D D | |||
D D | |||
Ž | |||
E>K^hZ | |||
d | d | ||
,ŽŽŽ/Ž WEWŽ^Ž | |||
ŽŽhŽt &Z&Z | |||
^/ŽŽŽ | |||
&Z | |||
ŽŽd&&Z&Z | |||
K&DŽZhŽ&Z&Z | K&DŽZhŽ&Z&Z | ||
EKE | EKE | ||
,/ŽŽ &Z^>d WŽz sŽdŽ,/ Ž&Z | |||
ZŽŽ Ž&Z | |||
EKE | EKE | ||
KE | |||
DŽŽŽDŽŽWŽ&&Z&Z | |||
EKE | |||
DŽd^WŽZŽ&Z&Z | |||
EŽ^, Ž | EŽ^, Ž | ||
EŽŽ&&Z&Z | EŽŽ&&Z&Z | ||
Ž | Ž | ||
W -6Ž - | |||
d> | d> | ||
,ŽŽŽ/Ž | |||
WEWŽ^Ž | WEWŽ^Ž | ||
ŽŽ&Ž | |||
Ž | |||
W -Ž - | W -Ž - | ||
d> | d> | ||
Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars | Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Termination Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance3 2020 | ||
2027 | |||
2028 | 2 3 | ||
2029 | |||
2030 | 2021 | ||
2031 | |||
2032 | 2022 | ||
2033 | |||
2034 | 2023 | ||
2035 | |||
2036 | 2024 | ||
2037 | |||
2038 | 2025 | ||
2039 | |||
2040 | 2026 | ||
2041 | |||
2042 | |||
2043 | 2027 | ||
2044 | |||
2045 | |||
2046 | 2028 | ||
2047 | |||
2048 | |||
2049 | |||
2050 | 2029 | ||
2051 | |||
2052 | |||
2030 | |||
2031 | |||
2032 | |||
2033 | |||
2034 | |||
2035 | |||
2036 | |||
2037 | |||
2038 | |||
2039 | |||
2040 | |||
2041 | |||
2042 | |||
2043 | |||
2044 | |||
2045 | |||
2046 | |||
2047 | |||
2048 | |||
2049 | |||
2050 | |||
2051 | |||
2052 | |||
1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR). | 1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR). | ||
2 The 2020 Beginning of Year NDT Balance is net of tax liabilities. | 2 The 2020 Beginning of Year NDT Balance is net of tax liabilities. | ||
| Line 546: | Line 825: | ||
4 Columns may not add due to rounding. | 4 Columns may not add due to rounding. | ||
Ž | |||
W -Ž - | W -Ž - | ||
Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars | |||
Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Termination Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance3 2053 | |||
2054 | |||
2055 | |||
2056 | |||
2057 | |||
2058 | |||
2059 | |||
2060 | |||
2061 | |||
2062 | |||
2063 | |||
1 | |||
Total4 | |||
40 | |||
1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR). | 1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR). | ||
2 The 2020 Beginning of Year NDT Balance is net of tax liabilities. | 2 The 2020 Beginning of Year NDT Balance is net of tax liabilities. | ||
3 The 2020 NDT Withdrawal Amount includes $33M for the reimbursement of HDI 2019 expenses that were not reimbursed in 2019. | 3 The 2020 NDT Withdrawal Amount includes $33M for the reimbursement of HDI 2019 expenses that were not reimbursed in 2019. | ||
4 Columns may not add due to rounding. | 4 Columns may not add due to rounding. | ||
Ž | Ž | ||
W -Ž - | |||
& | |||
,ŽŽŽ/Ž | |||
WEWŽ^Ž | WEWŽ^Ž | ||
ŽŽ^d | |||
15& | |||
)665(9,(: | |||
35(3$5(/,&(16( | |||
7(50,1$7,213/$1 15&5(9,(:/,&(16(7(50,1$7,213/$1 | |||
Ž | |||
& | |||
WŽŽ^ | WŽŽ^ | ||
2YHUDOO | |||
6FKHGXOH | |||
67$57 | 0,/(6721( | ||
6,7(02',),&$7,216 6+87'2:1 67$57 | |||
J 2021 2022 2023 2025 2026 2028 TO 2063 2024 2020 F M A M J | |||
J A S O N D J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D J F M A M J | |||
J A S O N D YEAR MONTH | |||
&/26( | |||
'$7( | |||
J M | |||
2019 | |||
=,5&21,80),5( | |||
(/,0,1$7(' | |||
(1'3+$6( | |||
)8(/ | |||
5(029$/ | |||
),1$/6,7( | |||
6859(< | |||
),1$//,&(16( | |||
7(50,1$7,21 | |||
PHASE CDI HDI | |||
,6)6, | |||
6(*0(17$7,21 | |||
'(02/,7,21 | |||
:$67( | |||
0$1$*(0(17 | |||
6,7( | |||
5(6725$7,21 3+)8(/ | |||
&$03$,*1 (1*'(6,*1 | |||
)$%722/,1* | |||
59,*7&& | 59,*7&& | ||
59, | |||
%& | |||
($57+:25. | |||
5(6725$7,21 | |||
($ | +$=$5'286 | ||
:$67( | |||
$%$7(0(17 9(17,/$7(' | |||
'(02/,7,21 59, | |||
&/$66%& | |||
*7&& | |||
59, | |||
&/$66 | |||
%& | |||
539 | |||
&/$66$ | |||
,6)6, | |||
'(02/,7,21 | |||
,6)6, | |||
'(&217$0,1$7,21 | |||
&/$66$ /2:$&7,9,7<'(02:$67( | |||
6,7(02',),&$7,216 | |||
&+$5$&7(5,=$7,21 | |||
&+$5$&7(5,=$7,21 5(3 257 | |||
*7&& | |||
(1* | |||
'6*1 3$' | |||
&2167 | |||
6,7( | |||
/,&(16,1* | |||
),1$/ | |||
6,7( | 6,7( | ||
6859(< | |||
/7368%0,77$/ | |||
)66 5(3257'(9(/23 | |||
)6668%0,77$/ | |||
/73$33529$/ | |||
$//)8(/ | |||
213$' | |||
(1'3+$6( | |||
2027 F M A M J | |||
J A S O N D J | |||
3$57,$/6,7( | |||
5(/($6( | |||
(1'3+$6( | |||
&203/(7()8(/ | |||
6+,30(17 | |||
2028-2061 2063 2062 5)) | |||
&/($5 | |||
$1&( | |||
3$ | |||
&2167 | |||
3+)8(/ | |||
&$03$,*1 539 | |||
6(*0(17$7,21 23(1$,5 | |||
'(02/,7,21 5)) | |||
:$67( | |||
)66$33529$/ | |||
($5/< | |||
'(02 Page E2-10 of E2-10 | |||
,ŽŽŽ/Ž | |||
ŽŽ&^&D | |||
^&ZŽ | |||
dd,D Ed | |||
DŽŽŽhŽ&ŽŽŽ&Z | DŽŽŽhŽ&ŽŽŽ&Z | ||
(3 Pages) | (3 Pages) | ||
,ŽŽŽ/Ž | |||
ZŽŽ^ŽŽŽ&Ž | |||
ZŽ/^&^Ž/Ž/^&^/ | |||
DŽŽŽhŽ&ŽŽŽ&Z | DŽŽŽhŽ&ŽŽŽ&Z | ||
dŽŽŽEhZ ' | dŽŽŽEhZ ' | ||
ZŽ& | ZŽ& | ||
| Line 651: | Line 1,028: | ||
dEŽZŽ>Ž&Ž | dEŽZŽ>Ž&Ž | ||
^ | |||
^/ | |||
K | Y/ | ||
W | E | ||
>Ž | |||
&Ž> | |||
K | |||
/h/ | |||
W | |||
/h/ | |||
dŽŽŽWŽW/WW/ | dŽŽŽWŽW/WW/ | ||
| Line 664: | Line 1,051: | ||
d &Ž | d &Ž | ||
tWh: | tWh: | ||
tWh: | |||
tWh | tWh: | ||
tWh | |||
tWh | |||
tWh | |||
/ŽŽW | |||
>&ŽŽ& | |||
&ŽtZ | |||
| Line 677: | Line 1,071: | ||
ŽdŽ,/ŽŽŽŽ | ŽdŽ,/ŽŽŽŽ | ||
ŽŽ | ŽŽ | ||
Page A-2 of A-3 | |||
>>t^ | |||
ZŽd | |||
ŽŽ | |||
^ | |||
ŽŽŽ | |||
Ž | |||
EŽŽ | |||
Ž | |||
&t | |||
&Ž | |||
'Ž | |||
>Ž | |||
h | |||
^ | |||
^ŽŽ | |||
Ž | |||
tZ | |||
K | |||
E | |||
'>>t | |||
tZ | |||
W | |||
E | |||
| Line 699: | Line 1,108: | ||
ZŽ | ZŽ | ||
^ | |||
Ž&Ž | |||
> | |||
Ž&Ž | |||
&Ž | |||
&Z | |||
K | tZ | ||
Ž | |||
&Ž | |||
W | tZz | ||
}} | &Ž | ||
K | |||
> | |||
> | |||
W | |||
> | |||
> | |||
Page A-3 of A-3}} | |||
Latest revision as of 11:58, 13 December 2024
| ML20091M858 | |
| Person / Time | |
|---|---|
| Site: | Oyster Creek, Pilgrim |
| Issue date: | 03/31/2020 |
| From: | Sterdis A Holtec Decommissioning International |
| To: | Document Control Desk, Office of Nuclear Material Safety and Safeguards, Office of Nuclear Reactor Regulation |
| References | |
| HDI-OC-20-026, HDI-PIL-20-023 | |
| Download: ML20091M858 (26) | |
Text
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909
,/K
,/W/>
10 CFR 50.75 10 CFR 50.82 March 31, 2020 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555 Oyster Creek Nuclear Generating Station Renewed Facility Operating License No. DPR-16 NRC Docket No. 50-219 and 72-15 Pilgrim Nuclear Power Station Renewed Facility Operating License No. DPR-35 NRC Docket No. 50-293 and 72-1044
Subject:
Report on Status of Decommissioning Funding for Reactors and Independent Spent Fuel Storage Installations
Reference:
[1]
Letter Exelon Generation Corporation to US NRC³2\\VWHU&UHHN
Application for Order Approving Direct Transfer of Renewed Facility Operating License and General License and Proposed Conforming
/LFHQVH$PHQGPHQW'GDWHG$XJXVW (ML18243A489)
[2]
Letter from Entergy Nuclear Operations, Inc. WR8615&³Application for Order Consenting to Direct and Indirect Transfers of Control of Licenses and Approving Conforming License Amendment; Notification of Amendment to Decommissioning Trust Agreement; and Request for Exemption from 10 CFR 50.82 (a)(8)(i)(A), Pilgrim Nuclear Power Station,' dated November 16, 2018 (ML18320A031)
[3]
Letter from US NRC to Exelon Generation Company, LLC, ³Order Approving Transfer of the Oyster Creek Nuclear Generating Station and Conforming License Amendment'GDWHGJune 20, 2019 (ML19095A458)
[4]
Letter from US NRC to Entergy Nuclear Operations, Inc.³3LOJULP
Nuclear Power Station²Order Approving Direct and Indirect Transfer of License and Conforming Amendment'GDWHGAugust 22, 2019 (ML19170A101)
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909
,/K
,/W/>
[5]
Letter, Holtec Decommissioning International, LLC to US NRC,
³1RWLILFDWLRQRI5HYLVHG3RVW-Shutdown Decommissioning Activities Report and Revised Site-Specific Decommissioning Cost Estimate for Oyster Creek Nuclear Generating 6WDWLRQ'September 28, 2018 (ML18275A116)
Letter, Holtec Decommissioning International, LLC to US NRC,
³1RWLILFDWLRQRI5HYLVHG3RVW-Shutdown Decommissioning Activities Report and Revised Site-Specific Decommissioning Cost Estimate for 3LOJULP1XFOHDU3RZHU6WDWLRQ'November 16, 2018 (ML18320A040)
In accordance with 10 CFR 50.75(f)(1), 10 CFR 50.82(a)(8)(v), 10 CFR 50.82(a)(8)(vi), and 10 CFR 50.82(a)(8)(vii), Holtec Decommissioning International, LLC (HDI) is submitting the annual status of decommissioning funding, status of funding for managing irradiated fuel, and the financial assurance report for Oyster Creek Nuclear Generating Station (Oyster Creek) and Pilgrim Nuclear Power Station (Pilgrim). The annual decommissioning funding assurance reports for the period ending December 31, 2019 for Oyster Creek and Pilgrim are provided in Enclosures 1 and 2 to this letter respectively. The Attachment to this letter provides the methodology used to calculate the formula cost amount per 10 CFR 50.75(c).
On July 1, 2019, Oyster Creek was transferred to Oyster Creek Environmental Protection, LLC (OCEP) as the licensed owner and HDI as the licensed operator for decommissioning (References 1 and 3). On August 27, 2019, Pilgrim was transferred to Holtec Pilgrim, LLC (Holtec Pilgrim) as the licensed owner and HDI as the licensed operator for decommissioning (References 2 and 4). HDI prepared and submitted revised Post-Shutdown Decommissioning Activities Reports (PSDARs) including revised Site-Specific Decommissioning Cost Estimates (DCEs) for each of these sites (References 5 and 6).
The decommissioning funding assurance amount and the funding assurance for spent fuel management for each site is based on site-specific decommissioning cost estimates developed in accordance with 10 CFR 50.82(a) (References 5 and 6). The HDI revised PSDAR and DCE for each site are based on a transition to the DECON decommissioning status following license transfer allowing for the prompt decommissioning of each site and the unrestricted release of all portions of the site other than the ISFSI sooner than was planned by the previous site owners.
The HDI PSDARs describe the selected methods HDI plans to use for the decontamination, dismantlement, spent fuel management and site restoration of each site. The site-specific DCEs also include the estimated costs to decommission the Independent Spent Fuel Storage Installations (ISFSIs) following spent fuel and Greater than Class C (GTCC) waste removal from the site. References 5 and 6 provide the project scope and schedule along with the associated cost estimate for each site. The project scope includes efforts to remove fuel from the spent fuel pool and place it into long-term, dry cask storage at the ISFSI.
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909
,/K
,/W/>
+',¶VGHFRPPLVVLRQLQJPDQDJHPHQWVWUDWHJ\\IRU2\\VWHU&UHHk and Pilgrim, including scope, schedule and cost estimates, were provided in the DECON Post-Shutdown Decommissioning Activities Reports (PSDARs) that were submitted to NRC in support of the respective applications for license transfer (References 5 and 6). 15&UHYLHZRI+',¶VGHFRPPLVVLRQLQJ
management strategy, schedule and cost estimates as well as associated funding assurance was accomplished to support NRC approval of the transfer of the Oyster Creek and Pilgrim licenses to OCEP and Holtec Pilgrim as the licensed owner respectively and HDI as the licensed operator. Since the site transfers occurred in mid-year, the decommissioning funding, irradiated fuel management funding, and financial assurance status provided in Enclosures 1 and 2 cover the time period from July 1, 2019 through December 31, 2019 for Oyster Creek and August 27, 2019 through December 31, 2019 for Pilgrim. The Beginning of Year Fund Amount is the amount in the Nuclear Decommissioning Trust (NDT) on the date of license transfer for each site net of current tax liabilities. The costs expenditures and reimbursements documented in Enclosures 1 and 2 provide +',¶VFRVWVDQGUHLPEXUVHPHQWVPDGHVLQFHWKHWUDQVIHUGDWHVIRU
each site.
The estimates provided in Enclosures 1 and 2, using the December 31, 2019 trust fund balances, indicate that Oyster Creek and Pilgrim have met WKH15&¶VIXQGLQJUHTXLrements.
Accordingly, HDI concludes that no further action is required at this time to demonstrate adequate funding assurance for decommissioning the Oyster Creek and Pilgrim sites.
There are no regulatory commitments contained within this letter If you should require any further information, please contact me at (856) 797-0900 x 3813.
Sincerely, Andrea L. Sterdis VP Regulatory and Environmental Affairs Holtec Decommissioning International, LLC Digitally signed by Andrea L. Sterdis DN: cn=Andrea L. Sterdis, c=US, o=HDI, ou=Holtec Decommissioning International, email=andrea.sterdis@holtec.com Date: 2020.03.31 17:34:17 -04'00' Andrea L.
Sterdis
Krishna P. Singh Technology Campus, 1 Holtec Blvd., Camden, NJ 08104 Telephone (856) 797-0900 Fax (856) 797-0909
,/K
,/W/>
Enclosures:
(1)
Annual Decommissioning Funding Assurance and Spent Fuel Management Report for Oyster Creek Nuclear Generating Station (2)
Annual Decommissioning Funding Assurance and Spent Fuel Management Report for Pilgrim Nuclear Power Station
Attachment:
Methodology Used to Calculate the Formula Cost Amount per 10 CFR 50.75(c) cc:
USNRC Regional Administrator, Region I USNRC Project Manager, NMSS Oyster Creek USNRC Project Manager, NMSS Pilgrim Massachusetts Emergency Management Agency (MEMA), Director New Jersey Bureau of Nuclear Engineering, Assistant Director Radiation Protection Element
E>K^hZ
,ŽŽŽ/Ž
KE'^Ž
ŽŽ&^&D
^&ZŽ
Ž
W
Ž
W -Ž -
,ŽŽŽ/Ž
KEWŽ^Ž
ŽŽ&^&D
^&ZŽ
Ž
&Z,ŽŽŽ/Ž,/Ž
ŽŽŽŽŽKE'^Ž
&ŽŽŽ&Z
WŽ&ZEZŽŽ,/Ž
ŽŽŽŽŽŽŽŽ
ŽŽŽ
dŽŽKŽ
ŽŽŽŽ ŽŽ
&ZŽŽŽ
ŽZŽŽŽŽdŽ
ŽdŽ,/ŽŽŽ&Z
dŽŽŽŽŽŽK
DŽKŽŽŽ
ŽDŽŽ
DŽŽŽŽD
ŽŽ&
dKEŽŽdEdŽ
DdŽŽEdŽ
ŽŽŽŽ
ŽŽEŽŽŽŽŽdŽ
ŽŽŽŽŽŽŽŽŽ
ŽŽdŽŽ,/
ŽŽ&ZŽŽKdŽ
ŽŽŽŽZ
ŽhZZŽ ŽŽŽŽŽ Ž
&K&Žh&WŽŽ
,/ŽŽ&Z
ZŽ/ŽŽŽ
d,/KZW^ZŽŽŽ
ZŽŽd
ŽŽŽddŽ>Ž^
ŽŽŽŽŽŽŽ
ŽŽŽŽ>^Ž>Ž
ŽW/D &ŽŽŽ,/EhZ '
Ž
W -Ž -
ZŽ,/ŽŽŽŽŽŽd
ŽŽŽŽ
/^&^/ŽŽŽ
Žd/^&^Ž
/Ž/^&^/ŽŽŽDŽd/^&^/
ŽŽŽŽ,/ZW^Z
ZŽŽ
' ŽŽ&
&ŽŽŽŽŽŽ
Ž&Z&Z
ŽEZŽŽŽK Ž
WŽŽK W,/
, ŽŽ&Wd
ŽŽKŽK W
:
WŽdŽ ŽŽŽŽ
dŽŽŽŽŽŽ
,/dŽŽKŽŽ
ŽŽŽŽŽ
ŽŽŽŽŽŽŽŽ
/Ž,/ŽŽ
&ŽdŽŽŽŽ
ŽŽŽŽ,/ŽŽŽ:
dŽŽŽŽdŽ
ŽŽ&Z,/ŽŽ
ŽŽŽŽ,/K
W^ZZ
References:
>Žh^EZŽ Ž'ŽŽ>>KŽdŽ
KE'^ŽŽŽ>:
D>
>Žh^EZŽ Ž'ŽŽ>>KEWŽ^Ž
/Ž ŽŽ&Z&Z:
D>
>,ŽŽŽ/Ž>>Žh^EZEŽŽŽZWŽ
^ŽŽŽZŽZ^^ŽŽŽ
ŽKE'^Ž^D>
Ž
W -Ž -
d>
,ŽŽŽ/Ž
KE'^Ž
ŽŽ&
^&DZŽ
Ž
W -Ž -
z dŽd
&
Ž
ŽŽd D
ŽŽ
z
>dŽ
^&D
^ZŽŽ dŽ
Ž
D D
D D
Ž^Ž z
>dŽ
^&D
^ZŽŽ dŽ
Ž
D D
D D
D D
D D
s
,/ŽŽŽŽ
ŽŽŽŽŽŽŽŽd
ŽŽŽŽ z
>dŽ
^&
^ZŽŽ dŽ
Ž
D D
D D
Ž EKE
ZŽŽ Ž&Z
ŽŽhŽt &Z&Z
DŽŽŽDŽŽWŽ&&Z&Z
DŽd^WŽZŽ&Z&Z
EŽŽ&&Z&Z
KE EKE
EŽ^, Ž
E>K^hZ
d
WŽz sŽdŽ,/ Ž&Z
,ŽŽŽ/Ž KE'^Ž
^/ŽŽŽ
&Z
ŽŽd&&Z&Z
K&DŽZhŽ&Z&Z
,/ŽŽ &Z^>d EKE
Ž
W -Ž -
d>
,ŽŽŽ/Ž
KE'^Ž
ŽŽ&Ž
Ž
W -Ž -
d
Oyster Creek Nuclear Generating Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Terminatio n Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance
dŽ
EdZZŽZZZZ
ŽzEdŽ
dEdtŽDŽŽ,/Ž
ŽŽŽŽ
Ž
W -Ž -
&
,ŽŽŽ/Ž
KE'^Ž
ŽŽ^d
15&
)66 5(9,(:
35(3$5(/,&(16(
7(50,1$7,213/$1 15&5(9,(:/,&(16(7(50,1$7,213/$1
- 5283
Ž
&
KŽŽ^
2YHUDOO
6FKHGXOH
0,/(6721(
6,7(02',),&$7,216 6+87'2:1 67$57
J 2020 2021 2022 2024 2025 2026 TO 2039 2023 2019 F M A M J
J A S O N
D J
A S O N D J
F M A M J
J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N
D J F M A M J
J A S O N
D J F M A M J
J A S O N D J F M A M J
J A S O N
D 2030 YEAR MONTH
&/26(
'$7(
J M
2018
,6)6,3$'
(;3&203/(7(
=,5&21,80),5(
(/,0,1$7('
(1'3+$6(
3$57,$/6,7(
5(/($6(
(1'3+$6(
)8(/
5(029$/
2031 2032 2033 2034 2035 2036 2037 2038 2039
&203/(7()8(/
6+,30(17
),1$/6,7(
6859(<
),1$//,&(16(
7(50,1$7,21
,6)6,
6(*0(17$7,21
35('(02/,7,212)66&¶6
5(/($6( 5$'$1'1215$'
'(02/,7,21 ,1&/8'(6
$%$7(0(17',60$17/,1*
$1''(02/,7,21
:$67(
0$1$*(0(17
6,7(
5(6725$7,21 2029 2028 2027 2026
)8(/
322/723$'
(1*'(6,*1
)$%722/,1*
59,
,17(51$/6 539 9(66(/
($57+:25.
5(6725$7,21
- 5283
- 5283
- 5283
- 5283
785%,1(
- 5283
5($&725
- 5283
67$&.
785%,1(
%/'*
5($&725
%/'*
59,
- 7&&
59,
&/$66
%&
539
&/$66$
,6)6,
'(02/,7,21
,6)6,
'(&217$0,1$7,21 785%,1(%/'*
&/$66$
5($&725
&/$66$
'5<
581 6,7(02',),&$7,216
&+$5$&7(5,=$7,21
$66(660(17
&+$5$&7(5,=$7,21 5(32 57
- 7&&
63)
&/($1
83
- 5283
(1*'(6,*1 3$'
&2167
6,7(
/,&(16,1*
),1$/
6,7(
6859(<
/7368%0,77$/
)66$33529$/
)66 5(3257
'(9(/23
)6668%0,77$/
/73$33529$/
$//)8(/
213$'
(1'3+$6(
Page E1-9 of E1-9
E>K^hZ
,ŽŽŽ/Ž
WEWŽ^Ž
ŽŽ&^&D
^&ZŽ
Ž
W
Ž
W -Ž -
,ŽŽŽ/Ž
WEWŽ^Ž
ŽŽ&^&D
^&ZŽ
Ž
&Z,ŽŽŽ/Ž,/Ž
ŽŽŽŽŽWEWŽ^Ž
&ŽŽŽ&Z
WŽ&ZEZŽŽ,/Ž
ŽŽŽŽŽŽŽŽ
ŽŽŽ
dŽŽWŽ
ŽŽŽŽ ŽŽ&Z
ŽŽŽŽ
ZŽŽŽŽdŽ Ž
dŽ,/ŽŽŽ&Zd
ŽŽŽŽŽŽWD
ŽKŽŽŽŽ
DŽŽD
ŽŽŽŽD
ŽŽ&
dWEŽŽdEdŽ
DdŽŽEdŽ
ŽŽŽŽ
ŽŽEŽŽŽŽŽdŽ
ŽŽŽŽŽŽŽŽŽ
ŽŽdŽŽ,/
ŽŽ&ZŽŽWdŽ
ŽŽŽŽZ
ŽhZZŽ ŽŽŽŽŽ Ž
&K&Žh&WŽŽ
,/ŽŽ&Z
ZŽ/ŽŽŽ
d,/WZW^ZŽŽŽ
ZŽŽd
ŽŽŽddŽ>Ž^
ŽŽŽŽŽŽŽ
ŽŽŽŽ>^Ž>Ž
ŽW/D &ŽŽŽ,/EhZ '
Ž
W -Ž -
ZŽ,/ŽŽŽŽŽŽd
ŽŽŽŽ
/^&^/ŽŽŽ
Žd/^&^Ž
/Ž/^&^/ŽŽŽDŽd/^&^/
ŽŽŽŽ,/ZW^Z
ZŽŽ
' ŽŽ&
&ŽŽŽŽŽŽ
Ž&Z&Z
ŽEZŽŽŽ,ŽW>>,/
, ŽŽ&Wd
&ŽŽŽWŽ,ŽW
D
WŽdŽ ŽŽŽŽ
dŽŽŽŽŽŽ
,/dŽŽWŽŽ
ŽŽŽŽŽ
ŽŽŽŽŽŽŽŽ
/Ž,/ŽŽ
&ŽdŽŽŽŽ
ŽŽŽŽ,/ŽŽŽ
dŽŽŽŽdŽ
ŽŽ&Z,/Ž
ŽŽŽŽŽ
,/WW^ZZ
References:
>Žh^EZŽ EKŽ/WEWŽ^ŽK
Ž/dŽ>ŽŽ
D>
>Žh^EZŽ EKŽ/WEWŽ^Ž ZŽ ŽŽ&ZŽ,ŽŽŽ/Ž
>>D>
>,ŽŽŽ/Ž>>Žh^EZEŽŽŽZWŽ
^ŽŽŽZŽZ^^ŽŽŽ
ŽWEWŽ^ŽEŽD>
Ž
W -Ž -
d>
,ŽŽŽ/Ž
WEWŽ^Ž
ŽŽ&
^&DZŽ
Ž
W -Ž -
z dŽd
&
Ž
ŽŽd D
ŽŽ
z
>dŽ
^&D
^ZŽŽ dŽ
Ž
D D
D D
Ž^Ž z
>dŽ
^&D
^ZŽŽ dŽ
Ž
D D
D D
D D
D D
s
,/ŽŽŽŽ
ŽŽŽŽŽŽŽŽd
ŽŽŽŽ z
>dŽ
^&
^ZŽŽ dŽ
Ž
D D
D D
Ž
E>K^hZ
d
,ŽŽŽ/Ž WEWŽ^Ž
ŽŽhŽt &Z&Z
^/ŽŽŽ
&Z
ŽŽd&&Z&Z
K&DŽZhŽ&Z&Z
EKE
,/ŽŽ &Z^>d WŽz sŽdŽ,/ Ž&Z
ZŽŽ Ž&Z
EKE
KE
DŽŽŽDŽŽWŽ&&Z&Z
EKE
DŽd^WŽZŽ&Z&Z
EŽ^, Ž
EŽŽ&&Z&Z
Ž
W -6Ž -
d>
,ŽŽŽ/Ž
WEWŽ^Ž
ŽŽ&Ž
Ž
W -Ž -
d>
Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Termination Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance3 2020
2 3
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR).
2 The 2020 Beginning of Year NDT Balance is net of tax liabilities.
3 The 2020 NDT Withdrawal Amount includes $33M for the reimbursement of 2019 expenses that were not reimbursed in 2019.
4 Columns may not add due to rounding.
Ž
W -Ž -
Pilgrim Nuclear Power Station - DECON Method Annual Cash Flow in Millions of 2019 Dollars Year License Termination Cost Spent Fuel Management Cost Site Restoration Cost Total Costs Beginning of Year NDT Balance Withdrawals NDT Earnings1 Year Ending NDT Balance3 2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
1
Total4
40
1 NDT earnings reflect an assumed 2% Real Rate of Return (RRR).
2 The 2020 Beginning of Year NDT Balance is net of tax liabilities.
3 The 2020 NDT Withdrawal Amount includes $33M for the reimbursement of HDI 2019 expenses that were not reimbursed in 2019.
4 Columns may not add due to rounding.
Ž
W -Ž -
&
,ŽŽŽ/Ž
WEWŽ^Ž
ŽŽ^d
15&
)665(9,(:
35(3$5(/,&(16(
7(50,1$7,213/$1 15&5(9,(:/,&(16(7(50,1$7,213/$1
Ž
&
WŽŽ^
2YHUDOO
6FKHGXOH
0,/(6721(
6,7(02',),&$7,216 6+87'2:1 67$57
J 2021 2022 2023 2025 2026 2028 TO 2063 2024 2020 F M A M J
J A S O N D J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N D J F M A M J
J A S O N D YEAR MONTH
&/26(
'$7(
J M
2019
=,5&21,80),5(
(/,0,1$7('
(1'3+$6(
)8(/
5(029$/
),1$/6,7(
6859(<
),1$//,&(16(
7(50,1$7,21
,6)6,
6(*0(17$7,21
'(02/,7,21
:$67(
0$1$*(0(17
6,7(
5(6725$7,21 3+)8(/
&$03$,*1 (1*'(6,*1
)$%722/,1*
59,*7&&
59,
%&
($57+:25.
5(6725$7,21
+$=$5'286
- $67(
$%$7(0(17 9(17,/$7('
'(02/,7,21 59,
&/$66%&
- 7&&
59,
&/$66
%&
539
&/$66$
,6)6,
'(02/,7,21
,6)6,
'(&217$0,1$7,21
&/$66$ /2:$&7,9,7<'(02:$67(
6,7(02',),&$7,216
&+$5$&7(5,=$7,21
&+$5$&7(5,=$7,21 5(3 257
- 7&&
(1*
'6*1 3$'
&2167
6,7(
/,&(16,1*
),1$/
6,7(
6859(<
/7368%0,77$/
)66 5(3257'(9(/23
)6668%0,77$/
/73$33529$/
$//)8(/
213$'
(1'3+$6(
2027 F M A M J
J A S O N D J
3$57,$/6,7(
5(/($6(
(1'3+$6(
&203/(7()8(/
6+,30(17
2028-2061 2063 2062 5))
&/($5
$1&(
3$
&2167
3+)8(/
&$03$,*1 539
6(*0(17$7,21 23(1$,5
'(02/,7,21 5))
- $67(
)66$33529$/
($5/<
'(02 Page E2-10 of E2-10
,ŽŽŽ/Ž
ŽŽ&^&D
^&ZŽ
dd,D Ed
DŽŽŽhŽ&ŽŽŽ&Z
(3 Pages)
,ŽŽŽ/Ž
ZŽŽ^ŽŽŽ&Ž
ZŽ/^&^Ž/Ž/^&^/
DŽŽŽhŽ&ŽŽŽ&Z
dŽŽŽEhZ '
ZŽ&
dŽŽŽŽ ŽŽ/
h^Ž>ŽŽ>Ž^>^^,/
ŽŽ/ŽŽŽŽŽŽEŽ
ZŽdŽŽŽŽ^ŽŽEhZ '
ZŽŽdŽŽŽ
dEŽZŽ>Ž&Ž
^
^/
Y/
E
>Ž
&Ž>
K
/h/
W
/h/
dŽŽŽWŽW/WW/
ŽŽh^Ž>Ž>^^,/WW/Ž
ŽtWhŽtWhd
ŽŽŽ^ŽŽEhZ 'ZŽ
dŽŽŽ
d &Ž
tWh:
tWh:
tWh
tWh
/ŽŽW
>&ŽŽ&
&ŽtZ
dŽŽdŽEhZ 'ZŽ
ŽdŽ,/ŽŽŽŽ
ŽŽ
Page A-2 of A-3
>>t^
ZŽd
ŽŽ
^
ŽŽŽ
Ž
EŽŽ
Ž
&t
&Ž
'Ž
>Ž
h
^
^ŽŽ
Ž
tZ
K
E
'>>t
tZ
W
E
dŽŽŽŽŽŽŽEhZ '
ZŽ
^
Ž&Ž
>
Ž&Ž
&Ž
&Z
tZ
Ž
&Ž
tZz
&Ž
K
>
>
W
>
>
Page A-3 of A-3