GO2-17-065, Plant Decommissioning Fund Status Report
| ML17079A556 | |
| Person / Time | |
|---|---|
| Site: | Columbia  |
| Issue date: | 03/20/2017 |
| From: | Gregoire D W Energy Northwest |
| To: | Document Control Desk, Office of Nuclear Reactor Regulation |
| References | |
| GO2-17-065 | |
| Download: ML17079A556 (3) | |
Text
ENERGY NORTHWEST G02-17-065 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001 Donald W. Grego i re Manager, Regulatory Affa i rs P.O. Box 968, PE20 Richland, WA 99352-0968 Ph. 509-3n-8616 IF. 509-3n-4317 dwgregoire
@energy-northwest.com 10 CFR 50.75(f)(1)
Subject:
COLUMBIA GENERATING STATION, DOCKET NO. 50-397 PLANT DECOMMISSIONING FUND STATUS REPORT
Dear Sir or Madam:
In accordance with the requirements of 10 CFR 50.75(f)(1
), Energy Northwest hereby reports the status of the Columbia Generating Station decommissioning funding:
- 2016 Estimated Radiological Decommissioning Cost: $479.4 Million
- After-Tax Fund Balance as of December 31, 2016: $244.5 Million
- Schedule of Payments:
included as Attachment 1
- Assumed Cost Escalation Rate: 4% I year
- Assumed Interest Rate: 6% I year
)(v) Customer Contracts:
Not Applicable
- Changes in Financial Assurance Method: None
- Material Changes to Trust Agreement:
None The following conditions are reflected in the 2016 Estimated Radiological Decommissioning Cost: (1) The value for the estimated radiological decommissioning cost of $479.4 Million does not include state costs or Independent Spent Fuel Storage Installation (ISFSI) decommissioning costs. Decommissioning costs for the ISFSI are subm i tted separately in conformance with 10 CFR 72.30 requirements.
There are no comm i tments be i ng made to the NRC by this letter. Should you have any questions or require additional information pertain i ng to th i s report, please contact D. M. Wolfgramm at (509) 377-4792.
G02-17-065 Page 2 of 2 Respectfully, "" OW Gregoire Manager, Regulatory Affairs Attachment 1: Columbia Generating Station -Decommissioning Funding Schedule cc: NRC Region IV Administrator NRC NRA Project Manager NRC Sr. Resident Inspector
-988C CD Sonoda-BPA/1399 WA Horin -Winston & Strawn G02-17-065 Attachment 1 Page 1 of 1 Columbia Generating Station -Decommissioning Funding Schedule Fiscal Year* Payment Interest Earned Sub-Account Balance FY 2017 $ 3,458,957
$ 14,058,687
$ 251,829,091 FY 2018 $ 3,597,315
$ 15,109,745
$ 270,536, 151 FY 2019 $ 3,741,208
$ 16,232, 169 $ 290,509,528 FY 2020 $ 3,890,856
$ 17,430,572
$ 311,830,956 FY 2021 $ 4,046,490
$ 18,709,857
$ 334,587 ,303 FY 2022 $ 4,208,350
$ 20,075,238
$ 358,870,891 FY 2023 $ 4,376,684
$ 21,532,253
$ 384,779,829 FY 2024 $ 4,551,751
$ 23,086, 790 $ 412,418,369 FY 2025 $ 4,733,821
$ 24,745,102
$ 441,897,293 FY 2026 $ 4,923,174
$ 26,513,838
$ 473,334,304 FY 2027 $ 5, 120, 101 $ 28,400,058
$ 506,854,463 FY 2028 $ 5,324,905
$ 30,411,268
$ 542,590,636 FY 2029 $ 5,537,901
$ 32,555,438
$ 580,683,975 FY 2030 $ 5,759,417
$ 34,841,039
$ 621,284,431 FY 2031 $ 5,989,794
$ 37,277,066
$ 664,551,291 FY 2032 $ 6,229,386
$ 39,873,077
$ 710,653,754 FY 2033 $ 6,478,561
$ 42,639,225
$ 759,771,540 FY 2034 $ 6,737,704
$ 45,586,292
$ 812,095,537 FY 2035 $ 7,007,212
$ 48,725,732
$ 867,828,481 FY 2036 $ 7,287,500
$ 52,069,709
$ 927,185,690 FY 2037 $ 7,579,000
$ 55,631,141
$ 990,395,831 FY 2038 $ 7,882,160
$ 59,423,750
$1,057 , 701,741 FY 2039 $ 8,197,447
$ 63,462, 104 $1,129,361,293 FY 2040 $ 8,525,345
$ 67,761,678 $ 1 , 205,648,315 FY 2041 $ 8,866,358
$ 72,338,899
$ 1,286,853,572 FY 2042 $ 9,221,013
$ 77,211,214
$ 1,373,285,800 FY 2043 $ 9,589,853
$ 82,397,148
$ 1,465,272,801 FY 2044 $ 9,973,447
$ 87,916 , 368 $ 1,563, 162 , 616 *Energy Northwest's Fiscal Year (FY) ends on June 30.