SECY-21-0108, Enclosure 1 - 2021 DFS Summary Table 1
| ML21285A228 | |
| Person / Time | |
|---|---|
| Issue date: | 12/16/2021 |
| From: | John Lubinski Office of Nuclear Material Safety and Safeguards |
| To: | |
| Tabakov E | |
| Shared Package | |
| ML21285A219 | List: |
| References | |
| WITS 200800001 SECY-21-0108 | |
| Download: ML21285A228 (3) | |
Text
2021 DECOMMISSIONING FUNDING STATUS REPORT TABLE 1 for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Date as of 3/31/2021 Approx. No. of Years Remaining Before Expected Shutdown Decommissioning Trust Fund (DTF) Balance (as of 12/31/20)1 Projected DTF Balance2 Before Decommissioning (2020$)
NRC Minimum3 or Site-Specific Cost Estimate (SSCE4)
(2020$)
Arkansas Nuclear One, Unit 1 05/20/2034 14
$702,400,000
$918,381,620
$478,289,367 Arkansas Nuclear One, Unit 2 07/17/2038 18
$571,600,000
$812,254,230
$498,040,690 Beaver Valley Power Station, Unit 1 01/29/2036 16
$308,210,548
$325,622,054
$776,588,821 (SSCE)
Beaver Valley Power Station, Unit 2 05/27/2047 27
$423,447,839
$717,895,406
$515,622,884 Braidwood Station, Unit 1 07/29/2046 26
$433,424,000
$726,292,664
$523,784,851 Braidwood Station, Unit 2 10/17/2047 27
$467,982,000
$801,363,822
$523,784,851 Browns Ferry Nuclear Plant, Unit 1 12/20/2033 13
$508,548,717
$968,794,572
$663,251,591 Browns Ferry Nuclear Plant, Unit 2 06/28/2034 14
$495,656,073
$972,120,657
$663,251,591 Browns Ferry Nuclear Plant, Unit 3 07/02/2036 16
$449,347,292
$977,837,954
$663,251,591 Brunswick Steam Electric Plant, Unit 1 09/08/2036 16
$763,186,355
$1,045,489,037
$640,195,000 Brunswick Steam Electric Plant, Unit 2 12/27/2034 14
$848,948,764
$1,121,139,079
$640,195,000 Byron Nuclear Generating Station, Unit 1 09/16/2044 24
$475,341,000
$764,052,915
$523,784,851 Byron Nuclear Generating Station, Unit 2 08/02/2046 26
$458,906,000
$766,436,175
$523,784,851 Callaway Plant, Unit 1 10/18/2044 24
$877,602,879
$2,822,411,294
$523,784,851 Calvert Cliffs Nuclear Power Plant, Unit 1 07/31/2034 14
$491,849,000
$645,233,514
$485,577,519 Calvert Cliffs Nuclear Power Plant, Unit 2 08/13/2036 16
$636,843,000
$870,959,667
$485,577,519 Catawba Nuclear Station, Unit 1 12/05/2043 23
$567,911,540
$1,037,855,497
$488,828,146 Catawba Nuclear Station, Unit 2 12/05/2043 23
$587,885,961
$1,077,393,789
$488,828,146 Clinton Power Station, Unit 1 09/29/2026 6
$650,757,000
$727,569,855
$675,110,126 Columbia Generating Station 12/20/2043 23
$375,700,000
$774,735,414
$579,297,521 Comanche Peak Nuclear Power Plant, Unit 1 02/08/2030 10
$718,198,365
$1,001,730,902
$404,767,246 Comanche Peak Nuclear Power Plant, Unit 2 02/02/2033 13
$789,319,181
$1,080,320,123
$404,767,246 Cooper Nuclear Station 01/18/2034 14
$706,200,165
$917,220,196
$628,957,597 Davis-Besse Nuclear Power Station, Unit 1 04/22/2037 17
$612,565,300
$848,992,452
$497,793,150 Diablo Canyon Power Plant, Unit 1 11/02/2024 4
$1,521,474,522
$2,862,311,610
$1,691,274,936 (SSCE)
Diablo Canyon Power Plant, Unit 2 08/26/2025 5
$1,994,578,104
$3,125,576,913
$1,688,731,286 (SSCE)
Donald C. Cook Nuclear Power Plant, Unit 1 10/25/2034 14
$869,981,945
$1,166,462,987
$519,171,554 Donald C. Cook Nuclear Power Plant, Unit 2 12/23/2037 17
$791,948,450
$1,135,001,743
$523,784,851 Dresden Nuclear Power Station, Unit 2 12/22/2029 9
$876,248,000
$1,047,156,886
$653,171,547 Dresden Nuclear Power Station, Unit 3 01/12/2031 11
$895,711,000
$1,095,644,836
$653,171,547 Farley (Joseph M.) Nuclear Plant, Unit 1 06/25/2037 17
$586,818,442
$895,548,796
$487,216,275 Farley (Joseph M.) Nuclear Plant, Unit 2 03/31/2041 21
$568,954,712
$954,037,703
$487,216,275 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.
2021 DECOMMISSIONING FUNDING STATUS REPORT for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Date as of 3/31/2021 Approx. No. of Years Remaining Before Expected Shutdown Decommissioning Trust Fund (DTF) Balance (as of 12/31/20)1 Projected DTF Balance2 Before Decommissioning (2020$)
NRC Minimum3 or Site-Specific Cost Estimate (SSCE4)
(2020$)
Fermi, Unit 2 03/20/2045 25
$1,730,000,000
$2,808,688,617
$1,147,043,126 Fitzpatrick (James A.) Nuclear Power Plant 10/17/2034 14
$918,408,000
$1,210,850,280
$652,121,874 Ginna (Robert E.) Nuclear Power Plant 09/18/2029 9
$575,950,000
$685,998,321
$445,374,024 Grand Gulf Nuclear Station, Unit 1 11/01/2044 24
$1,318,300,000
$2,654,662,777
$640,490,996 Hatch (Edwin I.) Nuclear Plant, Unit 1 08/06/2034 14
$728,642,312
$957,464,615
$634,933,204 Hatch (Edwin I.) Nuclear Plant, Unit 2 06/13/2038 18
$656,123,421
$939,075,136
$634,933,204 Hope Creek Generating Station, Unit 1 04/11/2046 26
$709,710,000
$1,177,444,097
$695,201,906 Indian Point Nuclear Generating, Unit 2 04/30/2020 0
$793,730,000
$793,730,000
$657,847,000 (SSCE)*
Indian Point Nuclear Generating, Unit 3 04/30/2021 1
$990,700,000
$997,321,197
$954,438,000 (SSCE)*
LaSalle County Station, Unit 1 04/17/2042 22
$641,347,000
$982,285,656
$675,110,126 LaSalle County Station, Unit 2 12/16/2043 23
$640,703,000
$1,012,844,334
$675,110,126 Limerick Generating Station, Unit 1 10/26/2044 24
$562,780,000
$1,149,401,355
$694,162,406 Limerick Generating Station, Unit 2 06/22/2049 29
$601,050,000
$1,411,186,431
$694,162,406 McGuire Nuclear Station, Unit 1 03/03/2041 21
$753,663,417
$1,129,588,568
$514,561,546 McGuire Nuclear Station, Unit 2 03/03/2043 23
$824,753,311
$1,286,542,804
$514,561,546 Millstone Power Station, Unit 2 07/31/2035 15
$939,700,000
$1,257,630,352
$482,390,766 Millstone Power Station, Unit 3 11/25/2045 25
$971,700,000
$1,598,731,260
$512,869,891 Monticello Nuclear Generating Plant, Unit 1 09/08/2030 10
$761,345,175
$938,998,846
$610,279,550 Nine Mile Point Nuclear Station, Unit 1 08/22/2029 9
$788,530,000
$937,633,832
$620,375,513 Nine Mile Point Nuclear Station, Unit 2 10/31/2046 26
$629,916,000
$1,055,556,153
$694,162,406 North Anna Power Station, Unit 1 04/01/2038 18
$587,040,000
$830,037,648
$494,331,926 North Anna Power Station, Unit 2 08/21/2040 20
$559,430,000
$828,754,795
$494,331,926 Oconee Nuclear Station, Unit 1 02/06/2033 13
$629,905,135
$804,253,603
$454,369,952 Oconee Nuclear Station, Unit 2 10/06/2033 13
$625,516,804
$809,415,516
$454,369,952 Oconee Nuclear Station, Unit 3 07/19/2034 14
$815,010,832
$1,070,625,141
$454,369,952 Palisades Nuclear Plant 05/31/2022 2
$553,840,000
$569,743,116
$486,748,373 Palo Verde Nuclear Generating Station, Unit 1 06/01/2045 25
$1,344,394,000
$2,193,581,231
$530,321,836 Palo Verde Nuclear Generating Station, Unit 2 04/24/2046 26
$1,339,614,000
$2,222,486,082
$530,321,836 Palo Verde Nuclear Generating Station, Unit 3 11/25/2047 27
$1,412,165,000
$2,418,165,531
$530,321,836 Peach Bottom Atomic Power Station, Unit 2 08/08/2033 13
$764,215,000
$1,720,391,139
$694,162,406 Peach Bottom Atomic Power Station, Unit 3 07/02/2034 14
$789,842,000
$1,832,871,819
$694,162,406 Perry Nuclear Power Plant, Unit 1 03/18/2026 6
$566,802,560
$629,498,595
$1,225,848,583 (SSCE) 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.
- Indian Point Unit 2 and 3 SSCEs include radiological decommissioning and spent fuel management expenses.
2021 DECOMMISSIONING FUNDING STATUS REPORT for Operating Power Reactor Licensees (December 31, 2020)
Plant Name Expected Shutdown Date as of 3/31/2021 Approx. No. of Years Remaining Before Expected Shutdown Decommissioning Trust Fund (DTF) Balance (as of 12/31/20)1 Projected DTF Balance2 Before Decommissioning (2020$)
NRC Minimum3 or Site-Specific Cost Estimate (SSCE4)
(2020$)
Point Beach Nuclear Plant, Unit 1 10/05/2030 10
$527,719,591
$642,308,055
$453,148,722 Point Beach Nuclear Plant, Unit 2 03/08/2033 13
$496,953,619
$634,789,063
$453,148,722 Prairie Island Nuclear Generating Plant, Unit 1 08/09/2033 13
$603,267,045
$777,359,410
$447,749,249 Prairie Island Nuclear Generating Plant, Unit 2 10/29/2034 14
$585,378,397
$773,067,410
$447,749,249 Quad Cities Station, Unit 1 12/14/2032 12
$891,152,229
$1,141,511,570
$653,171,547 Quad Cities Station, Unit 2 12/14/2032 12
$960,044,555
$1,228,927,692
$653,171,547 River Bend Station, Unit 1 08/29/2045 25
$1,112,200,000
$2,013,019,849
$647,623,418 Robinson (H.B.) Steam Electric Plant, Unit 2 07/31/2030 10
$866,686,974
$1,049,621,591
$444,988,176 Salem Nuclear Generating Station, Unit 1 08/13/2036 16
$825,873,000
$1,202,574,537
$512,869,891 Salem Nuclear Generating Station, Unit 2 04/18/2040 20
$699,396,000
$1,111,392,199
$512,869,891 Seabrook Station, Unit 1 03/15/2050 30
$966,641,207
$1,734,267,530
$538,603,291 Sequoyah Nuclear Plant, Unit 1 09/17/2040 20
$281,219,236
$753,389,961
$514,561,546 Sequoyah Nuclear Plant, Unit 2 09/15/2041 21
$267,902,656
$754,434,316
$514,561,546 Shearon Harris Nuclear Power Plant, Unit 1 10/24/2046 26
$754,010,373
$1,263,502,258
$494,676,928 South Texas Project, Unit 1 08/20/2047 27
$583,269,446
$1,066,592,777
$404,767,246 South Texas Project, Unit 2 12/15/2048 28
$712,993,806
$1,327,641,137
$404,767,246 St. Lucie Plant, Unit 1 03/01/2036 16
$1,464,701,756
$1,986,546,606
$497,781,939 St. Lucie Plant, Unit 2 04/06/2043 23
$1,401,290,245
$2,189,532,987
$497,781,939 Summer (Virgil C.) Nuclear Station, Unit 1 08/06/2042 22
$366,031,422
$633,051,518
$467,971,477 Surry Power Station, Unit 1 05/25/2032 14
$617,000,000
$775,115,686
$479,108,745 Surry Power Station, Unit 2 01/29/2033 15
$618,400,000
$787,293,409
$479,108,745 Susquehanna Steam Electric Station, Unit 1 07/17/2042 22
$790,629,575
$1,216,991,249
$694,162,406 Susquehanna Steam Electric Station, Unit 2 03/23/2044 24
$869,742,620
$1,384,106,742
$694,162,406 Turkey Point Nuclear Generating, Unit 3 07/19/2032 12
$1,193,964,514
$1,504,940,134
$481,566,880 Turkey Point Nuclear Generating, Unit 4 04/10/2033 13
$1,352,251,030
$1,730,191,287
$481,566,880 Vogtle Electric Generating Plant, Unit 1 01/16/2047 27
$457,854,661
$787,585,447
$514,561,546 Vogtle Electric Generating Plant, Unit 2 02/09/2049 29
$458,952,076
$822,905,677
$514,561,546 Waterford Steam Electric Station, Unit 3 12/18/2044 24
$681,800,000
$1,241,597,873
$514,561,546 Watts Bar Nuclear Plant, Unit 1 11/09/2035 15
$356,405,544
$750,209,925
$514,561,546 Watts Bar Nuclear Plant, Unit 2 10/21/2055 35
$134,662,044
$765,719,951
$514,561,546 Wolf Creek Generating Station, Unit 1 03/11/2045 25
$687,520,000
$1,867,095,283
$523,784,851 1 The staff has provided the projected DTF balance before decommissioning along with the NRC minimum calculated per 10 CFR 50.75(c) or the SSCE (if available) in these tables.
Note that a projected DTF balance less than the NRC minimum or SSCE does not necessarily indicate a shortfall, as the staff also considers several other factors, including the withdrawal rate from the DTF during decommissioning and growth of the funds over time.
2 Includes growth from earnings and contributions.
3 Derived from minimum formula at 10 CFR 50.75(c). Incorporates labor, energy, and low-level waste burial escalation factors.
4 Six licensees provided SSCEs.