ML17097A564

Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix E, Page 8 of 10 - Appendix G, Page 11 of 14

ML17097A564
Person / Time
Site:	Callaway
Issue date:	03/16/2015
From:	TLG Services
To:	Ameren Missouri, Office of Nuclear Reactor Regulation
Shared Package
ML17097A555	List: ML17097A556 ML17097A557 ML17097A558 ML17097A559 ML17097A560 ML17097A561 ML17097A562 ML17097A563 ML17097A564 ML17097A565 ML17097A566 ML17097A567 ML17097A568 ULNRC-06349, Callaway, Unit 1 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Section 3, Page 14 of 30 - Section 5, Page 2 of 6 ULNRC-06349, Callaway, Unit 1 - Enclosure 1 to ULNRC-06349 - NRC Decommissioning Funding Status Report - 2017 ULNRC-06349, Callaway, Unit 1 - Enclosure 2 to ULNRC-06349 - Minimum Decommissioning Cost - Per 10 CFR 50.75 Formula Process ULNRC-06349, Callaway, Unit 1 - Enclosure 3 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Decommissioning Alternatives, Section 2, Pages 1 of 12 - Section 3 Page 13 of 30 ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix C, Page 4 of 10 - Appendix E, Page 7 of 10 ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix E, Page 8 of 10 - Appendix G, Page 11 of 14 ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Appendix G, Page 12 of 14 - Appendix H, Page 20 of 20 ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Cover Page - Section 1, Page 8 of 8 ULNRC-06349, Callaway, Unit 1 - Enclosure 3 to ULNRC-06349 - Document A22-1690-001, Rev. 0, Decommissioning Cost Analysis for the Callaway Energy Center, Section 5, Page 3 of 6 - Appendix C, Page 3 of 10 ULNRC-06349, Callaway, Unit 1 - Enclosure 4 to ULNRC-06349 - Statement of Net Assets Available for Benefits ULNRC-06349, Callaway, Unit 1 - Enclosure 6 to ULNRC-06349 - Non-Unanimous Stipulation and Agreement ULNRC-06349, Callaway, Unit 1 - Status of Decommissioning Funding ULNRC-06349, Enclosure 7 - Order Approving Stipulation and Agreement ULNRC-06349, joy-nv Callaway, Unit 1 - Enclosure 5 to ULNRC-06349 - Application for Approval of Decommissioning Cost Estimate for Callaway Energy Center and Funding Level of Nuclear Decommissioning Trust Fund
References
ULNRC-06349 A22-1690-001, Rev. 0
Download: ML17097A564 (25)

Text

ULNRC-06349 Page 126 o1173 CattyE,gyCa,t.

DammiiaainC.tAna1ysIa Da.ant A22-1c,0-aol, R. U AppadLE, Pag 8 atlU I J=y TableE Caflaway Energy Center DECON Alternative Decommissioning Cost Estimate 40.Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (thausasda sf2014 daflars) fjP:sw LIkLW NRC tpe Ft SI 1s til Vh*ns He I l.hiII:y d I)*n, Hna*

In,kg1,a T.mp-t I.$)Ig ISw*I (Nbn T.t*I T*t*

LITm.

M.gnat RatIm V1nm ti*

CI ft CIaU (TPVO Ir.md Caft Ca Ct Csats Cmt C.d,,

CU C.atiaasaas Cnas C.st Cs*i Cmt C. Ft C. Fn,t C F Ca. Paat tuF.t Wi.. Lhs.

5Imh*m 51,ilmm riit II.Dd*stCt 2,1.4 1 I)m pIi*

24.1.2 2d.4.3 P[ptyts 2t.3..1 tIIth phy pili

.i3.5 II..y spipnanat.I 2L4M 1)imIt1)AW ganud Lt.7 1Itybadgt 2L4.a NRC F

,I4.f)

UqiIk&dt Pmma pMsh.

2(14,10 C*qithti.m L1.fl 5s*ySt.ffCt il.3J2 uoa SitTC.-t 2d.1.Ia ULiUty sarrc(*

2d.1 5sbt.,s1 IiI 21 Ct 2dM TOTAL POItOC Id COST Ott 42 9

573 4 519 777 549 31 235 220 513 01 675 575 ISO ID 205

.524 1521 155 32 100 100 117 (17 514 514 377 15

410) 00) 267 45 107 017 566 57 732 710 1,337 201

[537 1 527 54 1015 1)8)5 105 22.HT) 10.401) 25 705 25,700 S 28) 22 070 7,317 34.1)7 44 4)7 2,1)01

.l[521 50

. 1)12.1 (0

243)1)1 2757))

[7)247) 7)1,21)))

255521 10)1)101) 20 Lkmo T.o.lmt).s 27.1.)

ORISEooflmLo0) 0*1007 80.2 T*o*3oW1k*m 27.1 fiI*uo) Pono*l2fAdh6ty C*o*

Poi*12ftWiUmoIC***o 21.2.)

Lkoa**T**-*ai.ati**o S*oo*y 27.2 ShL*3ot PSoi 21A*kht**o*I C**s*o

)***i*oI2t01I*od Coos 2t.3.1 000*0)500k*oosoo sspoo*o*

21.3 SoSlost 1tC*1to**o*)C*

)mot2tP*ssI-Dpo*ko* Coos 271.2 hopooty00ooo 2f.1,a boltS Ihyoi*olI*o 25.4.4 Di*1oto(1JAW 0ootI 2t.3.5 Jbooooooy sda

)t.3t)

NRC F&&o 75.3.7 Coqo*o** Aj)o*aoi*oos 2l.1.0 Sooooty 5005C*oL

)t.49 POCSsffC*c 25.4.10 Utility SooffOot

)r.4 So5tosJ 1°o**4 21 Pooo*oI.Dopoo*Ioot Ooio 210 TOTAL 150101) OCt57 1000)001) Sb-S1o I1oootbooo 0

fl240 2,471

)07O1 10723 0

0 H 230 2,374 45.722 1)1723 0

0 IO)0) 1112 1,212 1.2)2 (010 152 1 242 242 Ios435 Soot 0o*oooniooiooio* Aol*ooL**o l)ooo*lioioo*7R*oooioiogSiLo*Hoildiogo 3k1.1.l I1o.*too 45.1.1.2 Aoo*liooy 25.1.1.3 A**oihooy U*11o 35.1.1.1 1*ooo Fo*41i1y 25.1.12 Cjoobtis 1 35.1.12 Coooooooko*ioo Coodoloo.CIo.s 3lst.1,7 Cooaoooaio,ooios Cooo)doo. (ostonisoosol 0*1.1.0 C*o1ioTooooCs*ooo*s 35.1.12) 150*11) Uooos*t*o 35.1.1.10 Eooo*o1i.lS*oo*oo SVo1o ooophoo*o 35.1.1.11 Fioo 00*55 15.1.1.12 flos I1oiI*lio01*oo***

1151 I 13 IIoLMoohio*o Shop Ih 1.1 73 lotako 0

5))))

0 3,)).)

I,59t 320 111*5 0

557 77))

?

1) 36 2311 1831 3))

477 202 1510 130 lOft))

75 571 311 452 04 113*

0)1,7)2 0

35)95 10,77*

• 1,735 17,2)5

• 7,472

75)0) 417 0

3323 100 47 25.)

201 157

.17 2*14 203 J0)ft)(9) OTOTU25 0

51)570 5,201

511.070 (1,2-It) 0 0

0 212 21 233 103 0

7 1

to 5

12 32 o

151 755))

Ii 0

0 251 30 2)2 21)2 o

-157

-It 503 503 0

0 0

0 0

0 777 73 53*3 0341 0

0 0

0 0

0 0

0 0

0 5555 053 5530 5 530 0

57 55))

0 0

0 0

0 547 554 7.10(1 7,3)))

0 0

0 7)9)4

• 0 736 7

1

• 0 45)0 2296 17,075 7575 3(0 7,lOtt II IS) 00) 0 739 7

1 10 2-1,002 4.079 29 7.11 29 711 It))

705))

(7*3,00))

157 tI-It 11)0(2 7*700 40] 201 (5,31)5 (31 94) 2741 7*5))

114,25-I CS)) 170 520002 27 51(9 (5 -urn t2It%I o;a orn 2,2)7 13.533,240 1 250,10)1 7100)01) 0, 4,023 0

0 (77 0

0 0

0 12-18 0

0 1,056 0

0 0

574 0

0 0

252 0

O 0

0 Ii.))

0 TLG Servicta fec

ULNRC-06349 Page 127 of 173 D

t A22-1YO-9OJ, AppodIxE Paie 9jJO I)oht*o 3bJI.I5 3h.11.Ifi Mi4l.* Si 3b.LI17

Ib.I.1.I8 HAOI 1hiI(Ih0 1b.I.I.II R*P,JT()I 3b.1.t20 3b.LL2L R.1L* DOts*

O.LI.22 Ihd othIy BiIdio 1l.LI.2

StyAhLt, 3h.I.L23 S%)

3b.I.t.25 Skd SLoio &

3h.IJ.2c; RI*11klo 3h.I.I.27 Tbi Bohho 35J.t.3 Tbrn1dt.t

ih.I.L2P U.H s CgT 3hi.1.a

o).I.t.:$1 T1iIIo ab.t.1 Tk Sb C1t abI.2 llskFII Ok 3bi.

a 3b1.4 Fioop*c NRC 3hj S,*to1 II2 AtiRy Ct P(oi(3b Adhitlo1 C*R 3b.2i Chi,0

H2.:

MioAn. OkRhI o)N.3 Fb NH 3b.2.4 CdiR DIios 31.2.5

£o*:i 312M Cotho Dlri Nh.2 Nba*t old R MIii-i,I Ch I(I()d ii Co

H).I SII ci 3h3.2 MI*ti ah.

&boo*I r.-ii:a ClIt1 Co TOt 2,400

.17:1 TOOl to 79 3

34 TOt 2103 4

rn 192 410 227 4,1)7 t;3 0,200; a

t 313 2.105 1,CR 0,920 TO 52 30 CO SOT 4210 11 4,OtT

,tut 2,793

%.07T COot TMRI 34 2152 321 2,090 1.310

4,tt7

1,250;

Tot

t

37,170 0.Oltt 12,000 9,000 2IRT 07207 Table E Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal of Low-Level Radioactive Waste (thouHands of2014 do11os)

t)flSto tROt NRC Spe foI Soo P.oosd tttI Vteo totI I UtHity od Mtttty I)o H.r.I Iokt,g T,ep*n J-otflU I)tsp.o.I Oth ThiI Tt.t Uo.Tr.

M.eot Ro-!l Cb,o,t Cto 0

C1*o C (21CC tod C.ft AtiottyJOoo,Iptts C*t Cs 1t Coto Cooo C.o C.ot C.tIRyCod 1*N Ct Cto Co.Ft C.Fi C. Frt (Tfl. Ft C*. Ft HN.Ih.

Mh-oo Nthon 2,107 102 OCT

%Ttl or iota 002 002 22329 8021 103 2774

002 t,001 TtTttR It57 20t77 t_otO

o!r20 30312 t5.Bttt t,5c*o P(,iot2I Pdot-Dqoookoc Cob 00.4.2 P0000tyoo(o 0.43 Ft.oy oqtpot.ooI 303.1 PttoogyhoIgo

10.4.0 0)oity SoIYCt 3b4M DOCSt*ffCo 30.4.7 Nitty StoLtCC th.4 Noho,oJ )oit 0- Ioi-t.Dopoo&ot Coo

tho TOTAL P05101)5, COsT PERIOI) HTCYIALS TCflOL C000FTO DECOMM055H)N

1,004 Ct 2.1t7 152 204

3,1113 2,7113

402

2.117 4204 3254 5117 issios 29,324 IR9I 202 1416 1100%

10121 120071 421.4.00 638 4.0112 217 1,1.40 320*.5

30 2042 17,6401 2.N 12642 17,0013 2211 147,250 945,057 1a1.37 200 5.1444)

(;1.171 17,330

471,132 207.043 1)73311

471.13!

207042 09003 114.094 610.310 1.705 33 0,417 00.7104,030 J,7t.4.$33 4.HI0.200 TLG&rsirlnr.

ULNRC-06349 Encbsure 3 Page 126 ci 173 E,,iiy Afl-1f38601 Re.,. 0 D:oMn.ih?nlng CatAntyai.

Appndi F, JOf 70 Table E Callawoy Energy Center DECON Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Levet Radioactive Waste ttloussnds sf2014 delict.)

()ftS1e Ltki Nite Spe Feel S1 Ite.e.4 ietI&J Ve1eee, H.I.I I UiIhy ced Aetlehy l)ees Re*eeeI Psekeileg Ttsesp.n tteetg l)Ispe,el

()thet T.t.I T.t.I tJtPte.

M.eete.tt Keet.iIec Veleee CI.e Cice. B CI.e C Pt.eeeed Ct.ft C.eitsetet ledee Aetlelty t)cmlptlcs Cee Ccc C.*ds C.e (es1.

Ce,n Cee.

CeetI.geey C..i.

C.es Ced.

Cets

c. E Ce. Fei Ce. Fe Ce. Fees Ce. Fet Wt. Lie.

M.,heets M*eheet, tYrL CCtflT() UECf)MMISSlf)N WITH nia% CONTIN(iENCY:

$e01$97 tIe.;d, ci 2014 delI.t (YrALNRC LlC74SETERMINATlOt CO4TlS SliPi OH l75t,C7 thseesde et SOW delists itNT FUELclANMEME2tPCOSt It 3.CC OR.

$0056Itb.e,ecth ef 00t3 deli.ts oN-NUCLEAR l)621C)LtFION CoST IS 2.6V OR

$1t4a%

th.etscd,. cC 05t3 defl.ts (YrAL LOW-LEVEL RAI)lOACrlVElVAnE VOlUMEIIURIEI)(EXCLUI)INC] 01CC):

SIC5tS bIe ftet OTLJREAThRtH1N ClASH C KM)WSlEVOIUME(ERATEi) 2217 ebk ttst fYILSCHl METAL HEMf)VEI);

6i,3IO OTAL CllF1 LAHORk7jjMF4Tit 1IM533 e.m-heets Eel el. - e(I)(*t lhcLthe.dedy.eLheseledeeceece.c*egeleee (I

ebete lhstthe eslece le th.e a a tel e TLGServlete Inc.

ULNRC-06349 Page 129 of 173 CaUaway Energy Center Document A22-1690-OO1, Rev. 0 Decommissioning Cost Analysis Appendix F, Page 1 of 11 APPENDIX F DETAILED COST ANALYSIS SAFSTOR ALTERNATIVE DECOMMISSIONING COST ESTIMATE 40-YEAR OPERATING LIFE with DIRECT DISPOSAL OF LOW-LEVEL RADIOACTIVE WASTE TLG Services, Inc.

2 ULNRC-06349 Enciosure 3 Page 130 of 173 C1t,&y D.Mf.*idng CtAootyf.

Tho,ootA22-1&Y-l*J Rjo. 0 AppdiFP,o.,t1J I

Toble F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (thoo.nd. f3014 doll.ro)

()ffSit.

IIkW NLti F1 N1 1t*l1 t..ho,$7 Iktd I Ull4ty d R*$

Fep.n Pshg I)h+p.I Othn Ptt T.sI Mgt Rsn*ehn L1. A CI. 0 t1o C (flCC Innsd C*f*

C(

C..

C C

C.

. F.

C.

( Ci tI W

Ih Mh.

05101) Is -

th..hTrnnIth Pt.I t nt l.I.I SAFST5th.n I.I.2 I.t.3 Ntfi.ito tCtI; lo1.4 i.ij; ltG lot.?

ohnL PSt)AR I.LH k.I.t) dtihd nil tollS Etin.

IoI.fI b.I.12 t..i.ia 5)fiO(J*(k I..I.1.I b.t.15 1f*e5ttpitkCtStody Ay5ifti 1.1.It PnptooLo.tfeiIttot.SAFS7OIt

oI1kIeg, 1lI(ii Woos moogomot 1,.l.Iss Fitty d I,.I Ill TaI fl*it,IWk Isfn I,.L.17.t ttyt J.1.17.2 FdLtyd&ly I.t.I7 Tad Pn.)d k.4.2 IqnayL.

t.1.3 f.hh.hytpplt Io.4.fl 1)tp.ooIfI]AW go*roht b.4G I..l.7 NNCF 1.,t.B E.-g*y PI.tho F t.4s INPOF I.3.IO 5pot FeI P*I 0551

.3.l1 L.4.I2 Cpoo Mttkn SiySiffCt t4.lI Ut1aySLfl0t t.4 5Ia&I Ptl 1* P I

b 0 TOTAL 1011013 1 525 393 252

2(514

149 22 (72 (72

• lSt 23 (74 (3

2 P5 15 4 905 7(13 5 500 51(90 2 999 4(12 3 ;112

3 (190 1,1.1 1712 290 M

• 2 2° 523

l(

5&5

1929

1,191 sa I ::Jtl 939 50 186 sin 791 119 SW 55 (4

Ill)

(.900 100 1,100 1,109 II,04 I 584 2,106 2,909 31,490 4 719 39)77 wi iii I 020 (2

i 31 51,433 7,034 (42,133 I 025 12 7

31 5(1,21(1 0 099 09 113 (SI 74 1.101 (I 1(2

22(2 010 12,1(01 29 1,020 11(0 lb 271(311 2,1(1(9 01(1 12109 21)

(0(9711 S 170 510 21101 20 7:1.1 cni.i

U U

U 399 11.1

• 11l4 (1)3 U

U 252 U

If11)

U U

U 19 (45 (45 9

145 (45 20 2(9 201 s(

.ISO 350 95 725 725 11(9 70 7)2 70 503 501 511

.152 352 3$

209 20(

30 290

oio 7107 2251) 2350 I,_1.l)(

t)io91.o9isi99-osi. 7599 lo.120 Iksi,&tyN900 (5.1.21

()nioh(09si0i 1_,I.22 t&.I Sk151 (.3)d k (501(5(59 Csisi loll )

I).I Hp9OtFnSITeoItOO b3 5051si1 Psk%I l C.3Iwn(Cnosi U

7090 U

U U

1,001 U

U (tOO (1.900 U

t,0(0 U

U 4157 U

U U

2390)

U 1(10(7 TLG&rvke., ZOO

ULNRC-06349 PaQe 131 ot 773CtJy Enry Ckr dIthg Ct An,ty*I App difPg3f1I I A::4:I:Y TbIe F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year OperatingLife with Direct Disposal ofLow-Level Radioactive Waste (thau.ada f2O14 dll.ra) ohf-sli; 1.15W ItE sp,t FI Sa I.sJ Itd1 Ih.-I i

• Uil(y d tt,mt ILjg Tr*,pn I)I,.p..t Oth Ttt T.rI U. Tm. 3I.t Harti V*h Cb A

ci H ti C LIUC rsd Cserr JERIOT) 1k-SAFSrOR Lfriid I)ECON Athhk p(i)(I II)Tht Daig flrSt, I3ihtig LL.1.1 t*s 1.225 Jb.I.l.2 AiIi.y 521 Ib.I.1.4 F1 Hlldi!v 7(5 tb.1.1.5 I1aM.hi 5h5) 7 b.I.L5 RAM Stg 1hihihg 45 Ib.1.1.7 5

lI,.t.1.H 300 Ib.t.1.II Dr*,

53

Ih.l.1jo Rd.* It{I hikItg at

ILIJ Ta1 3.555 Ih.I Sthtat PksI 1 ttiity Cu 3aM ItIbC.e,IC,..t tb.l I qipest Ib3.2 lh.a4 Sefl sil lb.35 Ib.3 Stst.l P,-jI lb (:.1IsI P)*d lb II1)qhn Ca Ib.4.I 5.4.2 1

Ib.4 Ppny Ibal I)tth 1hy Ib.4 S

)p1 (I)AV gtt Ibd7 emgybdjst Ib.3.H NItCJ F 54 1 EPIe Ih.4.tO

,LFP,.IO&M IbAiI SF51 Optsu C*t b4.I2 Cp*c MIb 1h.4.i1 ty&ttCt fl.4 II UtthtySsJ1Cc hi Sdit.t lb 1eI-I5j.dat C*u Ihj)

TOFALPERJO!) fl COST PERIOt) h-Pm.)(I h.I.]

IL2 I&Ltp p*t.

).1 S peW-krmy h.L3 SbIlig k.1.5 Ppe, ubeit h:.I SilpgJ It)(t h:.2,J h2 S*hsit PH)d hAItiss.I C[

134 (OS 1106 67 615 610 II 10 85

301 I 6S 1.502 10 513 1.522 12434 12,434 SIC 65,1151 212 828 I

110 ss.its 213 IS

.1,71a 24 65 SIt 10,721) 826 71)100 60061 62,335

l2 24,1112 3Sf)

I.);)))

.145) 2)

114 2

,7

,,7 SI Ii 51 5)

1)71 16 47 47 611 1,628 400:)

• 1,503

19,821*

1,528 4.581) 4.751) 51)72)1 28.1 1,417 1417 II 6

G 17 1111 III)

JO 26 377 277 3.17 2651) 34)50 181) 1118 1)118 2,153 IS 1.14 13.474 17%

ISO 278 801 40 720 1,10)4 In ISO ITO

• l01 720 1,13:)

71

_3

170 199

24 2,312 Is) 593 7

1 i

5,210) 581 834 29) 019 121)5)1 411

733

74 187 IS 303 1)35 187

• 1 1)0 199 1,,.3.)

6:93 S,.lI s1 k.3.4 6:1)

TLG Seruirt,, Inc.

282 1,115 1,1)7 I

I 4

SKI 2,247 1,.))))

1,910 750 593 1782) 589 1.18:)

20_so:

211 9;K 7)1,81.

21)

ULNRC-06349 Encosuce 3 Page 13201173 CottowyfogyCofr Do*mlukodoj C.tAnoly.do AppodioFPog 1 f 11 I

TableF Callaway Energy Center SAFSTOR Alternative Decommissioning Coot Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste fthausaads af2014 d,Uaea) cst-sio, ILOW NUt Sp.e I1 5k l(s,d

1bIlVI,

+

It*rIlI UttIhyd 1)wo.

0eI I,kwIw T&)$p*t I)Ip.,l Oikr T.eI Tt.I 5I.gt Hote.a VIo Cb,s (3s.

1 C1 C T(tU 1rae,.d Cr*fl C*t c.,.t Csss C4 C*atl*,,y Ca Cst Ci Co.Ft Ca. w_Ca. FtC.Ft C ae*

Wt.,Ik.

5th*r Pl I-DqtCo Ih,lthphyost ppIh 1ly

),4.5 J..Iji P1 y

11.7 NRCF.*

I..L0 EaoyPIaagF I4.5 Ss Fl Pl O&M I;.L.Lu SPOt 1.*Il1 k.3.12 itySfEC l.t,13 UtiIitySLffCL h:.1 Shttl Pdl T(TrALIEItOl) 1 COST P50101) 1 TOTAlS Ealol)s.-sAFstoa l)y l(h W1 Spoo Fl5urg Poiel 2 lSt lat.AgAiotst 2j.t 2.l.2 2.t.3 Iwoeei.*n 2.L4 lSAs 2.L.G MtppIi 2.1 Sbastlst,.lsAeitLyCot 2.S.l tFlTst S

SAsa1.ol Ss (:stI.l C(*

IlS 43 lllthphym li

,.l.4 o5,sIrDAW 2* 15 1It.gyl.lt 21t; NRCF 2* 1.1 Eeey Hoeog Fo 2.3.0 Sp Fl II 0551 2.4U SF51 0peti1 Cts 5.410 Sly 8.1CC 2.4.1 I Ulilly 8.1CC.

2..4 Solat.l Pi12. V.ilDp.de1 0.1 o.o TOTAL1ERIODS. COST PEIUO1) 0- SAFSIT)R Ileo..y l.h,1 Spol F15t.r..

PAl 2Dfrt f].o.AijA1ii1i.

2.1.1 Qosty pt.

.t.I,stt.I.o y 2.1.4 1811..

8.1.8 M.i.t to 2t1 8bt1o11tiIZAtiity Co 478 IS 827

_l 78 78 Di upt

e ot 24 3

20 717 75 277 277 23L 137 250) 288) 2.22!)

0)2 O7l s:o 21,578 SIcK 30 sos st.oso toss on 758 17.25)

)7L788 I

4 8)8 Is) 885 85 870 107 04)3 1)00 10.000

) (00 124211 2420 10.6)0)

)%)

2)21 12320 2,808 5) 4.884

)23J 722

1 1 19 I IS 231 23) lit) 1801 AOl 201 1543 771 77) 1.157 ItO 1,277 1272 S

3777 372 3)80 4.100 S

S 3,184 475 o);:tt)

1.1818

5 5

357 57 43) 5 3:780 20,425 0,702 22,724 S

47 75))57 11,128 87.585 181)51 10082 47 87 107 2 1)3.)

10) 4CR 21,045 00.122 1101 0,410 S

S S

S 01,5 2,260 128))))

28)0)

S S

S 1)7)8)3 1)28

10 1)81 10 1.210,0.1))

S

)5l 18 1)81 81 1 2)1)81)

150.).I III S

S S

S S

S S

S

)0l9t)2))

S S

S S

S S

S 32 S

)

1 1

107 025 121 5-I 8.1-I))

7-127 258 580

-Il:)

20 808)1 S

S IS.)

1073 5

S S

S S

S 55,5)5 I.7l 82.78 S

S I 881 741)10 4)00 112,0)))

S S

I 77)

131,133 78 I-Il 1,058,850 S

797 15 4

Ii)2)to).I%500IsI Cot.

24.3 2.4.4 110t1o.I(1)AW oo1d 24.5 2,1.8 SIlO F, 1.4.?

So51y8t.CCt-2.4.0 Utility SI.CCtt S

4-113 S

5M) 20 S

20772 3,877 40,350

-10,458 S

13500 I 355 14,9-1-1 1-1,1)43 S

S

• 5 1101) 581)1 551)1 S

75 S

71, 4-10 4-16 S

S 01-Il 1,22) 1)88:1 Ii, S

2,317 1.238 12,5-I))

1:1,5-I))

S 5)1 587 10 4-10 10)817 00,027 S

110101 8028 6)1.212 4)212 TLG&rWcea, 1,ic.

ULNRC-06349 Page 133 0(173 C.t4atyI.

R 0 Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-level Radioactive Waste (thausanda o12014 dallaro) caTsL((:

LI.K NI((

Sprot FrI I4arL.I Vlaaas IrbJ I UOIUy ad Arslrlty Rrar*

Prk1ag Trspsn Prarosia I)lsp*,aI Ogtar Tt.I ThtI LirTea.

Mr,t CI*,t (ieee U liros C 01CC Pro.rd Croft Cartr hdr 5aIIty Dr.rIpthro C*o C.

C.r C*

Ch Ct Ctl,rry C.sr Cra.

C#st, C. Fro!

C. Fro C. Frt Ca. F,rt Ca. Frot Wt. Lh,.

Mroh.ars 51.sharo lEftiOl) OTUPALS Eftiol) 3-ILrt1St SFSTf)5 )).rro.ay 2.50

31) 220 0103

40,4Is 215115 Pr,()di. Diri A0iiLia 3.1 Iari.i 3j.2 P)r5aa h.ihd rol 3j.4 EIrtdipti 3.L5 3.1.6 3.I.7 1r5roSERdEA 3.1.B II.9 PardaIaa IJTrois*a Piro

.1.10 A&iiLy

i.i.ii.i R&thtiban&

apr.y tdtitk 3.I.1I.2 3.uI.3 Rr5ri,d.ro.l 3J.II.4 0Wr.as4 3.I.I.5 BikgiI hk4d 3.I.1l7 R*t.rlrorot 1&.1jl0 MsisTarhia l.1.ll.10 5tror &baihlio0s 3.LLI.I1 3lLl.12 FIiLyLsita 3J.LI T1 31.I2

i.i.pi ILt.&t.

I)(,i0 %t 3a.1.I5 gKeg. Ctr1 EIi,IWilisk1r.

.I.I(i rrororokla &tjr5, 3.I Adiiy C5 Pi)1Is PIDprofto

i.4.I 3L.I.2 Hlththteo,Ii b..4.5 35.4,0 IsLargy NkOFa a.4a Cqs,Wi(a 3..tI)

S*.rily StffC,t 1*4.10 UiiIityStaIPCat 3.3 S*l)u* P**d3 Ct

i.o TOTAL)ERIOI) a LOST P115101) Oh - I)*aad.oI*sIeg 1rp.roiIsss 3I fli,s AS

iG.I 2

102 S

.00 420 00 131 Li 105 05 210 55

7i 20 Sat

• 10

.013 SOJ S

02 4

0 23

$45 27

)72 02

101 0

00 210 1012 152 101 1163

1856 I 37$

11 LII 11.231

.183 5

1 0

2,031 1 977 15,410 5,310 ISO S

I 05 27,111)0

-1,140 32,047 11,350

IT

I 3511 1000 2.4 513tt.l Pl2l-D&prod.,,t C00 23.0 TOTALPE01OII seP00 4,41.1 00 20 4 942 90 044 161 2,405 129

4912 100.14 1111 2,405 121) oa 1,090 10 723 725 77 594 51)4 739 1,669 962 79 (700 041 1

• °?

°?

9 73 73 0

00 753 5,709 5M77 9l5 50

113 1)0 II) 1)11

691 1,300 1000 7,5(5)

1.1110 7370

-1,1(17 7110 3,121)

(.600 3(21) 4,11(9) 39,777 001 45

(-(9 11(0 3000 450 3-1711 3,410 177 26 203 203 2.300 3411 2,617 2640 (Os 21)

(70 170 0ti(( Wok Pdo 31(1(1 P1.1(y(5 31(11,2 0.....u,es,ro..S 3), LI 3 l5osoigbi11iog 35_I 1 4 000.4i50 351 (.5 G14l)h.as10ro&101s1-s

(-(110 359 11 106 25)

5)96 (511 25!)

0_Is);

01)7 01) 6(51 PlO 125 is 1-IS 145 32_(57 C

63,23.)

TLG Sn-stem me.

ULNRC-06349 Page 134 of 173 Co11ooy Eogy Coot flo.oosi,üooioCo.tAooIy.

D*ooootA22-i6L*#l) Rjo. t App,,di F, Pog,,f 11 TuMe F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive tVaste (thsuds sf2014 doliars) 1)toiIoI IV.rk ProoIoro 31I 10 frs 3b.t.t.7 R*oriw oo.*I bJ.1.5 F.riliry 1,orst 2b.1.t.O Mil,shh1d 3b.Lito Iliolosool hiId 3b.L1.12

,,t,r(o1o,or,to 3h.I.1.13 01Torbio 3b.IJJ.I MioC,od,ooo, 0.1.1.10 31.1.1.10 HrsOobo1U ab.I.l TrtI h.I Sto1IriIth AtniLyCo4 Ia 5

140 115 23 174 M7 57 0

115 (5

roc 07 667 (67 126 19 in 73 197 30 226 (97 0) 326

111 62

eo;

.ro 344 23

((6 356 43(61; 6(0 4 575 3769 4066 610 317f 07 40 (07 0(7 312.1 56Ch,,#dris,Uo Sb 2 5(olo.od (,ioI (hAhIitio#I C%L 2023 037 3,671 (671 2873 047 3,571

1 671

((1(00 7.052 Iood3b ClI.to(Cot 15.3.1 15,oo,l6OOO51 6(3 353.2 1)OCoolro,1rstoo 35.3.3 PiprsLt(8grqoiporsC 1100

31. 1 56butl (owl 35 1241o5o61 Uo6 051 I, IOU

(.000 13; 55 1.25 1.265 Io(*d 35 Prrio1.Dpo,rlrsoC 35.4.1 l5ooppho 51 II 56 60 3k.4.;

Pn,orty 1056o 200 20 60 00 (5(3 llrsl1hhyoossj.p1i, 470 (20 5110 530 (tOO ltooyooipsoo1ro*LoI 523 70 502 602 56,1.6 ISposol l)AW gooolol 2

3 23 U

53 s

(1.4.7 13.ot.oo00 IoJ5o 1,1(77 252 1.520 920 311.0 NOCFoo 170 30 416 416 3(.(j)

C316o0103516016o0 060 100 1,100 1,100 35.4.10 So&osty SloffISot

2100 301 2359 2,301 Shill SOC 6ffC,oc I

373 1.121 13,1114 3 1(1.1 311.12 Uolity SffCos

(((551 2,033 22,104 22,403 35.3 Ooht,,o.l lor(ol3b loiol.159oo1oocCou 54 1002 12 2

29 17,260 5595 41.073 33,073 31,.0 TOTALIERIOO36COST (47 2,102 12 2

29 35,257 7603 56152 55045 160101) ITCYrALS 1(47 2,50.1 17 3

33 72656 11756 07 199 06 301 itnion 4.- Lorgo Coo 60000t 30.1.2 Torlow(Uoo,nso 1.1.3 5l.io C00,l,060r6 36 169 24 24

501 3;

0(7 37 1 227 1.10,151 1,157 6

23 7

7 135 44 221 221 320 01 135 S13 20 02 70 206 1,031 126 1.735 1 736

(.336 016 1.10 2,730 00 Ill 56 333 (56 1,130 370 2.151 2,151 3,73(1

211,053 1,530 (33) 76 535!)

2,279 2,002 11,263 3001 20701 26701 (12003 1311)3(0 20,00 2,2(1) 2.279 2,002 11,11))

343(1 1(1,710 19716 62000 1,3)9,34)5 0,900 2,2(1) 01 0) 2211 42

III) 144 012 332 3031

01,1126 2 135 55 3,19]

1,111.1 690 13,10).)

270 12.074 40 125 10 26

2)37 (1))

4)3) 127 013 012)7 1,101 10,74))

I t;12 12,351 12.261

2.2)7

.13.1,109

05 0630 2,000 1,000 3,007 270 6921) 10513 1)1)14

((CI (60(05) 26217

((01 1121) 1.) )9J9 17,23))

7,1102 53,201 55))

291016 23.3)3 12.1 1.).)

I 1(1 1)71 001 19))

2,217 0 7)0 131 01 665 0,431 5.1 or) 31)22,716 3 72) 6432.)

.1.251,7)5) 23,01)2 l7 141;2 I 0t 10,112 33 261 26; 931)5 (1trji;___

N0c___

Spool Fr1 Slt Jr orso.1 1(orIt Oolo,qo3 llwl*tl UllIlly rsd AotMty florso Or,ooool Poko1 Trooopon Iroooo,Ioj I)lop.rsl

((thor ro.l T.l,d Uo.Trro,.

Mos.rowot Ro0orotloo Vols,so (7loso,0 Cl.,oIl Th1teoa C

((ICC Irooooood CroFt Cost oUrs AotlsIly Dosorlpthu.

Coot toUt (ts Co,lo too.

CoOo

Coot, Co0lloEy_ C.olo Cools Cooto CoOs Co. Fool Ca, Foot Co Foot Co. oet (7u, Feat Wr. Lbs Olookoon M,ohoor6

(((10)

.1,11)0 1,5)3) 2,710) 1,,,ool b

13r&ot Drs,oooooi,o)or Aioi1ho No,4r Osoo 00391y693100 0oo1 (sill 1%o0orCo1ot0piog 4,l,),2 Pro.urizorkdi.tT.ok

.1_l,1.3 1160dorCo1ootPoop6&M0n 4,I.1.0 Osoc (2 6rro 4,I.1.H 51)001 91o Gos.r*too toils 1.1.1 7 OIt)Slo)lCIo)56rio,Strso.1on, Oosoo,)

3.,1.Ijl RsoosrVoos,4 lotorosk 10.1 131 V,orol& loioroslo GTCC topasl 4..),)

0 Ilosotor Vo5534 4.,))

T,Osls 302 11,6:01 19

135,175

(16,00 1)7 502

( 1501 (3,11))

.130,71)2 1 537 III (6 022 1,127 710 1%)))

Csoo,liog Cools Coos Ckrs 00(51105 (korlitios 3o.l.1.t

.ls.1..l.2 Aotitio.y 45,143 Fool lloihlisg I 20 1 439 930

5731

4 534 23923 211(123 915

227 TLG Sersdres, Inc.

ULNRC-06349 Page 135 of 173 CI1*y E,,-gy Cofrr iu5nfng Ct *nJ DrntA22-1fS.OO1, Appendix F, Pa 7f 11 a tu Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste (t1wcsad f2O14 dI1r.)

(-St(

LLUW NIt1 FI sh, I

f khs7 Ih-1II IJilhly ad ItI Ikghg T,p*n Isthg

)bpI Oh Tt.I T*tI Ht.-.ti CIt Ct(

CTCC P-.sd C5 C*,.(

C*c C..c.

C*,.

Cy Cs#,

C.,s C*. Ft C Ft

(.. F,t

(. Ft C. Ft O. Ih.

C.ftg CL C1*, I)Iig L)whtus (of) 4.144 HMhn*Shv

• 1*.145 Rdct

.I.I.l 1,705 0

1 to iii it 21_a 1.%i tISI Jilts Di.p*i n*tSyw 4.

5.1 iOOA.IikIg N,c-Nyt 5,&

CA 4.l.5t 4.IA.i Alt t1i a)

.1.1.5.4 ABMi RCA

• tIA.5 AC.tkiTcbiw

• IJ.5M AD.C1*

4*15.7 At.

3.t.o.a AF-FtIi. Eotk) 4.I.5.O Alt - Cks, U.ii%

.Ij.R.to AL.Aih.y dt 4.IA.lt AQ Ch., Akit 4.1.5.13 SM.

Gt Ukkc 4I.iI3 SM-ltt.RCA 4.1AJ4 UN. tisd 4.15 0

• k.I.O.IR CO-RtiTcLbOil

• ktL.17 CC Gca ft S.I& CO2

.I.1.5.Io C) Gct&d Oil

.l.l.R_Iil

• l.l&2O CF. LbOilS Xt&PAi l.].5.2l CG.CR*l 4l52)

Ct. Mic Thhic CcA Oil 4&l.5.)3 PA.

-h.l.524 Dl. Cs1ic T 5l*kp & lR.d 4_.l.5.25 Dl). C*1i Oi Sy 4.l.5.2t 1)1) lv, C)h( Cl RCA 3.l.R27 4.l.5.28 EM.

ih C,il*a 4l.5.2il EN.Cü,oS.y

• b.I.&3O El tRty 4.I.iAl FA.AiliySwOc Oi.l.RR)

FU.Al,yR.

4.lA.33 FR. OiUi.y St.! RCA 4.l.R.34 FC -Aili Tth*

4.li.35 FE.A ill

• l.l.R.3i OCT ill%AkllgIlVAC Oi.IL.37 OR. C.Rc HyAOi. C.cA 4.l5.3R tIE.

4.l.R.3U IF.

LilWt 4.l.R.3O IA. Atli.y Oil kTct*

4.lA4l KR. 5l LilRtwg 3.l&42 LE.Oi)V&R 4.lL.4)

LE-OilytOitRCA 4..lR44 TbilllA 4.j.5 Tb 4.1.5 klRAlig 4..

Rbut.l F.n4 Adiily Cs P()k(l.l. AAliRl Oit Oi.2.l llsdi.lARi Sjs

.1..)

S.lli4 AAlhl R09 420 1.0!)

alIt

.1441!)

3)0 1,0111 1.0111 531111 CI 115 Ii 1177 1:00

fl I 547 1R),A19 ROt) 0)

5,1111 1k)

(1,144 2115 53112 2,10111 l;;RPI.l 2

3.312 21104112 CIII) 1 2

I)

44 012 101

1157 11!)

1.))

197 7)011

).tli?

170180 5 1015 1,105 20111111 7)411 I SIll

1115,7115 RIllit 1,171 43,51) 3)42 l..lIIa Il,1,ltA 3,1)1 20 1107

))

,,iI.li?

1.-Il) 7.1144 4)1)350 lOt))

1.1151 0)81 11tH 51)

II Fl t1lR,6tl11

• l 106 2)117 017)9120 19.047 01; F11il4.la C1luwl Co 4.3.1 1

35

.l.3 3 Ra.1l tA lh)la1(1 2R 4.3.3 Oa-i1a;;aay sat aaaa(60.87 has doas aatll1aaa1l, S

.;.i 5110*15 laia14 C,ll.aaalCabi a

S 211 51 5

1) tA Fl 5

R7 SRi 473 75

.l,iilS IS 3.;

• 71

• l.7i15 Ill 1511 105 53 103 12 11 70 A)

Its 15 12 17I 71 45

21 13 31 tIll 51 Irs II) a?

io

.43 21 13 5

ISO 70 13 0

451 7) 30 1013 1t.5 114 ill 113 70 1711 CI) 20 25 5.2.2 l4;04 75) 250 7211 1.11))

345 1-14

131

1513 1,127

11))

11,225 52%

3735 3,135 l)t CI; 634 13 155 at 420 3)11 250 502 lAO) 302 1,011)

CI) 11 5) 1117 I)

U)

I OIl 3)7 11045 I))

GIi SIll 15 II)

?

310 55 280 255 1)0 1.141)4 till 71) 3 7)1) 17)2 S

35 321 1.705 1705 Ill ItO 3.535 25.1140 21.1025 1,1114 21 1) 2611 437 2,200 2.200 325 26194 22,541 111.151 1)573 559 33,405 197.1251 113,7101 TCGSarvlces, Inc.

ULNRC-06349 Page 136 of 173 L,1fooy 1KY Cok.

Pid4. 1oo

.h.3.:3 Ip.,ty L 3.4.4 4.46 4o.4.G DI ( JAW 34.7 I1sooooykoIoL 4.48 NRCF 4&4.

Liqid Rd*t Pi0 4.4.IO Uolotio 4.4lI SotySflCL 4.3.I2

)OCSi.ffCc 4...l.I3 Utility Si*ftC,,t 4.4

.h 4..o TOTALPERIOD4COOT

II) 93 P1 7o 127 1307 P17 7112; 410 1107 3307 2ro 75 3.35 4413 1353 3

13333 1330 3370 330 1310 31310 27t37

.l11 3102 1107 P1.1133 3 008 33,170 33170 260 13134X3 1)2.35 70238 70 255 921150 07472 55171 270373 21104413 Dool!ontAfl-194P1, RoW..

4podloFPog0of1J Illillol) 3b-Slt J11lo1.oo1o1*o P213101 43 I1321200101.210113 A0113lth11 4111.1 R,jo11131 111k11 Di1pll111l,f1Il1C0y11Ll13 11.1.7.1 21)0 111lo113 11I1 N13y1 41132.2 21)0l111.13o,1311IINoSyot21 Spdfi11CA 41.1.23 300C*oto4l3kl N.o.Sy10l S3lll13111 41112.1 300 C7t1()1131110 N21Py1o1 SpolfiCill 41

.2,33 1355 Fl llllgNooSpf1Sy3too 11CA 1133.2.6 530 F.l llll No.Oyow Spdfi 4133.2.7 700l1ol1ll41g No-Op Opolfi RCA 113.12.0 71301132o1l0l No-Opt IlpoS 4131.22 AN. l)oiooliolPVto 5211 11 COo 413.1.2.10 AN.l)i7lillWS1&XfollCA 413.1.231 AP. Col*t S17g &Tod

.11.1,2.12 110. Rldo C4oo Opt 41.3213 111.3 -COol! 1 Vt, Cot 10.12.14 01-R*tdo,Slsktttt Wtt 411.1.2113 ISO ttko S tVtto T,1ooL 4t.l2.tG MC-o.k &WltoT21ttooRCA 41.1.2.17 EA.SoiWto 4111.2.10 kA-SoioWlwRCA 40.12.131 ElI-Cit CtlI*C WI 413.1.220 ECFotPlCIlIR&C1Ioott 41t.1.2.21 EF-1317113110.101311 411.1.2.22 OF Eotti.lSo133oW.LRCA 413.1.223 130 Cttptt,t C,tt131 Wtto RCA 41.1.224 OA l1ot ll.ll 11.12.25 GA. H.olt.t171 I1CA 411.2.20 UA-l),t 1171377 Ft fltill.

411.3.27 till. Clltl.1 ChiltI W.t,o

.111,1.2.20 (111. CIII t7hittlY.ttt IICA 41tI231t PD 137773171 P11 WtttllllphttttttlIVAC 41t.I7CtR OF. Mi..0os 011117 lltAC

.11) 2.31 00. F4 114111.7 IIVIC 1111.2.32 011 td0.Itt 110111507 IIVAC 411233 013 Coti Itibtig ltVAC 411 234 tlt *Aoli.y 111117 I1VAII 41.1.235 PM 1311 0t2171I1Plttitttltl7 IIVAC 11.1.236 UN C.bioo.CCttlit7 411 1.237 313.

22137310371 30171111 t.k 0.7.

401.2 tO 110 CL.it, AtophtoiCttttil

• thl.2.Ott PT Cootmtt tg 11502 41.1.2.40 IlAO.oRtl.

411.1.2.4 I lIlt. UttlI 0747*

411.3.2.12 IC. Slid 0.1..

.1111.243 ItO. Itotoolt.

43.3.2.4.3 tO Ettt77tt7 Fl 1)11 411.1.245 134 Cttpt*.t At 11351

• tO1 45 1.13; 1311 ti 431 3;

31333 02 Ron 04 200 40 252 73

I.t.t

NP 3137 NO 334 119 to 160

.122 75 I?

IN 331 00 111 114 334 Pt NC tOG Lilt

532 ItNt.t 02313 242 1711 I

777

1.t7t1

2 %tt 39 101 HWt 00 21021 204 102 1113 7$

1311 11114 IOtA 24

.117 Ott

ttll, 31,7135 077 71

. 50t3 t51 1l 233,073; 1131,4317 NttIt tN,tt2Ct ItS 1

tt,P1tJ 1,203 tStt47 557571) 17,310 142,02.1 111317 21317 TN.tjt7o 5,1151 3.1113 tO 193 07t 1.2117 tttN.tt2N 7.201 W2W 55,707 755 5.152

.to:l 0,2113 tIN 103,23)-I 2.1711 tot; SO; 41211 3

ttott 254$tPt 7,47t) 37,501 7110

73:21 t;.wto I

43531112 t5titi2 137:0 1055 4107 Table F Callaway Energy C7nter SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Lite with Direct Disposal ofLow-Level Radioactive Waste (thauo.nd. af2014 dotl.r.)

ttff-N0 I.IR0t NRC sp,t ott SN F

It4 IkplTVItnso 11*1111 UI3IIy oI Adlelly I)tt,n 0o.**t.I 1*550.01,1 rt.nsp..-

Ittt*ttdt I)lopo.t (NOt-To.I T.l Lt.To.t.

M.t.jptt,I Rttl*st.IItt V.1*.,.

CI.tt A (3t 1

CItto (3 CFJCIi It*ttt*td Cttft 11171 Attt13ttp Ilts*tSpti.,

V.7 Cot C*1s C...

C*t.

C**qt C**tt, C.tIltgtetp C.*tttt C.tIt C...

t1.ot C. Fttt C. F,t Ct FI (3

F.et C. Fo,1 WI II..

RI.,h.rt OIt,Ipt 70 21111 2771

• 75 13

$7 too 20 110 20 22.053 tO.14t 701 02 233 107 3 703

.11323 42 41123

-1027 t2t NIt

• tR1 30 SOt ItO P1021 1

CNPt2543 cot rot it;t Nt7,433 410 2217 20 $32410 17$ (ItO 1155 074 35 FRI 4

139 13$

2,220 IS 240 2

Cl; 45 TIN 231 2.10131 130 2tPHl 4

2 0$

5321 7

114 I

131 2

33

-Nt t;3t

2$

.143) lOt 14*tO 12 0&

ION 1,1110 45 721 IS 212 170 3014 3011 3;V1 OTt tICS 144 740 740 2011 1553 221; 1.171 1.171 27 1310 10

$77 10-t7 4017 23 711 25 131 331 2113 1400 213 1107 1107 31111 2011 1,403 POt 37 211

?

Ii

$1 RI 3

21 1211 11135 6135 3137 0511 10511 4

31 CI

w;i 301 60 11713 075 1132 1289

20 TOt 1.153 1.4111 00 41$

41$

P 71 TLGStrvkt.,Ino.

ULNRC-06349 Page 137 of 173 CaItawayEaergyCefrr Deaaemiasi,ning Coat Aoatyala Dooaoa!otA22-JC3S-ft1, Roe.*

Appondlof, Pog till I A.thlty I

Idoo Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year OperatingLife with Direct Disposal ofLow-Level Radioactive tYaste (thouaanda of2814 dollars) t)ff-tito LLRW

NILC tpo FoCI So rao(I ltoiot Vo]oooa ho-loll UtOhy ood

)ooo Roool P.ok.giog Traaaport trooooaIo fltpooaI Othor Ttt Total U. Two.

Maoaoest H4*rot5o VoIoso (boot Ctooo It Clon C (flee Prsooaood Croft Cmtr.tor Coot Cao C.sto Coota Casio C.oo Coao CoI egoo y Cooo Cooo Coos Coato Co. FoOt Co. Iooa Co. Foot Co. Foo Co. Fo

.St., Lbo.

SIook.ors 51 Diopooo1ofl1orSyotrso(oohoooI)

• Ih.L2a4; ItA. CoopooaoIAILCA lb.12.17 KB. Broothioo Ai 1b.1.2.48 Kit ifro.tIot Air RCA 4b.1.2.1R KC-FiroProtootioa 15.1.2.60 KC-Fio Po,uorioo RCA 4b.1.2R1 ICC. FioIoiootioo Fool Uoihuio0 4b.I.52 RD.!)ogjVar lb 12A3 RI)

RCA 4b.1.2.54 KE. Fod Haodliag C &orsRo Ittor 4bI.2.55 Kit Somo Uoo( N 12 & O!)

1b.1..w CII. Rks Coo(C02 N2 112 & 02) RCA 11)2.57 K). Sto0y Okool Ro0i 4))J.250 Lt-R.aitsryDrsioo 41.1229 LA. Rao0oy Dooao RCA 4b.f.2A0 LR.RooI)t-si,o 4b.1.2A11 LR-RoofUmaotCA

.))).2R2 1.0.CbooioaL& Do)o,oot )Vo.U, 4b.t2M3 4b.1.2M4 KM. )o Rooplisg C Aoolyoio 4)1.2.05 RI. NodsrSooptog 1)1.2.40) tilt -Roroos 5(,,o 0.6oRoorOy 3t).2M7 Yw) Nantyowo RooRo 3b1.2 tools 4h.l.3 Sofloldjst a t)oosoooioatlss o(Sils Hoildissjs 4h,l.4.l Ills

) RIO 1)0 Ii))

4)*).)*)

&ad)*rY 50 222 30 65 3)1.4.4 Fso) IloRdieg 693 723 62 42 31,.l.45 ltoott.hioo Shop ii; o

a 31.1.4.6 RAMSto,0o lksiWio Ui I) 46.1.3.7 Ralioaotios mA lo-ooeol Tonsil 6

6 4)1.4.0

)t.ds.oso 65)

RI 16 12

.161.3))

Rsdosos, l5oo Stooo 25 6

4l.1.4.11)

Rsossor Iloal Aoooeb)y B51)(l)Og 1

45.1.4.11

&osoGoooroorR&plsooaosscR1.ls 2)1 65.1.4 Tosols

14)49 26)0) 252 765 11.)

Rblolol P.riol4bAA)ctyCoLo lot.

7fl.)77773 I 2,426 Poriol It Ashliltool Colo 45.2.1 UooooToroi7ssiosSorooyP1oaoio

• 15.2.2 RosoAlal Aotioo Rsrsoyo 46.2.2 SaoiloyTmwoat Lgoo 46.2.3 CoAiToo Asloto Pasot Rooood 16.24 0oraoooalEqoq.oost 11)2))

RoRrol 1)oad.o Cl.oos1)o,l 46.2 Sobl.a1 Po%,d4b AWi6oool Cooto 1060) 4l C.11*ttosl C.oto 46.2.!

ltooo 1sosoostiiossjsttototsslo 12 2) 65 46.3,:)

SoaR tool oIloo&oo 44) 46,3.4 Dtootssmiooiotisg Eqoipot-ot Dioittsitioa Ill RI 46.5.6 Oo.oitot.orooy ooilrolstaoot,(2I)7,3 tooo1ttoa aoioII6oooto 363 Sobtool lttoI 46 Ct1lstotol Costs It 43)

I4R 135

)ottoI 36 1ori.o)I)qoolootCoto 464,l Sow aopplioa 464.2 46:4.4 Hoolthphyoio aopl))its

41) 4.5 Ilttooyo)6)ptttott6ttstol 454.6 I5ojtotslo)l)AW go50756 364.7 ttooLttsoty l.oAgot 46,4,8 NRC to 45.4.9 bqoid Rodosoto los.toAoe tolot35o65 1)5

1,2)11

410 1309 410 I

43 43 57 435 311 1625 626 26 2113 II 15 75 46 238 OR S

63 lii) 151 1)33 n

4s2 452 75 7tl Sit CA 336 336 009 4 605 3.6)13 70

.756 30)1 SR 20) 261 4

33 I 701; 7 759 7,7i9 674 2,730 2,7%1 I

ii; 2311 135) 30) 25 03 33 IS 47 37

. o05

. 3,36 It6 14 5)13 73 670 03,511 44)1 1,11.6)

.1)33 71-1

),0iI5 iRIS 95 51)7 567 025 6330 31R 2:738 2,730 2,771) 16.162 1,022 2$

5)6 52 3,439 306 21.

7.7.5

.355 2

2037 ITo 11,030 460 3%

1t743 3)1) 4070 St 1)72 116

(11 503 I 4 1,531 Ri.155 2,37 67.)

37,100 2 39

H lit)

570 26 325 41)1 32 5)5 Si 1.631 07,700 50)51

iR 17 1)

,0 2

1 403 II 49 2

1 3

56 30 21 13 44 23 l0 13 71 13 7

15,440 2,120 1029 2)75 30 25 33 15)

IA) 130 2,100

176 20 S

2.1,650 3)3) 53)

IN 75.337 2,3)11 20) 410 76$

2,131 4,3(6 13 552 810 61112 1)10

.21)1 1.247 A,830 lit 27 30,220 2,151,23))

.181117 2,560 178,71)5 27 srs

SI

3)11.

421

111_i 10,01)3 920 31) 3,5:13 97)

I It!)

126,675 7.826 11,2

12,080 151

11) 3685 S 137 146,035 10.226,180 4(6)16 38.730 (OttO 71,4111 2,7Il

300 3 157 2)80 6 lA) 111,302 1,623.330 23,756 14.481)

214 12,033 42

%),7N Ci tItAN 132,30:1 210

1,416 40 224 223 05 499 49i 337 8.10 OR 312 1,509 1,550 to);

4,867 3 007 700 6,36))

53(1))

112 657 1,5117 TIG Servieta, Inc.

ULNRC-06349 Page f3 01173 D*,.(ah,ang C.tAiy.1s D.eu,,tMz-Jc.3*1, Rv.*

AppndIf, Pg 19 f 11 TableF Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposat efLow-Level Radioactive Waste (thoua.nds af2014 dallar.)

C)ti-t1t

-l.LRW NRC 5ai Fcl Sto Ia.v,.ad koI1 Vcssa BcdaJI U*IIUy..d Aatlclty I)aaa HaaaaI P.k.gIcg T,.capwt Pacasic.

flIspca.I Otho T,t.I T,t.I th,.Tc,c.

Macseccact tchs.(hc V.lca,a tI.aa t (i.e H t3mC UrUC Pcccc.d Csft lc.a AoMty )a.ciptI.a taUt Cast Caata Caata C..h C.a*

C.+/-as C.adaea.ay C.a Caas Ca..

COats Ca Fact Cc. Fact (u. Pea Ca. Emi Cu. te.t lVt. Lh.

Otachaso Pwi*d 4h t.d.I)psIa,sC.ci f&atics.I) 4bIJ0 Cqaaa 3h412 DOCSL.0Ct 3b.u:I ULiliLySLffC.a.L Ibi SItt.I Poid4b Pc(.t.Dpaa,laat Cat 3t0 TOTAL PEHIODIb COST J.47 0514 155 5052 11385 Itt?

21 47151 00 415 5,415 152057 11.1.17 4.717

otIs, sitti

22172(1 40,704 Ii553 00 3(0 5 210 077,10!)

2101 10,277 (1.553 115)140 110910 1 550 1:12.757 211) 1057,771 24 503 95 ItS 2(1,305 20(1743 00207 (157 70 009 1 755 7101 5)10212 0722(51 10510)1) 31-IJa...cTa...I..daa Pa()ad 4tDi2(0aeiaiaiaA4mtaa Ir.t.1 Of0I0tmfimtoy.o 30.1.2 Taaia,t ks...

• lt)

S.bst.I Isisl4tAssoyl..s 53 411 2(2 2(2

Its

-19 2)2 2(2 1.aia) 41Ak)iljamI Cat.

4t.2.1 Uss..T.mia.tt.oSt.my 4r2 St.ht*I.l Pcisl4tAdil.Ic...I Oat.

H,24 2,474 10.722 10 725 53,070 5,2-10 Ptc)sl3tC.1t.t.oI Oats

-ItS.)

1)Otstafftths.tI.assptta.ta 111 SoIsatal P,,i*tl4tCt,l1.t.a.) Oats Pt5))tlttPtttt.dDtp**dttttt Cats

.lOl2 t(q..!ly t.t(5

)t45

))t.tt)tphytia aotlia 4t4.4 05ss.1.FUAWgs.tsstal Ito_B I1.ottsswyts.Iast 4t4t NRC Ft..

4t.4.7 Cepst.t. Uts.ttit..

If_ta SatttitySt.ff Cat

.Ir_1_0

))000tsOCtst

-It-tin Utility StaSCat

-Itt SttItltts)lttktal.ttPtco.tl)tptctktttt)ats

.tto TOTAL PEtOtOD4tCOST peelolt 4 TmsI,S (ElliOtt th. Stltt Sa.t.tSttac Itajat tilt Stat ISssaclaiaIt.t At11tit1t 251 S

457 727 5,1705 0

lOt Is 21,009 21,279 t755511

,000 1t2 1,2-12 1,2-12 1000 1172 1,2-12 1,242 21222 22 104 920 920 5

22 32 3

29 055 03110 0 tIlt (014 7,2(11 7rtt 2,107 73717 17,575 4 WIt 55,252 29752 StOSO t09.HC9

.19-tIltS 1)sttttditta a(ltttts.iot.g00talltlktitgo 0171_I_I 0a..t..

517.1.1.2 Attalisy Stt.1.l,2 Attaitcy 541st Stt.1.l.4 l1.,. Ftdtity t.t.1.1.0

)Ij(sl.17flg&SttttjtsW.t.tPs09thtstt Ott.1.1.0 Ctacsciattlttt Ct.tidtt.CIsatt 55.1.1.7 Cteesoi..tkcCtctidtttOet.s.a.taI 55.1.1.0 Ct.tt7Tasts Ctctttt Ott,(.l.t)

St..) )it!tttsattt 05.1.1.10 ta.tat.ISssktt tV.ttttttttpbtttttt 0701,I.tl Fkt9tattt lottptttots flit.! l.t2 17.. ttoildic.0t.c009 Ott1.1.13 FsslHoiklisg tlt.t,t.1-t (lttlOtadtl5tSht9t Sb.t.t.tO tat.kt Stt.t.t.I6 M1t. ittsdstttt OIt.t,t.17 ltlistsllactstos Sit. Ftotttl.t)ttttt tth.t.t.lt Otttst5taitttttat..

t.).t.t.19 RAM 0tst.t IlsiltIlag Oh.t,t.2t 0atlttat7ttattl1tttstats1Tactl Obt,t.21 Rsla.70a tttt,t.t.22 Rats.ata Ott.. Swtttt Sttt.t.2(t Otadttt Iltal ttattctttly llsi5httg 55_I 1,24

&tsntyMttiUtttt.

tOll 4,I)1-t 1,595 1340 50 9tH 2,4t7 92 072 279 2,257 775 5,909 029 4022 270 1,024 lIt 577 Oil Ott 4

32 1173 lIlt 29 220 10 79 4

1-I 201 2(53 239 2.51)5 S

SOt)!)

5(125)2 4,127

Ill-I 1H.77t Ott 17.205 I!)

1774 1,0511 13,-t72 IS 702 2,4017

22.50) 2.M)t 27:2 220

2,t90 7))

.001 2_loll

21,755 2.595 55:77 721; I

7 750 7

S 170 INGOt 2(1355 2 052

1511

7.(Olt tI 7-14 372 7,t0tO I53,ft9) 157,171(1 (5401 50)1)122 0,01 4707 2.2(1 72t102t1(

I 22170) t 10517).

TLGSnckts

ULNRC-06349 Page 139 of 173 Cl1uyE,rgy C,,t.,

Th!com&&oniflg R.

AppndLF,Pag 11411 I Id Table F Callaway Energy Center SAFSTOR Alternative Decommissioning Cost Estimate 40-Year Operating Life with Direct Disposal ofLow-Level Radioactive Waste fthausand of2014 dnllars)

(m-sa.

Ll.IttV

NRC Spt FI tii IriI I UIIity I

I)n..

ItnnmI tmk*ghg Trmpnt Ii,g t)ipn*I Oth Tlt TtI IIT-n.

Rnl*rtm V.hn, CIt1l C

tflCC Pnd Cnft C.ntr..r C.,t Cts 1t C*,r C

(1as Cmtj,mm C.nt, Cnt C*m C. Fns C Fmt C*. Fnt C. F C. F..t

%t.. Lh.

Mnhmn 5Tnhnn Dm4m CIn.üng St ildifmttmt) sb.t.1.25 5mm sb.I.1.2s 5hd0 Pm &.tm &

Sb.t.1.27 Swm Gma.sR.pJs.mmg tIhI obj_I.2o Tsdim flsiMs tt.1.l.21)

Tsrbim Rka.l sb.1.I.3o U.II.5.CtsgTmw sb.I.l.5I TmmLltmt Gbj.l Tmt PnLfib AkIit...I Cm 5h.2.t C*smt Cn*hg 1154 Gb.2.2 Miss A BkIitI 4,908 St.2.3 CigT.n Fill 5,170 tb.2.4 CIsTm i5mHd.

4i72 tb.2.5 Emtm (U0milSmm lOtS th,2.5 Cmtndm Dbss Ob.1 SsIlmI PmIM IhbO.mI Ct 15901 79 GOt Ins 415 537 liii 164 256 tot t3I5

.1117 I554i

$7175

20 I5 52 l7 0.191 47-al 41255 i;orn 155q3 fl5.Iil).I 1O!)20 E.tNt:

!k - istkt th*t hi stiicy

. -i5U!(n b UIs

£r 0 -idt*ts tht LWs.hiIm th O5hLi

.4I 3o:

(I) 4t+/-

4t2 504 150 JG55 G55 455.1 1ft5!

252 30 250 50

[lIt 217 1G(3

)(I3 11 002 1fi5U

,US2 2 552 5.200 700 5tOO S 010 5II74 4.251 is :s 3ss sn.:n a s40 ti_a-Is 21272 I2G-l2 975fla 226 57)5t 7.j;j 2D7O%3 51.5411 1272 2642 971313

!fl fl7,3Ifi

-474522O7O4 11057 40,007 26720 14,040 120701 060211 176.003 107090 901,295 09500 114,117 010400 001 4eI 2217 0070.460 654592 7404.700 515. C1,om:L Aotistm 5bI2 Bo-kFilI 01..

sb_I_a Gro.h.&In.,tmpo.it..

0.14 F.o.Jnp*rtt. NRC sb_i Sb.t.IIi.d5bARiI1yC.t..

5C7

_2:1t 1.01)2 52 41017 740 5.736 7.400 372 2,85!!

I :oa 2073 C 025 P.nodt.bCIIotmIC,..ts 51.3 I SmlIm.t.1km..-.

Sb 3.2 C.q.*nkAlImtm1.

Sb 1

SobUI.t 1.15.1 1.1. 12.4I,a,,I Ci.

I,.n..l fl Ii.o..l-1N1....d..t C.i.

51..4.2 Pnp..iy km Rb 4.3 Ik..-y.q..pmoii..il 10.44 l5mtoo,Ub..lR 5k-is RmonySoffC...c 1.546 DOCSi.WC..I 0.4.7 UiilitySt.IIC..i RI, -I Ssbm..l )..,.I 51. P.O.15511.OdllOi t...i.

thu TOTAL PERIODOb CO.ST P00101) 1.TCYFAIS TOTAL CC)S1TC)I)ECOSIMISNION 5:7:0; 1540 4O6fl%R 1.501 95110 SI_Gb l4lti4 17,307

__QT_sL CIIWJTC) t)RCOMMISSION WITh 1702. rt)NPtNOtNCY.

01161.OOWih.1..md1..t 2014 4.41...

OTALNHC LIC0005ETERMINATION ClINT IS 0254. 011

$96520Ott..,..I...t 2014 d.lt.ro PENT FUEL MANAG01IENTCOS1 15 7.1.G. OR 10910$

th di or 2014 III..-.

tON-NUCLERIt DEMOlITION COST IS 00.. OK:

$114,417 di di 0014.Ii..-s OPAL LOIS-LEVEL R1.I)IO4t1IVE05S9E VoLUME UUHIET) (CLU!)INQ CTCC):

1.11400 1.1.1.1. Cm:

OTAL OIIESTERTHAN CI.ASs C ItM)W5srE VOLUMEGENERATEt) 2217 mbl. (mt O1RLSCIIAI MOrAL REMOVEI):

oust: mi OT.U. CKAFT LABOR REffUIRtMENTS:

1,094,592 m.-hm,s TLG Servlcea, Rae.

ULNRC-06349 Page 140 of 173 Callaway Energy Center Document A22-1690-OO1, Rev. 0 Decommissioning Cost Analysis Appendix G, Page 1 of 14 APPEND]X G DETAILED COST ANALYSIS DECON ALTERNATWE DECOMMISSIONING COST ESTIMATE 60-YEAR OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE PROCESSING TLG Services, Inc.

ULNRC-06349 Pagef4l of 173 Cullaway Energy Center Document A22-1690-OO1, Rev. U Decommissioning Cost Analysis Appendix G, Page 2 of 14 TABLE 04 DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING TOTAL ANNUAL EXPENDITURES (thousands, 2014 dollars)

Equipment &

Year Labor Materials Energy Burial Other [1 Total [2]

__Q4_

L iL

?6i 1,612 17,507 2045 70,021 10,773 2,325 2,016 12,890 98,024 2046 79,218 29,003 2,437 33,861 24,285 168,804 2Q47 1Li1

)p99

, 173,361 2048 69,172 14,561 1,450 10,079 8,664 103,926 2049 68,983 14,522 1,446 10,051 8,641 103,642 2050 49,657 8,492 956 8,271 6,289 73,664 2051 34,224 9,547 331 21 2,424 46,547 2052 32,080 29,448 193 0

3,320 65,042 2053 7,012 6,437 42 0

726 14,217 Total 502,328 155,657 11,386 106,415 88,948 864,734 111 Includes property taxes, insurance, fees, surveys, and GTCC disposal

{2J Columns may not add due to rounding TLG Services, Inc.

ULNRC-06349 Page 142 of 173 CaUawuy Energy Center Document A22-1690-OO1, Rev. 0 Decommissioning Cost Analysis Appendix G, Page 3 of 14 TABLE G-la DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING LICENSE TERMINATION EXPENDITURES (thousands, 2014 dollars)

Equipment &

Year Labor Materials Energy Burial Other Total f

13,276 2045 67,064 4,573 2,325 2,016 10,232 86,209 2046 75,013 22,852 2,437 33,861 22,036 156,197 2047 73,677 25,015 1,809 42,108 18,007 160,616 2048 63,256 7,458 1,450 10,079 6,315 88,559 2049 63,084 7,438 1,446 10,051 6,298 88,317 2050 47,911 6,396 956 8,271 5,595 69,129 2Q ii JA 2052 151 0

0 0

0 151 2053 33 0

0 0

0 33 Total 428,704 75,369 11,096 106,415 71,038 692,622:

TLG Services, Inc.

ULNRC-06349 Page 143 of 173 Callaway Energy Center Decommissioning Cost Analysis Document A22-1690-OO1, Rev. 0 Appendix G, Page 4 of 14 TABLE G-lb DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SPENT FUEL MANAGEMENT EXPENDITURES (thousands, 2014 dollars)

Equipment &

Year Labor Materials 0

0 0

0 57,716 Energy Burial Other Total 2044 1

42cJ 1,276 0

0 546 2,248 2045 2,067 6,200 0

0 2,658 10,924, 2046 2,029 6,086 0

0 2,228 10,342 2047 2,023 6,070 0

0 2,045 10,138 2048 2,112 6,335 0

0 2,050 10,497 2049 2,106 6,318 0

0 2,045 10,469 2050 623 1,869 0

0 605 3,098 2051 0

0 0

0 0

0 2053 0

Total 2052 0

0 0

0 0

0 11,385 34,155 0

01 12,176 0

TLG Services, Inc.

ULNRC-06349 Encosure 3 Page 144 of 173 Callaway Energy Center Document A22-1690-OO1, Rev. 0 Decommissioning Cost Analysis Appendix G, Page 5 of 14 TABLE G-lc DECON ALTERNATIVE 60-YEAR PLANT OPERATING LIFE with LOW-LEVEL RADIOACTIVE WASTE OFF-SITE PROCESSING SITE RESTORATION EXPENDITURES (thousands, 2014 dollars)

Equipment &

Year Labor Materials Energy Burial Other Total o

p__

2045 890 0

0 0

0 89O 2046 2,176 66 0

0 22 2,264 2047 2,425 134 0

0 47 2,6071 2048 3,803 768 0

0 299 4,870 2049 3,793 766 0

0 298 4,857 2050 1,122 227 0

0 88 1,437 2051 8,986 8,287 54 0

934 18,262 2052 31,929 29,448 193 0

3,320 64,891 2053 6,979 6,437 42 0

726 14,184 Total 62,239 46,133 290 0:

5,734 114,396 TLG Services, Inc.

ULNRC-06349 Page 145 ot 173 B

t A22-1C9OOQJ R. 0 App?)dI G ff 14 Table G-2 Catlaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Leve Radioactive Waste Processing (thou.ands sf2014 dollare)

UffSjto LIItt NUt spt Fal 1t jooood Ikd7.há.es Ioi&tI Utility.d AtIoIty I)caa It.cnot P.ok.gla Toop.n I,-ooodog flhpoo1 Othn TtI Tot.I tJ.Tonc Moemt kodortIoc Voloac (isa A C1wei B tiaso C 01CC Ioonod cn C.anooc Iodoo_

Aeotyl)oorIpOo Coo C*

Cod.

1.O C.s 1*

C.t,oooy CoOs CoO Cos Coos Co. Foo Ca. Feo CJ. FeS CU. FiO Ca. Foe Ot. Lb Mhoo Mohmo 155101) 1-Shotd*oo hnoihT*o#Itoe PdoI 1. I)too Dooneooocagt:ho!oo L_.tj t*.1.2 Nottotin ofCooIto

.t.1 Rooo,toI&oo,ooooi1 t*.L4 N(OfitOO ofPooeoc Ikfo1iog t..17 I)otoo pt*ot.yaoo &poooo

.1M P

.t.7 Roe b.ot

& poo.

tj.K Pof,e Isoilol oI 1j.9 k.1.IO Eel ooloLlmltioo h(j.ll t)t&ilolby-pedoo booby k.l.l3 l,l_l3 PofooSER*o.IEA bill lotco O,beSpoifib C(*bSbb*dy l.l.lbi PbObobciboToüotioolbo l.llt ll*eiyb NIIC.4blObobbl bft00000tibolilbbO Abtbsity Spbotootoos bo.I.t7.l flot& tbbObbo.O EeblbLbO l.l.b72 PtOt3bbO 1l.l7.1 NOSS Doocoobsoibo Flobh l.lt7.4 RonEenbocot b.l.b75 RoobLooel b.l.b7.bi lbo4icb hjokb 1.1.17.0 Riateootcamlo lbb77 MboTbioo 1.1.17.10 ttcoCoil.ees l.b.b7.l I lbooObOObOb% Lb boibbbio l.b.t7.l2 btoo e*bo5bcoob 1.1 7.11 Fbibity&4,bbbsoob bbb7 lob l.l,bH t.lbfl Ploolpnp.&tbo.bsoo

• 1.20 bolyb RigbogbCoL CObb EOb4OhbbbbbbO51bLb 10b.yl kb bol*tobolPnollAbbobbyC.et PbOOl l

.31 SjooFnbTnn5o l.3 Sobos.l nob l Cobh5bObCOt l.4.l leone-c

.42 Pope-by tee toll Hetth ittobn toppbite lot-I Ibety qolpotet bobS Ditpottl ttl)AIV 5botbtl b.4.t Pl.ottetyyttoltt bo4.7 NRCFottt 1*48 EeeoeyPleoioFoo lt4.bt tNPOFtot lt.4bO Optot Feb Fe-I O&M 1.4.1 1 SF51 Oponbittc Ototo b.4 12 CoqtontoAbko.tbte bt.4lbt ltottttbyStoffCt b4.b4 UtllbtyStffCttoc lot Sobtttob Ptdob It Fe-jod-OqoodecCen Ill?

523 5211 3000 77 1350)

IllS 5)01 3101 700) 4157 500 7,101 1,500 3,11)

1,1010

.115) 3.120 3010) 37.027 11) 25 109 10) 25%

120 11)1 Sic 000 IL) 0)17 1 11) 07 017 657 I))

135 135 lIt 115 115 0

t 0

77 SOt 51)1 53 713 01%

I 73 73 1114 1.0115 1,030 51) 452 35%

.0 232 15 a

o 07 667 5117 150 1,450 3.:l51 23

)78 170 2,1101 15,70)1 11.110 7250 1,1001 0,2110 0.200 7.200 1,000 0,200 0200 1%

1%

it 1111 50 055 5511 6)11

1,00%

lilt 701 1,000 11,223

.11,150 1) 5)

51,333 1101 2,00%

37l%

20 300 300 124 521 252 1,1120 1,020 10 1,20) 1,2)0)

.603 7:1)0 12,1)00 7,1.23 01,133 57,475 110 2.1)0) 1,2101 7.1,75:1 121)0 20 275,313 12,100 20 115,714 TLG Sruicn, Inc.

ULNRC-06349 Endosure 3 Page 146 ot 173 Ct#*

D tA2419O-U1 Rfl.,. I G,

7f 14 Table G4 Caltaway Energy Center DECON Alternative Decommiscioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (thousands sf2014 dollars)

(-St U.IIW Jl(c Nit I o.sr+/-I lhoIs Vsisqndi broIl Uiltty o,d 5etIsIty hoes Hrsoesl I.rksIo rrssrpot leJsg fliapasal Odor T.!aI TsaI t.h.Tra.

Msssgroer Kr5ars1.s Vstoor ClooS CisasH Class C (TCC l,errssd UraS C.orrotsr 0455 Artkhyl)ssoIptfsa Cost Cofls Cot Casts Csss Cstr Cs(Iflgrey Casts C.st Cot Csss Co Frst Cs Frr Co. Er Cu. tart Cu. Frst Wi hr.

Msshrors Mashoors 1,020 12 1

3 13,231 5904 Hi2O3 7IG1D IO)M M

510 IflQ 20 77.1fl7 15,0 TOTAl PERIOO Is COST lERIOP Ib-I)roosnls.I.olagPrrpsrstlsos Psri*d lb Piers DseosshoisgAsiriio t)sSsilel Wok kill Pkotayhms 5)7 ST WiG filS 55 1h.t.12 5555 Fhoh i

s ws lk.I.t.3 Rsosr steosh JO 47 363 151 kill Raroisiag brtdeW 70 26 lOS 49

.17 lk.I1.5 CRDoshrrnekIy 25 19 45 45

lOSS lk.l.llI CIII) hresisgs & Cl isbn

fl Ill 145 15 I ISO)

)h.)l.7 leers OSSOossolsUss

CIII 9

140 115 (HO)

)h.l.l.8 Ssto osol 450

((0 ST 525 kIts Fsd((tyrhoss

5) 23 174 57 07 1,200 1L1.t.10 0Iio%Isshikk 1

((5 (15 410) l).i.1.11 I)i4oiaIshirhI

101 23 174 174

1,200 lh.L1.12 SOoo 5505)0100 500 07 tOO 657

(.000 1k 1.1.13 Oriafred ostr 25 IS (45 73 72

1,0(0) 11,1)1.1 SisisTohis,

07 0) 126 22(1

1,100) 10.1.1.15 hIs.s Cr0()ooes

(97 30 220 225

(11(0) lb 1 1,15 Ass(lis)yhl)ib(i05

1144 112 053 lt0) 40 2.720 10.1.1.17 l)oorlhoil)105

044 112 0(20 Irs (0

2.720 lb.).)

Too) 4)112 OT) 1.020 22)))

10)7 22,2):)

11.1.2 (loss (0)0)517 )o(

11.15 324 071 57)

I (1117 10 I SSl010( )0)ot lb 110)lOSy C0)10 0.10

.1,0)2 9113 5 792 4006 0(7 1 (017

13.242 0(0) lk4hh)(rrsl Coos hO.)

Sprstfodpolhr(stirr

10.0)3 (523 (2,43) 10,4:14 lk.2.2 0(10Choro0)roint0(s 2,024 047 3,117) 3(17) 10(10) 7,052 hI O4oos( (olol 1k A4li0rrsI Coh

13,0)15 2,405 (0,1W 1(1,110 11)110) 70112 P51)04 1k Cs((sUelCss10 10.3.1 (Sos,q0)p)0050 505 (34 (535 (025 0.3,2 DOCst&O)rskstos 50(0555%

1,000 (03 1,242 (242 (0.3.3 ProooIosor4so1oo1ogestsr ss (5

20 73 (26 00 (21) 031) 20:)

1(;,sei) os 0.34 1rorsoskseooiohr(sgrhosi0))0000soo S

75 200 1,753 005 5,000 5,015

700 530(7 47 kIll Oeslltols)hsosro,

S

0 2

2

(0.3.6 PipsSOtt0)00Jsi()msl0 1)00 ISO

(.205 l.2r,5

0.3.7 SOS SC I 500 225 1725 I 725 05.2,5 Opsat Foolfrasofar 0O 040 4140 4(51

hO Sakios) Pole) lb Callatool Casts 2,431) 1 (02 (03 252

1570 41100 2302 14 027 0)1117 4

4(1 203 700 50 lOW 20:)

(10toflhPsr(o(-)hpso)sstCo10 0.4.1 (coo oothoo 27 7

3) 34 (0.4.2 toooso 0(1) 00 1,0115 1,555 (0.4.3 Proyso (4

(55 55

(((.4.4 HoIth pkysis sslia 25) 70 35) 35)

Ih.4.11

)(ssrysqoipesetrse10(

26) 45 303 00) 5.4.6 0isss( rtOA(V gaSSlotol 7

1 10 S

33 32 v.0 7 (57 3

(0 4.7

((soC.0)o (elot

2 1 OlI (0(4 lb.4.0 NRC (os 348

)t 303 383 (hIS Eoosroy )1sssoc Faa 751 70 020 0110 kIll)

S(oSC fl(s) Ps1 0kM (Iji) rn 1511 451) 10.4.))

)SFSlOpost(sCs10 40 7

115 115 (0.4.12 Cs10Ao)ooi

104 110 5115 5115 0)4,):!

OesstySMO)COS

11)41 77) 0,0):)

6.V1) 24 0)0 0.4.1.1 D()CSMSCoL 5.322 040 7,271 7,271

54,1:17 10.4(5 UtO0)5S10WCOC 5943 2:1112 15335 (0:1.0) 21)11)1 15.4 So(0)10sI (ohs) lb (or(oi-)5prrIastCoos 27 545 7

1 to 323)0 4 52) 37,1171 0(331 1,340 on 7 (57 12 4(13.5(0 ha TOTAL 115(11010 ((COST 3,) 14 1,1517 Itt 304 2,507 54755 10 520 74 405

.0011) 5,400 0)7 s-i:

705 (00 (Dl 20 0))

4.14,00) 100(101)

TOTALS 3.1(4 3(165 123 356 3920 127000 2(132

)5000 141 1120 104)0 152 (253 705 20,5)3 2040) 12(7,100 TLG Services, 1nr

ULNRC-06349 Page 147 of 173Ct1yE,yCt, Decon*nsi,onihg ComtAnity.i AZZ-]f3O-DO1, R. 0

AppdiG, 14 Id AIltyI)

ERIQI) 2 - Ig C t H.1 t)

Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (tlwu.*nd.of2O14dstIsr) f)ffSI 1.1.5W ItC Sp EI Si5 I

4 1kI1 11I1 I Utlfly )d iImnI I.IuIeg Tespnt 1)hp.I Othn TtI ThtJ IJ.

M&.nne Hs,.*th iIt C1s H ct.L (11CC Id C1t Ci Ree.I EqsipeeL 2.1.2 2.13 Mi Cmk*n

.s;a1isg CaL fsn C1*ss HsihIis5 D*hiis 2.lA%

Wsj1 2 1.4.3 II(aM(die ShOp 2I.3.1 Ret&

3.1.4.5 Fe4 tiklle 2.1.3 TI 3.J.5.1 tot Mn.BhIg Ne.Sys,,,Spd& R(A 2.L&2 1C)Ailiy Itdj N.Syt Sp*d&

3iJi.1 AB-Mi S(

2.t.5.4 ABt1e5s.RCA 2.I.&5 AC-MTbh 2.I.t6 AO.Csd,esL(

.t17 AE-PI*t 2.151 AF. Fks H.t. E%u 2.I.5.9 AK. Cdnt leenh 3..L5.IO ALA kyFde 2..L5.Il AQ.CIt&F1e*LCh.eAddt 3.1.5.12 SM.Ss) ten,* I3%(k%

2.15.13 SM.&e

. tCA i.L5J4 SN.

Kt,Iig 1tee 2J.5.17 CC tnse11yIn SI & C02 CD. Q.*tS.l 04 2.11.I9 CE.

C4ü5 ls.1,5.lt CF., 04 S(e-*e

& I,1Atin 21.5.21 Ct. C.eInnnAi 1.1&22 CI1-Mi T)ie.Ce1 OH 2.1.5.23 CA.

2.1A.24 CS. Cli,5Te 2.I5.25 DO. C4HgW.se CbeH*] OHHe1 Sy 2.t62ti DO. ClhgWt Lle&e Ct4 LCA 2.1527 Ci. J1!Hd.IIk teenI 2.1.5.20 EM High en 2.I5.2t)

EN.CtistSp.y 2.15.30 EF Sfty 1jeti,e 2.L5.11 PA.4jIjy Sn O) 3.I.&32 FB-Aili&e 2.1.5.33 Ft. AH1i S,e RCA 2.1.5.34 FC.Ass1j.y7s4j 2.I.5.35 FE. Ailley St,e ChiI Ahli(i

..I 5.35 tE.Tl4BHliRHVAC 2.1.517 Gt.CecHyfrgC,4 2.1A.30 lIES 5yd 0

NI!)

,),H 05

L;:2 2.;n 7,114.

&tji 2,NR)

CRC 55 alt 1,SOH 155tH 331) 1.120 491) 31)7 31 6)31 CR0 31)3 22) l)

714 71)7

oo 203 1.301) 17 302 3)2 4.315 20.100 21)704) 205 1,025 4.035 15 01)0 43,71)3 49.71))

ito 2,30) 42,301

?M03 4)2 2154; 2.5CR 4 92) 3,74))

1)1)5 3079 3.870 7,71) 1424))

10 000

.l1 4))

31$

It i

37 215 3

21) 61 307 307 447 885 005 494

).I;4 1.474 4;

43 5

30) 52 397 9

67 0

50 11)4 705 701) 294 161) 11) 95 1$)

501 15 11%

5 to) 301 14031))

l$3$

3031))

lOlA 993

129 401) 31.4)00 2,247 4.1311))

11)4,2)4 3151)0 01)4 2,217 10)111)110 111040

47).104 41.00$

554)1)4 27702 40,343 0,1)1)1 2.335 1)0)3 17,001) 2,202

0833 5,36%

852 468 4B8O 2,31 fl8

457 1349 114,371 495) 270,31)1 8,042 122,074 4,4114 83,043 1,478 524 100 3957 1361K 559 497.871) 16(034 Nod. 51)

S1)pply 000t O) 2.1.1.l ROlCl1)t )1)po 74 0))

23 2..1.1.2 F-.o R6f11)k 31) 25 7

• ,1,1.3 R140C,1*ot 100495 0 4l,4n 1)0 9

l4 2..1.l.6 0t*,.e Con 35) 5,359 3,228

%,1.1,)

1loHolSwo Gm68 UOl 231)8 2.1.1.7 CRl)MAICI)0roSiAOCRnel 4)4 03 226 2.1,I.8 I.e V.l lol4 32 3,560 105414 2l.I.1l Vl 0 lolno*k 07CC )N*1 3.l.l.lO R.1)OV1 Ill 9,31(4 2,412 20,1.4 TOll 1,011) 16,763 111)683 1,7

.57,2)2 311,2(7 3,844 1)10)4 81)023 5,593 1$)

137 1,002 4,002 71) 6184 5181 9

1 1

16 Ill 1))

34 21)1 201 2200 I (Ill 134)4 to 1)43 915

,1 4,71)1) 1)09 13 78 3

94 Ill) 4 343 49 0

1.1 31)

SI II 274 1) 3417 54 1.15 47 310 0

16 40 83 0

175 1(43 008 49, 6

1)0 I,

75 40 1.

344

30 461 434) 47 3104 590 15 110 lOll 11 253 10 134 09 3

69 4

50 31 3) 248 3.11 308 2,166 205

01)2 491

.1,401) 5,542 54)11 II

16

13

l1

397 69 2,744 2.373 1,3)5 444 204 TLGSeroicoo,Inc.

ULNRC-06349 Page 14e of 173 CatIawyE,srgyCM, C,1Anty.i D,,tA22-19O.øOJ,Reu. 0 Appdi Sf 11 I

Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Love! Radioactive Waste Processing ftheuands sf2014 detlara) tmsts LLItW NHc St FI tli P

d IkjJiaaseo IIbl 1 UdIty d I).e ttot th.j1sg T,eet P.oeIs*

I)p.nI Osho T*tI Tt*t M*gt Ra&Io V*te.

(teeA Llaefl 2Ule..C CT(JC 7.sod Cfl c.t Cm C.a c.n Ca C..4 Co Ccso C Fo Ca.Ft Cs. Psi.

fle. Pea Ce. F*t Wi.. I.h.

M h..

I)fre.I

(.etiod)

!.1.5O) fLF.Se1oy jidtVe 01 re so

?

2J.5AO

.JA.AsIiOt&Tocd 25)5.41 1(5 ilsIk Ut 10 2

2.I.5.42 I.E.Oily W*b.

179 si.s.s:

LEOilyWwRCA O7 3

5 2.IS.4*I Thd*ics 1fl*l NcSsc Spells 74 2.I.5 TsI 054 5S4a 77 co 2.i.S SC$hcc 1,095 27 7

2.t SthtsI 2 Athty Cco 2.102 21)478 70532 W!

P()(i(I2* MditieelCt 2..2j tcoIisIAsi* 5csys

.2 Ssl.U*I tOOd 2,td;IjtcI CabS IeksI2 PdIDp.aht Cb eepUs 2.4_S Popety ts 2.3A 7..I5 11*yqpsoctostsI 7..4j D.7OI(ftMSV gooowil 75.4.7 IlcL sosgy a1g 7_4%

NRC F Eeeusssy P)sssisg Fss 2.4.1O SpcLFcdltOLM 2.4.1I tSFSt(.)potaCt 2.3j2 C*..t.AIk*ti 2s.4.l3

&eitySsdtCt 7.4.I1 I)OCSsffC..t 2c.4.Ifi Utility 55.1TCL 2.3 SchsI I%o.L Pn,d-D.madctCeIs 2..o TOTALPELUOD2COST PERt(S) Sb - sh t)eeteIe.tI.e reid Sb Sed 1escnoieic Aoot*

!fl.1.1.)

200 SceSo Bldg NcSySe Spsdfl Sb.1.i2 21.I.I.3 3(5CS.t O*INc.Hys.e Sjolk Sb.L1.4 345) C.,(SOt JOIg Nes.Sysse Sp&.&fi Os 211.1.5 7OO1tdes)5I Nsc.Sys SfiRCA 25.1.1.6 700 Iü.dssst* BId Ne-SoLe Spsofi sb.)J.7 dN. flseissoliselWo SLsOUs & Xfss 2t.I.I.s SN.1)sciseIisc4SVtSts & Ife RCA Sb.1 IS At

. C,sdsssft Rts. & Tossrss Sb.I.LIO 1111 -RssW C4scNyLsss Zh-7.t.H IIU.Chssthsd&V.tscocsst,sl

sbJ.I.)2 HL.RsMkc1SVo sbJ.t.13 CE.]tk & tY.ue 7sssteocs 2b.LI.14 I)E 0 WtTo.tsoct RCA 2h.1-It5 Sb.Ll.H1 5.4. S*ss W.ts RCA Sb 1 17 ER. ChsI CssIicg Wsse sb.l IS 203 1.104 ijs*:

72 439 439

5j

.tlI 371 ii 83 53 3

02 1;28 3:56 4RR ISO 173 173

,,R 39 1113 151 so os 2611 101 23201 760

S 371ifl 1113,512 10.1311

3,1311

RI HI!)

1,113 12.651 515,103 21,1111)

753 397 111,1117 1,IRCI

1t4 12799 735

I.I;3 113 71)73

.1,931 4,525 52f1.t319 25,117 1)20 SrI)

lilil (3112 l,1R 131 2,517 11,1123

.153211(1 5R14 his tARS 539 IS 1,3(7 IRS 7.234 5311 3315 2204 114 27 15953 531111 560 R3.l 2.32 7.:L3 RcelI Ss.I 2.3.3 R,sslFetTs*,sfe*

31A 23 Rsb60tPeisl2. C.dh5ssI Csts 510 31113 41559 6

36 IRS 773 773 37

m; 59 537 537 Ill fi5)

• 127 2.506 2.200 37 5)1 16353)1 19607 RUG 550

%tr)

ZihIl 300 509 tA))

157 651 616 RI 392 3(13 725 32)0 2110

)fl50 2)171 161 553 CR2 46 (MS 36)1 7s 3)152 Wa lIe 1)30 013

.502 5)64 IRIS 1055 3:770 20:75 20:75 5,5)6 42 207 12207 14 353 0)515 156 673 541)10 20)54) 37) 97

)) 1011 1 30)

• )hRiH5 3)59)1 167 AR 1)1020 42)61 053 5)55

I) 95) 5)1)7)1 1)515

27()6.))R

)p3_7(;

)51:)

CI

112.57) 35 741 3 1)5) 1.)R,354 WI 725 1513 1)!):)

3.2)7

i 0310)5 452025 10 513

51)12 4)6

1:1:7) I 77

)3 235 39 5)

IRS 33(A)

_6I l1R 25205 196 1,151:1)17 6,003 30.))

45101 fl.))5 10,355322)71.1)0flHIR 3366)17 115)520 197 126 324 5432 I

39 136 323 34) 1,520 10 33)

G5

.175 16)2 123 25 IRS 1,52J

157 1,63) 15,735 551)R1 077) 59 61.)2 22 33 305 001)43 2,469 351)6) 250179,492 11)1)53 54 25) 102,573 0) 4 3

03 40 567 7

10 3)53 7n 3

5 t7)1 1

1) 6)

69 12) 30 0

I 35 09 I

12 l)ii

5R6 2

o; 20 16) 204 12) 252 IS 35 1517

.16 3

6 104 333 TLO Inc.

ULNRC-06349 Page 149 aul?3 DommiiingC,.tA,sty.ia A224E90-seJ, R,.*

Appendix 1.3 Pait 18 f 14 Table G-2 Callaway Energy Center DECON Alternative Decommissioning Cost Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (Chsoa*ada af2014 delbea)

csr-si till

kc Swa( FoI Ibdal talaa,a 1i1I Uthty aad Adhia Haaoa1 takagha T,aaapaa Pmao4a t5apaol Oh To3 Tata)

U.Taoa.

MaaaaooaI IIoIaad.e Valaca C)a1 Claa B C)aaa C (flit

)*od Craft Uaatada sUm AthUy I)mIt)aa Cot coi Casla Coga Caat.s C*sta Ca.ga CaatIagoay Caaia Cams Caa Cata Ca. Fat_

Cs F..:

Ca. Fa Ca. FsetCa. od Oi th,.Maahaao

)Iaahooa 251.10)

EF.oeUa)So,,otVatoRCA 2(5) 8 20 446 21 791 754 5326 216,2fi7 3fi62 zh.1.l.:s)

£0. CogCli Wa[a RCA 247 37 fi4 H4 5135 51.1.1.11 GA-

13 05 113 I IllS 211.1.1.22 GA. Plastilallag RCA 9?

I S

53 33 11111 lBS 11311 25ICl 1,755 Sb.I.l23 011

- Ca1oI Chilhsl Wa5, 114

13 15 95 I 105 Sb.I.l.2l 0h1-CatolChAlollValallCA 20 0

I 16 S

52 52 07 7.5111 402 25.1.1.25 0D.Eoatia1SosW101oajlhoosHVAC 10 3

21 SI 127 21, 1

.715 137 Stis.sUooasa IlsiSlisgilVAC 122 1

0 70 50 361 751 2,1014

021412 2 025 LI) I 27 GIl. R*A*asla )lui74ia IVAC

100 1

11 703 24 00 716 515 2,125 0

1111541 1457 25.11.20 OK.Coood HoIIIRaROIVAC 150 25 93

1151 2959 2b.1 Al IL-Aaailioy lhüSIisalIVAC

4(1(1 12 22 42.1 55 199 ItSI 1,179 5(101 220 220712 0,-tIll 25 I so CM l5ol Oaaoat10 Usitlis FIVAC 29 4

54 11

+

1199 211 1 21 ON. CetaiseascClSsg 514 21 10 1116 57 2(4 1,1117 1,1117 7.997 733 311,771 160) 2111 I 22 07-Ce1011maolsloll Laak 0*laTol IS I

2 49 7

70 100 707 43570 710 251 1.22 CR-C95tmsatAuoph2tCato4

19 2

5 II 0

22 49 140

11)9(1 4)

46,772 392 Sb.)

.33 GT.ClelaiaoaalP*o0llVAC 20 11 10 63 42 67 400 470

1,948 770 99363 22101 211.) 1.25 HA Cas&soa Holso11, 363 32 2) 23.1 103 173 173 973 2702 6116 55 977 7,037 211 IllS 1)0. Liq011ll*dsals 16) 000 73 62 465 1103 051 3.261) 2,150

11561) 2,745 409,079 30,903 2)11)1-37 lIC-S1l Roha10 176 35 31 177 0)2 219 1,1)1)1 110)

2.114

.407 94,7.9) 74411 211.1.1.25 ll7).l11ooaaA.ol1a 104 11 0

02

.12

60 2107 290 103 17t 57,2)7 2,051 211,1.1.29 16. 61600011052 Fs*d Oil 62 9

7) 71 1,2611 211,1.1.47 RACaapooslAo 911 29 223 224

4,107 211,1,7.41 ISA. Caepo.d Ao RCA 36 1

2 117

43 244 21) 05) fl is 530 2,101))

211.1.1.42 10)1-lIsolbIeg 61W 24 4

20

25

5111 211,1.143 110. O10th2lgA19 RCA 20 9

0 11 11 32 32

7)

2 07)

.102 211.1.1.44 KC.Foloustlo 370 57 435

.1115 0,117))

21.1.1.15 XC-FilPoltisaRCA 403 7

17 369 59 954 954 4 411 79)53 7,10)4 211.1.1.46 1013. 1)as111Valo 76 26 203 201

1,0117 211.1.1.47 ED. D2013alSWall5 RCA 26 0

I 21 0

50 50 7)7 7 939 4119 211.1.1.40 RE. FaA HaadIta & 911aatS3slI 19 3

5 115 9) 34 35 35 661 138 17.2)5 3711 211.1.1.49 l61l-Sooa lAo(C02 102 02 1 021

56 U

U 9

1)4

64 U

U U

U 211.1.1.57 tO. ssoo Co(CO2 N2 112 4 OSIIICA

253 3

1 29)

U U

96 51,6 566 2,431)

U U

U 15 013 1,351 211.1.1.51 RU) U55y Dlo1ECls U

337 U

U U

U U

49 375 U

375 U

U U

U U

574))

211.1.1112 LAUR5l61yl)o1a U

.1.1 U

U U

U U

7 71 U

5)

U U

U U

U U

173 211.1,1,53 LA U 5jfy DoiaaRCA U

05 3

11 1011

.13 95) 21.3 U

273 U

9)59,)

l Oil 25.1.1104 L0R*SCDOIIUU 5)1 U

U U

U U

9 4)

U 55 U

U U

U U

U 1270 211.1.1.119 LllURu1)oialRCA U

1.14 3

11 179 54 395 3)10 U

2,19)1 U

U 56,5215 3,593 211.1.157 LU ChUleSol RU D2t255UU1tValt2 67 2) 5 5

42 59 04 3711 370 5134 2)1 U

U U

14,4)13 3,4913 211.1.157 IF 13UUU( & E9IIIIUUIUUUI DUUUUU U

.1)13 73) 01 1119 lUS)))

U 797 433.)

.1294 U

1)73))

573.)

U U

U 529)59 10)395 211.1.1.50 55)

PIUUSUU HUU911I1U13&AUUUIYU)U U

130 13 13 55 119 U

59 225 125 U

U 56) 2413 U

U 33,7))4 2,774 311.1.125) 01 U NUdUa 9aop)ia U

71) 11 4

35 47 U

35 200 1100 4211 103 U

U U

3)1,43))

1,527 211.1.1.119 SR.

91o,a 11tU9sa1ty 011113 177 U

U U

U 27 254

i U

U U

U U

U SkitS) 10051NoSyUioo95RU 31)

U U

U 4

33 U

U 33 U

U U

U 553 3l.1.l Ttala I CO 14)1)13) 597 157 13,213 5,10))

6,783 37,1095 32500 5,727 10,17))

27 912 U

U U

5353,95.)

327744 211.1.2 SoflSIlliUR11Usl5UU19UtJ1soos)sU11oiaR U

1997 33 0

1411 33 U

55 3759 2,750 U

U 54) 95 U

U 751615 45926 DSolUllaealalllla (Oila BOISIIS13U 26.1.3.)

l11,asSe 1,2.13 00.1 75 790 1302 1,511) 1,11119 7,513 7,5)2 U

525)5 35455 U

U 7 )45)77 55010) 211.1.310 Aos)ia,y 1160 351 3

92 72 242 U

527 2,057 2,407 U

U 3065 1 523 U

U 4)3.90))

19 424 26.1.3.3 CU,oaUa10aSse CUo1s191 U C05saaAaa57I 15 7

9 11 I

6 11

.10 40 U

7 53 U

U U

7554 395 26.1.3.3 IllS 5)aloaU 95141 18 14 9

2

I)

U 11 55 1,5 U

91)

U U

1191)3 597 211.1.310 IIASI&ea55 HUIIAIU13 15 6

I 11 2

3

3) 112 1)3 9

21)1 U

U 5)110 1)62 211.1.3.6 Rolta19lsUUsl PUoaolTsUaA Ii 12 0

1

3 U

7 3) 71 U

U 4)

U U

51327 93) 211.1.3.7 ilaIllUola 352 115 7

40 71 126 U

333

),7513 13041 U

U

$44 2,033 U

U U

9113 (117 1)1317 101.1:1.0 IblOOl l9sUa95lo13U 40 19 I

11 1;

14 31) 113 114 U

U 141 225 U

U U

222.)))

1.1012 211.1.3.))

llUa1ar 1155U1 A55UIU4UI) 01111411313 33 U

U U

U U

U 7

52 52 U

U U

U U

U U

413 211.1.310 SsaaOa*ouRplasaoUcI111l SR U

U U

U U

1)5 154 1053

U U

U U

4350 211.1.3 T60l 2641) 2.510 95 745 753 1.973 U

C$

11,417 II 417 U

U 9)131)1 32,013 U

U U

3 lN103.l 03 on 211.1 SUUSIUIUI )U05(U135 AUIUUIIy Co13 4,2711 19 614 729 1.440 11.110) 7,1397 11)55) 62,1R2 47735 U

5)37 190.795 63 10)0 U

U U

5,57) 457 4)11,625

)UUSIOI91, Adliliool C61 211.2.1 Rea4i*) AUIIUU SIUSSU9U U

U U

U U

U 33)15 715 1,113 3 113 U

U U

U U

211.2,2 SaailaOTUaalUsonUlLagoln U

4 93 1)2 514)

U 139 557 5)7 U

U U

31391 U

U U

3713,1.10

.123 911.2.3 CliUgT050561bs61a1&sAlloosUl U

4 593 722

497 5213 6,330

U 1110R1 U

U U

U 71,41) 21,10.4 Opalati05al E5UI5USUIISI U

17 37 6011 U

95 755 255 U

U 11710 U

U U

27)3,7513 37 TLG SeruicuU Inc

ULNRCD6349 Endosum 3 Page 150 of 173C1tyEgyCk Dmi.iirC.tA.ty.i*

A22-1f90-OIJ, AppdL 0, Pg 11 f U P)t2t 2b.2 5 C1sIl*1 212 HhutI Iit2b Mtiit C(($

P!,)t1, C1It C(O

th.3.I I)j0U,,

2hI.2 b.IOh SL)I b.3.4 SCF&lTdC 3b.3.5 2i I()I 2t C4hd*i Tabe G-2 Callaway Energy Center DECON Altern*tive Decommisotoning Coot Estimate 60-Year Operating Life with Low-Level Radioactive Waste Processing (thsosando sf2014 dollars) lU iO 095 750 In LiK 73

.OI2 Gfl2 1 140 LiO 1 048

&fl81 ZL40 i35O:

109 III 205 395 203 I 32$

323 3

128 4Th 3.020 349 2.010 2,010 421

63 404

.101 17,200 15112 0 072 410 41 4111 401 172 121 230 701 tOO 7090 330*1 24,1311

.1,207 213 30,1 1,510 010 2.173 217 23111 21111

o0 041 72(1 7311 1070

1011) 4.047

.1047 1,0101 70t 5401 0,101 135 37

.1.07 102

, 1411

, 002

477 11$

020 I 0211 543 24 225 34 2111 2.3110 210 2,51111 21195 i4,959

?° 50,771 71110 50.300 00,1100 1,213 0,574 35 23 1117 24 36 20,250 15.13179 1411.056 5,650 33,621

.765 3 174 1,712 101613 144 l1 35 701) 244.403 200,1601 1,115 66095 217 1119$

12 5111 1100 (110$

.1111 935 1 1125 3,502 I (001 77 7113 0,1211 60 31 4,7711 1111 1,7211 ItO 111 671

.1,1172 10111)1 1.107 51111117.1 2211)2 0000 5271 11111010 110 51001 1 120 111,11211 205 I

(0ff-SIlo LIOW Nile Opoot 6ool 1160o Vrorrod

Ilorisi Volu.Wos lIorloI(

IJtih t y sod I Aol1olly Ikoos Itomorol Pookols T,rssporl Prosoolog l)lspssol Othor Istol Tst*1 llo.Toroo.

M.oogooost Rrstoro1oo VoI*ssr (boA (3cc 0 ff166 Proorsood CrotI Cosirsolor I

ladro ArIlritylOroorlp*Ioo CooS Cost Costs Csoo

Coot, Costs Cosos C.otlogoooy Cos Coos Csos Costs Co. Foot (Is. Post Co. Foot Us. Poor Co. Foro 1109,, l,I..

Moohosro 0Isohors 0330 11,7111 7.372 I 11211.110) 12.1,057 2000 Porisl2l PoriodDoposloot Cots 3tt,4.1 t)oso orIio 25,4,3 ltMsrty 10505 21t.1,t ttottth thosiooottlio 2b.4.5 Iloty tqttptttttot 25.4.0 Dttposl*tt)AW ooorotot 25,4.7 P1oocsoorgyt.olot 25.4.0 NbC Foss 25,49 EcogooyntsoioFoo 95,4,10 SpooL FsotPsosl O&M 25.4.15 Uqoitltlsdoosto Prssossstt Etpttpotsot.05oroioo 20.4.12 106011 (tpoostis Cots 25.4.13 CrporstoAlhsoutss 25.4.14 toosrttyStsffCoot 25.1.15 l)OCSe.lTCoso 25.1.10 Utility Stoff CoO 20.4 Sobtotsl Psn,tt2l PsrjsdJ)opoodooLCoto 95.0 TOtAL PERIODS COST 1°ER1O0l0dl)roostoclsst1ss Fo1toobs0ttrtFodStcr.r Poritd2dDiroot Dtosotoooisslttio5 Adltttks SlIt Itotottoospost tool rooks 0160 t2 2911 107 t 709 11011 05100 3995 S

StOol 3 5211 2

tt;z lIlt 315 217 1 OlD 311 24 095 I t 357 120 Stt fill 552 1 t27.ti.tt 501,270 1 Sl2lttO 310;

¶1 12 200 4

10 256 Iti tt2 30 t.tSt 410 03 tIll 144 Ui05soolofPtsst0ystsoo 2t1.t,21 410 Fool t05t RCA 31.12.2 SOt Fool 1RsI lSs.Systoo Sptt%to 24.t.23 EC.FottPtoICodio&Cttsctp 24.5.2.4 iA. P1sot11ss1is Food Itollthog 2Lt.2,5 600- Fool 1tti1tlls1lVAC 01.1,2,0 KC. Fits l%ststttot Foot ttttjlttits5 24.t.2 T.tosls Dotoostsoiststlos ofOlto tlttllstlttgs 01.1.3.1 Fool Iloihioso 21.t.3 Tooslo 311.4 Sosffohtio is ssttr6o(dootlssitsktt 21.1 Sohtotsllsdot Stdrtloity Costs Poristt 24 Mlitjosot Cots 24.2.1 LiosoooTooodso0ooSttrooPtsstiog Sst.S,2 tottotiol Atoos Sorooys 012 0t,tttstl5odosl2slAd,1itiooot Cots Ftrtot2dColistorsl Costs 243 I lrososstko.osssosotostogsststostto 2t1,3 S Sosit tod ottoosoos 3d 3 4 1)oossooosskoitg Rqsitooot lttttstttot 243 Sotttotst 005101311 Codt.torsl Costs TiM Srrvicea, Inc.

Ito 710 710 22 110 lIt 124 700 595 3050 301.5 777 60.1 9

32 225 03 663 2,044 3,tiI 2,7115 I toll

1010211 31561 777 054 9

32 2211 HIt 063 2,544 2,044

2,7(0 I toot 111)0211 Itt toOt 11911 7

0 2!)

7 07 550 550 355 77 tO c.t;o 1,105 1,005 2,494 355 203 t.t7.t 2143 2.205 10,503 10003 11001 1.101 I 21671111 0.1 772

675 201t 179 609 It olOt 2,171 05 2.0222,052 0

S 111019 l2.4t0 Itt 60 153 257 111 5

PtA t!t,t 5141 015

131 712 712 535 1161 003 2110 1.779 1 7711 1