ML17097A564
Text
ULNRC-06349Enclosure3Page126o1173CattyE,gyCa,t.DammiiaainC.tAna1ysIaDa.antA22-1c,0-aol,R.UAppadLE,Pag8atlUIJ=yTableECaflawayEnergyCenterDECONAlternativeDecommissioningCostEstimate40.YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWaste(thausasdasf2014daflars)fjP:swLIkLWNRCtpeFtSI1stilVh*nsHeIl.hiII:ydI)*n,Hna*"I'n,kg1,aT.mp-tI'.$)IgISw*I(NbnT.t*IT*t*LITm.M.gnatRatImV1nmti*CIftCIaU(TPVOI'r.mdCaftCaCtCsatsCmtC.d,,CUC.atiaasaasCnasC.stCs*iCmtC.FtC.Fn,tCFCa.PaattuF.tWi..Lhs.5Imh*m51,ilmmriitII.Dd*stCt2,1.41I)m'pIi*24.1.22d.4.3P[ptyts2t.3..1tIIthphypili.i3.5II..yspipnanat.I*2L4M1)imIt1)AWganudLt.71Itybadgt2L4.aNRCF,I4.f)UqiIk&dtPmmapMsh.'2(14,10C*qithti.mL1.fl5s*ySt.ffCtil.3J2uoaSitTC.-t2d.1.IaULiUtysarrc(*2d.15sbt.,s1IiI21Ct2dMTOTALPOItOCIdCOST-Ott.--42957'34519777549.-31235220.51301675575-ISOID205::.5241521.155.32100100..117(17514514.37715:410)00)-2674510701756657732710..1,337201[5371527:_5410151)8)5-10522.HT)10.401)2570525,700S28)220707,31734.1)7444)72,1)01..l[52150.::::.1)12.1(0243)1)1-2757)).[7)247)7)1,21)))25552110)1)101)20-LkmoT.'o.lmt).s27.1.)ORISEooflmLo0)0*100780.2T*o*3oW1k*m27.1fiI*uo)Pono*l2fAdh6tyC*o*Poi*12ftWiUmoIC***o21.2.)Lkoa**T**-*ai.ati**oS*oo*y27.2ShL*3otPSoi21A*kht**o*IC**s*o)***'i*oI2t01I*odCoos2t.3.1000*0)500k*oosoosspoo*o*21.3SoSlost1tC*1to**o*)C*)mot2tP*ssI-Dpo*ko*Coos271.2h'opooty00ooo2f.1,aboltSIhyoi*'olI*o25.4.4Di*1oto(1JAW0ootI2t.3.5Jbooooooysda)t.3t)NRCF&&o75.3.7Coqo*o**Aj)o*aoi*oos2l.1.0Sooooty5005C*oL)t.49POCSsffC*c25.4.10UtilitySooffOot)r.4So5tosJ1°o**421Pooo*oI.Dopoo*IootOoio210TOTAL150101)OCt571000)001)Sb-S1oI1oootbooo..-0fl2402,471)07O110723.,0*-0*H2302,37445.7221)1723-0**.0IO)0)11121,2121.2)2..(0101521242242Ios435Soot0o*oooniooiooio*Aol*ooL**ol)ooo*lioioo*7R*oooioiogSiLo*Hoildiogo3k1.1.lI1o.*too45.1.1.2Aoo*liooy25.1.1.3A**oihooyU*11o35.1.1.11*oooFo*41i1y25.1.12Cjo'obtis135.1.12Coooooooko*iooCoodoloo.CIo.s3lst.1,7Cooaoooaio,ooiosCooo)doo.(ostonisoosol0*1.1.0C*o1ioTooooCs*ooo*s35.1.12)150*11)Uooos*t*o35.1.1.10Eooo*o1i.lS*oo*ooSVo1oooophoo*o35.1.1.11Fioo00*5515.1.1.12flosI1oiI*lio01*oo***1151I13IIoLMoohio*oShopIh1.173lotako05))))03,)).)I,59t320111*5055777))?'1)36-231118313))477-2021510-130lOft))-75571-31145204113*-.0)1,7)2-035)95.10,77*.*1,735-17,2)5.*7,472--75)0)-41703323-1004725.)201157.172*14203J0)ft)(9)OTOTU25051)5705,201-511.070(1,2-It)0-0'0-21221233103-*0-*.--,,---71-to-51232*.o151.755))Ii00.*-251302)221)2*o.-.-..------157-It503503--0**.--000,00*7777353*30341,--00000000*00555505355305530*-.-.0**-5755))0000*05475547.10(17,3)))*.00**0.7)9)4*073671**045)0229617,0757575-.*3(0-.-7,lOttIIIS)00)073971*102-1,0024.079297.1129711-It))-..705))(7*3,00))157tI-It11)0(27*70040]201(5,31)5*(3194)27417*5))114,25-ICS))1705200022751(9(5-urn-t2It%Io;aorn2,2)713.533,2401250,10)17100)01)0,4,023--00.(770*00012-18-.00.1,056.-000574*000252-.0O00Ii.))-.0TLGServictafec ULNRC-06349Enclosure3Page127of173DtA22-1YO-9OJ,AppodIxEPaie9jJOI)oht*o3bJI.I53h.11.IfiMi4l.*Si3b.LI17:Ib.I.1.I8HAOI1hiI(Ih01b.I.I.IIR*P,JT()I3b.1.t203b.LL2LR.1L*DOts*O.LI.22IhdothIyBiIdio1l.LI.2StyAhLt,3h.I.L23S%')3b.I.t.25SkdSLoio&3h.IJ.2c;RI*11klo3h.I.I.27TbiBohho35J.t.3Tbrn1dt.t:ih.I.L2PU.HsCgT3hi.1.a:o).I.t.:$1T1iIIoab.t.1TkSbC1tabI.2llskFIIOk3bi.a3b1.4Fioop*cNRC3hjS,*to1II2Ati'RyCtP(oi(3bAdhitlo1C*R3b.2iChi,0:H2.:MioAn.OkRhIo)N.3&FbNH3b.2.4C"diRDIios31.2.5£o*:i312MCothoDlriNh.2Nba*t'oldRMIii-i,IChI'(I()diiCo:H).ISIIci3h3.2MI*tiah.&boo*Ir.-ii:aClIt1Co-.-..TOt,2,400.17:1TOOlto79334TOt21034rn1924102274,1)7t;30,200;at3132.1051,CR0,920TO5230COSOT4210114,OtT-,tut2,793%.07TCOot-TMRI--.--.34--,..2152.-..--3'21------2,090----*.1.310*-----4,tt7--.---1,250;---.--Tot------t------37,170-----.0.Oltt--12,000--9,000--2IRT--07207-TableECallawayEnergyCenterDECONAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWaste(thouHandsof2014do11os)-t)fl'StotROt'NRCSpef'oISooP.oosdtttIVteototIIUtHityodMtt"ttyI)oH.r.IIokt,gT,'ep*nJ-otflUI)tsp.o.IOth'ThiITt.tUo.Tr.M.eotRo-!lCb,o,tCto0C1*oC(21CCtodC.ftAtiottyJOoo,IpttsC*tCs1'tCotoCoooC.oC.otC.tIRyCod1*NCtCtoCo.FtC.FiC.Frt(Tfl.FtC*.FtHN.Ih.Mh-ooNthon-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*oP(,iot2IPdot-DqoookocCob00.4.2P0000tyoo(o0.43Ft.oyoqtpot.ooI303.1PttoogyhoIgo:10.4.00)o'itySoIYCt3b4MDOCSt*ffCo30.4.7NittyStoLtCCth.4Noho,oJ)oit0-I'oi-t.Dopoo&'otCoo:thoTOTALP05101)5,COsTPERIOI)HTCYIALSTCflOLC000FTODECOMM055H)N---1,004Ct2.1t7--152------204.------3,1113------2,7113-'----402------2.117.--.--4204--3254-5117issios29,324IR9I-,202.-1416--1100%.-10121.,-120071421.4.006384.0112-2171,1.40-320*.5;30-204217,64012.N1264217,00132211147,250945,0571a1.37-200-.--....5.1444)---.---(;1.171-.17,330-.----471,132207.043,1)73311..--..471.13!20704209003114.094-610.3101.705330,41700.7104,030J,7t.4.$334.HI0.200TLG&rsirlnr.
ULNRC-06349Encbsure3Page126ci173E,,iiyAfl-1f38601Re.,.0D:oMn.ih?nlngCatAntyai.AppndiF,JOf70TableECallawoyEnergyCenterDECONAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevetRadioactiveWastettloussndssf2014delict.)-()ft-S1eLtki'NiteSpeFeelS1I'te.e.4ietI&JVe1eee,H.I.IIUiIhycedAetlehyl)eesRe*eeeIPsekeilegTtsesp.nt'teetgl)Ispe,el()thetT.t.IT.t.ItJtPte.M.eete.ttKeet.iIecVeleeeCI.eCice.BCI.eCPt.eeeedCt.ftC.eitsetetledeeAetleltyt)cmlptlcsCeeCccC.*dsC.e(es1.Ce,nCee.CeetI.geeyC..i.C.esCed.Cetsc.ECe.FeiCe.FeCe.FeesCe.FetWt.Lie.M.,heetsM*eheet,tYrLCCtfl'T()UECf)MMISSlf)NWITHnia%CONTIN(iENCY:$e01$97tIe.;d,ci2014delI.t(YrALNRCLlC74SETERMINATlOtCO4TlSSliPiOHl75t,C7thseesdeetSOWdelistsi'tNTFUELclANMEME2tPCOStIt3.CCOR.$0056Itb.e,ecthef00t3deli.tsoN-NUCLEARl)621C)LtFIONCoSTIS2.6VOR$1t4a%th.etscd,.cC05t3defl.ts(YrALLOW-LEVELRAI)lOACrlVElVAn'EVOlUMEIIURIEI)(EXCLUI)INC]01CC):SIC5tSbIeftetOTLJREAThRtH1NClASHCKM)WSlEVOIUME(ERATEi)2217ebkttstfYILSCHlMETALHEMf)VEI);6i,3IOOTALCllF1'LAHORk7jjMF4Tit......1IM533e.m-heets..Eelel.-e(I)(*tlhcLthe.dedy.eLheseledeeceece.c*egeleee(Iebetelhsttheesleceleth.eaateleTLGServleteInc.
ULNRC-06349Enclosure3Page129of173CaUawayEnergyCenterDocumentA22-1690-OO1,Rev.0DecommissioningCostAnalysisAppendixF,Page1of11APPENDIXFDETAILEDCOSTANALYSISSAFSTORALTERNATIVEDECOMMISSIONINGCOSTESTIMATE40-YEAROPERATINGLIFEwithDIRECTDISPOSALOFLOW-LEVELRADIOACTIVEWASTETLGServices,Inc.
.2.*.,ULNRC-06349Enciosure3Page130of173C1t,&yD.Mf.*idngCtAootyf.Tho,ootA22-1&Y-l*JRjo.0AppdiFP,o.,t1JITobleFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWaste(thoo.nd.f3014doll.ro)()ffSit.IIkWNLtiF1N11t*l1t'..ho,$7IktdIUll4tydR*'$Fep.nPshgI)h+p.IOthnPttT.sIMgtRsn*ehnL1.ACI.0t1oC(flCCInnsdC*f*C(C..CCC..F.C.(CitIWIhMh.05101)Is-th..hTrnnIthPt.Itntl.I.ISAFST5th.nI.I.2I.t.3Ntfi.itotCtI;lo1.4i.ij;ltGlot.?ohnLPSt)ARI.LHk.I.t)dtihdniltollSEtin.IoI.fIb.I.12t..i.ia5)fiO(J*(kI..I.1.Ib.t.151'f*e5ttpitkCtStodyAy5ifti1.1.ItPnptooLo.tfeiIttot.SAFS7OItoI1kIeg,1lI(iiWoosmoogomot1,.l.IssFittydI,.IIllTaIfl*it,IWkIsfnI,.L.17.tt'tytJ.1.17.2FdLtyd&lyI.t.I7TadPn.)dk.4.2IqnayL.t.1.3f.hh.hytppltIo.4.fl1)tp.ooIfI]AWgo*rohtb.4GI..l.7NNCF1.,t.BE.-g*yPI.thoFt.4sINPOFI.3.IO5potFeIP*I0551.3.l1L.4.I2CpooMt'tknS'iySiffCtt4.lIUt1aySLfl0tt.45Ia&IPtl1*PIb0TOTAL10110131--525--393--252--2(514------14922(72(72--.---*lSt23(74-----.(32P515--.--.49057(13550051(90---.-29994(123;112------3(1901,1.11712--.---290M*22°-523----;l(5&5:;--::1929---.--1,191saI::Jtl--.-.93950186sin.-----791119SW-----55(4Ill)-.---.-(.9001001,1001,109-----II,04I5842,1062,909-,----31,490471939)77wiiii.I020(2:i-3151,4337,034('42,133-I025127-315(1,21(1009909113(SI74--.----,.1.101(I1(2.---.-22(2--.-.--.010.--12,1(0129-1,020....-..--11(0.-.,.-.-lb--------.---..,-.-,271(3112,1(1(9.-01(1...1210921)(0(9711S'170,.510...21101207:1.1cni.i-U*UU39911.1*11l4(1)3-*UU252U-If11)UUU19(45(459145(45202(9201s(.ISO3509572572511(9707)270503501511.1523523$2092'0(30290:oio71072251)2350I,_1.l)(t)io91.o9isi99-osi.7'599lo.120Iksi,&tyN900(5.1.21()nioh(09si0i1_,I.22t&.ISk151('.3)dk(501(5(59Csisiloll)I).IHp9OtFnSITeoItOOb35051si1Psk%IlC.3Iwn(CnosiU7090UUU1,001U*-U(tOO--(1.900.Ut,0(0UU*4157UUU2390),U1(10(7TLG&rvke.,ZOO ULNRC-06349Enclosure3PaQe131ot773CtJyEnryCkrdIthgCtAn,ty*IAppdifPg3f1IIA::4:I:YTbIeFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWaste(thau.adaf2O14dll.ra)ohf-sli;1.15WItEsp,tFISaI.sJItd1Ih.-Ii*Uil(ydtt,m'tILjgTr*,pnI)I,.p..tOthTttT.rIU.Tm.3I.tHartiV*hCbAciHtiCLIUCrsdCserrJERIOT)1k-SAFS'rORLfriidI)ECONAthhkp(i)(III)ThtDaigflrSt,I3ihtigLL.1.1t*s1.225Jb.I.l.2AiIi.y521Ib.I.1.4F1Hlldi!v7(5tb.1.1.5I1aM.hi5h5)7b.I.L5RAMStg1hihihg45Ib.1.1.75lI,.t.1.H300Ib.t.1.IIDr*,53-Ih.l.1joRd.*It{IhikItgat-ILIJTa13.555Ih.ISthtatPksI1tti'ityCu3aMI'tIbC.e,IC,..ttb.lIqipestIb3.2lh.a4Seflsillb.35Ib.3Stst.lP,-jIlb(:.1IsIP)*dlbII1)qhnCaIb.4.I5.4.21Ib.4PpnyIbalI)tth1hyIb.4S)p1(I)AVgttIbd7emgybdjstIb.3.HNItCJF541EPIeIh.4.tO,LFP,.IO&MIbAiISF51OptsuC*tb4.I2Cp*cMIb1h.4.i1ty&ttCtfl.4IIUtthtySsJ1CchiSdit.tlb1'eI-I5j.datC*uIhj)TOFALPERJO!)flCOSTPERIOt)h-Pm.)(Ih.I.]IL2I&Ltpp*t.).1SpeW-krmyh.L3SbIligk.1.5Ppe,ubeith:.ISilpgJIt)(th:.2,Jh2S*hsitPH)dhAItiss.IC[134(OS110667615610II1085:301I6S1.502--105131.5221243412,434.--SIC---_65,1151212-828--I110-_ss.its213---IS--.1,71a24--------.-65SIt--------10,721)--826---71)1006006162,335;l2--------24,1112-3Sf)I.);))).145)-:::2)114;;-::.:-2,7,,7..-----SI-Ii515)---::.1)71164747--------611-1,628400:)*1,503-.--.--19,821*1,5284.581)4.751)----*---51)72)1-28.11,4171417II6G171111III)JO-263772773.172651)34)50181)11181)1182,153IS1.1413.47417%.ISO278-801-40---.----,-7201,10)4InISOITO*l017201,13:)---.#--.----71:--_3:------:170----.,199------24-.----2,312Is)59371-i5,210)58183429)-019121)5)1-411----.-----733---'--74187-,IS303-1)35187*11)0199:1,,.3.)6:93S,.lIs1k.3.46:1)TLGSeruirt,,Inc.2821,1151,1)7I'I4SKI2,2471,.))))-1,910.750---593-1782).589-.-1.18:).-.20_so:2119;K::.,7)1,81.21)
ULNRC-06349Encosuce3Page13201173CottowyfogyCofrDo*mlukodojC.tAnoly.doAppodioFPog1f11ITableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCootEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWastefthausaadsaf2014d,Uaea)cst-sio,ILOWNUtSp.eI15kl(s,d1bIlVI,+It*rIlIUttIhyd1)wo.0eII',kwIwT&)$p*tI)Ip.,lOikrT.eITt.I5I.gtHote.aVIoCb,s(3s.1C1CT(tU1rae,.dCr*flC*tc.,.tCsssC4C*atl*,,yCaCstCiCo.FtCa.w_Ca.FtC.FtCae*Wt.,Ik.5th*rPlI-DqtCoIh,lthphyostppIh1ly),4.5J..IjiP1y11.7NRCF.*I..L0EaoyPIaagFI4.5SsFlPlO&MI;.L.LuSPOt1.*Il1k.3.12itySfECl.'t,13UtiIitySLffCLh:.1ShttlPdlT(TrALIEItOl)1COSTP50101)1TOTAlSEalol)s.-sAFstoal)yl(hW1SpooFl5urgPoiel2lStlat.AgAiotst2j.t2.l.22.t.3I'woeei.*n2.L4lSAs2.L.GMtppIi2.1Sbastl'st,.lsAeitLyCot2.S.ltFlTstSSAsa1'.olSs(:stI.lC(*IlS43lllthphymli,.l.4o5,sIrDAW2*151It.gyl.lt21t;NRCF2*1.1EeeyHoeogFo2.3.0SpFlII05512.4USF510peti1Cts5.410Sly8.1CC2.4.1IUlilly8.1CC.2..4Solat.lPi12.V.ilDp.de10.1o.oTOTAL1ERIODS.COSTPEIUO1)0-SAFSIT)RIleo..yl.h,1SpolF15t.r..PAl2Dfrtf].o.AijA1ii1i.2.1.1Qostypt..t.I,stt.I.oy2.1.41811..8.1.8M.i.tto2t18bt1o11'tiIZAtiityCo-478IS827-_l7878:::Di-upt:eot24320-7177527727723L137250)288):*2.22!)0)2::O7l.s:o21,578SIcK30sosst.oso.tosson75817.25))7L788I48)8--Is)88585--87010704)31)00-10.000)(001242112420--10.6)0))%)2)21.12320_-2,8085)4.884)23J722-1119IIS23123).lit)1801AOl:201154377177)--1.157ItO1,2771272-S37773723)80-4.100SS3,184475o);:tt)*:1.1818:553575743')5::3:78020,4250,70222,724S4775))5711,12887.585181)5110082478710721)3.)10)4CR21,04500.122:::;11010,410SSSS*01,52,260128))))28)0)SS.S.1)7)8)3.1)28'*101)81101.210,0.1))S)5l.--181)818112)1)81)::'150.).IIIISSSSSSS'S)0l9t)2))SSSSSSS32--S)1:*11070251215-I8.1-I))7-127258580-Il:)20808)1SSIS.)-10735-SS.*SSS55,5)5:;-:::I.7l82.78SSI881---741)104)00112,0)))SS'I77)--*131,13378I-Il1,058,850S797154Ii)2)to).I%500IsICot.24.32.4.4110t1o.I(1)AWoo1d24.52,1.8SIlOF,1.4.?So51y8t.CCt-2.4.0UtilitySI.CCttS4-113.S5M)20S207723,87740,350-10,458S13500I35514,9 11-1,1)43SS*51101)581)1551)1S7'5S71,4-104-16SS01-Il1,22)1)88:1Ii,S2,3171.23812,5-I))1:1,5-I))S5)1587104-1010)81700,027S11010180286)1.2124)212TLG&rWcea,1,ic.
ULNRC-06349Enclosure3Page1330(173C.t4atyI.R0TableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-levelRadioactiveWaste(thausandao12014dallaro)caTsL((:LI.KNI((SprotFrII4arL.IVlaaasIrbJIUOIUyadArslrltyRrar*Prk1agTrspsnPrarosiaI)lsp*,aIOgtarTt.IThtILirTea.Mr,tCI*,t('ieeeUlirosC01CCPro.rdCroftCartrhdr5aIItyDr.rIpthroC*oC.C.rC*ChCtCtl,rryC.srCra.C#st,C.Fro!C.FroC.FrtCa.F,rtCa.FrotWt.Lh,.Mroh.ars51.sh'arolEftiOl)OTUPALSEftiol)3-ILrt1StS'FSTf)5)).rro.ay2.5031)2200103:40,4Is215115Pr,()di.DiriA0iiLia3.1Iari.i3j.2P)r5aah.ihdrol3j.4EIrtdipti3.L53.1.63.I.71r5roSERdEA3.1.BII.9PardaIaaIJTrois*aPiro.1.10A&iiLy:i.i.ii.iR&thtiban&apr.ytdtitk3.I.1I.23.uI.3Rr5ri,d.ro.l3J.II.40Wr.as43.I.I.5BikgiIhk4d3.I.1l7R*t.rlrorot1&.1jl0MsisTarhial.1.ll.105tror&baihlio0s3.LLI.I13lLl.12FIiLyLsita3J.LIT131.I2:i.i.piILt.&t.I)(,i0%t3a.1.I5gKeg.Ctr1EIi,IWilisk1r.:.I.I(irrororokla&tjr5,3.IAdiiyC5Pi)1IsPIDprofto:i.4.I3L.I.2Hlththteo,Iib..4.535.4,0IsLargyNkOFaa.4aCqs,Wi(a3..tI)S*.rilyStffC,t1*4.10UiiIityStaIPCat3.3S*l)u*P**d3Ct:i.oTOTAL)ERIOI)aLOSTP115101)Oh-I)*aad.oI*sIeg1'rp.roiIsss3Ifli,sAS---.-iG.I2102---.-----S*---..0042000.----131Li10505-210.-*-55:7i20-Sat---*10.013SOJ..S-02-4023-.-.---$4527)7202----101000210:.--10121521011163----.1856I37$11LII11.231-.18351.02,031197715,4105,310,'ISOSI.0527,111)0-1,14032,04711,350-IT.-----I3511..-..-10002.4513tt.lPl2l-D&prod.,,tC0023.0TOTALPE01OIIseP00.4,41.10020.-4942-..900441612,405129.-4912-..100.1411112,405121)',!oa1,090107237257759451)47391,66996279(7000411'*°?"°?97373000-7535,7095M77--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.-00145(-(911(0--30004503-17113,410-17726203203.-2.30034112,6172640-(Os21)(701700ti((WokPdo31(1(1P1.1(y(531(11,20.....'u,es,ro..S3),LI3l5osoigbi11iog35_I14000.4i50351(.5G14l)h.as10ro&101s1-s-.----.-(-(110:::::.::-.-359--.11106--.25)--.5)96-(511,25!)---0_Is);--.--,01)701)6(51PlO.--..125'is1-IS145-32_(57C63,23.)TLGSn-stemme.
ULNRC-06349Enclosure3Page134of173Co11ooyEogyCootflo.oosi,üooioCo.tAooIy.D*ooootA22-i6L*#l)Rjo.tApp,,diF,Pog,,f11TuMeFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactivetVaste(thsudssf2014doliars)1)toiIoIIV.rkProoIoro31I10frs3b.t.t.7R*oriwoo.*IbJ.1.5F.riliry1,orst2b.1.t.OMil,shh1d3b.LitoIliolosoolhiId3b.L1.12,,t,r(o1o,or,to3h.I.1.1301Torbio3b.IJJ.IMioC,od,ooo,0.1.1.1031.1.1.10HrsOobo1Uab.I.lTrtIh.ISto1I'riIthAtniLyCo4'.-.-Ia5140115:::23174M7.,.570115(5::::roc07667(67,.,.12619in73..-19730226-.(970)326.,,-:11162:eo;.ro.,*34423((6356.,,43(61;6(045753769.,4066610317f.07-.,-40.-.(07.,-,.0(7...*312.156Ch,,#dris,UoSb25(olo.od(',ioI(hAhIitio#IC%L-.20230373,671(671..,.,28730473,571:1671((1(007.052I'ood3bClI.to(Cot15.3.115,oo,l6OOO516(3.353.21)OCoolro,1rstoo**35.3.3PiprsLt(8grqoiporsC110031.156butl(owl351241o5o61Uo6051I,IOU,.(.00013;'551.251.265I'o(*d35Prrio1.Dpo,rlrsoC35.4.1l5ooppho51*.-II56603k.4.;Pn,orty1056o*.200206000(5(3llrsl1hhyoossj.p1i,470**.(205110530(tOOltooyooipsoo1ro*LoI523...7050260256,1.6ISposoll)AWgooolol.2323-U53s(1.4.713.ot.oo00IoJ5o-.-.*-1,1(772521.520920311.0NOCFoo-..-.-170304164163(.(j)C316o0103516016o0-,.-,,0601001,1001,10035.4.10So&ostySloffISot*.'**210030123592,301ShillSOC6ffC,oc..I3731.12113,111431(1.131'1.12UolitySffCos.,,-.,(((5512,03322,10422,40335.3Ooht,,o.llor(ol3bl'oiol.159oo'1oocC'ou541002122-2917,260559541.07333,07331,.0TOTALI'ERIOO36COST(472,102122'2935,25776035615255045160101)ITCYrALS1(472,50.11733372656117560719906301itnion4.-LorgoCoo60000t30.1.2Torlow(Uoo,nso1.1.35l.ioC00,l,060r6361692424'501*3;0(737..1227...1.10,1511,15762377,135.44221221..320.._01135S'13200270206.1,031.1261.7351736*(.336.*.0161.102,73000Ill56333(56.1,130.3702.1512,151*.,3,73(1.'.211,0531,530(33)76535!)2,2792,002*11,263*30012070126701-..(12003.-.1311)3(020,002,2(1)2.2792,002-11,11)).343(11(1,71019716-.,62000...1,3)9,34)50,9002,2(1)010)221142'III).144012332*..3031.01,11262135553,19]1,111.169013,10).)27012.074401251026'.*2)37(1))4)3)*127013012)71,101..,,.10,74)).It;1212,35112.261.*',.2.2)7.13.1,109'0506302,0001,000.3,0072706921)105131)1)14**.((CI...(60(05)26217((011121)1.))9J917,23))7,1102.53,20155))29101623.3)312.11.).)..I1(11)7100119))2,21707)0131016650,431.,.5.1or)..31)22,716372).,.6432.)....1.251,7)5)23,01)2l7141;2I0t*..,-,,,10,1123326126;._:.,,:931)5(1trji;___N0c___SpoolF'r1SltJrorso.'1"1(orItO'olo,qo3llwl*tlUllIllyrsdAotMtyflorsoOr,oooolPoko1TroooponI'roooo,IojI)lop.rsl((thor'ro.lT.l,dUo.Trro,.Mos.rowotRo0orotlooVols,so(7loso,0Cl.,oIlTh1teoaC*(('ICCIroooooodCroFtCostoUrsAotlsIlyDosorlpthu.CoottoUt(tsCo,lotoo.CoOoCoot,Co0lloEy_C.oloCoolsCootoCoOsCo.FoolCa,FootCoFootCo.oet(7u,FeatWr.LbsOlookoonM,ohoor6(((10).,.1,11)0,1,5)3),2,710)1',,,oolb13r&otDrs,oooooi,o)orAioi1hoNo,4rOsoo00391y6931000oo1'(sill1%o0orCo1ot0piog4,l,),2Pro.urizorkdi.tT.ok.1_l,1.31160dorCo1ootPoop6&M0n4,I.1.0Osoc(26rro4,I.1.H51)00191oGos.r*tootoils1.1.17OIt)Slo)lCIo)56r'io,Strso.1on,Oosoo,)3.,1.IjlRsoosrVoos,4lotorosk'10.1131V,orol&loiorosloGTCCtopasl4..),)0IlosotorVo55344.,))T,Osls...302...11,6:0119...--,.,135,175...,'-..(16,001)7.502'..(1501(3,11)).130,71)2*1537*III...(6022'1,1277101%)))Csoo,liogCoolsCoosCkrs00(51105(korlitios3o.l.1.t.ls.1..l.2Aotitio.y45,143Foollloihlisg.I201439930'5731'453423923211(123.915'.227TLGSersdres,Inc.
ULNRC-06349Enclosure3Page135of173CI1*yE,,-gyCofrriu5nfngCt*nJDrntA22-1fS.OO1,AppendixF,Pa7f11atuTableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWaste(t1wcsadf2O14dI1r.)(-St(LLUWNIt1FIsh,I'fkhs7Ih-1IIIJilhlyadItIIkghgT,p*nI'sthg)bpIOhTt.IT*tIHt.-.tiCItCt(CTCCP-.sdC5C*,.(C*cC..c.C*,.CyCs#,C.,sC*.FtCFt(..F,t(.FtC.FtO.Ih.C.ftgCLC1*,I)IigL)whtus(of)4.144HMhn*Shv*1*.145Rdct.I.I.l1,705-01toiiiit21_a1.%itISI.JiltsDi.p*in*tSyw4.5.1iOOA.IikIgN,c-Nyt5,&CA4.l.5t4.IA.iAltt1ia).1.1.5.4ABMiRCA*tIA.5AC.tkiTcbiw*IJ.5MAD.C1*4*15.7At.3.t.o.aAF-FtIi.Eotk)4.I.5.OAlt-Cks,U.ii%.Ij.R.toAL.Aih.ydt4.IA.ltAQ&Ch.,Akit4.1.5.13SM.GtUk'kc4I.iI3SM-ltt'.RCA4.1AJ4UN.tisd4.150*k.I.O.IRCO-RtiTcLbOil*ktL.17CCGcaftS.I&CO2.I.1.5.IoC)Gct&dOil.l.l.R_Iil*l.l&2OCF.LbOilSXt&PAil.].5.2lCG.CR*l4l52)Ct.MicThhicCcAOil4&l.5.)3PA.-h.l.524Dl.Cs1icT'5l*kp&lR.'d4_.l.5.25Dl).C*1iOiSy4.l.5.2t1)1)lv,C)h(ClRCA3.l.R274.l.5.28EM.ihC,il*a4l.5.2ilEN.Cü,oS.y*b.I.&3OEltRty4.I.iAlFA.AiliySwOcOi.l.RR)FU.Al,yR.4.lA.33FR.OiUi.ySt.!RCA4.l.R.34FC-AiliTth*4.li.35FE.Aill*l.l.R.3iOCTill%AkllgIlVACOi.IL.37OR.C.RcHyA'Oi.C.cA4.l5.3RtIE.4.l.R.3UIF.LilWt4.l.R.3OIA.Atli.yOilkTct*4.lA4lKR.5lLilRtwg3.l&42LE.Oi)V&R4.lL.4)LE-OilytOitRCA4..lR44TbilllA4.j.5Tb4.1.5klRAlig4..Rbut.lF.n4AdiilyCsP()k(l.l.AAliRlOitOi.2.lllsdi.lARiSjs.1..)S.lli4AAlhl.R094201.0!)alIt..1441!)3)01,01111.0111...531111..CI115Ii1177:1:00:.;:.:fl...I547...1R),A19ROt).0)..-...5,1111.1k).....(1,144..2115-.....53112*:::2,10111:::l;;RPI.l2..,3.312.21104112CIII)1:2.I).....'44..,...012.101..-...1157.11!)..-...1.))*197*-....7)011,..).tli?...17018051015..1,105...201111117)411..ISIll*--1115,7115RIllit.-.1,171...43,51)3)42.,,-.l..lIIa...Il,1,ltA3,1)1.20....-.1107-...))-..,,iI.li?1.-Il)..,..7.1144...4)1)350lOt)):1.1151:::0)8111tH51).IIFl.t1lR,6tl11*l1062)117017)912019.04701;F11il4.laC1luwlCo4.3.1'1.35.l.33Ra.1ltAlh)la1(1.2R.4.3.3Oa-i1a;;aaysataaaa(60.87hasdoasaatll1aaa1l,S*.;.i5110*15l'aia14C,ll.aaalCabiaS211..5151)tA.Fl5R7SRi473..*75....l,iilSIS.3.;-*71..,*l.7i15Ill.151110553.1031211.70A).Its1512.17I7145-21..13.31..tIll..51-.IrsII)a?io.4321.13-.5..ISO.--70130-4517)30-10131t.5114.ill11370-1711.CI)2025-5.2.2l4;0475)-250--7211--1.11))-345- 14--131--1513--1,127--11))-.11,225-52%37353,135l)tCI;63413155at4203)11250502lAO)3021,011)CI)115)1117-I)U)-IOIl-3)711045I))GIiSIll15II)-?310552802551)01.141)4till71)37)1)17)2S35-3211.7051705IllItO-3.53525.114021.1025.1,1114211)-2611-4372,2002.2003252619422,541111.151-1)57355933,405197.1251113,7101TCGSarvlces,Inc.
ULNRC-06349Enclosure3Page136of173L,1fooy1"'KYCok.Pid4.1oo.h.3.:3Ip.,tyL3.4.44.464o.4.GDI(JAW34.7I1sooooykoIoL4.48NRCF4&4.LiqidRd*tPi04.4.IOUolotio4.4lISotySflCL4.3.I2)OCSi.ffCc4...l.I3UtilitySi*ftC,,t4.4.h4..oTOTALPERIOD4COOT-.II)93P17o1271307P17::.&7112;.410110733072ro-753.354413_:13533133331330--3370330131031310..27t37.l1131021107:P1.1133300833,17033170.26013134X31)2.357023870255-921150074725517127037321104413Dool!ontAfl-194P1,RoW.'.4podloFPog0of1JIllillol)3b-SltJ11lo1.oo1o1*oP21310143I1321200101.210113A0113lth114111.1R,jo11131111k11Di1pll111l,f1Il1C0y11Ll1311.1.7.121)0111lo11311'I1N13y141132.221)0l111.13o,1311IINoSyot21Spdfi11CA41.1.23300C*oto4l3klN.o.Sy10lS3lll1311141112.1300C7t1()1131110N21Py1o1SpolfiCill41.2,331355FlllllgNooSpf1Sy3too11CA1133.2.6530F.lllllNo.OyowSpdfi4133.2.7700l1ol1ll41gNo-OpOpolfiRCA113.12.071301132o1l0lNo-OptIlpoS4131.22AN.l)oiooliolPVto521111COo413.1.2.10AN.l)i7lillWS1&XfollCA413.1.231AP.Col*tS17g&Tod.11.1,2.12110.RldoC4ooOpt41.3213111.3-COol!1Vt,Cot10.12.1401-R*tdo,SlskttttWtt411.1.2113ISOttkoStVttoT,1ooL4t.l2.tGMC-o.k&WltoT21ttooRCA41.1.2.17EA.SoiWto4111.2.10kA-SoioWlwRCA40.12.131ElI-CitCtlI*CWI413.1.220ECFotPlCIlIR&C1Ioott41t.1.2.21EF-1317113110.101311411.1.2.22OFEotti.lSo133oW.LRCA413.1.223130Cttptt,tC,tt131WttoRCA41.1.224OAl1otll.ll11.12.25GA.H.olt.t171I1CA411.2.20UA-l),t1171377Ftfltill.411.3.27till.Clltl.1ChiltIW.t,o.111,1.2.20(111.CIIIt7hittlY'.tttIICA41tI231tPD137773171P11Wttt'llllphttttttlIVAC41t.I7CtROF.Mi..0os011117lltAC.11)2.3100.F4114111.7IIVIC1111.2.32011td0.Itt110111507IIVAC411233013CotiItibtigltVAC411234tlt*Aoli.y111117I1VAII41.1.235PM13110t2171I1Plttitttltl7IIVAC11.1.236UNC.bioo.CCttlit74111.237313.2213731037130171111t.k0.7.401.2tO110CL.it,AtophtoiCttttil*thl.2.OttPTCootmtttg1150241.1.2.40IlAO.oRtl.411.1.2.4IlIlt.UttlI0747*411.3.2.12IC.Slid0.1...1111.243ItO.Itotoolt.43.3.2.4.3tOEttt77tt7Fl1)11411.1.245134Cttpt*.tAt11351**tO1451.13;1311ti-4313;.3133302-Ron04-20040-25273-I.t.t--NP--3137NO-334--119--to:160-.12275-I?IN-33100.111114-334Pt-NC-tOG*--Lilt---532ItNt.t----02313--242--1711.---I777---1.t7t1---2%tt*-39*.*101--**-HWt*-00**---*21021*204**-102*--.--1113*.-*7$*.-*1311*--11114*---IOtA-24----.117*---Ott-*-ttll,**-31,7135*---077--71***-.50t3t51-::1l-*-233,073;---1131,4317NttIt*-tN,tt2CtItS-1tt,P1tJ.*-1,203-*tStt47--:557571)17,310***142,02.1111317-*--21317--*TN.tjt7o5,1151***-3.1113***tO19307t*--.1.2117*--tttN.tt2N7.201--:W2W*-55,707755*-5.152.to:l**-0,2113tIN*-.103,23)-I2.1711--*tot;SO;41211-*.3*:ttott**254$tPt7,47t)**37,5017110*--73:21t;.wtoI*43531112t5titi2**-137:01055****4107-TableFCallawayEnergyC7nterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLitewithDirectDisposalofLow-LevelRadioactiveWaste(thauo.nd.af2014dotl.r.)-ttff-N0I.IR0t-NRCsp,tottSNFIt4IkplTVItnso11*1111*UI3IIyoIAdlellyI)tt,n0o.**t.I1*550.01,1rt.nsp..-Ittt*ttdtI)lopo.t(NOt-To.IT.lLt.To.t.M.t.jptt,IRttl*st.IIttV.1*.,.CI.ttA(3t1CItto(3CFJCIiIt*ttt*tdCttft11171Attt13ttpIlts*tSpti.,V.7CotC*1sC...C*t.C**qtC**tt,C.tIltgtetpC.*ttttC.tItC...t1.otC.FtttC.F,tCtFI(3F.etC.Fo,1WIII..RI.,h.rtOIt,Ipt70--21111*2771*7513$7too201102022.053tO.14t70102233107-3703---.11323--42.41123---1027*t2tNIt*tR1**30SOtItO*---P10211-.-CNPt2543*-cotrotit;tNt7,433410221720$3241017$(ItO115507435-FRI 139*13$-2,220*IS-240*2*Cl;*45*TIN-231*2.10131-130-2tPHl42-::0$*5321 114-I-1312-33--Nt.t;3t-2$*.143)lOt-14*tO120&ION.1,1110-45-721IS*212-170301430113;V1OTttICS14474074020111553-221;1.1711.17127131010$7710-t7401723711251313312113140021311071107;3111120111,403POt37211*?Ii$1RI321-12111113561353137051110511431-CI:w;i301601171307511321289:20TOt1.1531.41110041$41$P71*TLGStrvkt.,Ino.
ULNRC-06349Enclosure3Page137of173CaItawayEaergyCefrrDeaaemiasi,ningCoatAoatyalaDooaoa!otA22-JC3S-ft1,Roe.*Appondlof,PogtillIA.th'ltyIIdooTableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactivetYaste(thouaandaof2814dollars)t)ff-titoLLRW-.NILCtpoFoCISorao(IltoiotVo]oooaho-lollUtOhyood)oooRooolP.ok.giogTraaaporttrooooaIofltpooaIOthorTttTotalU.Two.MaoaoestH4*rot5oVoIoso(bootCtoooItClonC(fleePrsooaoodCroftCmtr.torCootCaoC.stoCootaCasioC.ooCoaoCoIegooyCoooCoooCoosCoatoCo.FoOtCo.IooaCo.FootCo.FooCo.Fo.S't.,Lbo.SIook.ors51Diopooo1ofl1orSyotrso(oohoooI)*Ih.L2a4;ItA.CoopooaoIAILCAlb.12.17KB.BroothiooAi1b.1.2.48Kitifro.tIotAirRCA4b.1.2.1RKC-FiroProtootioa15.1.2.60KC-FioPo,uoriooRCA4b.1.2R1ICC.FioIoiootiooFoolUoihuio04b.I.52RD.!)ogjVarlb12A3RI)RCA4b.1.2.54KE.FodHaodliagC&orsRoIttor4bI.2.55KitSomoUoo(N12&O!)1b.1..wCII.RksCoo(C02N2112&02)RCA11)2.57K).Sto0yOkoolRo0i4))J.250Lt-R.aitsryDrsioo41.1229LA.Rao0oyDooaoRCA4b.f.2A0LR.RooI)t-si,o4b.1.2A11LR-RoofUmaotCA.))).2R21.0.CbooioaL&Do)o,oot)Vo.U,4b.t2M34b.1.2M4KM.)oRooplisgCAoolyoio4)1.2.05RI.NodsrSooptog1)1.2.40)tilt-Roroos5(,,o0.6oRoorOy3t).2M7Yw)NantyowoRooRo3b1.2tools4h.l.3Sofloldjstat)oosoooioatlsso(SilsHoildissjs4h,l.4.lIlls)RIO1)0Ii)')4)*).)*)&ad)*rY.5022230653)1.4.4Fso)IloRdieg693723624231,.l.45ltoott.hiooShopii;oa31.1.4.6RAMSto,0olksiWioUiI)46.1.3.7RalioaotiosmAlo-ooeolTonsil664)1.4.0)t.ds.oso65)RI1612.161.3))Rsdosos,l5ooStooo2564l.1.4.11)RsossorIloalAoooeb)yB51)(l)Og145.1.4.11&osoGoooroorR&plsooaosscR1.ls2)1*65.1.4Tosols:14)4926)0)25276511.)RblololP.riol4bAA)ctyCoLolot.7fl.)77773I2,426Poriol'ItAshliltoolColo45.2.1UooooToroi7ssiosSorooyP1oaoio*15.2.2RosoAlalAotiooRsrs'oyo46.2.2SaoiloyTmwoatLgoo46.2.3CoAiTooAslotoPasotRooood16.240oraoooalEqoq.oost11)2))RoRrol1)oad.oCl.oos1)o,l46.2Sobl.a1Po%,d4bAWi6ooolCooto1'0'60)4lC.11*ttoslC.oto46.2.!ltooo1sosoostiiossjsttot'o'tsslo122)6546.3,:)SoaRtooloIloo&oo44)46,3.4DtootssmiooiotisgEqoipot-otDioittsitioa.-IllRI46.5.6Oo.oitot.orooyooilrolstaoot,(2I)7,3tooo1ttoaaoioII6oooto.-363Sobtooll'ttoI46Ct1lstotolCostsIt43)I4R135)ot'toI361'ori.o)-I)qoolootCoto464,lSowaopplioa464.246:4.4Hoolthphyoioaopl))its41)4.5Ilttooyo)6)ptttott6ttstol454.6I5ojtotslo)'l)AWgo50756364.7ttooLttsotyl.oAgot46,4,8NRCto45.4.9bqoidRodosotol'os.toAoetolot35o'65.1)5--1,2)11-..410-1309410I434357435-3111625626262113II157546238ORS63-lii)1511)33n4s2452757tlSitCA33633600946053.6)1370.75630)1SR20)261433-I701;77597,7i96742,7302,7%1Iii;2311135)30)250333IS4737.o05.3,36It6145)137367003,51144)11,11.6).1)3371-1:),0iI5iRIS9551)75670256330-31R2:7382,7302,771)16.1621,022-2$-----5)6---,-52.--3,439306-:::::21.7.7.5-.355:_'2::'--2037-..-ITo..11,030460--.-3%--.-1t7433)1)-:,.',::::4070-St**--.-1)72-.-116--.(11503I4---,1,531---Ri.1552,'37----67.)---37,100239----Hlit)-.-57026325-::41)1--.325)5Si--..1.631-.-07,70050)51'-.iR171).,021-403II49-2':13-56--302113:44'23-l013-7113715,4402,1201029-2)753025-33-15)--IA)-130--2,100--176--20-S2.1,650--3)3)--53)-.IN--75.337--2,3)11-20)-.---410-76$--2,1314,3(6-13552810-611121)10.21)11.247-.--A,830----lit27--.30,220---2,151,23)).181117----2,560---178,71)527srs--.-SI---3)11.421----111_i---10,01)3920----31)---3,5:1397)--.-IIt!)---126,6757.826----11,2---12,080151*----.-.11)*---.----3685--S137-146,035---10.226,1804(6)16-.------.38.730-:(OttO:'.:::-'.71,4111---2,7Il--*:30031572)80-6lA).111,302---1,623.33023,75614.481)*'.214--*12,03342*::::%),7NCi*-*tItAN*--132,30:1210---1,416402242230549949'i3378.10OR3121,5091,550to);4,86730077006,36))53(1))1126571,5117TIGServieta,Inc.
ULNRC-06349Enclosure3Pagef301173D*,.(ah,angC.tAiy.1sD.eu,,tMz-Jc.3*1,Rv.*AppndIf,Pg19f11TableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposatefLow-LevelRadioactiveWaste(thoua.ndsaf2014dallar.)C)ti-t1t-l.LRWNRC5aiFclStoIa.v,.adkoI1Vcssa**BcdaJIU*IIUy..dAatlcltyI)aaaHaaaaIP.k.gIcgT,.capwtPacasic.flIspca.IOthoT,t.IT,t.Ith,.Tc,c.Macseccacttchs.(hcV.lca,atI.aat(i.eHt3mCUrUCPcccc.dCsftlc.aAoMty)a.ciptI.ataUtCastCaataCaataC..hC.a*C.+/-asC.adaea.ayC.aCaasCa..COatsCaFactCc.Fact(u.PeaCa.EmiCu.te.tlVt.Lh.OtachasoPwi*d4ht'.d.I)psIa,sC.cif&atics.I)4bIJ0Cqaaa3h412DOCSL.0Ct3b.u:IULiliLySLffC.a.LIbiSItt.IPoid4bPc(.t.Dpaa,laatCat3t0TOTALPEHIODIbCOSTJ.470514155505211385Itt?2147151004155,415....152057.11.1.174.717otIs,sitti...-..-22172(1-40,704Ii553003(05210....077,10!)210110,277(1.553115)140110910...1550-.1:12.757211)1057,771,2450395ItS2(1,30520(174300207,(15770009.175571015)102120722(5110510)1)31-IJa...cTa.'..I..daaPa()ad4tDi2(0aeiaiaiaA4mtaaIr.t.1Of0I0tmfimtoy.o30.1.2Taaia,tks...*lt)S.bst.II'sisl4tAssoyl'..s,,534112(22(2...-Its-192)22(21.aia)41A'k)iljamICat.4t.2.1Uss..T.mia.tt.oSt.my4r2St.ht*I.lPcisl4tAdil.Ic...IOat...,*H,242,47410.72210725.53,0705,2-10Ptc)sl3tC.1t.t.oIOats-ItS.)1)Otstafftths.tI.assptta.ta111SoIsatalP,,i*tl4tCt,l1.t.a.)OatsPt5))tlttPtttt.d'Dtp**dtttttCats.lOl2t(q..!lyt.t(5)t45))t.tt)tphytiaaotlia4t4.405ss.1.FUAWgs.tsstal'Ito_BI1.ottsswyts.Iast4t4tNRCFt..4t.4.7Cepst.t.Uts.ttit..'If_taSatttitySt.ffCat.Ir_1_0))000tsOCtst-It-tinUtilityStaSCat-IttSttItltts)lttktal.ttPtco.t'l)tptctktttt)'ats.ttoTOTALPEtOtOD4tCOSTpeelolt4Tm'sI,S('ElliOttth.StlttSa.t.t'SttacItajattiltStatISssaclaiaIt.tAt11tit1t.251S-457*727.,5,1705,-0lOt-Is21,009.21,279t755511,0001t21,2-121,2-12100011721,2-121,242212222210492092052232329055031100tIlt(0147,2(117rtt2,1077371717,5754WIt55,25229752StOSOt09.HC9.19-tIltS1)sttttdittaa(ltttts.iot.g00talltlktitgo0171_I_I0a..t..517.1.1.2AttalisyStt.1.l,2Attaitcy541stStt.1.l.4l1.,.Ftdtityt.t.1.1.0)Ij(sl.17flg&SttttjtsW.t.tPs09thtsttOtt.1.1.0CtacsciattltttCt.'tidtt.CIsatt55.1.1.7Cteesoi..tkcCtctidtttOet.s.a.taI55.1.1.0Ct.tt7TastsCtcttttOtt,(.l.t)St..))it!tttsattt05.1.1.10ta.tat.ISssktttV.ttttttttpbtttttt0701,I.tlFkt9tatttl'ottptttotsflit.!l.t217..ttoildic.0t.c009Ott1.1.13FsslHoiklisgtlt.t,t.1-t(lttlOtadtl5tSht9tSb.t.t.tOtat.ktStt.t.t.I6M1t.ittsdsttttOIt.t,t.17ltlistsllactstosSit.Ftotttl.t)ttttttth.t.t.ltOtttst5taitttttat..t.).t.t.19RAM0tst.tIlsiltIlagOh.t,t.2t0atlttat7ttattl1ttt'stats1TactlObt,t.21Rsla.70atttt,t.t.22Rats.ataOtt..SwttttSttt.t.2(tOtadtttIltalttattctttlyllsi5httg55_I1,24&tsntyMttiUtttt..tOll.4,I)1-t,1,5951340509tH.2,4t7.92*:072*279-2,257*7755,909*0294022-2701,024lIt577-OilOtt*432-1173lIlt-29220-1079-4:1-I-2012(53-2392.51)5-SSOt)!)-**-*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 7507S'170INGOt2(13552052**-1511-*_7.(OlttI*.*--*-.**7-14--*372--.7,t0'tOI53,ft9)157,171(1-(5401-50)1)1220,0147072.2(172t102t1(I22170)t10517).TLGSnckts ULNRC-06349Enclosure3Page139of173Cl1uyE,rgyC,,t.,Th!com&&oniflgR.AppndLF,Pag11411IIdTableFCallawayEnergyCenterSAFSTORAlternativeDecommissioningCostEstimate40-YearOperatingLifewithDirectDisposalofLow-LevelRadioactiveWastefthausandof2014dnllars)(m-sa.Ll.IttV-NRCSptFItiiIriIIUIIityII)n..ItnnmItmk*ghgTrmpntI'i,gt)ipn*IOthTltTtIIIT-n.Rnl*rtmV.hn,CIt1lCtflCCPndCnftC.ntr..rC.,tCts1'tC*,rC(1asCmtj,mmC.nt,C*ntC*mC.FnsCFmtC*.FntC.FC.F..t%t..Lh.Mnhmn5TnhnnDm4mCIn.üngStildifmttmt)sb.t.1.255mmsb.I.1.2s5hd0Pm'&.tm&Sb.t.1.27SwmGma.sR.pJs.mmgtIhIobj_I.2oTsdimflsiMstt.1.l.21)TsrbimRka.lsb.1.I.3oU.II.5.CtsgTmwsb.I.l.5ITmmLltmtGbj.lTmtPnLfibAkIit...ICm5h.2.tC*smtCn*hg1154Gb.2.2MissABkIitI4,908St.2.3CigT.nFill*5,170tb.2.4CIsTmi5mHd..4i72tb.2.5Emtm(U0milSmmlOtSth,2.5CmtndmDbss.Ob.1SsIlmIPmIMIhbO.mICt.1590179GOt-Ins415537liii-164256--tot-----.t3I5------.1117------I554i-.-.--$7175--..-..---20I5-52--.-.-l70.19147-al;;.41255..-i;orn--155q3--fl5.Iil).I--1O!)20-E.tNt:!k-istktth*thistiicy.-i5U!(nbUIs£r0-idt*tsthtLWs.hiImthO5hLi.4I-3o:--.--(I)4t+/--.4t2---------.-504150JG55-.G55---.--455.1--::--1ft5!:-::-_:::.----.25230250--50-.--.---------[lIt2171G(3.-)(I3-----------.-110021fi5U,US2--2552-----.--.----5.2007005tOO-.S010---.--5II74-4.251.---is:s3sssn.:n--as40.---.-.-ti_a-Is----21272I2G-l2975fla226-57)5t------7.j;j2D7O%3-51.5411.---12722642971313!fl-fl7,3Ifi------474522O7O41105740,0072672014,040-120701060211176.003107090901,29509500114,117-0104000014eI22170070.4606545927404.700515.C1,om:LAotistm5bI2Bo-kFilI01..sb_I_aGro.h.&In.,tmpo.it..0.14F.o.Jnp*rtt.NRCsb_iSb.t.II'i.d5bARiI1yC.t..-5C7--_2:1t-.1.01)2--52-.41017-.---7405.736---7.4003722,85!!---I:oa2073C025P.nodt.bCIIotmIC,..ts51.3ISmlIm.t.1km..-.Sb3.2C.q.*nkAlImtm1.Sb1SobUI.t1.15.11.1.12.4I,a,,ICi.I,.n..lflIi.o..l-1N1....d..tC.i.51..4.2Pnp..iykmRb4.3Ik..-y.q..pmoii..il10.44l5mtoo,Ub..lR5k-isRmonySoffC...c1.546DOCSi.WC..I0.4.7UiilitySt.IIC..iRI,-ISsbm..l)..,.I51.P.O.15511.OdllOit...i.thuTOTALPERIODObCO.STP00101)1.TCYFAISTOTALCC)S1TC)I)ECOSIMISNION-5:7:0;--.--.1540-4O6fl%R1.501-95110-.SI_Gb--l4lti4-17,307-__QT_sLCIIWJTC)t)RCOMMISSIONWITh1702.rt)NPtNOtNCY.01161.OOWih.1..md1..t20144.41...OTALNHCLIC0005ETERMINATIONClINTIS0254'.011$96520Ott..,..I...t2014d.lt.roPENTFUELMANAG01IENTCOS1157.1.G.OR10910$thdior2014III..-.tON-NUCLERItDEMOlITIONCOSTIS00..OK:$114,417didi0014.Ii..-sOPALLOIS-LEVELR1.I)IO4t1IVE05S9EVoLUMEUUHIET)(CLU!)INQCTCC):1.114001.1.1.1.Cm:OTALOIIESTERTHANCI.ASsCItM)W5srEVOLUMEGENERATEt)2217mbl.(mtO1RLSCIIAIMOrALREMOVEI):oust:miOT.U.CKAFTLABORREffUIRtMENTS:1,094,592m.-hm,sTLGServlcea,Rae.
ULNRC-06349Enclosure3Page140of173CallawayEnergyCenterDocumentA22-1690-OO1,Rev.0DecommissioningCostAnalysisAppendixG,Page1of14APPEND]XGDETAILEDCOSTANALYSISDECONALTERNATWEDECOMMISSIONINGCOSTESTIMATE60-YEAROPERATINGLIFEwithLOW-LEVELRADIOACTIVEWASTEPROCESSINGTLGServices,Inc.
ULNRC-06349Enclosure3Pagef4lof173CullawayEnergyCenterDocumentA22-1690-OO1,Rev.UDecommissioningCostAnalysisAppendixG,Page2of14TABLE04DECONALTERNATIVE60-YEARPLANTOPERATINGLIFEwithLOW-LEVELRADIOACTIVEWASTEOFF-SITEPROCESSINGTOTALANNUALEXPENDITURES(thousands,2014dollars)Equipment&YearLaborMaterialsEnergyBurialOther['1Total[2]__Q4_'L--iL?6i1,61217,507204570,02110,7732,3252,01612,89098,024204679,21829,0032,43733,86124,285168,8042Q471Li1")p99,173,361204869,17214,5611,45010,0798,664103,926204968,98314,5221,44610,0518,641103,642205049,6578,4929568,271*6,28973,664205134,2249,547331212,42446,547205232,08029,44819303,32065,04220537,0126,43742072614,217Total502,328155,65711,386106,41588,948864,734111Includespropertytaxes,insurance,fees,surveys,andGTCCdisposal{2JColumnsmaynotaddduetoroundingTLGServices,Inc.
ULNRC-06349Enclosure3Page142of173CaUawuyEnergyCenterDocumentA22-1690-OO1,Rev.0DecommissioningCostAnalysisAppendixG,Page3of14TABLEG-laDECONALTERNATIVE60-YEARPLANTOPERATINGLIFEwithLOW-LEVELRADIOACTIVEWASTEOFF-SITEPROCESSINGLICENSETERMINATIONEXPENDITURES(thousands,2014dollars)Equipment&YearLaborMaterialsEnergyBurialOtherTotalf13,276-----204567,0644,5732,3252,01610,23286,209204675,01322,8522,43733,86122,036156,197204773,67725,0151,80942,10818,007160,616204863,2567,4581,45010,0796,31588,559204963,0847,4381,44610,0516,29888,317205047,9116,3969568,2715,59569,1292QiiJA20521510000151205333000033Total428,70475,36911,096106,41571,038692,622:TLGServices,Inc.
ULNRC-06349Enclosure3Page143of173CallawayEnergyCenterDecommissioningCostAnalysisDocumentA22-1690-OO1,Rev.0AppendixG,Page4of14TABLEG-lbDECONALTERNATIVE60-YEARPLANTOPERATINGLIFEwithLOW-LEVELRADIOACTIVEWASTEOFF-SITEPROCESSINGSPENTFUELMANAGEMENTEXPENDITURES(thousands,2014dollars)Equipment&YearLaborMaterials000057,716EnergyBurialOtherTotal2044142cJ1,276005462,24820452,0676,200002,65810,924,20462,0296,086002,22810,34220472,0236,070002,04510,13820482,1126,335002,05010,49720492,1066,318002,04510,46920506231,869006053,098205100000020530Total205200000011,38534,15500112,1760TLGServices,Inc.
ULNRC-06349Enc'osure3Page144of173CallawayEnergyCenter.DocumentA22-1690-OO1,Rev.0DecommissioningCostAnalysisAppendixG,Page5of14TABLEG-lcDECONALTERNATIVE60-YEARPLANTOPERATINGLIFEwithLOW-LEVELRADIOACTIVEWASTEOFF-SITEPROCESSINGSITERESTORATIONEXPENDITURES(thousands,2014dollars)Equipment&YearLaborMaterialsEnergyBurialOtherTotal-op__2045890000089O20462,1766600222,26420472,42513400472,607120483,803768002994,87020493,793766002984,85720501,12222700881,43720518,9868,28754093418,262205231,92929,44819303,32064,89120536,9796,43742072614,184Total62,23946,1332900:5,734114,396TLGServices,Inc.
ULNRC-06349Enclosure3Page145ot173BtA22-1C9OOQJR.0App?)dIGff14TableG-2CatlawayEnergyCenterDECONAlternativeDecommissioningCostEstimate60-YearOperatingLifewithLow-Leve'RadioactiveWasteProcessing(thou.andssf2014dollare)UffSjtoLIIttNUtsptFal1tj'oooodIkd7.há.esIoi&tIUtility.dAtIoItyI)caaIt.cnotP.ok.glaToop.nI,-ooodogflhpoo1OthnTtITot.ItJ.ToncMoemtkodortIocVoloac(isaAC1weiBtiasoC01CCI'oonodcnC.anoocIodoo_Aeotyl)oorIpOoCooC*Cod.1'.OC.s1*C.t,oooyCoOsCoOCosCoosCo.FooCa.FeoCJ.FeSCU.Fi'OCa.FoeOt.LbMhooMohmo155101)1-Shotd*oohnoihT*o#ItoePdoI1.I)tooDooneooocagt:ho!ooL_.tjt*.1.2NottotinofCooIto.t.1Rooo,toI&oo,ooooi1t*.L4N(OfitOOofPooeocIkfo1iogt..17I)otoopt*ot.yaoo&poooo.1MP.t.7Roeb.ot&poo.tj.KPof,eIsoiloloI1j.9k.1.IOEelooloLlmltiooh(j.llt)t&ilolby-pedooboobyk.l.l3l,l_l3PofooSER*o.IEAbilllotcoO,beSpoifibC(*bSbb*dyl.l.lbiPbObobciboToüotiool'bol.lltll*eiybNIIC.4blObobblbft00000tibolilbbOAbtbsitySpbotootoosbo.I.t7.lflot&tbbObbo.O'EeblbLbOl.l.b72PtOt3bbO1l.l7.1NOSSDoocoobsoiboFlobhl.lt7.4RonEenbocotb.l.b75RoobLooelb.l.b7.bilbo4icbhjokb1.1.17.0Riateootcamlolbb77MboTbioo1.1.17.10ttcoCoil.eesl.b.b7.lIlbooObOObOb%Lbboibbbiol.b.t7.l2btooe*bo5bcoob1.17.11Fbibity&4,bbbsoobbbb7lobl.l,bHt.lbflPloolpnp.&tbo.bsoo*1.20bolybRigbogbCoLCObbEOb4OhbbbbbbO51bLb10b.ylkbbol*tobolPnollAbbobbyC.etPbOOll.31SjooFnbTnn5ol.3Sobos.lnoblCobh5bObCOtl.4.lleone-c.42Pope-byteetollHetthittobntoppbitelot-IIbetyqolpotetbobSDitpottlttl)AIV5botbtlb.4.tPl.ottetyyttolttbo4.7NRCFottt1*48EeeoeyPleoioFoolt4.bttNPOFtotlt.4bOOptotFebFe-IO&M1.4.11SF51OponbittcOtotob.412CoqtontoAbko.tbtebt.4lbtltottttbyStoffCtb4.b4UtllbtyStffCttoclotSobtttobPtdobItFe-jod-OqoodecCen.Ill?5235211.3000..77.1350)--IllS:.5)013101*.700).4157500,7,101.1,5003,11)'.1,1010..115),3.1203010)..37.02711)2510910).25%...'120..,11)1*.Sic--.-000.IL)*..0)17:..111)07017657I))135135lIt1151150't'077SOt51)15371301%I737311141.01151,03051)45235%.023215ao0766751171501,4503.:l5123)781702,110115,70)111.110..72501,10010,2110.0.200..,..7.2001,0000,20002001%1%-it...1111*.,*50..-,055...5511..6)11.---1,00%---lilt---701-.-1,000.--11,223--..11,1501).5)51,33311012,00%37'l%203003001245212521,11201,020101,20)1,2)0).6037:1)012,1)007,1.2301,13357,475110--.2.1)0)-.1,2101,.7.1,75:1121)020--275,31312,10020115,714TLGSruicn,Inc.
ULNRC-06349Endosure3Page146ot173Ct#*DtA2419O-U1Rfl.,.IG,7f14TableG4CaltawayEnergyCenterDECONAlternativeDecommiscioningCostEstimate60-YearOperatingLifewithLow-LevelRadioactiveWasteProcessing(thousandssf2014dollars)(-StU.IIWJl(cNitI'o.sr+/-IlhoIsVsisqndibroIlUilttyo,d5etIsItyhoesHrsoeslI'.rksIorrssrpotleJsgfliapasalOdorT.!aITsaIt.h.Tra.MsssgroerKr5ars1.sVstoorClooSCisasHClassC(TCCl',errssdUraSC.orrotsr0455Artk'hyl)ssoIptfsaCostCoflsCotCastsCsssCstrCs(IflgreyCastsC.stCotCsssCoFrstCsFrrCo.ErCu.tartCu.FrstWihr.MsshrorsMashoors1,020121.313,2315904Hi2O37IG1DIO)MM*510-IflQ2077.1fl715,0TOTAlPERIOOIsCOSTlERIOPIb-I)roosnls.I.olagPrrpsrstlsosPsri*dlbPiersDseosshoisgAsiriiot)sSsilelWokkillPkotayhms---**5)7STWiGfilS-55-...1h.t.125555Fhoh-...isws-..-....lk.I.t.3Rsosrsteosh-*-.JO47363151-..killRaroisiagbrtdeW----7026lOS49..17.-..lk.I1.5CRDoshrrnekIy*-*-25194545*'--lOSSlk.l.llICIII)hresisgs&Clisbn'-.flIll14515.....IISO))h.)l.7leersOSSOossolsUss*-.-CIII9140115*-----(HO))h.l.l.8Sstoosol....450((0ST525--kItsFsd((tyrhoss-**--5)2317457*07--.--1,2001L1.t.100Iio%Isshikk..1((5(15..,-410)l).i.1.11I)i4oiaIshirhI---10123174174*..-..-1,200lh.L1.12SOoo5505)0100-*..-.50007tOO657.....(.0001k1.1.13Oriafredostr*.*25IS(4573.72---.1,0(0)11,1)1.1SisisTohis,-.-...070)126-.22(1-**,..-1,100)10.1.1.15hIs.sCr0()ooes.-.(9730220.225--...-(11(0)lb11,15Ass(lis)yhl)ib(i05',-1144112053lt0)40...2.72010.1.1.17l)oorlhoil)105.-..-0441120(20Irs.(0*..,2.720lb.).)Too),.....4)112OT)1.02022)))10)7....22,2):)11.1.2(loss(0)0)517)o(11.15.,.32407157)-..-.-.I(111710ISSl010()'0)otlb110)lOSyC0)100.10*-.-.1,0)2911357924006.0(7-*...1(017:13.242'0(0)lk4hh)(rrslCooshO.)Sprstfodpolhr(stirr--.-10.0)3(523(2,43)10,4:14.lk.2.20(10Choro0)roint0(s-,....2,0240473,117)3(17).10(10)7,052hIO4oos(('olol1kA4li0rrsICoh-..-13,0)152,405(0,1W1(1,110,11)110)70112P51)041kCs((sUelCss1010.3.1(Sos,q0)p)0050505*,-...(34(535(025-*...,.0.3,2DOCst&O)rskstos50(0555%..*.1,000(031,242(242--.-,.(0.3.3ProooIosor4so1oo1ogestsrss(5.2073-(26.00(21)031)-..20:)---1(;,sei)os0.341rorsoskseooiohr(sgrhosi0))0000sooS*752001,7530055,0005,015-..700.530(747kIllOeslltols)hsosro,-S*.-.022',*--,.,-(0.3.6PipsSOtt0)00Jsi()msl0-1)00--...ISO(.205l.2r,5-.--...---0.3.7SOSSCI500--.-,..2251725I725-----05.2,5OpsatFoolfrasofar.-.-.-0O04041404(51'..-.,.-hOSakios)Pole)lbCallatoolCasts2,431)1(02(03252':1570411002302140270)111744(1..203700-.50lOW20:)-(10toflhPsr(o(-)hpso)sstCo10-0.4.1(coooo'thoo27-..73)34.,(0.4.2toooso--,..0(1)001,01151,555---.--.-(0.4.3Proyso----.,(4(5555**-(((.4.4HoIthpkysissslia-25)-...-7035)35)--.----.--Ih.4.11)(ssrysqoipesetrse10(-26)---.,4530300)..--.---5.4.60isss(rtOA(VgaSSlotol--71-10.S3332---v.0--.7(573(04.7('(soC.0)o(elot----21O'lI(0(4------lb.4.0NRC('os.-...*348)t303383-------.(hISEoosroy)'1sssocFaa-----75170020-0110-------.kIll)S(oSCfl(s)Ps10kM----.-(Iji)rn1511451)-.--..-10.4.)))SFSlOpost(sCs10-.--.-407115-115*-..---(0.4.12Cs10Ao)ooi---.'10411051155115-.--.-0)4,):!Oe'sstySMO)COS--...-11)4177)0,0):)6.V1)-.-.---.240)00.4.1.1D()CSMSCoL-----5.3220407,2717,271'---*.-'54,1:1710.4(5UtO0)5S10WCOC---,,-59432:111215335(0:1.0)...--..21)11)115.4So(0)10sI('ohs)lb('or(oi-)5prrIastCoos2754571-to323)0452)37,11710(3311,340--on.-.7(57124(13.5(0haTOTAL115(11010((COST3,)141,1517Itt304-2,507547551052074405.0011)5,4000)7-s-i:705--(00(Dl200))4.14,00)100(101)TOTALS3.1(43(165123356-39201270002(132)50001411120104)0152*(253705*20,5)32040)12(7,100TLGServices,1nr ULNRC-06349Enclosure3Page147of173Ct1yE,yCt,Decon*nsi,onihgComtAnity.iAZZ-]f3O-DO1,R.0AppdiG,14IdAIltyI)'ERIQI)2-IgCtH'.1t)TableG-2CallawayEnergyCenterDECONAlternativeDecommissioningCostEstimate60-YearOperatingLifewithLow-LevelRadioactiveWasteProcessing(tlwu.*nd.of2O14dstIsr)f)ffSI1.1.5WItCSpEISi5I'41kI111I1IUtlfly)diImn'II'.IuIegTespnt1)hp.IOthnTtIThtJIJ.M&.nneHs,.*thi'It-C1sHct.L'(11CCIdC1tCiRee'.IEqsipeeL2.1.22.13MiCmk*n.s;a1isgCaLfsnC1*ssHsihIis5D*hiis2.lA%Wsj121.4.3II(aM(dieShOp2I.3.1Ret&3.1.4.5Fe4tiklle2.1.3TI3.J.5.1totMn.BhIgNe.Sys',,,Spd&R(A2.L&21C)AiliyItdjN.SytSp*d&3iJi.1AB-MiS(2.t.5.4ABt1e5s.RCA2.I.&5AC-MTbh2.I.t6AO.Csd,esL(:.t17AE-PI*t2.151AF.FksH.t.E%u2.I.5.9AK.Cdntleenh3..L5.IOALAkyFde2..L5.IlAQ.CIt&F1e*LCh.eAddt3.1.5.12SM.Ss)ten,*I3%(k%'2.15.13SM.&e.tCAi.L5J4SN.Kt,Iig1tee2J.5.17CCtnse11yInSI&C02CD.Q.*tS.l042.11.I9CE.C4ü5ls.1,5.ltCF.,04S(e-*e&I,1Atin21.5.21Ct.C.eInnnAi1.1&22CI1-MiT)ie.Ce1OH2.1.5.23CA.2.1A.24CS.Cli,5Te&2.I5.25DO.C4HgW.seCbeH*]OHHe1Sy2.t62tiDO.ClhgWtLle&eCt4LCA2.1527Ci.J1!Hd.IIkteenI2.1.5.20EMHighen2.I5.2t)EN.CtistSp.y2.15.30EFSfty1jeti,e2.L5.11PA.4jIjySnO)3.I.&32FB-Aili&e2.1.5.33Ft.AH1i'S,eRCA2.1.5.34FC.Ass1j.y7s4j2.I.5.35FE.AilleySt,eChiIAhli(i..I5.35tE.Tl4BHliRHVAC2.1.517Gt.CecHyfrgC,42.1A.30lIES5yd0*NI!),),H05:L;:22.;n7,114.:&tji2,NR)CRC55.alt1,SOH.155tH331)1.120:491)31)7316)31CR031)322)l)71471)7:oo2031.301)173023)24.31520.10021)704)2051,0254.0351501)043,71)349.71))ito2,30)42,301?M034)22154;2.5CR.492)3,74))1)1)530793.870..7,71)1424))10000.l14))31$It_"i37215321)61307307447885005494).I;41.4744;43530)-52397-967-050-11)4705701)294161)11)951$)5011511%;5to)301.14031))l$3$,3031))lOlA993.:129401)31.4)00.2,2474.1311)).11)4,2)43151)001)42,21710)111)110111040--47).10441.00$-.554)1)42770240,343.0,1)1)1.--2.335-1)0)3..17,001)2,202-.0833--,5,36%--,852--.468.,4B8O2,31,-.fl8---457-..1349.-114,371495)-.270,31)18,042.122,0744,411483,0431,478--.524.100-3957.,1361K559-.497.871)16(034Nod.51)S1)pply000tO)2.1.1.lROlCl1)t)1)po740))232..1.1.2F-.oR6f11)k31)257*,1,1.3R140C,1*ot10049504l,4n1)09l42..1.l.60t*,.eCon35)5,3593,228%,1.1,)1loHolSwoGm68UOl.-231)82.1.1.7CRl)MAICI)0roSiAOCRnel4)4032262.1,I.8I.eV.llol'4323,5601054142l.I.1lVl0lolno*k07CC)N*1..-3.l.l.lOR.1)OV1Ill9,31(42,41220,1.4TOll1,011)16,763111)683---1,7-,..57,2)2311,2(7-.,-3,844---1)10)4.81)0235,5931$)1371,0024,00271)6184518191116Ill1))3421)12012200I(Ill134)4to1)43915.,1-4,71)1).1)0913-78394-Ill)4343490,1.131)-SI--II2741)-3417541.15473100-1640-830.175-1(4300849,61)0.I,75'40-1.344.-30461434)47310459015110lOll-11253.-1013409-369--45031:3)2483.11308.--.2,166--,,205.-.-01)2491.1,401).--.5,54254)11-,II-..16.-13..-.l1'--397.,---69.--,,2,7442.373-,.1,3)5444-204-.-TLGSeroicoo,Inc.
ULNRC-06349Enclosure3Page14eof173CatIawyE,srgyCM,C,1Anty.iD,,tA22-19O.øOJ,Reu.0AppdiSf11ITableG-2CallawayEnergyCenterDECONAlternativeDecommissioningCostEstimate60-YearOperatingLifewithLow-Love!RadioactiveWasteProcessingftheuandssf2014detlara)tmstsLLItWNHcStFItliPdIkjJiaaseoIIbl1UdItydI).ettott'h.j1sgT,eetP.oeIs*I)p.nIOshoT*tITt*tM*gtRa&IoV*te.('teeALlaefl2Ule..CCT(JC7.sodCflc.tCmC.ac.nCaC..4CoCcsoCFoCa.FtCs.Psi.fle.PeaCe.F*tWi..I.h.Mh..I)fre.I(.etiod)!.1.5O)fLF.Se1oyjidtVe01reso?2J.5AO.JA.AsIiOt&Tocd.25)5.411(5ilsIk.Ut1022.I.5.42I.E.OilyW*b.179-si.s.s:LEOilyWwRCAO7352.IS.4*IThd*ics1fl*lNcSscSpells.74.2.I.5TsI0545S4a77co2.i.SSC$hcc.1,0952772.tSthtsI2AthtyCco2.10221)47870532W!P()(i(I2*MditieelCt2..2jtcoIisIAsi*5csys.2Ssl.U*ItOOd2,td;IjtcICabSIeksI2PdIDp.ahtCbeepUs2.4_SPopetyts2.3A7..I511*yqpsoctostsI7..4jD.7OI(ftMSVgooowil75.4.7IlcLsosgya1g7_4%NRCFEeeusssyP)sssisgFss2.4.1OSpcLFcdl'tOLM2.4.1ItSFSt(.)potaCt2.3j2C*..t.AIk*ti2s.4.l3&eitySsdtCt7.4.I1I)OCSsffC..t2c.4.IfiUtility55.1TCL2.3SchsII%o.LPn,d-D.madctCeIs2..oTOTALPELUOD2COSTPERt(S)Sb-sht)eeteIe.tI.ereidSbSed1escnoieicAoot*!fl.1.1.)200SceSoBldgN'cSySeSpsdflSb.1.i221.I.I.33(5CS.tO*INc.Hys.eSjolkSb.L1.4345)C.,(SOtJOIgNes.SysseSp&.&fiOs211.1.57OO1tdes)5INsc.SysSfiRCA25.1.1.6700Iü.dssst*BIdNe-SoLeSpsofisb.)J.7dN.flseissoliselWoSLsOUs&Xfss2t.I.I.sSN.1)sciseIisc4SVtSts&IfeRCASb.1ISAt.C,sdsssftRts.&TossrssSb.I.LIO1111-RssWC4scNyLsssZh-7.t.HIIU.Chssthsd&V.tscocsst,sl:sbJ.I.)2HL.RsMkc1SVosbJ.t.13CE.]tk&tY.ue7sssteocs2b.LI.14I)E0WtTo.tsoctRCA2h.1-It5Sb.Ll.H15.4.S*ssW.tsRCASb117ER.ChsICssIicgWssesb.lIS2031.104ijs*:72439439;5j.tlI371ii83533021;283:564RRISO173173,,R39;1113151soos..2611101.*.23201760-S371ifl-..1113,51210.1311--.3,1311..-.RIHI!)1,113:*12.651.-.515,10321,1111)-.753397...111,11171,IRCI-:.,'1t4::.12799735:.-I.I;3:_:11371)73-..1,9314,525...52f1.t31925,117-.1)20SrI).-.lilil(3112l,1R-.131.-..-2,517--11,1123.-..153211(15R14--.-his.--:tARS539-.IS..--.1,3(7-.IRS-...---7.234-5311--33152204-1142715953531111560R3.l2.327.:L3RcelISs.I2.3.3R,sslFetTs*,sfe*31A23Rsb60tPeisl2.C.dh5ssICsts5103111341559636-IRS77377337:m;-59537537Illfi5)-*1272.5062.200375)116353)119607..--RUG550%tr)ZihIl300509tA))157651616RI3923(1372532)0-2110)fl502)171161553CR246(MS36)17s3)152WalIe1)30013.502-5)64IRIS10553:77020:7520:755,5)64220712207143530)515156673541)1020)54)37)97--))1011130)--.*)hRiH53)59)1-167....-.AR.:.-.1)102042)61-.053..----5)55--I)95)5)1)7)11)515--.27()6.))R)p3_7(;-.)51:)CI.--112.57)35741--31)5)1.)R,354WI72515131)!):)3.2)7:i0310)545202510513.--.-':51)12-::__4)6--1:1:7)I77-)323539::::--5)--..-.::::IRS33(A)_6I:l1R-.252051961,151:1)176,00330.))45101fl.))510,'355322)71.1)0'fl'HIR3366)17115)520197-126324.5432I-39136.323.34)..---.----1,5201033)G5.175:--..,--16)2.-12325-IRS-.,--.1,52'J------157....-.-1,63)----.-15,735..----551)R1----..077)5961.)22233.305001)432,469351)6)250179,49'211)1)535425)102,573.0)430340-.5677103)53.-7n35t7)1*--11)6)'6912)-300'I35:-09--..-'I12l)ii;5R6-2o;2016)20412)-..--.252IS351517--.1636104--.333...-TLOInc.
ULNRC-06349Enclosure3Page149aul?3DommiiingC,.tA,sty.iaA224E90-seJ,R,.*Appendix1.3Pait18f14TableG-2CallawayEnergyCenterDECONAlternativeDecommissioningCostEstimate60-YearOperatingLifewithLow-LevelRadioactiveWasteProcessing(Chsoa*adaaf2014delbea)----csr-sitill":kcSwa(FoIIbdaltalaa,a1i1IUthtyaadAdh'iaHaao'a1t'akaghaT,aaapaaPmao4at5apaolOhTo3Tata)U.Taoa.MaaaaooaIIIoIa'ad.eValacaC)a1ClaaBC)aaaC(flit)'*odCraftUaatadasUmAthUyI)mIt)aaC'otcoiCaslaCogaCaat.sC*staCa.gaCaatIagoayCaaiaCamsCaaCataCa.Fat_CsF..:Ca.FaCa.FsetCa.odOith,.Maahaao)Iaahooa251.10)EF.oeUa)So,,otVatoRCA2(5)820446-.21791754.5326...216,2fi73fi62zh.1.l.:s)£0.CogCliWa[aRCA-247...37fi4..H4---513551.1.1.11GA--'-.--1305*-113.---IIllS211.1.1.22GA.PlastilallagRCA9?IS533311111lBS11311--..25ICl1,755Sb.I.l23011-Ca1oIChilhslWa5,-114...'1315-.95,.,I105Sb.I.l.2l0h1-CatolChAlollValallCA.200I16--S5252..07*.-7.511140225.1.1.250D.Eoatia1SosW101'oajlhoosHVAC.10...-,321-.SI****,12721,1.715137Stis.sUooasaIlsiSlisgilVAC1221070.-50361751--2,1014.'--0214122025LI)I27GIl.R*A*asla)lui74iaIVAC-10011170324-00716515.*2,1250-.-1111541145725.11.20OK.CooodHoIIIRaROIVAC-150..,-,2593.-'1151..,29592b.1AlIL-AaailioylhüSIisalIVAC-4(1(1122242.155-199ItSI1,179-.5(101220-.-2207120,-tIll25IsoCMl5olOaaoat10UsitlisFIVAC-29..,.-454--11*-+,.-1199211121ON.CetaiseascClSsg-5142110111657.2(41,11171,1117-7.997733311,771160)2111I2207-Ce1011maolslollLaak0*laTol*-ISI249.770100.-707.---435707102511.22CR-C95tmsatAuoph2tCato4'1925II0'2249140--11)9(14)'--46,772392Sb.).33GT.ClelaiaoaalP*o0llVAC.2011106342-67400470'1,948770*.9936322101211.)1.25HACas&soaHolso11,363322)23.1103-173173973..27026116--559777,037211IllS1)0.Liq011ll*dsals16)00073624651103.0513.261)2,150--11561)2,745..*409,07930,9032)11)1-37lIC-S1lRoha10.17635311770)2-2191,1)1)1110)--2.114.407.94,7.9)74411211.1.1.25ll7).l11ooaaA.ol1a.10411002.12'602107290-.10317t**-57,2)72,051211,1.1.2916.61600011052Fs*dOil.62....-97).71...-..1,2611211,1.1.47RA'CaapooslAo911*..*-29223..224',.4,107211,1,7.41ISA.Caepo.dAoRCA3612117-'4324421')-.05)-fl--is5302,101))211.1.1.4210)1-lIsolbIeg'61W24...-.420'.25-.--..5111211,1.143110.O10th2lgA19RCA.209011-.113232'.7)'.**207).102211.1.1.44KC.Foloustlo370.-..57435...1115*---.0,117))21.1.1.15XC-FilPoltisaRCA-403717369..59954954..4411-..79)537,10)4211.1.1.461013.1)as111Valo76..-26203.201',..1,0117211.1.1.47ED.D2013alSWall5RCA*260I21--05050..7)7,.79394119211.1.1.40RE.FaAHaadIta&911aatS3slI-19351159).343535..661138.-.17.2)53711211.1.1.49l61l-So'oalAo(C02102021021'56..-UU91)4'-64..UUUU211.1.1.57tO.ssooCo(CO2N21124OSIIICA'2533129)UU9651,6566-.2,431).UUU150131,351211.1.1.51RU)U55yDlo1EClsU337UUUUU49375U*375UUUUU574))211.1.1112LAUR5l61yl)o1aU.1.1UUUUU771U5)UUUUUU173211.1,1,53LAU5jfyDoiaaRCAU053111011-..1395)21.3.U273..U9)59,)lOil25.1.1104L0'R*SCDOIIUU-5)1UUUUU94)U55UUUUUU1270211.1.1.119LllURu1)oialRCAU1.14311179.543953)10-U2,19)1UU56,52153,593211.1.157LU'ChUleSolRUD2t255UU1tValt2672)554259043711370,51342)1UUU14,4)133,4913211.1.157IF13UUU(&E9IIIIUUIUUUIDUUUUUU.1)1373)011119lU'S)))U797433.).1294-U1)73))573.)UUU529)5910)395211.1.1.5055)PIUUSUUHUU911I1U13&AUUUIYU)UU130131355119U59225125UU56)2413UU*33,7))42,774311.1.125)01UNUdUa9aop)iaU71)1143547U352001100--4211103UUU3)1,43))1,527211.1.1.119SR.91o,a11tU9'sa1ty011113177UUUU*27254'iUUUUUUSkitS)10051No'SyUioo95RU31).,UUU433UU33.U'UUU5533l.1.lTtalaICO14)1)13)59715713,2135,10))-6,78337,109532500-5,72710,17))27912UUU5353,95.)327744211.1.2SoflSIlliUR11Usl5UU19UtJ1soos)sU11oiaRU1997330141133U5537592,750UU54)95UU*75161545926DSolUllaealalllla(OilaBOISIIS13U26.1.3.)l11,asSe1,2.1300.17579013021,511)-1,111197,5137,5)2-U525)535455UU7)45)7755010)211.1.310Aos)ia,y116035139272242U5272,0572,407UU30651523U'U4)3.90))1942426.1.3.3CU,oaUa10aSseCUo1s191UC05saaAaa57I157911I6-11.1040.U753UUU755439526.1.3.3IllS5)aloaU95141181492'I)U11551,5.U91)UU1191)3597211.1.310IIASI&ea55HUIIAIU13156I1123'3)1121)3921)1UU5)1101)62211.1.3.6Rolta19lsUUslPUoaolTsUaAIi1201'3U73)71-UU4)*UU5132793)211.1.3.7ilaIllUola35211574071126U333),751313041UU$442,033UUU9113(1171)1317101.1:1.0IblOOll9sUa95lo13U4019I111;14-31)113114UU141225UUU222.)))1.1012211.1.3.))llUa'1ar1155U1A55UIU4UI)'0111141131333UUUUUU75252UUUUUUU,413211.1.310SsaaOa*ouRplasaoUcI111lSRUU.UUU1)51541053'UUUU4350211.1.3T60l2641)2.510957457531.973UC$11,417II417UU9)131)132,013UUU3lN103.l03on211.1SUUSIUIUI)U05(U135AUIUUIIyCo134,2711196147291.44011.110)7,1397-11)55)62,1R247735U5)37190.7956310)0UUU5,57)4574)11,625)UUSIOI91,AdlilioolC61211.2.1Rea4i*)AUIIUUSIUSSU9'UUUUUUU33)157151,1133113.UUUUU211.2,2SaailaOTU'aalUsonUlLagolnU4931)2,514)U1395575)7UUU31391UUU3713,1.10.123911.2.3CliUgT050561bs61a1'&sAlloosUlU4593722'.49752136,330'U1110R1..UUUU71,41)21,10.4Opalati05alE5UI5USUIISIU.17376011.U95755255UU11710.UUU27)3,751337TLGSeruicuUInc ULNRCD6349Endosum3Page150of173C1tyEgyCkDmi.iirC.tA.ty.i*A22-1f90-OIJ,AppdL0,Pg11fUP)t2t2b.25C1sIl*1212HhutIIit2bMtiitC(($P!,)t1,C1ItC(O:th.3.II)j0U,,2hI.2b.IOhSL)Ib.3.4SCF&lTdC3b.3.52iI'()I2tC4hd*iTab'eG-2CallawayEnergyCenterDECONAltern*tiveDecommisotoningCootEstimate60-YearOperatingLifewithLow-LevelRadioactiveWasteProcessing(thsosandosf2014dollars)lUiO095750-InLiK73.OI2Gfl21140LiO1048&fl81ZL40i35O:109III205395.203I32$3233.1284Th3.0203492.0102,010.421.-'.63404.101...,.-17,200151120072,...-410414111401172121230701.tOO7090330*124,1311.1,207213.,,.30,11,510010,*-.2.1732172311121111-..;o004172(17311-1070.-.1011)4.047.10471,0101*-70t54010,101,,13537..1.07.102,1411,002-,,.-:47711$020I0211:::::54324,,225342111.....2.31102102,5111121195--..i4,959'?°...,,.50,7717111050.30000,11001,2130,5743523.1117243620,25015.131791411.0565,65033,621.76531741,712101613144l135701)244.403200,1601.-1,115.66095217-.1119$..-1251111100(110$...111193511125,*3,502I(001*7771130,12116031*..4,771111111,7211ItO..111671.1,1172,.-10111)11.107.51111117.12211)2,00005271.11111010110,510011120.111,11211205I--(0ff-SIloLIOWNileOpoot6ool1160oVrorrod'IlorisiVolu.WoslIorloI(IJtihtysodIAol1ollyIkoosItomorolPookolsT,'rssporlProsoologl)lspssolOthorIstolTst*1llo.Toroo.M.oogooostRrstoro1ooVoI*ssr(boA(3cc0ff166ProorsoodCrotICosirsolorIladroArIlritylOroorlp*IooCooSCostCostsCsooCoot,CostsCososC.otlogoooyCosCoosCsosCostsCo.Foot(Is.PostCo.FootUs.PoorCo.Foro1109,,l,I..Moohosro0Isohors,033011,71117.372....I11211.110)12.1,0572000Porisl2lPoriodDoposlootCots3tt,4.1t)osoorIio25,4,3l'tMsrty1050521t.1,'tttottththo'siooottlio2b.4.5Ilotytqttptttttot25.4.0Dttposl*tt)AWooorotot25,4.7P1oocsoorgyt.olot25.4.0NbCFoss25,49EcogooyntsoioFoo95,4,10SpooLFsotPsoslO&M25.4.15UqoitltlsdoostoPrssosssttEtpttpotsot.05oroioo20.4.12106011(tpoostisCots25.4.13CrporstoAlhsoutss25.4.14toosrttyStsffCoot25.1.15l)OCSe.lTCoso25.1.10UtilityStoffCoO20.4SobtotslPsn,tt2lPsrjsdJ)opoodooLCoto95.0TOtALPERIODSCOST1°ER1O0l0dl)roostoclsst1ssFo1too'bs0tt'rtFodStcr.rPoritd2dDirootDtosotoooisslttio5AdltttksSlItItotottoosposttoolrooks0160t22911107.t709.11011051003995S*'*--StOol35211:2;tt;z.*lIlt3152171OlD31124095It357120Sttfill552*1t27.ti.tt501,2701Sl2lttO.310;¶112200.:,,;410.256!Ititt230.t.tSt41003tIll144Ui05soolofPtsst0ystsoo2t1.t,21410Foolt05tRCA31.12.2SOtFool1RsIl'Ss.SystooSptt%to24.t.23EC.FottPtoICodio&Cttsctp24.5.2.4iA.P1sot11ss1isFoodItollthog2Lt.2,5600-Fool1tti1tlls1lVAC01.1,2,0KC.Fitsl%stst'ttotFootttttjlttits524.t.2T.toslsDotoostsoiststlosofOltotlttllstlttgs01.1.3.1FoolIloihioso21.t.3Tooslo311.4Sosffohtioisssttr6o(dootlssitsktt21.1Sohtotsll'sdotStdrtloityCostsPoristt24MlitjosotCots24.2.1LiosoooTooodso0ooSttrooPtsstiogSst.S,2tottotiolAtoosSorooys0120t,tttstl5odosl2slAd,1itioootCotsFtrtot2dColistorslCosts243Il'rososstko.osssosotostogsststostto2t1,3SSosittodottoosoos3d341)oossooosskoitgRqsitoootlttttstttot243Sotttotst005101311Codt.torslCostsTiMSrrvicea,Inc.Ito71071022110lIt1247005953050301.577760.193222503.6632,0443,ti'I..2,7115Itoll'..1010211315617770549322211HIt.0632,5442,044'.2,7(0Itoot...111)0211ItttoOt,11911702!)707550550.35577....tOc.t;o1,1051,0052,494355203t.t7.t21432.20510,50310003..110011.101...I216711110.1772:::'..675201t179609.....:ItolOt-.,,.2,171052.0222,052..0..,.S111019l2.4t0Itt.60153.257'1115PtAt!t,t5141015-131712712535116100321101.779177111