h-;f(t- Belton T. Zeie{al \-/ Partner

Similar documents
BOND WOMBLE DICKINSON. l0l Executive Center Drive Columbia, South Carolina t:

South Carolina Electric & Gas Company ("SCE&G" or the "Company") hereby

SCANA Nuclear Strategy Presentation

Update. Third Quarter Kevin Marsh, CEO Jimmy Addison, CFO

BEFORE THE PUBLIC SERVICE COMMISSION OF SOUTH CAROLINA DOCKET NO E - ORDER NO NOVEMBER 28, 2016 I.

Rhonda O Banion Bryant Potter Iris Griffin (800) (803) (803)

Earnings Conference Call. First Quarter 2017 May 3, 2017

Update. Second Quarter 2018

Vogtle 3&4. Buzz Miller Executive VP Nuclear Development

UNITED STATES SECURITIES AND EXCHANGE COMMISSION. Washington, D. C FORM 8-K CURRENT REPORT

South Carolina s 401 Certification Program: Opportunities and Challenges

SCANA Reports Financial Results for Second Quarter 2018

VIA ELECTRONIC FILING

Vogtle. Eighth Semi-Annual Construction Monitoring Report. units 3 & 4. February Docket No

mew Doc 1172 Filed 08/17/17 Entered 08/17/17 15:11:35 Main Document Pg 1 of 11

UNIFORM SYSTEM OF ACCOUNTS ACCOUNT LISTING BALANCE SHEET CHART OF ACCOUNTS ASSETS AND OTHER DEBITS

Exhibit No.: Witnesses: SCE-06 Paul Hunt 338-E) Before the. July 22, 2013

Update. First Quarter 2018

BY ELECTRONIC FILING Honorable Kimberly D. Bose Secretary Federal Energy Regulatory Commission 888 First Street, N.E. Washington, D.C.

mew Doc 371 Filed 04/26/17 Entered 04/26/17 19:07:57 Main Document Pg 1 of 9 : :

MAINE YANKEE LTP SECTION 7 UPDATE OF SITE- SPECIFIC DECOMMISSIONING COSTS

mew Doc 1860 Filed 12/04/17 Entered 12/04/17 21:17:32 Main Document Pg 1 of 8

Muskrat Falls Project Oversight Committee. Committee Report March 2015

Slide 1 Cover. Thank you for joining us today. This is Jeff Armfield, Senior Vice President and Chief Financial Officer for Santee Cooper.

APPENDIX X FORMULA FOR CALCULATING THE ALLOCATED COSTS TO THE CITIZENS BORDER EAST LINE RATE UNDER SDG&E S TRANSMISSION OWNER TARIFF

Muskrat Falls Project Oversight Committee

ALLEGHENY ENERGY SUPPLY COMPANY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS

Quarterly Financial Review

mew Doc 2448 Filed 02/07/18 Entered 02/07/18 16:34:00 Main Document Pg 1 of 8

2O16 FIRST QUARTERLY REPORT

COMBINED UTILITY SYSTEM OF EASLEY Easley, South Carolina

OLD DOMINION FREIGHT LINE, INC. (Exact name of registrant as specified in its charter)

mew Doc 3813 Filed 08/30/18 Entered 08/30/18 17:26:31 Main Document Pg 1 of 10

mew Doc 2449 Filed 02/07/18 Entered 02/07/18 16:38:37 Main Document Pg 1 of 14

Pacific Gas and Electric Company. Statement of Estimated Cash Flows April 20, 2001

ROCKY MOUNTAIN POWER First Revision of Sheet No. R12-1 Canceling Original Sheet No. R12-1

Quarterly Financial Review

Long Island Power Authority Approved 2002 Operating Budget Approved 2002 and 2003 Capital Budgets

OPERATING AGREEMENT. executed by THE UNITED STATES OF AMERICA. acting by and through the SAVANNAH DISTRICT, CORPS OF ENGINEERS.

Interim Financial Statements - Unaudited. For the Year Ended September 30, 2017

Formula Rate - Non-Levelized Rate Formula Template For the 12 months ended 12/31/2019 Utilizing FERC Form 1 Data

First Quarter 2018 Earnings Conference Call. May 2, 2018

DIRECT TESTIMONY OF THE REVENUE REQUIREMENTS PANEL

Regional District of North Okanagan Kal Lake Pump Station Primary Service Unit Substation Equipment Installation

D. No bailment or deposit of goods for safekeeping is intended or created hereunder.

North Pecos Water & Sanitation District. Rates, Charges, Fees and Penalties Effective January 1, 2015

The following items were excluded from the second quarter and first six months of 2015 and 2014 core earnings, as applicable:

AIRPORT HANGAR LICENSE AGREEMENT

Table 1: PG&E Corporation Business Priorities Advance business transformation. 2. Provide attractive shareholder returns

NOW THEREFORE, BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF THE TOWN OF PINE LEVEL, THAT:

SUMMARY OF CAPITAL EXPENDITURES

Questions and Answers regarding MEAG Power s Vogtle 3 & 4 Project after the crisis in Japan

CITY OF MUSKEGO WATER PUBLIC UTILITY

Southern California Edison Company s Tehachapi Renewable Transmission Project (TRTP) -- Application Appendices. Application Nos.: Exhibit No.

Muskrat Falls Project Oversight Committee. Period Ending June 2017

FLORIDA MUNICIPAL POWER AGENCY Commodity Circle Orlando, Florida (407) Telecopy: (407) OFFICERS OF THE BOARD

NATIONAL RAILROAD PASSENGER CORPORATION DATE EXPIRES: for not longer than one year from date of Amtrak approval)

Section Treasurer Orientation. Rhonda Bridges, Sections Accounting Manager

Entergy, NorthStar Reach Settlement Agreement with State of Vermont and Other Parties on Terms for the Approval of the Sale of Vermont Yankee

El Paso Electric Announces Fourth Quarter and Annual 2017 Financial Results

CHEROKEE NATION DEPARTMENT OF TRANSPORTATION UTILITY RELOCATION AGREEMENT

INSTRUCTIONS FOR PETROLEUM UNDERGROUND STORAGE TANK REMEDIATION, UPGRADE AND CLOSURE FUND

Incomplete submissions will be declined

SCHEDULE 72 INTERCONNECTIONS TO NON-UTILITY GENERATION

Entergy Louisiana, LLC 2017 Pole Attachment Formula and Calculation for Public Utilities For the Test Year Ended December 31, 2016

Southern Company. 2nd Quarter 2018 Earnings. June 30, 2018

Third Quarter Third Quarter Quarterly Financial Review. Quarterly Financial Review

OHIO TURNPIKE OUTFALL PERMIT APPLICATION - GENERAL CONDITIONS

DIRECT TESTIMONY OF STEVEN D. ROETGER, WILLIAM R. JACOBS, JR PH.D, MARK D. RAUCKHORST AND DAVID P. POROCH,

South Carolina NPDES GENERAL PERMIT FOR STORM WATER DISCHARGES FROM LARGE AND SMALL CONSTRUCTION ACTIVITIES

Cautionary Statement Regarding Forward-Looking Statements

Muskrat Falls Project Oversight Committee

Comprehensive Review of BC Hydro: Phase 1 Final Report

Notes Toshiba Corporation 1

a GAO GAO NUCLEAR REGULATION NRC Needs More Effective Analysis to Ensure Accumulation of Funds to Decommission Nuclear Power Plants

PIEDMONT MUNICIPAL POWER AGENCY

International Fuel Tax Agreement. Information and Compliance Manual

~e5i= ~ GUNSTER FLORIDA'S LAW FIRM FOR BUSINESS. November 2, 2017 E-PORTAL FILING

AEP REPORTS EARNINGS FOR 2008 FOURTH QUARTER, YEAR

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K

Thunder Bay Hydro Electricity Distribution Inc. 1-1 GENERAL (Input) Enter general information related to the Application. EDR 2006 MODEL (ver. 2.

Indianapolis Power & Light Company Third Quarter Report

MUNICIPALITY OF ANCHORAGE, ALASKA ELECTRIC UTILITY FUND. Financial Statements, Required Supplementary Information and Other Information

Fourth Quarter 2018 Earnings Conference Call. February 20, 2019

mew Doc 770 Filed 06/23/17 Entered 06/23/17 22:22:36 Main Document Pg 1 of 9

GULF POWER COMPANY 2016 ANNUAL REPORT

Chairman McCoy, Vice Chairman Ott, and members of the House Utility Ratepayer Protection Committee.

Contractors General Liability Application

AGREEMENT BETWEEN THE VAIL WATER COMPANY AND THE CITY OF TUCSON RELATING TO THE DELIVERY OF CENTRAL ARIZONA PROJECT WATER

Fiscal Year 2013 Budget and Long Range Plan Columbia Generating Station. Brad Sawatzke VP, Nuclear Generation/CNO March 20, 2012

City of Schenectady IDA UNIFORM TAX EXEMPTION POLICY. Agency shall mean the City of Schenectady Industrial Development Agency.

Standard Form of Agreement Between. Owner and Design-Builder Cost Plus Fee with an Option for a Guaranteed Maximum Price

FirstEnergy Solutions Files Deactivation Notice for Three Competitive Nuclear Generating Plants in Ohio and Pennsylvania

2018/19 SECOND QUARTER REPORT

KELSO TECHNOLOGIES INC.

Consolidated Financial Statements of NEW BRUNSWICK POWER CORPORATION. For the year ended March 31, 2014

BEFORE THE GEORGIA PUBLIC SERVICE COMMISSION

South Carolina Public Service Authority September 27, 2017 Investor Communication

Combining Financial Statements

BEARTOOTH ELECTRIC COOPERATIVE RECORD RETENTION PLAN October 2012

Transcription:

womblebonddickinson.com WOMBLE BOND DICKINSON Belton T. Zeigler Direct Dial: 803-454-7720 suite 1600 Direct Fax: 803-38 l-9 120 E-mail: Belton.Zeigler@wbd-us.com The Honorable Jocelyn Boyd Chief Clerk and Administrator Public Service Commission of South Carolina l0l Executive Center Drive Columbia, South Carolina 29201 May 14,2018 Womble Bond Dickinson (US) LLP 1221 Main Streer columbia' sc 29201 r 803.454.6504 Re: Quarterly Report of SCE&G Concerning Construction of V.C. Summer Nuclear Station Units 2 and 3 Dear Ms. Boyd: Attached for filing please find South Carolina Electric & Gas Company's Quarterly Report for the period ending March 31, 2018, related to the construction of V.C. Summer Nuclear Stations Units 2 md 3. This Report is also being filed with the South Carolina Office of Regulatory Staff. It is a continuation of the reports formerly submitted pursuant to the Base Load Review Act, S.C. Code Ann. $ 58-33-277 (2015) and the provisions of Order No. 2009-104(A) of the Public Service Commission of South Carolina. As the Commission is aware, SCE&G has abandoned the project and this Report provides information on the abandonment activities. If you have any questions regarding these matters, please contact me. Sincerely, womble BOND DTCKTNSON (US) LLP h-;f(t- Belton T. Zeie{al \-/ Partner cc: Shannon Bowyer Hudson, Esquire Womble Bond Dickinson (US) LLP is a member of Womble Bond Dickinson (lnternational) Limited, which consists of independent and autonomous law firms providing services in the US, the UK, and elsewhere around the world. Each Womble Bond Dickinson entity is a separate legal entity and is not responsible for the acts or omissions ol nor can bind or obligate, another Womble Bond Dickinson entity. Womble Bond Dickinson (lnternational) Limited does not practice law. Please see www.womblebonddickinson.com/legal notices for further details.

V.C. Summer Nuclear Station Units 2 & 3 Quarterly Report to the South Carolina Office of Regulatory Staff Submitted by South Carolina Electric & Gas Company I. Introduction and Summary A. Introduction Quarter Ending March 31, 2018 This quarterly report concerning the status of the construction of V.C. Summer Nuclear Station (VCSNS) Units 2 and 3 (the Units) is submitted by South Carolina Electric & Gas Company (SCE&G or the Company) to the Public Service Commission of South Carolina (Commission) and the South Carolina Office of Regulatory Staff (ORS). SCE&G has abandoned the project and ceased all work on the Units. Therefore, there is no information to report concerning the progress of construction of the plant nor is there information to report as to the construction schedule or the other items listed at S.C. Code Ann. 58-33-277. Nonetheless, the Company is providing the following update on abandonment activities. B. Structure of Report and Appendices The current reporting period is the quarter ending March 31, 2018. Unless otherwise stated, the information set forth in this report is current as of March 31, 2018. The report is divided into the following sections used in the previous BLRA quarterly reports: Section I: Introduction and Summary; Section II: Abandonment and Placing In Service Certain Assets; Section III: Anticipated Construction Schedules; Section IV: Section V: Section VI: Schedules of the Capital Costs Incurred Including Updates to the Information Required by S.C. Code Ann. 58-33-270(B)(6) (the Inflation Indices); Updated Schedule of Anticipated Capital Costs; and Conclusion. Given the brevity of this report, no glossary of acronyms and defined terms is attached. 1. Project Overview Construction Costs and Cost Forecasts. No spending on the Units occurred during the period because the project has been abandoned. Post-Abandonment Costs. All costs related to the abandonment activities and permit closures associated with the site that have been incurred since September 30, 2017, were 1

expensed and therefore were not recorded as capital costs of the project. Only adjustments to the costs incurred prior to September 30, 2017, and finalized thereafter, will be recorded as project costs going forward. Transmission. The capital costs schedules for the Units originally included the cost of certain transmission system upgrade projects. Those transmission projects are not being abandoned. Certain of these projects have been completed as of March 31, 2018, and placed into service to meet customer requirements. The remainder of them will be completed and placed in service before the end of 2018. The capital costs associated with these transmission system projects and the escalation and Allowance for Funds Used during Construction (AFUDC) associated with them have been removed from the costs schedules for the BLRA project costs as reported in Appendix 2. In total, approximately $399 million in actual and anticipated transmission project investment and associated escalation and AFUDC have been removed from the amounts that were shown in Appendix 2 in the Quarterly Report for the Quarter Ending September 30, 2017. As of the close of the period ending March 31, 2018, $328 million of this $399 million amount had been incurred. Transmission projects with a value of $241 million had been completed and were closed to plant in service as of March 31, 2018. Assets Supporting Unit 1. The capital cost schedules for the Units originally included the costs of certain assets that were constructed or acquired to support both Unit 1 and Units 2 & 3. These assets include the Switchyard, the off-site potable water system, the wastewater treatment facility for shared facilities, the Nuclear Operations Building, the Nuclear Learning Center Annex, the railroad spur serving the site, certain emergency services facilities and security training facilities, as well as the updated work management system (CHAMPS) and other software and IT infrastructure. The capital costs associated with these items have been removed from the BLRA capital cost schedules, as shown on Appendix 2, and the items are being (or have been) placed in service to be used in generation or transmission operations proving service to customers. Included in this category are assets with a capital cost as of March 31, 2018 of approximately $86 million as set forth below: 2

CHART A Category Amount ($ millions) 1. Switchyard $31 2. Off-Site Water System $23 3. Nuclear Operations Building $11 4. CHAMPS work management system $7 5. Nuclear Learning Center Annex $5 6. Miscellaneous (e.g., emergency services facility, security $9 training facility, software licenses, wastewater treatment, facility, IT infrastructure) Total $86 The costs associated with the relocation of the railroad spur are still being estimated and will be added to the Miscellaneous total in Chart A above in the next quarterly report. II. Progress of Abandonment and Placing in Service of Certain Assets Work on the project ceased on July 31, 2017, except for work necessary to safely demobilize the workforce, stabilize the site and close out certain environmental and other permits. That work is continuing but is not being capitalized as a cost of the project under the BLRA. A. Equipment, Commodities, Rental Returns, Storage, Invoice Review, Records and Other Site Activities Equipment. SCE&G agreed at the request of the owner of an AP1000 Unit being constructed in China to swap its completed Reactor Coolant Pump in exchange for a replacement pump to be manufactured by Westinghouse. In lieu of that replacement pump, SCE&G agreed during the prior period to receive a payment from Westinghouse in the amount of approximately $14 million (at 100%, SCE&G s 55% share being approximately $8 million). SCE&G and Santee Cooper also declared their intent to sell certain items of property to the owners of the Vogtle AP1000 Units for use in their project as described below. The net value of the payment and intended sales will reduce the balance of capital costs associated with the project. SCE&G has abandoned all other equipment, except as described here and in Section I.B.1 above. Rental Returns. Work continued during the period to oversee the collection and removal from the site of rental equipment, including cranes, concrete form work, temporary offices, equipment containers and other small equipment. Sale of Civil Commodities. During the period, SCE&G, Santee Cooper and Southern Nuclear Operating Company, Inc. ( Southern Nuclear ) entered into a March 26, 2018 Purchase Agreement, conditioned upon Commission approval, to sell a small amount of civil commodities 3

including rebar, couplers, and embed plates to Southern Nuclear for $1,875,510. SCE&G would receive approximately $1 million of the sale price under the owner allocation agreement with Santee Cooper. After the period, the Commission approved the transfer of the equipment pursuant to Order No. 2018-111-E (May 7, 2018). Invoice Review. SCE&G continued reviewing and reconciling invoices relating to funding for work done pursuant to the Interim Assessment Agreement. When this review and reconciliation is complete, an adjustment will be made to the capital cost schedules. Off Site Water System. Work continued to finalize permitting and start-up of the Off- Site Water System which will provide water for the Nuclear Operations Building and other facilities associated with Unit 1. Asset removal. Westinghouse has removed Westinghouse-owned equipment and sent it for auction in Orlando and Atlanta. Contractors and vendors are removing their equipment under SCE&G oversight. Hazardous Construction Materials. Collection, storage and removal of fuels, solvents, paints and other hazardous materials used in construction continued. Off-site storage. SCE&G leases two off-site warehouses where materials are currently being stored. SCE&G pays 55% of the rent associated with these warehouses, and Santee Cooper pays 45%. The lease for one warehouse expires August 21, 2018, and the second warehouse expires on November 30, 2018. The Company offered to let Santee Cooper take over these leases as the materials have been abandoned by SCE&G. During the period, the Company began planning for relocating the equipment to storage space on-site in the event Santee Cooper elected not to take over the leases. After the period, Santee Cooper notified SCE&G that Santee Cooper would not take responsibility for the leases after their expiration. SCE&G will work on moving the materials to storage space on-site before the leases expire. Ownership of Material, Equipment and Project Assets. The Company has relinquished to Santee Cooper all rights to the project material, equipment and other assets that it has abandoned and is negotiating an agreement with Santee Cooper specifying access rights to the site and these assets by Santee Cooper and it contractor, Fluor Corporation. SCE&G has proposed that Santee Cooper has the authority to determine what it wishes to do with this abandoned equipment. Record Preservation. Pursuant to Commission order, the Company continued work to assemble, secure and maintain documents and records at the site. B. Licensing and Permitting and Regulatory Proceedings 1. Combined Operating Licenses SCE&G asked the NRC to withdraw the Combined Operating Licenses for the Units on December 27, 2017. On January 8, 2018, Santee Cooper asked the NRC to refrain from taking 4

any action relating to termination for 180 days. In an April, 19, 2018 letter, the NRC acknowledged both SCE&G s and Santee Cooper s requests and is currently reviewing the requests. The NRC expects to complete its review by August 31, 2018. The NRC noted that because the COLs and the provisions they contain concerning the quality assurance program remain in effect until such time as the NRC approves withdrawal of the COLs, a licensee should consider actions associated with maintaining documentation attesting to the quality of structures, systems, or components (SSC s) important to safety and developing and implementing a program to preserve and maintain such SSC s importance to safety. SCE&G has continued to submit all required regulatory filings to the NRC. Due to abandonment of the site, SCE&G is not currently performing any preservation activities at the site. 2. Permit Closure During the period, the crossing permit for construction access across the Norfolk Southern railroad line on the site was closed out. Work continued on closing out fifteen S.C. Department of Health and Environmental Control construction and storm water permits. This involves stabilizing and seeding slopes and other areas, and converting temporary retention basins to a permanent configuration. In addition, an NPDES discharge permit, an air quality batch plant permit, and a Federal Aviation Administration permit are also being closed out. The US Army Corps of Engineers 404 permit will remain in place until the transmission projects are complete. FERC has been informed that the intake structures for the Raw Water System which were installed in Lake Monticello have been stabilized and all temporary structures removed. Removal of the outfalls in the Parr Reservoir for the Waste Water Treatment System serving Units 2 & 3 is nearing completion, and the outfalls have been stabilized and all temporary structures have been removed. These activities support closing out of the associated FERC permits. During the period, FERC informed the Company it would need to remove Unit 2 and 3 related - equipment that had been temporarily stored at the Parr Hydro Project Boundary at the Fairfield Pump Storage Facility. Removal of the equipment began this period. C. Change Control/Owners Cost Forecast Various material and construction liens have arisen as a result of the decision to abandon the project. SCE&G is working to resolve these liens. D. Transmission As of the close of the period, approximately 92% of the transmission structures and 87% of the wire miles comprising the transmission aspects of the project were complete. 1. The VCS2-St. George 230 kv Line No. 1 and the VCS2-St. George 230 kv Line No. 2 Construction activities continued on the VCS2-St. George 230 kv Lines No. 1 and No. 2 segment between the Saluda rapids and Dunbar Road and between Gaston and Orangeburg. 5

These activities included installation of construction access and erosion control measures, spotting and framing of poles, removal of the existing lines and installation of pole foundations, poles and conductors. 2. Wateree-St. George-Williams 230 kv Line During prior periods, construction was completed on the first approximately two-mile section and the second approximately 13-mile section of the project to rebuild the St. George to Summerville segment of the Wateree-St. George-Williams 230 kv Line. During the current period, construction on the final approximate 16-mile section of the project continued as expected. Construction activities included installation of erosion control measures and construction access, spotting and framing of poles and vibratory caissons, removal of the existing lines and installation of vibratory caissons, poles, and conductors. The completely rebuilt line will be energized in the second quarter of 2018. III. Anticipated Construction Schedules Appendix 1 to this quarterly report has not been updated since the prior report and is not included in this report. IV. Schedules of the Capital Costs Incurred Including Updates to the Information Required by S.C. Code Ann. 58-33-270(B) (6) (the Inflation Indices) In light of the decision to abandon the project, the approved capital cost targets have not been adjusted to reflect the currently reported historical escalation rates. Appendix 3, which set out the cash flow schedule for the project as it was approved in Order No. 2016-794, has not been updated since the prior report and is not included in this report. A. Inflation Indices Appendix 4, which showed the updated inflation indices approved in Order No. 2009-104(A), has not been updated since the prior report and is not included in this report. V. Updated Schedule of Anticipated Capital Costs There are no future capital costs associated with the project. VI. Conclusion In light of the decision which SCE&G made on July 31, 2017, to abandon the construction of Units 2 and 3 at the V.C. Summer Nuclear Station in Jenkinsville, S.C., the Company continues only with the work that is necessary to safely demobilize the project, stabilize the site and close out certain environmental and other permits. That work is continuing but is not being capitalized as a cost of the project under the BLRA. 6

VII. APPENDIX 1, 3-5 V. C. Summer Nuclear Station Units 2 & 3 Quarterly Report to the South Carolina Office of Regulatory Staff Submitted by South Carolina Electric & Gas Company Pursuant to Public Service Commission Order No. 2009-104(A) Quarter Ending March 31, 2018 NO UPDATE 7

VIII. APPENDIX 2 V. C. Summer Nuclear Station Units 2 & 3 Quarterly Report to the South Carolina Office of Regulatory Staff Submitted by South Carolina Electric & Gas Company Pursuant to Public Service Commission Order No. 2009-104(A) Quarter Ending March 31, 2018 Appendix 2 is an updated and expanded version of the information contained in the capital cost schedule approved by the Commission in Order No. 2016-794. Appendix 2 shows the actual expenditures on the project by plant cost category through the current period. 8

Appendix 2 RESTATED and UPDATED CONSTRUCTION EXPENDITURES (Thousands of $) V.C. Summer Units 2 and 3 - Summary of SCE&G Capital Cost Components Actual through through March 2018 plus Adjustments Actual Plant Cost Categories Total 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Transfers Fixed with No Adjustment 1,730,718 4,628 35,199 22,066 67,394 50,551 66,057 22,960 11,634 366,348 727,099 419,018 (7,990) (54,246) Firm with Fixed Adjustment A 266,750 - - 63,250 27,500 24,200 75,075 42,900 7,700 26,125 - - - - Firm with Fixed Adjustment B 238,868-5,499 35,768 49,513 39,371 45,043 31,048 22,834 9,791 - - - - Firm with Indexed Adjustment 873,741-45,869 148,713 115,172 137,871 118,769 150,530 129,994 26,822 0 - - - Actual Craft Wages 133,306-312 1,937 9,779 11,682 21,091 25,217 38,785 24,503 0 - - - Non-Labor Costs 406,936-1,271 31,255 79,778 9,298 65,227 70,154 105,390 44,564 (0) - - - Time & Materials 15,787-1,013 155 1,004 764 1,878 2,300 4,055 2,048 2,461 109 - - Owners Costs 408,994 17,096 8,198 15,206 23,743 29,276 43,643 47,245 51,807 56,885 73,152 76,099 (2,000) (31,356) Total Base Project Costs(2007 $) 4,075,100 21,723 97,360 318,349 373,883 303,013 436,784 392,354 372,200 557,085 802,712 495,227 (9,990) (85,602) Total Project Escalation 387,161-3,516 20,907 23,688 32,930 68,787 81,553 86,682 47,711 12,575 8,812 - - Total Revised Project Cash Flow 4,462,260 21,723 100,876 339,256 397,571 335,943 505,571 473,907 458,882 604,797 815,287 504,038 (9,990) (85,602) Cumulative Project Cash Flow(Revised) 21,723 122,600 461,856 859,427 1,195,370 1,700,941 2,174,848 2,633,730 3,238,526 4,053,813 4,557,852 4,547,862 4,462,260 AFUDC(Capitalized Interest) 173,271 645 3,495 10,539 17,099 14,039 17,538 23,723 21,563 18,713 27,366 18,551 - - Gross Construction 4,635,532 22,368 104,371 349,795 414,670 349,981 523,109 497,631 480,445 623,510 842,653 522,589 (9,990) (85,602) Construction Work in Progress 22,368 126,739 476,535 891,205 1,241,186 1,764,295 2,261,926 2,742,371 3,365,881 4,208,534 4,731,123 4,721,133 4,635,532 Notes: Included in Q4 of 2017 are AFUDC charges of $898k for the correction of estimated AFUDC rates for costs incurred prior to abandonment. Included in Q1 of 2018 is the sale of a reactor coolant pump which decreased our total cost by approximatley $8M. Included in Q1 of 2018 are accounting adjustements for transactions incurred prior to abandonment which decreased our total cost approximatley $2M.