ML112351218
| ML112351218 | |
| Person / Time | |
|---|---|
| Site: | Braidwood  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351218 (5) | |
Text
Datasheet 1 Plant name: Braidwood Station, Unit 1 Docket Number: 50-456 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):1 $477,516,000 Did the licensee identify the amount of estimated radiological funds? (Y/N) Y 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Category: Amount in Trust Fund:
Exelon Generation 100.00% 2 $227,454,000 Company, LLC Total Trust Fund Balance $227,454,000 3 Schedule of the annual amounts remaining to be collected: (provided/none) none 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Post-RAI Rate of Rate(s) of PUC Allowed RAI PUC Allowed Rates Escalation Real Rate Return on Other Verified through Needed Verified through Determined Rate of Return Earnings Factors (Y/N) Decom (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 2.00%
5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) Y2 7 Any material changes to trust agreements? (Y/N) N If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below) 1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
2 Financial assurance is provided by prepayment method coupled with an external trust fund. Removed previous Parent Company Guarantee. No further review required.
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Braidwood Station, Unit 1 Docket Number: 50-456 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 10 17 2026 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 3586 $105,000,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $472,417,086 Site Specific: $604,059,000 Amount of NRC Minimum/Site Licensee: % Owned: Category Specific: Amount in Trust Fund:
Exelon Generation 100.00% 2 $604,059,000 $227,454,000 Company, LLC Total Fund Balance: $227,454,000 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$227,454,000 2% 15.79 $310,980,456 NO Step 2:
Accumulation:
Value of Annuity per year (amount/See Annuity Real Rate of Return Number of Annual Sheet) per year Payments: Total Annuity:
2% $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:
$0 2% 15.79 $0 Total Step 1 + Step 2 Does Licensee Pass:
$310,980,456 NO Step 3:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$310,980,456 2% 7 $23,119,168 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:
$334,099,624 NO ($269,959,376)
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/15/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Braidwood Station, Unit 1 Docket Number: 50-456 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 10 17 2026 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$227,454,000 2.00% 15.79 $310,980,456 NO Step 5:
Accumulation:
Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:
$0 2.00% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5
$0 2.00% 15.79 $0 Total Step 4 + Step 5 Does Licensee Pass:
$310,980,456 NO Step 6:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$310,980,456 2.00% 7 $23,119,168 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:
$334,099,624 NO ($269,959,376)
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/15/2011 Formulas verified by: Clayton Pittiglio
SAFSTOR ANALYSIS Name of Unit: Braidwood Station, Unit 1 Name of Licensee: EGC Date of Termination of Operations 10 17 2026 End of Operations Balance: $310,980,456 Operating Life Real Rate of Return: 2.00%
Decommissioning Real Rate of Return: 2.00%
Expense Per Year End of Year Beginning Trust Fund Real Rate Year Trust Fund Balance Cost in 2010 dollars Spent Fuel of Return Balance 2026 $309,676,278 $9,840,000 N/A 2.00% $305,931,403 2027 $305,931,403 $53,410,000 N/A 2.00% $258,105,931 2028 $258,105,931 $12,889,000 N/A 2.00% $250,250,160 2029 $250,250,160 $3,747,000 N/A 2.00% $251,470,693 2030 $251,470,693 $3,747,000 N/A 2.00% $252,715,637 2031 $252,715,637 $3,747,000 N/A 2.00% $253,985,480 2032 $253,985,480 $3,754,000 N/A 2.00% $255,273,649 2033 $255,273,649 $3,742,000 N/A 2.00% $256,599,702 2034 $256,599,702 $3,742,000 N/A 2.00% $257,952,277 2035 $257,952,277 $3,742,000 N/A 2.00% $259,331,902 2036 $259,331,902 $3,753,000 N/A 2.00% $260,728,010 2037 $260,728,010 $3,742,000 N/A 2.00% $262,163,150 2038 $262,163,150 $3,742,000 N/A 2.00% $263,626,993 2039 $263,626,993 $3,742,000 N/A 2.00% $265,120,113 2040 $265,120,113 $3,753,000 N/A 2.00% $266,631,985 2041 $266,631,985 $3,742,000 N/A 2.00% $268,185,205 2042 $268,185,205 $3,742,000 N/A 2.00% $269,769,489 2043 $269,769,489 $3,742,000 N/A 2.00% $271,385,459 2044 $271,385,459 $3,753,000 N/A 2.00% $273,022,638 2045 $273,022,638 $3,742,000 N/A 2.00% $274,703,671 2046 $274,703,671 $3,718,000 N/A 2.00% $276,442,564 2047 $276,442,564 $3,718,000 N/A 2.00% $278,216,236 2048 $278,216,236 $3,728,000 N/A 2.00% $280,015,280 2049 $280,015,280 $3,718,000 N/A 2.00% $281,860,406 2050 $281,860,406 $3,718,000 N/A 2.00% $283,742,434 2051 $283,742,434 $3,718,000 N/A 2.00% $285,662,103 2052 $285,662,103 $3,728,000 N/A 2.00% $287,610,065 2053 $287,610,065 $3,718,000 N/A 2.00% $289,607,086 2054 $289,607,086 $3,718,000 N/A 2.00% $291,644,048 2055 $291,644,048 $3,718,000 N/A 2.00% $293,721,749 2056 $293,721,749 $3,728,000 N/A 2.00% $295,830,904 2057 $295,830,904 $3,718,000 N/A 2.00% $297,992,342 2058 $297,992,342 $3,718,000 N/A 2.00% $300,197,009 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011
2059 $300,197,009 $3,718,000 N/A 2.00% $302,445,769 2060 $302,445,769 $3,728,000 N/A 2.00% $304,729,404 2061 $304,729,404 $3,718,000 N/A 2.00% $307,068,812 2062 $307,068,812 $3,718,000 N/A 2.00% $309,455,009 2063 $309,455,009 $3,718,000 N/A 2.00% $311,888,929 2064 $311,888,929 $3,728,000 N/A 2.00% $314,361,427 2065 $314,361,427 $3,718,000 N/A 2.00% $316,893,476 2066 $316,893,476 $3,718,000 N/A 2.00% $319,476,165 2067 $319,476,165 $3,718,000 N/A 2.00% $322,110,509 2068 $322,110,509 $3,728,000 N/A 2.00% $324,787,439 2069 $324,787,439 $3,718,000 N/A 2.00% $327,528,008 2070 $327,528,008 $3,718,000 N/A 2.00% $330,323,388 2071 $330,323,388 $3,718,000 N/A 2.00% $333,174,676 2072 $333,174,676 $3,728,000 N/A 2.00% $336,072,889 2073 $336,072,889 $3,718,000 N/A 2.00% $339,039,167 2074 $339,039,167 $3,718,000 N/A 2.00% $342,064,770 2075 $342,064,770 $3,718,000 N/A 2.00% $345,150,886 2076 $345,150,886 $3,728,000 N/A 2.00% $348,288,623 2077 $348,288,623 $3,718,000 N/A 2.00% $351,499,216 2078 $351,499,216 $3,718,000 N/A 2.00% $354,774,020 2079 $354,774,020 $14,115,000 N/A 2.00% $347,613,351 2080 $347,613,351 $52,239,000 N/A 2.00% $301,804,228 2081 $301,804,228 $101,881,000 N/A 2.00% $204,940,502 2082 $204,940,502 $81,538,000 N/A 2.00% $126,685,932 2083 $126,685,932 $43,751,000 N/A 2.00% $85,031,141 2084 $85,031,141 $34,317,000 N/A 2.00% $52,071,594 2085 $52,071,594 $2,238,000 N/A 2.00% $50,852,645 2086 $50,852,645 $22,628,000 N/A 2.00% $29,015,418 2087 $29,015,418 $88,000 N/A 2.00% $29,506,847 2088 $29,506,847 $88,000 N/A 2.00% $30,008,104 2089 $30,008,104 $24,000 N/A 2.00% $29,935,110 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011