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 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 1
2
% Owned:
Category:
100.00%
2 3
4 2.00%
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 2 Financial assurance is provided by prepayment method coupled with an external trust fund. Removed previous Parent Company Guarantee. No further review required.
Exelon Generation Company, LLC Licensee:
$227,454,000 Amount in Trust Fund:
N Any material changes to trust agreements? (Y/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)
Y2 Post-RAI Rates Determined (Y/N) 1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
Y
$477,516,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
N 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)
Any contracts upon which the licensee is relying? (Y/N)
Schedule of the annual amounts remaining to be collected: (provided/none)
Rate of Return on Earnings Allowed through Decom (Y/N)
Rate(s) of Other Factors
$227,454,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance Plant name:
Braidwood Station, Unit 1 50-456 RAI Needed (Y/N)
PUC Verified (Y/N) none Docket Number:
Did the licensee identify the amount of estimated radiological funds? (Y/N)
The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):1 Escalation Rate Allowed through Decom (Y/N)
Datasheet 2 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 Month:
12 10 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
% Owned:
Category 100.00%
2 2%
15.79 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Braidwood Station, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
$310,980,456 Years remaining after annuity Px 50-456 17 31 Termination of Operations:
2026 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$604,059,000 NRC Minimum:
$472,417,086 Trust Fund Balance:
Step 1:
Fx Site Specific:
$604,059,000 Total Step 2:
Years Left in License 15.79 Real Rate of Return per year Does Licensee Pass:
NO
$0
$23,119,168 Total Earnings for Decom:
Decom Period:
Total Earnings:
Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:
BWR/PWR MWth Exelon Generation Company, LLC Total Annuity:
Step 3:
$227,454,000 Amount in Trust Fund:
$0 Total Earnings:
$310,980,456 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$227,454,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$227,454,000 Total Step 1 + Step 2
$310,980,456
($269,959,376)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$334,099,624
Datasheet 2 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 Month:
12 10 2010 Year:
Braidwood Station, Unit 1 Docket Number:
Date of Operation:
50-456 17 31 Termination of Operations:
2026 Day Plant name:
2.00%
15.79 2.00%
2.00%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
($269,959,376)
Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License NO
$23,119,168 Total Step 5 Total of Steps 4 thru 6:
$334,099,624 Does Licensee Pass:
Total Earnings:
15.79 0
$310,980,456
$0
$0 Decom Period:
Step 6:
$310,980,456
$0 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$227,454,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$310,980,456 NO If licensee is granted greater than 2% RRR
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 10 17 2026 2.00%
2.00%
Cost in 2010 dollars Spent Fuel 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 Date of Termination of Operations SAFSTOR ANALYSIS Name of Unit:
Braidwood Station, Unit 1 Name of Licensee:
EGC Real Rate of Return End of Year Trust Fund Balance Expense Per Year End of Operations Balance:
$310,980,456 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance
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