ML112351245
| ML112351245 | |
| Person / Time | |
|---|---|
| Site: | Byron  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351245 (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 Plant name:
Byron Station, Unit 2 50-455 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) 2 Removed Parent Company Guarantee. Financial assurance is provided by a prepayment method, coupled with an external trust fund. 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
$244,915,000 Real Rate of Return PUC Verified (Y/N) 1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
Exelon Generation Company, LLC Licensee:
$244,915,000 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)
Total Trust Fund Balance
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 11 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%
15.85 2%
2%
2%
7
$360,126,674
($296,421,326)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$244,915,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$244,915,000 Total Step 1 + Step 2
$335,206,475
$24,920,199 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:
$244,915,000 Amount in Trust Fund:
$0 Total Earnings:
$335,206,475 Real Rate of Return per year Fx Site Specific:
$656,548,000 Total Step 2:
Years Left in License 15.85 Real Rate of Return per year Does Licensee Pass:
NO
$0
$335,206,475 Years remaining after annuity Px 50-455 6
31 Termination of Operations:
2026 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$656,548,000 NRC Minimum:
$472,417,086 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Byron Station, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
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 11 50-455 6
31 Termination of Operations:
2026 Day Plant name:
2010 Year:
Byron Station, Unit 2 Docket Number:
Date of Operation:
2.00%
15.85 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$244,915,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$335,206,475 NO If licensee is granted greater than 2% RRR NO
$24,920,199 Total Step 5 Total of Steps 4 thru 6:
$360,126,674 Does Licensee Pass:
Total Earnings:
15.85 0
$335,206,475
$0
$0 Decom Period:
Step 6:
$335,206,475
$0 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
($296,421,326)
Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 11 6
2026 2.00%
2.00%
Cost in 2010 dollars Spent Fuel 2026
$334,176,580
$7,778,000 N/A 2.00%
$333,004,332 2027
$333,004,332
$57,569,000 N/A 2.00%
$281,519,729 2028
$281,519,729
$34,472,000 N/A 2.00%
$252,333,403 2029
$252,333,403
$3,682,000 N/A 2.00%
$253,661,251 2030
$253,661,251
$3,682,000 N/A 2.00%
$255,015,656 2031
$255,015,656
$3,682,000 N/A 2.00%
$256,397,149 2032
$256,397,149
$3,686,000 N/A 2.00%
$257,802,232 2033
$257,802,232
$3,673,000 N/A 2.00%
$259,248,547 2034
$259,248,547
$3,673,000 N/A 2.00%
$260,723,788 2035
$260,723,788
$3,673,000 N/A 2.00%
$262,228,534 2036
$262,228,534
$3,683,000 N/A 2.00%
$263,753,274 2037
$263,753,274
$3,673,000 N/A 2.00%
$265,318,610 2038
$265,318,610
$3,673,000 N/A 2.00%
$266,915,252 2039
$266,915,252
$3,673,000 N/A 2.00%
$268,543,827 2040
$268,543,827
$3,683,000 N/A 2.00%
$270,194,874 2041
$270,194,874
$3,673,000 N/A 2.00%
$271,889,041 2042
$271,889,041
$3,673,000 N/A 2.00%
$273,617,092 2043
$273,617,092
$3,660,000 N/A 2.00%
$275,392,834 2044
$275,392,834
$3,670,000 N/A 2.00%
$277,193,990 2045
$277,193,990
$3,660,000 N/A 2.00%
$279,041,270 2046
$279,041,270
$3,660,000 N/A 2.00%
$280,925,496 2047
$280,925,496
$3,660,000 N/A 2.00%
$282,847,406 2048
$282,847,406
$3,670,000 N/A 2.00%
$284,797,654 2049
$284,797,654
$3,660,000 N/A 2.00%
$286,797,007 2050
$286,797,007
$3,660,000 N/A 2.00%
$288,836,347 2051
$288,836,347
$3,660,000 N/A 2.00%
$290,916,474 2052
$290,916,474
$3,670,000 N/A 2.00%
$293,028,103 2053
$293,028,103
$3,660,000 N/A 2.00%
$295,192,065 2054
$295,192,065
$3,660,000 N/A 2.00%
$297,399,307 2055
$297,399,307
$3,660,000 N/A 2.00%
$299,650,693 2056
$299,650,693
$3,670,000 N/A 2.00%
$301,937,007 2057
$301,937,007
$3,660,000 N/A 2.00%
$304,279,147 2058
$304,279,147
$3,660,000 N/A 2.00%
$306,668,130 2059
$306,668,130
$3,660,000 N/A 2.00%
$309,104,892 2060
$309,104,892
$3,670,000 N/A 2.00%
$311,580,290 2061
$311,580,290
$3,660,000 N/A 2.00%
$314,115,296 2062
$314,115,296
$3,660,000 N/A 2.00%
$316,701,002 Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$335,206,475 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance Expense Per Year Date of Termination of Operations SAFSTOR ANALYSIS Name of Unit:
Byron, Unit 2 Name of Licensee:
Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 2063
$316,701,002
$3,660,000 N/A 2.00%
$319,338,422 2064
$319,338,422
$3,670,000 N/A 2.00%
$322,018,490 2065
$322,018,490
$3,660,000 N/A 2.00%
$324,762,260 2066
$324,762,260
$3,660,000 N/A 2.00%
$327,560,905 2067
$327,560,905
$3,660,000 N/A 2.00%
$330,415,523 2068
$330,415,523
$3,670,000 N/A 2.00%
$333,317,134 2069
$333,317,134
$3,660,000 N/A 2.00%
$336,286,877 2070
$336,286,877
$3,660,000 N/A 2.00%
$339,316,014 2071
$339,316,014
$3,660,000 N/A 2.00%
$342,405,734 2072
$342,405,734
$3,670,000 N/A 2.00%
$345,547,149 2073
$345,547,149
$3,660,000 N/A 2.00%
$348,761,492 2074
$348,761,492
$3,660,000 N/A 2.00%
$352,040,122 2075
$352,040,122
$3,660,000 N/A 2.00%
$355,384,324 2076
$355,384,324
$3,670,000 N/A 2.00%
$358,785,311 2077
$358,785,311
$3,660,000 N/A 2.00%
$362,264,417 2078
$362,264,417
$13,930,000 N/A 2.00%
$355,440,405 2079
$355,440,405
$36,308,000 N/A 2.00%
$325,878,134 2080
$325,878,134
$95,253,000 N/A 2.00%
$236,190,166 2081
$236,190,166
$79,191,000 N/A 2.00%
$160,931,060 2082
$160,931,060
$61,556,000 N/A 2.00%
$101,978,121 2083
$101,978,121
$61,556,000 N/A 2.00%
$41,846,123 2084
$41,846,123
$29,171,000 N/A 2.00%
$13,220,336 2085
$13,220,336
$38,000 N/A 2.00%
$13,446,362 2086
$13,446,362
$38,000 N/A 2.00%
$13,676,910 2087
$13,676,910
$12,000 N/A 2.00%
$13,938,328