ML112351250
| ML112351250 | |
| Person / Time | |
|---|---|
| Site: | Calvert Cliffs  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351250 (5) | |
Text
Datasheet 1 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
2 3
4 6.00%
4.00%
2.00%
N Y
Y N
Y Y
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Total Trust Fund Balance Constellation Energy Nuclear Group Licensee:
$209,177,000 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)
Y1 Post-RAI Rates Determined (Y/N)
Y
$439,553,000 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
$209,177,000 Real Rate of Return PUC Verified (Y/N) 1 CENG has decided to start using a site-specific cost estimate Plant name:
Calvert Cliffs Nuclear Power Plant, Unit 1 50-317 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):
Escalation Rate Allowed through Decom (Y/N)
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 7
PWR 2737
$99,085,600 112.8 1.98 0.65 2.23 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%
23.58 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Calvert Cliffs Nuclear Power Plant, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
$333,683,435 Years remaining after annuity Px 50-317 31 31 Termination of Operations:
2034 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$602,303,000 NRC Minimum:
$440,551,456 Trust Fund Balance:
Step 1:
Fx Site Specific:
$602,303,000 Total Step 2:
Years Left in License 23.58 Real Rate of Return per year Does Licensee Pass:
NO
$0
$24,806,972 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 Constellation Energy Nuclear Group Total Annuity:
Step 3:
$209,177,000 Amount in Trust Fund:
$0 Total Earnings:
$333,683,435 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$209,177,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$209,177,000 Total Step 1 + Step 2
$333,683,435
($243,812,593)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$358,490,407
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 7
2010 Year:
Calvert Cliffs Nuclear Power Plant, Unit 1 Docket Number:
Date of Operation:
50-317 31 31 Termination of Operations:
2034 Day Plant name:
2.00%
23.58 2.00%
2.00%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
($243,812,593)
Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License NO
$24,806,972 Total Step 5 Total of Steps 4 thru 6:
$358,490,407 Does Licensee Pass:
Total Earnings:
23.58 0
$333,683,435
$0
$0 Decom Period:
Step 6:
$333,683,435
$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
$209,177,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$333,683,435 NO If licensee is granted greater than 2% RRR
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 7
31 2034 2.00%
Plant Spent Fuel 2034
$333,683,435
$5,413,000 N/A 2.00%
$334,889,974 2035
$334,889,974
$7,680,000 N/A 2.00%
$333,830,973 2036
$333,830,973
$27,216,000 N/A 2.00%
$313,019,433 2037
$313,019,433
$40,935,000 N/A 2.00%
$277,935,471 2038
$277,935,471
$3,616,000 N/A 2.00%
$279,842,021 2039
$279,842,021
$3,616,000 N/A 2.00%
$281,786,701 2040
$281,786,701
$3,616,000 N/A 2.00%
$283,770,275 2041
$283,770,275
$9,248,000 N/A 2.00%
$280,105,201 2042
$280,105,201
$11,053,000 N/A 2.00%
$274,543,775 2043
$274,543,775
$2,570,000 N/A 2.00%
$277,438,950 2044
$277,438,950
$2,570,000 N/A 2.00%
$280,392,029 2045
$280,392,029
$2,570,000 N/A 2.00%
$283,404,170 2046
$283,404,170
$2,570,000 N/A 2.00%
$286,476,553 2047
$286,476,553
$2,570,000 N/A 2.00%
$289,610,384 2048
$289,610,384
$2,570,000 N/A 2.00%
$292,806,892 2049
$292,806,892
$2,570,000 N/A 2.00%
$296,067,330 2050
$296,067,330
$2,570,000 N/A 2.00%
$299,392,976 2051
$299,392,976
$2,570,000 N/A 2.00%
$302,785,136 2052
$302,785,136
$2,570,000 N/A 2.00%
$306,245,139 2053
$306,245,139
$2,570,000 N/A 2.00%
$309,774,341 2054
$309,774,341
$2,570,000 N/A 2.00%
$313,374,128 2055
$313,374,128
$2,570,000 N/A 2.00%
$317,045,911 2056
$317,045,911
$3,061,000 N/A 2.00%
$320,295,219 2057
$320,295,219
$2,570,000 N/A 2.00%
$324,105,423 2058
$324,105,423
$2,570,000 N/A 2.00%
$327,991,832 2059
$327,991,832
$2,570,000 N/A 2.00%
$331,955,968 Beginning Trust Fund Balance Year Real Rate of Return End of Year Trust Fund Balance Expense Per Year SAFSTOR ANALYSIS Name of Licensee:
Operations Termination Date:
Real Rate of Return:
Constellation Energy Nuclear Group End of Operations Balance:
$333,683,435 Name of Unit:
Calvert Cliffs Nuclear Power Plant, Unit 1
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 2060
$331,955,968
$2,570,000 N/A 2.00%
$335,999,388 2061
$335,999,388
$2,570,000 N/A 2.00%
$340,123,676 2062
$340,123,676
$2,570,000 N/A 2.00%
$344,330,449 2063
$344,330,449
$2,570,000 N/A 2.00%
$348,621,358 2064
$348,621,358
$2,570,000 N/A 2.00%
$352,998,085 2065
$352,998,085
$2,904,000 N/A 2.00%
$357,125,007 2066
$357,125,007
$2,990,000 N/A 2.00%
$361,247,607 2067
$361,247,607
$2,990,000 N/A 2.00%
$365,452,659 2068
$365,452,659
$2,990,000 N/A 2.00%
$369,741,812 2069
$369,741,812
$2,990,000 N/A 2.00%
$374,116,749 2070
$374,116,749
$2,990,000 N/A 2.00%
$378,579,184 2071
$378,579,184
$2,990,000 N/A 2.00%
$383,130,867 2072
$383,130,867
$2,990,000 N/A 2.00%
$387,773,585 2073
$387,773,585
$2,990,000 N/A 2.00%
$392,509,156 2074
$392,509,156
$2,990,000 N/A 2.00%
$397,339,439 2075
$397,339,439
$2,990,000 N/A 2.00%
$402,266,328 2076
$402,266,328
$3,481,000 N/A 2.00%
$406,795,845 2077
$406,795,845
$6,429,000 N/A 2.00%
$408,438,472 2078
$408,438,472
$19,038,000 N/A 2.00%
$397,378,861 2079
$397,378,861
$85,437,000 N/A 2.00%
$319,035,068 2080
$319,035,068
$120,232,000 N/A 2.00%
$203,981,450 2081
$203,981,450
$74,913,000 N/A 2.00%
$132,398,949 2082
$132,398,949
$51,620,000 N/A 2.00%
$82,910,728 2083
$82,910,728
$38,836,000 N/A 2.00%
$45,344,582 2084
$45,344,582
$87,000 N/A 2.00%
$45,831,043