ML112351252
| ML112351252 | |
| 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: ML112351252 (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 N
Y N
Y Y
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 1 CENG has decided to start using a site-specific cost estimate Plant name:
Calvert Cliffs Nuclear Power Plant, Unit 2 50-318 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)
Y 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)
$271,474,000
$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
$271,474,000 Real Rate of Return PUC Verified (Y/N)
Amount in Trust Fund:
N Any material changes to trust agreements? (Y/N)
Y1 Post-RAI Total Trust Fund Balance Constellation Energy Nuclear Group Rates Determined (Y/N)
Licensee:
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 8
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%
25.62 2%
2%
2%
7
$484,378,388
($117,068,612)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$271,474,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$271,474,000 Total Step 1 + Step 2
$450,860,165
$33,518,222 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:
$271,474,000 Amount in Trust Fund:
$0 Total Earnings:
$450,860,165 Real Rate of Return per year Fx Site Specific:
$601,447,000 Total Step 2:
Years Left in License 25.62 Real Rate of Return per year Does Licensee Pass:
NO
$0
$450,860,165 Years remaining after annuity Px 50-318 13 31 Termination of Operations:
2036 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$601,447,000 NRC Minimum:
$440,551,456 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Calvert Cliffs Nuclear Power Plant, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
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 8
50-318 13 31 Termination of Operations:
2036 Day Plant name:
2010 Year:
Calvert Cliffs Nuclear Power Plant, Unit 2 Docket Number:
Date of Operation:
2.00%
25.62 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$271,474,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$450,860,165 NO If licensee is granted greater than 2% RRR NO
$33,518,222 Total Step 5 Total of Steps 4 thru 6:
$484,378,388 Does Licensee Pass:
Total Earnings:
25.62 0
$450,860,165
$0
$0 Decom Period:
Step 6:
$450,860,165
$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:
($117,068,612)
Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 8
13 2036 2.00%
2.00%
Plant Spent Fuel 2034
$405,245,845
$5,413,000 N/A 2.00%
$407,883,632 2035
$407,883,632
$7,680,000 N/A 2.00%
$408,284,504 2036
$408,284,504
$23,068,000 N/A 2.00%
$393,151,514 2037
$393,151,514
$45,083,000 N/A 2.00%
$355,480,715 2038
$355,480,715
$3,616,000 N/A 2.00%
$358,938,169 2039
$358,938,169
$3,616,000 N/A 2.00%
$362,464,772 2040
$362,464,772
$3,616,000 N/A 2.00%
$366,061,908 2041
$366,061,908
$9,248,000 N/A 2.00%
$364,042,666 2042
$364,042,666
$11,053,000 N/A 2.00%
$360,159,989 2043
$360,159,989
$2,570,000 N/A 2.00%
$364,767,489 2044
$364,767,489
$2,570,000 N/A 2.00%
$369,467,139 2045
$369,467,139
$2,570,000 N/A 2.00%
$374,260,781 2046
$374,260,781
$2,570,000 N/A 2.00%
$379,150,297 2047
$379,150,297
$2,570,000 N/A 2.00%
$384,137,603 2048
$384,137,603
$2,570,000 N/A 2.00%
$389,224,655 2049
$389,224,655
$2,570,000 N/A 2.00%
$394,413,448 2050
$394,413,448
$2,570,000 N/A 2.00%
$399,706,017 2051
$399,706,017
$2,570,000 N/A 2.00%
$405,104,437 2052
$405,104,437
$2,570,000 N/A 2.00%
$410,610,826 2053
$410,610,826
$2,570,000 N/A 2.00%
$416,227,343 2054
$416,227,343
$2,570,000 N/A 2.00%
$421,956,190 2055
$421,956,190
$2,570,000 N/A 2.00%
$427,799,613 2056
$427,799,613
$3,061,000 N/A 2.00%
$433,263,996 2057
$433,263,996
$2,570,000 N/A 2.00%
$439,333,576 2058
$439,333,576
$2,570,000 N/A 2.00%
$445,524,547 Date of Termination of Operations SAFSTOR ANALYSIS Name of Unit:
Calvert Cliffs Nuclear Power Plant, Unit 2 Name of Licensee:
Constellation Energy Nuclear Group Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$450,860,165 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance Contributions Expense Per Year
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011 2059
$445,524,547
$2,570,000 N/A 2.00%
$451,839,338 2060
$451,839,338
$2,570,000 N/A 2.00%
$458,280,425 2061
$458,280,425
$2,570,000 N/A 2.00%
$464,850,333 2062
$464,850,333
$2,570,000 N/A 2.00%
$471,551,640 2063
$471,551,640
$2,570,000 N/A 2.00%
$478,386,973 2064
$478,386,973
$2,570,000 N/A 2.00%
$485,359,012 2065
$485,359,012
$2,904,000 N/A 2.00%
$492,133,152 2066
$492,133,152
$2,990,000 N/A 2.00%
$498,955,915 2067
$498,955,915
$2,990,000 N/A 2.00%
$505,915,134 2068
$505,915,134
$2,990,000 N/A 2.00%
$513,013,536 2069
$513,013,536
$2,990,000 N/A 2.00%
$520,253,907 2070
$520,253,907
$2,990,000 N/A 2.00%
$527,639,085 2071
$527,639,085
$2,990,000 N/A 2.00%
$535,171,967 2072
$535,171,967
$2,990,000 N/A 2.00%
$542,855,506 2073
$542,855,506
$2,990,000 N/A 2.00%
$550,692,717 2074
$550,692,717
$2,990,000 N/A 2.00%
$558,686,671 2075
$558,686,671
$2,990,000 N/A 2.00%
$566,840,504 2076
$566,840,504
$3,481,000 N/A 2.00%
$574,661,504 2077
$574,661,504
$6,429,000 N/A 2.00%
$579,661,444 2078
$579,661,444
$19,038,000 N/A 2.00%
$572,026,293 2079
$572,026,293
$59,790,000 N/A 2.00%
$523,078,919 2080
$523,078,919
$106,316,000 N/A 2.00%
$426,161,338 2081
$426,161,338
$93,651,000 N/A 2.00%
$340,097,054 2082
$340,097,054
$71,588,000 N/A 2.00%
$274,595,115 2083
$274,595,115
$38,836,000 N/A 2.00%
$240,862,658 2084
$240,862,658
$87,000 N/A 2.00%
$243,756,757