ML112351286
| ML112351286 | |
| Person / Time | |
|---|---|
| Site: | Davis Besse  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351286 (4) | |
Text
Datasheet 1 Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
2 3
4 2.00%
N 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 Post-RAI Rates Determined (Y/N)
Plant name:
Davis-Besse Nuclear Power Station 50-346 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):
Y
$449,152,990 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Allowed through Decom (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)
Escalation Rate N
N 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
$429,418,057 Real Rate of Return PUC Verified (Y/N)
Any material changes to trust agreements? (Y/N)
FENGenCo Licensee:
$429,418,057 Amount in Trust Fund:
Datasheet 2 Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 4
PWR 2817
$99,789,600 111.3 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%
6.31 2%
2%
2%
7
$522,731,762 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$429,418,057 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$429,418,057 Total Step 1 + Step 2
$486,559,546
$36,172,216 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 FENGenCo Total Annuity:
Step 3:
$429,418,057 Amount in Trust Fund:
$0 Total Earnings:
$486,559,546 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License 6.31 Real Rate of Return per year Does Licensee Pass:
YES
$0
$486,559,546 Years remaining after annuity Px 50-346 22 31 Termination of Operations:
2017 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$448,974,400 NRC Minimum:
$448,974,400 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Davis-Besse Nuclear Power Station Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 4
50-346 22 31 Termination of Operations:
2017 Day Plant name:
2010 Year:
Davis-Besse Nuclear Power Station Docket Number:
Date of Operation:
2.00%
6.31 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$429,418,057 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$486,559,546 YES If licensee is granted greater than 2% RRR YES
$36,172,216 Total Step 5 Total of Steps 4 thru 6:
$522,731,762 Does Licensee Pass:
Total Earnings:
6.31 0
$486,559,546
$0
$0 Decom Period:
Step 6:
$486,559,546
$0 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Datasheet 2 Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 4
22 2017 Year Annuity:
2009
$0 2%
$0 2010
$0 2%
$0 2011
$0 2%
$0 2012
$0 2%
$0 2013
$0 2%
$0 2014
$0 2%
$0 2015
$0 2%
$0 2016
$0 2%
$0 2017
$0 2%
$0 Total:
$0 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return: