ML112360124
| ML112360124 | |
| Person / Time | |
|---|---|
| Site: | Dresden  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112360124 (3) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 8/5/2011 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 1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
2 Financial assurance is provided by prepayment method coupled with an external trust fund. Removed previous Parent Company Guarantee. No further review required.
Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Dresden Nuclear Power Station, Unit 3 50-249 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 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 Y2 N
Y
$602,550,000 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
$486,147,000 Real Rate of Return PUC Verified (Y/N)
Exelon Generation Company, LLC Licensee:
$486,147,000 Amount in Trust Fund:
Datasheet 2 Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 1
BWR 2957
$130,613,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 12.54
% Owned:
Category 100.00%
2 2%
20.03 2%
2%
2%
7
$776,574,163 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:
$486,147,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$486,147,000 Total Step 1 + Step 2
$722,836,453
$53,737,710 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:
$486,147,000 Amount in Trust Fund:
$0 Total Earnings:
$722,836,453 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License 20.03 Real Rate of Return per year Does Licensee Pass:
YES
$0
$722,836,453 Years remaining after annuity Px 50-249 12 31 Termination of Operations:
2031 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$596,058,795 NRC Minimum:
$596,058,795 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Dresden Nuclear Power Station, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 1
50-249 12 31 Termination of Operations:
2031 Day Plant name:
2010 Year:
Dresden Nuclear Power Station, Unit 3 Docket Number:
Date of Operation:
2.00%
20.03 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$486,147,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$722,836,453 YES If licensee is granted greater than 2% RRR YES
$53,737,710 Total Step 5 Total of Steps 4 thru 6:
$776,574,163 Does Licensee Pass:
Total Earnings:
20.03 0
$722,836,453
$0
$0 Decom Period:
Step 6:
$722,836,453
$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: