ML112360141
| ML112360141 | |
| Person / Time | |
|---|---|
| Site: | Fort Calhoun  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112360141 (4) | |
Text
Datasheet 1 Signature: Aaron Szabo, Michael Purdie Date: 5/25/2011 Signature: Shawn Harwell Date: 6/9/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned: Category:
100.00%
1 3
4 variable1 variable1 variable1 Y
N Y
Y N
Y 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 1 Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Any material changes to trust agreements? (Y/N)
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)
Plant name:
Fort Calhoun Station 50-285 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 Omaha Public Power District
$246,125,500 N
$395,519,000 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
$246,125,500 Real Rate of Return PUC Verified (Y/N)
Licensee:
Y Amount in Trust Fund:
Datasheet 2 Signature: Aaron Szabo, Michael Purdie Date: 5/25/2011 Signature: Shawn Harwell Date: 6/9/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
PWR 1500
$88,200,000 111.3 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%
1 2%
22.61 2%
2%
2%
7
$413,731,286
($63,467,714)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
$0 Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$246,125,500 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$246,125,500 Total Step 1 + Step 2
$385,101,732
$28,629,554 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 Omaha Public Power District Total Annuity:
Step 3:
$246,125,500 Amount in Trust Fund:
$0 Total Earnings:
$385,101,732 Real Rate of Return per year Fx Site Specific:
$477,199,000 Total Step 2:
0 Years Left in License 22.61 Real Rate of Return per year Does Licensee Pass:
NO
$0
$385,101,732 Years remaining after annuity Px 50-285 9
31 Termination of Operations:
2033 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$477,199,000 NRC Minimum:
$396,830,352 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Fort Calhoun Station Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Aaron Szabo, Michael Purdie Date: 5/25/2011 Signature: Shawn Harwell Date: 6/9/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
50-285 9
31 Termination of Operations:
2033 Day Plant name:
2010 Year:
Fort Calhoun Station Docket Number:
Date of Operation:
variable 22.61 variable variable 2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year SEE STEP 4 SHEET Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$511,220,344 YES If licensee is granted greater than 2% RRR SEE STEP 4 SHEET YES
$38,005,569 Total Step 5 Total of Steps 4 thru 6:
$549,225,913 Does Licensee Pass:
Total Earnings:
22.61 0
$511,220,344
$0
$0 Decom Period:
Step 6:
$511,220,344
$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:
Step 4 Signature: Aaron Szabo, Michael Purdie Date: 5/25/2011 Signature: Shawn Harwell Date: 6/9/2011 Inflation Earnings Total:
2011 2.10%
3.44%
1.34%
2012 1.90%
4.24%
2.34%
2013 1.90%
4.42%
2.52%
2014 1.90%
5.26%
3.36%
2015 2.00%
5.29%
3.29%
2016 2.00%
5.29%
3.29%
2017 1.90%
5.29%
3.39%
2018 1.90%
5.29%
3.39%
2019 1.80%
5.29%
3.49%
2020 1.60%
5.29%
3.69%
2021 1.60%
5.29%
3.69%
2022 1.70%
5.29%
3.59%
2023 1.70%
5.29%
3.59%
2024 1.80%
5.29%
3.49%
2025 1.80%
5.29%
3.49%
2026 1.90%
5.29%
3.39%
2027 1.90%
5.29%
3.39%
2028 2.00%
5.29%
3.29%
2029 1.90%
5.29%
3.39%
2030 1.90%
5.29%
3.39%
2031 1.90%
5.29%
3.39%
2032 1.90%
5.29%
3.39%
8/9/2033 1.90%
5.29%
3.39%
$300,302,110
$310,482,352
$251,048,010 Year Beginning Balance End of Year Balance
$246,125,500
$251,048,010
$256,922,533
$263,396,981
$272,247,120
$281,204,050
$300,302,110
$256,922,533
$263,396,981
$272,247,120
$333,174,827
$345,468,978
$370,718,895
$453,247,460
$370,718,895
$383,656,984
$397,046,613
$410,506,493
$424,422,663
$500,923,014
$424,422,663
$438,386,169
$453,247,460
$511,220,344
$438,386,169
$468,612,549
$468,612,549
$484,498,514
$500,923,014
$290,455,663
$484,498,514
$357,871,314 Rates
$383,656,984
$397,046,613
$410,506,493
$310,482,352
$321,318,186
$333,174,827
$345,468,978
$357,871,314
$281,204,050
$290,455,663
$321,318,186