ML112360144
| ML112360144 | |
| Person / Time | |
|---|---|
| Site: | Ginna  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112360144 (5) | |
Text
Datasheet 1 Signature: Michael Purdie and JoAnn Simpson Date: 07/01/2011 Signature: Aaron L. Szabo Date: 7/13/2011 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 1 CENG has decided to start using a site-specific cost estimate Plant name:
Ginna (Robert E.) Nuclear Power Plant 50-244 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
$414,365,000 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
$264,864,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance Constellation Energy Nuclear Group Licensee:
$264,864,000 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)
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/01/2011 Signature: Aaron L. Szabo Date: 7/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 9
PWR 1775
$90,620,000 113.6 2.16 0.65 2.45 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%
18.71 2%
2%
2%
7
$412,204,509
($211,016,491)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$264,864,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$264,864,000 Total Step 1 + Step 2
$383,680,605
$28,523,903 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:
$264,864,000 Amount in Trust Fund:
$0 Total Earnings:
$383,680,605 Real Rate of Return per year Fx Site Specific:
$623,221,000 Total Step 2:
Years Left in License 18.71 Real Rate of Return per year Does Licensee Pass:
NO
$0
$383,680,605 Years remaining after annuity Px 50-244 18 31 Termination of Operations:
2029 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$623,221,000 NRC Minimum:
$415,889,465 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Ginna (Robert E.) Nuclear Power Plant Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/01/2011 Signature: Aaron L. Szabo Date: 7/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 9
50-244 18 31 Termination of Operations:
2029 Day Plant name:
2010 Year:
Ginna (Robert E.) Nuclear Power Plant Docket Number:
Date of Operation:
2.00%
18.71 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$264,864,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$383,680,605 NO If licensee is granted greater than 2% RRR NO
$28,523,903 Total Step 5 Total of Steps 4 thru 6:
$412,204,509 Does Licensee Pass:
Total Earnings:
18.71 0
$383,680,605
$0
$0 Decom Period:
Step 6:
$383,680,605
$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:
($211,016,491)
Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: Michael Purdie and JoAnn Simpson Date: 07/01/2011 Signature: Aaron L. Szabo Date: 7/13/2011 9
18 2029 2.00%
2.00%
Plant Spent Fuel 2028
$345,537,354
$7,557,000 N/A 2.00%
$344,815,531 2029
$344,815,531
$36,108,000 N/A 2.00%
$315,242,761 2030
$315,242,761
$23,924,000 N/A 2.00%
$297,384,377 2031
$297,384,377
$4,538,000 N/A 2.00%
$298,748,684 2032
$298,748,684
$4,538,000 N/A 2.00%
$300,140,278 2033
$300,140,278
$4,538,000 N/A 2.00%
$301,559,703 2034
$301,559,703
$5,641,000 N/A 2.00%
$301,893,487 2035
$301,893,487
$20,759,000 N/A 2.00%
$286,964,767 2036
$286,964,767
$2,648,000 N/A 2.00%
$290,029,583 2037
$290,029,583
$2,648,000 N/A 2.00%
$293,155,694 2038
$293,155,694
$2,648,000 N/A 2.00%
$296,344,328 2039
$296,344,328
$2,648,000 N/A 2.00%
$299,596,735 2040
$299,596,735
$2,648,000 N/A 2.00%
$302,914,189 2041
$302,914,189
$2,648,000 N/A 2.00%
$306,297,993 2042
$306,297,993
$2,648,000 N/A 2.00%
$309,749,473 2043
$309,749,473
$2,648,000 N/A 2.00%
$313,269,982 2044
$313,269,982
$2,648,000 N/A 2.00%
$316,860,902 2045
$316,860,902
$2,648,000 N/A 2.00%
$320,523,640 2046
$320,523,640
$3,417,000 N/A 2.00%
$323,482,943 2047
$323,482,943
$3,528,000 N/A 2.00%
$326,389,322 2048
$326,389,322
$3,528,000 N/A 2.00%
$329,353,828 2049
$329,353,828
$3,938,000 N/A 2.00%
$331,963,525 2050
$331,963,525
$3,528,000 N/A 2.00%
$335,039,515 2051
$335,039,515
$3,528,000 N/A 2.00%
$338,177,026 2052
$338,177,026
$3,528,000 N/A 2.00%
$341,377,286 2053
$341,377,286
$3,528,000 N/A 2.00%
$344,641,552 Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$383,680,605 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance Contributions Expense Per Year Date of Termination of Operations SAFSTOR ANALYSIS Name of Unit:
Ginna (Robert E.) Nuclear Power Plant Name of Licensee:
Constellation Energy Nuclear Group
Signature: Michael Purdie and JoAnn Simpson Date: 07/01/2011 Signature: Aaron L. Szabo Date: 7/13/2011 2054
$344,641,552
$3,528,000 N/A 2.00%
$347,971,103 2055
$347,971,103
$3,528,000 N/A 2.00%
$351,367,245 2056
$351,367,245
$3,528,000 N/A 2.00%
$354,831,310 2057
$354,831,310
$3,528,000 N/A 2.00%
$358,364,656 2058
$358,364,656
$3,528,000 N/A 2.00%
$361,968,669 2059
$361,968,669
$3,528,000 N/A 2.00%
$365,644,763 2060
$365,644,763
$3,528,000 N/A 2.00%
$369,394,378 2061
$369,394,378
$3,528,000 N/A 2.00%
$373,218,985 2062
$373,218,985
$3,528,000 N/A 2.00%
$377,120,085 2063
$377,120,085
$3,528,000 N/A 2.00%
$381,099,207 2064
$381,099,207
$3,528,000 N/A 2.00%
$385,157,911 2065
$385,157,911
$3,528,000 N/A 2.00%
$389,297,789 2066
$389,297,789
$3,528,000 N/A 2.00%
$393,520,465 2067
$393,520,465
$3,528,000 N/A 2.00%
$397,827,594 2068
$397,827,594
$3,528,000 N/A 2.00%
$402,220,866 2069
$402,220,866
$3,938,000 N/A 2.00%
$406,287,903 2070
$406,287,903
$3,528,000 N/A 2.00%
$410,850,381 2071
$410,850,381
$3,528,000 N/A 2.00%
$415,504,109 2072
$415,504,109
$3,528,000 N/A 2.00%
$420,250,911 2073
$420,250,911
$3,528,000 N/A 2.00%
$425,092,649 2074
$425,092,649
$8,643,000 N/A 2.00%
$424,865,072 2075
$424,865,072
$27,186,000 N/A 2.00%
$405,904,514 2076
$405,904,514
$132,784,000 N/A 2.00%
$279,910,764 2077
$279,910,764
$152,914,000 N/A 2.00%
$131,065,839 2078
$131,065,839
$68,104,000 N/A 2.00%
$64,351,042