ML112370153
| ML112370153 | |
| Person / Time | |
|---|---|
| Site: | Nine Mile Point  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370153 (5) | |
Text
Datasheet 1 Signature: JoAnn Simpson and Michael Purdie Date: 06/30/2011 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 Plant name:
Nine Mile Point Nuclear Station, Unit 1 50-220 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
$561,184,000 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
$375,329,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance 1 CENG has decided to start using a site-specific cost estimate Constellation Energy Nuclear Group Licensee:
$375,329,000 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: JoAnn Simpson and Michael Purdie Date: 06/30/2011 Signature: Aaron L. Szabo Date: 7/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
BWR 1850
$120,650,000 113.6 2.16 0.65 2.45 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%
18.64 2%
2%
2%
7
$583,283,235
($183,294,765)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$375,329,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$375,329,000 Total Step 1 + Step 2
$542,920,952
$40,362,282 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:
$375,329,000 Amount in Trust Fund:
$0 Total Earnings:
$542,920,952 Real Rate of Return per year Fx Site Specific:
$766,578,000 Total Step 2:
Years Left in License 18.64 Real Rate of Return per year Does Licensee Pass:
NO
$0
$542,920,952 Years remaining after annuity Px 50-220 22 31 Termination of Operations:
2029 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$766,578,000 NRC Minimum:
$561,470,928 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Nine Mile Point Nuclear Station, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: JoAnn Simpson and Michael Purdie Date: 06/30/2011 Signature: Aaron L. Szabo Date: 7/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
50-220 22 31 Termination of Operations:
2029 Day Plant name:
2010 Year:
Nine Mile Point Nuclear Station, Unit 1 Docket Number:
Date of Operation:
2.00%
18.64 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$375,329,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$542,920,952 NO If licensee is granted greater than 2% RRR NO
$40,362,282 Total Step 5 Total of Steps 4 thru 6:
$583,283,235 Does Licensee Pass:
Total Earnings:
18.64 0
$542,920,952
$0
$0 Decom Period:
Step 6:
$542,920,952
$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:
($183,294,765)
Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: JoAnn Simpson and Michael Purdie Date: 06/30/2011 Signature: Aaron L. Szabo Date: 7/13/2011 8
22 2029 2.00%
2.00%
Plant Spent Fuel 2028
$488,235,181
$6,376,000 N/A 2.00%
$491,560,125 2029
$491,560,125
$54,064,000 N/A 2.00%
$446,786,687 2030
$446,786,687
$34,112,000 N/A 2.00%
$421,269,301 2031
$421,269,301
$3,863,000 N/A 2.00%
$425,793,057 2032
$425,793,057
$3,863,000 N/A 2.00%
$430,407,288 2033
$430,407,288
$3,863,000 N/A 2.00%
$435,113,804 2034
$435,113,804
$18,899,000 N/A 2.00%
$424,728,090 2035
$424,728,090
$14,981,000 N/A 2.00%
$418,091,842 2036
$418,091,842
$1,939,000 N/A 2.00%
$424,495,288 2037
$424,495,288
$1,939,000 N/A 2.00%
$431,026,804 2038
$431,026,804
$1,939,000 N/A 2.00%
$437,688,950 2039
$437,688,950
$1,939,000 N/A 2.00%
$444,484,339 2040
$444,484,339
$1,939,000 N/A 2.00%
$451,415,636 2041
$451,415,636
$1,939,000 N/A 2.00%
$458,485,559 2042
$458,485,559
$1,939,000 N/A 2.00%
$465,696,880 2043
$465,696,880
$1,939,000 N/A 2.00%
$473,052,428 2044
$473,052,428
$1,939,000 N/A 2.00%
$480,555,086 2045
$480,555,086
$1,942,000 N/A 2.00%
$488,204,768 2046
$488,204,768
$1,949,000 N/A 2.00%
$496,000,373 2047
$496,000,373
$1,983,000 N/A 2.00%
$503,917,551 2048
$503,917,551
$1,937,000 N/A 2.00%
$512,039,532 2049
$512,039,532
$2,793,000 N/A 2.00%
$519,459,392 2050
$519,459,392
$1,937,000 N/A 2.00%
$527,892,210 2051
$527,892,210
$1,937,000 N/A 2.00%
$536,493,684 2052
$536,493,684
$1,980,000 N/A 2.00%
$545,223,758 2053
$545,223,758
$1,949,000 N/A 2.00%
$554,159,743 Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$542,920,952 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:
Nine Mile Point Nuclear Station, Unit 1 Name of Licensee:
Constellation Energy Nuclear Group
Signature: JoAnn Simpson and Michael Purdie Date: 06/30/2011 Signature: Aaron L. Szabo Date: 7/13/2011 2054
$554,159,743
$1,949,000 N/A 2.00%
$563,274,448 2055
$563,274,448
$1,949,000 N/A 2.00%
$572,571,447 2056
$572,571,447
$1,949,000 N/A 2.00%
$582,054,386 2057
$582,054,386
$1,949,000 N/A 2.00%
$591,726,984 2058
$591,726,984
$1,949,000 N/A 2.00%
$601,593,033 2059
$601,593,033
$1,949,000 N/A 2.00%
$611,656,404 2060
$611,656,404
$1,949,000 N/A 2.00%
$621,921,042 2061
$621,921,042
$1,949,000 N/A 2.00%
$632,390,973 2062
$632,390,973
$1,949,000 N/A 2.00%
$643,070,302 2063
$643,070,302
$1,949,000 N/A 2.00%
$653,963,219 2064
$653,963,219
$1,949,000 N/A 2.00%
$665,073,993 2065
$665,073,993
$1,949,000 N/A 2.00%
$676,406,983 2066
$676,406,983
$1,949,000 N/A 2.00%
$687,966,632 2067
$687,966,632
$1,953,000 N/A 2.00%
$699,753,435 2068
$699,753,435
$1,948,000 N/A 2.00%
$711,781,024 2069
$711,781,024
$2,804,000 N/A 2.00%
$723,184,604 2070
$723,184,604
$1,948,000 N/A 2.00%
$735,680,816 2071
$735,680,816
$2,018,000 N/A 2.00%
$748,356,253 2072
$748,356,253
$2,343,000 N/A 2.00%
$760,956,948 2073
$760,956,948
$21,096,000 N/A 2.00%
$754,869,127 2074
$754,869,127
$78,405,000 N/A 2.00%
$690,777,459 2075
$690,777,459
$255,117,000 N/A 2.00%
$446,924,838 2076
$446,924,838
$150,315,000 N/A 2.00%
$304,045,185 2077
$304,045,185
$47,427,000 N/A 2.00%
$260,226,656