ML112370154
| ML112370154 | |
| 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: ML112370154 (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:
82.00%
2 18.00%
1 3
4 6.00%
4.00%
2.00%
N Y
Y Y
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 2 50-410 RAI Needed (Y/N)
PUC Verified (Y/N)
$66,822,000 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
$627,931,000 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
$304,269,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance 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) 1 CENG and LIPA are now using a site-specific cost estimate Licensee:
$237,447,000 Amount in Trust Fund:
N Any material changes to trust agreements? (Y/N)
Y1 Post-RAI Rates Determined (Y/N)
Long Island Power Authority Constellation Energy Nuclear Group
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 10 BWR 3467
$135,000,000 113.6 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 82.00%
2 18.00%
1 2%
35.83 2%
2%
2%
7
$664,620,021
($224,542,979)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$304,269,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$304,269,000 Total Step 1 + Step 2
$618,629,361
$45,990,660 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 Long Island Power Authority
$160,049,340 Total Annuity:
Step 3:
$66,822,000
$237,447,000 Amount in Trust Fund:
$0 Total Earnings:
$618,629,361 Real Rate of Return per year Fx Site Specific:
$889,163,000 Total Step 2:
Years Left in License 35.83 Real Rate of Return per year Does Licensee Pass:
NO
$0
$618,629,361 Years remaining after annuity Px 50-410 31 31 Termination of Operations:
2046 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$729,113,660 NRC Minimum:
$628,251,763 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Nine Mile Point Nuclear Station, Unit 2 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 10 50-410 31 31 Termination of Operations:
2046 Day Plant name:
2010 Year:
Nine Mile Point Nuclear Station, Unit 2 Docket Number:
Date of Operation:
2.00%
35.83 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$304,269,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$618,629,361 NO If licensee is granted greater than 2% RRR NO
$45,990,660 Total Step 5 Total of Steps 4 thru 6:
$664,620,021 Does Licensee Pass:
Total Earnings:
35.83 0
$618,629,361
$0
$0 Decom Period:
Step 6:
$618,629,361
$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:
($224,542,979)
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 10 31 2046 2.00%
2.00%
Plant Spent Fuel 2045
$435,815,338
$2,531,000 N/A 2.00%
$441,975,335 2046
$441,975,335
$24,184,000 N/A 2.00%
$426,389,002 2047
$426,389,002
$49,088,000 N/A 2.00%
$385,337,902 2048
$385,337,902
$4,740,000 N/A 2.00%
$388,257,260 2049
$388,257,260
$4,740,000 N/A 2.00%
$391,235,005 2050
$391,235,005
$4,740,000 N/A 2.00%
$394,272,305 2051
$394,272,305
$17,582,000 N/A 2.00%
$384,399,931 2052
$384,399,931
$18,421,000 N/A 2.00%
$373,482,720 2053
$373,482,720
$2,016,000 N/A 2.00%
$378,916,214 2054
$378,916,214
$2,016,000 N/A 2.00%
$384,458,378 2055
$384,458,378
$2,016,000 N/A 2.00%
$390,111,386 2056
$390,111,386
$2,016,000 N/A 2.00%
$395,877,454 2057
$395,877,454
$2,016,000 N/A 2.00%
$401,758,843 2058
$401,758,843
$2,016,000 N/A 2.00%
$407,757,859 2059
$407,757,859
$2,016,000 N/A 2.00%
$413,876,857 2060
$413,876,857
$2,016,000 N/A 2.00%
$420,118,234 2061
$420,118,234
$2,016,000 N/A 2.00%
$426,484,438 2062
$426,484,438
$2,016,000 N/A 2.00%
$432,977,967 2063
$432,977,967
$2,016,000 N/A 2.00%
$439,601,367 2064
$439,601,367
$2,016,000 N/A 2.00%
$446,357,234 2065
$446,357,234
$2,016,000 N/A 2.00%
$453,248,219 2066
$453,248,219
$2,016,000 N/A 2.00%
$460,277,023 2067
$460,277,023
$2,020,000 N/A 2.00%
$467,442,363 2068
$467,442,363
$2,016,000 N/A 2.00%
$474,755,051 2069
$474,755,051
$2,972,000 N/A 2.00%
$481,248,432 2070
$481,248,432
$2,016,000 N/A 2.00%
$488,837,240 2071
$488,837,240
$2,073,000 N/A 2.00%
$496,520,255 2072
$496,520,255
$2,338,000 N/A 2.00%
$504,089,280 2073
$504,089,280
$2,216,000 N/A 2.00%
$511,932,906 2074
$511,932,906
$2,168,000 N/A 2.00%
$519,981,884 2075
$519,981,884
$2,198,000 N/A 2.00%
$528,161,542 2076
$528,161,542
$2,209,000 N/A 2.00%
$536,493,682 2077
$536,493,682
$2,599,000 N/A 2.00%
$544,598,566 2078
$544,598,566
$2,978,000 N/A 2.00%
$552,482,757 2079
$552,482,757
$2,978,000 N/A 2.00%
$560,524,633 2080
$560,524,633
$2,978,000 N/A 2.00%
$568,727,345 2081
$568,727,345
$2,978,000 N/A 2.00%
$577,094,112 2082
$577,094,112
$2,978,000 N/A 2.00%
$585,628,214 2083
$585,628,214
$2,978,000 N/A 2.00%
$594,332,999 2084
$594,332,999
$2,978,000 N/A 2.00%
$603,211,879 2085
$603,211,879
$2,978,000 N/A 2.00%
$612,268,336 2086
$612,268,336
$2,978,000 N/A 2.00%
$621,505,923 2087
$621,505,923
$2,978,000 N/A 2.00%
$630,928,261 2088
$630,928,261
$2,978,000 N/A 2.00%
$640,539,047 2089
$640,539,047
$3,935,000 N/A 2.00%
$649,375,478 2090
$649,375,478
$15,366,000 N/A 2.00%
$646,843,327 2091
$646,843,327
$61,935,000 N/A 2.00%
$597,225,844 2092
$597,225,844
$168,235,000 N/A 2.00%
$439,253,011 2093
$439,253,011
$1,611,000 N/A 2.00%
$446,410,961 2094
$446,410,961
$106,371,000 N/A 2.00%
$347,904,470 2095
$347,904,470
$341,000 N/A 2.00%
$353,370,151 Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$482,769,148 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 2 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 10 31 2046 2.00%
2.00%
Plant Spent Fuel 2045
$122,646,538
$556,000 N/A 2.00%
$124,537,909 2046
$124,537,909
$5,309,000 N/A 2.00%
$121,666,577 2047
$121,666,577
$10,775,000 N/A 2.00%
$113,217,158 2048
$113,217,158
$1,040,000 N/A 2.00%
$114,431,102 2049
$114,431,102
$1,040,000 N/A 2.00%
$115,669,324 2050
$115,669,324
$1,040,000 N/A 2.00%
$116,932,310 2051
$116,932,310
$3,860,000 N/A 2.00%
$115,372,356 2052
$115,372,356
$4,044,000 N/A 2.00%
$113,595,363 2053
$113,595,363
$442,000 N/A 2.00%
$115,420,851 2054
$115,420,851
$442,000 N/A 2.00%
$117,282,848 2055
$117,282,848
$442,000 N/A 2.00%
$119,182,085 2056
$119,182,085
$442,000 N/A 2.00%
$121,119,306 2057
$121,119,306
$442,000 N/A 2.00%
$123,095,273 2058
$123,095,273
$442,000 N/A 2.00%
$125,110,758 2059
$125,110,758
$442,000 N/A 2.00%
$127,166,553 2060
$127,166,553
$442,000 N/A 2.00%
$129,263,464 2061
$129,263,464
$442,000 N/A 2.00%
$131,402,314 2062
$131,402,314
$442,000 N/A 2.00%
$133,583,940 2063
$133,583,940
$442,000 N/A 2.00%
$135,809,199 2064
$135,809,199
$442,000 N/A 2.00%
$138,078,963 2065
$138,078,963
$442,000 N/A 2.00%
$140,394,122 2066
$140,394,122
$442,000 N/A 2.00%
$142,755,584 2067
$142,755,584
$443,000 N/A 2.00%
$145,163,266 2068
$145,163,266
$442,000 N/A 2.00%
$147,620,111 2069
$147,620,111
$652,000 N/A 2.00%
$149,913,993 2070
$149,913,993
$442,000 N/A 2.00%
$152,465,853 2071
$152,465,853
$455,000 N/A 2.00%
$155,055,620 2072
$155,055,620
$213,000 N/A 2.00%
$157,941,603 2073
$157,941,603
$486,000 N/A 2.00%
$160,609,575 2074
$160,609,575
$476,000 N/A 2.00%
$163,341,006 2075
$163,341,006
$482,000 N/A 2.00%
$166,121,006 2076
$166,121,006
$485,000 N/A 2.00%
$168,953,577 2077
$168,953,577
$571,000 N/A 2.00%
$171,755,938 2078
$171,755,938
$654,000 N/A 2.00%
$174,530,517 2079
$174,530,517
$654,000 N/A 2.00%
$177,360,587 2080
$177,360,587
$654,000 N/A 2.00%
$180,247,259 2081
$180,247,259
$654,000 N/A 2.00%
$183,191,664 2082
$183,191,664
$654,000 N/A 2.00%
$186,194,957 2083
$186,194,957
$654,000 N/A 2.00%
$189,258,317 2084
$189,258,317
$654,000 N/A 2.00%
$192,382,943 2085
$192,382,943
$654,000 N/A 2.00%
$195,570,062 2086
$195,570,062
$654,000 N/A 2.00%
$198,820,923 2087
$198,820,923
$654,000 N/A 2.00%
$202,136,801 2088
$202,136,801
$654,000 N/A 2.00%
$205,518,998 2089
$205,518,998
$864,000 N/A 2.00%
$208,756,737 2090
$208,756,737
$3,373,000 N/A 2.00%
$209,525,142 2091
$209,525,142
$13,595,000 N/A 2.00%
$199,984,695 2092
$199,984,695
$36,930,000 N/A 2.00%
$166,685,089 2093
$166,685,089
$35,364,000 N/A 2.00%
$134,301,151 2094
$134,301,151
$23,350,000 N/A 2.00%
$113,403,674 2095
$113,403,674
$75,000 N/A 2.00%
$115,221,734 SAFSTOR ANALYSIS Name of Unit:
Nine Mile Point Nuclear Station, Unit 2 Name of Licensee:
Long Island Power Authority Date of Termination of Operations End of Operations Balance:
$135,860,213 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
End of Year Trust Fund Balance Year Beginning Trust Fund Balance Contributions Expense Per Year Real Rate of Return