ML112371784
| ML112371784 | |
| Person / Time | |
|---|---|
| Site: | Peach Bottom  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112371784 (3) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Date: 8/16/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
50.00%
1 50.00%
1 3
4 variable2 variable2 N
N Y
Y N
Y 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 2 Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission 3 EGC-Financial assurance provided by external sinking fund coupled with an external trust fund. No further review required.
1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. 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)
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)
Y3 N
Plant name:
Peach Bottom Atomic Power Station, Unit 3 50-278 RAI Needed (Y/N)
PUC Verified (Y/N)
$215,347,000 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):1 Escalation Rate Y
$266,283,847 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
$391,347,000 Real Rate of Return PUC Verified (Y/N)
PSEG Exelon Generation Company, LLC Licensee:
$176,000,000 Amount in Trust Fund:
Datasheet 2 Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Date: 8/16/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
1 7
BWR 3514
$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 50.00%
1 50.00%
1 2%
25.50 2%
2%
2%
7
$48,209,104 Total Earnings for Decom:
Decom Period:
$391,347,000 Total Step 1 + Step 2
$648,470,092
$696,679,197 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES BWR/PWR MWth Exelon Generation Company, LLC PSEG
$314,125,882 Total Annuity:
$215,347,000
$176,000,000 Amount in Trust Fund:
Total Earnings:
$648,470,092 Real Rate of Return per year Fx Site Specific:
Licensee:
$314,125,882 NRC Minimum:
$628,251,763 Total Step 2:
Years Left in License 25.50 Real Rate of Return per year Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$391,347,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Amount of NRC Minimum/Site Specific:
Step 3:
$0 Does Licensee Pass:
YES
$0
$648,470,092 Years remaining after annuity Value of Annuity per year (amount/See Annuity Sheet)
Trust Fund Balance:
Step 1:
Total Earnings:
Total Fund Balance:
Bx Ex Lx ECI Base Lx Base Px 2007 Year:
Peach Bottom Atomic Power Station, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx 50-278 2
1 Termination of Operations:
2032 1986$
Day Base Fx Plant name:
Px Latest Month Px
Datasheet 2 Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Date: 8/16/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
1 7
2007 Year:
Peach Bottom Atomic Power Station, Unit 3 Docket Number:
Date of Operation:
50-278 2
1 Termination of Operations:
2032 Day Plant name:
3.00%
25.50 2.00%
3.00%
3.00%
2.00%
7 Decom Period:
Step 6:
$730,856,375
$0 Does Licensee Pass:
Real Rate of Return per year Earnings Credit:
Step 4:
Licensees:
$215,347,000 Exelon Generation Co PSEG Real Rate of Return per year Accumulation:
Value of Annuity per year
$176,000,000 Shortfall:
NO Real Rate of Return per year Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return Total Earnings:
$730,856,375 YES
$54,333,934 Total Step 5 Total of Steps 4 thru 6:
$785,190,309 Does Licensee Pass:
Total Earnings:
25.50 0
$730,856,375
$0
$0 YES YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
$0 If licensee is granted greater than 2% RRR Years remaining after annuity Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in