ML112371893
| ML112371893 | |
| Person / Time | |
|---|---|
| Site: | San Onofre  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112371893 (5) | |
Text
Datasheet 1 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review: Kosmas Lois Date: 7/7/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
76.30%
1 20.00%
1 1.91%
1 1.79%
1 3
4 4.38%
2.78%
1.60%
N N
Y Y
N N
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 1 Used composite escalation and rate of return on earnings to calculate real rate of return.
Plant name:
San Onofre Nuclear Generating Station, Unit 2 50-361 RAI Needed (Y/N)
PUC Verified (Y/N)
$278,600,000 Provided 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 Rate1 Allowed through Decom (Y/N)
City of Anaheim Y
$470,900,000 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 Earnings1 Allowed through Decom (Y/N)
Rate(s) of Other Factors
$1,420,800,000 Real Rate of Return PUC Verified (Y/N)
$56,600,000 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)
Licensee:
$1,054,000,000 Amount in Trust Fund:
$31,600,000 San Diego Gas & Electric Southern California Edison City of Riverside N
Any material changes to trust agreements? (Y/N)
N Post-RAI Rates Determined (Y/N)
Total Trust Fund Balance
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois Date: 7/7/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 2
PWR 3438
$105,000,000 112.5 2.06 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 76.30%
1 20.00%
1 1.91%
1 1.79%
1 2.00%
11.13 See Annuity Sheet See Annuity Sheet 2%
7
$1,967,090,535 YES Total Step 1 + Step 2
$1,830,970,965 NO Shortfall:
$136,119,570 Step 3:
$59,986,433 YES Does Licensee Pass:
Does Licensee Pass:
$1,830,970,965 Years remaining after annuity Total Earnings for Decom:
Decom Period:
Total Earnings:
Real Rate of Return per year Total of Steps 1 thru 3:
see Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$1,420,800,000 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$1,420,800,000 Licensee:
NRC Minimum:
City of Riverside Fx Site Specific:
$1,148,800,000 Total Step 2:
$20,563,520 Years Left in License N/A
$31,600,000 Real Rate of Return per year Does Licensee Pass:
Real Rate of Return per year Southern California Edison San Diego Gas & Electric City of Anaheim
$21,942,080
$229,760,000 Trust Fund Balance:
Step 1:
Value of Annuity per year (amount/See Annuity Sheet)
YES 50-361 16 31 Termination of Operations:
2022 1986$
Day Base Fx Plant name:
MWth Latest Month Fx Year:
San Onofre Nuclear Generating Station, Unit 2 Docket Number:
Date of Operation:
2010 BWR/PWR Latest Month Px Bx Ex Lx ECI Base Lx Base Px See Total Step 2 Px
$876,534,400
$278,600,000
$1,054,000,000 Amount in Trust Fund:
$56,600,000
$472,584,981 Total Earnings:
$1,770,984,532 Total Annuity:
Amount of NRC Minimum/Site Specific:
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois Date: 7/7/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 2
50-361 16 31 Termination of Operations:
2022 Day Plant name:
Year:
San Onofre Nuclear Generating Station, Unit 2 Docket Number:
Date of Operation:
2010 2.00%
11.13 2.00%
11.13 2.00%
11.13 2.00%
11.13
$1,770,984,532 See Annuity Sheet See Annuity Sheet 2.00%
7 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return Total Earnings:
$1,313,779,347 YES If licensee is granted greater than 2% RRR Total Earnings:
City of Riverside
$278,600,000
$56,600,000
$31,600,000
$347,266,533
$70,550,200
$39,388,451 Licensee Southern California Edison San Diego Gas & Electric City of Anaheim Earnings Credit:
Step 4:
$1,054,000,000 YES
$136,119,570 Total Step 5 Total of Steps 4 thru 6:
$1,967,090,535 Does Licensee Pass:
Total Earnings:
N/A 0
$1,830,970,965 see Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$1,830,970,965 See Total Step 4 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 Real Rate of Return per year Accumulation:
Value of Annuity per year Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$59,986,433
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois Date: 7/7/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 2
16 2022 Year Annuity:
2011
$24,300,000 2%
$30,290,179 2012
$24,300,000 2%
$29,696,254 Total:
$59,986,433 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois Date: 7/7/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 2
16 2022 ANNUITY Termination of Operations:
Year Annuity:
2011
$24,300,000 2.00%
$30,290,179 2012
$24,300,000 2.00%
$29,696,254 2013
$0 2.00%
$0 2014
$0 2.00%
$0 2015
$0 2.00%
$0 2016
$0 2.00%
$0 2017
$0 2.00%
$0 2018
$0 2.00%
$0 2019
$0 2.00%
$0 2020
$0 2.00%
$0 2021
$0 2.00%
$0 2022
$0 2.00%
$0 Total:
$59,986,433 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation