ML113220355
| ML113220355 | |
| Person / Time | |
|---|---|
| Site: | Perry  |
| Issue date: | 11/21/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML113220355 (3) | |
Text
Datasheet 1 Signature : Kosmas Lois Date: 7/6/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
12.58%
2 87.42%
2 3
4 2.00%
N Y
N Y
Y 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 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
$411,029,051 Real Rate of Return PUC Verified (Y/N)
FENGenCo Ohio Edison Company Licensee:
$59,476,295 Amount in Trust Fund:
Plant name:
Perry Nuclear Power Plant 50-440 RAI Needed (Y/N)
PUC Verified (Y/N)
$351,552,756 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 Y
$616,277,532 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)
N N
Datasheet 2 Signature: Kosmas Lois Date: 7/6/2011 Secondardy Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 3
BWR 3758
$135,000,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 12.54
% Owned:
Category 12.58%
2 87.42%
2 2%
15.21 2%
2%
2%
7 Trust Fund Balance:
Step 1:
Total Earnings:
Bx Ex Lx ECI Base Lx Base Px Latest Month Fx FENGenCo
$538,576,335
$351,552,756
$59,476,295 Amount in Trust Fund:
Licensee:
$77,502,749 NRC Minimum:
$616,079,083 Ohio Edison Company 50-440 18 31 Termination of Operations:
2026 1986$
Day Base Fx Plant name:
2010 Year:
Perry Nuclear Power Plant Docket Number:
Date of Operation:
Fx Latest Month Px BWR/PWR MWth Px Site Specific:
Total Step 2:
Years Left in License 15.21 Does Licensee Pass:
NO
$0 Years remaining after annuity Amount of NRC Minimum/Site Specific:
Total Annuity:
Step 3:
$0 Total Earnings:
$555,544,472 Real Rate of Return per year Value of Annuity per year (amount/See Annuity Sheet)
Number of Annual Payments:
Real Rate of Return per year
$555,544,472 Accumulation:
Step 2:
Earnings Credit:
$411,029,051 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$411,029,051 Total Step 1 + Step 2
$555,544,472
$41,300,750 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year
($19,233,861)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
$596,845,222
Datasheet 2 Signature: Kosmas Lois Date: 7/6/2011 Secondardy Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 3
50-440 18 31 Termination of Operations:
2026 Day Plant name:
2010 Year:
Perry Nuclear Power Plant Docket Number:
Date of Operation:
2.00%
15.21 2.00%
2.00%
2.00%
7
$0 Real Rate of Return per year Earnings Credit:
Step 4:
Shortfall:
($19,233,861) 0 Real Rate of Return per year Years remaining after annuity Trust Fund Balance:
Years Left in License Total Earnings for Decom:
Decom Period:
Does Licensee Pass:
$411,029,051 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$555,544,472 NO If licensee is granted greater than 2% RRR NO
$41,300,750 Total Step 5 Total of Steps 4 thru 6:
$596,845,222 Does Licensee Pass:
Total Earnings:
15.21 Accumulation:
Value of Annuity per year
$555,544,472
$0
$0 Decom Period:
Step 6:
$555,544,472
$0 Does Licensee Pass:
Real Rate of Return per year Total Annuity NO Total Step 4 + Step 5