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 Plant name: Perry Nuclear Power Plant Docket Number: 50-440 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $616,277,532 Did the licensee identify the amount of estimated radiological funds? (Y/N) Y 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Category: Amount in Trust Fund:
Ohio Edison Company 12.58% 2 $59,476,295 FENGenCo 87.42% 2 $351,552,756 Total Trust Fund Balance $411,029,051 3 Schedule of the annual amounts remaining to be collected: (provided/none) none 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate Allowed through Decom Return on Other Verified Needed Verified through Determined Rate of Return (Y/N)
Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 2.00% N Y N Y Y 5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) N 7 Any material changes to trust agreements? (Y/N) N If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Signature : Kosmas Lois Date: 7/6/2011 Secondary Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Perry Nuclear Power Plant Docket Number: 50-440 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 3 18 2026 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx 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 NRC Minimum: $616,079,083 Site Specific:
Amount of NRC Minimum/Site Licensee: % Owned: Category Specific: Amount in Trust Fund:
Ohio Edison Company 12.58% 2 $77,502,749 $59,476,295 FENGenCo 87.42% 2 $538,576,335 $351,552,756 Total Fund Balance: $411,029,051 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$411,029,051 2% 15.21 $555,544,472 NO Step 2:
Accumulation:
Value of Annuity per year (amount/See Annuity Real Rate of Return Number of Annual Sheet) per year Payments: Total Annuity:
2% $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:
$0 2% 15.21 $0 Total Step 1 + Step 2 Does Licensee Pass:
$555,544,472 NO Step 3:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$555,544,472 2% 7 $41,300,750 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:
$596,845,222 NO ($19,233,861)
Signature: Kosmas Lois Date: 7/6/2011 Secondardy Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Perry Nuclear Power Plant Docket Number: 50-440 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 3 18 2026 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$411,029,051 2.00% 15.21 $555,544,472 NO Step 5:
Accumulation:
Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:
$0 2.00% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5
$0 2.00% 15.21 $0 Total Step 4 + Step 5 Does Licensee Pass:
$555,544,472 NO Step 6:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$555,544,472 2.00% 7 $41,300,750 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:
$596,845,222 NO ($19,233,861)
Signature: Kosmas Lois Date: 7/6/2011 Secondardy Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011 Formulas verified by: Clayton Pittiglio