ML19261A103
| ML19261A103 | |
| Person / Time | |
|---|---|
| Site: | San Onofre  |
| Issue date: | 09/12/2019 |
| From: | NRC/OCIO |
| To: | |
| Shared Package | |
| ML19261A098 | List: |
| References | |
| FOIA, NRC-2019-000288 | |
| Download: ML19261A103 (4) | |
Text
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 None 6
None 7
None (A)
(B)
(C)
None (D)
None (A)
% Owned:
80.00%
Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$295,700,000 Real Rate of Return
$431,400,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update:
San Diego Gas & Elec Not Provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
$184,400,000
$97,800,000 As of December 31, 2012 Amount in Trust Fund:
$197,900,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
San Onofre Nuclear Gernerating Station, Unit 1 Southern Cal Edison Licensee:
For Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c):
Plant Name:
Remaining Balance of Any Decommissioning Funds:
Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings
$295,700,000 Escalation Rate DFP - 10 CFR 50.82(a)(8)(v)
Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v):
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements:
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$510,300,000 Not Provided 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)
The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
$694,700,000 DFP - 10 CFR 50.82(a)(8)(vi)
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance -
Amount Provided by Other Financial Assurance Methods:
$0 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$184,400,000 Decommissioning Criteria for SSCE Basis Provided?
Provided Licensee:
Amount in Trust Fund:
Southern Cal Edison Not Provided Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 20.00%
(B)
(C)
San Diego Gas & Elec Financial Assurance Plan -
The projected cost of spent fuel management until transfer of possession to DOE:
sh If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Total Trust Fund Balance
$0 Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
2013
$295,700,000 2.00%
2030 0.00%
2.00%
1 2013
$295,700,000 2.00%
$5,914,000
$301,614,000 2
2014
$301,614,000 2.00%
$6,032,280
$307,646,280 3
2015
$307,646,280 2.00%
$6,152,926
$313,799,206 4
2016
$313,799,206 2.00%
$6,275,984
$320,075,190 5
2017
$320,075,190 2.00%
$6,401,504
$326,476,694 6
2018
$326,476,694 2.00%
$6,529,534
$333,006,227 7
2019
$333,006,227 2.00%
$6,660,125
$339,666,352 8
2020
$339,666,352 2.00%
$6,793,327
$346,459,679 9
2021
$346,459,679 2.00%
$6,929,194
$353,388,873 10 2022
$353,388,873 2.00%
$7,067,777
$360,456,650 11 2023
$360,456,650 2.00%
$7,209,133
$367,665,783 12 2024
$367,665,783 2.00%
$7,353,316
$375,019,099 13 2025
$375,019,099 2.00%
$7,500,382
$382,519,481 14 2026
$382,519,481 2.00%
$7,650,390
$390,169,870 15 2027
$390,169,870 2.00%
$7,803,397
$397,973,268 16 2028
$397,973,268 2.00%
$7,959,465
$405,932,733 17 2029
$405,932,733 2.00%
$8,118,655
$414,051,388 18 2030
$414,051,388 2.00%
$8,281,028
$422,332,415 19 2031
$422,332,415 2.00%
$8,446,648
$430,779,064 20 2032
$430,779,064 2.00%
$8,615,581
$439,394,645 21 2033
$439,394,645 2.00%
$8,787,893
$448,182,538 22 2034
$448,182,538 2.00%
$8,963,651
$457,146,189 23 2035
$457,146,189 2.00%
$9,142,924
$466,289,112 24 2036
$466,289,112 2.00%
$9,325,782
$475,614,895 25 2037
$475,614,895 2.00%
$9,512,298
$485,127,193 26 2038
$485,127,193 2.00%
$9,702,544
$494,829,736 27 2039
$494,829,736 2.00%
$9,896,595
$504,726,331 28 2040
$504,726,331 2.00%
$10,094,527
$514,820,858 29 2041
$514,820,858 2.00%
$10,296,417
$525,117,275 30 2042
$525,117,275 2.00%
$10,502,345
$535,619,620
$535,619,620 Y
Sinature:
Date:
11/12/2013 Rate of Return During SAFSTOR/Decom:
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
End Balance (2012 $):
Projected End-Balance of DTF:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Year /
Payment Year Beginning Balance (2011$):
Financial Assurance Met (Y/N):
Kosmas Lois Payment Amount (2011$):
Rate of Return on Earnings:
Projected Earnings:
2013 not provided 2.00%
2030 0.00%
2.00%
1 2013
$0 2.00%
$0
$0 2
2014
$0 2.00%
$0
$0 3
2015
$0 2.00%
$0
$0 4
2016
$0 2.00%
$0
$0 5
2017
$0 2.00%
$0
$0 6
2018
$0 2.00%
$0
$0 7
2019
$0 2.00%
$0
$0 8
2020
$0 2.00%
$0
$0 9
2021
$0 2.00%
$0
$0 10 2022
$0 2.00%
$0
$0 11 2023
$0 2.00%
$0
$0 12 2024
$0 2.00%
$0
$0 13 2025
$0 2.00%
$0
$0 14 2026
$0 2.00%
$0
$0 15 2027
$0 2.00%
$0
$0 16 2028
$0 2.00%
$0
$0 17 2029
$0 2.00%
$0
$0 18 2030
$0 2.00%
$0
$0 19 2031
$0 2.00%
$0
$0 20 2032
$0 2.00%
$0
$0 21 2033
$0 2.00%
$0
$0 22 2034
$0 2.00%
$0
$0 23 2035
$0 2.00%
$0
$0 24 2036
$0 2.00%
$0
$0 25 2037
$0 2.00%
$0
$0 26 2038
$0 2.00%
$0
$0 27 2039
$0 2.00%
$0
$0 28 2040
$0 2.00%
$0
$0 29 2041
$0 2.00%
$0
$0 30 2042
$0 2.00%
$0
$0 31 2043
$0 2.00%
$0
$0
$0 Y
Sinature:
Date:
11/12/2013 End Balance (2012 $):
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Rate of Return on Earnings:
Projected Earnings:
Financial Assurance Met (Y/N):
Kosmas Lois Payment Amount (2012$):
Rate of Return During SAFSTOR/Decom:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Projected End-Balance of DTF:
Year /
Payment Year Beginning Balance (2012$):