ML113220355: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
(Created page by program invented by StriderTol)
 
Line 15: Line 15:


=Text=
=Text=
{{#Wiki_filter:Datasheet 1Signature : Kosmas Lois Date: 7/6/2011 Secondary Signature: Jo Ann Simpson
{{#Wiki_filter: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


Date:  07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:12.58%287.42%2 3 42.00%N Y N Y Y 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7The total amount of dollars accumulated at the end of the appropriate year: (see below)
Datasheet 2 Plant name:                               Perry Nuclear Power Plant                                        Docket Number:                 50-440 Month:                 Day                    Year:
NAssumptions 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)
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:
Rate of Return on EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$411,029,051 Real Rate of Return PUC Verified (Y/N)FENGenCoOhio Edison CompanyLicensee:$59,476,295Amount in Trust Fund:Plant name:Perry Nuclear Power Plant50-440RAI Needed (Y/N)PUC Verified (Y/N)$351,552,756 noneDocket 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):
Amount of NRC Minimum/Site Licensee:            % Owned:       Category                  Specific:                Amount in Trust Fund:
Escalation Rate Y$616,277,532Allowed through Decom (Y/N)
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:
Total Trust Fund BalancePost-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)
Earnings Credit:
N N Datasheet 2Signature: Kosmas LoisDate: 7/6/2011 Secondardy Signature:  Jo Ann Simpson Date:  07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 3BWR 3758$135,000,000111.32.080.652.321.676191.4114.23.049250.082.00.132.3070.2212.54% Owned:Category12.58%287.42%2 2%15.21 2%2%2%7Trust Fund Balance:Step 1:Total Earnings:
Real Rate of Return Years Left Trust Fund Balance:         per year      in License      Total Earnings:         Does Licensee Pass:
Bx Ex LxECIBase LxBase PxLatest Month FxFENGenCo$538,576,335$351,552,756$59,476,295Amount in Trust Fund:Licensee:$77,502,749NRC Minimum:$616,079,083Ohio Edison Company50-4401831Termination of Operations:2026 1986$DayBase FxPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation:
      $411,029,051                2%            15.21          $555,544,472                  NO Step 2:
FxLatest Month PxBWR/PWRMWth PxSite Specific:Total Step 2:Years Left in License15.21Does Licensee Pass:
Accumulation:
NO$0Years remaining after annuityAmount of NRC Minimum/Site Specific:Total Annuity:Step 3:$0Total Earnings:$555,544,472Real Rate of Return per yearValue of Annuity per year (amount/See Annuity Sheet)Number of Annual Payments:Real Rate of Return per year$555,544,472Accumulation:Step 2:Earnings Credit:$411,029,051Decom Period:
Value of Annuity per year (amount/See Annuity     Real Rate of Return    Number of Annual Sheet)              per year              Payments:               Total Annuity:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$411,029,051Total Step 1 + Step 2$555,544,472$41,300,750Total Earnings for Decom:Decom Period:Real Rate of Return per year($19,233,861)Shortfall:
2%                                              $0 Real Rate of Return Years remaining after Total Annuity            per year               annuity                Total Step 2:
NODoes Licensee Pass:Does Licensee Pass:
            $0                    2%                    15.21                      $0 Total Step 1 + Step 2     Does Licensee Pass:
NOTotal of Steps 1 thru 3:$596,845,222 Datasheet 2Signature: Kosmas LoisDate: 7/6/2011Secondardy Signature: Jo Ann Simpson Date:  07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 350-4401831Termination of Operations:2026DayPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation:2.00%15.212.00%2.00%2.00%7$0Real Rate of Return per yearEarnings Credit:Step 4:Shortfall:($19,233,861) 0Real Rate of Return per yearYears remaining after annuityTrust Fund Balance:Years Left in LicenseTotal Earnings for Decom:Decom Period:Does Licensee Pass:$411,029,051Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$555,544,472 NOIf licensee is granted greater than 2% RRR NO$41,300,750Total Step 5Total of Steps 4 thru 6:$596,845,222Does Licensee Pass:Total Earnings:15.21Accumulation:Value of Annuity per year$555,544,472
                                                                              $555,544,472                 NO Step 3:
$0$0Decom Period:Step 6:$555,544,472
Decom Period:
$0Does Licensee Pass:Real Rate of Return per yearTotal Annuity NOTotal Step 4 + Step 5}}
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}}

Latest revision as of 11:46, 12 November 2019

2010 DFS Report Analysis for Perry Nuclear Power Plant - Supercedes
ML113220355
Person / Time
Site: Perry FirstEnergy icon.png
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)
v • d • e


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

Retrieved from "https://kanterella.com/w/index.php?title=ML113220355&oldid=2109837"