ML112370020: 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)
 
(2 intermediate revisions by the same user not shown)
Line 3: Line 3:
| issue date = 11/14/2011
| issue date = 11/14/2011
| title = 2010 DFS Report Analysis for Hope Creek Nuclear Power Station
| title = 2010 DFS Report Analysis for Hope Creek Nuclear Power Station
| author name = Szabo A L
| author name = Szabo A
| author affiliation = NRC/NRR/DIRS
| author affiliation = NRC/NRR/DIRS
| addressee name =  
| addressee name =  
Line 13: Line 13:
| page count = 5
| page count = 5
}}
}}
=Text=
{{#Wiki_filter:Datasheet 1 Plant name:                        Hope Creek Nuclear Power Station                                                  Docket Number:                              50-354 1    The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                        $628,450,000 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:
PSEG Nuclear          100.00%          2                          $390,030,000 Total Trust Fund Balance      $390,030,000 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%
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)                                                Y1 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) 1 As of December 21, 2010, PSEG Nuclear has prepaid its nuclear decommissioning liability Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo                                                                                                                              Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011                                                                                                                                                        Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                          Hope Creek Nuclear Power Station                                        Docket Number:                50-354 Month:                Day                    Year:
Date of Operation:                                    12                  31                      2010 Termination of Operations:                                    4                  11                      2026 Latest                    Latest BWR/PWR          MWth            1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx            Base Fx      Ex                Bx Month Px                  Month Fx BWR          3840        $135,000,000        113.6        2.16        0.65        2.45        1.676      191.4    114.2    3.049  250.0    82.0  0.13 2.307 0.22      12.54 NRC Minimum:                                $628,251,763                                Site Specific:
Amount of NRC Minimum/Site Licensee:              % Owned:        Category                  Specific:                Amount in Trust Fund:
PSEG Nuclear              100.00%            2                  $628,251,763                    $390,030,000 Total Fund Balance:          $390,030,000 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:          per year      in License      Total Earnings:        Does Licensee Pass:
      $390,030,000                2%            15.28          $527,832,432                  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%                    15.28                      $0 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                $527,832,432                  NO Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:            per year        Period:          Decom:
      $527,832,432                2%              7            $39,240,559 Total of Steps 1 thru 3:  Does Licensee Pass:      Shortfall:
                                                                                $567,072,990                  NO            ($61,178,773)
Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo                                                                                                                                                Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011                                                                                                                                                                        Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                              Hope Creek Nuclear Power Station                                        Docket Number:            50-354 Month:                Day                    Year:
Date of Operation:                                      12                  31                      2010 Termination of Operations:                                      4                  11                      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:
      $390,030,000                  2.00%            15.28          $527,832,432                  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%                  15.28                      $0 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                  $527,832,432                  NO Step 6:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:              per year        Period:            Decom:
      $527,832,432                  2.00%              7            $39,240,559 Total of Steps 4 thru 6:  Does Licensee Pass:      Shortfall:
                                                                                  $567,072,990                  NO            ($61,178,773)
Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo                                                                                                                            Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011                                                                                                                                                    Formulas verified by: Clayton Pittiglio
SAFSTOR ANALYSIS Name of Unit:                Hope Creek Nuclear Power Station Name of Licensee:            PSEG Operations Termination Date:        4              11          2026 End of Operations Balance:            $540,374,931 Real Rate of Return:              2.00%
Beginning Trust        Expense Per Year          Real Rate of End of Year Trust Year                                          Spent Fuel Fund Balance        Plant                        Return      Fund Balance 2026      $540,374,931      $7,800,000          N/A        2.00%        $543,304,430 2027      $543,304,430    $45,100,000          N/A        2.00%        $508,619,518 2028      $508,619,518    $19,100,000          N/A        2.00%        $499,500,909 2029      $499,500,909      $2,600,000          N/A        2.00%        $506,864,927 2030      $506,864,927      $2,600,000          N/A        2.00%        $514,376,225 2031      $514,376,225      $2,600,000          N/A        2.00%        $522,037,750 2032      $522,037,750      $2,600,000          N/A        2.00%        $529,852,505 2033      $529,852,505      $2,600,000          N/A        2.00%        $537,823,555 2034      $537,823,555      $2,600,000          N/A        2.00%        $545,954,026 2035      $545,954,026      $2,600,000          N/A        2.00%        $554,247,106 2036      $554,247,106      $2,600,000          N/A        2.00%        $562,706,049 2037      $562,706,049      $2,600,000          N/A        2.00%        $571,334,170 2038      $571,334,170      $2,600,000          N/A        2.00%        $580,134,853 2039      $580,134,853      $2,600,000          N/A        2.00%        $589,111,550 2040      $589,111,550      $2,600,000          N/A        2.00%        $598,267,781 2041      $598,267,781      $2,600,000          N/A        2.00%        $607,607,137 2042      $607,607,137      $2,600,000          N/A        2.00%        $617,133,279 2043      $617,133,279      $2,600,000          N/A        2.00%        $626,849,945 2044      $626,849,945      $2,600,000          N/A        2.00%        $636,760,944 2045      $636,760,944      $2,600,000          N/A        2.00%        $646,870,163 2046      $646,870,163      $2,600,000          N/A        2.00%        $657,181,566 2047      $657,181,566      $2,600,000          N/A        2.00%        $667,699,197 2048      $667,699,197    $2,600,000          N/A        2.00%        $678,427,181 2049      $678,427,181    $2,600,000          N/A        2.00%        $689,369,725 2050      $689,369,725    $2,600,000          N/A        2.00%        $700,531,119 2051      $700,531,119    $2,600,000          N/A        2.00%        $711,915,742 Signature: Aaron L. Szabo Date: 9/21/2011
SAFSTOR ANALYSIS Name of Unit:                Hope Creek Nuclear Power Station Name of Licensee:            PSEG Operations Termination Date:        4              11          2026 End of Operations Balance:            $540,374,931 Real Rate of Return:              2.00%
Beginning Trust        Expense Per Year          Real Rate of End of Year Trust Year                                          Spent Fuel Fund Balance        Plant                        Return      Fund Balance 2052      $711,915,742      $2,600,000          N/A        2.00%        $723,528,057 2053      $723,528,057      $2,600,000          N/A        2.00%        $735,372,618 2054      $735,372,618      $2,600,000          N/A        2.00%        $747,454,070 2055      $747,454,070      $2,600,000          N/A        2.00%        $759,777,152 2056      $759,777,152      $2,600,000          N/A        2.00%        $772,346,695 2057      $772,346,695      $2,600,000          N/A        2.00%        $785,167,628 2058      $785,167,628      $2,600,000          N/A        2.00%        $798,244,981 2059      $798,244,981      $2,600,000          N/A        2.00%        $811,583,881 2060      $811,583,881      $2,600,000          N/A        2.00%        $825,189,558 2061      $825,189,558      $2,600,000          N/A        2.00%        $839,067,349 2062      $839,067,349      $2,600,000          N/A        2.00%        $853,222,696 2063      $853,222,696      $2,600,000          N/A        2.00%        $867,661,150 2064      $867,661,150      $2,600,000          N/A        2.00%        $882,388,373 2065      $882,388,373      $2,600,000          N/A        2.00%        $897,410,141 2066      $897,410,141      $2,600,000          N/A        2.00%        $912,732,344 2067      $912,732,344      $2,600,000          N/A        2.00%        $928,360,991 2068      $928,360,991      $2,600,000          N/A        2.00%        $944,302,210 2069      $944,302,210    $43,600,000          N/A        2.00%        $919,152,255 2070      $919,152,255    $87,100,000          N/A        2.00%        $849,564,300 2071      $849,564,300    $130,700,000          N/A        2.00%        $734,548,586 2072      $734,548,586    $217,800,000          N/A        2.00%        $529,261,557 2073      $529,261,557    $174,200,000          N/A        2.00%        $363,904,788 2074      $363,904,788    $130,700,000          N/A        2.00%        $239,175,884 2075      $239,175,884    $87,100,000          N/A        2.00%        $155,988,402 Signature: Aaron L. Szabo Date: 9/21/2011}}

Latest revision as of 15:39, 12 November 2019

2010 DFS Report Analysis for Hope Creek Nuclear Power Station
ML112370020
Person / Time
Site: Hope Creek PSEG icon.png
Issue date: 11/14/2011
From: Szabo A
Division of Inspection and Regional Support
To:
Szabo, A L, NRR/DPR, 415-1985
References
Download: ML112370020 (5)
v • d • e


Text

Datasheet 1 Plant name: Hope Creek Nuclear Power Station Docket Number: 50-354 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $628,450,000 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:

PSEG Nuclear 100.00% 2 $390,030,000 Total Trust Fund Balance $390,030,000 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%

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) Y1 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) 1 As of December 21, 2010, PSEG Nuclear has prepaid its nuclear decommissioning liability Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Hope Creek Nuclear Power Station Docket Number: 50-354 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 4 11 2026 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx BWR 3840 $135,000,000 113.6 2.16 0.65 2.45 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 12.54 NRC Minimum: $628,251,763 Site Specific:

Amount of NRC Minimum/Site Licensee:  % Owned: Category Specific: Amount in Trust Fund:

PSEG Nuclear 100.00% 2 $628,251,763 $390,030,000 Total Fund Balance: $390,030,000 Step 1:

Earnings Credit:

Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:

$390,030,000 2% 15.28 $527,832,432 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% 15.28 $0 Total Step 1 + Step 2 Does Licensee Pass:

$527,832,432 NO Step 3:

Decom Period:

Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:

$527,832,432 2% 7 $39,240,559 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$567,072,990 NO ($61,178,773)

Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Hope Creek Nuclear Power Station Docket Number: 50-354 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 4 11 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:

$390,030,000 2.00% 15.28 $527,832,432 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% 15.28 $0 Total Step 4 + Step 5 Does Licensee Pass:

$527,832,432 NO Step 6:

Decom Period:

Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:

$527,832,432 2.00% 7 $39,240,559 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$567,072,990 NO ($61,178,773)

Signature: Michael Purdie and Jo Ann Simpson Date: 04/06/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/21/2011 Formulas verified by: Clayton Pittiglio

SAFSTOR ANALYSIS Name of Unit: Hope Creek Nuclear Power Station Name of Licensee: PSEG Operations Termination Date: 4 11 2026 End of Operations Balance: $540,374,931 Real Rate of Return: 2.00%

Beginning Trust Expense Per Year Real Rate of End of Year Trust Year Spent Fuel Fund Balance Plant Return Fund Balance 2026 $540,374,931 $7,800,000 N/A 2.00% $543,304,430 2027 $543,304,430 $45,100,000 N/A 2.00% $508,619,518 2028 $508,619,518 $19,100,000 N/A 2.00% $499,500,909 2029 $499,500,909 $2,600,000 N/A 2.00% $506,864,927 2030 $506,864,927 $2,600,000 N/A 2.00% $514,376,225 2031 $514,376,225 $2,600,000 N/A 2.00% $522,037,750 2032 $522,037,750 $2,600,000 N/A 2.00% $529,852,505 2033 $529,852,505 $2,600,000 N/A 2.00% $537,823,555 2034 $537,823,555 $2,600,000 N/A 2.00% $545,954,026 2035 $545,954,026 $2,600,000 N/A 2.00% $554,247,106 2036 $554,247,106 $2,600,000 N/A 2.00% $562,706,049 2037 $562,706,049 $2,600,000 N/A 2.00% $571,334,170 2038 $571,334,170 $2,600,000 N/A 2.00% $580,134,853 2039 $580,134,853 $2,600,000 N/A 2.00% $589,111,550 2040 $589,111,550 $2,600,000 N/A 2.00% $598,267,781 2041 $598,267,781 $2,600,000 N/A 2.00% $607,607,137 2042 $607,607,137 $2,600,000 N/A 2.00% $617,133,279 2043 $617,133,279 $2,600,000 N/A 2.00% $626,849,945 2044 $626,849,945 $2,600,000 N/A 2.00% $636,760,944 2045 $636,760,944 $2,600,000 N/A 2.00% $646,870,163 2046 $646,870,163 $2,600,000 N/A 2.00% $657,181,566 2047 $657,181,566 $2,600,000 N/A 2.00% $667,699,197 2048 $667,699,197 $2,600,000 N/A 2.00% $678,427,181 2049 $678,427,181 $2,600,000 N/A 2.00% $689,369,725 2050 $689,369,725 $2,600,000 N/A 2.00% $700,531,119 2051 $700,531,119 $2,600,000 N/A 2.00% $711,915,742 Signature: Aaron L. Szabo Date: 9/21/2011

SAFSTOR ANALYSIS Name of Unit: Hope Creek Nuclear Power Station Name of Licensee: PSEG Operations Termination Date: 4 11 2026 End of Operations Balance: $540,374,931 Real Rate of Return: 2.00%

Beginning Trust Expense Per Year Real Rate of End of Year Trust Year Spent Fuel Fund Balance Plant Return Fund Balance 2052 $711,915,742 $2,600,000 N/A 2.00% $723,528,057 2053 $723,528,057 $2,600,000 N/A 2.00% $735,372,618 2054 $735,372,618 $2,600,000 N/A 2.00% $747,454,070 2055 $747,454,070 $2,600,000 N/A 2.00% $759,777,152 2056 $759,777,152 $2,600,000 N/A 2.00% $772,346,695 2057 $772,346,695 $2,600,000 N/A 2.00% $785,167,628 2058 $785,167,628 $2,600,000 N/A 2.00% $798,244,981 2059 $798,244,981 $2,600,000 N/A 2.00% $811,583,881 2060 $811,583,881 $2,600,000 N/A 2.00% $825,189,558 2061 $825,189,558 $2,600,000 N/A 2.00% $839,067,349 2062 $839,067,349 $2,600,000 N/A 2.00% $853,222,696 2063 $853,222,696 $2,600,000 N/A 2.00% $867,661,150 2064 $867,661,150 $2,600,000 N/A 2.00% $882,388,373 2065 $882,388,373 $2,600,000 N/A 2.00% $897,410,141 2066 $897,410,141 $2,600,000 N/A 2.00% $912,732,344 2067 $912,732,344 $2,600,000 N/A 2.00% $928,360,991 2068 $928,360,991 $2,600,000 N/A 2.00% $944,302,210 2069 $944,302,210 $43,600,000 N/A 2.00% $919,152,255 2070 $919,152,255 $87,100,000 N/A 2.00% $849,564,300 2071 $849,564,300 $130,700,000 N/A 2.00% $734,548,586 2072 $734,548,586 $217,800,000 N/A 2.00% $529,261,557 2073 $529,261,557 $174,200,000 N/A 2.00% $363,904,788 2074 $363,904,788 $130,700,000 N/A 2.00% $239,175,884 2075 $239,175,884 $87,100,000 N/A 2.00% $155,988,402 Signature: Aaron L. Szabo Date: 9/21/2011

Retrieved from "https://kanterella.com/w/index.php?title=ML112370020&oldid=2113585"