ML112351286: 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 Davis-Besse Nuclear Power Station
| title = 2010 DFS Report Analysis for Davis-Besse 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 = 4
| page count = 4
}}
}}
=Text=
{{#Wiki_filter:Datasheet 1 Plant name:                        Davis-Besse Nuclear Power Station                                                  Docket Number:                                  50-346 1      The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                            $449,152,990 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:
FENGenCo              100.00%          2                          $429,418,057 Total Trust Fund Balance        $429,418,057 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: 07/08/2011 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:                          Davis-Besse Nuclear Power Station                                        Docket Number:                50-346 Month:                Day                    Year:
Date of Operation:                                    12                  31                      2010 Termination of Operations:                                    4                  22                      2017 Latest                    Latest BWR/PWR          MWth            1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx            Base Fx      Ex                Bx Month Px                  Month Fx PWR            2817        $99,789,600        111.3        2.08        0.65        2.32        1.676      191.4    114.2    3.049  250.0    82.0  0.13 2.253 0.22      12.28 NRC Minimum:                                $448,974,400                              Site Specific:
Amount of NRC Minimum/Site Licensee:              % Owned:        Category                  Specific:                Amount in Trust Fund:
FENGenCo                100.00%              2                  $448,974,400                    $429,418,057 Total Fund Balance:          $429,418,057 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:          per year      in License      Total Earnings:        Does Licensee Pass:
        $429,418,057                2%              6.31          $486,559,546                  YES 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%                    6.31                      $0 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                $486,559,546                  YES Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:            per year        Period:          Decom:
        $486,559,546                2%                7          $36,172,216 Total of Steps 1 thru 3:  Does Licensee Pass:      Shortfall:
                                                                                $522,731,762                  YES                NO Signature: Kosmas Lois Date: 07/08/2011 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:                              Davis-Besse Nuclear Power Station                                      Docket Number:          50-346 Month:                Day                    Year:
Date of Operation:                                      12                  31                      2010 Termination of Operations:                                      4                  22                      2017 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:
        $429,418,057                  2.00%            6.31          $486,559,546                  YES 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%                  6.31                      $0 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                  $486,559,546                  YES Step 6:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:              per year        Period:          Decom:
        $486,559,546                  2.00%              7            $36,172,216 Total of Steps 4 thru 6:  Does Licensee Pass:      Shortfall:
                                                                                  $522,731,762                  YES                NO Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson                                                                                                                Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011                                                                                                                                                  Formulas verified by: Clayton Pittiglio
Datasheet 2 ANNUITY Termination of Operations:                4            22 2017 Real Rate    Total Year          Annuity:      of Return: Accumulation 2009              $0            2%        $0 2010              $0            2%        $0 2011              $0            2%        $0 2012              $0            2%        $0 2013              $0            2%        $0 2014              $0            2%        $0 2015              $0            2%        $0 2016              $0            2%        $0 2017              $0            2%        $0 Total:              $0 Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson                            Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011                                                              Formulas verified by: Clayton Pittiglio}}

Latest revision as of 16:48, 12 November 2019

2010 DFS Report Analysis for Davis-Besse Nuclear Power Station
ML112351286
Person / Time
Site: Davis Besse Cleveland Electric 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: ML112351286 (4)
v • d • e


Text

Datasheet 1 Plant name: Davis-Besse Nuclear Power Station Docket Number: 50-346 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $449,152,990 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:

FENGenCo 100.00% 2 $429,418,057 Total Trust Fund Balance $429,418,057 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: 07/08/2011 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: Davis-Besse Nuclear Power Station Docket Number: 50-346 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 4 22 2017 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 2817 $99,789,600 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $448,974,400 Site Specific:

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

FENGenCo 100.00% 2 $448,974,400 $429,418,057 Total Fund Balance: $429,418,057 Step 1:

Earnings Credit:

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

$429,418,057 2% 6.31 $486,559,546 YES 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% 6.31 $0 Total Step 1 + Step 2 Does Licensee Pass:

$486,559,546 YES Step 3:

Decom Period:

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

$486,559,546 2% 7 $36,172,216 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$522,731,762 YES NO Signature: Kosmas Lois Date: 07/08/2011 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: Davis-Besse Nuclear Power Station Docket Number: 50-346 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 4 22 2017 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:

$429,418,057 2.00% 6.31 $486,559,546 YES 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% 6.31 $0 Total Step 4 + Step 5 Does Licensee Pass:

$486,559,546 YES Step 6:

Decom Period:

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

$486,559,546 2.00% 7 $36,172,216 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$522,731,762 YES NO Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 07/13/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 ANNUITY Termination of Operations: 4 22 2017 Real Rate Total Year Annuity: of Return: Accumulation 2009 $0 2% $0 2010 $0 2% $0 2011 $0 2% $0 2012 $0 2% $0 2013 $0 2% $0 2014 $0 2% $0 2015 $0 2% $0 2016 $0 2% $0 2017 $0 2% $0 Total: $0 Signature: Kosmas Lois Date: 07/08/2011 Secondary 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=ML112351286&oldid=2113779"