ML112351250: 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 Calvert Cliffs Nuclear Power Plant, Unit 1
| title = 2010 DFS Report Analysis for Calvert Cliffs Nuclear Power Plant, Unit 1
| 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:                            Calvert Cliffs Nuclear Power Plant, Unit 1                                                          Docket Number:                                    50-317 1      The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                                                  $439,553,000 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:
Constellation Energy Nuclear Group            100.00%            2                          $209,177,000 Total Trust Fund Balance        $209,177,000 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                                                                      PUC                                      RAI        PUC        Allowed        Rates Rate(s) of Other  Real Rate                Allowed through Decom Return on          Escalation Rate                                          Verified                                Needed      Verified    through      Determined Factors      of Return                          (Y/N)
Earnings                                                                    (Y/N)                                    (Y/N)      (Y/N)    Decom (Y/N)      (Y/N) 6.00%                4.00%                                    2.00%          N                    Y                  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)                                                                          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 CENG has decided to start using a site-specific cost estimate Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo                                                                                                                                          Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011                                                                                                                                                                    Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                          Calvert Cliffs Nuclear Power Plant, Unit 1                                    Docket Number:                  50-317 Month:                Day                    Year:
Date of Operation:                                          12                  31                      2010 Termination of Operations:                                          7                  31                      2034 Latest                    Latest BWR/PWR                  MWth                  1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx              Base Fx        Ex                      Bx Month Px                    Month Fx PWR                    2737              $99,085,600        112.8        1.98        0.65        2.23        1.676      191.4    114.2    3.049    250.0    82.0  0.13  2.253        0.22        12.28 NRC Minimum:                                      $440,551,456                                Site Specific:                        $602,303,000 Amount of NRC Minimum/Site Licensee:                    % Owned:        Category                  Specific:                Amount in Trust Fund:
Constellation Energy Nuclear Group          100.00%            2                  $602,303,000                    $209,177,000 Total Fund Balance:          $209,177,000 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:                per year      in License      Total Earnings:        Does Licensee Pass:
                $209,177,000                        2%            23.58          $333,683,435                  NO Step 2:
Accumulation:
Value of Annuity per year (amount/See    Real Rate of Return    Number of Annual Annuity 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%                    23.58                      $0 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                                $333,683,435                  NO Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:                  per year        Period:            Decom:
                $333,683,435                        2%              7            $24,806,972 Total of Steps 1 thru 3:  Does Licensee Pass:    Shortfall:
                                                                                                $358,490,407                  NO          ($243,812,593)
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo                                                                                                                                                          Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011                                                                                                                                                                                  Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                                Calvert Cliffs Nuclear Power Plant, Unit 1                                    Docket Number:          50-317 Month:                Day                    Year:
Date of Operation:                                              12                  31                      2010 Termination of Operations:                                              7                  31                      2034 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:
                $209,177,000                          2.00%          23.58          $333,683,435                  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%                  23.58                      $0 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                                  $333,683,435                  NO Step 6:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:                        per year        Period:            Decom:
                $333,683,435                          2.00%            7            $24,806,972 Total of Steps 4 thru 6:  Does Licensee Pass:    Shortfall:
                                                                                                  $358,490,407                  NO          ($243,812,593)
Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo                                                                                                                                          Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011                                                                                                                                                                  Formulas verified by: Clayton Pittiglio
SAFSTOR ANALYSIS Name of Unit:                  Calvert Cliffs Nuclear Power Plant, Unit 1 Name of Licensee:              Constellation Energy Nuclear Group Operations Termination Date:          7              31            2034 End of Operations Balance:              $333,683,435 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 2034        $333,683,435      $5,413,000            N/A          2.00%        $334,889,974 2035        $334,889,974      $7,680,000            N/A          2.00%        $333,830,973 2036        $333,830,973    $27,216,000            N/A          2.00%        $313,019,433 2037        $313,019,433    $40,935,000            N/A          2.00%        $277,935,471 2038        $277,935,471      $3,616,000            N/A          2.00%        $279,842,021 2039        $279,842,021      $3,616,000            N/A          2.00%        $281,786,701 2040        $281,786,701      $3,616,000            N/A          2.00%        $283,770,275 2041        $283,770,275      $9,248,000            N/A          2.00%        $280,105,201 2042        $280,105,201    $11,053,000            N/A          2.00%        $274,543,775 2043        $274,543,775      $2,570,000            N/A          2.00%        $277,438,950 2044        $277,438,950      $2,570,000            N/A          2.00%        $280,392,029 2045        $280,392,029      $2,570,000            N/A          2.00%        $283,404,170 2046        $283,404,170      $2,570,000            N/A          2.00%        $286,476,553 2047        $286,476,553      $2,570,000            N/A          2.00%        $289,610,384 2048        $289,610,384      $2,570,000            N/A          2.00%        $292,806,892 2049        $292,806,892      $2,570,000            N/A          2.00%        $296,067,330 2050        $296,067,330      $2,570,000            N/A          2.00%        $299,392,976 2051        $299,392,976      $2,570,000            N/A          2.00%        $302,785,136 2052        $302,785,136      $2,570,000            N/A          2.00%        $306,245,139 2053        $306,245,139      $2,570,000            N/A          2.00%        $309,774,341 2054        $309,774,341      $2,570,000            N/A          2.00%        $313,374,128 2055        $313,374,128      $2,570,000            N/A          2.00%        $317,045,911 2056        $317,045,911      $3,061,000            N/A          2.00%        $320,295,219 2057        $320,295,219      $2,570,000            N/A          2.00%        $324,105,423 2058        $324,105,423      $2,570,000            N/A          2.00%        $327,991,832 2059        $327,991,832      $2,570,000            N/A          2.00%        $331,955,968 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011
2060        $331,955,968    $2,570,000  N/A 2.00% $335,999,388 2061        $335,999,388    $2,570,000  N/A 2.00% $340,123,676 2062        $340,123,676    $2,570,000  N/A 2.00% $344,330,449 2063        $344,330,449    $2,570,000  N/A 2.00% $348,621,358 2064        $348,621,358    $2,570,000  N/A 2.00% $352,998,085 2065        $352,998,085    $2,904,000  N/A 2.00% $357,125,007 2066        $357,125,007    $2,990,000  N/A 2.00% $361,247,607 2067        $361,247,607    $2,990,000  N/A 2.00% $365,452,659 2068        $365,452,659    $2,990,000  N/A 2.00% $369,741,812 2069        $369,741,812    $2,990,000  N/A 2.00% $374,116,749 2070        $374,116,749    $2,990,000  N/A 2.00% $378,579,184 2071        $378,579,184    $2,990,000  N/A 2.00% $383,130,867 2072        $383,130,867    $2,990,000  N/A 2.00% $387,773,585 2073        $387,773,585    $2,990,000  N/A 2.00% $392,509,156 2074        $392,509,156    $2,990,000  N/A 2.00% $397,339,439 2075        $397,339,439    $2,990,000  N/A 2.00% $402,266,328 2076        $402,266,328    $3,481,000  N/A 2.00% $406,795,845 2077        $406,795,845    $6,429,000  N/A 2.00% $408,438,472 2078        $408,438,472    $19,038,000 N/A 2.00% $397,378,861 2079        $397,378,861    $85,437,000 N/A 2.00% $319,035,068 2080        $319,035,068    $120,232,000 N/A 2.00% $203,981,450 2081        $203,981,450    $74,913,000 N/A 2.00% $132,398,949 2082        $132,398,949    $51,620,000 N/A 2.00%  $82,910,728 2083        $82,910,728    $38,836,000  N/A 2.00% $45,344,582 2084        $45,344,582      $87,000  N/A 2.00%  $45,831,043 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011}}

Latest revision as of 15:49, 12 November 2019

2010 DFS Report Analysis for Calvert Cliffs Nuclear Power Plant, Unit 1
ML112351250
Person / Time
Site: Calvert Cliffs Constellation 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: ML112351250 (5)
v • d • e


Text

Datasheet 1 Plant name: Calvert Cliffs Nuclear Power Plant, Unit 1 Docket Number: 50-317 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $439,553,000 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:

Constellation Energy Nuclear Group 100.00% 2 $209,177,000 Total Trust Fund Balance $209,177,000 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 PUC RAI PUC Allowed Rates Rate(s) of Other Real Rate Allowed through Decom Return on Escalation Rate Verified Needed Verified through Determined Factors of Return (Y/N)

Earnings (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 6.00% 4.00% 2.00% N Y 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) 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 CENG has decided to start using a site-specific cost estimate Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Calvert Cliffs Nuclear Power Plant, Unit 1 Docket Number: 50-317 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 7 31 2034 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 2737 $99,085,600 112.8 1.98 0.65 2.23 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $440,551,456 Site Specific: $602,303,000 Amount of NRC Minimum/Site Licensee:  % Owned: Category Specific: Amount in Trust Fund:

Constellation Energy Nuclear Group 100.00% 2 $602,303,000 $209,177,000 Total Fund Balance: $209,177,000 Step 1:

Earnings Credit:

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

$209,177,000 2% 23.58 $333,683,435 NO Step 2:

Accumulation:

Value of Annuity per year (amount/See Real Rate of Return Number of Annual Annuity 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% 23.58 $0 Total Step 1 + Step 2 Does Licensee Pass:

$333,683,435 NO Step 3:

Decom Period:

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

$333,683,435 2% 7 $24,806,972 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$358,490,407 NO ($243,812,593)

Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Calvert Cliffs Nuclear Power Plant, Unit 1 Docket Number: 50-317 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 7 31 2034 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:

$209,177,000 2.00% 23.58 $333,683,435 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% 23.58 $0 Total Step 4 + Step 5 Does Licensee Pass:

$333,683,435 NO Step 6:

Decom Period:

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

$333,683,435 2.00% 7 $24,806,972 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$358,490,407 NO ($243,812,593)

Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 7/11/2011 Formulas verified by: Clayton Pittiglio

SAFSTOR ANALYSIS Name of Unit: Calvert Cliffs Nuclear Power Plant, Unit 1 Name of Licensee: Constellation Energy Nuclear Group Operations Termination Date: 7 31 2034 End of Operations Balance: $333,683,435 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 2034 $333,683,435 $5,413,000 N/A 2.00% $334,889,974 2035 $334,889,974 $7,680,000 N/A 2.00% $333,830,973 2036 $333,830,973 $27,216,000 N/A 2.00% $313,019,433 2037 $313,019,433 $40,935,000 N/A 2.00% $277,935,471 2038 $277,935,471 $3,616,000 N/A 2.00% $279,842,021 2039 $279,842,021 $3,616,000 N/A 2.00% $281,786,701 2040 $281,786,701 $3,616,000 N/A 2.00% $283,770,275 2041 $283,770,275 $9,248,000 N/A 2.00% $280,105,201 2042 $280,105,201 $11,053,000 N/A 2.00% $274,543,775 2043 $274,543,775 $2,570,000 N/A 2.00% $277,438,950 2044 $277,438,950 $2,570,000 N/A 2.00% $280,392,029 2045 $280,392,029 $2,570,000 N/A 2.00% $283,404,170 2046 $283,404,170 $2,570,000 N/A 2.00% $286,476,553 2047 $286,476,553 $2,570,000 N/A 2.00% $289,610,384 2048 $289,610,384 $2,570,000 N/A 2.00% $292,806,892 2049 $292,806,892 $2,570,000 N/A 2.00% $296,067,330 2050 $296,067,330 $2,570,000 N/A 2.00% $299,392,976 2051 $299,392,976 $2,570,000 N/A 2.00% $302,785,136 2052 $302,785,136 $2,570,000 N/A 2.00% $306,245,139 2053 $306,245,139 $2,570,000 N/A 2.00% $309,774,341 2054 $309,774,341 $2,570,000 N/A 2.00% $313,374,128 2055 $313,374,128 $2,570,000 N/A 2.00% $317,045,911 2056 $317,045,911 $3,061,000 N/A 2.00% $320,295,219 2057 $320,295,219 $2,570,000 N/A 2.00% $324,105,423 2058 $324,105,423 $2,570,000 N/A 2.00% $327,991,832 2059 $327,991,832 $2,570,000 N/A 2.00% $331,955,968 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011

2060 $331,955,968 $2,570,000 N/A 2.00% $335,999,388 2061 $335,999,388 $2,570,000 N/A 2.00% $340,123,676 2062 $340,123,676 $2,570,000 N/A 2.00% $344,330,449 2063 $344,330,449 $2,570,000 N/A 2.00% $348,621,358 2064 $348,621,358 $2,570,000 N/A 2.00% $352,998,085 2065 $352,998,085 $2,904,000 N/A 2.00% $357,125,007 2066 $357,125,007 $2,990,000 N/A 2.00% $361,247,607 2067 $361,247,607 $2,990,000 N/A 2.00% $365,452,659 2068 $365,452,659 $2,990,000 N/A 2.00% $369,741,812 2069 $369,741,812 $2,990,000 N/A 2.00% $374,116,749 2070 $374,116,749 $2,990,000 N/A 2.00% $378,579,184 2071 $378,579,184 $2,990,000 N/A 2.00% $383,130,867 2072 $383,130,867 $2,990,000 N/A 2.00% $387,773,585 2073 $387,773,585 $2,990,000 N/A 2.00% $392,509,156 2074 $392,509,156 $2,990,000 N/A 2.00% $397,339,439 2075 $397,339,439 $2,990,000 N/A 2.00% $402,266,328 2076 $402,266,328 $3,481,000 N/A 2.00% $406,795,845 2077 $406,795,845 $6,429,000 N/A 2.00% $408,438,472 2078 $408,438,472 $19,038,000 N/A 2.00% $397,378,861 2079 $397,378,861 $85,437,000 N/A 2.00% $319,035,068 2080 $319,035,068 $120,232,000 N/A 2.00% $203,981,450 2081 $203,981,450 $74,913,000 N/A 2.00% $132,398,949 2082 $132,398,949 $51,620,000 N/A 2.00% $82,910,728 2083 $82,910,728 $38,836,000 N/A 2.00% $45,344,582 2084 $45,344,582 $87,000 N/A 2.00% $45,831,043 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Signature: Aaron L. Szabo Date: 7/11/2011

Retrieved from "https://kanterella.com/w/index.php?title=ML112351250&oldid=2113792"