ML112351246: 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)
 
(3 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 Callaway Nuclear Generating Station
| title = 2010 DFS Report Analysis for Callaway Nuclear Generating 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:                                            Callaway Plant                                                      Docket Number:                              50-483 1      The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                              $472,900,000 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:1 Ameren Missouri        100.00%            1                          $263,050,699 Total Trust Fund Balance      $263,050,699 3      Schedule of the annual amounts remaining to be collected: (provided/none)                                                                        Provided 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)2 Post-RAI Rate of                  Rate(s) of                      PUC                                        RAI          PUC        Allowed      Rates Escalation                  Real Rate of                Allowed through Decom Return on                    Other                      Verified                                  Needed      Verified    through    Determined Rate                        Return                            (Y/N)
Earnings                    Factors                      (Y/N)                                      (Y/N)        (Y/N)    Decom (Y/N)    (Y/N) variable2    2.40%        variable2      variable2        N                    N                    Y            Y            N            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) 1 Multiplied SSCE, Trust Fund Balance, and annuities by .825 for radiological amount. .825 came from submittal and confirmed in RAI Response, page 4 of 7 of enclosure 1 (ML111540138). Therefore, for the overall trust fund balance and all contributions, only 82.5% was used for the calculations of the DFS report 2
Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo                                                                                                                                                            Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011                                                                                                                                                                                  Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                                          Callaway Plant                                          Docket Number:                  50-483 Month:                Day                    Year:
Date of Operation:                                    12                  31                      2010 Termination of Operations:                                  10                  18                      2024 Latest                      Latest BWR/PWR          MWth            1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx              Base Fx      Ex                Bx Month Px                    Month Fx PWR          3565        $105,000,000        111.3        2.08        0.65        2.32        1.676      191.4    114.2    3.049    250.0    82.0  0.13 2.253 0.22      12.28 NRC Minimum:                                $472,417,086                                Site Specific:                        $600,281,737 Amount of NRC Minimum/Site Licensee:              % Owned:        Category                  Specific:                Amount in Trust Fund:
Ameren Missouri            100.00%            1                  $600,281,737                    $263,050,699 Total Fund Balance:          $263,050,699 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:          per year      in License      Total Earnings:        Does Licensee Pass:
      $263,050,699                2%            13.80          $345,702,241                  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:
See Annuity Sheet      See Annuity Sheet            N/A                See Total Step 2 Real Rate of Return  Years remaining after Total Annuity            per year                annuity                Total Step 2:
See Total Step 2      See Annuity Sheet            N/A                    $85,485,366 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                $431,187,607                  NO Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:            per year        Period:            Decom:
      $431,187,607                2%              7            $32,055,709 Total of Steps 1 thru 3:  Does Licensee Pass:      Shortfall:
                                                                                $463,243,316                  NO            ($137,038,421)
Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo                                                                                                                                                      Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011                                                                                                                                                                          Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                                            Callaway Plant                                          Docket Number:          50-483 Month:                Day                    Year:
Date of Operation:                                      12                  31                      2010 Termination of Operations:                                      10                  18                      2024 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:
      $263,050,699                  6.825%          12.00          $580,917,257
      $580,917,257                  3.90%            1.80          $622,277,830                  YES Step 5:
Accumulation:
Real Rate of Return    Number of Annual Value of Annuity per year          per year              Payments:              Total Annuity:
See Annuity Sheet          See Annuity Sheet            N/A                See Total Step 4 Real Rate of Return  Years remaining after Total Annuity                per year                annuity                Total Step 5 See Total Step 4          See Annuity Sheet            N/A                  $123,849,316 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                  $746,127,146                  YES Step 6:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:              per year        Period:            Decom:
      $746,127,146                  2.00%              7            $55,469,206 Total of Steps 4 thru 6:  Does Licensee Pass:      Shortfall:
                                                                                  $801,596,353                  YES                NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo                                                                                                                              Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011                                                                                                                                                  Formulas verified by: Clayton Pittiglio
Datasheet 2 ANNUITY Termination of Operations:                      10            18 2024 Real Rate      Total Year            Annuity:      of Return: Accumulation 2011          $5,351,262          2%        $7,032,872 2012          $5,351,262          2%        $6,894,972 2013          $5,351,262          2%        $6,759,777 2014          $5,351,262          2%        $6,627,232 2015          $5,351,262          2%        $6,497,286 2016          $5,351,262          2%        $6,369,888 2017          $5,351,262          2%        $6,244,989 2018          $5,351,262          2%        $6,122,538 2019          $5,351,262          2%        $6,002,488 2020          $5,351,262          2%        $5,884,792 2021          $5,351,262          2%        $5,769,404 2022          $5,351,262          2%        $5,656,279 2023          $5,351,262          2%        $5,545,371 2024          $4,013,446          2%        $4,077,479 Total:      $85,485,366 If licensee is granted greater than 2% RRR Real Rate      Total Year            Annuity:      of Return: Accumulation 2011          $5,351,262      6.8250%      $13,308,301 2012          $5,351,262      6.8250%      $12,458,039 2013          $5,351,262      6.8250%      $11,662,101 2014          $5,351,262      6.8250%      $10,917,015 2015          $5,351,262      6.8250%      $10,219,532 2016          $5,351,262      6.8250%      $9,566,611 2017          $5,351,262      6.8250%      $8,955,404 2018          $5,351,262      6.8250%      $8,383,248 2019          $5,351,262      6.8250%      $7,847,646 2020          $5,351,262      6.8250%      $7,346,263 2021          $5,351,262      6.8250%      $6,876,914 2022          $5,351,262      6.8250%      $6,437,551 2023          $5,351,262      3.9000%      $5,732,615 2024          $4,013,446      3.9000%      $4,138,077 Total:      $123,849,316 Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo                                                Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011                                                                      Formulas verified by: Clayton Pittiglio}}

Latest revision as of 15:49, 12 November 2019

2010 DFS Report Analysis for Callaway Nuclear Generating Station
ML112351246
Person / Time
Site: Callaway Ameren 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: ML112351246 (4)
v • d • e


Text

Datasheet 1 Plant name: Callaway Plant Docket Number: 50-483 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $472,900,000 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:1 Ameren Missouri 100.00% 1 $263,050,699 Total Trust Fund Balance $263,050,699 3 Schedule of the annual amounts remaining to be collected: (provided/none) Provided 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)2 Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate of Allowed through Decom Return on Other Verified Needed Verified through Determined Rate Return (Y/N)

Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) variable2 2.40% variable2 variable2 N N Y Y N 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) 1 Multiplied SSCE, Trust Fund Balance, and annuities by .825 for radiological amount. .825 came from submittal and confirmed in RAI Response, page 4 of 7 of enclosure 1 (ML111540138). Therefore, for the overall trust fund balance and all contributions, only 82.5% was used for the calculations of the DFS report 2

Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Callaway Plant Docket Number: 50-483 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 10 18 2024 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 3565 $105,000,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $472,417,086 Site Specific: $600,281,737 Amount of NRC Minimum/Site Licensee:  % Owned: Category Specific: Amount in Trust Fund:

Ameren Missouri 100.00% 1 $600,281,737 $263,050,699 Total Fund Balance: $263,050,699 Step 1:

Earnings Credit:

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

$263,050,699 2% 13.80 $345,702,241 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:

See Annuity Sheet See Annuity Sheet N/A See Total Step 2 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:

See Total Step 2 See Annuity Sheet N/A $85,485,366 Total Step 1 + Step 2 Does Licensee Pass:

$431,187,607 NO Step 3:

Decom Period:

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

$431,187,607 2% 7 $32,055,709 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$463,243,316 NO ($137,038,421)

Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Callaway Plant Docket Number: 50-483 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 10 18 2024 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:

$263,050,699 6.825% 12.00 $580,917,257

$580,917,257 3.90% 1.80 $622,277,830 YES Step 5:

Accumulation:

Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:

See Annuity Sheet See Annuity Sheet N/A See Total Step 4 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5 See Total Step 4 See Annuity Sheet N/A $123,849,316 Total Step 4 + Step 5 Does Licensee Pass:

$746,127,146 YES Step 6:

Decom Period:

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

$746,127,146 2.00% 7 $55,469,206 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$801,596,353 YES NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 ANNUITY Termination of Operations: 10 18 2024 Real Rate Total Year Annuity: of Return: Accumulation 2011 $5,351,262 2% $7,032,872 2012 $5,351,262 2% $6,894,972 2013 $5,351,262 2% $6,759,777 2014 $5,351,262 2% $6,627,232 2015 $5,351,262 2% $6,497,286 2016 $5,351,262 2% $6,369,888 2017 $5,351,262 2% $6,244,989 2018 $5,351,262 2% $6,122,538 2019 $5,351,262 2% $6,002,488 2020 $5,351,262 2% $5,884,792 2021 $5,351,262 2% $5,769,404 2022 $5,351,262 2% $5,656,279 2023 $5,351,262 2% $5,545,371 2024 $4,013,446 2% $4,077,479 Total: $85,485,366 If licensee is granted greater than 2% RRR Real Rate Total Year Annuity: of Return: Accumulation 2011 $5,351,262 6.8250% $13,308,301 2012 $5,351,262 6.8250% $12,458,039 2013 $5,351,262 6.8250% $11,662,101 2014 $5,351,262 6.8250% $10,917,015 2015 $5,351,262 6.8250% $10,219,532 2016 $5,351,262 6.8250% $9,566,611 2017 $5,351,262 6.8250% $8,955,404 2018 $5,351,262 6.8250% $8,383,248 2019 $5,351,262 6.8250% $7,847,646 2020 $5,351,262 6.8250% $7,346,263 2021 $5,351,262 6.8250% $6,876,914 2022 $5,351,262 6.8250% $6,437,551 2023 $5,351,262 3.9000% $5,732,615 2024 $4,013,446 3.9000% $4,138,077 Total: $123,849,316 Signature: Michael Purdie and Jo Ann Simpson Date: 06/08/2011 Signature: Aaron Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/10/2011 Formulas verified by: Clayton Pittiglio

Retrieved from "https://kanterella.com/w/index.php?title=ML112351246&oldid=2113793"