ML112351092

2010 DFS Report Analysis for Beaver Valley Power Station, Unit 1

ML112351092
Person / Time
Site:	Beaver Valley
Issue date:	11/14/2011
From:	Szabo A Division of Inspection and Regional Support
To:
Szabo, A L, NRR/DPR, 415-1985
References
Download: ML112351092 (4)

Text

Datasheet 1 Plant name: Beaver Valley Power Station, Unit 1 Docket Number: 50-334 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $461,458,231 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 $223,843,740 Total Trust Fund Balance $223,843,740 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 Allowed RAI PUC Allowed Rates Escalation Real Rate Return on Other Verified through Needed Verified through Determined Rate of Return Earnings Factors (Y/N) Decom (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: Beaver Valley Power Station, Unit 1 Docket Number: 50-334 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 1 29 2036 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 2900 $100,520,000 113.6 2.16 0.65 2.45 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $461,324,311 Site Specific:

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

FENGenCo 100.00% 2 $461,324,311 $223,843,740 Total Fund Balance: $223,843,740 Step 1:

Earnings Credit:

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

$223,843,740 2% 25.08 $367,805,995 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% 25.08 $0 Total Step 1 + Step 2 Does Licensee Pass:

$367,805,995 NO Step 3:

Decom Period:

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

$367,805,995 2% 7 $27,343,740 Parent Company Guarantee Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$67,500,000 $462,649,735 YES NO 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: Beaver Valley Power Station, Unit 1 Docket Number: 50-334 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 1 29 2036 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:

$223,843,740 2.00% 25.08 $367,805,995 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% 25.08 $0 Total Step 4 + Step 5 Does Licensee Pass:

$367,805,995 NO Step 6:

Decom Period:

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

$367,805,995 2.00% 7 $27,343,740 Parent Company Guarantee1 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$67,500,000 $462,649,735 YES NO 1

FENOC has obtained a $95 Million Parental Guaranty (PCG). The FENGenCO share of the BVPS-1 nuclear decommissioning trust has a shortfall of approximately 66 million dollars and the FENGenCo share of the Perry Nuclear Power Plant has a shortfall of approximately $26 million dollars. The NRC staff decided to account for the guaranty such that $67.5 Million is for Beaver Valley and $27.5 Million is for Perry.

NRC staff took the NRC minimum value required for decommissioning and subtracted it from the $95 million of the new PCG. The figure ($3 Million) was divided in half and added to Beaver Valley and Perry PCG's accordingly. This is how the $67.5 million and $27.5 million was derived.

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 ANNUITY Termination of Operations: 1 29 2036 Real Rate Total Year Annuity: of Return: Accumulation 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 2018 $0 2% $0 2019 $0 2% $0 2020 $0 2% $0 2021 $0 2% $0 2022 $0 2% $0 2023 $0 2% $0 2024 $0 2% $0 2025 $0 2% $0 2026 $0 2% $0 2027 $0 2% $0 2028 $0 2% $0 2029 $0 2% $0 2030 $0 2% $0 2031 $0 2% $0 2032 $0 2% $0 2033 $0 2% $0 2034 $0 2% $0 2035 $0 2% $0 2036 $0 2% $0 Total: $0 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