ML112370036: 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 Kewaunee Nuclear Power Plant
| title = 2010 DFS Report Analysis for Kewaunee Nuclear Power Plant
| 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 = 3
| page count = 3
}}
}}
=Text=
{{#Wiki_filter:Datasheet 1 Plant name:                                    Kewaunee Nuclear Power Plant                                                        Docket Number:                                  50-305 1      The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                                        $407,700,000 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:
Dominion Energy Kewaunee, Inc          100.00%          2                          $501,600,000 Total Trust Fund Balance        $501,600,000 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 Real Rate                Allowed through Decom Return on        Escalation Rate            Other                  Verified                                  Needed    Verified    through    Determined of Return                          (Y/N)
Earnings                                  Factors                  (Y/N)                                      (Y/N)      (Y/N)    Decom (Y/N)      (Y/N) 2.00%                                                    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: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois                                                                                                                            Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011                                                                                                                                                                Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                                  Kewaunee Nuclear Power Plant                                          Docket Number:                50-305 Month:                Day                    Year:
Date of Operation:                                            12                  31                      2010 Termination of Operations:                                          12                  21                      2033 Latest                  Latest BWR/PWR                MWth                  1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx            Base Fx      Ex                        Bx Month Px                Month Fx PWR                  1772              $90,593,600        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:                                      $407,599,662                                Site Specific:
Amount of NRC Minimum/Site Licensee:                    % Owned:        Category                  Specific:                Amount in Trust Fund:
Dominion Energy Kewaunee, Inc              100.00%            2                  $407,599,662                    $501,600,000 Total Fund Balance:          $501,600,000 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:                per year      in License      Total Earnings:        Does Licensee Pass:
              $501,600,000                        2%            22.97          $790,543,655                  YES Step 2:
Accumulation:
Value of Annuity per year        Real Rate of Return    Number of Annual (amount/See 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%                    22.97                      $0 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                              $790,543,655                  YES Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:                  per year        Period:            Decom:
              $790,543,655                        2%              7            $58,771,256 Total of Steps 1 thru 3:  Does Licensee Pass:    Shortfall:
                                                                                              $849,314,910                  YES                NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois                                                                                                                                                    Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011                                                                                                                                                                                      Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name:                                    Kewaunee Nuclear Power Plant                                          Docket Number:      50-305 Month:                Day                    Year:
Date of Operation:                                            12                  31                      2010 Termination of Operations:                                            12                  21                      2033 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:
              $501,600,000                        2.00%          22.97          $790,543,655                  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%                  22.97                      $0 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                              $790,543,655                  YES Step 6:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:                      per year        Period:            Decom:
              $790,543,655                        2.00%            7            $58,771,256 Total of Steps 4 thru 6:  Does Licensee Pass: Shortfall:
                                                                                              $849,314,910                  YES          NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois                                                                                                                              Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011                                                                                                                                                                Formulas verified by: Clayton Pittiglio}}

Latest revision as of 16:39, 12 November 2019

2010 DFS Report Analysis for Kewaunee Nuclear Power Plant
ML112370036
Person / Time
Site: Kewaunee Dominion 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: ML112370036 (3)
v • d • e


Text

Datasheet 1 Plant name: Kewaunee Nuclear Power Plant Docket Number: 50-305 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $407,700,000 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:

Dominion Energy Kewaunee, Inc 100.00% 2 $501,600,000 Total Trust Fund Balance $501,600,000 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 Real Rate Allowed through Decom Return on Escalation Rate Other Verified Needed Verified through Determined of Return (Y/N)

Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 2.00% 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: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Kewaunee Nuclear Power Plant Docket Number: 50-305 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 12 21 2033 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 1772 $90,593,600 111.3 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: $407,599,662 Site Specific:

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

Dominion Energy Kewaunee, Inc 100.00% 2 $407,599,662 $501,600,000 Total Fund Balance: $501,600,000 Step 1:

Earnings Credit:

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

$501,600,000 2% 22.97 $790,543,655 YES Step 2:

Accumulation:

Value of Annuity per year Real Rate of Return Number of Annual (amount/See 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% 22.97 $0 Total Step 1 + Step 2 Does Licensee Pass:

$790,543,655 YES Step 3:

Decom Period:

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

$790,543,655 2% 7 $58,771,256 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$849,314,910 YES NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Kewaunee Nuclear Power Plant Docket Number: 50-305 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 12 21 2033 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:

$501,600,000 2.00% 22.97 $790,543,655 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% 22.97 $0 Total Step 4 + Step 5 Does Licensee Pass:

$790,543,655 YES Step 6:

Decom Period:

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

$790,543,655 2.00% 7 $58,771,256 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$849,314,910 YES NO Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois Spreadsheet created by: Aaron Szabo, Shawn Harwell 7/13/2011 Formulas verified by: Clayton Pittiglio

Retrieved from "https://kanterella.com/w/index.php?title=ML112370036&oldid=2113579"