ML112380028: Difference between revisions
StriderTol (talk | contribs) (Created page by program invented by StriderTol) |
StriderTol (talk | contribs) (Created page by program invented by StriderTol) |
||
Line 13: | Line 13: | ||
| page count = 2 | | page count = 2 | ||
}} | }} | ||
=Text= | |||
{{#Wiki_filter:Datasheet 2Signature: Kosmas LoisDate: 7/6/2011Secondardy Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 3BWR 3758$135,000,000111.32.080.652.321.676191.4114.23.049250.082.00.132.3070.2212.54% Owned:Category12.58%287.42%2 2%15.21 2%2%2%7Parent Company Guarantee 1$27,500,000$624,345,222 NOShortfall: | |||
NODoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:Accumulation:Step 2:Earnings Credit:$411,029,051Decom Period: | |||
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$411,029,051Total Step 1 + Step 2$555,544,472$41,300,750Total Earnings for Decom:Decom Period:Real Rate of Return per yearTotal Annuity:Step 3:$0Total Earnings:$555,544,472Real Rate of Return per yearValue of Annuity per year (amount/See Annuity Sheet)Number of Annual Payments:Real Rate of Return per yearSite Specific:Total Step 2:Years Left in License15.21Does Licensee Pass: | |||
NO$0$555,544,472Years remaining after annuityAmount of NRC Minimum/Site Specific:Ohio Edison Company50-4401831Termination of Operations:2026 1986$DayBase FxPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation: | |||
FxLatest Month PxBWR/PWRMWth PxTrust Fund Balance:Step 1:Total Earnings: | |||
Bx Ex LxECIBase LxBase PxLatest Month FxFENGenCo$538,576,335$351,552,756$59,476,295Amount in Trust Fund:Licensee:$77,502,749NRC Minimum:$616,079,083 Datasheet 2Signature: Kosmas LoisDate: 7/6/2011Secondardy Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 350-4401831Termination of Operations:2026DayPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation:2.00%15.212.00%2.00%2.00%7 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. Real Rate of Return per yearAccumulation:Value of Annuity per year$411,029,051Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$555,544,472 NOIf licensee is granted greater than 2% RRRYES$41,300,750Total Step 5Total of Steps 4 thru 6:$624,345,222Does Licensee Pass:Total Earnings:15.21$555,544,472 | |||
$0$0Decom Period:Step 6:$555,544,472 | |||
$0Does Licensee Pass:Real Rate of Return per yearTotal AnnuityParent Company Guarantee 1$27,500,000 NOTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Does Licensee Pass:Shortfall: | |||
NO 0Real Rate of Return per yearYears remaining after annuityTrust Fund Balance:Years Left in LicenseEarnings Credit:Step 4:$0}} |
Revision as of 10:45, 3 August 2018
ML112380028 | |
Person / Time | |
---|---|
Site: | Perry |
Issue date: | 11/14/2011 |
From: | Szabo A L Division of Inspection and Regional Support |
To: | |
Szabo, A L, NRR/DPR, 415-1985 | |
References | |
Download: ML112380028 (2) | |
Text
Datasheet 2Signature: Kosmas LoisDate: 7/6/2011Secondardy Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 3BWR 3758$135,000,000111.32.080.652.321.676191.4114.23.049250.082.00.132.3070.2212.54% Owned:Category12.58%287.42%2 2%15.21 2%2%2%7Parent Company Guarantee 1$27,500,000$624,345,222 NOShortfall:
NODoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:Accumulation:Step 2:Earnings Credit:$411,029,051Decom Period:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$411,029,051Total Step 1 + Step 2$555,544,472$41,300,750Total Earnings for Decom:Decom Period:Real Rate of Return per yearTotal Annuity:Step 3:$0Total Earnings:$555,544,472Real Rate of Return per yearValue of Annuity per year (amount/See Annuity Sheet)Number of Annual Payments:Real Rate of Return per yearSite Specific:Total Step 2:Years Left in License15.21Does Licensee Pass:
NO$0$555,544,472Years remaining after annuityAmount of NRC Minimum/Site Specific:Ohio Edison Company50-4401831Termination of Operations:2026 1986$DayBase FxPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation:
FxLatest Month PxBWR/PWRMWth PxTrust Fund Balance:Step 1:Total Earnings:
Bx Ex LxECIBase LxBase PxLatest Month FxFENGenCo$538,576,335$351,552,756$59,476,295Amount in Trust Fund:Licensee:$77,502,749NRC Minimum:$616,079,083 Datasheet 2Signature: Kosmas LoisDate: 7/6/2011Secondardy Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 350-4401831Termination of Operations:2026DayPlant name:2010Year:Perry Nuclear Power PlantDocket Number:Date of Operation:2.00%15.212.00%2.00%2.00%7 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. Real Rate of Return per yearAccumulation:Value of Annuity per year$411,029,051Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$555,544,472 NOIf licensee is granted greater than 2% RRRYES$41,300,750Total Step 5Total of Steps 4 thru 6:$624,345,222Does Licensee Pass:Total Earnings:15.21$555,544,472
$0$0Decom Period:Step 6:$555,544,472
$0Does Licensee Pass:Real Rate of Return per yearTotal AnnuityParent Company Guarantee 1$27,500,000 NOTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Does Licensee Pass:Shortfall:
NO 0Real Rate of Return per yearYears remaining after annuityTrust Fund Balance:Years Left in LicenseEarnings Credit:Step 4:$0