ML112351286
| ML112351286 | |
| Person / Time | |
|---|---|
| Site: | Davis Besse  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351286 (4) | |
Text
Datasheet 1Signature: Kosmas Lois Date: 07/08/2011 Secondary Signature: Jo Ann Simpson
Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:100.00%2 3 42.00%N Y N Y Y 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Total Trust Fund BalancePost-RAI Rates Determined (Y/N)Plant name:Davis-Besse Nuclear Power Station50-346RAI Needed (Y/N)PUC Verified (Y/N)NoneDocket Number:Did the licensee identify the amount of estimated radiological funds? (Y/N)The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):
Y$449,152,990The total amount of dollars accumulated at the end of the appropriate year: (see below)Allowed through Decom (Y/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)
Escalation Rate N N NAssumptions 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)Any contracts upon which the licensee is relying? (Y/N)Schedule of the annual amounts remaining to be collected: (provided/none)
Rate of Return on EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$429,418,057 Real Rate of Return PUC Verified (Y/N)Any material changes to trust agreements? (Y/N)
FENGenCoLicensee:$429,418,057Amount in Trust Fund:
Datasheet 2Signature: Kosmas LoisDate: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 4PWR 2817$99,789,600111.32.080.652.321.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category100.00%2 2%6.31 2%2%2%7$522,731,762 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$429,418,057Decom Period:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$429,418,057Total Step 1 + Step 2$486,559,546$36,172,216Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthFENGenCoTotal Annuity:Step 3:$429,418,057Amount in Trust Fund:
$0Total Earnings:$486,559,546Real Rate of Return per year FxSite Specific:Total Step 2:Years Left in License6.31Real Rate of Return per yearDoes Licensee Pass:YES$0$486,559,546Years remaining after annuity Px50-3462231Termination of Operations:2017 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$448,974,400NRC Minimum:$448,974,400Trust Fund Balance:Step 1: Bx Ex LxECIBase LxBase Px2010Year:Davis-Besse Nuclear Power StationDocket Number:Date of Operation:Latest Month Fx Datasheet 2Signature: Kosmas LoisDate: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 450-3462231Termination of Operations:2017DayPlant name:2010Year:Davis-Besse Nuclear Power StationDocket Number:Date of Operation:2.00%6.312.00%2.00%2.00%7Real Rate of Return per yearAccumulation:Value of Annuity per year$429,418,057Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$486,559,546YESIf licensee is granted greater than 2% RRRYES$36,172,216Total Step 5Total of Steps 4 thru 6:$522,731,762Does Licensee Pass:Total Earnings:6.31 0$486,559,546
$0$0Decom Period:Step 6:$486,559,546
$0Does Licensee Pass:Real Rate of Return per yearYESTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseShortfall:
NOReal Rate of Return per yearYears remaining after annuity$0Earnings Credit:Step 4:
Datasheet 2Signature: Kosmas LoisDate: 07/08/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 4 22 2017YearAnnuity: 2009$0 2%$0 2010$0 2%$0 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%$0Total:$0ANNUITYTotal AccumulationTermination of Operations:Real Rate of Return: