ML112351282
| ML112351282 | |
| Person / Time | |
|---|---|
| Site: | Cooper  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351282 (4) | |
Text
Datasheet 1Signature: Michael Purdie and Jo Ann SimpsonDate: 07/26/2011Signature: Aaron L. SzaboDate: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category: 100.00%1 3 4 5.50%3.00%2.50%N N Y Y N Y 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Plant name:Cooper Nuclear Station50-298RAI 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):Escalation RateAllowed through Decom (Y/N)Rate(s) of Other Factors$484,130,065Real Rate of ReturnPUC Verified (Y/N)Y$574,906,000The total amount of dollars accumulated at the end of the appropriate year: (see below)Nebraska Public Power DistrictLicensee:$484,130,065Amount in Trust Fund:
NAny material changes to trust agreements? (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)
NPost-RAIRates Determined (Y/N)Total Trust Fund Balance 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)
Datasheet 2Signature: Michael Purdie and Jo Ann SimpsonDate: 07/26/2011Signature: Aaron L. Szabo Date: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 1BWR 2419$125,771,000111.32.080.652.321.676191.4114.23.049250.082.00.132.3070.2212.54% Owned:Category100.00%1 2%23.05 2%2%2%7$820,954,843 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$484,130,065Decom Period:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$484,130,065Total Step 1 + Step 2$764,146,059$56,808,783Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthNebraska Public Power DistrictTotal Annuity:Step 3:$484,130,065Amount in Trust Fund:
$0Total Earnings:$764,146,059Real Rate of Return per year FxSite Specific:$574,906,000Total Step 2:Years Left in License23.05Real Rate of Return per yearDoes Licensee Pass:YES$0$764,146,059Years remaining after annuity Px50-2981831Termination of Operations:2034 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$574,906,000NRC Minimum:$573,962,092Trust Fund Balance:Step 1: Bx Ex LxECIBase LxBase Px2010Year:Cooper Nuclear StationDocket Number:Date of Operation:Latest Month Fx Datasheet 2Signature: Michael Purdie and Jo Ann SimpsonDate: 07/26/2011Signature: Aaron L. Szabo Date: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 150-2981831Termination of Operations:2034DayPlant name:2010Year:Cooper Nuclear StationDocket Number:Date of Operation:2.50%23.052.50%2.50%2.50%7Real Rate of Return per yearAccumulation:Value of Annuity per year$484,130,065Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$855,308,262YESIf licensee is granted greater than 2% RRRYES$80,692,242Total Step 5Total of Steps 4 thru 6:$936,000,504Does Licensee Pass:Total Earnings:23.05 0$855,308,262
$0$0Decom Period:Step 6:$855,308,262
$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:
Signature: Michael Purdie and Jo Ann SimpsonDate: 07/26/2011 Signature: Aaron L. SzaboDate: 8/22/2011 1 18 20342.50%(Operating PlantSpent Fuel 2034$855,308,262$82,129,428N/A2.00%$789,463,705 2035$789,463,705$82,129,429N/A2.00%$722,302,256 2036$722,302,256$82,129,429N/A2.00%$653,797,578 2037$653,797,578$82,129,428N/A2.00%$583,922,807 2038$583,922,807$82,129,429N/A2.00%$512,650,540 2039$512,650,540$82,129,428N/A2.00%$439,952,828 2040$439,952,828$82,129,429N/A2.00%$399,281,538End of Year Trust Fund BalanceExpense Per YearDECON ANALYSISName of Licensee:Operations Termination Date:Real Rate of Return:Nebraska Public Power DistrictEnd of Operations Balance:$855,308,262Name of Unit:Cooper Nuclear StationBeginning Trust Fund BalanceYearReal Rate of Return