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 1 Signature: Michael Purdie and Jo Ann Simpson Date: 07/26/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas 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 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Plant name:
Cooper Nuclear Station 50-298 RAI Needed (Y/N)
PUC Verified (Y/N)
None Docket 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 Rate Allowed through Decom (Y/N)
Rate(s) of Other Factors
$484,130,065 Real Rate of Return PUC Verified (Y/N)
Y
$574,906,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Nebraska Public Power District Licensee:
$484,130,065 Amount in Trust Fund:
N Any 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)
N Post-RAI Rates Determined (Y/N)
Total Trust Fund Balance N
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)
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 Earnings Allowed through Decom (Y/N)
Datasheet 2 Signature: Michael Purdie and Jo Ann Simpson Date: 07/26/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 1
BWR 2419
$125,771,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 12.54
% Owned:
Category 100.00%
1 2%
23.05 2%
2%
2%
7
$820,954,843 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$484,130,065 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$484,130,065 Total Step 1 + Step 2
$764,146,059
$56,808,783 Total Earnings for Decom:
Decom Period:
Total Earnings:
Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:
BWR/PWR MWth Nebraska Public Power District Total Annuity:
Step 3:
$484,130,065 Amount in Trust Fund:
$0 Total Earnings:
$764,146,059 Real Rate of Return per year Fx Site Specific:
$574,906,000 Total Step 2:
Years Left in License 23.05 Real Rate of Return per year Does Licensee Pass:
YES
$0
$764,146,059 Years remaining after annuity Px 50-298 18 31 Termination of Operations:
2034 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$574,906,000 NRC Minimum:
$573,962,092 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Cooper Nuclear Station Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Michael Purdie and Jo Ann Simpson Date: 07/26/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 1
50-298 18 31 Termination of Operations:
2034 Day Plant name:
2010 Year:
Cooper Nuclear Station Docket Number:
Date of Operation:
2.50%
23.05 2.50%
2.50%
2.50%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$484,130,065 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$855,308,262 YES If licensee is granted greater than 2% RRR YES
$80,692,242 Total Step 5 Total of Steps 4 thru 6:
$936,000,504 Does Licensee Pass:
Total Earnings:
23.05 0
$855,308,262
$0
$0 Decom Period:
Step 6:
$855,308,262
$0 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: Michael Purdie and Jo Ann Simpson Date: 07/26/2011 Signature: Aaron L. Szabo Date: 8/22/2011 1
18 2034 2.50%
(Operating Plant Spent Fuel 2034
$855,308,262
$82,129,428 N/A 2.00%
$789,463,705 2035
$789,463,705
$82,129,429 N/A 2.00%
$722,302,256 2036
$722,302,256
$82,129,429 N/A 2.00%
$653,797,578 2037
$653,797,578
$82,129,428 N/A 2.00%
$583,922,807 2038
$583,922,807
$82,129,429 N/A 2.00%
$512,650,540 2039
$512,650,540
$82,129,428 N/A 2.00%
$439,952,828 2040
$439,952,828
$82,129,429 N/A 2.00%
$399,281,538 End of Year Trust Fund Balance Expense Per Year DECON ANALYSIS Name of Licensee:
Operations Termination Date:
Real Rate of Return:
Nebraska Public Power District End of Operations Balance:
$855,308,262 Name of Unit:
Cooper Nuclear Station Beginning Trust Fund Balance Year Real Rate of Return