ML112371902
| ML112371902 | |
| Person / Time | |
|---|---|
| Site: | San Onofre  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112371902 (5) | |
Text
Datasheet 1 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois 7/8/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
76.35%
1 20.00%
1 1.86%
1 1.79%
1 3
4 4.38%
2.78%
1.60%
N N
Y Y
N N
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Plant name:
San Onofre Nuclear Generating Station, Unit 3 50-362 RAI Needed (Y/N)
PUC Verified (Y/N)
$331,600,000 Provided 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 Rate1 Allowed through Decom (Y/N)
City of Anaheim City of Riverside Y
$470,900,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
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 Earnings1 Allowed through Decom (Y/N)
Rate(s) of Other Factors
$1,651,200,000 Real Rate of Return PUC Verified (Y/N)
$61,600,000 Total Trust Fund Balance Licensee:
$1,223,800,000 Amount in Trust Fund:
N Any material changes to trust agreements? (Y/N)
N
$34,200,000 Post-RAI Rates Determined (Y/N)
San Diego Gas & Electric 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)
Southern California Edison 1 Used composite escalation and rate of return on earnings to calculate real rate of return.
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois 7/8/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 11 PWR 3438
$105,000,000 112.5 2.06 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 76.35%
1 20.00%
1 1.86%
1 1.79%
1 2%
11.87 See Annuity Sheet See Annuity Sheet 2%
7
$2,265,678,306 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$1,651,200,000 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$1,651,200,000 Total Step 1 + Step 2
$2,108,896,932
$156,781,374 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 Southern California Edison San Diego Gas & Electric City of Anaheim
$21,131,460
$227,220,000 Total Annuity:
Step 3:
$331,600,000
$1,223,800,000 Amount in Trust Fund:
$20,043,027 Total Earnings:
$2,088,853,905 Real Rate of Return per year Fx Site Specific:
$1,136,100,000 Total Step 2:
2
$20,336,190 Years Left in License N/A
$34,200,000 Real Rate of Return per year Does Licensee Pass:
YES
$61,600,000 See Total Step 2
$2,108,896,932 Years remaining after annuity Px 50-362 15 31 Termination of Operations:
2022 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$867,412,350 NRC Minimum:
$472,584,981 City of Riverside Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
San Onofre Nuclear Generating Station, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois 7/8/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 11 50-362 15 31 Termination of Operations:
2022 Day Plant name:
2010 Year:
San Onofre Nuclear Generating Station, Unit 3 Docket Number:
Date of Operation:
2.00%
11.87 2.00%
11.87 2.00%
11.87 2.00%
11.87
$2,088,853,905 See Annuity Sheet See Annuity Sheet 2.00%
7 Accumulation:
Value of Annuity per year Southern California Edison Total Annuity:
Number of Annual Payments:
Step 5:
$1,548,170,669 If licensee is granted greater than 2% RRR Real Rate of Return Years Left in Trust Fund Balance:
Total Earnings:
YES
$156,781,374 Total Step 5 Total of Steps 4 thru 6:
$2,265,678,306 Does Licensee Pass:
Total Earnings:
N/A 2
$2,108,896,932 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$2,108,896,932 See Total Step 4 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Total Earnings:
Licensee Real Rate of Return per year Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$20,043,027 Earnings Credit:
Step 4:
Does Licensee Pass:
$1,223,800,000 YES San Diego Gas & Electric
$331,600,000
$419,491,252
$61,600,000
$77,927,205
$34,200,000
$43,264,779 City of Anaheim City of Riverside
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois 7/8/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 11 15 2022 Year Annuity:
2011
$8,000,000 2%
$10,120,737 2012
$8,000,000 2%
$9,922,291 Total:
$20,043,027 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 06/29/2011 Secondary Review:
Kosmas Lois 7/8/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 11 15 2022 ANNUITY Termination of Operations:
Year Annuity:
2011
$8,000,000 2.00%
$10,120,737 2012
$8,000,000 2.00%
$9,922,291 Total:
$20,043,027 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation