ML112351225
| ML112351225 | |
| Person / Time | |
|---|---|
| Site: | Browns Ferry  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351225 (5) | |
Text
Datasheet 1 Signature: Shawn W. Harwell Date: 6/29/11 Signature: Aaron L. Szabo Date: 7/6/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned: Category:
100.00%
1 3
4 9.00%
4.00%
5.00%
N Y
Y Y
Y Y
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 TVA Licensee:
$164,952,588 Amount in Trust Fund:
N Y
$609,100,000 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 Earnings Allowed through Decom (Y/N)
Rate(s) of Other Factors
$164,952,588 Real Rate of Return PUC Verified (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Brown's Ferry Nuclear Power Station, Unit 1 50-259 RAI Needed (Y/N)
PUC Verified (Y/N) 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):
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
Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Datasheet 2 Signature: Shawn W. Harwell Date: 6/29/11 Signature: Aaron L. Szabo Date: 7/6/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 BWR 3458
$135,000,000 112.8 1.98 0.65 2.23 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%
22.97 See Annuity Sheet See Annuity Sheet 2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Brown's Ferry Nuclear Power Station, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
$364,502,591 Years remaining after annuity Px 50-259 20 31 Termination of Operations:
2033 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$608,918,683 NRC Minimum:
$608,918,683 Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
Years Left in License N/A Real Rate of Return per year Does Licensee Pass:
NO See Total Step 2
$27,098,156 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 TVA Total Annuity:
Step 3:
$164,952,588 Amount in Trust Fund:
$104,544,164 Total Earnings:
$259,958,427 Real Rate of Return per year Total of Steps 1 thru 3:
see annuity sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$164,952,588 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$164,952,588 Total Step 1 + Step 2
$364,502,591
($217,317,936)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$391,600,747
Datasheet 2 Signature: Shawn W. Harwell Date: 6/29/11 Signature: Aaron L. Szabo Date: 7/6/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 2010 Year:
Brown's Ferry Nuclear Power Station, Unit 1 Docket Number:
Date of Operation:
50-259 20 31 Termination of Operations:
2033 Day Plant name:
5.00%
22.97 See Annuity Sheet See Annuity Sheet 5.00%
7 Earnings Credit:
Step 4:
Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$159,067,133 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$135,356,513 Total Step 5 Total of Steps 4 thru 6:
$800,335,005 Does Licensee Pass:
Total Earnings:
N/A 0
$664,978,493 see annuity sheet See Total Step 4 Decom Period:
Step 6:
$664,978,493 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:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$164,952,588 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$505,911,359 NO If licensee is granted greater than 2% RRR
Datasheet 2 Signature : Kosmas Lois Date: 7/6/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
29 2036 Year Annuity:
2011
$3,100,000 2%
$5,093,887 2012
$3,100,000 2%
$4,994,007 2013
$3,100,000 2%
$4,896,085 2014
$3,100,000 2%
$4,800,083 2015
$3,100,000 2%
$4,705,964 2016
$3,100,000 2%
$4,613,690 2017
$3,100,000 2%
$4,523,226 2018
$3,100,000 2%
$4,434,535 2019
$3,100,000 2%
$4,347,583 2020
$3,100,000 2%
$4,262,337 2021
$3,100,000 2%
$4,178,761 2022
$3,100,000 2%
$4,096,825 2023
$3,100,000 2%
$4,016,495 2024
$3,100,000 2%
$3,937,740 2025
$3,100,000 2%
$3,860,530 2026
$3,100,000 2%
$3,784,833 2027
$3,100,000 2%
$3,710,621 2028
$3,100,000 2%
$3,637,863 2029
$3,100,000 2%
$3,566,533 2030
$3,100,000 2%
$3,496,601 2031
$3,100,000 2%
$3,428,040 2032
$3,100,000 2%
$3,360,823 2033
$3,100,000 2%
$3,294,925 2034
$3,100,000 2%
$3,230,318 2035
$3,100,000 2%
$3,166,979 2036
$3,100,000 2%
$3,104,881 Total:
$104,544,164 ANNUITY Termination of Operations:
Real Rate of Return:
Total Accumulation
Datasheet 2 Signature : Kosmas Lois Date: 7/6/2011 Secondary Signature: Jo Ann Simpson Date: 07/13/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
29 2036 ANNUITY Termination of Operations:
Year Annuity:
2011
$3,100,000 5.00%
$10,538,473 2012
$3,100,000 5.00%
$10,036,641 2013
$3,100,000 5.00%
$9,558,706 2014
$3,100,000 5.00%
$9,103,530 2015
$3,100,000 5.00%
$8,670,028 2016
$3,100,000 5.00%
$8,257,170 2017
$3,100,000 5.00%
$7,863,971 2018
$3,100,000 5.00%
$7,489,496 2019
$3,100,000 5.00%
$7,132,854 2020
$3,100,000 5.00%
$6,793,194 2021
$3,100,000 5.00%
$6,469,708 2022
$3,100,000 5.00%
$6,161,627 2023
$3,100,000 5.00%
$5,868,216 2024
$3,100,000 5.00%
$5,588,777 2025
$3,100,000 5.00%
$5,322,645 2026
$3,100,000 5.00%
$5,069,186 2027
$3,100,000 5.00%
$4,827,796 2028
$3,100,000 5.00%
$4,597,901 2029
$3,100,000 5.00%
$4,378,953 2030
$3,100,000 5.00%
$4,170,432 2031
$3,100,000 5.00%
$3,971,840 2032
$3,100,000 5.00%
$3,782,705 2033
$3,100,000 5.00%
$3,602,576 2034
$3,100,000 5.00%
$3,431,025 2035
$3,100,000 5.00%
$3,267,642 2036
$3,100,000 5.00%
$3,112,040 Total:
$159,067,133 Real Rate of Return:
Total Accumulation If licensee is granted greater than 2% RRR