ML112351230
| ML112351230 | |
| 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: ML112351230 (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 Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Brown's Ferry Nuclear Power Station, Unit 2 50-260 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
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
$157,714,181 Real Rate of Return PUC Verified (Y/N)
TVA Licensee:
$157,714,181 Amount in Trust Fund:
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 6
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%
23.49 See Annuity Sheet See Annuity Sheet 2%
7
$276,404,012
($332,514,672)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$157,714,181 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$157,714,181 Total Step 1 + Step 2
$257,277,289
$19,126,723 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:
$157,714,181 Amount in Trust Fund:
$6,144,109 Total Earnings:
$251,133,179 Real Rate of Return per year 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
$257,277,289 Years remaining after annuity Px 50-260 28 31 Termination of Operations:
2034 1986$
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:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Brown's Ferry Nuclear Power Station, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
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 6
50-260 28 31 Termination of Operations:
2034 Day Plant name:
2010 Year:
Brown's Ferry Nuclear Power Station, Unit 2 Docket Number:
Date of Operation:
5.00%
23.49 See Annuity Sheet See Annuity Sheet 5.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$157,714,181 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$496,186,695 NO If licensee is granted greater than 2% RRR NO
$102,854,725 Total Step 5 Total of Steps 4 thru 6:
$608,158,670 Does Licensee Pass:
Total Earnings:
N/A 0
$505,303,945 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$505,303,945 See Total Step 4 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
($760,014)
Real Rate of Return per year Years remaining after annuity
$9,117,250 Earnings Credit:
Step 4:
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 6
28 2034 Year Annuity:
2011
$200,000 2%
$318,476 2012
$200,000 2%
$312,232 2013
$200,000 2%
$306,109 2014
$200,000 2%
$300,107 2015
$200,000 2%
$294,223 2016
$200,000 2%
$288,454 2017
$200,000 2%
$282,798 2018
$200,000 2%
$277,253 2019
$200,000 2%
$271,816 2020
$200,000 2%
$266,487 2021
$200,000 2%
$261,261 2022
$200,000 2%
$256,139 2023
$200,000 2%
$251,116 2024
$200,000 2%
$246,193 2025
$200,000 2%
$241,365 2026
$200,000 2%
$236,633 2027
$200,000 2%
$231,993 2028
$200,000 2%
$227,444 2029
$200,000 2%
$222,984 2030
$200,000 2%
$218,612 2031
$200,000 2%
$214,325 2032
$200,000 2%
$210,123 2033
$200,000 2%
$206,003 2034
$200,000 2%
$201,964 Total:
$6,144,109 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
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 6
28 2034 ANNUITY Termination of Operations:
Year Annuity:
2011
$200,000 5.00%
$629,272 2012
$200,000 5.00%
$599,306 2013
$200,000 5.00%
$570,768 2014
$200,000 5.00%
$543,589 2015
$200,000 5.00%
$517,703 2016
$200,000 5.00%
$493,051 2017
$200,000 5.00%
$469,572 2018
$200,000 5.00%
$447,212 2019
$200,000 5.00%
$425,916 2020
$200,000 5.00%
$405,634 2021
$200,000 5.00%
$386,318 2022
$200,000 5.00%
$367,922 2023
$200,000 5.00%
$350,402 2024
$200,000 5.00%
$333,716 2025
$200,000 5.00%
$317,825 2026
$200,000 5.00%
$302,690 2027
$200,000 5.00%
$288,277 2028
$200,000 5.00%
$274,549 2029
$200,000 5.00%
$261,475 2030
$200,000 5.00%
$249,024 2031
$200,000 5.00%
$237,166 2032
$200,000 5.00%
$225,872 2033
$200,000 5.00%
$215,116 2034
$200,000 5.00%
$204,873 Total:
$9,117,250 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation