ML112370138
| ML112370138 | |
| Person / Time | |
|---|---|
| Site: | McGuire  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370138 (5) | |
Text
Datasheet 1 Signature: Michael Purdie/JoAnn Simpson Date: 07/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned: Category:
100.00%
1 3
4 variable1 4.00%
variable1 N
N Y
N Y
Y 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 1 Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission 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
$275,388,309 Real Rate of Return PUC Verified (Y/N)
Duke Energy Carolinas, LLC Licensee:
$275,388,309 Amount in Trust Fund:
Plant name:
McGuire (William B.) Nuclear Station, Unit 1 50-369 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):
Escalation Rate Y
$466,987,774 Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/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 N
Datasheet 2 Signature: Michael Purdie/JoAnn Simpson Date: 07/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 6
PWR 3411
$105,000,000 112.8 1.98 0.65 2.23 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 100.00%
1 2%
30.45 See Annuity Sheet See Annuity Sheet 2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
McGuire (William B.) Nuclear Station, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
$790,193,833 Years remaining after annuity Px 50-369 12 31 Termination of Operations:
2041 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$466,847,886 NRC Minimum:
$466,847,886 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:
YES See Total Step 2
$58,745,249 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 Duke Energy Carolinas, LLC Total Annuity:
Step 3:
$275,388,309 Amount in Trust Fund:
$286,921,498 Total Earnings:
$503,272,335 Real Rate of Return per year Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$275,388,309 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$275,388,309 Total Step 1 + Step 2
$790,193,833 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES
$848,939,081
Datasheet 2 Signature: Michael Purdie/JoAnn Simpson Date: 07/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 6
2010 Year:
McGuire (William B.) Nuclear Station, Unit 1 Docket Number:
Date of Operation:
50-369 12 31 Termination of Operations:
2041 Day Plant name:
2.00%
30.45 See Annuity Sheet See Annuity Sheet 2.00%
7 Earnings Credit:
Step 4:
Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$286,921,498 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$58,745,249 Total Step 5 Total of Steps 4 thru 6:
$848,939,081 Does Licensee Pass:
Total Earnings:
N/A 0
$790,193,833 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$790,193,833 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
$275,388,309 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$503,272,335 YES If licensee is granted greater than 2% RRR
Datasheet 2 Signature: Michael Purdie/JoAnn Simpson Date: 07/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 6
12 2041 Year Annuity:
2011
$7,649,645 2%
$13,980,174 2012
$7,649,645 2%
$13,706,053 2013
$7,649,645 2%
$13,437,307 2014
$7,649,645 2%
$13,173,830 2015
$7,649,645 2%
$12,915,520 2016
$7,649,645 2%
$12,662,275 2017
$7,649,645 2%
$12,413,995 2018
$7,649,645 2%
$12,170,583 2019
$7,649,645 2%
$11,931,944 2020
$7,649,645 2%
$11,697,984 2021
$7,649,645 2%
$11,468,612 2022
$7,649,645 2%
$11,243,737 2023
$7,649,645 2%
$11,023,272 2024
$7,649,645 2%
$10,807,129 2025
$7,649,645 2%
$10,595,225 2026
$7,649,645 2%
$10,387,475 2027
$7,649,645 2%
$10,183,799 2028
$7,649,645 2%
$9,984,117 2029
$7,649,645 2%
$9,788,350 2030
$7,649,645 2%
$9,596,422 2031
$7,649,645 2%
$9,408,256 2032
$7,649,645 2%
$9,223,781 2033
$7,649,645 2%
$9,042,922 2034
$7,649,645 2%
$8,865,610 2035
$7,649,645 2%
$8,691,775 2036
$7,649,645 2%
$8,521,348 Total:
$286,921,498 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Michael Purdie/JoAnn Simpson Date: 07/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 6
12 2041 ANNUITY Termination of Operations:
Year Annuity:
2011
$7,649,645 2.00%
$13,980,174 2012
$7,649,645 2.00%
$13,706,053 2013
$7,649,645 2.00%
$13,437,307 2014
$7,649,645 2.00%
$13,173,830 2015
$7,649,645 2.00%
$12,915,520 2016
$7,649,645 2.00%
$12,662,275 2017
$7,649,645 2.00%
$12,413,995 2018
$7,649,645 2.00%
$12,170,583 2019
$7,649,645 2.00%
$11,931,944 2020
$7,649,645 2.00%
$11,697,984 2021
$7,649,645 2.00%
$11,468,612 2022
$7,649,645 2.00%
$11,243,737 2023
$7,649,645 2.00%
$11,023,272 2024
$7,649,645 2.00%
$10,807,129 2025
$7,649,645 2.00%
$10,595,225 2026
$7,649,645 2.00%
$10,387,475 2027
$7,649,645 2.00%
$10,183,799 2028
$7,649,645 2.00%
$9,984,117 2029
$7,649,645 2.00%
$9,788,350 2030
$7,649,645 2.00%
$9,596,422 2031
$7,649,645 2.00%
$9,408,256 2032
$7,649,645 2.00%
$9,223,781 2033
$7,649,645 2.00%
$9,042,922 2034
$7,649,645 2.00%
$8,865,610 2035
$7,649,645 2.00%
$8,691,775 2036
$7,649,645 2.00%
$8,521,348 Total:
$286,921,498 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation