ML112370144
| ML112370144 | |
| 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: ML112370144 (5) | |
Text
Datasheet 1 Signature: Michael Purdie/Jo Ann 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 Plant name:
McGuire (William B.) Nuclear Station, Unit 2 50-370 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 Allowed through Decom (Y/N)
Y
$466,987,774 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
$328,600,594 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance 1 Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission Duke Energy Carolinas, LLC Licensee:
$328,600,594 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)
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 3
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%
32.17 See Annuity Sheet See Annuity Sheet 2%
7
$1,115,233,893 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:
$328,600,594 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$328,600,594 Total Step 1 + Step 2
$1,038,061,462
$77,172,431 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:
$328,600,594 Amount in Trust Fund:
$416,671,627 Total Earnings:
$621,389,835 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:
YES See Total Step 2
$1,038,061,462 Years remaining after annuity Px 50-370 3
31 Termination of Operations:
2043 1986$
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:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
McGuire (William B.) Nuclear Station, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
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 3
50-370 3
31 Termination of Operations:
2043 Day Plant name:
2010 Year:
McGuire (William B.) Nuclear Station, Unit 2 Docket Number:
Date of Operation:
2.00%
32.17 See Annuity Sheet See Annuity Sheet 2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$328,600,594 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$621,389,835 YES If licensee is granted greater than 2% RRR YES
$77,172,431 Total Step 5 Total of Steps 4 thru 6:
$1,115,233,893 Does Licensee Pass:
Total Earnings:
N/A 0
$1,038,061,462 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$1,038,061,462 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 Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$416,671,627 Earnings Credit:
Step 4:
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 3
3 2043 Year Annuity:
2011
$10,150,481 2%
$19,195,356 2012
$10,150,481 2%
$18,818,976 2013
$10,150,481 2%
$18,449,977 2014
$10,150,481 2%
$18,088,213 2015
$10,150,481 2%
$17,733,542 2016
$10,150,481 2%
$17,385,825 2017
$10,150,481 2%
$17,044,927 2018
$10,150,481 2%
$16,710,712 2019
$10,150,481 2%
$16,383,051 2020
$10,150,481 2%
$16,061,815 2021
$10,150,481 2%
$15,746,878 2022
$10,150,481 2%
$15,438,115 2023
$10,150,481 2%
$15,135,407 2024
$10,150,481 2%
$14,838,634 2025
$10,150,481 2%
$14,547,681 2026
$10,150,481 2%
$14,262,432 2027
$10,150,481 2%
$13,982,777 2028
$10,150,481 2%
$13,708,605 2029
$10,150,481 2%
$13,439,808 2030
$10,150,481 2%
$13,176,283 2031
$10,150,481 2%
$12,917,924 2032
$10,150,481 2%
$12,664,632 2033
$10,150,481 2%
$12,416,305 2034
$10,150,481 2%
$12,172,848 2035
$10,150,481 2%
$11,934,165 2036
$10,150,481 2%
$11,700,162 2037
$10,150,481 2%
$11,470,747 2038
$10,150,481 2%
$11,245,830 Total:
$416,671,627 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 3
3 2043 ANNUITY Termination of Operations:
Year Annuity:
2011
$10,150,481 2.00%
$19,195,356 2012
$10,150,481 2.00%
$18,818,976 2013
$10,150,481 2.00%
$18,449,977 2014
$10,150,481 2.00%
$18,088,213 2015
$10,150,481 2.00%
$17,733,542 2016
$10,150,481 2.00%
$17,385,825 2017
$10,150,481 2.00%
$17,044,927 2018
$10,150,481 2.00%
$16,710,712 2019
$10,150,481 2.00%
$16,383,051 2020
$10,150,481 2.00%
$16,061,815 2021
$10,150,481 2.00%
$15,746,878 2022
$10,150,481 2.00%
$15,438,115 2023
$10,150,481 2.00%
$15,135,407 2024
$10,150,481 2.00%
$14,838,634 2025
$10,150,481 2.00%
$14,547,681 2026
$10,150,481 2.00%
$14,262,432 2027
$10,150,481 2.00%
$13,982,777 2028
$10,150,481 2.00%
$13,708,605 2029
$10,150,481 2.00%
$13,439,808 2030
$10,150,481 2.00%
$13,176,283 2031
$10,150,481 2.00%
$12,917,924 2032
$10,150,481 2.00%
$12,664,632 2033
$10,150,481 2.00%
$12,416,305 2034
$10,150,481 2.00%
$12,172,848 2035
$10,150,481 2.00%
$11,934,165 2036
$10,150,481 2.00%
$11,700,162 2037
$10,150,481 2.00%
$11,470,747 2038
$10,150,481 2.00%
$11,245,830 Total:
$416,671,627 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation