ML112371757
| ML112371757 | |
| Person / Time | |
|---|---|
| Site: | Oconee  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112371757 (5) | |
Text
Datasheet 1 Signature: Michael Purdie and JoAnn Simpson Date: 07/20/2011 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 Duke Energy Carolinas, LLC Licensee:
$214,979,309 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)
Y
$434,069,139 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
$214,979,309 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance Plant name:
Oconee Nuclear Station, Unit 2 50-270 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)
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 10 PWR 2568
$97,598,400 112.8 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%
22.76 See Annuity Sheet See Annuity Sheet 2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Oconee Nuclear Station, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
$464,778,348 Years remaining after annuity Px 50-270 6
31 Termination of Operations:
2033 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$433,939,112 NRC Minimum:
$433,939,112 Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
18 Years Left in License N/A Real Rate of Return per year Does Licensee Pass:
NO See Total Step 2
$34,552,939 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:
$214,979,309 Amount in Trust Fund:
$127,352,616 Total Earnings:
$337,425,732 Real Rate of Return per year Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$214,979,309 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$214,979,309 Total Step 1 + Step 2
$464,778,348 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES
$499,331,287
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 10 2010 Year:
Oconee Nuclear Station, Unit 2 Docket Number:
Date of Operation:
50-270 6
31 Termination of Operations:
2033 Day Plant name:
2.00%
22.76 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
$127,352,616 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$34,552,939 Total Step 5 Total of Steps 4 thru 6:
$499,331,287 Does Licensee Pass:
Total Earnings:
N/A 18
$464,778,348 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$464,778,348 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
$214,979,309 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$337,425,732 NO If licensee is granted greater than 2% RRR
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 10 6
2033 Year Annuity:
2011
$5,305,813 2%
$8,328,125 2012
$5,305,813 2%
$8,164,828 2013
$5,305,813 2%
$8,004,733 2014
$5,305,813 2%
$7,847,778 2015
$5,305,813 2%
$7,693,900 2016
$5,305,813 2%
$7,543,039 2017
$5,305,813 2%
$7,395,136 2018
$5,305,813 2%
$7,250,134 2019
$5,305,813 2%
$7,107,974 2020
$5,305,813 2%
$6,968,602 2021
$5,305,813 2%
$6,831,963 2022
$5,305,813 2%
$6,698,003 2023
$5,305,813 2%
$6,566,669 2024
$5,305,813 2%
$6,437,911 2025
$5,305,813 2%
$6,311,678 2026
$5,305,813 2%
$6,187,919 2027
$5,305,813 2%
$6,066,588 2028
$5,305,813 2%
$5,947,635 Total:
$127,352,616 Year Annuity:
2011
$5,305,813 2.00%
$8,328,125 2012
$5,305,813 2.00%
$8,164,828 2013
$5,305,813 2.00%
$8,004,733 2014
$5,305,813 2.00%
$7,847,778 2015
$5,305,813 2.00%
$7,693,900 2016
$5,305,813 2.00%
$7,543,039 2017
$5,305,813 2.00%
$7,395,136 2018
$5,305,813 2.00%
$7,250,134 2019
$5,305,813 2.00%
$7,107,974 2020
$5,305,813 2.00%
$6,968,602 2021
$5,305,813 2.00%
$6,831,963 2022
$5,305,813 2.00%
$6,698,003 2023
$5,305,813 2.00%
$6,566,669 2024
$5,305,813 2.00%
$6,437,911 ANNUITY Total Accumulation If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Michael Purdie and JoAnn Simpson Date: 07/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 10 6
2033 ANNUITY Termination of Operations:
2025
$5,305,813 2.00%
$6,311,678 2026
$5,305,813 2.00%
$6,187,919 2027
$5,305,813 2.00%
$6,066,588 2028
$5,305,813 2.00%
$5,947,635 Total:
$127,352,616