ML112380013
| ML112380013 | |
| Person / Time | |
|---|---|
| Site: | Three Mile Island  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112380013 (3) | |
Text
Datasheet 1 Plant name: Three Mile Island Nuclear Station, Unit 1 Docket Number: 50-289 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):1 $452,655,000 Did the licensee identify the amount of estimated radiological funds? (Y/N) Y 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Category: Amount in Trust Fund:
Exelon Generation 100.00% 2 $489,906,000 Company, LLC Total Trust Fund Balance $489,906,000 3 Schedule of the annual amounts remaining to be collected: (provided/none) none 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate Allowed through Decom Return on Other Verified Needed Verified through Determined Rate of Return (Y/N)
Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 2.00%
5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) Y2 7 Any material changes to trust agreements? (Y/N) N If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below) 1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
2 Financial assurance provided by prepayment method coupled with an external trust fund. No further review required.
Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/16/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Three Mile Island Nuclear Station, Unit 1 Docket Number: 50-289 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 4 19 2034 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx PWR 2568 $97,598,400 113.6 2.16 0.65 2.45 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28 NRC Minimum: $447,915,983 Site Specific:
Amount of NRC Minimum/Site Licensee: % Owned: Category Specific: Amount in Trust Fund:
Exelon Generation 100.00% 2 $447,915,983 $489,906,000 Company, LLC Total Fund Balance: $489,906,000 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$489,906,000 2% 23.30 $777,142,549 YES Step 2:
Accumulation:
Value of Annuity per year (amount/See Annuity Real Rate of Return Number of Annual Sheet) per year Payments: Total Annuity:
2% $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:
$0 2% 23.30 $0 Total Step 1 + Step 2 Does Licensee Pass:
$777,142,549 YES Step 3:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$777,142,549 2% 7 $57,774,979 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:
$834,917,528 YES NO Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/16/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Three Mile Island Nuclear Station, Unit 1 Docket Number: 50-289 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 4 19 2034 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$489,906,000 2.00% 23.30 $777,142,549 YES Step 5:
Accumulation:
Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:
$0 2.00% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5
$0 2.00% 23.30 $0 Total Step 4 + Step 5 Does Licensee Pass:
$777,142,549 YES Step 6:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$777,142,549 2.00% 7 $57,774,979 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:
$834,917,528 YES NO Signature: Shawn Harwell Date: 8/5/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/16/2011 Formulas verified by: Clayton Pittiglio