ML112351259: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
 
(Created page by program invented by StriderTol)
Line 13: Line 13:
| page count = 5
| page count = 5
}}
}}
=Text=
{{#Wiki_filter:Datasheet 1Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category: 37.50%1 30.754%1 19.246%1 12.50%1 3 4variable 1variable 1variable 1 N N Y N Y Y 5 6Any 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/decommissionNorth Carolina Electric Membership CorporationNorth Carolina Municipal Power Agency 1Licensee:$123,831,426Amount in Trust Fund:
NAny 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$29,350,783Post-RAIRates Determined (Y/N)Y$466,987,774The total amount of dollars accumulated at the end of the appropriate year: (see below)
NAssumptions 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 EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$280,214,747Real Rate of ReturnPUC Verified (Y/N)$59,548,417Total Trust Fund BalancePlant name:Catawba Nuclear Station, Unit 250-414RAI Needed (Y/N)PUC Verified (Y/N)$67,484,121ProvidedDocket 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 RateAllowed through Decom (Y/N)Duke Energy Carolinas, LLCPiedmont Municipal Power Agency Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:1212PWR 3411$105,000,000112.81.980.652.231.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category37.50%130.75%119.25%112.50%1 2%32.93See Annuity SheetSee Annuity Sheet 2%7 Bx Ex LxECIBase LxBase Px2010Year:Catawba Nuclear Station, Unit 2Docket Number:Date of Operation:Latest Month Fx$743,485,851Years remaining after annuity Px50-414 531Termination of Operations:2043 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$175,067,957NRC Minimum:$466,847,886Piedmont Municipal Power AgencyTrust Fund Balance:Step 1: FxSite Specific:Total Step 2:$58,355,986Years Left in LicenseN/A$29,350,783Real Rate of Return per yearDoes Licensee Pass:YES$59,548,417See Total Step 2$55,272,845Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthNorth Carolina Municipal Power Agency 1North Carolina Electric Membership CorporationDuke Energy Carolinas, LLC$89,849,544$143,574,399Total Annuity:Step 3:$67,484,121$123,831,426Amount in Trust Fund:$205,607,530Total Earnings:$537,878,321Real Rate of Return per yearTotal of Steps 1 thru 3:See Annuity SheetNumber of Annual Payments:Accumulation:Step 2:Earnings Credit:$280,214,747Decom Period:See Total Step 2Total AnnuityReal Rate of Return per yearTotal Fund Balance:$280,214,747Total Step 1 + Step 2$743,485,851 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YES$798,758,696 Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12122010Year:Catawba Nuclear Station, Unit 2Docket Number:Date of Operation:50-414 531Termination of Operations:2043DayPlant name:2.00%32.93See Annuity SheetSee Annuity Sheet2.00%7Earnings Credit:Step 4:Shortfall:
NOReal Rate of Return per yearYears remaining after annuity$205,607,530Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseYES$55,272,845Total Step 5Total of Steps 4 thru 6:$798,758,696Does Licensee Pass:Total Earnings:N/A 0$743,485,851See Annuity SheetSee Total Step 4Decom Period:Step 6:$743,485,851See Total Step 4Does Licensee Pass:Real Rate of Return per yearYESTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Real Rate of Return per yearAccumulation:Value of Annuity per year$280,214,747Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$537,878,321YESIf licensee is granted greater than 2% RRR Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 12 5 2043YearAnnuity: 2011$4,177,667 2%$8,019,377 2012$4,177,667 2%$7,862,134 2013$4,177,667 2%$7,707,975 2014$4,177,667 2%$7,556,838 2015$4,177,667 2%$7,408,665 2016$4,177,667 2%$7,263,397 2017$4,177,667 2%$7,120,977 2018$4,177,667 2%$6,981,350 2019$4,177,667 2%$6,844,461 2020$4,177,667 2%$6,710,256 2021$4,177,667 2%$6,578,682 2022$4,177,667 2%$6,449,688 2023$4,177,667 2%$6,323,224 2024$4,177,667 2%$6,199,239 2025$4,177,667 2%$6,077,685 2026$4,177,667 2%$5,958,515 2027$4,177,667 2%$5,841,681 2028$4,177,667 2%$5,727,139 2029$4,177,667 2%$5,614,842 2030$4,177,667 2%$5,504,747 2031$4,177,667 2%$5,396,811 2032$4,177,667 2%$5,290,991 2033$3,740,167 2%$4,644,019 2034$21,541,591 2%$26,222,894 2035$3,740,167 2%$4,463,686 2036$3,740,167 2%$4,376,163 2037$3,740,167 2%$4,290,356 2038$3,740,167 2%$4,206,231 2039$2,445,950 2%$2,696,805 2040$2,445,950 2%$2,643,927 2041$2,445,950 2%$2,592,085 2042$2,445,950 2%$2,541,260 2043$2,445,950 2%$2,491,431Total:$205,607,530Total AccumulationTermination of Operations:Real Rate of Return:ANNUITY Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 12 5 2043Termination of Operations:ANNUITYYearAnnuity: 2011$4,177,6670.00%$4,177,667 2012$4,177,6670.00%$4,177,667 2013$4,177,6670.00%$4,177,667 2014$4,177,6670.00%$4,177,667 2015$4,177,6670.00%$4,177,667 2016$4,177,6670.00%$4,177,667 2017$4,177,6670.00%$4,177,667 2018$4,177,6670.00%$4,177,667 2019$4,177,6670.00%$4,177,667 2020$4,177,6670.00%$4,177,667 2021$4,177,6670.00%$4,177,667 2022$4,177,6670.00%$4,177,667 2023$4,177,6670.00%$4,177,667 2024$4,177,6670.00%$4,177,667 2025$4,177,6670.00%$4,177,667 2026$4,177,6670.00%$4,177,667 2027$4,177,6670.00%$4,177,667 2028$4,177,6670.00%$4,177,667 2029$4,177,6670.00%$4,177,667 2030$4,177,6670.00%$4,177,667 2031$4,177,6670.00%$4,177,667 2032$4,177,6670.00%$4,177,667 2033$3,740,1670.00%$3,740,167 2034$21,541,5910.00%$21,541,591 2035$3,740,1670.00%$3,740,167 2036$3,740,1670.00%$3,740,167 2037$3,740,1670.00%$3,740,167 2038$3,740,1670.00%$3,740,167 2039$2,445,9500.00%$2,445,950 2040$2,445,9500.00%$2,445,950 2041$2,445,9500.00%$2,445,950 2042$2,445,9500.00%$2,445,950 2043$2,445,9500.00%$2,445,950Total:$205,607,530 If licensee is granted greater than 2% RRRReal Rate of Return:Total Accumulation}}

Revision as of 11:58, 3 August 2018

2010 DFS Report Analysis for Catawba Nuclear Station, Unit 2
ML112351259
Person / Time
Site: Catawba Duke Energy icon.png
Issue date: 11/14/2011
From: Szabo A L
Division of Inspection and Regional Support
To:
Szabo, A L, NRR/DPR, 415-1985
References
Download: ML112351259 (5)
v • d • e


Text

Datasheet 1Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category: 37.50%1 30.754%1 19.246%1 12.50%1 3 4variable 1variable 1variable 1 N N Y N Y Y 5 6Any 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/decommissionNorth Carolina Electric Membership CorporationNorth Carolina Municipal Power Agency 1Licensee:$123,831,426Amount in Trust Fund:

NAny 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$29,350,783Post-RAIRates Determined (Y/N)Y$466,987,774The total amount of dollars accumulated at the end of the appropriate year: (see below)

NAssumptions 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 EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$280,214,747Real Rate of ReturnPUC Verified (Y/N)$59,548,417Total Trust Fund BalancePlant name:Catawba Nuclear Station, Unit 250-414RAI Needed (Y/N)PUC Verified (Y/N)$67,484,121ProvidedDocket 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 RateAllowed through Decom (Y/N)Duke Energy Carolinas, LLCPiedmont Municipal Power Agency Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:1212PWR 3411$105,000,000112.81.980.652.231.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category37.50%130.75%119.25%112.50%1 2%32.93See Annuity SheetSee Annuity Sheet 2%7 Bx Ex LxECIBase LxBase Px2010Year:Catawba Nuclear Station, Unit 2Docket Number:Date of Operation:Latest Month Fx$743,485,851Years remaining after annuity Px50-414 531Termination of Operations:2043 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$175,067,957NRC Minimum:$466,847,886Piedmont Municipal Power AgencyTrust Fund Balance:Step 1: FxSite Specific:Total Step 2:$58,355,986Years Left in LicenseN/A$29,350,783Real Rate of Return per yearDoes Licensee Pass:YES$59,548,417See Total Step 2$55,272,845Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthNorth Carolina Municipal Power Agency 1North Carolina Electric Membership CorporationDuke Energy Carolinas, LLC$89,849,544$143,574,399Total Annuity:Step 3:$67,484,121$123,831,426Amount in Trust Fund:$205,607,530Total Earnings:$537,878,321Real Rate of Return per yearTotal of Steps 1 thru 3:See Annuity SheetNumber of Annual Payments:Accumulation:Step 2:Earnings Credit:$280,214,747Decom Period:See Total Step 2Total AnnuityReal Rate of Return per yearTotal Fund Balance:$280,214,747Total Step 1 + Step 2$743,485,851 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YES$798,758,696 Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011 Signature: Aaron L. Szabo Date: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12122010Year:Catawba Nuclear Station, Unit 2Docket Number:Date of Operation:50-414 531Termination of Operations:2043DayPlant name:2.00%32.93See Annuity SheetSee Annuity Sheet2.00%7Earnings Credit:Step 4:Shortfall:

NOReal Rate of Return per yearYears remaining after annuity$205,607,530Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseYES$55,272,845Total Step 5Total of Steps 4 thru 6:$798,758,696Does Licensee Pass:Total Earnings:N/A 0$743,485,851See Annuity SheetSee Total Step 4Decom Period:Step 6:$743,485,851See Total Step 4Does Licensee Pass:Real Rate of Return per yearYESTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Real Rate of Return per yearAccumulation:Value of Annuity per year$280,214,747Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$537,878,321YESIf licensee is granted greater than 2% RRR Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 12 5 2043YearAnnuity: 2011$4,177,667 2%$8,019,377 2012$4,177,667 2%$7,862,134 2013$4,177,667 2%$7,707,975 2014$4,177,667 2%$7,556,838 2015$4,177,667 2%$7,408,665 2016$4,177,667 2%$7,263,397 2017$4,177,667 2%$7,120,977 2018$4,177,667 2%$6,981,350 2019$4,177,667 2%$6,844,461 2020$4,177,667 2%$6,710,256 2021$4,177,667 2%$6,578,682 2022$4,177,667 2%$6,449,688 2023$4,177,667 2%$6,323,224 2024$4,177,667 2%$6,199,239 2025$4,177,667 2%$6,077,685 2026$4,177,667 2%$5,958,515 2027$4,177,667 2%$5,841,681 2028$4,177,667 2%$5,727,139 2029$4,177,667 2%$5,614,842 2030$4,177,667 2%$5,504,747 2031$4,177,667 2%$5,396,811 2032$4,177,667 2%$5,290,991 2033$3,740,167 2%$4,644,019 2034$21,541,591 2%$26,222,894 2035$3,740,167 2%$4,463,686 2036$3,740,167 2%$4,376,163 2037$3,740,167 2%$4,290,356 2038$3,740,167 2%$4,206,231 2039$2,445,950 2%$2,696,805 2040$2,445,950 2%$2,643,927 2041$2,445,950 2%$2,592,085 2042$2,445,950 2%$2,541,260 2043$2,445,950 2%$2,491,431Total:$205,607,530Total AccumulationTermination of Operations:Real Rate of Return:ANNUITY Datasheet 2Signature: Michael Purdie/JoAnn Simpson Date: 7/20/2011Signature: Aaron L. SzaboDate: 8/18/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 12 5 2043Termination of Operations:ANNUITYYearAnnuity: 2011$4,177,6670.00%$4,177,667 2012$4,177,6670.00%$4,177,667 2013$4,177,6670.00%$4,177,667 2014$4,177,6670.00%$4,177,667 2015$4,177,6670.00%$4,177,667 2016$4,177,6670.00%$4,177,667 2017$4,177,6670.00%$4,177,667 2018$4,177,6670.00%$4,177,667 2019$4,177,6670.00%$4,177,667 2020$4,177,6670.00%$4,177,667 2021$4,177,6670.00%$4,177,667 2022$4,177,6670.00%$4,177,667 2023$4,177,6670.00%$4,177,667 2024$4,177,6670.00%$4,177,667 2025$4,177,6670.00%$4,177,667 2026$4,177,6670.00%$4,177,667 2027$4,177,6670.00%$4,177,667 2028$4,177,6670.00%$4,177,667 2029$4,177,6670.00%$4,177,667 2030$4,177,6670.00%$4,177,667 2031$4,177,6670.00%$4,177,667 2032$4,177,6670.00%$4,177,667 2033$3,740,1670.00%$3,740,167 2034$21,541,5910.00%$21,541,591 2035$3,740,1670.00%$3,740,167 2036$3,740,1670.00%$3,740,167 2037$3,740,1670.00%$3,740,167 2038$3,740,1670.00%$3,740,167 2039$2,445,9500.00%$2,445,950 2040$2,445,9500.00%$2,445,950 2041$2,445,9500.00%$2,445,950 2042$2,445,9500.00%$2,445,950 2043$2,445,9500.00%$2,445,950Total:$205,607,530 If licensee is granted greater than 2% RRRReal Rate of Return:Total Accumulation

Retrieved from "https://kanterella.com/w/index.php?title=ML112351259&oldid=942294"