ML112370149
| ML112370149 | |
| Person / Time | |
|---|---|
| Site: | Millstone  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370149 (3) | |
Text
Datasheet 1 Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois 7/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
93.4707%
1 1.7303%
1 4.7990%
1 3
4 2.00%
N Y
Y N
Y N
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Plant name:
Millstone Nuclear Power Station, Unit 3 50-423 RAI Needed (Y/N)
PUC Verified (Y/N)
$5,700,000 None 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)
Massachusetts Municipal WEC Y
$482,000,000 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
$399,500,000 Real Rate of Return PUC Verified (Y/N)
$19,300,000 Total Trust Fund Balance Central Vermont PSC Dominion Nuclear Connecticut Licensee:
$374,500,000 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 and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois 7/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 11 PWR 3411
$105,000,000 113.6 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
% Owned:
Category 93.47%
1 1.73%
1 4.80%
1 2%
34.90 2%
2%
2%
7
$856,658,312 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$399,500,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$399,500,000 Total Step 1 + Step 2
$797,378,904
$59,279,407 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 Dominion Nuclear Connecticut Central Vermont PSC Massachusetts Municipal WEC
$23,125,648
$8,338,051 Total Annuity:
Step 3:
$5,700,000
$374,500,000 Amount in Trust Fund:
$0 Total Earnings:
$797,378,904 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License 34.90 Real Rate of Return per year Does Licensee Pass:
YES
$19,300,000
$0
$797,378,904 Years remaining after annuity Px 50-423 25 31 Termination of Operations:
2045 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$450,421,027 NRC Minimum:
$481,884,726 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Millstone Nuclear Power Station, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Michael Purdie and Jo Ann Simpson Date: 06/20/2011 Secondary Review: Kosmas Lois 7/20/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 11 50-423 25 31 Termination of Operations:
2045 Day Plant name:
2010 Year:
Millstone Nuclear Power Station, Unit 3 Docket Number:
Date of Operation:
2.00%
34.90 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$374,500,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$747,480,350 YES If licensee is granted greater than 2% RRR YES
$55,569,807 Total Step 5 Total of Steps 4 thru 6:
$803,050,157 Does Licensee Pass:
Total Earnings:
34.90 0
$747,480,350
$0
$0 Decom Period:
Step 6:
$747,480,350
$0 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
$0 Earnings Credit:
Step 4: