ML112351230
| ML112351230 | |
| Person / Time | |
|---|---|
| Site: | Browns Ferry  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351230 (5) | |
Text
Datasheet 1Signature: Shawn W. Harwell Date: 6/29/11Signature: Aaron L. Szabo Date: 7/6/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category: 100.00%1 3 4 9.00%4.00%5.00%N Y Y Y Y Y 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Allowed through Decom (Y/N)Total Trust Fund BalancePost-RAIRates Determined (Y/N)Any material changes to trust agreements? (Y/N)Plant name:Brown's Ferry Nuclear Power Station, Unit 250-260RAI Needed (Y/N)PUC Verified (Y/N)providedDocket 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):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)Escalation Rate N N Y$609,100,000The 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$157,714,181Real Rate of ReturnPUC Verified (Y/N)TVALicensee:$157,714,181Amount in Trust Fund:
Datasheet 2Signature: Shawn W. Harwell Date: 6/29/11 Signature: Aaron L. Szabo Date: 7/6/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 6BWR 3458$135,000,000112.81.980.652.231.676191.4114.23.049250.082.00.132.3070.2212.54% Owned:Category100.00%1 2%23.49See Annuity SheetSee Annuity Sheet 2%7$276,404,012($332,514,672)Shortfall:
NODoes Licensee Pass:Does Licensee Pass:
NOTotal of Steps 1 thru 3:See Annuity SheetNumber of Annual Payments:Accumulation:Step 2:Earnings Credit:$157,714,181Decom Period:See Total Step 2Total AnnuityReal Rate of Return per yearTotal Fund Balance:$157,714,181Total Step 1 + Step 2$257,277,289$19,126,723Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthTVATotal Annuity:Step 3:$157,714,181Amount in Trust Fund:$6,144,109Total Earnings:$251,133,179Real Rate of Return per year FxSite Specific:Total Step 2:Years Left in LicenseN/AReal Rate of Return per yearDoes Licensee Pass:
NOSee Total Step 2$257,277,289Years remaining after annuity Px50-2602831Termination of Operations:2034 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$608,918,683NRC Minimum:$608,918,683Trust Fund Balance:Step 1: Bx Ex LxECIBase LxBase Px2010Year:Brown's Ferry Nuclear Power Station, Unit 2Docket Number:Date of Operation:Latest Month Fx Datasheet 2Signature: Shawn W. Harwell Date: 6/29/11Signature: Aaron L. Szabo Date: 7/6/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 650-2602831Termination of Operations:2034DayPlant name:2010Year:Brown's Ferry Nuclear Power Station, Unit 2Docket Number:Date of Operation:5.00%23.49See Annuity SheetSee Annuity Sheet5.00%7Real Rate of Return per yearAccumulation:Value of Annuity per year$157,714,181Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$496,186,695 NOIf licensee is granted greater than 2% RRR NO$102,854,725Total Step 5Total of Steps 4 thru 6:$608,158,670Does Licensee Pass:Total Earnings:N/A 0$505,303,945See Annuity SheetSee Total Step 4Decom Period:Step 6:$505,303,945See Total Step 4Does Licensee Pass:Real Rate of Return per year NOTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseShortfall:($760,014)Real Rate of Return per yearYears remaining after annuity$9,117,250Earnings Credit:Step 4:
Datasheet 2Signature: Shawn W. HarwellDate: 6/29/11 Signature: Aaron L. Szabo Date: 7/6/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 6 28 2034YearAnnuity: 2011$200,000 2%$318,476 2012$200,000 2%$312,232 2013$200,000 2%$306,109 2014$200,000 2%$300,107 2015$200,000 2%$294,223 2016$200,000 2%$288,454 2017$200,000 2%$282,798 2018$200,000 2%$277,253 2019$200,000 2%$271,816 2020$200,000 2%$266,487 2021$200,000 2%$261,261 2022$200,000 2%$256,139 2023$200,000 2%$251,116 2024$200,000 2%$246,193 2025$200,000 2%$241,365 2026$200,000 2%$236,633 2027$200,000 2%$231,993 2028$200,000 2%$227,444 2029$200,000 2%$222,984 2030$200,000 2%$218,612 2031$200,000 2%$214,325 2032$200,000 2%$210,123 2033$200,000 2%$206,003 2034$200,000 2%$201,964Total:$6,144,109ANNUITYTotal AccumulationTermination of Operations:Real Rate of Return:
Datasheet 2Signature: Shawn W. HarwellDate: 6/29/11 Signature: Aaron L. SzaboDate: 7/6/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 6 28 2034ANNUITYTermination of Operations:YearAnnuity: 2011$200,0005.00%$629,272 2012$200,0005.00%$599,306 2013$200,0005.00%$570,768 2014$200,0005.00%$543,589 2015$200,0005.00%$517,703 2016$200,0005.00%$493,051 2017$200,0005.00%$469,572 2018$200,0005.00%$447,212 2019$200,0005.00%$425,916 2020$200,0005.00%$405,634 2021$200,0005.00%$386,318 2022$200,0005.00%$367,922 2023$200,0005.00%$350,402 2024$200,0005.00%$333,716 2025$200,0005.00%$317,825 2026$200,0005.00%$302,690 2027$200,0005.00%$288,277 2028$200,0005.00%$274,549 2029$200,0005.00%$261,475 2030$200,0005.00%$249,024 2031$200,0005.00%$237,166 2032$200,0005.00%$225,872 2033$200,0005.00%$215,116 2034$200,0005.00%$204,873Total:$9,117,250If licensee is granted greater than 2% RRRReal Rate of Return:Total Accumulation