ML112370045
| ML112370045 | |
| Person / Time | |
|---|---|
| Site: | Limerick  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370045 (5) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 3.00%
3.00%
Y N
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Plant name:
Limerick Generating Station, Unit 1 50-352 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):1 Escalation Rate Allowed through Decom (Y/N)
Y
$634,961,000 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
$248,238,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance 2 Financial Assurance is provided by the external sinking fund method coupled with an external trust fund. No further review required.
1 Licensee calculated MFA higher than NRC calculations. Justification, including factors used, were provided to NRC for review. No further review required.
Exelon Generation Company, LLC Licensee:
$248,238,000 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)
Y2 Post-RAI Rates Determined (Y/N)
Datasheet 2 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 10 BWR 3458
$135,000,000 113.6 2.16 0.65 2.45 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 12.54
% Owned:
Category 100.00%
1 2%
13.82 See Annuity Sheet See Annuity Sheet 2%
7
$467,876,705
($160,375,058)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
see annuity sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$248,238,000 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$248,238,000 Total Step 1 + Step 2
$435,500,374
$32,376,332 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 Exelon Generation Company, LLC Total Annuity:
Step 3:
$248,238,000 Amount in Trust Fund:
$109,123,411 Total Earnings:
$326,376,962 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License N/A Real Rate of Return per year Does Licensee Pass:
NO See Total Step 2
$435,500,374 Years remaining after annuity Px 50-352 26 31 Termination of Operations:
2024 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$628,251,763 NRC Minimum:
$628,251,763 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Limerick Generating Station, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 10 50-352 26 31 Termination of Operations:
2024 Day Plant name:
2010 Year:
Limerick Generating Station, Unit 1 Docket Number:
Date of Operation:
3.00%
13.82 See Annuity Sheet See Annuity Sheet 2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$248,238,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$373,485,736 NO If licensee is granted greater than 2% RRR NO
$36,551,305 Total Step 5 Total of Steps 4 thru 6:
$528,210,057 Does Licensee Pass:
Total Earnings:
N/A 0
$491,658,752 see annuity sheet See Total Step 4 Decom Period:
Step 6:
$491,658,752 See Total Step 4 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
($100,041,706)
Real Rate of Return per year Years remaining after annuity
$118,173,017 Earnings Credit:
Step 4:
Datasheet 2 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 10 26 2024 Year Annuity:
2011
$7,170,000 2%
$9,427,231 2012
$7,170,000 2%
$9,242,383 2013
$7,170,000 2%
$9,061,160 2014
$7,170,000 2%
$8,883,490 2015
$7,170,000 2%
$8,709,304 2016
$7,170,000 2%
$8,538,533 2017
$7,170,000 2%
$8,371,111 2018
$7,170,000 2%
$8,206,972 2019
$7,170,000 2%
$8,046,051 2020
$7,170,000 2%
$7,888,285 2021
$7,170,000 2%
$7,733,613 2022
$7,170,000 2%
$7,581,973 2023
$7,170,000 2%
$7,433,307 2024
$0 2%
$0 Total:
$109,123,411 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Shawn Harwell Date: 8/3/2011 Signature: Aaron L. Szabo Date: 8/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 10 26 2024 ANNUITY Termination of Operations:
Year Annuity:
2011
$7,170,000 3.00%
$10,788,112 2012
$7,170,000 3.00%
$10,473,895 2013
$7,170,000 3.00%
$10,168,830 2014
$7,170,000 3.00%
$9,872,650 2015
$7,170,000 3.00%
$9,585,097 2016
$7,170,000 3.00%
$9,305,920 2017
$7,170,000 3.00%
$9,034,874 2018
$7,170,000 3.00%
$8,771,722 2019
$7,170,000 3.00%
$8,516,235 2020
$7,170,000 3.00%
$8,268,189 2021
$7,170,000 3.00%
$8,027,368 2022
$7,170,000 3.00%
$7,793,561 2023
$7,170,000 3.00%
$7,566,564 2024
$0 3.00%
$0 Total:
$118,173,017 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation