ML112370023
| ML112370023 | |
| Person / Time | |
|---|---|
| Site: | Indian Point  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370023 (5) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 2.00%
N Y
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Entergy Nuclear Operations, Inc.
Licensee:
$374,543,000 Amount in Trust Fund:
N Y
$474,224,079 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
$374,543,000 Real Rate of Return PUC Verified (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Indian Point, Unit 2 50-247 RAI Needed (Y/N)
PUC Verified (Y/N)
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):
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
Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 9
PWR 3216
$103,300,800 113.6 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 100.00%
1 2%
2.74 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Indian Point, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
$395,440,795 Years remaining after annuity Px 50-247 28 31 Termination of Operations:
2013 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$696,200,000 NRC Minimum:
$474,086,454 Trust Fund Balance:
Step 1:
Fx Site Specific:
$696,200,000 Total Step 2:
Years Left in License 2.74 Real Rate of Return per year Does Licensee Pass:
NO
$0
$29,398,189 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 Entergy Nuclear Operations, Inc.
Total Annuity:
Step 3:
$374,543,000 Amount in Trust Fund:
$0 Total Earnings:
$395,440,795 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$374,543,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$374,543,000 Total Step 1 + Step 2
$395,440,795
($271,361,015)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$424,838,985
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 9
2010 Year:
Indian Point, Unit 2 Docket Number:
Date of Operation:
50-247 28 31 Termination of Operations:
2013 Day Plant name:
2.00%
2.74 2.00%
2.00%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
($271,361,015)
Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License NO
$29,398,189 Total Step 5 Total of Steps 4 thru 6:
$424,838,985 Does Licensee Pass:
Total Earnings:
2.74 0
$395,440,795
$0
$0 Decom Period:
Step 6:
$395,440,795
$0 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$374,543,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$395,440,795 NO If licensee is granted greater than 2% RRR
Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 9
28 2013 2.00%
2.00%
Plant Spent Fuel 2013
$393,411,227
$11,824,000 N/A 2.00%
$389,337,211 2014
$389,337,211
$52,116,000 N/A 2.00%
$344,486,796 2015
$344,486,796
$26,765,000 N/A 2.00%
$324,343,882 2016
$324,343,882
$3,921,000 N/A 2.00%
$326,870,549 2017
$326,870,549
$3,910,000 N/A 2.00%
$329,458,860 2018
$329,458,860
$3,910,000 N/A 2.00%
$332,098,937 2019
$332,098,937
$3,910,000 N/A 2.00%
$334,791,816 2020
$334,791,816
$3,921,000 N/A 2.00%
$337,527,442 2021
$337,527,442
$3,910,000 N/A 2.00%
$340,328,891 2022
$340,328,891
$3,910,000 N/A 2.00%
$343,186,369 2023
$343,186,369
$3,910,000 N/A 2.00%
$346,100,997 2024
$346,100,997
$3,895,000 N/A 2.00%
$349,089,066 2025
$349,089,066
$3,884,000 N/A 2.00%
$352,148,008 2026
$352,148,008
$3,884,000 N/A 2.00%
$355,268,128 2027
$355,268,128
$3,884,000 N/A 2.00%
$358,450,651 2028
$358,450,651
$3,895,000 N/A 2.00%
$361,685,714 2029
$361,685,714
$3,884,000 N/A 2.00%
$364,996,588 2030
$364,996,588
$3,884,000 N/A 2.00%
$368,373,680 2031
$368,373,680
$3,884,000 N/A 2.00%
$371,818,313 2032
$371,818,313
$3,895,000 N/A 2.00%
$375,320,729 2033
$375,320,729
$3,884,000 N/A 2.00%
$378,904,304 2034
$378,904,304
$3,884,000 N/A 2.00%
$382,559,550 2035
$382,559,550
$3,884,000 N/A 2.00%
$386,287,901 2036
$386,287,901
$3,895,000 N/A 2.00%
$390,079,709 2037
$390,079,709
$3,884,000 N/A 2.00%
$393,958,463 2038
$393,958,463
$3,884,000 N/A 2.00%
$397,914,793 2039
$397,914,793
$3,884,000 N/A 2.00%
$401,950,248 2040
$401,950,248
$3,895,000 N/A 2.00%
$406,055,303 2041
$406,055,303
$3,884,000 N/A 2.00%
$410,253,569 2042
$410,253,569
$3,884,000 N/A 2.00%
$414,535,801 2043
$414,535,801
$3,884,000 N/A 2.00%
$418,903,677
$395,440,795 Entergy Nuclear Operatons, Inc.
Indian Point, Unit 2 SAFSTOR ANALYSIS End of Year Trust Fund Balance Real Rate of Return Expense Per Year Contributions Beginning Trust Fund Balance Year Name of Licensee:
Name of Unit:
Decommissioning Real Rate of Return:
Date of Termination of Operations End of Operations Balance:
Operating Life Real Rate of Return:
Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 9
28 2013 2.00%
2.00%
Plant Spent Fuel
$395,440,795 Entergy Nuclear Operatons, Inc.
Indian Point, Unit 2 SAFSTOR ANALYSIS End of Year Trust Fund Balance Real Rate of Return Expense Per Year Contributions Beginning Trust Fund Balance Year Name of Licensee:
Name of Unit:
Decommissioning Real Rate of Return:
Date of Termination of Operations End of Operations Balance:
Operating Life Real Rate of Return:
2044
$418,903,677
$3,895,000 N/A 2.00%
$423,347,800 2045
$423,347,800
$3,884,000 N/A 2.00%
$427,891,916 2046
$427,891,916
$3,884,000 N/A 2.00%
$432,526,915 2047
$432,526,915
$3,884,000 N/A 2.00%
$437,254,613 2048
$437,254,613
$3,887,000 N/A 2.00%
$442,073,835 2049
$442,073,835
$3,876,000 N/A 2.00%
$447,000,552 2050
$447,000,552
$3,876,000 N/A 2.00%
$452,025,803 2051
$452,025,803
$3,876,000 N/A 2.00%
$457,151,559 2052
$457,151,559
$3,887,000 N/A 2.00%
$462,368,720 2053
$462,368,720
$3,876,000 N/A 2.00%
$467,701,335 2054
$467,701,335
$3,876,000 N/A 2.00%
$473,140,601 2055
$473,140,601
$3,876,000 N/A 2.00%
$478,688,653 2056
$478,688,653
$3,887,000 N/A 2.00%
$484,336,556 2057
$484,336,556
$3,876,000 N/A 2.00%
$490,108,528 2058
$490,108,528
$3,876,000 N/A 2.00%
$495,995,938 2059
$495,995,938
$3,876,000 N/A 2.00%
$502,001,097 2060
$502,001,097
$3,887,000 N/A 2.00%
$508,115,249 2061
$508,115,249
$3,876,000 N/A 2.00%
$514,362,794 2062
$514,362,794
$3,876,000 N/A 2.00%
$520,735,290 2063
$520,735,290
$3,876,000 N/A 2.00%
$527,235,235 2064
$527,235,235
$26,199,000 N/A 2.00%
$511,318,950 2065
$511,318,950
$58,792,000 N/A 2.00%
$462,165,409 2066
$462,165,409
$177,452,000 N/A 2.00%
$292,182,197 2067
$292,182,197
$75,804,000 N/A 2.00%
$221,463,801 2068
$221,463,801
$26,507,000 N/A 2.00%
$199,121,007 2069
$199,121,007
$6,383,000 N/A 2.00%
$196,656,597 2070
$196,656,597
$6,383,000 N/A 2.00%
$194,142,899 2071
$194,142,899
$6,383,000 N/A 2.00%
$191,578,927 2072
$191,578,927
$6,913,000 N/A 2.00%
$188,428,376 2073
$188,428,376
$28,028,000 N/A 2.00%
$162,993,496