ML112370023: Difference between revisions
StriderTol (talk | contribs) (Created page by program invented by StriderTol) |
StriderTol (talk | contribs) (Created page by program invented by StriderTol) |
||
| Line 13: | Line 13: | ||
| page count = 5 | | page count = 5 | ||
}} | }} | ||
=Text= | |||
{{#Wiki_filter:Datasheet 1Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann SimpsonDate: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:100.00%1 3 42.00%N Y N 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Entergy Nuclear Operations, Inc.Licensee:$374,543,000Amount in Trust Fund: | |||
N Y$474,224,079The 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$374,543,000Real Rate of ReturnPUC Verified (Y/N)Any material changes to trust agreements? (Y/N)Plant name:Indian Point, Unit 250-247RAI Needed (Y/N)PUC Verified (Y/N)NoneDocket 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 NAllowed through Decom (Y/N)Total Trust Fund BalancePost-RAIRates Determined (Y/N) | |||
Datasheet 2Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 9PWR 3216$103,300,800113.62.160.652.451.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category100.00%1 2%2.74 2%2%2%7 Bx Ex LxECIBase LxBase Px2010Year:Indian Point, Unit 2Docket Number:Date of Operation:Latest Month Fx$395,440,795Years remaining after annuity Px50-2472831Termination of Operations:2013 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$696,200,000NRC Minimum:$474,086,454Trust Fund Balance:Step 1: FxSite Specific:$696,200,000Total Step 2:Years Left in License2.74Real Rate of Return per yearDoes Licensee Pass: | |||
NO$0$29,398,189Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthEntergy Nuclear Operations, Inc.Total Annuity:Step 3:$374,543,000Amount in Trust Fund: | |||
$0Total Earnings:$395,440,795Real Rate of Return per yearTotal of Steps 1 thru 3:Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$374,543,000Decom Period: | |||
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$374,543,000Total Step 1 + Step 2$395,440,795($271,361,015)Shortfall: | |||
NODoes Licensee Pass:Does Licensee Pass: | |||
NO$424,838,985 Datasheet 2Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 92010Year:Indian Point, Unit 2Docket Number:Date of Operation:50-2472831Termination of Operations:2013DayPlant name:2.00%2.742.00%2.00%2.00%7Earnings Credit:Step 4:Shortfall:($271,361,015)Real Rate of Return per yearYears remaining after annuity$0Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in License NO$29,398,189Total Step 5Total of Steps 4 thru 6:$424,838,985Does Licensee Pass:Total Earnings:2.74 0$395,440,795 | |||
$0$0Decom Period:Step 6:$395,440,795 | |||
$0Does Licensee Pass:Real Rate of Return per year NOTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Real Rate of Return per yearAccumulation:Value of Annuity per year$374,543,000Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$395,440,795 NOIf licensee is granted greater than 2% RRR Signature: Shawn HarwellDate: 7/26/2011Signature: Jo Ann SimpsonDate: 8/2/2011 9 28 20132.00%2.00%PlantSpent Fuel 2013$393,411,227$11,824,000N/A2.00%$389,337,211 2014$389,337,211$52,116,000N/A2.00%$344,486,796 2015$344,486,796$26,765,000N/A2.00%$324,343,882 2016$324,343,882$3,921,000N/A2.00%$326,870,549 2017$326,870,549$3,910,000N/A2.00%$329,458,860 2018$329,458,860$3,910,000N/A2.00%$332,098,937 2019$332,098,937$3,910,000N/A2.00%$334,791,816 2020$334,791,816$3,921,000N/A2.00%$337,527,442 2021$337,527,442$3,910,000N/A2.00%$340,328,891 2022$340,328,891$3,910,000N/A2.00%$343,186,369 2023$343,186,369$3,910,000N/A2.00%$346,100,997 2024$346,100,997$3,895,000N/A2.00%$349,089,066 2025$349,089,066$3,884,000N/A2.00%$352,148,008 2026$352,148,008$3,884,000N/A2.00%$355,268,128 2027$355,268,128$3,884,000N/A2.00%$358,450,651 2028$358,450,651$3,895,000N/A2.00%$361,685,714 2029$361,685,714$3,884,000N/A2.00%$364,996,588 2030$364,996,588$3,884,000N/A2.00%$368,373,680 2031$368,373,680$3,884,000N/A2.00%$371,818,313 2032$371,818,313$3,895,000N/A2.00%$375,320,729 2033$375,320,729$3,884,000N/A2.00%$378,904,304 2034$378,904,304$3,884,000N/A2.00%$382,559,550 2035$382,559,550$3,884,000N/A2.00%$386,287,901 2036$386,287,901$3,895,000N/A2.00%$390,079,709 2037$390,079,709$3,884,000N/A2.00%$393,958,463 2038$393,958,463$3,884,000N/A2.00%$397,914,793 2039$397,914,793$3,884,000N/A2.00%$401,950,248 2040$401,950,248$3,895,000N/A2.00%$406,055,303 2041$406,055,303$3,884,000N/A2.00%$410,253,569 2042$410,253,569$3,884,000N/A2.00%$414,535,801 2043$414,535,801$3,884,000N/A2.00%$418,903,677$395,440,795Entergy Nuclear Operatons, Inc.Indian Point, Unit 2SAFSTOR ANALYSISEnd of Year Trust Fund BalanceReal Rate of ReturnExpense Per YearContributionsBeginning Trust Fund BalanceYearName of Licensee:Name of Unit:Decommissioning Real Rate of Return:Date of Termination of OperationsEnd of Operations Balance:Operating Life Real Rate of Return: | |||
Signature: Shawn HarwellDate: 7/26/2011Signature: Jo Ann SimpsonDate: 8/2/2011 9 28 20132.00%2.00%PlantSpent Fuel$395,440,795Entergy Nuclear Operatons, Inc.Indian Point, Unit 2SAFSTOR ANALYSISEnd of Year Trust Fund BalanceReal Rate of ReturnExpense Per YearContributionsBeginning Trust Fund BalanceYearName of Licensee:Name of Unit:Decommissioning Real Rate of Return:Date of Termination of OperationsEnd of Operations Balance:Operating Life Real Rate of Return: | |||
2044$418,903,677$3,895,000N/A2.00%$423,347,800 2045$423,347,800$3,884,000N/A2.00%$427,891,916 2046$427,891,916$3,884,000N/A2.00%$432,526,915 2047$432,526,915$3,884,000N/A2.00%$437,254,613 2048$437,254,613$3,887,000N/A2.00%$442,073,835 2049$442,073,835$3,876,000N/A2.00%$447,000,552 2050$447,000,552$3,876,000N/A2.00%$452,025,803 2051$452,025,803$3,876,000N/A2.00%$457,151,559 2052$457,151,559$3,887,000N/A2.00%$462,368,720 2053$462,368,720$3,876,000N/A2.00%$467,701,335 2054$467,701,335$3,876,000N/A2.00%$473,140,601 2055$473,140,601$3,876,000N/A2.00%$478,688,653 2056$478,688,653$3,887,000N/A2.00%$484,336,556 2057$484,336,556$3,876,000N/A2.00%$490,108,528 2058$490,108,528$3,876,000N/A2.00%$495,995,938 2059$495,995,938$3,876,000N/A2.00%$502,001,097 2060$502,001,097$3,887,000N/A2.00%$508,115,249 2061$508,115,249$3,876,000N/A2.00%$514,362,794 2062$514,362,794$3,876,000N/A2.00%$520,735,290 2063$520,735,290$3,876,000N/A2.00%$527,235,235 2064$527,235,235$26,199,000N/A2.00%$511,318,950 2065$511,318,950$58,792,000N/A2.00%$462,165,409 2066$462,165,409$177,452,000N/A2.00%$292,182,197 2067$292,182,197$75,804,000N/A2.00%$221,463,801 2068$221,463,801$26,507,000N/A2.00%$199,121,007 2069$199,121,007$6,383,000N/A2.00%$196,656,597 2070$196,656,597$6,383,000N/A2.00%$194,142,899 2071$194,142,899$6,383,000N/A2.00%$191,578,927 2072$191,578,927$6,913,000N/A2.00%$188,428,376 2073$188,428,376$28,028,000N/A2.00%$162,993,496}} | |||
Revision as of 10:26, 3 August 2018
| ML112370023 | |
| Person / Time | |
|---|---|
| Site: | Indian Point  |
| 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: ML112370023 (5) | |
Text
Datasheet 1Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann SimpsonDate: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:100.00%1 3 42.00%N Y N 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Entergy Nuclear Operations, Inc.Licensee:$374,543,000Amount in Trust Fund:
N Y$474,224,079The 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$374,543,000Real Rate of ReturnPUC Verified (Y/N)Any material changes to trust agreements? (Y/N)Plant name:Indian Point, Unit 250-247RAI Needed (Y/N)PUC Verified (Y/N)NoneDocket 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 NAllowed through Decom (Y/N)Total Trust Fund BalancePost-RAIRates Determined (Y/N)
Datasheet 2Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 9PWR 3216$103,300,800113.62.160.652.451.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category100.00%1 2%2.74 2%2%2%7 Bx Ex LxECIBase LxBase Px2010Year:Indian Point, Unit 2Docket Number:Date of Operation:Latest Month Fx$395,440,795Years remaining after annuity Px50-2472831Termination of Operations:2013 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$696,200,000NRC Minimum:$474,086,454Trust Fund Balance:Step 1: FxSite Specific:$696,200,000Total Step 2:Years Left in License2.74Real Rate of Return per yearDoes Licensee Pass:
NO$0$29,398,189Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthEntergy Nuclear Operations, Inc.Total Annuity:Step 3:$374,543,000Amount in Trust Fund:
$0Total Earnings:$395,440,795Real Rate of Return per yearTotal of Steps 1 thru 3:Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$374,543,000Decom Period:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$374,543,000Total Step 1 + Step 2$395,440,795($271,361,015)Shortfall:
NODoes Licensee Pass:Does Licensee Pass:
NO$424,838,985 Datasheet 2Signature: Shawn HarwellDate: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 92010Year:Indian Point, Unit 2Docket Number:Date of Operation:50-2472831Termination of Operations:2013DayPlant name:2.00%2.742.00%2.00%2.00%7Earnings Credit:Step 4:Shortfall:($271,361,015)Real Rate of Return per yearYears remaining after annuity$0Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in License NO$29,398,189Total Step 5Total of Steps 4 thru 6:$424,838,985Does Licensee Pass:Total Earnings:2.74 0$395,440,795
$0$0Decom Period:Step 6:$395,440,795
$0Does Licensee Pass:Real Rate of Return per year NOTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Real Rate of Return per yearAccumulation:Value of Annuity per year$374,543,000Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$395,440,795 NOIf licensee is granted greater than 2% RRR Signature: Shawn HarwellDate: 7/26/2011Signature: Jo Ann SimpsonDate: 8/2/2011 9 28 20132.00%2.00%PlantSpent Fuel 2013$393,411,227$11,824,000N/A2.00%$389,337,211 2014$389,337,211$52,116,000N/A2.00%$344,486,796 2015$344,486,796$26,765,000N/A2.00%$324,343,882 2016$324,343,882$3,921,000N/A2.00%$326,870,549 2017$326,870,549$3,910,000N/A2.00%$329,458,860 2018$329,458,860$3,910,000N/A2.00%$332,098,937 2019$332,098,937$3,910,000N/A2.00%$334,791,816 2020$334,791,816$3,921,000N/A2.00%$337,527,442 2021$337,527,442$3,910,000N/A2.00%$340,328,891 2022$340,328,891$3,910,000N/A2.00%$343,186,369 2023$343,186,369$3,910,000N/A2.00%$346,100,997 2024$346,100,997$3,895,000N/A2.00%$349,089,066 2025$349,089,066$3,884,000N/A2.00%$352,148,008 2026$352,148,008$3,884,000N/A2.00%$355,268,128 2027$355,268,128$3,884,000N/A2.00%$358,450,651 2028$358,450,651$3,895,000N/A2.00%$361,685,714 2029$361,685,714$3,884,000N/A2.00%$364,996,588 2030$364,996,588$3,884,000N/A2.00%$368,373,680 2031$368,373,680$3,884,000N/A2.00%$371,818,313 2032$371,818,313$3,895,000N/A2.00%$375,320,729 2033$375,320,729$3,884,000N/A2.00%$378,904,304 2034$378,904,304$3,884,000N/A2.00%$382,559,550 2035$382,559,550$3,884,000N/A2.00%$386,287,901 2036$386,287,901$3,895,000N/A2.00%$390,079,709 2037$390,079,709$3,884,000N/A2.00%$393,958,463 2038$393,958,463$3,884,000N/A2.00%$397,914,793 2039$397,914,793$3,884,000N/A2.00%$401,950,248 2040$401,950,248$3,895,000N/A2.00%$406,055,303 2041$406,055,303$3,884,000N/A2.00%$410,253,569 2042$410,253,569$3,884,000N/A2.00%$414,535,801 2043$414,535,801$3,884,000N/A2.00%$418,903,677$395,440,795Entergy Nuclear Operatons, Inc.Indian Point, Unit 2SAFSTOR ANALYSISEnd of Year Trust Fund BalanceReal Rate of ReturnExpense Per YearContributionsBeginning Trust Fund BalanceYearName of Licensee:Name of Unit:Decommissioning Real Rate of Return:Date of Termination of OperationsEnd of Operations Balance:Operating Life Real Rate of Return:
Signature: Shawn HarwellDate: 7/26/2011Signature: Jo Ann SimpsonDate: 8/2/2011 9 28 20132.00%2.00%PlantSpent Fuel$395,440,795Entergy Nuclear Operatons, Inc.Indian Point, Unit 2SAFSTOR ANALYSISEnd of Year Trust Fund BalanceReal Rate of ReturnExpense Per YearContributionsBeginning Trust Fund BalanceYearName of Licensee:Name of Unit:Decommissioning Real Rate of Return:Date of Termination of OperationsEnd of Operations Balance:Operating Life Real Rate of Return:
2044$418,903,677$3,895,000N/A2.00%$423,347,800 2045$423,347,800$3,884,000N/A2.00%$427,891,916 2046$427,891,916$3,884,000N/A2.00%$432,526,915 2047$432,526,915$3,884,000N/A2.00%$437,254,613 2048$437,254,613$3,887,000N/A2.00%$442,073,835 2049$442,073,835$3,876,000N/A2.00%$447,000,552 2050$447,000,552$3,876,000N/A2.00%$452,025,803 2051$452,025,803$3,876,000N/A2.00%$457,151,559 2052$457,151,559$3,887,000N/A2.00%$462,368,720 2053$462,368,720$3,876,000N/A2.00%$467,701,335 2054$467,701,335$3,876,000N/A2.00%$473,140,601 2055$473,140,601$3,876,000N/A2.00%$478,688,653 2056$478,688,653$3,887,000N/A2.00%$484,336,556 2057$484,336,556$3,876,000N/A2.00%$490,108,528 2058$490,108,528$3,876,000N/A2.00%$495,995,938 2059$495,995,938$3,876,000N/A2.00%$502,001,097 2060$502,001,097$3,887,000N/A2.00%$508,115,249 2061$508,115,249$3,876,000N/A2.00%$514,362,794 2062$514,362,794$3,876,000N/A2.00%$520,735,290 2063$520,735,290$3,876,000N/A2.00%$527,235,235 2064$527,235,235$26,199,000N/A2.00%$511,318,950 2065$511,318,950$58,792,000N/A2.00%$462,165,409 2066$462,165,409$177,452,000N/A2.00%$292,182,197 2067$292,182,197$75,804,000N/A2.00%$221,463,801 2068$221,463,801$26,507,000N/A2.00%$199,121,007 2069$199,121,007$6,383,000N/A2.00%$196,656,597 2070$196,656,597$6,383,000N/A2.00%$194,142,899 2071$194,142,899$6,383,000N/A2.00%$191,578,927 2072$191,578,927$6,913,000N/A2.00%$188,428,376 2073$188,428,376$28,028,000N/A2.00%$162,993,496