GO2-07-057, Decommissioning Fund Status Report

From kanterella
Jump to navigation Jump to search
Decommissioning Fund Status Report
ML071030125
Person / Time
Site: Columbia Energy Northwest icon.png
Issue date: 03/27/2007
From: Coleman D
Energy Northwest
To:
Document Control Desk, NRC/NRR/ADRO
References
GO2-07-057
Download: ML071030125 (2)
v • d • e


Text

§ ENERGY NORTHWEST

[People. Vision. ScOutons P.O. Box 968

  • Richland, WA
  • 99352-0968 March 27, 2007 G02-07-057 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001

Subject:

COLUMBIA GENERATING STATION, DOCKET NO. 50-397 DECOMMISSIONING FUND STATUS REPORT

Dear Sir or Madam:

In accordance with the requirements of 10 CFR 50.75(f)(1), Energy Northwest hereby reports the status of the Columbia Generating Station decommissioning funding:

" Estimated Decommissioning Cost -$567.9 Million, per 10 CFR 50.75(c)(1)&(2)*

  • Fund B1alance-as of December 31, 2006 - $111.0 Million,-,..

i Schedule",of Payments ,- Attached -

  • Assumed Cost Escalation Rate - 4%
  • Assumed"lnte rest Rate -60/o
  • Changes in Financial Assurance Method - None
  • Material Changes to Trust Agreement - None
  • Based on 3 rd Quarter 2006 Bureau of Labor Statistics data There are no commitments being made to the NRC by this letter. Should you have any questions or desire additional information regarding this matter, please contact GV Cullen at (509) 377-6105.

Respectfully, DW Coleman (Mail Drop PE20)

Manager, Regulatory Programs

Attachment:

"Schedule of Payments cc: ,F' BSMallett- NRC RIV  : RN Sherman - BPA/1399

.,CFLyon.-'NRCNRR ,WA Horin - Winston & Strawn NRC Sr. Resident Inspector 9.88.C.

A ,

DECOMMISSIONING FUND STATUS REPORT Attachment Page 1 of 1 Funding Schedule Revised Exhibit D Rev 3 March 19, 2007 Contract No. 96MS95254 I Decommissioning Restoration Interest Sub-Account Interest Sub-Account Total Fund Fiscal Year Payment Earned Balance Payment Earned Balance Balance FY 2006 Actual $ - $ - $ 100,452 $ - $ - $ 12,943 $ 113,395 FY 2007 $ 5,525 $ 6,027 $ 112,004 $ 953 $ 777 $ 14,673 $ 126,676 FY 2008 $ 6,215 $ 6,720 $ 124,939 $ 903 $ 880 $ 16,456 $ 141,395 FY 2009 $ 6,992 $ 7,496 $ 139,427 $ 855 $ 987 $ 18,298 $ 157,726 FY 2010 $ 7,866 $ 8,366 $ 155,659 $ 809 $ 1,098 $ 20,205 $ 175,864 FY 2011 $ 8,849 $ 9,340 $ 173,847 $ 767 $ 1,212 $ 22,184 $ 196,032 FY 2012 $ 9,956 $ 10,431 $ 194,234 $ 726 $ 1,331 $ 24,242 $ 218,476 FY 2013 $ 11,200 $ 11,654 $ 217,088 $ 688 $ 1,454 $ 26,384 $ 243,472 FY 2014 $ 12,600 $ 13,025 $ 242,714 $ 651 $ 1,583 $ 28,618 $ 271,332 FY 2015 $ 14,175 $ 14,563 $ 271,451 $ 617 $ 1,717 $ 30,952 $ 302,404 FY 2016 $ 15,947 $ 16,287 $ 303,686 $ 584 $ 1,857 $ 33,393 $ 337,079 FY 2017 $ 17,941 $ 18,221 $ 339,848 $ 553 $ 2,004 $ 35,950 $ 375,798 FY 2018 $ 20,183 $ 20,391 $ 380,422 $ 524 $ 2,157 $ 38,631 $ 419,052 FY 2019 $ 22,706 $ 22,825 $ 425,953 $ 496 $ 2,318 $ 41,445 $ 467,398 FY 2020 $ 25,545 $ 25,557 $ 477,055 $ 470 $ 2,487 $ 44,401 $ 521,456 FY 2021 $ 28,738 $ 28,623 $ 534,416 $ 445 $ 2,664 $ 47,511 $ 581,927 FY 2022 $ 32,330 $ 32,065 $ 598,811 $ 421 $ 2,851 $ 50,782 $ 649,593 FY 2023 $ 36,372 $ 35,929 $ 671,112 $ 399 $ 3,047 $ 54,228 $ 725,340 FY 2024 $ 40,918 $ 40,267 $ 752,297 $ 378 $ 3,254 $ 57,860 $ 810,156

Retrieved from "https://kanterella.com/w/index.php?title=GO2-07-057,_Decommissioning_Fund_Status_Report&oldid=2178738"