ML100220935

Data Sheet 1 for Indian Point, Unit 3, Checklist for Step 1 Review

ML100220935
Person / Time
Site:	Indian Point
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220935 (2)

Text

o..

m, 1I DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP I REVIEW Unit:

UXA 4 t Pa 11L (i4 I/D.

ite of submittal:

1. The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c)

Did the licensee identify the amount of estimated radiological funds? Yes _._ No

2. The total amount of dollars accumulated at the end of the appropriate year "

k&'i.--

3. Schedule of the annual amounts remaining to be collected

4. 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:

5. Any contracts upon which the licensee is relying: Yes__

or No2,.

6. Any modifications to a licensee's method of providing decommissioning funding assurance:

Yes or No_.

7. Any material changes to trust agreements: Yes or No 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 Review Performed By:

Date:

t.

Plant name:

Indian Point, Unit 3 Datasheet 2-_-, atasheet 3 Docket Number:

Year:

2008 2015 50-286 Date of Operation:

Termination of Operations:

Month:

12 12 Day 31 12 I

IMWthI 1986$

1 ECI Base Lx I

I Lx I

P.x F.x I

I B

PWR 1

3216 I $103,300,800 109.5 2.16 0.65 I 2.37 1.649 1.988 I0.13 I 1.791 0.22 9.872 NRC Mimimum:

$407,219,844 Licensee:

I

% Owned:

I Category IAmount of NRC Minimum/Site Specific:

Amnnnt in Trust Fund:

Amount in Trust Fund:

I Aninunt in Trust Fund!

Entergy Licensee 2:

Licensee 3:

Licensee 4:

Licensee 5:

Licensee 6:

100.00%

2

$407,219,844

$0

$0

$0

$0,

$0

$388,220,000 Step 1:

Earnings Credit:

Real Rate of I Years Left Total Real Rate Trast Fund Balance:

I Return per yearc in License I of Return:

Total Earningsg:

n^.* 1 ;......

n....

1 ocuu* Lenunee rass I

I I

I I

I 1

I I

I

$388,220,000 1

2%

I 6.95 I

1.14750 1

$445,483,299 I

YES I

Step 2:

Accumulation:

j Real Rate of Number of Annual Value of Annuity per yea Return per year Payments:

Total Annuity:

1

$0 2%

0 1o 2

I Real Rate of Years remaining after Total Annuit0 Returm per year annuitY s0 2%

0.00 1

+s ITotal StepI + Step 2 If annuity is not consistent, go to "Annuity" sheet Does Licensee Pass:

I

$445,483,299 Step 3:

Decom Period:

Real Rate of Decom ITota RealRate Total Earningso Total Earnings:

I Return per year IPeriod: Iof Return:

Decom YES I

I

$445,483,299 1

2%

I 7

I 0.14869 I

$33,118,491 I

ITotal Of SteDs I thru 3:I Does Licensee Pass:

I Shortfall:

I I Totalof Steps I thna3: I Does Licensee Pasa:

I Sbort.falt:

I I

I I

$478,601,790 I

YES I

NO I

Date:

Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio