ML100220936

Data Sheet 1 for Indian Point, Unit 2, Checklist for Step 1 Review

ML100220936
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: ML100220936 (2)

Text

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

, , 4 -/, Z.- Date 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"22 .*,3 .

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, grid rates of other factors used in funding projections:

5. Any contracts upon which the licensee is relying: Yes or No

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 "*

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: F) ]I (9o N'

t/

)

\,

Datasheet 2 atasheet 3 *-

Plant name: Indian Point, Unit 2 Docket Number: 50-247 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 9 28 2013 I I N1th I

286$ I ECI Base Lx v

j~

I I P. I F.

] PWR 3216 I $103,300,800 1 109.5 ] 2.16 1 0.65 I 2.37 I 1.649 I 1.988 i 0.13 I 1.791 I 0.22 I 9.872 1 NRC Mimimum: $407,219,844 Licensee:  % Owned: Category Amount of NRC Minimum/Site Specific Amount in Trust Fund:

. Amount in Trust Fund:

Entergy 100.00% 2 $407,219,844 $312,390,000 Licensee 2: $0 Licensee 3: $0 Licensee 4: $0 Licensee 5: $0 Licensee 6: $0 Step 1:

Earnings Credit:

Real Rate of Years Left I Total Real Rates STrust Fund Balance: Return oer year in License I of Return: I Total Earnines: I Does Licensee Pass: I I $312,390,000 2% 1 4.74 I 1.09845 $343,144,666 I NO i Step 2:

Accumulation: If annuity is not consistent, go to "Annuity" sheet I I Re~stn~t~ of I Numbher of Ann..al Value of Annuity per yeawl Rensrn per year Payments: Total Annuity:

$0 1 2% 0 o$

Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 2

$0 2% 0.00 $0 I

J Total Stepa I + Step2 l

2 l Does Licensee Pass: I I

I $343,144,666 NO Step 3:

Decom Period:

Real Rate of Decom. Total Real Rate Total Earnings for II Total Earnings:

"r" I Return [ lyear I Period:

.er I I

of Return: II Decom: I I $343,144,666 2% .7 I 0.14869 $25,510,347 i I Total of Steps I thin 3: i Does Licensee Pass: I Shortfall: i I $368,655,013 I NO ($38,564,830) I Spreadsheet created by: Aaron Szabo and Shawn Harwell Signature: s//fl Date : Fotnulas verified by: Larry P'ittiglio*

.iL