ML100220937

Data Sheet 1 for Vermont Yankee Nuclear Power, Checklist for Step 1 Review

ML100220937
Person / Time
Site:	Vermont Yankee
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220937 (2)

Text

DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit: W/*/ 2*/., ,/4O./ ," 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 3 , 0,

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 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,,,A_.

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 Date: rl /3 (Do 9/LIO'

.)

Datasheet 2' ,_jiasheet 3 Plant name: Vermont Yankee Power Station Docket Number: 50-271 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 3 21 2012 BWR I

I MWthI 1912 1986$

$121,208,000 1 ECI 109.5 Base Lx 2.16 0.65 I L. 1 1 2.37 1 Px 1,649 Fx 1.988 0.13 I L. I I !.1-d 1 1.805 1 0:22 1 1, 9 NRC Minimum: $513,383,856 Licensee 2: $o Licensee 3: $o Licensee 4: $o Licensee 5: $0 Licensee 6: $0 Step 1:

Earnings Credit:

4 Real Rate of, Years Left Total Real Rates I Trust Fund Balance:

$372,010,000 Return per year 2%

in License I 3.22 of Return:

1.06590 I Total Earnings:

$396,524,067 Does Licensee Pass:

NO I Step 2:

Accumulation: If annuity is not consistent, go to "Annuity" sheet I I Real Rate of I Number of Annual Value of Annuity p~er yesil Rettrns per year I Payments: Total Annuity

$0 I 2% 0 $0 Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 2

$0 2% 0.00 $0 Total Step I + Step22

$396,524,067 Does Licensee Pass:

. NO I Step 3:

Decom Period:

I Total Earnings:

$396,524,067 4 Real Rate of Return per year 2%

Decorn Period:

7 Total Real Rate of Retum:

0.14869 Total Earnings for Decom:

$29,478,723 Total of Steps thr1 3: Does Licensee Pass: IShortfall:

$426,002,789 NO ($87,381,066)

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