ML100220937
| ML100220937 | |
| Person / Time | |
|---|---|
| Site: | Vermont Yankee File:NorthStar Vermont Yankee icon.png |
| 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'
.)
Plant name:
Vermont Yankee Power Station Datasheet 2',_jiasheet 3
Docket Number:
Year:
2008 2012 50-271 Date of Operation:
Termination of Operations:
Month:
12 3
Day 31 21 I
MWthI 1986$
1 ECI
$121,208,000 109.5 BWR I
1912 Base Lx 2.16
$513,383,856 I L.
1 0.65 1 2.37 1 Px 1,649 Fx 1.988 I L. I I !.1-d 0.13 1 1.805 1 0:22 1 1,
9 NRC Minimum:
Licensee 2:
Licensee 3:
Licensee 4:
Licensee 5:
Licensee 6:
$o
$o
$o
$0
$0 I
Step 1:
Earnings Credit:
Trust Fund Balance:
$372,010,000 Step 2: 4 Real Rate of, Years Left Total Real Rates Return per year in License of Return:
2%
I 3.22 1.06590 I
Total Earnings:
$396,524,067 Does Licensee Pass:
NO I
Accumulation:
I I
Real Rate of I If annuity is not consistent, go to "Annuity" sheet 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 + Step2 2
$396,524,067 Does Licensee Pass:
. NO I
Step 3:
Decom Period:
Total Earnings:
$396,524,067 I
4 Real Rate of Return per year 2%
Decorn Total Real Rate Period:
of Retum:
7 0.14869 Total Earnings for Decom:
$29,478,723 Total of Steps 1
thr 3:
$426,002,789 Does Licensee Pass:
NO IShortfall:
($87,381,066)
Date:~~ ~b Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio