ML100220938
| ML100220938 | |
| Person / Time | |
|---|---|
| Site: | Pilgrim |
| Issue date: | 03/30/2009 |
| From: | - No Known Affiliation |
| To: | Office of Information Services |
| References | |
| FOIA/PA-2010-0090 | |
| Download: ML100220938 (2) | |
Text
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit: 011VA1 A!Ide/
40,dr Date of submittal:
/3 /% 5
- 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 N_ _
No
- 2. The total amount of dollars accumulated at the end of the appropriate year ___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
)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:
91 cJL(4c,,
Plant name:
Pilgrim Station Datasheet 2<,_.atasheet 3 Docket Number:
Year:
2008 2026 50-293
'-5 Month:
Date of Operation:
Termination of Operations:
12 3
Base Lx 2.16 Day 31 18 0.65 2.37 I
,MWth 1
$122,252,000 1
109.5 1-Pxj 1.649 IEL..1 0.13 11.805 1 1!5 1ax I
0.22 NRC Mimimum:
$517,805,781 Step I:
Earnings Credit:
Trust Fund Balance:
$550,290,000 I
Real Rate of IYears Left Total Real RateI Return per year. I in License I of Retarn:
I
=
2%
1 17.21 1
1.40620 1
Total Earnings i
$773,817,017 Does Licensee Pass:
YES I
Step 2:
Accumulation:
IReal Rate of Number of Annual Value of Annuity per yeam Return per year Payments:
Total Annuity:
I
$0 1
2%
0
$0 Reat Rate of Years remaining after Total Annuity Return per year annuity Total Step 2
$0 2%
0.00
$0 If annuity is not consistent, go to "Annuity" sheet Does Licensee Pass:
]
YES Total Step I + Ste
$773,817,017 "
Step 3:
Decom Period:
Total Earnings:
S773,817,017 I
4 Real Rate of Decom Total Real Rate Return per year Period:
of Return:
2%
7 0.14869 Total Earnings for Decom:
$57,527,750 I I$831,344,7671 Does Licensee Pass:
YES
+
Shortfall:
NO Signature:
Date: ? A. ()D Spreadsheet created by: Aaron Szabo and Shawn Harwell Fonnulas verified by: Larry Pittiglio