ML100220939

Data Sheet 1 for Palisades Nuclear Plant, Checklist for Step 1 Review

ML100220939
Person / Time
Site:	Palisades
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220939 (2)

Text

S DATASHEETI DATASHEET 1: CHECKLIST FOR STEP I REVIEW Unit: .. [IQ(a- .kl('CI*.( . . Date of submittal: 3, .30

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 .ýs- No

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

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_.

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:

2"

Datasheet 2'".-.Datasheet 3 Plant name: Palisades Nuclear Plant Docket Number: 50-255 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 3 24 2031 NIWthb 1986$ I ECI I Base Lx L. I Px I Fx I I E I I A. I PWR 1 2565 1 $97,572,000 1 107.6 2.08 1 0.65 I 2.24 1.649 1 1.988 1 0.13 1 1.791 1 0.22 9.872 NRC Mimimum: $376,574,286 I ~ I .,.n..~.a. I r,......,..., Amnnnt in Trnct l*',lnd.

I I4 a egr I*UUU m unto f. DamnhlUu JrHe ec c:1 Entergy 100.00% 2 $376,574,286 $218,800,000 Licensee 2: $0 Licensee 3: $0 Licensee ',: s0 Licensee 5: $0 Licensee 6: $0 Step I-Earnings Credit:

I Trust Fund Balance:

$218,800,000 II Real Rate of I Years LefITotal Real Rate Return ner year I in License I of Return: I 2%

- l--------

I 22.23 I 1.55306 I Total Eartain

$339,810,039

~,. 1 D es Licensee Pass:

NO l

I Step 2:

Accumulation: If annuity is not consistent, go to "Annuity" sheet n I Real Rate of I Number of Annual IValue of Annuity per yea1 Return per year Payments: .Total Annuity:

$0 1 2% o $0 Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 2

$0 2% 0.00 o$

I Total Stev I + Ste2 I Does Licensee Pass: I

$339,810,039 ] NO Step 3:

Decom Period:

Real Rate of Decom Total Real Rate Total Earnings for I

l Total Earnings:

W 1 1

Retumnervear

.... r-- f---

II Period: - "

II ofReturn:

I1 Decom:-- "

II I

1

$339,810,039 I 2V I 7 I 0.14869 I $25,262,441 1 Total of Steus Ithlru3: I Does Licensee Pass: I Shortfall: I

$365,0;2,480 1 NO ($11,501,806) 1 Signature: Date:

Sigrrahare: a c - Spreadsheet created by: Aaron Szabo and Shawn Ilarwell Formulas verified by: Larry Pittiglio