ML100220940
| ML100220940 | |
| Person / Time | |
|---|---|
| Site: | FitzPatrick  |
| Issue date: | 03/30/2009 |
| From: | - No Known Affiliation |
| To: | Office of Information Services |
| References | |
| FOIA/PA-2010-0090 | |
| Download: ML100220940 (2) | |
Text
,---"
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit: Ji>',,* 4. (1'h:M (21 g
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. 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 licensee's method of providing decommissioning funding assurance:
Yes or No A
- 7. Any material changes to trust agreements: Yes or Nok.
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:
I Datasheet 'I iasheet 3
/
Plant name:
Fitzpatrick (James A.) Nuclear Power Plant Date of Operation:
Termination of Operations:
Month:
12 10 Day 31 17 Docket Number:
Year:
2008 2034 50-333 nNIth,1 1986$
ECI Base Lx I L_ I P.
i I
I I
I I
IBWR I 2536 15;126,824,0001 109.5 1
2.16 1
0.65 I 2.37 1 1.649 1.988 I 0.13 1 1.805 0.22 11.198 1 NRC Mimimum:
$537,170,765 Licensee:
% Owned:
I Category Amount of NRC Minimum/Site Snecific:
Amount in Trust Fund:
4-Entergy Licensee 2:
Licensee 3:
Licensee 4:
Licensee 5:
Licensee 6:
100.00%
2
$537,170,765
$0
$0
$0 s0
$0
$423,620,000 Step 1:
Earnings Credit:
Trust Fund Balance:
Real Rate of Years Left Total Real Ratel Return per year I in License I of Retur: I Totaul Earnine-I rinec I mr~en:e~e Pacw I
Total Earnings:
Does Licensee Pass:
I l
i K
l I
i I
I
$423,620,000 j
2%
25.79 1.66664 Step 2:
$706,021,116 YES I
Accumulation:
Value of Annuity per Real Rate f Nunber of Annual If annuity is not consistent, go to "Annuity" sheet I
2vear ye%
-0 AnnuI yer Return per yer Pyet:Total Annity Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 2
$0 2%
0.00 1
$0 I Total Step I + Step2 2 Does Licensee Pass:
I I
$706,02,1,16 I
YES Step 3:
Decom Period:
I Total Earnings:
RealRateof Decomn iTotalRealRate Total Earnings for Return ver year I Period:
I of Return-I Decom:
I I
T I
I I
I
$706,021,116
[
2%
1 7
[
0.14869 I
S55,:M,6- -T0-j I Total of Steos 1 tlruu 3: I Does Licensee Pass:
I Shortfall:
I I
Lcle I
PI l
$758,508,726 YES I
NO Signature:
_//
Sigitaltire:
A L
Date:
2,2 ZC)V Spreadsheet created by: Amon Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio