ML100220946
| ML100220946 | |
| Person / Time | |
|---|---|
| Site: | Grand Gulf  |
| Issue date: | 03/30/2009 |
| From: | - No Known Affiliation |
| To: | Office of Information Services |
| References | |
| FOIA/PA-2010-0090 | |
| Download: ML100220946 (2) | |
Text
Lb DATASHEET I DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit:
61aiJ (C,- S'h),I--,
D*ate of submittal: ',?
ILJI L
- 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 'x 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 Ukrcuj('
- 4. Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in fnding projections:
- 5. Any contracts upon which the liceels relying:
e§
-or No "L
- 6. Any modifications to,, 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 9
Review Performed By:
Date:
2,0 t/e O pir
Plant name:
Grand Gulf Nuclear Station Datasheet j\\.__ >atasheet 3 Docket Number:
Year:
2008 2024 50-416 Date of Operation:
Termination of Operations:
If licensee is granted greater thian 2% RRR Month:
12 11 Day 31 1
Step 4:
Earnings Credit:
SERI Real Rate of Years Left Total Real Rate
] Trust Fund Balance:
Return per year in Licene of Return:
Total Eamnin~s:
I
$267,200,000 2.00%
15.83 1.36829
$365,607,973 SMEPAI Real Rate of Years Left Total Real Rate I Trust Fund Balance:
Return per year in License Iof Return:
Total Earniings:
I
$29,700,000 6.00%
15.83 2.51597
$74,724,245 Total step 4 Does Licensee Pass:
$440,332,218 NO Step 5:
Accumulation:
Real Rate of Number of Annual Value of Annuity per year Return per year Payments:
Total Annuity:
$0 2.00%
0
$0 Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 5
$0 2.00%
0.00
$395,573,999 Total Step 4 + Step 5 Does Licensee Pass:
$835,906,217 YES I
Step 6:
Decom Period:
Real Rate of IDecom ITotal Real Ratel Total Eamrninr for Total Earnings:
Return per year Period: I of Returni Decoi:
$835,906,217 200%
7 I
0.14869
$62,143,637 Total ofSteps 4 thm 6:
Does Licensee Pass:
Shortfall:
$898,049,854 YES NO Date:
ý Spreadsheet created by: Aaron Szabo and Shawn lHarwell Fonnulas verified by: Larry Pittiglio Signature:
Av7\\,.