ML100221502
| ML100221502 | |
| Person / Time | |
|---|---|
| Site: | Waterford  |
| Issue date: | 03/30/2009 |
| From: | - No Known Affiliation |
| To: | Office of Information Services |
| References | |
| FOIA/PA-2010-0090 | |
| Download: ML100221502 (4) | |
Text
7 DATASHEET DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP I1 REVIEW DATASHEET REVIEW Unit: *---'c' ~~ oY\L(A(LS vJ@,A\=O{c1.
ýVJC* Q.W\ [\tdilC Sk~(j)ate i(fltate of submittal: 3 (30 fLoc) 2-0..0O'7
- 1. The minimum financial assurance assurance (MFA)
(MFA) estimate estimate pursuant to 10 CFR SO.7S(b)50.75(b) & & (c) 400.5M Did the licensee licensee identify the amount of estimated radiological funds? Yes Sf.- NoNo _ _
2.
- 2. The total amount amount of dollars accumulated at the end of the appropriate dollars accumulated appropriate year 1W .9 :fY\
110
- 3. Schedule of the annual amounts remaining to be collected VCb,/"*\'-J.s. rJ.
- 4. Assumptions
- 4. Assumptions used in determining determining rates of escalation escalation in decommissioning decommissioning costs, rates of earnings decommissioning funds, and rates earnings on decommissioning rates of other other factors used in funding projections:
cX"',.(UUL\;).
97/.a .~;t a ~
- 5. Any contracts upon which the licensee is relying: Yes or No Y.. X. .
- 6. Any modifications 6; to '1 licensee's modifications to. licensee's method method of providing decommissioning decommissioning funding assurance:
Yes or No~.
No w.
- 7. Any material
- 7. material changes to trust agreements:
agreements: Yes.Yes ___ or No )tl d.
If aa change has occurred, the reviewer If reviewer will document document on this sheet that a change has has occurred occurred and identify identify the reviewer reviewer who will evaluate change evaluate the change Performed By:
Review Performed ~.J ~
_____ Date: 0'2____-.__ /2..0 0 7 g/2.0
! 1'5/ 'L007
- 1' li(i/I \ .
"1,____ ,<
Datasheet 2 Datasheet 'h..~lmsheet 3 L..,atasheet Plant name:
Plant name: Waterford Generating Waterford Generating Station,Station, Unit Unit 3 Docket Docket Number: 50-382 50-382 Month: Day Day Year:
Year:
Date of of Operation:
Operation: 12 31 31 2008 2008 Termination of Termination of Operations:
Operations: 12 18 2024 2024 I MWth 1986$ FCI BaseLx I IL-- I x Fx. I E.
PWR 3716 $105,000,000 109.3 1.98 0.65 2.16 1.649 1.988 0.13 1.791 0.22 9.872 NRC Mimimum:
NRC Mimimum: $400,195,878
$400,195,878 1
Licensee:
Licensee: % Owned: Category Amount Amount of NRC NRC Minimum/Site Minimum/Site Specific:
S Amount in Amount in Trust Fund:
Fund:
I Entergy Louisiana Entergy Louisiana 100.00% 1 1 $400,195,878
$400,195,878 I $180,900,000
$180,900,000 StepStep 1: I:
Earnings Credit:
Earnings Credit:
RealRate of YearsLeftTotal Real Rate.
Trust T rust Fund Balance:
Fund Balance: Return per year in License of Return: Total Earnings: Does Licensee Does Licensee Pass:
$180,900,000
$180,900,000 2% 15.96 1.37182 $248,161,844 NO NO Step 2: 2:
Accumulation: annuity is not consistent, go If 3JU1uity go to "Annuity" sheet I
Accumulation:
Value of Annuity per yea Real Rate of Return per year Number Number of of Annual Payments:
Pa ments:
Annual Total Annuity:
Total 1 $0 2% 0o $0 Real Rate of Years remauung after Total Annuity Total Annuity Return per year annuity Total Step 2
$0
$0 2% 0.00 $54,593,774 Total Step I + Step 2 Does Licensee Does Licensee Pass:
Pass: ]
$302,755,618 NO Step 3: 3:
Decom Decomn Period: Period:
Real Rate of Decom ITotalRealRate, Total Earnings Earnings for for Total Earnings: Return per year Period: of Return: Decom:
Decom:
$302,755,618 2% 7 ] 0.14869 $22,507,711
$22,507,711 I Accumulation during durin Decon
$26,778,000 $S352,041,3281 Does Licensee Licensee Pass:
NO Shortfall:
($48,154,550)
Signature: _ _ L- Date: Y/2-c / ZCO l Formulas and Shawn Spreadsheet created by: Aaron Szabo and verified by:
Fonnul.s verified Slawn Harwell by: Larry Harwell Larry Pittiglio Pittiglio
//~~/Jy9J7 ,folD"
Datasheet ýzý_, atasheet 3 Plant name: Waterford Generating Station, Unit 3 Waterford Docket Number:
Docket 50-382 Month:
Montb: Day Year:
Date of Operation:
Operation: 12 12 31 31 2008 Termination of Operations:
Operations: 12 12 18 18 2024 If licensee licensee is granted 2% RRR granted greater than 2%
Slep 4:
Step Earnings Credit:
Credil:
Real Rate of (Years LeftI Total Real RateI I Trust Fund Balance:
$180,900,000
$180,900,000 Return per year in LicenseI of Return:
2.12% 15.96 1 1.39781 1 Total Earnings:
$2525863,981 Licensee Pass:
Does Licensee NO NO Step 5:
Slep 5:
Accumulation:
Accumulation:
Real Rate of Number of Annual Nwnber Annual Value of Annuity per yea Return per year Payments:
Pa ments: Total Annuity:
1 $0 1 2.12% o0 $0
$0 Real Rate of Years remaining after Total T olal Annuity Retur per year annuity Total Step 5
$0
$0 2.12% 0.00 $55,138,322 Total Step4 + Step 5 Does Licensee Licensee Pass:
$308,002,303 NO NO Step Slep6:6:
Period:
Decom Period:
4 Real Rate of Decom Total Real Rate Total Earnings for S Tolal Total Earnings: Return per year Period: of Return: Decom:
$308,002,303
$308,002,303 2.00% 7 0.14869 $22,897,764
$22,897,764 I Accumulation dwing Accumulation during Decon
$26,778,000
$26,778,000 Decon Total of Steps 4 thu 6:
$357,678,067 I Does Licensee Licensee Pass:
NO NO Shortfall:
($42,517,811) I Signature: Date:
Dat g-/~/z-cor 2ýc Spreadsheet created Spreadsheet created by: Aaron Formulas Szabo and Aaron Szabo and Shawn verified by:
Fonnulas verified Shawn Harwell by: Larry Harwell Pittiglio Lany Pittiglio 1-15/01
, . Datasheet Datasheet 22 and Datasheet 3 ANNUITY ANNUITY Termination of Operations:
Operations: 12 18 18 2024 Real Rate Total Year Annuity: Accumulation of Return: Accumulation 2009 $2,282,000
$2,282,000 2%
2% $3,130,587
$3,130,587 2010 2010 $2,625,000
$2,625,000 2%
2% $3,530,525
$3,530,525 2011 2011 ' $2,625,000
$2,625,000 2%
2% $3,461,299
$3,461,299 2012 2012 $2,625,000
$2,625,000 2%,
2%. $3,393,431 2013 2013 $2,625,000
$2,625,000 2%
2% $3,326,893
$3,326,893 2014 2014 $2,625,000
$2,625,000 2%
2% $3,261,660
$3,261,660 2015 2015 $2,929,000
$2;929;000 2%
2% $3,568,030
$3,568,030 2016 2016 $2,929,000
$2,929,000 2%
2% $3,498,069
$3,498,069 2017 $2,929,000.
$2,929,000 2%
2% $3,429,479
$3,429,479 2018 $2,929,000 2%
2% $3,362,235
$3,362,235 2019 2019 $2,929,000
$2,929,000 2%
2% $3,296,308
$3,296,308 2020 $3,268,000 2%
2% $3,605,706
$3,605,706 2021 $3,268,000
$3,268,000 2%
2% $3,535,006
$3,535,006 2022 $3,268,000
$3,268,000 2%
2% $3,465,692
$3,465,692 2023 $3,268,000 2%
2% $3,397,738
$3,397,738 2024 $3,268,000
$3,268,000 ' 2%
2% $3,331,115
$3,331,115
", \ Total:'
Total: $54,593,774
$54,593,774
)
...2 If licensee is granted greater Iflicensee greater than 2% RRR than 2% RRR Real Rate Total Year Year Annuity: ' of Return: Accumulation Accumulation 2009 $2,282,000 ' 2.12%
2.12% $3,189,911
$3,189,911 2010 $2,625,000
$2,625,000 2.12%
2.12% $3,593,201 2011 $2,625,000
$2,625,000 2.12%
2.12% $3,518,606
$3,518,606 2012 $2,625,000
$2,625,000 2.12%
2.12% $3,445,560
$3,445,560 2013 $2,625,000 2.12%
2.12% $3,374,031 2014 2014 $2,625,000 2.12%
2.12% $3,303,986
$3,303,986 2015 $2,929,000
$2,929,000 2.12%
2.12% $3,610,086
$3,610,086 2016 2016 $2,929,000 2.12% $3,535,141 2017 2017 $2,929,000
$2,929,000 2.12% $3,461,751 2018 2018 $2,929,000 2.12%
2.12% $3,389,886
$3,389,886 2019 $2,929,000
$2,929,000 2.12%
2.12% $3,319,512
$3,319,512 2020 $3,268,000
$3,268,000 2.12% $3,626,821 2021 $3,268,000
$3,268,000 2.12%
2.12% $3,551,529
$3,551,529 2022 $3,268,000
$3,268,000 2.12% $3,477,799
$3,477,799 2023 $3,268,000
$3,268,000 2.12% $3,405,601 2024 $3,268,000
$3,268,000 2.12% $3,334,901
.. _-.)
...._ /
) Total: $55,138,322
$55,138,322 Signature,~
Signature:~11?ZDt~ J- Date:~~
Date: D (Z007 2.-~(o' Spreadsheet created by: Aaron Szabo Spreadsheet Formulas Fonnu1as Szabo and Shawn Harwell verified by: Larry Pittiglio Pittiglio 6L(~ Q{5(0C]