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
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP I REVIEW Unit: ýVJC *
- ---'c' oY\\L(A(LS i(fltate of submittal:
2- 0..0O
- 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 1W
- 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:
97/.a a
- 5. Any contracts upon which the licensee is relying: Yes or No Y..
- 6. Any modifications to licensee's method of providing decommissioning funding assurance:
Yes or No w.
- 7. Any material changes to trust agreements:
Yes or No d.
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:
0'2____-.__
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit: vJ@,A\\=O{c1. ~~
Q.W\\ [\\tdilC Sk~(j)ate of submittal: 3 (30 fLoc) '7
- 1. The minimum financial assurance (MFA) estimate pursuant to 10 CFR SO.7S(b) & (c) 400.5M Did the licensee identify the amount of estimated radiological funds? Yes Sf.- No __
- 2. The total amount of dollars accumulated at the end of the appropriate year 110.9 :fY\\
- 3. Schedule of the annual amounts remaining to be collected V Cb,/"*\\'-J.s. rJ
- 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:
cX"',.(UUL\\;)..~;t ~
- 5. Any contracts upon which the licensee is relying: Yes or No X..
6; Any modifications to. '1 licensee's method of providing decommissioning funding assurance:
Yes or No~.
- 7. Any material changes to trust agreements: Yes. ___ or No )tl 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: ~.J _________
~
Date:
g/2.0 /2..00 7
! 1'5/ 'L007 7
/Ili Plant name:
Waterford Generating Station, Unit 3 Datasheet 2 L..,atasheet 3 Docket Number:
Year:
2008 2024 50-382 Month:
Day 12 31 Date of Operation:
Termination of Operations:
12 18 I MWth 1986$
FCI Base Lx 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:
$400,195,878 Licensee:
% Owned:
Category 1Amount of NRC Minimum/Site Specific:
I Entergy Louisiana 100.00%
1 1
$400,195,878 I
Amount in Trust Fund:
$180,900,000 Step 1:
Earnings Credit:
Real Rate of Years Left Total Real Rate.
T rust Fund Balance:
Return per year in License of Return:
Total Earnings:
Does Licensee Pass:
$180,900,000 2%
15.96 1.37182
$248,161,844 NO Step 2:
Accumulation:
I Real Rate of Number of Annual Value of Annuity per yea Return per year Payments:
Total Annuity:
1
$0 2%
0
$0 Real Rate of Years remauung after Total Annuity Return per year annuity Total Step 2
$0 2%
0.00
$54,593,774 If annuity is not consistent, go to "Annuity" sheet Total Step I + Step 2
$302,755,618 Does Licensee Pass:
]
NO Step 3:
Decomn Period:
Real Rate of Decom ITotalRealRate, Total Earnings for Total Earnings:
Return per year Period:
of Return:
Decom:
$302,755,618 2%
7
]
0.14869
$22,507,711 I
Accumulation during Decon
$26,778,000
$S352,041,3281 Does Licensee Pass:
Shortfall:
NO
($48,154,550)
Signature: _
L-
//~~/Jy9J7 Date:
Spreadsheet created by: Aaron Szabo and Slawn Harwell Formulas verified by: Larry Pittiglio
- 1' (i "1, ____,<
Plant name:
Waterford Generating Station, Unit 3 Date of Operation:
Month:
12 12 Day 31 18 Termination of Operations:
NRC Mimimum:
Licensee:
Entergy Louisiana Step I:
Earnings Credit:
Trust Fund Balance:
$180,900,000 Step 2:
Accumulation:
Total Annuity
$0 Step 3:
Decom Period:
$400,195,878 Amount of NRC Minimum/Site S Number of Annual Pa ments:
o Accumulation durin
$400,195,878 Total Annuity:
$0 Total Earnings for Decom:
$22,507,711
\\
Datasheet 2 'h..~lmsheet 3 Docket Number:
50-382 Year:
2008 2024 Amount in Trust Fund:
$180,900,000 Does Licensee Pass:
NO If 3JU1uity is not consistent, go to "Annuity" sheet Does Licensee Pass:
NO Does Licensee Pass:
NO Date: Y/2-c / ZCOl
,folD" Spreadsheet created by: Aaron Szabo and Shawn Harwell Fonnul.s verified by: Larry Pittiglio
Plant name:
Waterford Generating Station, Unit 3 Datasheet ýzý_, atasheet 3 Docket Number:
Year:
2008 2024 50-382 Date of Operation:
Termination of Operations:
Month:
12 12 Day 31 18 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Trust Fund Balance:
$180,900,000 I
Real Rate of (Years LeftI Total Real RateI Return per year in LicenseI of Return:
2.12%
15.96 1
1.39781 1
Total Earnings:
$2525863,981 Does Licensee Pass:
NO Step 5:
Accumulation:
Real Rate of Number of Annual Value of Annuity per yea Return per year Payments:
Total Annuity:
1
$0 1
2.12%
0
$0 Real Rate of Years remaining after Total Annuity Retur per year annuity Total Step 5
$0 2.12%
0.00
$55,138,322 Total Step4 + Step 5
$308,002,303 Does Licensee Pass:
NO Step 6:
Decom Period:
S Total Earnings:
$308,002,303 4 Real Rate of Decom Total Real Rate Return per year Period:
of Return:
2.00%
7 0.14869 Total Earnings for Decom:
$22,897,764 I
Accumulation during Decon
$26,778,000 Total of Steps 4 thu 6:
$357,678,067 I Does Licensee Pass:
NO Shortfall:
($42,517,811) I Signature:
Dat 2ýc Date:
Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio Plant name:
Waterford Generating Station, Unit 3 Date of Operation:
Montb:
12 Termination of Operations:
12 If licensee is granted greater than 2% RRR Slep 4:
Earnings Credil:
Trust Fund Balance:
$180,900,000 Slep 5:
Accumulation:
T olal Annuity
$0 Slep6:
Decom Period:
Tolal Earnings:
$308,002,303 Nwnber of Annual Pa ments:
o Accumulation dwing Decon
$26,778,000 Day 31 18 Total Annuity:
$0 Total Earnings for Decom:
$22,897,764 Docket Number:
Year:
2008 2024 Does Licensee Pass:
NO Does Licensee Pass:
NO Does Licensee Pass:
Date:
NO g-/~/z-cor 1-15/01 50-382 Spreadsheet created by: Aaron Szabo and Shawn Harwell Fonnulas verified by: Lany Pittiglio
Datasheet 2 and Datasheet 3 ANNUITY Termination of Operations:
Real Rate Year Annuity:
of Return:
12 18 2024 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
$2,282,000
$2,625,000
$2,625,000
$2,625,000
$2,625,000
$2,625,000
$2,929,000
$2,929,000
$2,929,000.
$2,929,000
$2,929,000
$3,268,000
$3,268,000
$3,268,000
$3,268,000
$3,268,000 2%
2%
2%
2%.
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
Total Accumulation
$3,130,587
$3,530,525
$3,461,299
$3,393,431
$3,326,893
$3,261,660
$3,568,030
$3,498,069
$3,429,479
$3,362,235
$3,296,308
$3,605,706
$3,535,006
$3,465,692
$3,397,738
$3,331,115 Total:
$54,593,774
...2 If licensee is granted greater than 2% RRR Real Rate Total Annuity:
of Return: Accumulation Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
$2,282,000
$2,625,000
$2,625,000
$2,625,000
$2,625,000
$2,625,000
$2,929,000
$2,929,000
$2,929,000
$2,929,000
$2,929,000
$3,268,000
$3,268,000
$3,268,000
$3,268,000
$3,268,000 2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
2.12%
$3,189,911
$3,593,201
$3,518,606
$3,445,560
$3,374,031
$3,303,986
$3,610,086
$3,535,141
$3,461,751
$3,389,886
$3,319,512
$3,626,821
$3,551,529
$3,477,799
$3,405,601
$3,334,901
)
Total:
$55,138,322 Signature:~11?ZDt~
~(o' Date:
Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio Datasheet 2 and Datasheet 3 ANNUITY Termination of Operations:
12 18 2024 Real Rate Total Year Annuity:
of Return: Accumulation 2009
$2,282,000 2%
$3,130,587 2010
$2,625,000 2%
$3,530,525 2011
' $2,625,000 2%
$3,461,299 2012
$2,625,000 2%,
$3,393,431 2013
$2,625,000 2%
$3,326,893 2014
$2,625,000 2%
$3,261,660 2015
$2;929;000 2%
$3,568,030 2016
$2,929,000 2%
$3,498,069 2017
$2,929,000 2%
$3,429,479 2018
$2,929,000 2%
$3,362,235 2019
$2,929,000 2%
$3,296,308 2020
$3,268,000 2%
$3,605,706 2021
$3,268,000 2%
$3,535,006 2022
$3,268,000 2%
$3,465,692 2023
$3,268,000 2%
$3,397,738 2024
$3,268,000 '
2%
$3,331,115 Total:'
$54,593,774
\\ )
Iflicensee is granted greater than 2% RRR Real Rate Total Year Annuity:
' of Return: Accumulation 2009
$2,282,000 '
2.12%
$3,189,911 2010
$2,625,000 2.12%
$3,593,201 2011
$2,625,000 2.12%
$3,518,606 2012
$2,625,000 2.12%
$3,445,560 2013
$2,625,000 2.12%
$3,374,031 2014
$2,625,000 2.12%
$3,303,986 2015
$2,929,000 2.12%
$3,610,086 2016
$2,929,000 2.12%
$3,535,141 2017
$2,929,000 2.12%
$3,461,751 2018
$2,929,000 2.12%
$3,389,886 2019
$2,929,000 2.12%
$3,319,512 2020
$3,268,000 2.12%
$3,626,821 2021
$3,268,000 2.12%
$3,551,529 2022
$3,268,000 2.12%
$3,477,799 2023
$3,268,000 2.12%
$3,405,601 2024
$3,268,000 2.12%
$3,334,901
.. _-. )
Total:
$55,138,322
.... _/
Signature,~ J-Date:~~ 2.-D(Z007 Spreadsheet created by: Aaron Szabo and Shawn Harwell Fonnu1as verified by: Larry Pittiglio 6L(~
Q{5(0C]