ML111600216
| ML111600216 | |
| Person / Time | |
|---|---|
| Site: | Millstone  |
| Issue date: | 06/13/2011 |
| From: | Dominion Resources Services |
| To: | Office of Nuclear Reactor Regulation |
| Fredrichs, T L, NRR/DPR, 415-5971 | |
| Shared Package | |
| ML111600168 | List: |
| References | |
| Download: ML111600216 (2) | |
Text
4 1
2001 2.00%
Plant Spent Fuel 2001
$268,288,000
$2,309,935 N/A 2.00%
$271,320,726 2002
$271,320,726
$3,079,913 N/A 2.00%
$273,636,428 2003
$273,636,428
$3,079,913 N/A 2.00%
$275,998,445 2004
$275,998,445
$3,079,913 N/A 2.00%
$278,407,702 2005
$278,407,702
$3,079,913 N/A 2.00%
$280,865,144 2006
$280,865,144
$3,079,913 N/A 2.00%
$283,371,735 2007
$283,371,735
$3,079,913 N/A 2.00%
$285,928,457 2008
$285,928,457
$3,079,913 N/A 2.00%
$288,536,314 2009
$288,536,314
$3,079,913 N/A 2.00%
$291,196,329 2010
$291,196,329
$3,079,913 N/A 2.00%
$293,909,543 2011
$293,909,543
$3,079,913 N/A 2.00%
$296,677,023 2012
$296,677,023
$3,079,913 N/A 2.00%
$299,499,851 2013
$299,499,851
$3,079,913 N/A 2.00%
$302,379,136 2014
$302,379,136
$3,079,913 N/A 2.00%
$305,316,007 2015
$305,316,007
$3,079,913 N/A 2.00%
$308,311,615 2016
$308,311,615
$3,079,913 N/A 2.00%
$311,367,136 2017
$311,367,136
$3,079,913 N/A 2.00%
$314,483,766 2018
$314,483,766
$3,079,913 N/A 2.00%
$317,662,730 2019
$317,662,730
$3,079,913 N/A 2.00%
$320,905,273 2020
$320,905,273
$3,079,913 N/A 2.00%
$324,212,666 2021
$324,212,666
$3,079,913 N/A 2.00%
$327,586,207 2022
$327,586,207
$3,079,913 N/A 2.00%
$331,027,220 2023
$331,027,220
$3,079,913 N/A 2.00%
$334,537,052 2024
$334,537,052
$3,079,913 N/A 2.00%
$338,117,081 2025
$338,117,081
$3,079,913 N/A 2.00%
$341,768,711 2026
$341,768,711
$3,079,913 N/A 2.00%
$345,493,373 2027
$345,493,373
$3,079,913 N/A 2.00%
$349,292,528 2028
$349,292,528
$3,079,913 N/A 2.00%
$353,167,667 2029
$353,167,667
$3,079,913 N/A 2.00%
$357,120,308 2030
$357,120,308
$3,079,913 N/A 2.00%
$361,152,003 2031
$361,152,003
$3,079,913 N/A 2.00%
$365,264,331 2032
$365,264,331
$3,079,913 N/A 2.00%
$369,458,905 2033
$369,458,905
$3,079,913 N/A 2.00%
$373,737,372 2034
$373,737,372
$3,079,913 N/A 2.00%
$378,101,407 Operations Termination Date:
NRC SAFSTOR COST ANALYSIS Actual Fund Balance (2001$)
Name of Unit:
Millstone 1 Name of Licensee:
Dominion Real Rate of Return End of Year Trust Fund Balance (2001$)
End of Operations Balance:
$268,288,000 Real Rate of Return:
Year Beginning Trust Fund Balance (2001$)
Expense Per Year
4 1
2001 2.00%
Plant Spent Fuel Operations Termination Date:
NRC SAFSTOR COST ANALYSIS Actual Fund Balance (2001$)
Name of Unit:
Millstone 1 Name of Licensee:
Dominion Real Rate of Return End of Year Trust Fund Balance (2001$)
End of Operations Balance:
$268,288,000 Real Rate of Return:
Year Beginning Trust Fund Balance (2001$)
Expense Per Year 2035
$378,101,407
$3,079,913 N/A 2.00%
$382,552,723 2036
$382,552,723
$3,079,913 N/A 2.00%
$387,093,066 2037
$387,093,066
$3,079,913 N/A 2.00%
$391,724,216 2038
$391,724,216
$3,079,913 N/A 2.00%
$396,447,988 2039
$396,447,988
$3,079,913 N/A 2.00%
$401,266,236 2040
$401,266,236
$3,079,913 N/A 2.00%
$406,180,848 2041
$406,180,848
$3,079,913 N/A 2.00%
$411,193,753 2042
$411,193,753
$3,079,913 N/A 2.00%
$416,306,916 2043
$416,306,916
$3,079,913 N/A 2.00%
$421,522,343 2044
$421,522,343
$3,079,913 N/A 2.00%
$426,842,078 2045
$426,842,078
$3,079,913 N/A 2.00%
$432,268,207 2046
$432,268,207
$3,079,913 N/A 2.00%
$437,802,860 2047
$437,802,860
$3,079,913 N/A 2.00%
$443,448,205 2048
$443,448,205
$3,079,913 N/A 2.00%
$449,206,457 2049
$449,206,457
$3,079,913 N/A 2.00%
$455,079,874 2050
$455,079,874
$110,181,135 N/A 2.00%
$352,898,525 2051
$352,898,525
$110,181,135 N/A 2.00%
$248,673,549 2052
$248,673,549
$110,181,135 N/A 2.00%
$142,364,074 2053
$142,364,074
$110,181,135 N/A 2.00%
$33,928,409 2054
$33,928,409
$110,181,135 N/A 2.00%
($76,675,969)