ML111600216

Exhibit D (Part 2): Millstone 2001 Safstor Calculation

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: L-05-080, Exhibit D (Part 4): Excerpt from the Beaver Valley and Perry 2005 License Transfer Application ML111600210 ML111600216 ML111600220
References
Download: ML111600216 (2)

Text

NRC SAFSTOR COST ANALYSIS Actual Fund Balance (2001$)

Name of Unit: Millstone 1 Name of Licensee: Dominion Operations Termination Date: 4 1 2001 End of Operations Balance: $268,288,000 Real Rate of Return: 2.00%

Beginning Trust Expense Per Year Real Rate of End of Year Trust Fund Year Fund Balance Plant Spent Fuel Return Balance (2001$)

(2001$)

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

NRC SAFSTOR COST ANALYSIS Actual Fund Balance (2001$)

Name of Unit: Millstone 1 Name of Licensee: Dominion Operations Termination Date: 4 1 2001 End of Operations Balance: $268,288,000 Real Rate of Return: 2.00%

Beginning Trust Expense Per Year Real Rate of End of Year Trust Fund Year Fund Balance Plant Spent Fuel Return Balance (2001$)

(2001$)

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)