ML111600220
| ML111600220 | |
| Person / Time | |
|---|---|
| Site: | Millstone  |
| Issue date: | 06/13/2011 |
| From: | Dominion Resources |
| To: | Office of Nuclear Reactor Regulation |
| Fredrichs, T L, NRR/DPR, 415-5971 | |
| Shared Package | |
| ML111600168 | List: |
| References | |
| Download: ML111600220 (2) | |
Text
4 1
2001 6.50%
4.50%
Plant Spent Fuel 2001
$268,288,000
$2,309,935 N/A 6.50%
$283,341,712 2002
$283,341,712
$3,218,509 N/A 6.50%
$298,435,813 2003
$298,435,813
$3,363,342 N/A 6.50%
$314,361,490 2004
$314,361,490
$3,514,692 N/A 6.50%
$331,166,067 2005
$331,166,067
$3,672,853 N/A 6.50%
$348,899,641 2006
$348,899,641
$3,838,132 N/A 6.50%
$367,615,246 2007
$367,615,246
$4,010,848 N/A 6.50%
$387,369,037 2008
$387,369,037
$4,191,336 N/A 6.50%
$408,220,470 2009
$408,220,470
$4,379,946 N/A 6.50%
$430,232,506 2010
$430,232,506
$4,577,043 N/A 6.50%
$453,471,822 2011
$453,471,822
$4,783,010 N/A 6.50%
$478,009,033 2012
$478,009,033
$4,998,246 N/A 6.50%
$503,918,931 2013
$503,918,931
$5,223,167 N/A 6.50%
$531,280,742 2014
$531,280,742
$5,458,209 N/A 6.50%
$560,178,389 2015
$560,178,389
$5,703,829 N/A 6.50%
$590,700,781 2016
$590,700,781
$5,960,501 N/A 6.50%
$622,942,114 2017
$622,942,114
$6,228,724 N/A 6.50%
$657,002,194 2018
$657,002,194
$6,509,016 N/A 6.50%
$692,986,778 2019
$692,986,778
$6,801,922 N/A 6.50%
$731,007,934 2020
$731,007,934
$7,108,009 N/A 6.50%
$771,184,430 2021
$771,184,430
$7,427,869 N/A 6.50%
$813,642,144 2022
$813,642,144
$7,762,123 N/A 6.50%
$858,514,491 2023
$858,514,491
$8,111,419 N/A 6.50%
$905,942,893 2024
$905,942,893
$8,476,432 N/A 6.50%
$956,077,265 2025
$956,077,265
$8,857,872 N/A 6.50%
$1,009,076,534 2026
$1,009,076,534
$9,256,476 N/A 6.50%
$1,065,109,197 2027
$1,065,109,197
$9,673,018 N/A 6.50%
$1,124,353,904 2028
$1,124,353,904
$10,108,303 N/A 6.50%
$1,187,000,085 2029
$1,187,000,085
$10,563,177 N/A 6.50%
$1,253,248,610 2030
$1,253,248,610
$11,038,520 N/A 6.50%
$1,323,312,498 2031
$1,323,312,498
$11,535,253 N/A 6.50%
$1,397,417,662 2032
$1,397,417,662
$12,054,340 N/A 6.50%
$1,475,803,704 2033
$1,475,803,704
$12,596,785 N/A 6.50%
$1,558,724,764 2034
$1,558,724,764
$13,163,640 N/A 6.50%
$1,646,450,415 2035
$1,646,450,415
$13,756,004 N/A 6.50%
$1,739,266,618 2036
$1,739,266,618
$14,375,024 N/A 6.50%
$1,837,476,736 2037
$1,837,476,736
$15,021,900 N/A 6.50%
$1,941,402,612 2038
$1,941,402,612
$15,697,886 N/A 6.50%
$2,051,385,714 2039
$2,051,385,714
$16,404,291 N/A 6.50%
$2,167,788,355 2040
$2,167,788,355
$17,142,484 N/A 6.50%
$2,290,994,984 2041
$2,290,994,984
$17,913,896 N/A 6.50%
$2,421,413,560 2042
$2,421,413,560
$18,720,021 N/A 6.50%
$2,559,477,020 End of Year Trust Fund Balance Expense Per Year Inflation Rate:
Beginning Trust Fund Balance Year After Tax Earnings Rate Source: ML003747539 NRC SAFSTOR COST ANALYSIS Actual Fund Balance (Nominal Dollars)
Name of Licensee:
Operations Termination Date:
After Tax Earnings Rate:
Dominion End of Operations Balance:
$268,288,000 Name of Unit:
Millstone Unit 1
4 1
2001 6.50%
4.50%
Plant Spent Fuel End of Year Trust Fund Balance Expense Per Year Inflation Rate:
Beginning Trust Fund Balance Year After Tax Earnings Rate Source: ML003747539 NRC SAFSTOR COST ANALYSIS Actual Fund Balance (Nominal Dollars)
Name of Licensee:
Operations Termination Date:
After Tax Earnings Rate:
Dominion End of Operations Balance:
$268,288,000 Name of Unit:
Millstone Unit 1 2043
$2,559,477,020
$19,562,422 N/A 6.50%
$2,705,644,825 2044
$2,705,644,825
$20,442,731 N/A 6.50%
$2,860,404,619 2045
$2,860,404,619
$21,362,654 N/A 6.50%
$3,024,273,979 2046
$3,024,273,979
$22,323,973 N/A 6.50%
$3,197,802,286 2047
$3,197,802,286
$23,328,552 N/A 6.50%
$3,381,572,704 2048
$3,381,572,704
$24,378,337 N/A 6.50%
$3,576,204,297 2049
$3,576,204,297
$25,475,362 N/A 6.50%
$3,782,354,265 2050
$3,782,354,265
$952,369,490 N/A 6.50%
$3,044,885,794 2051
$3,044,885,794
$995,226,117 N/A 6.50%
$2,215,232,405 2052
$2,215,232,405
$1,040,011,292 N/A 6.50%
$1,285,410,852 2053
$1,285,410,852
$1,086,811,800 N/A 6.50%
$246,829,374 2054
$246,829,374
$1,135,718,331 N/A 6.50%
($880,867,002)
(1) Year 2001 reflects pro rata earnings for 9 month period.
(2) Final balance shows shortfall equal to Beginning Trust Fund Balance + 0.5yr earnings - Expense Per Year (Plant)