ML112370033
| ML112370033 | |
| Person / Time | |
|---|---|
| Site: | Indian Point  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112370033 (5) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 08/01/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 2.00%
N Y
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Indian Point, Unit 3 50-286 RAI Needed (Y/N)
PUC Verified (Y/N)
None Docket Number:
Did the licensee identify the amount of estimated radiological funds? (Y/N)
The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):
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: (see below)
Escalation Rate N
N Y
$474,224,079 The total amount of dollars accumulated at the end of the appropriate year: (see below)
N 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: (see below)
Any contracts upon which the licensee is relying? (Y/N)
Schedule of the annual amounts remaining to be collected: (provided/none)
Rate of Return on Earnings Allowed through Decom (Y/N)
Rate(s) of Other Factors
$493,330,000 Real Rate of Return PUC Verified (Y/N)
Entergy Nuclear Operations, Inc.
Licensee:
$493,330,000 Amount in Trust Fund:
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 08/01/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 PWR 3216
$103,300,800 113.6 2.16 0.65 2.45 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 100.00%
1 2%
4.95 2%
2%
2%
7
$584,566,060
($251,878,940)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$493,330,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$493,330,000 Total Step 1 + Step 2
$544,115,008
$40,451,052 Total Earnings for Decom:
Decom Period:
Total Earnings:
Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:
BWR/PWR MWth Entergy Nuclear Operations, Inc.
Total Annuity:
Step 3:
$493,330,000 Amount in Trust Fund:
$0 Total Earnings:
$544,115,008 Real Rate of Return per year Fx Site Specific:
$836,445,000 Total Step 2:
Years Left in License 4.95 Real Rate of Return per year Does Licensee Pass:
NO
$0
$544,115,008 Years remaining after annuity Px 50-286 12 31 Termination of Operations:
2015 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$836,445,000 NRC Minimum:
$474,086,454 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Indian Point, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 08/01/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 50-286 12 31 Termination of Operations:
2015 Day Plant name:
2010 Year:
Indian Point, Unit 3 Docket Number:
Date of Operation:
2.00%
4.95 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$493,330,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$544,115,008 NO If licensee is granted greater than 2% RRR NO
$40,451,052 Total Step 5 Total of Steps 4 thru 6:
$584,566,060 Does Licensee Pass:
Total Earnings:
4.95 0
$544,115,008
$0
$0 Decom Period:
Step 6:
$544,115,008
$0 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
($251,878,940)
Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4:
Signature: Shawn Harwell Date:7/18/2011 Signature: Jo Ann Simpson 8/1/2011 12 12 2015 2.00%
2.00%
Plant Spent Fuel 2011
$493,330,000 N/A 2.00%
$503,196,600 2012
$503,196,600 N/A 2.00%
$513,260,532 2013
$513,260,532 N/A 2.00%
$523,525,743 2014
$523,525,743 N/A 2.00%
$533,996,257 2015
$533,996,257
$2,490,000 N/A 2.00%
$542,161,283 2016
$542,161,283
$47,191,000 N/A 2.00%
$505,341,598 2017
$505,341,598
$37,490,000 N/A 2.00%
$477,583,530 2018
$477,583,530
$3,466,000 N/A 2.00%
$483,634,541 2019
$483,634,541
$3,466,000 N/A 2.00%
$489,806,572 2020
$489,806,572
$3,476,000 N/A 2.00%
$496,091,943 2021
$496,091,943
$3,466,000 N/A 2.00%
$502,513,122 2022
$502,513,122
$3,466,000 N/A 2.00%
$509,062,724 2023
$509,062,724
$3,466,000 N/A 2.00%
$515,743,319 2024
$515,743,319
$3,460,000 N/A 2.00%
$522,563,585 2025
$522,563,585
$3,450,000 N/A 2.00%
$529,530,357 2026
$529,530,357
$3,450,000 N/A 2.00%
$536,636,464 2027
$536,636,464
$3,450,000 N/A 2.00%
$543,884,693 2028
$543,884,693
$3,460,000 N/A 2.00%
$551,267,787 2029
$551,267,787
$3,450,000 N/A 2.00%
$558,808,643 2030
$558,808,643
$3,450,000 N/A 2.00%
$566,500,316 2031
$566,500,316
$3,450,000 N/A 2.00%
$574,345,822 2032
$574,345,822
$3,460,000 N/A 2.00%
$582,338,139 2033
$582,338,139
$3,450,000 N/A 2.00%
$590,500,401 SAFSTOR ANALYSIS Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$544,115,008 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance Contributions Expense Per Year Date of Termination of Operations Name of Unit:
Indian Point, Unit 3 Name of Licensee:
Entergy Nuclear Operations, Inc.
Signature: Shawn Harwell Date:7/18/2011 Signature: Jo Ann Simpson 8/1/2011 12 12 2015 2.00%
2.00%
Plant Spent Fuel SAFSTOR ANALYSIS Real Rate of Return End of Year Trust Fund Balance End of Operations Balance:
$544,115,008 Operating Life Real Rate of Return:
Decommissioning Real Rate of Return:
Year Beginning Trust Fund Balance Contributions Expense Per Year Date of Termination of Operations Name of Unit:
Indian Point, Unit 3 Name of Licensee:
Entergy Nuclear Operations, Inc.
2034
$590,500,401
$3,450,000 N/A 2.00%
$598,825,909 2035
$598,825,909
$3,450,000 N/A 2.00%
$607,317,928 2036
$607,317,928
$3,460,000 N/A 2.00%
$615,969,686 2037
$615,969,686
$3,450,000 N/A 2.00%
$624,804,580 2038
$624,804,580
$3,450,000 N/A 2.00%
$633,816,172 2039
$633,816,172
$3,450,000 N/A 2.00%
$643,007,995 2040
$643,007,995
$3,460,000 N/A 2.00%
$652,373,555 2041
$652,373,555
$3,450,000 N/A 2.00%
$661,936,526 2042
$661,936,526
$3,450,000 N/A 2.00%
$671,690,756 2043
$671,690,756
$3,450,000 N/A 2.00%
$681,640,072 2044
$681,640,072
$3,460,000 N/A 2.00%
$691,778,273 2045
$691,778,273
$3,450,000 N/A 2.00%
$702,129,338 2046
$702,129,338
$3,450,000 N/A 2.00%
$712,687,425 2047
$712,687,425
$3,450,000 N/A 2.00%
$723,456,674 2048
$723,456,674
$3,460,000 N/A 2.00%
$734,431,207 2049
$734,431,207
$3,450,000 N/A 2.00%
$745,635,331 2050
$745,635,331
$3,450,000 N/A 2.00%
$757,063,538 2051
$757,063,538
$3,450,000 N/A 2.00%
$768,720,309 2052
$768,720,309
$3,460,000 N/A 2.00%
$780,600,115 2053
$780,600,115
$3,450,000 N/A 2.00%
$792,727,617 2054
$792,727,617
$3,450,000 N/A 2.00%
$805,097,670 2055
$805,097,670
$3,450,000 N/A 2.00%
$817,715,123 2056
$817,715,123
$3,460,000 N/A 2.00%
$830,574,825 2057
$830,574,825
$3,450,000 N/A 2.00%
$843,701,822 2058
$843,701,822
$3,450,000 N/A 2.00%
$857,091,358 2059
$857,091,358
$3,450,000 N/A 2.00%
$870,748,686 2060
$870,748,686
$3,460,000 N/A 2.00%
$884,669,059 2061
$884,669,059
$3,450,000 N/A 2.00%
$898,877,940 2062
$898,877,940
$3,450,000 N/A 2.00%
$913,370,999 2063
$913,370,999
$3,450,000 N/A 2.00%
$928,153,919 2064
$928,153,919
$3,460,000 N/A 2.00%
$943,222,398 2065
$943,222,398
$23,419,000 N/A 2.00%
$938,433,656 2066
$938,433,656
$83,467,000 N/A 2.00%
$872,900,659 2067
$872,900,659
$206,738,000 N/A 2.00%
$681,553,292 2068
$681,553,292
$114,077,000 N/A 2.00%
$579,966,588 2069
$579,966,588
$39,020,000 N/A 2.00%
$552,155,719 2070
$552,155,719
$32,134,000 N/A 2.00%
$530,743,494 2071
$530,743,494
$32,134,000 N/A 2.00%
$508,903,024 2072
$508,903,024
$32,222,000 N/A 2.00%
$486,536,864 2073
$486,536,864
$23,682,000 N/A 2.00%
$472,348,781