ML112380022
| ML112380022 | |
| Person / Time | |
|---|---|
| Site: | Waterford  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112380022 (5) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/26/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 2.00%
2.00%
N 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:
Waterford Generating Station, Unit 3 50-382 RAI Needed (Y/N)
PUC Verified (Y/N) provided 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
$466,900,000 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
$239,909,000 Real Rate of Return PUC Verified (Y/N)
Entergy Louisiana, LLC Licensee:
$239,909,000 Amount in Trust Fund:
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/26/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 PWR 3716
$105,000,000 112.8 1.98 0.65 2.23 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%
13.96 See Annuity Sheet See Annuity Sheet 2%
7
$514,032,722 Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$239,909,000 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$239,909,000 Total Step 1 + Step 2
$428,648,758 Shortfall:
Total Earnings:
Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:
BWR/PWR MWth Entergy Louisiana, LLC Total Annuity:
Step 3:
$239,909,000 Amount in Trust Fund:
$112,317,115 Total Earnings:
$316,331,643 Real Rate of Return per year NO Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
Years Left in License N/A Real Rate of Return per year Does Licensee Pass:
NO Year:
Waterford Generating Station, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx
$428,648,758 Years remaining after annuity Px 50-382 18 31 Termination of Operations:
2024 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$466,847,886 NRC Minimum:
$466,847,886 Contributions during Decom
$53,517,000 Bx Ex Lx ECI Base Lx Base Px 2010 See Total Step 2
$31,866,963 Total Earnings for Decom:
Decom Period:
NO Does Licensee Pass:
Does Licensee Pass:
YES
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/26/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 Year:
Waterford Generating Station, Unit 3 Docket Number:
Date of Operation:
50-382 18 31 Termination of Operations:
2024 Day Plant name:
2010 2.00%
13.96 See Annuity Sheet See Annuity Sheet 2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$239,909,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$316,331,643 NO If licensee is granted greater than 2% RRR YES
$31,866,963 Total Step 5 Total of Steps 4 thru 6:
$514,032,722 Does Licensee Pass:
Total Earnings:
N/A 0
$428,648,758 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$428,648,758 See Total Step 4 Does Licensee Pass:
Real Rate of Return per year Contributions during Decom
$53,517,000 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:
NO Real Rate of Return per year Years remaining after annuity
$112,317,115 Earnings Credit:
Step 4:
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/26/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 12 18 2024 Year Annuity:
2011
$6,020,000 2%
$7,937,913 2012
$6,020,000 2%
$7,782,268 2013
$6,020,000 2%
$7,629,674 2014
$6,020,000 2%
$7,480,073 2015
$6,877,000 2%
$8,377,379 2016
$6,877,000 2%
$8,213,117 2017
$6,877,000 2%
$8,052,075 2018
$6,877,000 2%
$7,894,192 2019
$6,877,000 2%
$7,739,404 2020
$7,769,000 2%
$8,571,827 2021
$7,769,000 2%
$8,403,752 2022
$7,769,000 2%
$8,238,973 2023
$7,769,000 2%
$8,077,424 2024
$7,769,000 2%
$7,919,044 Total:
$112,317,115 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/26/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 12 18 2024 ANNUITY Termination of Operations:
Year Annuity:
2011
$6,020,000 2.00%
$7,937,913 2012
$6,020,000 2.00%
$7,782,268 2013
$6,020,000 2.00%
$7,629,674 2014
$6,020,000 2.00%
$7,480,073 2015
$6,877,000 2.00%
$8,377,379 2016
$6,877,000 2.00%
$8,213,117 2017
$6,877,000 2.00%
$8,052,075 2018
$6,877,000 2.00%
$7,894,192 2019
$6,877,000 2.00%
$7,739,404 2020
$7,769,000 2.00%
$8,571,827 2021
$7,769,000 2.00%
$8,403,752 2022
$7,769,000 2.00%
$8,238,973 2023
$7,769,000 2.00%
$8,077,424 2024
$7,769,000 2.00%
$7,919,044 Total:
$112,317,115 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation