ML112380027
| ML112380027 | |
| Person / Time | |
|---|---|
| Site: | Palisades  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112380027 (2) | |
Text
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
2 3
PWR 2565
$97,572,000 111.3 2.08 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 100.00%
2 2%
20.07 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2011 Year:
Palisades Nuclear Plant Docket Number:
Date of Operation:
Latest Month Fx
$415,471,542 Years remaining after annuity Px 50-255 24 28 Termination of Operations:
2031 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$438,996,952 NRC Minimum:
$438,996,952 Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
Years Left in License 20.07 Real Rate of Return per year Does Licensee Pass:
NO
$0
$30,887,332 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:
$279,200,000 Amount in Trust Fund:
$0 Total Earnings:
$415,471,542 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$279,200,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$279,200,000 Total Step 1 + Step 2
$415,471,542 NO Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
YES
$446,358,874
Datasheet 2 Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Date: 8/2/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
2 3
2011 Year:
Palisades Nuclear Plant Docket Number:
Date of Operation:
50-255 24 28 Termination of Operations:
2031 Day Plant name:
2.00%
20.07 2.00%
2.00%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$30,887,332 Total Step 5 Total of Steps 4 thru 6:
$446,358,874 Does Licensee Pass:
Total Earnings:
20.07 0
$415,471,542
$0
$0 Decom Period:
Step 6:
$415,471,542
$0 Does Licensee Pass:
Real Rate of Return per year NO Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$279,200,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$415,471,542 NO If licensee is granted greater than 2% RRR