ML12137A105
| ML12137A105 | |
| Person / Time | |
|---|---|
| Site: | Indian Point  |
| Issue date: | 05/29/2012 |
| From: | Christopher Regan Division of Inspection and Regional Support |
| To: | George Wilson Plant Licensing Branch 1 |
| Dusaniwskyj M | |
| Shared Package | |
| ML12137A040 | List: |
| References | |
| Download: ML12137A105 (4) | |
Text
Datasheet 1 1
2
% Owned:
Category:
100.00%
1 (includes $31,050,000 Provisional Trust) 3 4
2.00%
N Y
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Entergy Nuclear Operations, Inc.
Licensee:
$392,370,000 Amount in Trust Fund:
N Y
$482,114,017 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
$392,370,000 Real Rate of Return PUC Verified (Y/N)
Any material changes to trust agreements? (Y/N)
Plant name:
Indian Point, Unit 2 50-247 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
Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Signature: Michael Dusaniwskyj Date: 04/20/2012 Signature: Jo Ann Simpson Date: 04/24/2012 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 2 Month:
12 9
PWR 3216
$103,300,800 116.1 2.16 0.65 2.51 1.786 204.0 114.2 3.677 301.5 82.0 0.13 2.580 0.22 12.28
% Owned:
Category 100.00%
1 2%
1.74 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2011 Year:
Indian Point, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
$406,139,667 Years remaining after annuity Px 50-247 28 31 Termination of Operations:
2013 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$715,800,000 NRC Minimum:
$482,259,785 Trust Fund Balance:
Step 1:
Fx Site Specific:
$715,800,000 Total Step 2:
Years Left in License 1.74 Real Rate of Return per year Does Licensee Pass:
NO
$0
$30,193,574 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:
$392,370,000 Amount in Trust Fund:
$0 Total Earnings:
$406,139,667 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$392,370,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$392,370,000 Total Step 1 + Step 2
$406,139,667
($279,466,759)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$436,333,241 Signature: Michael Dusaniwskyj Date: 04/20/2012 Signature: Jo Ann Simpson Date: 04/24/2012 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 2 Month:
12 9
2011 Year:
Indian Point, Unit 2 Docket Number:
Date of Operation:
50-247 28 31 Termination of Operations:
2013 Day Plant name:
2.00%
1.74 2.00%
2.00%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
($279,466,759)
Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License NO
$30,193,574 Total Step 5 Total of Steps 4 thru 6:
$436,333,241 Does Licensee Pass:
Total Earnings:
1.74 0
$406,139,667
$0
$0 Decom Period:
Step 6:
$406,139,667
$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
$392,370,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$406,139,667 NO If licensee is granted greater than 2% RRR Signature: Michael Dusaniwskyj Date: 04/20/2012 Signature: Jo Ann Simpson Date: 04/24/2012 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
9 28 2013 2.00%
2.00%
Plant Spent Fuel 2013
$404,055,188
$12,199,000 N/A 2.00%
$399,815,302 2014
$399,815,302
$53,677,000 N/A 2.00%
$353,597,838 2015
$353,597,838
$27,439,000 N/A 2.00%
$332,956,404 2016
$332,956,404
$4,048,000 N/A 2.00%
$335,527,053 2017
$335,527,053
$4,037,000 N/A 2.00%
$338,160,224 2018
$338,160,224
$4,037,000 N/A 2.00%
$340,846,058 2019
$340,846,058
$4,037,000 N/A 2.00%
$343,585,609 2020
$343,585,609
$4,048,000 N/A 2.00%
$346,368,841 2021
$346,368,841
$4,037,000 N/A 2.00%
$349,218,848 2022
$349,218,848
$4,037,000 N/A 2.00%
$352,125,855 2023
$352,125,855
$4,037,000 N/A 2.00%
$355,091,002 2024
$355,091,002
$4,022,000 N/A 2.00%
$358,130,602 2025
$358,130,602
$4,011,000 N/A 2.00%
$361,242,104 2026
$361,242,104
$4,011,000 N/A 2.00%
$364,415,837 2027
$364,415,837
$4,011,000 N/A 2.00%
$367,653,043 2028
$367,653,043
$4,022,000 N/A 2.00%
$370,943,884 2029
$370,943,884
$4,011,000 N/A 2.00%
$374,311,652 2030
$374,311,652
$4,011,000 N/A 2.00%
$377,746,775 2031
$377,746,775
$4,011,000 N/A 2.00%
$381,250,600 2032
$381,250,600
$4,022,000 N/A 2.00%
$384,813,392 2033
$384,813,392
$4,011,000 N/A 2.00%
$388,458,550 2034
$388,458,550
$4,011,000 N/A 2.00%
$392,176,611 2035
$392,176,611
$4,011,000 N/A 2.00%
$395,969,033 2036
$395,969,033
$4,022,000 N/A 2.00%
$399,826,194 2037
$399,826,194
$4,011,000 N/A 2.00%
$403,771,608 2038
$403,771,608
$4,011,000 N/A 2.00%
$407,795,930 2039
$407,795,930
$4,011,000 N/A 2.00%
$411,900,739 2040
$411,900,739
$4,022,000 N/A 2.00%
$416,076,533 2041
$416,076,533
$4,011,000 N/A 2.00%
$420,346,954 2042
$420,346,954
$4,011,000 N/A 2.00%
$424,702,783 2043
$424,702,783
$4,011,000 N/A 2.00%
$429,145,729 2044
$429,145,729
$4,022,000 N/A 2.00%
$433,666,423 2045
$433,666,423
$4,011,000 N/A 2.00%
$438,288,642 2046
$438,288,642
$4,011,000 N/A 2.00%
$443,003,305 2047
$443,003,305
$4,010,000 N/A 2.00%
$447,813,271 2048
$447,813,271
$4,014,000 N/A 2.00%
$452,715,396 2049
$452,715,396
$4,003,000 N/A 2.00%
$457,726,674 2050
$457,726,674
$4,003,000 N/A 2.00%
$462,838,178 2051
$462,838,178
$4,003,000 N/A 2.00%
$468,051,911 2052
$468,051,911
$4,014,000 N/A 2.00%
$473,358,810 2053
$473,358,810
$4,003,000 N/A 2.00%
$478,782,956 2054
$478,782,956
$4,003,000 N/A 2.00%
$484,315,585 2055
$484,315,585
$4,003,000 N/A 2.00%
$489,958,867 2056
$489,958,867
$4,014,000 N/A 2.00%
$495,703,904 2057
$495,703,904
$4,003,000 N/A 2.00%
$501,574,952 2058
$501,574,952
$4,003,000 N/A 2.00%
$507,563,421 2059
$507,563,421
$4,003,000 N/A 2.00%
$513,671,659 2060
$513,671,659
$4,014,000 N/A 2.00%
$519,890,953 2061
$519,890,953
$4,003,000 N/A 2.00%
$526,245,742 2062
$526,245,742
$4,003,000 N/A 2.00%
$532,727,626 2063
$532,727,626
$4,003,000 N/A 2.00%
$539,339,149 2064
$539,339,149
$27,041,000 N/A 2.00%
$522,814,522 2065
$522,814,522
$60,490,000 N/A 2.00%
$472,175,912 2066
$472,175,912
$181,862,000 N/A 2.00%
$297,938,811 2067
$297,938,811
$77,860,000 N/A 2.00%
$225,258,987 2068
$225,258,987
$27,237,000 N/A 2.00%
$202,254,797 2069
$202,254,797
$6,526,000 N/A 2.00%
$199,708,633 2070
$199,708,633
$6,526,000 N/A 2.00%
$197,111,545 2071
$197,111,545
$6,526,000 N/A 2.00%
$194,462,516 2072
$194,462,516
$7,067,000 N/A 2.00%
$191,214,096 2073
$191,214,096
$28,624,000 N/A 2.00%
$165,220,202
$406,139,667 Entergy Nuclear Operatons, Inc.
Indian Point, Unit 2 SAFSTOR ANALYSIS End of Year Trust Fund Balance Real Rate of Return Expense Per Year Contributions Beginning Trust Fund Balance Year Name of Licensee:
Name of Unit:
Decommissioning Real Rate of Return:
Date of Termination of Operations End of Operations Balance:
Operating Life Real Rate of Return:
Signature: Michael Dusaniwskyj Date: 04/20/2012 Signature: Jo Ann Simpson Date: 04/24/2012