ML12137A136
| ML12137A136 | |
| 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: ML12137A136 (3) | |
Text
Datasheet 1 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
$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
$521,160,000 Real Rate of Return PUC Verified (Y/N)
Entergy Nuclear Operations, Inc.
Licensee:
$521,160,000 Amount in Trust Fund:
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 12 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%
3.95 2%
2%
2%
7
$605,434,233 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$521,160,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$521,160,000 Total Step 1 + Step 2
$563,539,137
$41,895,096 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:
$521,160,000 Amount in Trust Fund:
$0 Total Earnings:
$563,539,137 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License 3.95 Real Rate of Return per year Does Licensee Pass:
YES
$0
$563,539,137 Years remaining after annuity Px 50-286 12 31 Termination of Operations:
2015 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$482,259,785 NRC Minimum:
$482,259,785 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2011 Year:
Indian Point, Unit 3 Docket Number:
Date of Operation:
Latest Month Fx 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 12 50-286 12 31 Termination of Operations:
2015 Day Plant name:
2011 Year:
Indian Point, Unit 3 Docket Number:
Date of Operation:
2.00%
3.95 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$521,160,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$563,539,137 YES If licensee is granted greater than 2% RRR YES
$41,895,096 Total Step 5 Total of Steps 4 thru 6:
$605,434,233 Does Licensee Pass:
Total Earnings:
3.95 0
$563,539,137
$0
$0 Decom Period:
Step 6:
$563,539,137
$0 Does Licensee Pass:
Real Rate of Return per year YES 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
$0 Earnings Credit:
Step 4:
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