ML112380027

2010 DFS Report Analysis Resolution of Potential Shortfall for Palisades Nuclear Plant

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