Latest revision as of 08:26, 23 November 2019

Text

Decommissioning Fund Status Report
	ML071030125
Person / Time
Site:	Columbia
Issue date:	03/27/2007
From:	Coleman D; Energy Northwest
To:	; Document Control Desk, NRC/NRR/ADRO
References
	GO2-07-057
	Download: ML071030125 (2)
	v • d • e

§ ENERGY NORTHWEST

[People. Vision. ScOutons P.O. Box 968

Richland, WA

99352-0968 March 27, 2007 G02-07-057 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001

Subject:

COLUMBIA GENERATING STATION, DOCKET NO. 50-397 DECOMMISSIONING FUND STATUS REPORT

Dear Sir or Madam:

In accordance with the requirements of 10 CFR 50.75(f)(1), Energy Northwest hereby reports the status of the Columbia Generating Station decommissioning funding:

" Estimated Decommissioning Cost -$567.9 Million, per 10 CFR 50.75(c)(1)&(2)*

Fund B1alance-as of December 31, 2006 - $111.0 Million,-,..

i Schedule",of Payments ,- Attached -

Assumed Cost Escalation Rate - 4%

Assumed"lnte rest Rate -60/o

10 CFR 50.75(e)(1)(v) Customer Contracts - Not Applicable

Changes in Financial Assurance Method - None

Material Changes to Trust Agreement - None

Based on 3 rd Quarter 2006 Bureau of Labor Statistics data There are no commitments being made to the NRC by this letter. Should you have any questions or desire additional information regarding this matter, please contact GV Cullen at (509) 377-6105.

Respectfully, DW Coleman (Mail Drop PE20)

Manager, Regulatory Programs

Attachment:

"Schedule of Payments cc: ,F' BSMallett- NRC RIV : RN Sherman - BPA/1399

.,CFLyon.-'NRCNRR ,WA Horin - Winston & Strawn NRC Sr. Resident Inspector 9.88.C.

A ,

DECOMMISSIONING FUND STATUS REPORT Attachment Page 1 of 1 Funding Schedule Revised Exhibit D Rev 3 March 19, 2007 Contract No. 96MS95254 I Decommissioning Restoration Interest Sub-Account Interest Sub-Account Total Fund Fiscal Year Payment Earned Balance Payment Earned Balance Balance FY 2006 Actual $ - $ - $ 100,452 $ - $ - $ 12,943 $ 113,395 FY 2007 $ 5,525 $ 6,027 $ 112,004 $ 953 $ 777 $ 14,673 $ 126,676 FY 2008 $ 6,215 $ 6,720 $ 124,939 $ 903 $ 880 $ 16,456 $ 141,395 FY 2009 $ 6,992 $ 7,496 $ 139,427 $ 855 $ 987 $ 18,298 $ 157,726 FY 2010 $ 7,866 $ 8,366 $ 155,659 $ 809 $ 1,098 $ 20,205 $ 175,864 FY 2011 $ 8,849 $ 9,340 $ 173,847 $ 767 $ 1,212 $ 22,184 $ 196,032 FY 2012 $ 9,956 $ 10,431 $ 194,234 $ 726 $ 1,331 $ 24,242 $ 218,476 FY 2013 $ 11,200 $ 11,654 $ 217,088 $ 688 $ 1,454 $ 26,384 $ 243,472 FY 2014 $ 12,600 $ 13,025 $ 242,714 $ 651 $ 1,583 $ 28,618 $ 271,332 FY 2015 $ 14,175 $ 14,563 $ 271,451 $ 617 $ 1,717 $ 30,952 $ 302,404 FY 2016 $ 15,947 $ 16,287 $ 303,686 $ 584 $ 1,857 $ 33,393 $ 337,079 FY 2017 $ 17,941 $ 18,221 $ 339,848 $ 553 $ 2,004 $ 35,950 $ 375,798 FY 2018 $ 20,183 $ 20,391 $ 380,422 $ 524 $ 2,157 $ 38,631 $ 419,052 FY 2019 $ 22,706 $ 22,825 $ 425,953 $ 496 $ 2,318 $ 41,445 $ 467,398 FY 2020 $ 25,545 $ 25,557 $ 477,055 $ 470 $ 2,487 $ 44,401 $ 521,456 FY 2021 $ 28,738 $ 28,623 $ 534,416 $ 445 $ 2,664 $ 47,511 $ 581,927 FY 2022 $ 32,330 $ 32,065 $ 598,811 $ 421 $ 2,851 $ 50,782 $ 649,593 FY 2023 $ 36,372 $ 35,929 $ 671,112 $ 399 $ 3,047 $ 54,228 $ 725,340 FY 2024 $ 40,918 $ 40,267 $ 752,297 $ 378 $ 3,254 $ 57,860 $ 810,156

@@ Line 16: / Line 16: @@
 =Text=
-{{#Wiki_filter:&sect; ENERGY NORTHWEST[People. Vision. ScOutons P.O. Box 968
+{{#Wiki_filter:&sect;    ENERGY NORTHWEST
+[People. Vision. ScOutons P.O. Box 968
 * Richland, WA
 * 99352-0968 March 27, 2007 G02-07-057 U.S. Nuclear Regulatory Commission ATTN: Document Control Desk Washington, D.C. 20555-0001
 ==Subject:==
 COLUMBIA GENERATING STATION, DOCKET NO. 50-397 DECOMMISSIONING FUND STATUS REPORT
 ==Dear Sir or Madam:==
-In accordance with the requirements of 10 CFR 50.75(f)(1), Energy Northwest hereby reports the status of the Columbia Generating Station decommissioning funding: " Estimated Decommissioning Cost -$567.9 Million, per 10 CFR 50.75(c)(1)&(2)*
-* Fund B1alance-as of December 31, 2006 -$111.0 Million,-,..
+In accordance with the requirements of 10 CFR 50.75(f)(1), Energy Northwest hereby reports the status of the Columbia Generating Station decommissioning funding:
-i Schedule",of Payments ,- Attached -* Assumed Cost Escalation Rate -4%* Assumed"lnte rest Rate -60/o* 10 CFR 50.75(e)(1)(v)
+"   Estimated Decommissioning Cost -$567.9 Million, per 10 CFR 50.75(c)(1)&(2)*
-Customer Contracts
+* Fund B1alance-as of December 31, 2006 - $111.0 Million,-,..
--Not Applicable
+i   Schedule",of Payments ,- Attached                                                       -
-* Changes in Financial Assurance Method -None* Material Changes to Trust Agreement
+* Assumed Cost Escalation Rate - 4%
--None* Based on 3 rd Quarter 2006 Bureau of Labor Statistics data There are no commitments being made to the NRC by this letter. Should you have any questions or desire additional information regarding this matter, please contact GV Cullen at (509) 377-6105.Respectfully, DW Coleman (Mail Drop PE20)Manager, Regulatory Programs
+* Assumed"lnte rest Rate -60/o
+* 10 CFR 50.75(e)(1)(v) Customer Contracts - Not Applicable
+* Changes in Financial Assurance Method - None
+* Material Changes to Trust Agreement - None
+* Based on 3 rd Quarter 2006 Bureau of Labor Statistics data There are no commitments being made to the NRC by this letter. Should you have any questions or desire additional information regarding this matter, please contact GV Cullen at (509) 377-6105.
+Respectfully, DW Coleman (Mail Drop PE20)
+Manager, Regulatory Programs
 ==Attachment:==
-"Schedule of Payments cc: ,F' BSMallett-NRC RIV : RN Sherman -BPA/1399.,CFLyon.-'NRCNRR ,WA Horin -Winston & Strawn NRC Sr. Resident Inspector 9.88.C.A ,
+"Schedule of Payments cc:   ,F' BSMallett- NRC RIV               :                      RN Sherman - BPA/1399
-DECOMMISSIONING FUND STATUS REPORT Attachment Page 1 of 1 Funding Schedule Revised Exhibit D Rev 3 March 19, 2007 Contract No. 96MS95254 I Decommissioning Restoration Interest Sub-Account Interest Sub-Account Total Fund Fiscal Year Payment Earned Balance Payment Earned Balance Balance FY 2006 Actual $ -$ -$ 100,452 $ -$ -$ 12,943 $ 113,395 FY 2007 $ 5,525 $ 6,027 $ 112,004 $ 953 $ 777 $ 14,673 $ 126,676 FY 2008 $ 6,215 $ 6,720 $ 124,939 $ 903 $ 880 $ 16,456 $ 141,395 FY 2009 $ 6,992 $ 7,496 $ 139,427 $ 855 $ 987 $ 18,298 $ 157,726 FY 2010 $ 7,866 $ 8,366 $ 155,659 $ 809 $ 1,098 $ 20,205 $ 175,864 FY 2011 $ 8,849 $ 9,340 $ 173,847 $ 767 $ 1,212 $ 22,184 $ 196,032 FY 2012 $ 9,956 $ 10,431 $ 194,234 $ 726 $ 1,331 $ 24,242 $ 218,476 FY 2013 $ 11,200 $ 11,654 $ 217,088 $ 688 $ 1,454 $ 26,384 $ 243,472 FY 2014 $ 12,600 $ 13,025 $ 242,714 $ 651 $ 1,583 $ 28,618 $ 271,332 FY 2015 $ 14,175 $ 14,563 $ 271,451 $ 617 $ 1,717 $ 30,952 $ 302,404 FY 2016 $ 15,947 $ 16,287 $ 303,686 $ 584 $ 1,857 $ 33,393 $ 337,079 FY 2017 $ 17,941 $ 18,221 $ 339,848 $ 553 $ 2,004 $ 35,950 $ 375,798 FY 2018 $ 20,183 $ 20,391 $ 380,422 $ 524 $ 2,157 $ 38,631 $ 419,052 FY 2019 $ 22,706 $ 22,825 $ 425,953 $ 496 $ 2,318 $ 41,445 $ 467,398 FY 2020 $ 25,545 $ 25,557 $ 477,055 $ 470 $ 2,487 $ 44,401 $ 521,456 FY 2021 $ 28,738 $ 28,623 $ 534,416 $ 445 $ 2,664 $ 47,511 $ 581,927 FY 2022 $ 32,330 $ 32,065 $ 598,811 $ 421 $ 2,851 $ 50,782 $ 649,593 FY 2023 $ 36,372 $ 35,929 $ 671,112 $ 399 $ 3,047 $ 54,228 $ 725,340 FY 2024 $ 40,918 $ 40,267 $ 752,297 $ 378 $ 3,254 $ 57,860 $ 810,156}}
+          .,CFLyon.-'NRCNRR                                      ,WA Horin - Winston & Strawn NRC Sr. Resident Inspector             9.88.C.
+A ,
+DECOMMISSIONING FUND STATUS REPORT Attachment Page 1 of 1 Funding Schedule                 Revised Exhibit D Rev 3 March 19, 2007 Contract No. 96MS95254 I   Decommissioning                  Restoration Interest Sub-Account         Interest  Sub-Account   Total Fund Fiscal Year    Payment    Earned     Balance   Payment  Earned     Balance       Balance FY 2006 Actual $    -    $     -   $ 100,452   $   -   $     -   $    12,943   $ 113,395 FY 2007        $ 5,525 $ 6,027     $ 112,004   $   953 $    777  $    14,673   $ 126,676 FY 2008        $ 6,215 $ 6,720     $ 124,939   $   903 $    880  $    16,456   $ 141,395 FY 2009        $ 6,992 $ 7,496     $ 139,427   $   855 $    987  $    18,298   $ 157,726 FY 2010        $  7,866 $ 8,366    $ 155,659   $   809 $  1,098  $    20,205   $ 175,864 FY 2011        $  8,849 $ 9,340    $ 173,847   $   767 $  1,212  $    22,184   $ 196,032 FY 2012        $  9,956 $ 10,431   $ 194,234   $   726 $  1,331  $    24,242   $ 218,476 FY 2013        $ 11,200 $ 11,654   $ 217,088   $   688 $  1,454  $    26,384   $ 243,472 FY 2014        $ 12,600 $ 13,025   $ 242,714   $   651 $  1,583  $    28,618   $ 271,332 FY 2015        $ 14,175 $ 14,563   $ 271,451   $   617 $  1,717  $    30,952   $ 302,404 FY 2016        $ 15,947 $ 16,287   $ 303,686   $   584 $  1,857  $    33,393   $ 337,079 FY 2017        $ 17,941 $ 18,221   $ 339,848   $   553 $  2,004  $    35,950   $ 375,798 FY 2018        $ 20,183 $ 20,391   $ 380,422   $   524 $  2,157  $    38,631   $ 419,052 FY 2019        $ 22,706 $ 22,825   $ 425,953   $   496 $  2,318  $ 41,445      $ 467,398 FY 2020        $ 25,545 $ 25,557   $ 477,055   $   470 $  2,487  $ 44,401      $ 521,456 FY 2021        $ 28,738 $ 28,623   $ 534,416   $   445 $  2,664  $    47,511   $ 581,927 FY 2022        $ 32,330 $ 32,065   $ 598,811   $   421 $  2,851  $    50,782   $ 649,593 FY 2023        $ 36,372 $ 35,929   $ 671,112   $   399 $  3,047  $    54,228   $ 725,340 FY 2024        $ 40,918 $ 40,267   $ 752,297   $   378 $  3,254  $    57,860   $ 810,156}}

GO2-07-057, Decommissioning Fund Status Report: Difference between revisions

Latest revision as of 08:26, 23 November 2019

Contents

Text

Subject:

Dear Sir or Madam:

Attachment:

Navigation menu

GO2-07-057, Decommissioning Fund Status Report: Difference between revisions

Latest revision as of 08:26, 23 November 2019

Text

Subject:

Dear Sir or Madam:

Attachment:

Navigation menu

Search