ML100220935

Data Sheet 1 for Indian Point, Unit 3, Checklist for Step 1 Review

ML100220935
Person / Time
Site:	Indian Point
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220935 (2)

Text

o..

1I m,

DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP I REVIEW Unit: UXA 4 t 11 L Pa (i4 I/D. ite of submittal:

1. The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c)

Did the licensee identify the amount of estimated radiological funds? Yes _._ No

2. The total amount of dollars accumulated at the end of the appropriate year " k&'i.--

3. Schedule of the annual amounts remaining to be collected

4. 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:

5. Any contracts upon which the licensee is relying: Yes__ or No2,.

6. Any modifications to a licensee's method of providing decommissioning funding assurance:

Yes or No_.

7. Any material changes to trust agreements: Yes or No 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 Review Performed By: Date:

t. Datasheet 2-_-, atasheet 3 Plant name: Indian Point, Unit 3 Docket Number: 50-286 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 12 12 2015 I IMWthI 1986$ 1 ECI Base Lx I I Lx I P.x F.x . I I B PWR 1 3216 I $103,300,800 109.5 2.16 0.65 I 2.37 1.649 1.988 I0.13 I 1.791 0.22 9.872 NRC Mimimum: $407,219,844 Licensee:

Entergy I  % Owned:

100.00%

I Category 2

IAmount of NRC Minimum/Site Specific:

$407,219,844 Amnnnt in Trust Fund:

Aninunt

$388,220,000 Fund:

Amount in Trust Fund!

I Licensee 2: $0 Licensee 3: $0 Licensee 4: $0 Licensee 5: $0, Licensee 6: $0 Step 1:

Earnings Credit:

Real Rate of I Years Left Total Real Rate n^.* 1 ; ...... n .... 1 I

Trast Fund Balance: I Return per yearc in License I I , I I

I of Return: 1 Total Earningsg:

• I ocuu* Lenunee rass II I $388,220,000 1 2% I 6.95 I 1.14750 1 $445,483,299 I YES I Step 2:

Accumulation: If annuity is not consistent, go to "Annuity" sheet j Real Rate of Number of Annual Value of Annuity per yea Return per year Payments: Total Annuity:

1 $0 2% 0 1o $ 2 I Real Rate of Years remaining after Total Annuit0 Returm per year annuitY s0 2% 0.00 1 +s ITotal StepI + Step 2 Does Licensee Pass: I

$445,483,299 YES I Step 3:

Decom Period:

Real Rate of Decom ITota RealRate Total Earningso Total Earnings: I Return per year IPeriod: Iof Return: Decom I $445,483,299 1 2% I 7 I 0.14869 I $33,118,491 I ITotal Of SteDs I thru 3:I Does Licensee Pass: I Shortfall: I II Totalof Steps I thna3: III Does Licensee YES Pasa: II Sbort.falt: II

$478,601,790 NO I Spreadsheet created by: Aaron Szabo and Shawn Harwell Date: *

• _ Formulas verified by: Larry Pittiglio