ML112380027

From kanterella
Jump to navigation Jump to search
2010 DFS Report Analysis Resolution of Potential Shortfall for Palisades Nuclear Plant
ML112380027
Person / Time
Site: Palisades Entergy icon.png
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 Plant name: Palisades Nuclear Plant Docket Number: 50-255 Month: Day Year:

Date of Operation: 2 28 2011 Termination of Operations: 3 24 2031 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx 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 NRC Minimum: $438,996,952 Site Specific:

Amount of NRC Minimum/Site Licensee:  % Owned: Category Specific: Amount in Trust Fund:

Entergy Nuclear 100.00% 2 $438,996,952 $279,200,000 Operations, Inc.

Total Fund Balance: $279,200,000 Step 1:

Earnings Credit:

Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:

$279,200,000 2% 20.07 $415,471,542 NO Step 2:

Accumulation:

Value of Annuity per year (amount/See Annuity Real Rate of Return Number of Annual Sheet) per year Payments: Total Annuity:

2% $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:

$0 2% 20.07 $0 Total Step 1 + Step 2 Does Licensee Pass:

$415,471,542 NO Step 3:

Decom Period:

Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:

$415,471,542 2% 7 $30,887,332 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$446,358,874 YES NO Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/2/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Palisades Nuclear Plant Docket Number: 50-255 Month: Day Year:

Date of Operation: 2 28 2011 Termination of Operations: 3 24 2031 If licensee is granted greater than 2% RRR Step 4:

Earnings Credit:

Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:

$279,200,000 2.00% 20.07 $415,471,542 NO Step 5:

Accumulation:

Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:

$0 2.00% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5

$0 2.00% 20.07 $0 Total Step 4 + Step 5 Does Licensee Pass:

$415,471,542 NO Step 6:

Decom Period:

Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:

$415,471,542 2.00% 7 $30,887,332 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$446,358,874 YES NO Signature: Shawn Harwell Date: 7/26/2011 Signature: Jo Ann Simpson Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/2/2011 Formulas verified by: Clayton Pittiglio