ML100220940

Data Sheet for James A. FitzPatrick Nuclear, Checklist for Step 1 Review

ML100220940
Person / Time
Site:	FitzPatrick
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220940 (2)

Text

,---"

DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit: Ji>',,* 4. (1'h:M (21 g Date 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 -. (_

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 No____

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

Yes or No A

7. Any material changes to trust agreements: Yes or Nok.

Ifa 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:

I iasheet 3 /

Datasheet 'I Plant name: Fitzpatrick (James A.) Nuclear Power Plant Docket Number: 50-333 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 10 17 2034 nNIth,1 1986$

I ECI I

Base Lx I

I L_

I I

I P. i --

IBWR I 2536 15;126,824,0001 109.5 1 2.16 1 0.65 I 2.37 1 1.649 1.988 I 0.13 1 1.805 0.22 11.198 1 NRC Mimimum: $537,170,765 Amount of NRC Minimum/Site Licensee:  % Owned: I Category Snecific:

4-Amount in Trust Fund:

Entergy 100.00% 2 $537,170,765 $423,620,000 Licensee 2: $0 Licensee 3: $0 Licensee 4: $0 Licensee 5: s0 Licensee 6: $0 Step 1:

Earnings Credit:

Real Rate of Years Left Total Real Ratel I in License I of Retur: II I Pacw I I

Trust Fund Balance:

l Return iper year K l Totaul Earnine-Total Earnings: -- i Does ILicensee rinec mr~en:e~ePass: I I $423,620,000 j 2% 25.79 1.66664 $706,021,116 - YES I Step 2:

Accumulation: If annuity is not consistent, go to "Annuity" sheet Value of Annuity per Real Rate f Nunber of Annual I 2vear ye% -0 AnnuI yer Return per yer Pyet:Total Annity Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 2

$0 2% 0.00 1 $0 I Total Step I + Step22 Does Licensee Pass: I I $706,02,1,16 I YES Step 3:

Decom Period:

RealRateof DecomniTotalRealRate Total Earnings for II Total Earnings:

I Return ver T

year II Period: II of Return- II Decom:

.... . I

$706,021,116 [ 2% 1 7 [ 0.14869 I S55,:M,6- -T0-j I Total of Steos 1 tlruu 3: I Does Licensee Pass: I Shortfall: I I Lcle PI I l $758,508,726 YES I NO Signature: _// Spreadsheet created by: Amon Szabo and Shawn Harwell Sigitaltire:

- A Date: 2,2 ZC)V _ Formulas verified by: Larry Pittiglio L