ML100220944

Data Sheet for River Bend Station, Checklist for Step 1 Review

ML100220944
Person / Time
Site:	River Bend
Issue date:	03/30/2009
From:	- No Known Affiliation
To:	Office of Information Services
References
FOIA/PA-2010-0090
Download: ML100220944 (2)

Text

,)

DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit:

(4'o "j

Date of submittal:

0ZL12i= I

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 KNo___

2. The total amount of dollars accumulated at the end of the appropriate year 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 decommissionin funds and rates of other factors used in funding projections:

5.

Any contracts upon which the licensee is relying: Yes or NoLL.\\

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_

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:

0 '10t3

/7

it 11 I2 Datasheet I -.

Atasheet 3 Plant name:

River Bend Station (Non-Regulated) 30%

Date of Operation:

Termination of Operations:

Month:

12 8

Day 31 29 Docket Number:

50-458 Year:

2008 2025 I

I w

1 986 EC I

Base Lx I

I L.xI Px Fx I.

I E-I I

I I

I BWR 1

3091 1 $131,819,000 109.3:

1.98 1

0.65 1 2.16 1.649 1.988 0.13 I 1.805 1 0.22 11.198 1

NRC Mimimunl:

$541,100,098 I

Licensee:

I

% Owned:

I Category lAmount of NRC Minimum/Site Specific:

Amount in Trust Fund:

I Entergy Gulf States Louisiana Licensee 3:

Licensee 4:

Licensee 5:

Licensee 6:

30X00%

2

$162,330,030

$0

$0

$0

$0

$169,800,000 Step 1:

Earnings Credit:

Real Rate of I Years Left ITotal Real Ratel Trust Fund Balance:

Return per year I in License I of Return:

I Total Earnines:

I Does Licensee Pass:

I I

$169,800,000 Step 2:

2%

I 16.66 I

1.39088 I

$236,171,103 1

YES I

Accumulation:

I I Real Rate of If annuity is not consistent, go to "Annuity" sheet Ntumber of Annual I

Rea Rat of of Totnual Value of Annuity per yeah Return per Iear Payments:

TotAnnuity:

s$o 2%

0 o

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

$0 2%

0.00

$0 I Total Step I + Step2 2 Does Licensee Pass:

I I

I I

I I

$236,171,103 1

YES

[

Step 3:

Decom Period:

[ Total Earinehs:

Real Rate of Decein Total Real Rate Total Eain for IReturn nrvear I Period: I nfRe,hl-.

flcn, I

Toa atiss I...........

....-....-.--f..

I.....

I I

1

$236,171,103 1

2%

7 1

0.14869 1

$17,557,629 1

I TotalofStens 1 thin3: I Does Licensee Pass:

I Shortfall:

I I

~

I I

1

$253,728,732 I

YES I

NO I

Simialsire:

.*L Date:

Spreadsheet created by: Aaron Szabo and Shawn Htarwell Formulas verified by: Larry Pitniglio Siayre