ML100220945
| ML100220945 | |
| 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: ML100220945 (5) | |
Text
/
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP I REVIEW Unit: ('ie )64ar4(t4
.eIc)Date of submittal:
- 1. Theminimum 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 1-3-3t 1i. .
- 3. Schedule of the annual amounts remaining to be collected __________
- 4. Assumptions used in determining rates of escalation in decommissioning costs, rates of funds, and:R rates other factors used in funding projections:
earnings on decommissioning Q'I -aýI -'/, ofU42
- 5. Any contracts upon which the licensee is relying: Yes orr No C
- 6. Any modifications to a licensee's method of providing decommissioning funding assurance:
Yes or No4.
- 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/qo A../
,/
Datasheet 2 ._* dtasheet 3 Plant name: River. Bend Station (Regulated) 70% Docket Number: 50-458 Month: Day Year:
Date of Operation: 12 31 2008 Termination of Operations: 8 29 2025 NIWtb 86 i ECI Base Lx I h.I Px. F. a BWR 1 3091 I $131,819,000 1 109.3 1 1.98 0.65 1 2.16 1 1.649 1 1.988 1 0.13 1 1.805 1 0.22 1 11.198 1 NRC Mimimum: $541,100,098 I ~ GA (h.,,~d. I~ IA..,.....* ~.f NhUC' Cf C..G,-in,. Amnitn in Tr~ust 15and, Licensee: %Owned: I Cate or ecifi Amount in Trust Fund:
Entergy Gulf States $378,770,069 $133,100,000 Louisiana Licensee 3: $0 Licensee 4: $0 Licensee 5: $0 Licensee 6: $0 Step 1:
Earnings Credit:
Real Rate of j Years Left [Total Real Ratel Trust Fund Balance: Return Iper year I in License I of Return: I Total Earnings: I Does Licensee Pass: I I I I
I $133,100,000 I
2%
I I I16.66 1 I
1.39088 I
I $185,125,876 W I I NO I Step 2:
Accumulation: If annuity is not consistent, go to "Annuity" sheet I I Real Rate of I Number of Annual Value of Annuity per yeaj Return per year Payments: Total Annuity:
$0 1O 2% o $0 Real Rate of I Years remaining after Total Annuity Return per year annuity Total Step 2
$0 2% 0.00 $3,026,600 ITotal Step I + Step 2I Does Licensee Pass:
I 1
l I
- I l I $188,152,477 [ NO Step 3:
Decom Period:
Real Rate of Decom ITotalReal Ratel Total Earnings for I
I Total Earnings:* I Return per I
year
[
Period: II of Return: II Decom: I I $188,152,477 I 2% 7 I 0.14869 I $13,987,788 I I Total ofSteos I thiu3:3 Does Licensee Pass: I Shortfall: I I $202,140,265 I NO I ($176,629,804) I Signature: 'if27/-,-- Date: (ý/? 0/0 Spreadsheet created by: Aaron Szabo and Slawn IHarwell Fonnulas verified by: Lany Pitliglio
Datasheet 2\.% tasheet 3 Plant name: River Bend Station (Regulated) 70% Docket Number: 50-458 Month: Day Year:
Date of Operation: 12 31 2008 Termination of Operations: 8 29 2025 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of IYears Left ITotal Real Rates Trust Fund Balance: Returt per year in License of Return: Total Earnings: Does Licensee Pass:
$133,100,000 230% 16.66 1 1.46063 $194,409,659 NO Step 5:
Accumulation:
IReal Value of Annuity per yea Rate of Return per year Number of Annual Payrments: Total Annuity-.
$02.30% 0 $0 Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 5
$0 2.30% 0.00 $3,131,559 Total Step 4 + Step 5 Does Licensee Pass,
$197,541,218 NO Step 6:
Decom Period:
I Real Rate of Decom Total Real Ratel Total Earnings for Total Earnings: Return per year Period: of Return: Decom:
$197,541,218 2.00% 7 0.14869 1 $14,685,774 Total of Steps 4 tlutu 6: Does Licensee Pass: Shortfall:
$212,226,992 NO ($166,543,077)
Spreadsheet created by: Aaron Szabo and Shawn Hlarwell Signature:DaeFooaserfebyLrr Date: Formulas verified by: Larry Pitiiglio ligi
Datasheet 2 and Datasheet 3 ANNUITY Termination of Operations: 8 29 2025 Real Rate Total Year Annuity: of Return: Accumulation 2009 $724,000 2% $1,007,028 2010 $113,000 2% $154,092 2011 $113,000 2% $151,071 2012 $113,000 2% $148,109 2013 $113,000 2% $145,205 2014 $113,000 2% $142,358 2015 $113,000 2% $139,566 2016 $113,000 2% $136,830 2017 $113,000 2% $134,147 2018 $113,000 2% $131,516 2019 $113,000 2% $128,938 2020 $113,000 2% $126,409 2021 $113,000 2% $123,931 2022 $113,000 2% $121,501 2023 $113,000 2% $119,118 2024 $113,3000 2% $116,783 2025 2% $0 Total: $3,026,600
)
Spreadsheet created by: Aaron Szabo and Shawn Harwell Signature: D Date: Formulas verified by: Larry Pittiglio
Datasheet 2 and Datasheet 3 ANNUITY Termination of Operations: 8 29 2025 If licensee is granted greater than 2% RRR Real Rate Total Year Annuity: of Return: Accumulation 2009 $724,000 2.30% $1,057,533 2010 $113,000 2.30% $161,346 2011 $113,000 2.30% $157,719 2012 $113,000 2.30% $154,173 2013 $113,000 2.30% $150,706 2014 $113,000 2.30% $147,318 2015 $113,000 2.30% $144,006 2016 $113,000 2.30% $140,768 2017 $113,000 2.30% $137,603 2018 $113,000 2.30% $134,510 2019 $113,000 2.30% $131,485 2020 $113,000 2.30% $128,529 2021 $113,000 2.30% $125,640 2022 $113,000 2.30% $122,815 2023 $113,000 2.30% $120,054 2024 $113,000 2.30% $117,354
>. 2025 $0 2.30% $0 I
Total: $3,131,559
)
Spreadsheet created by: Aaron Szabo and Shawn Harwell Signature: Date: F-12,6 In I Formulas verified by: Larry Pittiglio