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 earnings on decommissioning funds, and rates of other factors used in funding projections:
Q'I -aýI
- R -'/,
U42
- 5. Any contracts upon which the licensee is relying: Yes or No r
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)
Date of Operation:
Termination of Operations:
Month:
12 8
Day 31 29 70%
Docket Number:
Year:
2008 2025 50-458 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 Louisiana Licensee 3:
Licensee 4:
Licensee 5:
Licensee 6:
Step 1:
Earnings Credit:
Trust Fund Balance:
$378,770,069
$0
$0
$0
$0
$133,100,000 Real Rate of j Years Left [Total Real Ratel Return per year I in License I of Return:
I Total Earnings:
I Does Licensee Pass:
I I
I I
I I
I I
I W
I I
I
$133,100,000 Step 2:
Accumulation:
2%
I16.66 1 1.39088 I
$185,125,876 I
NO I
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:
I Total Earnings:
Real Rate of Decom ITotalReal Ratel Return per year Period: I of Return:
I Total Earnings for Decom:
I I
I
[
I I
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:
'if2 Date:
(ý/?
0/0 Spreadsheet created by: Aaron Szabo and Slawn IHarwell Fonnulas verified by: Lany Pitliglio 7/-,--
Datasheet 2\\.%
tasheet 3 Plant name:
River Bend Station (Regulated)
Date of Operation:
Termination of Operations:
Month:
12 8
Day 31 29 70%
Docket Number:
Year:
2008 2025 50-458 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 Rate of Number of Annual Value of Annuity per yea Return per year 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
$197,541,218 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:
$212,226,992 Does Licensee Pass, NO Does Licensee Pass:
Shortfall:
NO
($166,543,077)
Signature:DaeFooaserfebyLrr ligi Date:
Spreadsheet created by: Aaron Szabo and Shawn Hlarwell Formulas verified by: Larry Pitiiglio
Datasheet 2 and Datasheet 3 ANNUITY Termination of Operations:
8 29 2025 Real Rate Total Annuity:
of Return: Accumulation Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
$724,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,3000 2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
$1,007,028
$154,092
$151,071
$148,109
$145,205
$142,358
$139,566
$136,830
$134,147
$131,516
$128,938
$126,409
$123,931
$121,501
$119,118
$116,783
$0 Total:
$3,026,600
)
Signature:
DDate:
Spreadsheet created by: Aaron Szabo and Shawn Harwell 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 Annuity:
of Return:
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 I
$724,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$113,000
$0 2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
2.30%
Total Accumulation
$1,057,533
$161,346
$157,719
$154,173
$150,706
$147,318
$144,006
$140,768
$137,603
$134,510
$131,485
$128,529
$125,640
$122,815
$120,054
$117,354
$0
)
Total:
$3,131,559 Signature:
Date:
F-12,6 In I Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio