ML100220947
| ML100220947 | |
| Person / Time | |
|---|---|
| Site: | Arkansas Nuclear  |
| Issue date: | 03/30/2009 |
| From: | - No Known Affiliation |
| To: | Office of Information Services |
| References | |
| FOIA/PA-2010-0090 | |
| Download: ML100220947 (3) | |
Text
[-
DATASHEET1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit:
Chaf*4/_
tJJC,/0i cV./,iý..2 Date of submittal:
/;*,,,200c,
- 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 2 No
- 2. The total amount of dollars accumulated at the end of the appropriate yearý,2, q-%
- 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 w ich the licensee is relying: Yes or No X
- 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 j.
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:
Dae: 3 /,Q(
2
Datasheet 2 _.__atasheet 3 Plant name:
Arkansas Nuclear One, Unit 2 Date of Operation:
Termination of Operations:
IM~Vth1 196 Month:
12 7
Day 31 17 Docket Number:
50-368 Year:
2008 2038 ECI Base Lx IL' I P.
F.
PWR 1
3026 1 $101,628,800 109.3 1.98 0.65 2.16 1.649 1.988 0.13 1.791 0.22 9.872 NRC Mimimum:
$387,346;922 I
1.1 I
'A, flwned.
I ~
IA NilaF A4,.....,.../Ci*~
A mnn'nl in "rr*o Ennd:
'Licensee:
% Owned:
Cateor IA t f NRC Mii
/Sit S ifi Amount in'Frust Fund:
Entergy Arkansas Licensee 2:
Licensee 3:
Licensee 4:
Licensee 5:
Licensee 6:
100.00%
___$387,346,922
$0
$0
$0 so
$0
$172,400,000 Step I:
Earnings Credit:
I Real Rate of Trust Fund Balance:
Return per year I Years Left aotal Real RateI I in License I. of Return:
Total Earnings:
]
Does Licensee Pass:
I I
I i
I I
l I
l i
$172,400,000 1
Step 2:
2%
1 29.54 1
1.79511
$309,477,543 I
NO Accumulation:
I Real Rate of I Nsunber ofAatual I
Value of Annuiry per yeat Return per year Payments:
Total Annuity:
$0 2%
0
$0 Real Rate of Years remaining after Total Annuity Return per year annmuity Total Step 2 I
s 2%
0.00
$0 I TotalSte I+ Steo2 2 Does Licensee Pass:
I I
i l
Ii I
$309,477,543 NO I
Step 3:
Decom Period:
Total Earnings:
Real Rateof Decom Total Real Rate Total Earnings for Return per year Period: I of Return I
Decon:
I
$309,477,543 2%
7 0.14869
$23,007,438
[ Total of Steps I theu 3: I Does Licensee Pass:
I Shortfall:
I I
l I
I l
$332,484,980
[
NO
($54,861,942) I Signature:
/4 Date: _
ol.5 9\\L c' Spreadsheet created by: Aaron Szabo and Shawn Harwell Formulas verified by: Larry Pittiglio
- k
/Datasheet 2%.._-Atasheet 3 Plant name:
Arkansas Nuclear One, Unit 2 Docket Number:
50-368 Date of Operation:
Termination of Operations:
Month:
12 7.
Day 31 17 Year:
2008 2038 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Rest Rate of Years Left ITotal Real Ratel Trust Fund Balance:
Return per year in License of Return:
I Total Earnings:
Does Licensee Pass:
$172,400,000 3.51%
29.54 1
2.77110 1
$477,737,383 YES Step 5:
Accumulation:
Real Rate of Number of Annual Value of Annuity per yearl Return per year Payments Total Annuity:
Tt$0 1
3.51%
0
$0 Rea Rat of..
Yasrmining after I
I Total Annuity Return per" year annuity Total Step 5
$0 3.51%
0.00
$0 Total Step 4 + Step 5 Does Licensee Pass:
I $477,737,383 YES Step 6:
Decom Period:
RealRateof I Decom TotalRealRate Total Earningso Total Earnings:
Return per year Period of Return:
Decom:
$477,737,383 2.00%
7 0.14869
$35,516,351 1
$513,253,734 YES I
NO I
Signature:Dae si ft.
6ýýWjý Date:
Spreadsheet created by: Aaron Szabo and Slawn Harwell Formulas verified by: Larry Pittiglio