ML100220947

Data Sheet for Arkansas Nuclear One, Unit 2, Checklist for Step 1 Review

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: tJJC,/0i cV./,iý..2 Chaf*4/_ 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:23 /,Q(

Datasheet 2 _.__atasheet 3 Plant name: Arkansas Nuclear One, Unit 2 Docket Number: 50-368 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 7 17 2038 PWR 1 IM~Vth1 3026 196 1 $101,628,800 ECI 109.3 Base Lx 1.98 0.65 IL'2.16 I P.

1.649 F.

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 100.00% ___$387,346,922 $172,400,000 Licensee 2: $0 Licensee 3: $0 Licensee 4: $0 Licensee 5: so Licensee 6: $0 Step I:

Earnings Credit:

I Real Rate of I Years Left aotalReal RateI I

Trust Fund Balance:

I Return per year I in License I. of Return:

i

• I I l Total Earnings: *

]I Does Licensee Pass: I l

i $172,400,000 1 2% 1 29.54 1 1.79511 $309,477,543 I NO Step 2:

Accumulation:

I Real Rate of I Nsunber ofAatual I Value of Annuiry per yeat Return per year Payments: Total Annuity:

$0 2% 0 $0 RealRateof Years remaining after Total Annuity Return per year annmuity Total Step 2 I s 2% 0.00 $0 I

I TotalSte I+ Steo22 i l Does Licensee Pass: II i I $309,477,543 NO I Step 3:

Decom Period:

Real Rateof Decom Total Real Rate Total Earnings for Total Earnings: 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 l I

I Does Licensee Pass: I I

Shortfall: 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 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 7. 17 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 I

Value of Annuity per yearl Return per year Payments Total Annuity:

I Tt$0 Total Annuity 1

Rea Rat 3.51%

of..

Return per"year Yasrmining after 0

annuity

$0 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 I Total Earnings:

$477,737,383 Return per year 2.00%

Period 7

of Return:

0.14869 Decom:

$35,516,351 1 $513,253,734 YES I NO si Signature:Dae ft. Spreadsheet created by: Aaron Szabo and Slawn Harwell Date: Formulas verified by: Larry Pittiglio 6ýýWjý