ML100220949
| ML100220949 | |
| 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: ML100220949 (3) | |
Text
DATASHEET 1 DATASHEET 1: CHECKLIST FOR STEP 1 REVIEW Unit:,4ao VVS'derA/ ore, t4" /"
Date of submittal: 3 L,3
- 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 X No
- 2. The total amount of dollars accumulated at the end of the appropriate year
- 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:
o$,4SZ
. 11
/-
- 5. Any contracts upon vhich the licensee is relying: Yes or No._*_.
- 6. Any modifications to a licensee's method of providing decommissioning funding assurance:
- Yes or No
- 7. Any material changes to trust agreements: Yes or No If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change Review Performed By:
Date:
- 0.
!1\\[..._..ji Datasheet 2-.,_asheet 3 Plant name:
Arkansas Nuclear One, Unit 1 Date of Operation:
Ternination of Operations:
Month:
12 5
Day 31 20 Docket Number:
50-313 Year:
2008 2034 I
Mw 1
1986$
1 BaseLx I
Lx Px I
Fx I
I L I I B. I 1
PWR 1
2568
$97,598,400 109.3 1
1.98 i
0.65 1 2.16 1 1.649 I
1.988 I 0.13 I 1.791 1 0.22 I II 9.872 NRC Miminmum:
$371,985,499 I
~
I
/ N
- d Amn,.nt in Tr,,*t l*,,.d:
Lic nsee:
-/ n A
C t I ý Amount InTrust Fund:
I e
I wne :
I a egory mount pec C:j I
Entergy Arkansas Licensee 2:
Licensee 3:
Licensee 4:
Licensee 5:
Licensee 6:
100.00%
1
$371,985,499
$0
$0
$0
$0
$0
$218,100,000 Step 1:
Earnings Credit:
]Trust Fund Balance:
net,m..
her vent in Ilicense o f Ret,.-,.rn"~,--I.-.---
I Total Earnings:
I Does Licensee Pass:
I Trust Fund Balance-I.,hm I in I igase 1 ofRetum:
I
$218,100,000 I
2%
1 25.39 1
1.65321 1
$360,565,510 I
NO I
Step 2:
Accumulation:
Vale o Anuiy pr yas Real Rate of Number of Annual lValue ofAnfiuity Per vea Retuan per year Payments:
Total Annuity:
I $
I 2%
0
$0 Real Rate of Years remaiting after Total Annuity Return per year annuity Total Step 2
$o 2%
0.00.
$o I Total Step I + Step 2 I Does Licensee Pass:
I I
I I
I I
i
$360,565,510 I
NO I
Step 3:
Decom Period:
Real Rate of Decom I Total Real Rate Total Earnings:
I Return per year I Period: I of Return:
I Total Earnings for Decom:
I 1
$360,565,510 1
2%
1 7
1 0.14869 1
$26,805,462 1
I Total of Steps 1 thru 3: I Does Licensee Pass:
I Shortfall:
I I
$387,370,971 1
YES I
NO I
Signature:
Dale: g.-Zo/L Spreadsheet created by: Aaron Szabo and Shawn Harwell Fornulas verified by: Larry Pittiglio I
//\\~ >\\i2()
Datasheet 2'-.
Atasheet 3 Plant name:
Arkansas Nuclear One, Unit 1 Docket Number:
50-313 Date of Operation:
Termination of Operations:
Month:
12 5
Day 31 20 Year:
2008 2034 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of IYears Left ITotal Real Rates Trust Fund Balance:
Return per year I in License I of Return:
Total Earnings:
Does Licensee Pass:
$218,100,000 320%
25.39 1
2.22474
$485,216,663 YES Step 5:
Accumulation:
Real Rate of Nssberof Annual Value of Annuity per yea Return per year Payments:
Total Annuity:
I
$0 1
3.20%
0
$0 Real Rate of Years remaining after Total Annuity Return per year annuity Total Step 5 o$
3.20%
0.00-
$0.
Total Step 4 + Step 5 Does Licensee Pass:
$ 485,216,663 YES Step 6:
Decom Period:
Real Rate of Decomt Total Real Rate Total Earnings for Total Earnings:
Returnper year Period:
of Return:
Decom:
$485,216,663 2.00%
7 0.14869
$36,072,382 Total ofSteps4 thru 6:
Does Licensee Pass:
SSotNfall:
I $521,289,045 YES I
NO Signature:
Z
\\'4\\
1----
Date:
Spreadsheet created by: Aaron Szabo and Shawn IHarwell Formiulas verified by: Larry Pittiglio