ML112351088
| ML112351088 | |
| Person / Time | |
|---|---|
| Site: | Arkansas Nuclear  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351088 (3) | |
Text
Datasheet 1 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 6.31%
2.61%
3.70%
Y N
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 1 The licensee states in the DFS report, "See the aggreements in Attachment 1-E which are unit power purchase agreements under the MSS-4 Agreement, a FERC tariff. It is the licensee's position that these are not 10 CFR 50.75(e)(1)(v) "contractual obligations", but rather cost of service tariffs which may appropriately be used to fund the external sinking fund in accordance with 10 CFR 50.75(e)(1)(ii). Out of abundance of caution, the licensee identifies the information here."
2 According to the submital, the licensee does not believethe changes to the trust agreement are material. However, out of abundance of caution, all the changes since the last report are provided within the DFS report submittal.
Entergy Arkansas Licensee:
$225,981,000 Amount in Trust Fund:
Y2 Total Trust Fund Balance Allowed through Decom (Y/N)
Post-RAI Rates Determined (Y/N)
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: (see below)
N Any material changes to trust agreements? (Y/N)
Y1 Any contracts upon which the licensee is relying? (Y/N)
Schedule of the annual amounts remaining to be collected: (provided/none)
Rate of Return on Earnings Allowed through Decom (Y/N)
Rate(s) of Other Factors Real Rate of Return PUC Verified (Y/N)
Escalation Rate Plant name:
Arkansas Nuclear One, Unit 2 50-368 RAI Needed (Y/N)
PUC Verified (Y/N) none Docket Number:
Did the licensee identify the amount of estimated radiological funds? (Y/N)
The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):
Y
$451,994,354 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: (see below)
The total amount of dollars accumulated at the end of the appropriate year: (see below)
$225,981,000
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 7
PWR 3026
$101,628,800 112.8 1.98 0.65 2.23 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 100.00%
1 2%
27.54 2%
2%
2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Arkansas Nuclear One, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx
$389,909,181 Years remaining after annuity Px 50-368 17 31 Termination of Operations:
2038 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$451,858,957 NRC Minimum:
$451,858,957 Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
Years Left in License 27.54 Real Rate of Return per year Does Licensee Pass:
NO
$0
$28,986,953 Total Earnings for Decom:
Decom Period:
Total Earnings:
Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:
BWR/PWR MWth Entergy Arkansas Total Annuity:
Step 3:
$225,981,000 Amount in Trust Fund:
$0 Total Earnings:
$389,909,181 Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$225,981,000 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$225,981,000 Total Step 1 + Step 2
$389,909,181
($32,962,823)
Shortfall:
NO Does Licensee Pass:
Does Licensee Pass:
NO
$418,896,134
Datasheet 2 Signature: Shawn Harwell Date: 7/11/2011 Signature: Aaron L. Szabo Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 7
2010 Year:
Arkansas Nuclear One, Unit 2 Docket Number:
Date of Operation:
50-368 17 31 Termination of Operations:
2038 Day Plant name:
3.70%
27.54 3.70%
3.70%
2.00%
7 Earnings Credit:
Step 4:
Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$0 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$45,702,139 Total Step 5 Total of Steps 4 thru 6:
$660,450,544 Does Licensee Pass:
Total Earnings:
27.54 0
$614,748,405
$0
$0 Decom Period:
Step 6:
$614,748,405
$0 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$225,981,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$614,748,405 YES If licensee is granted greater than 2% RRR