ML100220949

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

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 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.... I I 9.872 NRC Miminmum:$371,985,499 I ~I / N *d Amn,.nt in 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