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 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-. ,_asheet3 Plant name: Arkansas Nuclear One, Unit 1 Docket Number: 50-313 Month: Day Year:

Date of Operation: 12 31 2008 Ternination of Operations: 5 20 2034 I Mw 1 1986$ 1 BaseLx I Lx Px I Fx I ILI I B. I

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

I Lic ensee: I -/ n wne A : I C a tegory I ýmount _ _ . pec _ C:j Amount InTrust Fund: I Entergy Arkansas 100.00% 1 $371,985,499 $218,100,000 Licensee 2: $0 Licensee 3: $0 Licensee 4: $0 Licensee 5: $0 Licensee 6: $0 Step 1:

Earnings Credit:

]Trust Fund Balance: net,m.. her vent in Ilicense of 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 Anuiy o 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

I Total StepI I + StepI 2 I I

Does Licensee Pass: I I

I i $360,565,510 NO I Step 3:

Decom Period:

Real Rate of Decom I Total Real Rate Total Earnings for Total Earnings: I Return per year I Period: I of Return: I 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:

I Dale: g.-Zo/L Spreadsheet created by: Aaron Szabo and Shawn Harwell Fornulas verified by: Larry Pittiglio

//\~ >\i2()

Datasheet 2'-. Atasheet 3 Plant name: Arkansas Nuclear One, Unit 1 Docket Number: 50-313 Month: Day Year:

Date of Operation: 12 31 2008 Termination of Operations: 5 20 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 Spreadsheet created by: Aaron Szabo and Shawn IHarwell Signature: Z Date: Formiulas verified by: Larry Pittiglio

\'4\ 1----