Exhibit










Exhibit 10(b)16


FILING PUBLIC UTILITY






System Energy Resources, Inc. 
Rate Schedule FERC No. 2




	
	
	PUBLIC UTILITIES RECEIVING SERVICE 
UNDER RATE SCHEDULE






Entergy Arkansas, Inc. 
Entergy Louisiana, LLC
Entergy Mississippi, Inc. 
Entergy New Orleans, LLC




SERVICE TO BE PROVIDED UNDER RATE SCHEDULE








Wholesale Sale of Electric Power





















Unit Power Sales Agreement
THIS AGREEMENT, made, entered into, and effective as of this 10th day of June, 1982, as amended from time to time thereafter, and as revised to comply with Federal Energy Regulatory Commission (“FERC”) Opinion Nos. 446 and 446-A and FERC Order No.614, between and among Entergy Arkansas, Inc. (“EAI”), Entergy Louisiana, LLC (“ELL”), Entergy Mississippi, Inc. (“EMI”), Entergy New Orleans, LLC (“ENOL”) and System Energy Resources, Inc. (“System Energy”).
WITNESSETH THAT:
WHEREAS, System Energy was incorporated on February 11, 1974 under the laws of the State of Arkansas to own certain future generating capacity for the Entergy System, of which EAI, ELL, EMI and ENOL (“System Companies”) are members; and
WHEREAS, System Energy has accordingly undertaken the ownership and financing of an undivided interest in, and construction of, the Grand Gulf Generating Station, a one-unit, nuclear-fueled electric generating station on the east bank of the Mississippi River near Port Gibson, Mississippi (“Project”); and
WHEREAS, the System Companies own and operate electric generating, transmission and distribution facilities in Arkansas, Louisiana and Mississippi and generate, transmit and sell electric energy both at retail and wholesale in such states; and
WHEREAS, System Energy has agreed to sell to EAI, ELL, EMI and ENOL (“Purchasers”) specified percentages of all of the capacity and energy available to System Energy from the Project, and the System Companies have agreed to join with System Energy, before the date Unit I of the Project is placed in service, in executing an agreement which will set forth in detail the terms and conditions for the sale of such capacity and energy by System Energy to the System Companies; and
WHEREAS, Unit 1 is expected to be placed in commercial operation in the first quarter of 1983;
NOW, THEREFORE, System Energy and the System Companies mutually understand and agree as follows:
1.1    System Energy shall, subject to the terms and conditions of this Agreement, make available, or cause to be made available, to the Purchasers all of the capacity and energy which shall be available to System Energy at the Project, including test energy produced during the course of the construction and testing of Unit 1 of the Project (“Power”).


1.2    The Purchasers shall, subject to the terms and conditions of this Agreement, be entitled to receive all of the Power which shall be available to System Energy at the Project in accordance with their respective Entitlement Percentages.  The Entitlement Percentages are as follows:
	
		
	 
	Entitlement Percentages

	 
	Unit No. 1

	EAI
	36%

	ELL
	14%

	EMI
	33%

	ENOL
	17%

	 
	100%















1.3    Commencing with the earlier of (a) the date of commercial operation of the Unit or (b) December 31, 1984 and continuing monthly thereafter until this Agreement is terminated pursuant to the provisions of Section 9 hereof, in consideration of the right to receive its Entitlement Percentage of such Power from the unit, each Purchaser will pay System Energy an amount determined pursuant to the Monthly Grand Gulf Power Charge Formula, which is attached hereto as Appendix 1.


2.    The performance of the obligations of System Energy hereunder shall be subject to the receipt and continued effectiveness of all authorizations of governmental regulatory authorities at the time necessary to permit System Energy to perform its duties and obligations hereunder, including the receipt and continued effectiveness of all authorizations by governmental regulatory authorities at the time necessary to permit the completion by System Energy of the construction of the Project, the operation of the Project, and for System Energy to make available to the Purchasers all of the Power available to System Energy at the Project.  System Energy shall use its best efforts to secure and maintain all such authorizations by governmental regulatory authorities.


3.    System Energy shall operate and maintain the Project in accordance with good utility practice.  Outages for inspection, maintenance, refueling, repairs and replacements shall be scheduled in accordance with good utility practice and, insofar as practicable, shall be mutually agreed to by System Energy and the Purchasers.
    
4.    Delivery of Power sold to the Purchasers pursuant to this Agreement shall occur at the Project’s step-up transformer and shall be made in the form of three-phase, sixty hertz alternating current at a nominal voltage of 500 kilovolts.  System Energy will supply and maintain all necessary metering equipment for determining the quantity and conditions of delivery under this Agreement.  System Energy will furnish to the Purchasers such summaries of meter reading and other metering information as may reasonably be requested.


5.    Monthly bills shall be calculated in accordance with the provisions of the Monthly Grand Gulf Power Charge Formula, attached hereto as Appendix 1


6.    Nothing contained herein shall be construed as affecting in any way the right of System Energy to unilaterally make application to FERC for a change in the rates contained herein or any other term or condition of this Agreement under Section 205 of the Federal Power Act and pursuant to FERC Rules and Regulations promulgated thereunder.


7.    No Purchaser shall be entitled to set off against any payment required to be made by it under this Agreement (a) any amounts owed by System Energy to any Purchaser or (b) the amount of any claim by any Purchaser against System Energy.  The foregoing, however, shall not affect in any other way the rights and remedies of any Purchaser with respect to any such amounts owed to any Purchaser by System Energy or any such claim by any Purchaser against System Energy.


8.    The invalidity and unenforceability of any provision of this Agreement shall not affect the remaining provisions hereof.


9.    This Agreement shall continue until terminated by mutual agreement of all parties hereto.


10.    This Agreement shall be binding upon the parties hereto and their successors and assigns, but no assignment hereof, or of any right to any funds due or to become due under this Agreement, shall in any event relieve either any Purchaser or System Energy of any of their respective obligations hereunder, 











or, in the case of the Purchasers, reduce to any extent their entitlement to receive all of the Power available to System Energy from time to time at the Project.  


11.    The agreements herein set forth have been made for the benefit of the Purchasers and System Energy and their respective successors and assigns and no other person shall acquire or have any right under or by virtue of this Agreement.


12.    The Purchasers and System Energy may, subject to the provisions of this Agreement, enter into a further agreement or agreements between the Purchasers and System Energy, setting forth detailed terms and provisions relating to the performance by the Purchasers and System Energy of their respective obligations under this Agreement.  No agreement entered into under this Section 12 shall, however, alter to any substantive degree the obligations of any party to this Agreement in any manner inconsistent with any of the foregoing sections of this Agreement.


13.    Each of the Purchasers shall, at any time and from time to time, be entitled to assign all of its right, title and interest in and to all of the power to which any of them shall be entitled under this Agreement, but no Purchaser shall, by such assignment, be relieved of any of its obligations and duties under this Agreement except through the payment to System Energy, by or on behalf of such Purchaser, of the amount or amounts which such Purchaser shall be obligated to pay pursuant to the terms of this Agreement.















IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed as of the day and year first above written
	
	
	SYSTEM ENERGY RESOURCES, INC., formerly MIDDLE SOUTH ENERGY, INC.


By:/S/F W. Lewis

	ENTERGY ARKANSAS, INC., formerly 
ARKANSAS POWER AND LIGHT COMPANY




By:/S/Jerry Maulden

	ENTERGY LOUISIANA, LLC, formerly 
LOUISIANA POWER AND LIGHT COMPANY




By:/S/J. Wyatt

	ENTERGY MISSISSIPPI, INC., formerly 
MISSISSIPPI POWER AND LIGHT COMPANY




By:/S/D. C. Lutkin

	ENTERGY NEW ORLEANS, LLC, formerly 
NEW ORLEANS PUBLIC SERVICE INC.




By:/S/James M. Cain















Attachment A




Appendix 1




	
	
	SYSTEM ENERGY RESOURCES, INC. 
MONTHLY GRAND GULF POWER CHARGE FORMULA




		
	1.
	GENERAL


This Grand Gulf Power Charge Formula (“PCF”) sets out the procedures that shall be used to determine the monthly amounts which System Energy Resources, Inc. (“SERI”) shall charge Entergy Arkansas, Inc. (“EAI”); Entergy Louisiana, LLC (“ELL”); Entergy Mississippi, Inc. (“EMI”); and Entergy New Orleans, LLC (“ENOL”) (referred to hereafter, collectively, as “Purchasers”, or, individually, as “Purchaser”), for capacity and energy from the Grand Gulf Nuclear Station (“Grand Gulf”) pursuant to the Unit Power Sales Agreement (“UPSA”) between SERI and the Purchasers to which this document is attached as Appendix 1.  The monthly charges for capacity (“Monthly Capacity Charges”) shall be determined in accordance with the provisions of Section 2 below.  The monthly charges for fuel (“Monthly Fuel Charges”) shall be determined in accordance with the provisions of Section 3 below.  The Monthly Capacity Charges and the Monthly Fuel Charges determined in accordance with the provisions of this PCF shall be billed to the Purchasers monthly in accordance with the provisions of Section 4 below.


		
	2.
	MONTHLY CAPACITY CHARGE


The Monthly Capacity Charge to be billed to each of the Purchasers for any service month shall be determined by applying the Monthly Capacity Charge Formula set out in Attachment A to the applicable cost data.













		
	3.
	MONTHLY FUEL CHARGE


The Monthly Fuel Charge to be billed to each of the Purchasers for any service month shall be determined by applying the Monthly Fuel Charge Formula set out in Attachment B to fuel cost data for the service month.


		
	4.
	BILLING


On or before the fifth workday of each month SERI shall render a billing to each of the Purchasers reflecting the Purchaser’s Monthly Capacity Charge and Monthly Fuel Charge for the immediately preceding service month.  In addition, any applicable and appropriate adjustments shall be reflected in each of the monthly billings.  The monthly billings shall be payable in immediately available funds on or before the 15th day of such month.  After the 15th day of such month, interest shall accrue on any balance due to SERI, or owed by SERI, at the rate required for refunds rendered pursuant to the requirements of Section 35.19.a of the Code of Federal Regulations.  Entergy Services Inc., acting as agent for SERI and the Purchasers, may prepare the necessary billings to the Purchasers and arrange for payment in accordance with the above requirements.


		
	5.
	EFFECTIVE DATE AND TERM


This PCF shall be effective for service rendered on and after December 12, 1995 and shall continue in effect until modified or terminated in accordance with the provisions of this PCF or applicable regulations or laws.













Attachment A


	
				
	SYSTEM ENERGY RESOURCES, INC. 
MONTHLY CAPACITY CHARGE FORMULA
DETERMINATION OF MONTHLY CAPACITY CHARGES 
MONTH, XXXX

	Line No
	DESCRIPTION
	AMOUNT
	REFERENCE/SOURCE

	1.
	CAPACITY REVENUE REQUIREMENT
	 
	Page 3, Line 1

	2.
	CREDIT, PER STIPULATION AND AGREEMENT IN DOCKET NO. FA89-28
	 
	SERI Rate Schedule FERC No. 6

	3.
	ADJUSTMENT TO REFLECT UNPROTECTED EXCESS ADIT PER TAX CUTS AND JOBS ACT OF 2017
	 
	Attachment E

	4.
	ADJUSTED CAPACITY REVENUE REQUIREMENT
	 
	Line 1 - Line 2 - Line 3

	5.
	MONTHLY CAPACITY CHARGE FOR EAI
	 
	36% * Line 4

	6.
	MONTHLY CAPACITY CHARGE FOR ELL
	 
	14% * Line 4

	7.
	MONTHLY CAPACITY CHARGE FOR EMI
	 
	33% * Line 4

	8.
	MONTHLY CAPACITY CHARGE FOR ENOL
	 
	17% * Line 4

















Attachment A
	
					
	SYSTEM ENERGY RESOURCES, INC. 
MONTHLY CAPACITY CHARGE FORMULA
DEVELOPMENT OF RATE BASE (1) 
MONTH, XXXX

	Line No
	DESCRIPTION
	AMOUNT
	REFERENCE/SOURCE

	1
	

	PLANT IN SERVICE
	 
	FERC Accounts 101, 106

	2
	

	ACCUMULATED DEPRECIATION & AMORTIZATION
	 
	FERC Accounts 108, 111 (2)

	3
	

	NET UTILITY PLANT
	 
	Line 1 Plus Line 2

	4
	

	NUCLEAR FUEL
	 
	FERC Accounts 120.2-120.4

	5
	

	AMORTIZATION OF NUCLEAR FUEL
	 
	FERC Account 120.5

	6
	

	MATERIALS & SUPPLIES
	 
	FERC Accounts 154, 163

	7
	

	PREPAYMENTS
	 
	FERC Account 165

	8
	

	DEFERRED REFUELING OUTAGE COSTS
	 
	FERC Account 182.3

	9
	

	ACCUMULATED DEFERRED INCOME TAXES
	 
	FERC Accounts 190, 281, 282, 283

	10
	

	RATE BASE
	 
	Sum of Lines 3 - 9

	 
	 
	 
	 






	
		
	NOTES:

	(1)
	TO BE DETERMINED BASED ON DATA AS OF THE END OF THE MONTH IMMEDIATELY PRECEDING THE CURRENT SERVICE MONTH.

	(2)
	THE BALANCE FOR ACCUMULATED DEPRECIATION AND AMORTIZATION IS TO BE REDUCED BY ANY DECOMMISSIONING RESERVE AND RESERVE FOR DISPOSAL OF NUCLEAR FUEL INCLUDED IN FERC ACCOUNTS 108 AND 111 WHICH REPRESENT MONIES HELD BY THIRD PARTIES.

















	
					
	SYSTEM ENERGY RESOURCES, INC. 
MONTHLY CAPACITY CHARGE FORMULA 
DEVELOPMENT OF CAPACITY REVENUE REQUIREMENT (1) 
MONTH, XXXX

	Line No
	DESCRIPTION
	AMOUNT
	REFERENCE/SOURCE

	 
	 
	 
	 

	1
	

	CAPACITY REVENUE REQUIREMENT
	 
	Determined as described in Note 2 below.

	2
	

	OPERATION & MAINTENANCE EXPENSE (3)
	 
	FERC Accounts 517, 519-525, 528-532, 556, 557, 560-573, 901-905, 920-931, 935

	3
	

	DEPRECIATION EXPENSE
	 
	FERC Account 403-Excluding Decommissioning Exp

	4
	

	DECOMMISSIONING EXPENSE (4)
	 
	FERC Account 403-Decommissioning Expense

	5
	

	AMORTIZATION EXPENSE
	 
	FERC Accounts 404, 407.3, 407.4

	6
	

	TAXES OTHER THAN INCOME TAXES
	 
	FERC Account 408.1

	7
	

	CURRENT STATE INCOME TAX
	 
	Page 4, Line 18

	8
	

	CURRENT FEDERAL INCOME TAX
	 
	Page 4, Line 25

	9
	

	PROVISION FOR DEFERRED INCOME TAX-STATE
	 
	State Portion of FERC Accounts 410.1, 411.1 (5)

	10
	

	PROVISION FOR DEFERRED INCOME TAX-FEDERAL
	 
	Federal Portion of FERC Accounts 410.1, 411.1 (5)

	11
	

	INVESTMENT TAX CREDIT-NET
	 
	FERC Account 411.4

	12
	

	GAINS/LOSSES ON DISPOSITION OF UTILITY PLANT
	 
	FERC Accounts 411.6, 411.7

	13
	

	UTILITY OPERATING EXPENSES
	 
	Sum of Lines 2 - 12

	 
	 
	 
	 

	14
	

	UTILITY OPERATING INCOME
	 
	Line 1 minus Line 13

	15
	

	VERIFICATION:
	 
	 

	16
	

	RATE BASE
	 
	Page 2, Line 10

	17
	

	RATE OF RETURN ON RATE BASE
	 
	12*(Line 14 / Line 16)(Must equal Line 18)

	 
	 
	 
	 

	18
	

	COST OF CAPITAL
	 
	Weighted Cost Rate from Page 5, Line 6






	
		
	NOTES:

	1)
	ALL EXPENSES ARE TO BE THOSE FOR THE CURRENT SERVICE MONTH.

	 
	 

	2)
	THE CAPACITY REVENUE REQUIREMENT FOR THE SERVICE MONTH IS THE VALUE THAT RESULTS IN A UTILITY OPERATING INCOME WHICH, WHEN DIVIDED BY THE RATE BASE (DETERMINED IN ACCORDANCE WITH PAGE 2) AND MULTIPLIED BY 12 PRODUCES A RATE OF RETURN ON RATE BASE EQUAL TO THE COST OF CAPITAL (DETERMINED IN ACCORDANCE WITH PAGE 5).

	 
	 

	3)
	EXCLUSIVE OF FUEL EXPENSE IN FERC ACCOUNT 518.

	 
	 

	4)
	SHOULD THE FERC APPROVE A CHANGE IN SYSTEM ENERGY’S SCHEDULE OF ANNUAL DECOMMISSIONING EXPENSES DURING THE SERVICE MONTH, THE MONTHLY LEVEL IN EFFECT AS OF THE END OF THE MONTH SHALL BE UTILIZED. OTHERWISE, THE AMOUNT CHARGED TO FERC ACCOUNT 403 FOR THE SERVICE MONTH SHALL BE UTILIZED, AS SHOWN ON ATTACHMENT C.

	 
	 

	5)
	RESTRICTED TO THOSE ITEMS FOR WHICH CORRESPONDING TIMING DIFFERENCES ARE INCLUDED IN THE ADJUSTMENTS TO NET INCOME BEFORE INCOME TAX (SEE PAGE 4, LINE 10).



















	
					
	SYSTEM ENERGY RESOURCES, INC. 
MONTHLY CAPACITY CHARGE FORMULA 
DEVELOPMENT OF CURRENT INCOME TAX EXPENSE 
MONTH, XXXX

	Line No
	DESCRIPTION
	AMOUNT
	REFERENCE/SOURCE

	 
	 
	 
	 

	1
	

	CAPACITY REVENUE REQUIREMENT
	 
	Page 3, Line 1

	2
	

	OPERATION 8, MAINTENANCE EXPENSE
	 
	Page 3, Line 2

	3
	

	DEPRECIATION EXPENSE
	 
	Page 3, Line 3

	4
	

	DECOMMISSIONING EXPENSE
	 
	Page 3, Line 4

	5
	

	AMORTIZATION EXPENSE
	 
	Page 3, Line 5

	6
	

	TAXES OTHER THAN INCOME
	 
	Page 3, Line 6

	7
	

	NET INCOME BEFORE INCOME TAXES
	 
	Line 1 - (Sum of Lines 2-6)

	8
	

	ADJUSTMENTS TO NET INCOME BEFORE INCOME TAX:
	 
	 

	9
	

	INTEREST SYNCHRONIZATION
	 
	Rate Base (Page 2, Line 10) * (-1) * Total Debt Rate 
(Page 5, Line 4)/12

	10
	

	OTHER ADJUSTMENTS
	 
	See Note 1

	11
	

	TOTAL ADJUSTMENTS
	 
	Line 9 plus Line 10

	12
	

	TAXABLE INCOME
	 
	Line 7 plus Line 11

	 
	COMPUTATION OF STATE INCOME TAX
	 
	 

	13
	

	STATE TAXABLE INCOME BEFORE ADJUSTMENTS
	 
	Line 12

	14
	

	NET ADJUSTMENT TO STATE TAXABLE INCOME
	 
	See Note 1

	15
	

	STATE TAXABLE INCOME
	 
	Line 13 plus Line 14

	16
	

	STATE INCOME TAX BEFORE ADJUSTMENTS
	 
	Line 15 * Mississippi State Tax Rate(2)

	17
	

	ADJUSTMENTS TO STATE TAX
	 
	See Note 1

	18
	

	CURRENT STATE INCOME TAX
	 
	Sum of Lines 16 - 17

	 
	 
	 
	 

	 
	COMPUTATION OF FEDERAL INCOME TAX
	 
	 

	19
	

	FEDERAL TAXABLE INCOME BEFORE ADJUSTMENTS
	 
	Line 12

	20
	

	CURRENT STATE INCOME TAX DEDUCTION
	 
	Line 18 (Shown as deduction)

	21
	

	OTHER ADJUSTMENTS TO FEDERAL TAXABLE INCOME
	 
	See Note 1

	22
	

	FEDERAL TAXABLE INCOME
	 
	Sum of Lines 19-21

	23
	

	FEDERAL INCOME TAX BEFORE ADJUSTMENTS
	 
	Line 22 * Federal Tax Rate(2)

	24
	

	ADJUSTMENTS TO FEDERAL TAX
	 
	See Note 1

	25
	

	CURRENT FEDERAL INCOME TAX
	 
	Sum of Lines 23 - 24






	
		
	NOTES:

	1)
	ITEMS FROM MONTHLY TAX DETERMINATION THAT ARE APPROPRIATE FOR RATEMAKING PURPOSES.

	2)
	RATE IN EFFECT AT THE END OF THE SERVICE MONTH.





















	
							
	SYSTEM ENERGY RESOURCES, INC.
MONTHLY CAPACITY CHARGE FORMULA
DEVELOPMENT OF COST OF CAPITAL (1) 
MONTH, XXXX

	LINE NO
	CAPITAL SOURCE
	CAPITAL AMOUNT (2)(3)
	CAPITALIZATION RATIO (4)
	COST RATE
	WEIGHTED
COST RATE (8)

	1
	

	DEBT
	 
	 
	 
	 

	2
	

	LONG TERM
	FERC Accts 221, 224, 225, 226, 181, 189
	 
	(5)
	 

	3
	

	SHORT TERM
	 
	 
	(6)
	 

	4
	

	TOTAL TERM
	 
	 
	(7)
	 

	5
	

	COMMON EQUITY
	FERC Accts 201, 208, 216
	 
	(SEE NOTE 9)
	 

	6
	

	TOTAL
	 
	 
	NA
	 






	
		
	NOTES:

	(1)
	TO BE DETERMINED BASED ON DATA AS OF THE END OF THE MONTH IMMEDIATELY PRECEDING THE CURRENT SERVICE MONTH.

	(2)
	LONG TERM DEBT SHALL INCLUDE ALL ISSUES AND REFLECT THE PRINCIPAL AMOUNT.

	(3)
	SHORT TERM DEBT SHALL INCLUDE ONLY THAT PORTION NOT REFLECTED IN THE CALCULATION OF SERI’S RATE FOR ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION.

	(4)
	APPLICABLE CAPITAL AMOUNT DIVIDED BY THE TOTAL CAPITAL AMOUNT.

	(5)
	AVERAGE COST RATE FOR ALL OUTSTANDING ISSUES INCLUDING APPLICABLE AMORTIZATION OF DEBT DISCOUNT, PREMIUM, AND EXPENSE TOGETHER WITH AMORTIZATION OF LOSS OR GAIN ON REACQUIRED DEBT.

	(6)
	THE AVERAGE COST RATE FOR ELIGIBLE SHORT TERM DEBT.

	(7)
	WEIGHTED AVERAGE COST RATE FOR LONG TERM DEBT AND SHORT TERM DEBT.

	(8)
	CAPITALIZATION RATIO FOR THE APPLICABLE CAPITAL SOURCE MULTIPLIED BY THE CORRESPONDING COST RATE.

	(9)
	THE COMMON EQUITY COST RATE SHALL BE AS FOLLOWS:

	 
	A.FOR SERVICE FROM DECEMBER 12, 1995 THROUGH JULY 30, 2000 THE RATE SHALL BE 10.58%.

	 
	B.FOR SERVICE AFTER JULY 30, 2000 THE RATE SHALL BE 10.94%.

















Attachment B


	
					
	SYSTEM ENERGY RESOURCES, INC.
MONTHLY FUEL CHARGE FORMULA
MONTH, XXXX

	Line No
	DESCRIPTION
	AMOUNT
	REFERENCE/SOURCE

	 
	 
	 
	 

	1
	

	FUEL EXPENSE FOR APPLICABLE SERVICE MONTH
	 
	FERC Account 518 

	2
	

	MONTHLY FUEL CHARGE FOR EAI
	 
	36% * Line 1 

	3
	

	MONTHLY FUEL CHARGE FOR ELL
	 
	14% * Line 1 

	4
	

	MONTHLY FUEL CHARGE FOR EMI
	 
	33% * Line 1 

	5
	

	MONTHLY FUEL CHARGE FOR ENOL
	 
	17% * Line 1

	 
	 
	 
	 



















Attachment C


	
					
	System Energy Resources, Inc. 
Grand Gulf Decommissioning Model 
Revenue Requirement Summary 
($000)

	 
	 
	Revenue Requirement

	Line
No.
	Year
	Owned
Portion
	Leased
Portion
	Total

	1
	1995
	6,813
	1,208
	8,021

	2
	1996
	11,195
	1,997
	13,192

	3
	1997
	11,195
	1,997
	13,192

	4
	1998
	11,195
	1,997
	13,192

	5
	1999
	11,195
	1,997
	13,192

	6
	2000
	11,195
	1,997
	13,192

	7
	2001
	13,624
	2,431
	16,055

	8
	2002
	13,624
	2,431
	16,055

	9
	2003
	13,624
	2,431
	16,055

	10
	2004
	13,624
	2,431
	16,055

	11
	2005
	13,624
	2,431
	16,055

	12
	2006
	16,590
	2,960
	19,550

	13
	2007
	16,590
	2,960
	19,550

	14
	2008
	16,590
	2,960
	19,550

	15
	2009
	16,590
	2,960
	19,550

	16
	2010
	16,590
	2,960
	19,550

	17
	2011
	20,184
	3,601
	23,785

	18
	2012
	20,184
	3,601
	23,785

	19
	2013
	20,184
	3,601
	23,785

	20
	2014
	20,184
	3,601
	23,785

	21
	2015
	20,184
	2,101
	22,285

	22
	2016
	24,550
	0
	24,550

	23
	2017
	18,412
	0
	18,412

	24
	2018
	0
	0
	0

	25
	2019
	0
	0
	0

	26
	2020
	0
	0
	0

	27
	2021
	0
	0
	0

	28
	2022
	0
	0
	0

	29
	2023
	0
	0
	0

	30
	2024
	0
	0
	0

	31
	2025
	0
	0
	0

	32
	2026
	0
	0
	0

	33
	2027
	0
	0
	0

	34
	2028
	0
	0
	0

	35
	2029
	0
	0
	0

	36
	2030
	0
	0
	0

	37
	2031
	0
	0
	0















	
					
	System Energy Resources, Inc. 
Grand Gulf Decommissioning Model 
Revenue Requirement Summary 
($000)

	 
	 
	Revenue Requirement

	Line
No.
	Year
	Owned
Portion
	Leased
Portion
	Total

	38
	2032
	0
	0
	0

	39
	2033
	0
	0
	0

	40
	2034
	0
	0
	0

	41
	2035
	0
	0
	0

	42
	2036
	0
	0
	0

	43
	2037
	0
	0
	0

	44
	2038
	0
	0
	0

	45
	2039
	0
	0
	0

	46
	2040
	0
	0
	0

	47
	2041
	0
	0
	0

	48
	2042
	0
	0
	0

	49
	2043
	0
	0
	0

	50
	2044
	0
	0
	0
























    















Attachment D
System Energy Resources, Inc.
Depreciation Rates


Effective as of October 1, 2017, the following depreciation rates will be utilized to determine depreciation and amortization costs on Grand Gulf plant assets.





























Attachment E