ML112380032
| ML112380032 | |
| Person / Time | |
|---|---|
| Site: | Prairie Island  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112380032 (3) | |
Text
Datasheet 1 Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 6.30%
2.89%
3.41%
Y N
N 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Allowed through Decom (Y/N)
Total Trust Fund Balance Post-RAI Rates Determined (Y/N)
Any material changes to trust agreements? (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 N
Plant name:
Prairie Island Nuclear Plant, Unit 1 50-282 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):
Escalation Rate Y
$403,497,119 The total amount of dollars accumulated at the end of the appropriate year: (see below)
N 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)
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
$343,789,857 Real Rate of Return PUC Verified (Y/N)
Xcel Energy Licensee:
$343,789,857 Amount in Trust Fund:
Datasheet 2 Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
PWR 1677
$89,757,600 111.3 2.08 0.65 2.32 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%
22.61 2%
2%
2%
7
$577,902,816 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$343,789,857 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$343,789,857 Total Step 1 + Step 2
$537,912,850
$39,989,966 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 Xcel Energy Total Annuity:
Step 3:
$343,789,857 Amount in Trust Fund:
$0 Total Earnings:
$537,912,850 Real Rate of Return per year Fx Site Specific:
Total Step 2:
Years Left in License 22.61 Real Rate of Return per year Does Licensee Pass:
YES
$0
$537,912,850 Years remaining after annuity Px 50-282 9
31 Termination of Operations:
2033 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$403,838,322 NRC Minimum:
$403,838,322 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Prairie Island Nuclear Plant, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Date: 8/22/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 8
50-282 9
31 Termination of Operations:
2033 Day Plant name:
2010 Year:
Prairie Island Nuclear Plant, Unit 1 Docket Number:
Date of Operation:
3.41%
22.61 3.41%
3.41%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$343,789,857 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$733,667,895 YES If licensee is granted greater than 2% RRR YES
$54,542,950 Total Step 5 Total of Steps 4 thru 6:
$788,210,845 Does Licensee Pass:
Total Earnings:
22.61 0
$733,667,895
$0
$0 Decom Period:
Step 6:
$733,667,895
$0 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$0 Earnings Credit:
Step 4: