ML112380032: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
(Created page by program invented by StriderTol)
Line 15: Line 15:


=Text=
=Text=
{{#Wiki_filter:Datasheet 1Initial Review: Kosmas LoisDate: 8/19/2011 Signature: Aaron L. Szabo Date: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:100.00%1 3 46.30%2.89%3.41%Y N N 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Allowed through Decom (Y/N)Total Trust Fund BalancePost-RAIRates 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)
{{#Wiki_filter:Datasheet 1 Plant name:                       Prairie Island Nuclear Plant, Unit 1                                              Docket Number:                               50-282 1    The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):                                                         $403,497,119 Did the licensee identify the amount of estimated radiological funds? (Y/N)                                                      Y 2                The total amount of dollars accumulated at the end of the appropriate year: (see below)
N NPlant name:Prairie Island Nuclear Plant, Unit 150-282RAI Needed (Y/N)PUC Verified (Y/N)noneDocket 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$403,497,119The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee:          % Owned: Category:                        Amount in Trust Fund:
NAssumptions 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 EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$343,789,857Real Rate of ReturnPUC Verified (Y/N)Xcel EnergyLicensee:$343,789,857Amount in Trust Fund:
Xcel Energy          100.00%          1                          $343,789,857 Total Trust Fund Balance      $343,789,857 3    Schedule of the annual amounts remaining to be collected: (provided/none)                                                                    none 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: (see below)
Datasheet 2Initial Review: Kosmas LoisDate: 8/19/2011Signature: Aaron L. Szabo Date: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 8PWR 1677$89,757,600111.32.080.652.321.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category100.00%1 2%22.61 2%2%2%7$577,902,816 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$343,789,857Decom Period:
Post-RAI Rate of                  Rate(s) of                  PUC                                        RAI        PUC        Allowed      Rates Escalation                  Real Rate                  Allowed through Decom Return on                    Other                  Verified                                    Needed    Verified    through    Determined Rate                    of Return                          (Y/N)
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$343,789,857Total Step 1 + Step 2$537,912,850$39,989,966Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthXcel EnergyTotal Annuity:Step 3:$343,789,857Amount in Trust Fund:
Earnings                  Factors                  (Y/N)                                      (Y/N)      (Y/N)    Decom (Y/N)    (Y/N) 6.30%        2.89%                      3.41%          Y                    N                    N 5    Any contracts upon which the licensee is relying? (Y/N)                                                                                       N 6    Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N)                                                 N 7    Any material changes to trust agreements? (Y/N)                                                                                               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)
$0Total Earnings:$537,912,850Real Rate of Return per year FxSite Specific:Total Step 2:Years Left in License22.61Real Rate of Return per yearDoes Licensee Pass:YES$0$537,912,850Years remaining after annuity Px50-282 931Termination of Operations:2033 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$403,838,322NRC Minimum:$403,838,322Trust Fund Balance:Step 1: Bx Ex LxECIBase LxBase Px2010Year:Prairie Island Nuclear Plant, Unit 1Docket Number:Date of Operation:Latest Month Fx Datasheet 2Initial Review: Kosmas LoisDate: 8/19/2011Signature: Aaron L. Szabo Date: 8/22/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 850-282 931Termination of Operations:2033DayPlant name:2010Year:Prairie Island Nuclear Plant, Unit 1Docket Number:Date of Operation:3.41%22.613.41%3.41%2.00%7Real Rate of Return per yearAccumulation:Value of Annuity per year$343,789,857Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$733,667,895YESIf licensee is granted greater than 2% RRRYES$54,542,950Total Step 5Total of Steps 4 thru 6:$788,210,845Does Licensee Pass:Total Earnings:22.61 0$733,667,895
Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo                                                                                                                               Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011                                                                                                                                                        Formulas verified by: Clayton Pittiglio
$0$0Decom Period:Step 6:$733,667,895
 
$0Does Licensee Pass:Real Rate of Return per yearYESTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseShortfall:
Datasheet 2 Plant name:                      Prairie Island Nuclear Plant, Unit 1                                      Docket Number:                 50-282 Month:                Day                    Year:
NOReal Rate of Return per yearYears remaining after annuity$0Earnings Credit:Step 4:}}
Date of Operation:                                  12                 31                      2010 Termination of Operations:                                  8                  9                      2033 Latest                    Latest BWR/PWR          MWth          1986$            ECI      Base Lx                      Lx          Px                Base Px    Fx            Base Fx      Ex                Bx Month Px                  Month Fx 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 NRC Minimum:                              $403,838,322                                Site Specific:
Amount of NRC Minimum/Site Licensee:            % Owned:       Category                  Specific:                Amount in Trust Fund:
Xcel Energy            100.00%             1                   $403,838,322                    $343,789,857 Total Fund Balance:         $343,789,857 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:         per year      in License      Total Earnings:        Does Licensee Pass:
        $343,789,857              2%            22.61          $537,912,850                   YES Step 2:
Accumulation:
Value of Annuity per year (amount/See Annuity    Real Rate of Return   Number of Annual Sheet)              per year              Payments:               Total Annuity:
2%                                              $0 Real Rate of Return Years remaining after Total Annuity          per year               annuity                Total Step 2:
              $0                  2%                    22.61                      $0 Total Step 1 + Step 2    Does Licensee Pass:
                                                                                $537,912,850                  YES Step 3:
Decom Period:
Real Rate of Return  Decom        Total Earnings for Total Earnings:          per year         Period:          Decom:
        $537,912,850              2%              7            $39,989,966 Total of Steps 1 thru 3:   Does Licensee Pass:     Shortfall:
                                                                                $577,902,816                  YES                NO Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo                                                                                                                                                 Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011                                                                                                                                                                        Formulas verified by: Clayton Pittiglio
 
Datasheet 2 Plant name:                           Prairie Island Nuclear Plant, Unit 1                                    Docket Number:           50-282 Month:                Day                    Year:
Date of Operation:                                       12                  31                      2010 Termination of Operations:                                      8                  9                      2033 If licensee is granted greater than 2% RRR Step 4:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance:             per year       in License      Total Earnings:        Does Licensee Pass:
        $343,789,857                3.41%            22.61          $733,667,895                  YES Step 5:
Accumulation:
Real Rate of Return    Number of Annual Value of Annuity per year          per year              Payments:               Total Annuity:
              $0                    3.41%                    0                        $0 Real Rate of Return Years remaining after Total Annuity              per year                annuity                Total Step 5
              $0                    3.41%                   22.61                      $0 Total Step 4 + Step 5    Does Licensee Pass:
                                                                                  $733,667,895                   YES Step 6:
Decom Period:
Real Rate of Return   Decom        Total Earnings for Total Earnings:              per year        Period:           Decom:
        $733,667,895                2.00%              7            $54,542,950 Total of Steps 4 thru 6:  Does Licensee Pass:     Shortfall:
                                                                                  $788,210,845                  YES                NO Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo                                                                                                                            Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011                                                                                                                                                    Formulas verified by: Clayton Pittiglio}}

Revision as of 15:31, 12 November 2019

2010 DFS Report Analysis Resolution of Potential Shortfall for Prairie Island Nuclear Plant, Unit 1
ML112380032
Person / Time
Site: Prairie Island Xcel Energy icon.png
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)
v • d • e


Text

Datasheet 1 Plant name: Prairie Island Nuclear Plant, Unit 1 Docket Number: 50-282 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $403,497,119 Did the licensee identify the amount of estimated radiological funds? (Y/N) Y 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)

Licensee:  % Owned: Category: Amount in Trust Fund:

Xcel Energy 100.00% 1 $343,789,857 Total Trust Fund Balance $343,789,857 3 Schedule of the annual amounts remaining to be collected: (provided/none) none 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: (see below)

Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate Allowed through Decom Return on Other Verified Needed Verified through Determined Rate of Return (Y/N)

Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 6.30% 2.89% 3.41% Y N N 5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) N 7 Any material changes to trust agreements? (Y/N) 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)

Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Prairie Island Nuclear Plant, Unit 1 Docket Number: 50-282 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 8 9 2033 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx 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 NRC Minimum: $403,838,322 Site Specific:

Amount of NRC Minimum/Site Licensee:  % Owned: Category Specific: Amount in Trust Fund:

Xcel Energy 100.00% 1 $403,838,322 $343,789,857 Total Fund Balance: $343,789,857 Step 1:

Earnings Credit:

Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:

$343,789,857 2% 22.61 $537,912,850 YES Step 2:

Accumulation:

Value of Annuity per year (amount/See Annuity Real Rate of Return Number of Annual Sheet) per year Payments: Total Annuity:

2% $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:

$0 2% 22.61 $0 Total Step 1 + Step 2 Does Licensee Pass:

$537,912,850 YES Step 3:

Decom Period:

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

$537,912,850 2% 7 $39,989,966 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:

$577,902,816 YES NO Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011 Formulas verified by: Clayton Pittiglio

Datasheet 2 Plant name: Prairie Island Nuclear Plant, Unit 1 Docket Number: 50-282 Month: Day Year:

Date of Operation: 12 31 2010 Termination of Operations: 8 9 2033 If licensee is granted greater than 2% RRR Step 4:

Earnings Credit:

Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:

$343,789,857 3.41% 22.61 $733,667,895 YES Step 5:

Accumulation:

Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:

$0 3.41% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5

$0 3.41% 22.61 $0 Total Step 4 + Step 5 Does Licensee Pass:

$733,667,895 YES Step 6:

Decom Period:

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

$733,667,895 2.00% 7 $54,542,950 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:

$788,210,845 YES NO Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011 Formulas verified by: Clayton Pittiglio

Retrieved from "https://kanterella.com/w/index.php?title=ML112380032&oldid=2113467"