ML112351263
| ML112351263 | |
| Person / Time | |
|---|---|
| Site: | Columbia  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112351263 (5) | |
Text
Datasheet 1 Signature: Kos Lois Date: 06/27/2011 Signature: Michael Purdie Date: 06/28/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 6.00%
4.00%
2.00%
N N
Y Y
N Y
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Energy Northwest Licensee:
$151,400,000 Amount in Trust Fund:
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 Post-RAI Rates Determined (Y/N)
Y
$459,700,839 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
$151,400,000 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance Plant name:
Columbia Generating Station 50-397 RAI Needed (Y/N)
PUC Verified (Y/N) provided 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 Allowed through Decom (Y/N)
Datasheet 2 Signature: Kos Lois Date: 06/27/2011 Signature: Michael Purdie Date: 06/28/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 BWR 3486
$135,000,000 112.5 2.06 0.65 2.32 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.307 0.22 7.423
% Owned:
Category 100.00%
1 2%
12.97 See Annuity Sheet See Annuity Sheet 2%
7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:
Columbia Generating Station Docket Number:
Date of Operation:
Latest Month Fx
$872,521,220 Years remaining after annuity Px 50-397 20 31 Termination of Operations:
2023 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$464,320,048 NRC Minimum:
$464,320,048 Trust Fund Balance:
Step 1:
Fx Site Specific:
Total Step 2:
Years Left in License N/A Real Rate of Return per year Does Licensee Pass:
NO See Total Step 2
$64,865,700 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 Energy Northwest Total Annuity:
Step 3:
$151,400,000 Amount in Trust Fund:
$676,786,024 Total Earnings:
$195,735,196 Real Rate of Return per year Total of Steps 1 thru 3:
See Annuity Sheet Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$151,400,000 Decom Period:
See Total Step 2 Total Annuity Real Rate of Return per year Total Fund Balance:
$151,400,000 Total Step 1 + Step 2
$872,521,220 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES
$937,386,920
Datasheet 2 Signature: Kos Lois Date: 06/27/2011 Signature: Michael Purdie Date: 06/28/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 12 2010 Year:
Columbia Generating Station Docket Number:
Date of Operation:
50-397 20 31 Termination of Operations:
2023 Day Plant name:
2.00%
12.97 See Annuity Sheet See Annuity Sheet 2.00%
7 Earnings Credit:
Step 4:
Shortfall:
NO Real Rate of Return per year Years remaining after annuity
$676,786,024 Total Annuity Does Licensee Pass:
Trust Fund Balance:
Years Left in License YES
$64,865,700 Total Step 5 Total of Steps 4 thru 6:
$937,386,920 Does Licensee Pass:
Total Earnings:
N/A 0
$872,521,220 See Annuity Sheet See Total Step 4 Decom Period:
Step 6:
$872,521,220 See Total Step 4 Does Licensee Pass:
Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
Real Rate of Return per year Accumulation:
Value of Annuity per year
$151,400,000 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$195,735,196 NO If licensee is granted greater than 2% RRR
Datasheet 2 Signature: Kos Lois Date: 06/27/2011 Signature: Michael Purdie Date: 06/28/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 12 20 2023 Year Annuity:
2011
$8,849,000 2%
$11,440,658 2012
$9,956,000 2%
$12,619,481 2013
$11,200,000 2%
$13,917,924 2014
$12,600,000 2%
$15,350,652 2015
$14,175,000 2%
$16,930,866 2016
$23,424,000 2%
$27,429,443 2017
$29,011,000 2%
$33,305,692 2018
$35,930,000 2%
$40,440,155 2019
$44,500,000 2%
$49,103,837 2020
$55,113,000 2%
$59,622,379 2021
$68,257,000 2%
$72,393,950 2022
$84,537,000 2%
$87,902,603 2023
$104,699,000 2%
$106,732,644 2024
$129,669,000 2%
$129,595,739 Total:
$676,786,024 ANNUITY Total Accumulation Termination of Operations:
Real Rate of Return:
Datasheet 2 Signature: Kos Lois Date: 06/27/2011 Signature: Michael Purdie Date: 06/28/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 12 20 2023 ANNUITY Termination of Operations:
Year Annuity:
2011
$8,849,000 2.00%
$11,440,658 2012
$9,956,000 2.00%
$12,619,481 2013
$11,200,000 2.00%
$13,917,924 2014
$12,600,000 2.00%
$15,350,652 2015
$14,175,000 2.00%
$16,930,866 2016
$23,424,000 2.00%
$27,429,443 2017
$29,011,000 2.00%
$33,305,692 2018
$35,930,000 2.00%
$40,440,155 2019
$44,500,000 2.00%
$49,103,837 2020
$55,113,000 2.00%
$59,622,379 2021
$68,257,000 2.00%
$72,393,950 2022
$84,537,000 2.00%
$87,902,603 2023
$104,699,000 2.00%
$106,732,644 2024
$129,669,000 2.00%
$129,595,739 Total:
$676,786,024 If licensee is granted greater than 2% RRR Real Rate of Return:
Total Accumulation