ML112371809
| ML112371809 | |
| 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: ML112371809 (3) | |
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 $343,789,857 3 Schedule of the annual amounts remaining to be collected: (provided/none) none 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate Allowed through Decom Return on Other Verified Needed Verified through Determined Rate of Return (Y/N)
Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 6.30% 2.89% 3.41% Y N N 5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) N 7 Any material changes to trust agreements? (Y/N) N If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Initial Review: Kosmas Lois Date: 8/19/2011 Signature: Aaron L. Szabo Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/22/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: Prairie Island Nuclear Plant, Unit 1 Docket Number: 50-282 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 8 9 2013 Latest Latest BWR/PWR MWth 1986$ 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% 2.61 $361,999,928 NO 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% 2.61 $0 Total Step 1 + Step 2 Does Licensee Pass:
$361,999,928 NO Step 3:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$361,999,928 2% 7 $26,912,100 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:
$388,912,029 NO ($14,926,294)
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 2013 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% 2.61 $375,187,838 NO 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% 2.61 $0 Total Step 4 + Step 5 Does Licensee Pass:
$375,187,838 NO Step 6:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$375,187,838 2.00% 7 $27,892,527 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:
$403,080,365 NO ($757,957)
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