ML112371910
| ML112371910 | |
| Person / Time | |
|---|---|
| Site: | Saint Lucie  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112371910 (3) | |
Text
Datasheet 1 Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Date: 6/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1
2
% Owned:
Category:
100.00%
1 3
4 3.90%
2.84%
1.06%
N N
Y N
N Y
5 6
Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 Plant name:
St. Lucie Plant, Unit 1 50-335 RAI Needed (Y/N)
PUC Verified (Y/N) none1 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)
Y
$439,235,100 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
$696,049,692 Real Rate of Return PUC Verified (Y/N)
Total Trust Fund Balance FPL Licensee:
$696,049,692 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) 1 Florida Public Service Commission Order No. PSC-05-0902-S-El, suspended customer contributions on 9/1/2005 to the DTF
Datasheet 2 Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Date: 6/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 3
PWR 2700
$98,760,000 112.8 1.98 0.65 2.23 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%
25.17 2%
2%
2%
7
$1,230,922,217 NO Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES Total of Steps 1 thru 3:
$0 Number of Annual Payments:
Accumulation:
Step 2:
Earnings Credit:
$696,049,692 Decom Period:
$0 Total Annuity Real Rate of Return per year Total Fund Balance:
$696,049,692 Total Step 1 + Step 2
$1,145,744,337
$85,177,881 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 FPL Total Annuity:
Step 3:
$696,049,692 Amount in Trust Fund:
$0 Total Earnings:
$1,145,744,337 Real Rate of Return per year Fx Site Specific:
Total Step 2:
0 Years Left in License 25.17 Real Rate of Return per year Does Licensee Pass:
YES
$0
$1,145,744,337 Years remaining after annuity Px 50-335 1
31 Termination of Operations:
2036 1986$
Day Base Fx Plant name:
Value of Annuity per year (amount/See Annuity Sheet)
Licensee:
$439,103,783 NRC Minimum:
$439,103,783 Trust Fund Balance:
Step 1:
Bx Ex Lx ECI Base Lx Base Px 2010 Year:
St. Lucie Plant, Unit 1 Docket Number:
Date of Operation:
Latest Month Fx
Datasheet 2 Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Date: 6/15/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:
12 3
50-335 1
31 Termination of Operations:
2036 Day Plant name:
2010 Year:
St. Lucie Plant, Unit 1 Docket Number:
Date of Operation:
2.00%
25.17 2.00%
2.00%
2.00%
7 Real Rate of Return per year Accumulation:
Value of Annuity per year
$696,049,692 Total Annuity:
Number of Annual Payments:
Step 5:
Real Rate of Return per year Total Earnings:
$1,145,744,337 YES If licensee is granted greater than 2% RRR YES
$85,177,881 Total Step 5 Total of Steps 4 thru 6:
$1,230,922,217 Does Licensee Pass:
Total Earnings:
25.17 0
$1,145,744,337
$0
$0 Decom Period:
Step 6:
$1,145,744,337
$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: