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 Plant name: St. Lucie Plant, Unit 1 Docket Number: 50-335 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $439,235,100 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:
FPL 100.00% 1 $696,049,692 Total Trust Fund Balance $696,049,692 3 Schedule of the annual amounts remaining to be collected: (provided/none) none1 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Post-RAI Rate of Rate(s) of PUC RAI PUC Allowed Rates Escalation Real Rate Allowed through Decom Return on Other Verified Needed Verified through Determined Rate of Return (Y/N)
Earnings Factors (Y/N) (Y/N) (Y/N) Decom (Y/N) (Y/N) 3.90% 2.84% 1.06% N N Y N N Y 5 Any contracts upon which the licensee is relying? (Y/N) N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) N 7 Any material changes to trust agreements? (Y/N) N If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below) 1 Florida Public Service Commission Order No. PSC-05-0902-S-El, suspended customer contributions on 9/1/2005 to the DTF Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/15/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: St. Lucie Plant, Unit 1 Docket Number: 50-335 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 3 1 2036 Latest Latest BWR/PWR MWth 1986$ ECI Base Lx Lx Px Base Px Fx Base Fx Ex Bx Month Px Month Fx 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 NRC Minimum: $439,103,783 Site Specific:
Amount of NRC Minimum/Site Licensee: % Owned: Category Specific: Amount in Trust Fund:
FPL 100.00% 1 $439,103,783 $696,049,692 Total Fund Balance: $696,049,692 Step 1:
Earnings Credit:
Real Rate of Return Years Left Trust Fund Balance: per year in License Total Earnings: Does Licensee Pass:
$696,049,692 2% 25.17 $1,145,744,337 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:
$0 2% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 2:
$0 2% 25.17 $0 Total Step 1 + Step 2 Does Licensee Pass:
$1,145,744,337 YES Step 3:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$1,145,744,337 2% 7 $85,177,881 Total of Steps 1 thru 3: Does Licensee Pass: Shortfall:
$1,230,922,217 YES NO Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/15/2011 Formulas verified by: Clayton Pittiglio
Datasheet 2 Plant name: St. Lucie Plant, Unit 1 Docket Number: 50-335 Month: Day Year:
Date of Operation: 12 31 2010 Termination of Operations: 3 1 2036 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:
$696,049,692 2.00% 25.17 $1,145,744,337 YES Step 5:
Accumulation:
Real Rate of Return Number of Annual Value of Annuity per year per year Payments: Total Annuity:
$0 2.00% 0 $0 Real Rate of Return Years remaining after Total Annuity per year annuity Total Step 5
$0 2.00% 25.17 $0 Total Step 4 + Step 5 Does Licensee Pass:
$1,145,744,337 YES Step 6:
Decom Period:
Real Rate of Return Decom Total Earnings for Total Earnings: per year Period: Decom:
$1,145,744,337 2.00% 7 $85,177,881 Total of Steps 4 thru 6: Does Licensee Pass: Shortfall:
$1,230,922,217 YES NO Signature: Jo Ann Simpson, Aaron Szabo Date: 6/14/2011 Secondary Review: Michael Purdie Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 6/15/2011 Formulas verified by: Clayton Pittiglio