ML112371914
| ML112371914 | |
| 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: ML112371914 (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:
85.10449%
1 8.80600%
1 6.08951%
1 3
4 variable1 2.97%
variable1 N
N Y
N N
Y 5
6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 2 Rates provided are variable because the rates are not consistent throughout the licensee(s) and/or years of operation/decommission 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)
$665,711,437 Real Rate of Return PUC Verified (Y/N)
$36,378,222 Total Trust Fund Balance 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 Y
$439,235,100 The total amount of dollars accumulated at the end of the appropriate year: (see below)
FMPA FPL Licensee:
$577,370,861 Amount in Trust Fund:
1 FPSC Order No. PSC-05-0902-S-El - customer contributions to the decommissioning trust fund were suspended effective 9/1/2005.
Plant name:
St. Lucie Plant, Unit 2 50-389 RAI Needed (Y/N)
PUC Verified (Y/N)
$51,962,354 none 1 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)
OUC
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 4
PWR 2700
$98,760,000 112.8 1.98 0.65 2.23 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28
% Owned:
Category 85.10%
1 8.81%
1 6.09%
1 2%
32.26 2%
2%
2%
7 2010 Year:
St. Lucie Plant, Unit 2 Docket Number:
Date of Operation:
Latest Month Fx 50-389 6
31 Termination of Operations:
2043 1986$
Day Base Fx Plant name:
Px Latest Month Px BWR/PWR MWth Bx Ex Lx ECI Base Lx Base Px Does Licensee Pass:
YES
$36,378,222
$51,962,354
$577,370,861
$26,739,269
$38,667,479 Amount of NRC Minimum/Site Specific:
Real Rate of Return per year Total of Steps 1 thru 3:
Number of Annual Payments:
Total Fund Balance:
Total Step 1 + Step 2
$1,261,157,090
$1,354,915,082 Step 3:
$0 Accumulation:
$0
$1,261,157,090 Years remaining after annuity Value of Annuity per year (amount/See Annuity Sheet)
Trust Fund Balance:
Total Annuity:
Step 2:
Years Left in License 32.26 Real Rate of Return per year Amount in Trust Fund:
Total Earnings:
$1,261,157,090 Real Rate of Return per year Fx Site Specific:
Licensee:
$373,697,035 NRC Minimum:
$439,103,783
$665,711,437 Earnings Credit:
$665,711,437 Step 1:
FPL FMPA OUC
$0
$93,757,992 Total Earnings for Decom:
Decom Period:
Decom Period:
$0 Total Annuity Real Rate of Return per year Total Step 2:
Total Earnings:
Shortfall:
YES Does Licensee Pass:
Does Licensee Pass:
YES NO
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 4
2010 Year:
St. Lucie Plant, Unit 2 Docket Number:
Date of Operation:
50-389 6
31 Termination of Operations:
2043 Day Plant name:
Owner FPL 2.00%
32.26 FPMA 2.00%
OUC 2.00%
2.00%
2.00%
2.00%
7
$577,370,861 Total Annuity:
Earnings Credit:
Step 4:
Number of Annual Payments:
Step 5:
Real Rate of Return Total Earnings:
Trust Fund Balance:
Years Left in License
$1,261,157,090 If licensee is granted greater than 2% RRR YES Total Step 5 Total of Steps 4 thru 6:
$51,962,354
$36,378,222 Real Rate of Return per year Accumulation:
Value of Annuity per year
$0 Total Annuity Total Earnings:
$1,261,157,090
$0
$0 Decom Period:
Step 6:
$0 Real Rate of Return per year Years remaining after annuity Real Rate of Return per year Does Licensee Pass:
$1,354,915,082 Does Licensee Pass:
Does Licensee Pass:
Shortfall:
NO YES
$93,757,992 YES Total Step 4 + Step 5 Total Earnings for Decom:
Decom Period:
32.26 0
$1,261,157,090