ML090900306: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
(Created page by program invented by StriderTol)
 
Line 1: Line 1:
{{Adams
#REDIRECT [[L-2009-055, Units 1 and 2, Decommissioning Funding Status Reports]]
| number = ML090900306
| issue date = 03/27/2009
| title = St. Lucie, Units 1 and 2, Turkey Point, Units 3 and 4, Seabrook, Duane Arnold, and Point Beach, Units 1 and 2, Decommissioning Funding Status Reports
| author name = Hughes R J
| author affiliation = Florida Power & Light Co
| addressee name =
| addressee affiliation = NRC/Document Control Desk, NRC/NRR
| docket = 05000250, 05000251, 05000266, 05000301, 05000331, 05000335, 05000389, 05000443
| license number =
| contact person =
| case reference number = L-2009-055
| document type = Decommissioning Funding Plan DKTs 30, 40, 50, 70, Letter, Status Report
| page count = 38
}}
 
=Text=
{{#Wiki_filter:Florida Power & Light Company, 700 Universe Boulevard, P.O. Box 14000, Juno Beach, FL 33408-0420 FPL MAR 2 7 2009 L-2009-055 U.S. Nuclear Regulatory Commission 10 CFR 50.75(f)(1)
Attn: Document Control Desk Washington, DC 20555-0001 RE: Florida Power and Light Company St. Lucie Units 1 and 2 Docket Nos. 50-335 and 50-389 Turkey Point Units 3 and 4 Docket Nos. 50-250 and 50-251 FPL Energy Seabrook, LLC Seabrook Station Docket No. 50-443 FPL Energy Duane Arnold, LLC Duane Arnold Energy Center Docket No. 50-331 FPL Energy Point Beach, LLC Point Beach Units 1 and 2 Docket Nos. 50-266, 50-301 Decommissioning Funding Status Reports Pursuant to 10 CFR 50.75(f)(1), enclosed are the Decommissioning Funding Status Reports for the following units: 1. St. Lucie Units 1 and 2 2. Turkey Point Units 3 and 4 3. Seabrook Station 4. Duane Arnold Energy Center 5. Point Beach Units 1 and 2 Florida Power and Light Company (FPL) is the sole owner of Turkey Point Units 3 and 4 and St. Lucie Unit 1.FPL, Florida Municipal Power Agency, and Orlando Utilities Commission own St. Lucie Unit 2. The report for St. Lucie Unit 2 provides the status of decommissioning funding for all three owners of that unit.FPL Energy Seabrook, LLC (Seabrook), Hudson Light and Power Department, Massachusetts Municipal Wholesale Electric Company, and Taunton Municipal Lighting Plant own Seabrook Station. The report for Seabrook Station provides the status of decommissioning funding for all four owners of that unit.FPL Energy Duane Arnold, LLC (Duane Arnold), Central Iowa Power Cooperative, and Corn Belt Power Cooperative own Duane Arnold Energy Center. The report for Duane Arnold Energy Center provides the status of decommissioning funding for all three owners of that unit.FPL Energy Point Beach, LLC is the sole owner of Point Beach Units 1 and 2.In light of NRC letter, St. Lucie Plant, Unit Nos. 1 and 2 -Biennial Decommissioning Funding Report, dated November 26, 2008, (TAC Nos. MD9354 and MD9355), FPL will be reporting all funds within the external an FPL Group company L-2009-055 trust to the NRC as designated for radiological decommissioning purposes since FPL does not earmark each cost component of decommissioning within the trust. Additionally, all units used NUREG 1307, Rev.13, "Report on Waste Burial Charges," in determining decommissioning funding requirements.
This letter contains no new commitments and no revisions to existing commitments.
Should there be any q ti s, please contact Cheryl Dietrich at (561) 691-7222.V!Robert J. ughe Director, icensi g and P ormance Improvement Enclos jres(5)
L-2009-055 St. Lucie Nuclear Plant -Unit I Florida Power and Light Company (FPL), Decommissioning Funding Status Report 1.The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)FPL (100%) 376,729,896 (a) Refer to Attachment I for calculation assumptions
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.3.II Total 1 FPL (100%) 561,886,980 Schedule of the projected amounts remaining to be collected.
SFPL (100%) (see note (b)) I None (b) Pursuant to Florida Public Service Commission (FPSC) Order No. PSC-05-0902-S-El, customer contributions to the decommissioning trust were suspended effective September 1, 2005.4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation)
FPL (100%) 5.0% 4.5% 0.50%5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None 1 NRC letter dated November 26, 2008, St. Lucie Plant, Unit Nos. 1 and 2 -Biennial Decommissioning Funding Report (TAC Nos.MD9354 and MD9355), provides FPL should report all funds within the external trust to the NRC as designated for radiological decommissioning purposes since FPL does not earmark each cost component of decommissioning within the trust.
L-2009-055 ATTACHMENT I ST. LUCIE NUCLEAR PLANT -UNIT 1 NRC Minimum Decommissioning Cost Determination NRC Minimum = $98.76 million X (0.65L + 0.13E + 0.22B)Where:$98.76 million is value for reference PWR 2 in 1986 dollars L = Labor escalation factor to current year 3 E = Energy escalation factor to current year 4 B = LLRW escalation factor to current year 5# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 2 109.3 2 Base adjustment factor from NUREG-1 307 1 1.98 3 Escalation factor from NUREG-1307 100 4 L = #1 times #2 divided by #3 2.16 5 Electric power escalation factor, 2008 6 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 7 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 .2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1307 5 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.81 14 1986 minimum-millions of dollars for PWR 98.76 15 2008 minimum-millions of dollars: #13 times #14 376.73 2. NUREG 1307, Rev 13, Table 3.2 3 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002201 (South Region).4 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
6 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.7 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 St. Lucie Nuclear Plant -Unit 2 Florida Power and Light Company (FPL), Florida Municipal Power Agency (FMPA), Orlando Utilities Commission (OUC)Decommissioning Funding Status Report 1. The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)8 FPL (85.10449%)
320,993,085 FMPA (8.806%) 32,950,756 OUC (6.08951%)
22,786,056 Total 376,729,896 (a) Refer to Attachment I for calculation assumptions
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.Total 9 FPL (85.10449%)
456,315,746 FMPA (8.806%) 46,490,783 OUC (6.08951%)
32,374,917 Total 535,181,446 Schedule of the projected amounts remaining to be collected.
FPL (85.10449%) (see note (b)) None FMPA (8.806%) None OUC 16.08951%)
None (b) Pursuant to Order No. PSC-05-0902-S-EI, customer contributions to the decommissioning trust were suspended effective September 1, 2005.3.8 An adjustment was necessary to allocate the decommissioning costs of Unit 2 among the participants.
This is because the decommissioning costs of Unit 2 include the costs of decommissioning facilities common to both St. Lucie Units 1 and 2. FMPA's and OUC's contractual obligations provide that with respect to common facility costs, they pay only their ownership share of Unit 2 times one half of these costs. Therefore, multiplying FMPA's and OUC's respective ownership shares of Unit 2 by the total cost of decommissioning would overstate their cost obligations.
This adjustment is reflected in the "St. Lucie Unit 2 -FPL Ownership Percentage" presented on page 39 of FPL's 1994 Decommissioning Study for St. Lucie Units 1 and 2 (Florida Public Service Commission (FPSC) Docket No. 941350-EI).
The adjusted percentages are as follows: FPL: 85.2051%, FMPA: 8.74682%, and OUC: 6.04838%.9 NRC letter dated November 26, 2008, St. Lucie Plant, Unit Nos. 1 and 2 -Biennial Decommissioning Funding Report (TAC Nos.MD9354 and MD9355), provides FPL should report all funds within the external trust to the NRC as designated for radiological decommissioning purposes since FPL does not earmark each-cost component of decommissioning within the trust.
L-2009-055
: 4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation) (Weighted Avg)FPL (85.10449%)
5.0% 4.7%FMPA (8.806%) 6.2% 4.7%OUC (6.08951%)
5.0% 5.0%1 1_ 0.39%5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None L-2009-055 ATTACHMENT 1 ST. LUCIE NUCLEAR PLANT -UNIT 2 NRC Minimum Decommissioning Cost Determination NRC Minimum = $98.76 million X (0.65L + 0.13E + 0.22B)Where:$98.76 million is value for reference PWR 1° in 1986 dollars L = Labor escalation factor to current year 1 1 E = Energy escalation factor to current year12 B = LLRW escalation factor to current year13# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 11 109.3 2 Base adjustment factor from NUREG-1 307 10 1.98 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.16 5 Electric power escalation factor, 2008 14 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 15 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1 307 13 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.81 14 1986 minimum-millions of dollars for PWR 98.76 15 2008 minimum-millions of dollars: #13 times #14 376.73 10 NUREG 1307, Rev 13, Table 3.2 11 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002201 (South Region).12 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).13 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
14 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.15 December 2008 value is 165.5. (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 Turkey Point Nuclear Plant- Unit 3 Florida Power and Light Company (FPL), Decommissioning Funding Status Report 1. The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)FPL (100%) 363,302,504 (a) Refer to Attachment I for calculation assumptions
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.I Total'6 FPL 100% 479,203,643]
: 3. Schedule of the projected amounts remaining to be collected.
[ FPL (100%) (see note (b)) None (b) Pursuant to FPSC Order No. PSC-05-0902-S-EI, customer contributions to the decommissioning trust were suspended effective September 1, 2005.4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation)
FPL (100%) 5.0% 4.5% 0.50%5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None 16 NRC letter dated November 26, 2008, St. Lucie Plant, Unit Nos. 1 and 2 -Biennial Decommissioning Funding Report (TAC Nos.MD9354 and MD9355), provides FPL should report all funds within the external trust to the NRC as designated for radiological decommissioning purposes since FPL does not earmark each cost component of decommissioning within the trust. FPL is utilizing the same reporting assumptions for both Turkey Point and St. Lucie.
L-2009-055 ATTACHMENT 1 TURKEY POINT NUCLEAR PLANT -UNIT 3 NRC Minimum Decommissioning Cost Determination NRC Minimum = $95.24 million X (0.65L + 0.13E + 0.22B)Where:$95.24 million is value for reference PWR17 in 1986 dollars L = Labor escalation factor to current year 1 8 E = Energy escalation factor to current year 1 9 B = LLRW escalation factor to current year 2 0# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 18 109.3 2 Base adjustment factor from NUREG-1 307 17 1.98 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.16 5 Electric power escalation factor, 2008 21 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 22 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1 307 20 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.81 14 1986 minimum-millions of dollars for PWR 95.24 15 2008 minimum-millions of dollars: #13 times #14 363.3 17 NUREG 1307, Rev 13, Table 3.2 18 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002201 (South Region).19 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).20 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes., No value is provided for Envirocare.
21 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.22 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 Turkey Point Nuclear Plant -Unit 4 Florida Power and Light Company (FPL), Decommissioning Funding Status Report 1. The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)FPL (100%) 363,302,504 (a) Refer to Attachment I for calculation assumptions
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.I 1 Total 2 3 FPL (100% 537,999,951
: 3. Schedule of the projected amounts remaining to be collected.
FPL (100%) (see note (b)) I None (b) Pursuant to FPSC Order No. PSC-05-0902-S-EI, customer contributions to the decommissioning trust were suspended effective September 1, 2005.4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation)
FPL (100%) 5.0% 4.6% 0.40%5., Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None 23 NRC letter dated November 26, 2008, St. Lucie Plant, Unit Nos. 1 and 2 -Biennial Decommissioning Funding Report (TAC Nos.MD9354 and MD9355), provides FPL should report all funds within the external trust to the NRC as designated for radiological decommissioning purposes since FPL does not earmark each cost component of decommissioning within the trust. FPL is utilizing the same reporting assumptions for both Turkey Point and St. Lucie.
L-2009-055 ATTACHMENT I TURKEY POINT NUCLEAR PLANT -UNIT 4 NRC Minimum Decommissioning Cost Determination NRC Minimum = $95.24 million X (0.65L + 0.13E + 0.22B)Where:$95.24 million is value for reference PWR 2 4 in 1986 dollars L = Labor escalation factor to current year 2 5 E = Energy escalation factor to current year 2 6 B = LLRW escalation factor to current year27# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 25 109.3 2 Base adjustment factor from NUREG-1307 24 1.98 3 Escalation factor from NUREG-1307 100 4 L = #1 times #2 divided by #3 2.16 5 Electric power escalation factor, 2008 28 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 29 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1307 27 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.81 14 1986 minimum-millions of dollars for PWR 95.24 15 2008 minimum-millions of dollars: #13 times #14 363.3 24 NUREG 1307, Rev 13, Table 3.2 25 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002201 (South Region).25 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).27 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
28 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.29 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 Seabrook Station FPL Energy Seabrook, LLC, Hudson Light and Power Department, Massachusetts Municipal Wholesale Electric Company, Taunton Municipal Lighting Plant Decommissioning Funding Status Report 3°1.The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)FPL Energy Seabrook, LLC. (88.22889%)
365,493,912 Hudson Light and Power Department
(.07737%)
320,510 Massachusetts Municipal Wholesale Electric Company (11.5934%)
48,026,413 Taunton Municipal Lighting Plant (.10034%)
415,665 Total 414,256,500 (a) Refer to Attachment I for calculation assumptions
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.3.I Total 3 1 Trust balance for all owners as of 12/31/08 300,808,561 Schedule of the projected amounts remaining to be collected.
All owners (see note (b))(b) Attachment 2 provides the funding schedule to complete funding in 2030. This attachment provides the overall composite funding schedule and related information and provides the corresponding information applicable to each of the Seabrook Joint Owners.30 The New Hampshire Nuclear Decommissioning Financing Committee (NDFC) was established under New Hampshire law (to provide assurance of adequate funding of nuclear generating facilities) "to ensure proper and safe decommissioning and subsequent surveillance of nuclear reactor sites to the extent necessary to prevent such sites from constituting a hazard to future generations." RSA 162-F:1. NDFC is responsible for determining the appropriate amount of money that needs to be set aside and maintained in a trust fund, and periodically updated, for the purpose of decommissioning any nuclear facilities located in the state of New Hampshire.
31 Attachment 2 was developed based on the Decommissioning Trust and funding assurance escrow balances as of January 31, 2009, minus the estimated expenses applicable to both for purpose of developing a fund schedule for 2009 as ordered by the NDFC.
L-2009-055
: 4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation) (Projected)
All owners (see note (c))(c) Attachment 2 details earnings by fund and owner, and general inflation determined by Prime Buchholz & Associates Inc. and approved by the State Treasurer for the State of New Hampshire.
Decommissioning costs are assumed to escalate at 4.2% per year and core inflation rates are assumed to escalate at 3.00% per year.5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None L-2009-055 ATTACHMENT 1 SEABROOK STATION NRC Minimum Decommissioning Cost Determination NRC Minimum = $105 million X (0.65L + 0.13E + 0.22B)Where:$105 million is value for reference PWR32 in 1986 dollars L = Labor escalation factor to current year 3 3 E = Energy escalation factor to current year 3 4 B = LLRW escalation factor to current year 3 5# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 33 109.5 2 Base adjustment factor from NUREG-1 307 32 2.16 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.37 5 Electric power escalation factor, 2008 36 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 37 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1307 35 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.9453 14 1986 minimum-millions of dollars for PWR 105 15 2008 minimum-millions of dollars: #13 times #14 414.26 32 NUREG 1307, Rev 13, Table 3.2 33 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, and Series CIU20100000002101 (Northeast Region).4 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).35 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
36 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.37 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 ATTACHMENT 2
SF..AROK 8TATION De0OMMIM$
1ON4N0 M0ST PROJECTIONS SUm ry Po. 0 , r T.%h,. @f18 A3O0 Y ...Emd contdb~on
.,Otrbwom I Fbs/Exp- F-I&ý-tnes F.l.flEqin....
Arnal~rnhngs A ."Imma~Mln A...lhminv B'bn- s Bannes TLO 1iT30 ft.- fot .T.cao o t Er E.- T.pp rTotal rrnscr. Tota9.Er EEIsIsf4r 1990 .42.530,84 0909 53.304.234 1997 01.114.816 1998 9.493.646 0999 126,191,770 2 146.570.727 2001 160.02,80 2002 2 N.S67.105 2004 321.9"29.971 2-000 3J.406.214 200m 3T7.o1i.800 2M07 355.3,0.7 n000 297.015.210 21002 4.447.497 1.029.079 15.477.376 21.370 2:651,702 6T73.072 7.174"5 7.004.160 310.234.0 28.064.? 5 902.929.436 n019 14.8'0.022 1.00.770 15,941.600 49.557 9."49,513 1.999.99 M6.124 6.019.183
?.015.307 331.12.034 294.690," 1;,M.372.473 2011 15.327.350 1.002.500 16.409.949 75.661 1.577.1.0 1.m30.10 " .S557.956 24.335,99 25.,53.945 371.350.162 318.446.769 1.045.514.115 200 is.027.17, 017.3'-~ 77 N9,2.347 109.037 2.700.0"3 121.0.4m 2.054.3W 20.2102 32.370926 W35512 341040.542 1.0,423.700 2013 16.2m0.65' 1.153.13 07.419.924 1X,33y7 28567.00 3.030.447 2.756.69 28.213.304 31.,140 459.431,971 369.505.625 1135.151.559 2014 00.748.:09 1.12 17.942521 109.872 3.035.402 3,200.334 3.457.25 360.362.364 33517.621 300.500.787 30,.104.,'39 1,la2.0509216 2210 17251.057 1,22S.7T0 18.480.797 202.655 3.215.473 3.48,128 4.157.382 32.669.006 36,636.478 559.5.9m34 421.SO,7,1 1232520.30M 2036 17.766's9 1,200.522 19.035.221 226,82 644.696 w 0,.24,1:1 3l 5151.5,74 40.070.924 015,347.003 401.0.473 1.294,305.9-4 2011 10.301.97 1,304.620 19,.. D 77 272.690 3.613.243 5.1;1.204 37.020.761 43.524.94 674.002.413 497a3100,31 1.338.24060 Z060 0.850,107 1w342,750 20.194.456 310.207 3.832.586 4.141702 ,554.852 40.540.675 47.245,.37 737.699.622 535.5t247 0.394.453.169 2019 10.41G.228 1.344.072
: 20. .300 349.557 4.066.743 440.300 7.443.103 3.775.6 51.212.018 605.503.70 576699.73 1,4530202 20m0 10,006.715 1.4Q5 504 21.424.309 300.863 4.316.601 457735414
",301,177 47.090234 55.474.005 677.03.480 620W 070519 1514,47.051 2621 20.598.676 1.460.302 22007.020 434.241 4.503.442 5.017.688 9.371,263 30.58.502 00.029.785 954.772.616 60.3500939 1.577.637.027 20 21.216.637 1.512.412 22,79.049 479.823 4,08'.149 5.347.072 10.415826 54.451.721 64.907.549 0.037.061.42 719.486,925 1.9436097.702 2920] 21,553,16 1.557.765 23.410.920 527.721 5.172,002 S,099,722 11.517,271 5S612.%5 00.025.56 774.045,20 1.712,941.809 04 2 .2 a.60 8 24.13.246 57800 5.4.2 0.074.7 2.678.17 63.O42.601 75.729790 1.2;8. 61.g78 .3.*6.121 1,.7"4.6.522 2925 23.183.992 1.652,64 24.8,0.644 630.970 5.603.419 6.473.2W9 13.901.25 67.604.933 01.796.10 1.318.70352 697.25l.204 0.85903203 2929 23.670.511 " .702.233 25.581.745 6M,576 6.02 4 15.189.12 02924,415 64.003.007 0.425.30.300 9 65,666.085 1,937 4.905139912 "22 24.5"5.897 0.753.200 26.399.197 745.016 0.52.4 7.200.004 16r59".974 73.720,222 90.265.1" 1.534.574.034 1.034601.959 2.016.35430 2029 25.3M3.774
,.0.0 27.139.673 806.531 1.742.262 7.540.792 17.971.505 73.696.263 91.560.S 1.646.334.786 0.10,577.640 2.054.171.44 Zz9 26.993.707 0.600.076 27.953.863 671.2923 690.94*0 7.805.310 19.473.156 73.4111.70 2.8.63.334 1.750,290.673
.97 07 2.1'25.44.4 2030 -592.250.332 592.250.332 139.451'D' 13.451.2O 97.442.919 97.442.919 1.722.147.029 1.722.047.022 2.000.151573 2620 315.420.8961 315,420.091 65,911,192 05.911.192 1.492.537.334 1.492.627.334 0.92.505.431 2032 M.365,640 66.309,078 0.2,00,70 1.197.580.764 1,17.580.,764 2033 3222,0497 222.200.497 59.002.301 59.662,361 1,.94.933.28 1.034.033.620 l,494,.0 576 21034 274.410.278 214.410.275 W .093.264 50.893.264 871,416.614 371.416.614 1.34Q.120.464 "100 10.804.443 1;98.4.443
.41:029:321 41.:29,381 713.501,552 713.551.552 1,200.917.936 009 .52,825:.740 152,825.740 34.050.00 34,401 .69D 595.527.502 595.527,502 1,099,018, m3 2091 106,448.186 106.448,16 20,767.579 29,707.579 519.660.090 516.,06M.0 1.039,606.45 29 ..62.600.321 83.040.321 2 26.224.'78 26.224.878 461.451,453 400.01.453 1.00.617.007 2030 2O. 237.173 30237.173 24.535.723 24535.723 455 .89.003 455.850.,M 1.014,1 M435 2049 1Z.945.066 00.905.16.
29.723.9 24.:22.09 443.700.674 463.700.654 1.041.806.151 041 1 7.527.600 7,391,014 27,391.014 473.572.,01 473.572011 1.070,021.904 540 1 09.255.037 3 205.17 30.256.600 30.25 .O 450.503.483 485.503.4"2 0.800.770.035 2043 09.027.674 10.037.674 33,30.200 33.360,260 499.886.098 4.00586.098 1.128.045.4-0 204. 19.894.804 19.874.804 36.746.442 20746,442 516737.736 516.737.735 1.057.794,103 204m 20.698.830 20.650.830 44.470.552 40.470.32 35.209454 5,6.458 l1.100.402 9049 21:564.002 21.564.082 41."r7.370 41.:17.378 550.942.754 00."42.754 0.203.912.3 2041 .. 32.43.122.435.1W07
.43.577137 43.577:137 076,054.764 578,064.764 1.250.2005.40 2049 .2 .1. 23.397.1.
23.0.12' 45.203 .05 45,208045 5990W6.490 549.86.490 1,281.041.W47 2041 24.285.791 24,295.791 46.00.30 46.68%'390 622.307.049 622.G07.000 1.314.106.063 2508 25.20M.3"0 25284,3'0 4B.6iias, 48.042615 640.001.653 645.001.653 I.3.a,577.705 2001 20.25 .29 4 00.201)94 50.447.976 50.447.076 670,0,323 670035.335 1,379.007 202 205 27.421.076 27.00.076 52.31O.0r0 523100.05 6a4.27,15 694.927.315 1.413.456.412 V053 2.404.12 2ý404.113
-54.233.a2 54,202,42
' 720,690.0
.600.005 2054 ".5.6,7:.6 W.67.6 5220.571 .7 56,22t,570 74,00.0 747.300.500 1.481.620.525 2055 30.518.398 30.1808.3 50,273.407 5.2713.407 774.755.509 774,755.500 1.516.204.505 2a%- 32,1".a55 32.144.405 60.306.007 00.380.917 602.007.32 002,.47,662 20"1 33.366.732 9.26.732 62.SEG6.7;4 6.4,7 321.6 43 9220,94 .569"3 .82.5u m 051 34.722.532 3.4.72532
.64,610.35 64.616.329 362.205,442 80392.39440 1.021.470,733 W056 36.131.624 26.131.624 67.134.134 67.134.134 603.291.900 M93.250.951
.656.993.365 2069 37.688.515 37,600.515 0,510.197 69.510.197 925.120.632 925.125.633 0 2.526.556 2m40 39.124.052 2.124,067 71.T9770.3 71.970.396 957.9066.97 07,966.07 0.720.220.057 2002 4.7102320 4U.712,321 74.407.290 04407,20 001,750.642 991.51,.942 2061 , 42.3 270 2.325.275 77.0059.337 77,605.337
,0242001 1.062482.010 1079,610.757 24 44.191.955 44.191.355 79.760.300 79.760.230 1.052.050.427 0.062.50.427 0.63053.297 2090 45.679.033 45.8759033 82:497.432 92.497.432 1.098.672.820 0.9.6672.6 1.870.411.73U 206m1 47,737.546 47.737.546 85.3009.60 6.30 1.136,245.174
.0 6,245.174 0.965.52A238 201 49.675,691 "8.1.0 60.9s8503,M 1.174.763.300 1,174.792.20 0.9.243,217 mi 51.6,7.950 508.817,51 g1,14.0.5, 06f143.630
,4.211,089.0 1,214, .0,0 ,974.411,73S Z0OO 53.7W0.199 53.700.109 94.164.062 94.034.02 1.254,482.W3 1.2S402943 2,030 1.385 2970 ....55.973.196 55.973.196 97.25 096 97.208.676 1.295.747.82 1.259.747.92" 2940263.00 20 .- 58.24.4.511 54.24410 100.4190.7 196.4 97 ;,337.012.3W8 0.337.02358 2.072003,6 2672 0.755,553 00.755.553 103.641.774 1'3.641.774
.30.509,52 1.3006909.529 2104,907.602 2673
.065,211 106.927,673 106,:927373 1.424.672.191 1,424.072,191 2.135'341.375 2074 65.022.242 65.022)63 110,20,342 110290.34W 1.469.330252 1.459.330252 2,04.61".57 070 -8.282.'.5 M..0.55 282.355 113-6954 113.690.0954 0.514.73 4.51 1,514.730,5 Z1 2152, 561907 27 .i 62665,754 82,865.754
.016054000 1:6,654.1
; 0. 8.7. 0.540,527.290 227".0.452 0077 73,04,626 73.884.628 000699,004 I11.605.094
,594337,754 1,594.337.751 2231,302.036 20N1 5313.3,249 83.103.240 122903200 Q2.213,280 1.034.007.782
:,634.907.782 2.247.427.191 2079 69.023.392 00,823.392 125.761.496 125.761.400 7.0,09. .s,885 0.669.990,885 2.257.538553 2HIS 93.654.604 93.054.004 028,428.152 128.426,152 1.704.769.434 1.704.769.434 22.4.303,83 0091 93.611,715 93.611.715
.631150,033 130.160,63 01,742.324.53 l.742324,352 2270.52092 2992 -97.264.0',23 97.294.923 1033964.554 133.964,5584204
.77924,284 200 .9,402.764 9.,492.784
-137.010.047 127,010,047 1,022.441,546 1,822,441.546 2.263,452.463 20"4 120,774.24a
;21.774.249 139.240.30 12.2403.02 1.939,.07.599 1.620.007.50 2.263.177.120 200s .71,075,013 091.075.6135 040.402356 140.42.36 I.U304.322 1.640,314.322 22630,257,2 200 -127,979.1" 127,070.0
.1 043.062.040 143.562,840
.,696.797.973 1.696.7077.73 2,236.19.972 2087 1. ,254.o0f 01.254,101 f45,605.597 145.605.597 l.033,149.409 1.03.149.46 2.227.744.400 xc1 1 .137.74;.50 037.5747.50 1 047.259.700 147.259,709 1.942.661.607 1.942.661.687 2.18g.220.416 2009 -...132,973,5 132.g73,135 7 4.197,007 14a.107.007 1 .957.686.359 1.957.,aS.359 2.052.990,400 0009 133.080.100 033.000.000 1m44,581.608 040.30.00 0.074,078.597 l,074,17"78.57 2.017.202,342 201 127.565.203 127.565.203 130.000,729 130.800.725 0.097.585.418 1,907.5.410
:092 160,720.425 166720.425
'51.8052,18 151,002.616 1.091,845.610 1.961.45,610 2.000.634.703 2092 000.878300
'133604,31 133.604.311
; :41 l 0.070.530 9004 .172,969,662 172.90.63.2 11II5,145.240 1'5.045.24
.0.S0747,110 1o" ,a ,747.10
ý059 072.000,014 172.915.014 95.356.542 90356542 :,813.il7.639 1,813,187.69 0.75.36914.978 2009 .t. 002,536,147 192.353. 147 75.2408056 5 05.240.550 Sn6B.S92,04 10.05.6O92Q040 1.67,2327747 2009. Ig1,957,45 as 115)7.405 50,736.154 55,7.1,054 0.559.670.710 1.553.670.718 I.$15.135,500 0099 ..1560.31.529W 198.231.525
..30.03..808
.0,26.600 0,411.57609 1.411.576.0n7 84.010 M098 .l,.7277..2 0.n1727.862 s45.79.426 45.709,426 1,265.637.643 1,2926237.643 1,245.947.34M 2100 0,5S- 1163.650.964 0 6.863 40,632,769 40.935,780 0,122,614.564 1.122614.1,4 1.114.236,594 2981 ....- ,J 0': !V!M7 1 ,14 0 ,.7  0  -7,?'84.220 "7 7`11300 4. ~.4 4 5 J621.7a3.4' 1.00.0 .008.940.
7.725.417.034 0.733.506.076 075,623.5i6 9,52I_.4___1,3__
6.M.0__44.9291 03002.04:
100,06%2IA :.O D% 20.20%;9* S.D% MOD"0 S6.00 720.0 72 a.6 2.6 3 4,0' .00%4 3.50% 0.9C%9,5-% 0,o00 w 9.50% 0.0COS"% E.0M10, W620- 12.0 W" Fd1 1. 5 25 90004.ý 90E90020 2030 DE6o40I2S0 NIN3 , 0 T01 UAITV EMUION WNCRaAsED EQUIIY IN TAIL PERIDO MOR "FPE UMllC AND HUDSN 0D- Mg-3n 2030 79T9 0809 9, TLG b00 y .pprond NM 0407 (3451.1 mOb 2006 dho)e604900d 0t 60p .eoe4ono k (4.20)03.9 4.20% 049444 004 AS-, 0501 100% 00.40,0 6 6409000 0 0 20700306002-Rw an 223.196 r'-0 0 0 (31 SEABROOK STATION DECOMMISSIONING COST PROJECTIONS Summary Page for Totals of All Owners Year End I Equities Bonds Cash Ieco Cash Cash; Bonds 12131 Total Total Total Expense Only Multiple Muliple 203(2031 2033 2033 2034 203'203f 2031 2036 203t 204(2041 2042 2043 2044 2045 2046 2047 2040 2046 2050 2051 2052 2053 2054 2055 2056 2057 2050 2059 2060 2061 2062 2063 2064 2065 2066 2067 2060 2069 2070 2071 2072 2073 2074 2075 2076 2077 2076 2079 2080 2051 2082 2083 2084 2085 2086 2087 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 430,536,758 252.506,390 299,395,191 258,733,407 190.142.897 175.294,881 148.881,876 129 716 724 115.372,863 113,972:501 152.937,219 193.985,808 237,649,592 284,554,540 335.308.281 348.223,437 361,488,158 375,213.092 389,372,883 404,051.450 419.226,105 434,908,661 451,066,772 467,796,597 465.068,410 502.892,944 521,228,635 540.185,145 559,723.463 579,851,979 600,517.112 621,843,215 643,779,002 666,328,678 689,422,966 713.201,691 737.597,930 762,608,452 788.143,638 814,359,790 641,167,884 868,554,699 896,403,470 924,886,762 953,887,055 983,375,257 1,005,318,698 1.035,068,951 1.060.65,157 1,084,206,272 1,106,791,845 1,131,184.126 1.154,957,039 1,183,222,379 1,194,572.673 1,220,819,783 1.231,533,786 1,255,149.405 1,261,338,383 1.271.237,433 1.281.830,765 1.296,991,203 1.029,472,134 759,148.456 491,084,129 235.470,960 430.536,758 413,376,951 259,395,191 258,733.407 227,091.239 179,418.890 148,881.876 129,716.724 115,372,863 113,972,501 125,214,912 137,363.508 150.567,178 165.020,826 180.933,875 187,857.155 195.012.109 202,415.246 210,052,890 217.970,293 226,155.215 234,614,023 243,329,270 252,352.806 261,668,596 271,282,422 281.171,863 291,396,052 301.933,943 312.790.054 323,935,481 335,437,277 347.267,776 359,429,234 371.884,283 384,708.423 397,865,229 411,353.270 425,124.095 439,261,981 453,718,904 468.467,718 463,505,438 498,865,107 514,503.331 530,404.401 542,236.468 558,278,316
-572,187,507 584,772.409 596.949,547 610,100,667 622,917.406 638,156.417 644,273.094 658,422.939 664,195.655 676,925.524 610,257.092 685,569,008 691.294.870 699,463.137 555,184,764 409.397,974 264,832,798 126,984.678 861,073,516 826,753,962 598.790,382 517,466.814 454,182.478 358,837,781 297.763.751 259,433,448 230,745.727 227,945,002 185,556,672 142.222,695 97,346.713 50,310.730 415,580 428.865 442,467 456.446 470,717 485.355 500,333 515.651 531.273 547,263 563,584 580.233 597,164 614.446 632,035 649,918 668,039 686,474 705,164 724,090 743,178 762,512 782,015 801,658 021,347 841,172 861.034 880.891 900,621 920,322 939.866 959,192 972.129 990,484 1.005,115 1,017,204 1,028.042 1.039,560 1,049,839 1.062.750 1.061,832 1,071.600 1,068.530 1,074.541 1,066,212 1,059,919 1.053.241 1,049,078 397.188,713 780,025,101 1,134.630,183 1,450.732.001 1,695,892,049 1,559.670,710 1,411.576.079 1.265,637,643 1,122.814,568 131,771,353 307,537,473 354,323,127 216.516,532 209,375.171 194,610,987 149,267.648 103.443,352 80.967.200 27,903,563 14,652.1652 15,226,917 15,666,447 16,532.38 17.274,005 17,950.760 18,704,692 19.490,289 20,364,039 21.161,854 22,050.652 22,976.780 24,006,828 24,947,360 25,995,149 27,086,946 28,301,253 29,410.030 30,645,252 31,932,352 33,363,879 34,670,999 36,127,181 37,644.522 39,332,125 40,873,067 42,589,736 44,378.505 46,367.992 48,184.583 50,208.335 52,317,085 54,662,459 56,804,008 59,189,776 61,675.747 76,082.578 66,965.305 76,107,506 82,582,027 85,276,812 86,105.452 89,721,881 85,714,869 113,638,891 93.066.119 118,940,422 101,047,842 129,427,192 124,612,820 124,692.439 119,123,630 158,209,445 158,636,641 165,299,380 165,672.511 186,510,499 187,014.113 194,868,706 168,035,529 160,331,467 1,137,635,563 2.8 2.3 2.8 2.5 2.3 2.4 2.9 3.2 8.3 15.6 12.2 9.0 5.9 2.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2.5 4.7 6.8 7.8 9.1 8.0 7.5 7.0 1.0 4.2 3.5 4.1 3.7 3.5 3.6 4.3 4.8 12.4 23.3 20.4 17.6 15.0 12.5 10.1 10.1 10.0 10.0 9.9 9.9 9.9 9.8 9.8 9.7 9.7 9.6 9.6 9.5 9.5 9.4 9.4 9.3 9.2 9.2 9.1 9.1 9.0 8.9 8.8 8.8 8.7 8.6 8.5 8.4 8.4 7.0 8.1 7.3 6.9 6.8 6.9 6.8 7.3 5.6 6.9 5.5 6.6 5.2 5.5 5.5 5.8 4.4 6.0 7.2 8.4 8.5 9.1 8.0 7.5 7.0 1.0 Ownership:
100.00%Share of Decommissioning Cost 1213112006
$851,121,000 Pre-Tax Tax Fund Return Rate 1A 6.00% 20.00%i1* 9.50% 20.00%iC 3.50% 20.00%2 6.00% O.06%3 4.80% 0.00%4 3,50% 0,00%5"9.50% 0.00%16" 1 9,50% 0.00%"0% Earnings for 2109 -12110 for Funds 1B, 5 and 6 inflation Rates Core 3,00%Decomissioning 4.20%NDFC 4.20% SCENARIO 2030 DECOMMISSIONING, 2101 LIABILITY EXTENSION INCREASED EQUITY IN TAIL PERIOD FOR FPLE, MMWEC AND HUDSON Funding Ends 2030 Decom Begins 2030 Target costs equal to TLG study approved by NDFC ($851.1 million in 2006 dollars)escalated at approved cost escalation factor (4.20%)Used 4,20% escalation factor Escalating annual contributions 5 Year phaseout prior to shutdown Final payment in 2101 Assumes that the escrow balance for Taunton and Hudson is moved Into the trust in 2009.Assumes that 100% of Taunton and Hudson contributions go to the trust.-Run on 212312009 I-0 0 (0 0 0n Snttook St- Mud,, tD.tisvotktg TIt Ptojitnc f F gu i o Roq..enert
... 71, TOTAL FPo I, dtt tot tt Put Ptrt! Otis Pa r ods tics- Etc.. OY Pod AA tidt OctIC -.d- FIcts Ftdt P-Id o tA -c- .E3co. -1;r 113  tczoase 1.o~Ons-tcoots o o o 0 0.o G o stot o :It.;7 5 o tstt1 o 2 o z+7 o 713 o o o+o s tm.o lo 1.3 o 5  O 5 t.sOuttt o o o I o3,+ts.tcorsoo S,.snit Inste1 tntss.7 cot -.tsttt t.an ts.ttt sot ioo2,t1  tonics,, anon Z."p 2IiýI,, I 64" 3.ol 2- 1~p~ IIIZ.12 IM.- 1 t Ious. nut 1 Mt.-t tIt,. "A.t unut Isis.3n o tt,9a 071 c .ota sunI SI+t 'tnts siA,.o I,9a coos4 5 stt.XoI nt4A cn 1s.ot. tats.0 ~ ~ ~ ~ ~ M 26.3I,440 1807 281,1- ... V 1~ ti.17 tInM~ut co1 1co.tt1t t1,--c I ".I.2 1704 44 ] 7,. 1.."1 1 1,..73C,5447 ,T0 o seTtu not? 0 365t5u7 Son4 ut416tco s.tt16,47 o sItt sum c aR.5 OS, 5.347 .~43 o .isl ot.ns ntsttt 79.5,5 o ttom ttt~s.sco u.s1lt!o Sutse co s nuts ttots nto tots., tst.e:sst 0 aS t.. +7r nutr s tto Mumtt tuto4 tumutt o ne.ut 05000 o not197 tttutt autom sit..,,$4  S se0a ittnt6 0 ttt.0no tuns7 moto os.stn 4ott4 o osin7 icont3 fl, 615,.7 ItJtt.o issot9O Sss+t3+ 5.6tt.so8.ai0 SuSPo, 5.Ot it.+,,.+ tot 11.1t o uto. ze.tst snOtlE 113utt1 ottco1 ST.Is.tJ 0l.074 I 90IMZ.5 0,9 4.m 0.1 7 S .1.-JU S.M4, stun4.,.?
StoaWZs t .t 12t7.3M 0 t.s..t ."ttSt4e, .34.t .t41 tI72nt 2 6t.411 a 9,191 c n S.4 3st c.ido tu4Stn 0 O,2OS~4S 1teouco .Otro.t1.noto tuut,37.3 5 u.ttill outooco st.aSn strtois ou it suton, tot +Ttoim 0 tosu3O tit.0eot 75,50,4m ucoon 1 iis.O+244t 5 Sttnt~ us.01..0 4o.to.Ss3Tsinun
,40ts rs utnmt.7! Zcto0? 5 M4tcot1 sitts.o1 S.ot+.Stu ooo.sts CIV7.,4 -4,0,5' ) n T W- 1,t ,qTl2 g1,4 6=a 7L ....18 o 4.1.- -J 25111- :1.-.2TS 1+4M.IM 1,.Z+ 34~ I 1~z t.114T,5 I I ~ I064 .6 8 -+$4-A"1 u. u3,4.. _3S in.,., u.t.17111 3.0 .t.,30 u.t7 usu.+'G+ 1 t3t.n.t S ttP.ist 5,ioulu 17otus tO.soo. uD to.7onI un4.tt 4t.. 0 st 2st.s7.n1 t1120 , i Wn,n .74S 763.2 1.+8037.,-
916 .'1.ut s1 t 4u1.t1, 1.- :4"5"I55.tt u+fs, ust.sz smoom S 5~m?5t t417.2ntt1.Sitto 1s+7uuu. tto1 utu4+s ~ ..753n SM Wt InSu.1c tuu, Putt 2stt .5 61 z-.srlo I.41.AII I .?724 1 g,~q 2.19 I ,4,1 Avý I.M.7 uttt.3 tutun 0 t+tt..tt oo.tt ito! SusstmCS .sn0ns uEticu sTcoum o oItcos 21nt ts0tso7tu u+21tno us,I.5 i0. 7,tni~n I Q,0 uctt uu2gsc 5.024,"0 t2unt4 utet,.M8 us a 5m1m1 0 S.01a4m 25,tt tottuo1 , 5 3.so0.5 t+.ttot S.tts.ost 5 s.tu.mt s4.stu.a Sn72 to4. tit. uJttos 2.in Icot.n o.n-Io4 ,ot s 1ts.Mt t., tou ZutnJst M .-o1ico I to sn. t t uisti! s.4o1.1 uss.S ust., 0 intius ti.su7J7 ne.as tzsraS ts.tut u.n-cJ~ 1u+a..sO1 stsO .,.tst+ .coc044.48 tut.MO?.
~ Iv~
.17.-5 4111 41.111.4 .1 l4 4,),361/ cI, AS4,G .M.Z3+1 ,50 90 5, 1- : .Z1 .2.t.ut ots t 1t77o 5:..14. 10.1.ot 1 t 11 Itn ! 5M uc47o.7o ta+4ot. s t*uonIst S...n ntnn us,7XJt.1 ustu77S l.s ,i7t o a t7ttto.4t n41n co.stusn .tn]xa.t11 0 tt.. uu 1 1.5.50 ia suitSI 21 n XItsuc tt,.uunI, otoI us..su4 Sutt.n ..MIt2t e Ito n. t on S tu ..t t .S iot nute s.. o t oI. .taut! Ml ,4tt 0 toIt co un s om, tu out 0: .su.ucto ous, n1co t+n3ts o tu)!1.t 12.2t.1 to. cot..2131
-n x-tut 3 t,.sn T 5 tS 15.244 .5 cots. 74.49 U nt 1.i .2o u3.a1, 11scott X. 31 :otu.~ tot s.t. .t .1.oot2 2-cos. -.-soo 27 tu3.4. con., t1t uou ot ut-t 11in11i11 5 ý In~t tnuo sI.- tuttt.stc 2,.o.tnt13 tst 520ttoS t I,-tt Ass. c .stit uI.t s Dut c 251.11u Stttis .,uo4tu stuu toas tutu. t D 1-o P25 nuc.a to Ssuo ot!utoco t Dtom tsittuotOttMt 15..CS Stii2nA o , .ttttsC 0 I_ Suunm 5 tStnImst st, .O Mt.4S.,1I lMo45.M o tt..s. t+4O.S o Soo 18aSo 0 ,540 o S.t .eat.u tusttto tumsstu I W=2.121 " 5 its IS1tt o nln1tt1 o slmJ.u+i summit1 u us44.ss1 st3o.51 tteznt.Tss tuetsut 0 g.112111I Z.7 o coin ,toI aon.to1 o I50.ST47+0 13ZI313S 1231 o -4431.o1 14091 o insocom: o .Int.su -.o Votnn 1,csut o tutni tu.t.S r N)0 0 CD 0-I c a o s1u-t. ,t 17 ot1 n s3o. s s tnom'j t. t.7 sMcCnn &t I tI OSb1,wk 81,,W1 Nuý,a Deoo-,oos2A1713 13507 P7.*V-4 o Foiding OoqWks-ri I _ Isoit -332 7.0F12710 S fiE E I 7I247 1.A12475 0 M_7,3 000.04 0 772,203 75,174520 5872477 0000530 -4200M 1.17756 702z I.70 I.0- 2 f,.0 W 31 5..11J 0 1.3I. I0 2020I 770517. 774 2742.17 37.535.772 7 .6.170 2.01525 .0 J, .32, 40 02.0232 5 004.0 00040 ff200 0.I.ZI 5 20004 27101t 0 37ltil ffl0727 70.'0107 00r0.l1S7 00504371 50S700370 3 7050277 2.0725.04 2
0200742.6 0 01 7.7910 0450T4 7303207 92022o 0 9120,n2 737. o .to,4O0173 7.M04771 I75714 240 000572 27.70207 0 7.1.7170on
.1.070 0 "2A.-4,0 0 0. 0 Ll.03 1om74.90".70 07274 0.572.77 701.00r s0.07.g34 2 7.427. ].3257 0 30.l00.44 10.7709 ?52027350 25375211 9020.i7774 134.25752 707723,0r74 132702 0 77.22.142 1271DM1.375 00063.1 1705425 037107 10075431 20JOl90 0 790.$07 2.0314s 0 0202027 7.32473 i3901.50 21711 7.04.7 57.1 00D.07.87.G 3 7.0.72,047 772.2.5 0 7672717.20 20,573.07 591.020 20Oct57,13 0?.5002 016. 70 254520J 0 25002 54.4.204 0 75.01.747 2.0.3204 I0.I4720 447.0I.O T-704901 79202J01.4 73.014.0 0 75.7020,1 7 9.01502 0 5. O 77.0.74.2P 25.703575 70.510245 3070274 7744200271 70J310 620776+3 2 77474 5 75204 t.T.T 2.3?z 177052.7 1.472.10 002703.3 232015' 27.720.225 0 7727070 70. 72727 $70675,35 5703507 0 70722).S 90622720T 5_9.02  17707.0 5.1053.007
£9220 0 7257o.77 5. .67177 0.2 7.0072 4.72 02710.2T 070797T 072230778 00041 0 3 30.57252 30.1705[22 5 T 0.4 7001. 204 7507707.1 70201 57544720.74 07.102.5 7 16.04S.O 70077207 7.,4054Q 5.02702 0 7000021 7042 01154 7+220457 3.1702705 7702 021.00 7031272745 00.04204 3 7220 2 2170.00 005' 772707 97242773 7010.0.4 33. 70070770 7.59002 524204 0 7200541 7.2S37020 5I 2 T.020 5040 272.103 7005Lll~ 7321470037 0 1602.0725 44.20403 0 00.05 430731.20:1770 1377720 77.07E. 744274 6 7.03. 2.7002 21.6700 7040 724.035. 24+35771 7202404JE 30.74.23 0 20844 20.702 127225084070407 7472H.703 47n.0:7 2.0t4.10.5 770 7248727 0 700717 729402 0,r9 00.220 1*1004. 15.77 0 4740 .71 47l27020 ~ 5125.37 3 30.175724 417300 tT B,5J2 47102, 1,7 :0000S5,640 0207 5702480 403,17, 7273.607.0I 5.0757 200201. 6 72010.3 431.2120 303.4 .072 ?0.241 5270 02004 70014 74247.2020 5 33 0.44 3 10.911.71 041 .0.5J 4.4130 7 0 577 04715751,3 502.04 7.7 73.1T.1.107 027 5570.045 271,474 0 7.20097 043 202.02E 5.64.57 7323.4 5270 5277 0.70 f20 .40 610102 799t OlSl 32,6 22075 377572575 7257072498 775.0 5 .04.01700 79100 5372.70 9.0.420 0 3,17.170 2040,41 04721.075
).0 I.3077 .7772 .5P37 717300 7573.19 27 4740.Z2 02,21.577 3 01772370 77,577.00J 50.052 340 5203600472 0.020.9
.7702.1.43235.004 2.072.10 6 1.235100 3 2525.400 62020 7:770 717.302 1 4.I 0229 72355 2 70024 8.5.3 404 0273 742223 722857~.9 0450 700520L7.0354 7.77.153 2 2734.901 20700I 361 02004.t 7420 7.02042.s 67741T 7710002 0 3237.7404 61024.04 S.33 57O.147424 53677574' 370 7234720.65 072579. 7.47.4T.0 747120 g027507 7.G107522 0 07.4.7.4 2 1.1 S~.I 9.104224 770.0 22.70.07 74.90270 0204.2)4.5 774.22.1T 0 7 347.677.79 17050.051 0.05.053 ff32502T 27 03.54 .727520 90049,3 724370257.47+'2 77477.025 7.11402 0 I9;.CB125710
.0714 0.3.02 010.7404 40.07 7 0447 S020005 775.2.7 00,2732000 0470.20. 0 49.00.772 3.04 0.4.0 505.307 7120502.74 047 75457200 70 0475O.S 1341r07530
?23r07 0220.045 5.07.0 2 0t.004.5 57077130 70,477 10404.T74 7.02.0 7470 67.10023 67500L3 02740.10 02.2500 0 30202079 700.420 27740.702P4.1 2.102.0200 603.379 03 7646342705 7.704775 3J.92.77709T.32570 2t.052. 0 23.04.472 7751.0 27237242 ?.5.15 7770 ff50304 7.247 20.. 722.7 0707 22. O 0 I 00.0520 07.573I; 90270 77152006173 7.77704.017, 7471J2 74245772 6.04.707 0270 3.92.3 5701772<J 6.70273 0 67072701 570.07 23.07 50 0
07.4752 025.20217 0 1274+0.7470 052273.0 -375 0 .60535 000427
,5.7 2 04770 22.0.10647 64270l.00 3 020204D 737.7420 0.70EI~.03 71373.170. 5 70 .0273t 4 IJ7,704 723574.045273274 3 7.m4740 2270.t4 7840227 772774572 18758353 0 11.90.05264 1350.05 40 70.040 3 3627.140 95770047 7725732 3 7.24.302.2 7.04.2.0 70404.3.727.715 2.4.357 0 7.0473 524.704476.77510 30.537,40 0
00)7720 41700.501 0 20.7510 05714309 202.0476t 7470OI353 751710JT 0 21325347057 677 37i4567P 7..25000 7007r $7.Z0.7 14523784 0 '2025.7' 55.70.0T 432.027 711720.00 17.20.01 0 4130.201+4 2.70.27141 30.7d.102 0 20.f70727 534.00521 02637727 7207f4774 30.007273 3 77.75720 5$.0407 3,771.4 5 .0037 3.307207 77.7045 0,757209 72741.77 0 30142.720 7.1 5 5 .0020 07 4641.704 7 07 7174 702+074. 0021.377 3 0 72575028 70312700 0.$00.530 3.70,70 2 63.170. 7420.074 1 00.7 7.17571 3 45 3J4S4 42471 0 20167472 4.701 7..02.077 4192290 3 44..123 0205503040040 570.74 74.274 0 52,024 7Je0401. 0.552 57139.00 7 74.]201D 7,00.04S 5.0.70 1tO$03 267135 7254 3 0.224340 203.S22135 20.00,GS207 070240.4 1077047. 7002 0 05.U3.1473 073077749725L.tgl 7307r 1.503.3E 524.07 6 5079 720377I4 )70027 727.74GS 7,70475t 0 0075,00. I~.T4 2137.0.54 0 7726.043G 33.70:570 015.04 7I0400 7. 15+.004 0 30.00.0341 2JJT00040 74.5730 (500.2t.71 1.0430.7 .3. ol4i 257 20 04210 7,0400 7,70.707 0 004.70262 4I.7413 64,5T 3 0T 0270.03 i2 ..."Ain ltM-0 7147342417525 0 7 1 70. -7M..645 0 0.02.05 .40202 727.0075 7007 4r , 0762 522007 2 07- 4275 3434.07.7 74,0 0,7,7 0 4432.04JS 50.7].35 42420 49 00.5 14 37 77.47 .0 0 702.9 04.0 0.740 0 20.41?059 2.1.;0000 I.79,00$00 6 700 3.4.7 10 0 S 3,] ,07 5270 404477 0 .700 5 20 2 37.607.375 25.59137 0.52 75 2 34 20,227.70 70 20 I1242,07 047,0 7 0.0 3 575.633.00) 52$70 ,433.7 427223.707 3.05 5 0 0-, 500 02523 .0 0 2 4 3 7,60,00 40.0. 0 0 0,l 7100 0 430.0.5 002700 0.00 3 691707.06 0,.747 72,M703 7 VL57 570,02 3 74 90505 .27,74474 7453.7 7K .75 405A,7.5._
00 0 5 44.03.02 0 5 2 0 ..7.7070 .5255 0240 07.,7 2.7069723-7422.
7a.091 2.40 2.32 70.3 5..A 27,0.0 720.7250 AnA`I`7 07,0, 277770 5IAI 07504175 070.-5 70.95.7027 10.0 5370 31, 7,04.0 .070 M7,0 .0217 ..M,701 370 35. 3.357.00 13~x mt27145 767.04.6 5027 200.5,0 0I.2773 -2 6522227 0537 173044 70 57404 022.0 2 1.0435 1 a.0 00 32.0 252 20,0 7.3 90277242 7137.44 0-m 0.570,0 715.09v 5230 537,7 450940 3 70.0.2 70A.00. 1.30107.7 73.7 5.0 7.702 0 5J.040 571,7 .755727 57.0 2 5.0757 9,255 0310 3040 2407073.475 9377 52727000 2745 770 7370 73 3.117.757 D210 4 m. 7 7 4150.07 302 4453 0 4020 3 4.7,7 5110 9.030 17561.1.20 Mo. 3ol.. 0.0,73 72.00I 527.07 04771.772" 520704, IS 5z 772220 704,725 1575,025 7007 ~ ~ ~ ~ m~~ 3.20 702 ,7,0 0763 3343 ...72 42427 2 00.97 0.5455 90.7474 Sim-4 3&#xfd; 02442 0.74.97 79100l 00,925 71000 0 .77825177
,0.7 707 .027 70.2 17432 50724 3.-An Az0.27,0 70717 Co 0in 0.A9.77 00..7 55,74727 86097 027770222 7,0 .9490.3 904,0 5156250.94
.0.7027 3.0340 627757 3 74750 m047 Mon.-6 3275 00,0 0 0471002475"1"1,7 03.04,5 3An 7574.0 272230.0 023.30 53040249 xzjon 33202756,37.
7I.,- .0 5049707 0. 7425.0 70.5 2.70 0271,Il 6-.400 07,3 7710 9.35 I..7.00 44,00.0 04164.7 .47 400,747 074771. -. 50175 0525723 14.54., 707 s97..- 5020 711 7.0340 70.703 7100. iW07 I.530 01577 070 5270 0.70 1) 0,07.0&#xfd; 071.27557 050 49,44 513753. 7n 0..72045 520,.730 7.n.9 1I7~ 532 700 7A~1P 3.070 77M.76326 004 0.757420 5264.0 3 7I572 7.07v 57.0900o no20.-7 054 44.0."'o 05.37 00,790624 2snm 95720,ll 1.W,10t 7 A73.00, 500 3A 3.0,7 111 7,74 1.- 4 706,7 592 7.00 7231 5.00,725,4 424 "4.m23 02,70 49.327 5101207 0-A 07367.0 20.717 70055 707 5777 7377 752207.2,0 10 ..-A.,4 510.00. 0.. 77,70.70 7771.305.5737090 32,03.02 04.70320 77130 4902070 W0,2502 0 7,-25.077242.7
,1.75 407 32170 07,0 3.71725 7A133726 342o 20.732 55 I 0 l,,Ii2oI ..02. 510270 777z.050 I, l.2010 290772 ..72.21 w.1072 05001 .40337452 707 .5170 0.50 37220719702 710 20IT .77.395.72 630,32 631 9210777030 3~t 47.w22 714,=,0 702573j 570.00n 70.750.90 6MI 5.0791 2002 21-A 74 57.07 07544 03.00 1 Al70.l4 255 1790 00 3 0725 9,. 725 3325 0 12027 092766.520 0A3.376 97272707502 0 5.7517.72
,7202,7777.
70270 3.070 7177.20 3 3.759 742751 024 M..22 1.71.25.-
: 3. 20.400 90k.72530 210.M1.02 0 no --402 5752 45139 7.42 50. .7112.02.00 I S I.7-.A2 7.0A 03 702- 3.04273 -720 3 3..02 t423.05 3704 5597 .A1.0 3 5.757 5730 554071..76 0079204247 640754220 22.21M- 6t 7172.2530 7274.47- 747.701.A 73 4.-0.0 777.5 03.257.720 00 in0000 15727. a2700 60.u 0,017301 ...2.00- 0,770253 247l.777, 645.774 02.W7.52 "A2n...0 0 .5203 7024 30765 7377 M 100 0.02 3 3.-20702 03 027510 50027 7Ao' 5720270 81044 t0.IM4 00777 0".-An7 a=..742 0720o 57.1.0314 35-,207007 250 747 0.74.40 71300.0 3..45 7.00 2.27 207764 5204MI730.75
.3706,5713 210270 7550,00 3 I 55 13070000.
53- 739_ 0 707404, mz 7.0212720 7252 40070 4707~~~ 3.5176 7140 I.54077.00M 50.07I 71407 70730 503.57.0.745,04.271 307.72- 0 tAo 20,552000 725112" 09.7.702 73103.104
.002070.5
.06 70270 Mi.000 7504.74 .32711 44S1202 003 3330 77470 3027 73020 054.0114 5.05 202020 0705.27 7.0.11 70.01 74.34701 1 7,on.-.0 5.7035 2204 7027 0.7 700 1791002127-0019470 3040 0012 70023 0,20137 730040 3_ 0750.3 0727 777 00477027 745.15407.1 17427155 2571 7 707 .3777 77041~.2144000 02 0,02 73.0420 745.023 747.49 3104374 00202 3 74.0 002ff 707.0 05020 70.472n. 0 1201720 720070 2200425 70077 .6710.4 0, 3,0247 714323 0.707, 23 70.0 70.00,77 0= 70.00.7 7It09 390720 3734 77002..30 -A1440 520F.04074.005.707541A25W7 74020 50.7510 70I 412 77.4. 2 2,74710 7740.7 0.07,77 Ao.09n7 10025 6 .771742 11710.384 7,219 20.77104 1 713.742 7.-207,40 7010.0704043 9202 0xAl 7,50,77.7 440I1477 720,7 7317 5.0513 "A04,70 4,5o 1511.-4 504 02724 -I2A9 50.03," 0 712,04 72.0 347&#xfd; .. 04,0 A. 3~ Wool.233 3n.0..3 1870.60 5020. 7I723.4, 7I305~ 0on. 52 020 1 6 3 , $'A4 n-73 .11k 3tI 7A l 0377 97 4 0..2 3 0 7220.0.41 5 6 72073.7575920.7 5.77,05.-77073 0-. 6 4070 7 0305,2 0 7 5 52728 9. 02.37507 "A.. 0- 7242047 0.- 0lm 5n 71772707 7,277,571
'"- .57016.57 702972 64303 3. A 0 .117.11 7 n 0A m 0Az 5 75.02.254 110 3IMII 6 I 0 .w 3 A .0 -0 0 0 1143403 5~l. A 7M .
52o, 42K0k Stamon o4loor Def ftho1 Trut Poojcl7n W Fi7 Reirg 0.qolerneos FPL E-oroy Ssob.o.k.
LLC 1 ud' ta B f ?C fel2 Pa3 Fs4 I-J6 &#xfd;11 I- E E-j III W.Y FudI F .l F-nd2 F id4 -%l I I-.d -So E-clll 220100$220002 2201002$I]Va 1201420 120 100$1202020 1200014 2 1 0 0 12.1 12120.11 0 10.12131 1l.2101 2~o 2s1406.*20 l4*113. 2 2 I2.220*03 11.2m 2 A V 1.--02 V3.-0.0 2 0 2000 1400.10 I o Iim ' e~~q,7 o o140.251 1.327.501 o 2soojslt+2 11.032.0 2 0 22.1.00*0 11.31.00 O 20*.0104 2052.00 24 2 24,'0.1113 0.,711*27 o 2200.o o.1.2 o 221.2 2212.2 o o 500 o11 21210 O 0 0o I 0 0 o 0 o 0 0 14o 0 0 2o 0 0 2o 0 0 0 12014~05005 soo~5 0140141 00014 61014 050$000~120 022. 2 2.203,273 14001.433 2U4ll.3 o 1.221.2.2 2520.00 0 2.20*14 1,41203 0 2.410,414.
1.60 2-1204+0 20000 0 TJ1*21*5 252.00 0 2.00204 200.222 o 211.721 1.41A7.- 0 11402.00 210.10 o zU.e.a '"M.s-., ,me 2240+0215 0107.03t.3 0 2 240.N2043 0l+otIII o.3.-+ II.,+.1 o 201i.40 2.030.10 0 2.54110 2,.05.2 0 1m40205 0400312 0 2.04100l+
256,.0.00e 0 14030032 0.700.152 0 1405055 0202.204 0 1625.1.'04 020*01,4 0 2m.0122 214106.54t 0 14000502 21.40000 0 141.057 00011400 0 1402.222 202.224g31 0 14050110 200,*1 27 14201.1:0 0622051 4 0 142902.0 02.02140 0 1.2.m. 02 20.11401 0 11420.212 214201.221 0)0700.00 06,S600 001.4 1402 2 003 2020*j42 0 2062 0 24200l 0 01m42 0 14020~o lA7e4 o i1l M z.-a o 4, 0 0*1.7 0 200126 o A&#xfd;u m, 7, 9 1,22*0 2 002.2 o III~m o WI.0~ ~ ~ 1-.1+ m~00 0 4 20.,0 0 7601527 617 404+27 0 00.01010.0140 0 I:o -IO 11 .?17.38 M O 22l.20 1 0- 4 600 0 2.000 1025,4 , 2.4 0 2, 21402*10 0.1.112 o 12.102500 01000 02274.00 O -.202242 1420.20 4512 0 .,102207 4.0.0 I147.2.02 0 2.s10.02 1*1.2 14222*03 4 o 00022 00.050o 0o 0 0 ..1141,4 0 6.2"2I1400 0 10,0:0104 O IZO l.T- T o 11e~.m+ 1. ' .s.* 0 7 ,11401.10 0 0071421 1,02 o I.20.01 0 12.00 o ttST.e 000112 010.20.0 0214222 0 21 S 0 2. *o 22.122122 0 0 .550*0 2 20*1t07 0 701 0 0 05,10.0 0 16*.290.4 0 20.003002 0 2*22 0.r-A 2 10*02*10S 5g5F 2 046.02*0$2 00.+ rl 0 01.00.00 0 .00.0 04. 014002.0 0 21440 0l 0100*03 o
* i1&#xfd;411 o 0 27. .2.2 0 o.030 2o ,00 2 0:.0 2 .1450.00 222.00$J 14 0010S 5,211403 0*02.00 2 00,00 1,410++6 o .1,o I.:M-t ;AW-n'2 434.010 450202 1.t41221 0 4M 1.4 5,."34 47" 2 221403* 74422 7 1.2007 0 15.144 6,20501 2.103501 2 0 0027120 000.14 o o Z':mm t~e61 a o '.M l.sio 2 0020 653521J9 0522522~2 o 03,0.". 00.210 0 0 21404 10 140 11402 0 0 01420r.10  0 0 25.00.200 0*1.4,201 0 2 11020m, 200.020 0 2 2142,00=e 1004.00 0 0 02504001 0 0 0.02253e:
0.642210 0 0 21,405,202 21,400352 0 0 214014530 05.00,10 2 0 .00002 0 -00 0 0 04t21*22 0 0 20,262,42 0.010.,4T o o ,51A,0 030.20$0 2 09140.21404 T90*11 0 0 0, 1700.22 200,2.7 o o +T.'as "'?1.n4.o l 214 1,42. 2 0 270,22+1,02 20.010,03 0 0 20,0117A.
0*.0 2 2103420"6.I 01400/61t 0 0 014005,31 014[I5)0 0 00*057 4 0 2 0 153142, 0 0 150.001 01SS S.70550I 0 0 , 0 0 (0 0 o'iiC I [ 0 0 0 0 0 0 104.5o2,O43.1 0S.gQ0r0*0 2411* I 22020.021 001410.000.2 00115602 0 I.10.02e .i .31T,6 t0155.2.3 2 1.02.052 0*2144,01 P'cjcUhon.i FLEOOI Rccikcnccr FPL Fncgy Sa.bak. ULL ni3.uiucc.
I i.c.i.. T I 'cm Tam cool 'cans' iuSWOI FIO'aIA N.,d~c Iud13 Iced 'i.dc F,,,,. FindS Fcc, Es,- Sm. En'.aj Foldic 1,'c7a melt Ecec 0,"c F,,dc fl.cS F,,La6 Es,,. Emuon f.o~-4 'umic, iM~ciS 00394*0 I ns-1 12.1nIt, IM I--Mw.m nilm I-nin I.--1-1 I.I'--_5 I.-slc9ic I~n~c as.2cc 05c.n-'5'Wuc Z-.m 4Ia'Is 5,'li 1117,o 4-111S'M-'.-.'"c's 1'n553'-a'-'7.1.11MO 4.451,911 ,tin~so"I'MI&I ica~li:,~7. D.5 I5s~c_Zct~,"-"'s's'cc4llc Z.n32 a is 0 0 0 0 I 0 a I I 0 I 0 0 0 0 0.Ml I.o,.Sm..," I"-nI tilcll.;'4'-lt-'-a,1'-" i.s5il',5 U415T.1 n.-st's 1c,='.i nud"M n7-r-n'ti." 0llod'130's"'n-ncn'in,-"'McfOI 11nIsIA i~aan,'calim It-nt', amm Uni.7n2 Im'Ia,'on c oec Oc-sill't. fUi a', i'In s"-el Is "I'll's sill.uc.121Macdc 115i'33.2411 din,,1 00-sc-i, coji1c Kl-2r.It"205'i c'Occau ccan-0~1~1.sli ctimI'53min1 411"4MI.st.nk'i sM2117.c-so 7-141, In'f .so 117,5511.41 os',lai 1'-4'-IXo.n 41,4.9-12 mso c.'i'  Iscm cI." aIM.tnl nmis. aol 141 ,4143i M.-Als st It.lO lis..l idSl.n,s cStdOO1.2 4M. a4.0, t,3am,T, 94.7.345 79.311i14.53
-.21.71 Ilitl$1-m in.mi'a IN,51d a'cncu , 0594 1,1 MOIn IIA-i_-Mi._ I-w M._11ms~.u IcsaIli a.M's ns.n-c a'.U. ", msni 94,l.?.. ci-A.?.Aws4", icM ,"t-A in oic 13.?'.m icool o l4sll0'7 iicc-U6 0 o 94i'3o'Ado cics 6)15 940.a noc 0 I 0 o 0 0 o o 0 0 0 0 0 0 0 0 o 0 a o I ma.o',m S ts. 3t.t 0"q.7 .4309 0-m +._l 1cil,,2. -iisin Isui ooc1.17- iM-14ii ld)4&Mss 9Ist.4I.MISliss, oAlI is .1 -s..I cm.2"1 s 0 tSiIi m4.'s.uc.Aa a n'Th.?itC c Is1,1 al 0'aioi'.,m
"'id.c+'., 0 cocci.., sal I cm; i, lilist='i, ci t2i o .3l~sil~0 1 o, 7.-'Al.,.-211.464 Ists-1.?ii47utiic ,Iiac-7co 29.41'ac'IMS131614 0 +SIttPi 0 sil+4tslitn 1 511,1131.1.
o 1 1 0 I I I I I I I a I I 0 0 I I 1 0 I I I o 0 1 I I I I 1 0 0 1 I I 0 0 0 0 I I I I"'is--'csioi 5Its Allo In.'cs 01 ., 5s.ci as',Io z Ini 540 wn'"-ssic2 1"Icc-c acc.,43 man ZscI.9 si M175415 i-c,-"I i.2.23ka.94 57.451,,1'-'APio" ias sn Allm, 11171M21.9 I.i.siK"-1.111401-'-'I'm'-r-C)I 0 (0n (Y1 tOfltl III.Ia4.443 3.+.4+S.I$+
0 IPIOO6,It]
).42ISII.TSI 0 168,$VSJT2 0 V v I' I' , .; I;;~; .m, dico csto Oai7f ~'d,3 ulSicj____
SCobrook Otrsun N1cler Trust Projocon or Fundrq Roqurne0Me Hudson agrr &#xa3; power OopPl-ent*.noOoo.CO.ro*2 000 1'- ft Fl Fund rn.Frn 1,r, Fntoo Fwdo F4004 F2odO 72720 Lo Eonro o wB.n*Y Fund TFu IC F;ornd K F-nd2 F07d0 Foodo F.nd5 Rds Lonon EEnO 1nor r 0 0 C 0 0 0 0 10.2 0 0.002 Col 0s.7 0 0 0 545 0 0 0 ro o r?+ Sr C lot,ror r o 0 o o o o o 0.00 o o.ws s.on o 0 0 105 0 0 o or o 070 S 1;?0rrI,72 r1CO 0 0 0 0 C sono C C,392 $.CCr rO 0 0 5 000 0 0 0 rr 0 750 On?omrro 0 0 0 0 0 0 o Cnn o nm 51S r0.7u 0 C 0* o25 010 0 752070 rCs o 0 0 0 0 0 0 0.000 0 0.000 0.000 2o1 0 0 0 700 0 0 0 170 0 00e2 ro"CrSor o C
* n n 0 0 so,? o 0.0Cr 007 0 0 0 50 0 0 0 000 0 eU 00 C 0 0 0 0 0 I.000 0 1000 non, 0 0 0 700 C 0 0 000 0 i.nro Or noool r 0 0 C o 0 0 soor1 0 EUt 0.07 00.7 0 0 0 002 0 n 0 000 0 1.076 .07 nor r o n 0 n o o o 0055 o to,ii to,e oo o n 0 004 0 o 0 oro orororor rooro' o 1m 0 0 i5 C 0 0 0 '220 o Loon O*. o 0 o o o C 010 0 ron+ ,Z Inr r/0 0 o o 0 0 0 0 07202 0 0.024 7.00 70I. 0 0 0 1000 0 0 0 042 0 ,3 rooOo 2 C a 0 o 0 0 trt 0 t+.rn torn+ +o~or C 0 0 trrn 0 0 corn o07.501r.n roor r,40 0 0 0 0 0 0 0 7.r1o o trwq 7Er oo 0 0 0 tnI 0 0 0 020 0 r,5r00 1 lI 1,-4r I 0 0 0 0 0 C 0 1orO 0 o. iroo 00.0A 0 0 0 t,:r20 0 on( 0 on 0 0.007 0.00 nor' 7 C92 0 0 0 0 0 0 1.r1O 0 I,l75 8,17 028+% 0 0 0 r.0r 0 0% 0 nr 0 0000 0.75o 0 0 C 0 0 o tor n to to 012% 0 0 0 mOn.C 7 +o 0ot0 00.00 1070r7000 0 O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 170.000 0 40.104 0 ororroe 270.10 rnrrrioo 0 0 C 0 0 0 0 0 C 0 75.2% 0 0 0 4O.+ro 0 04.075 0 420.o1 0 ln.roO rogl 7007700 0 0 0 0 0] 0 0 0 0 0 0 024P+ 0 0 0 340.00 C 15.7J7 0 00.074 0 cr000I S17.03 nor 02 0 C 0 0 C 0 0 0 0 C 0 00.70 0 0 0 2075 C5" 0 0.m 202 7 7O0 t.SCOSO  7007000 0 0 0 o 0 0 0 0 0 C o 75.2% 0 0 C 2 ,501 2 0 ?C.D7 0 S00.0 B0,.027J.-e 0 0 0 0 0 0 0 0 7 0 0 0.0% C 0 0 5.02o C 1,200 0 onon 0 00.02 21 12orrIor 0 0 0 0 0 0 0 C 0 0 C 25On 0 0 C 0.000 0 ,0.0 0 0 rU1n 10.0 nor, 0 0 0 0 0 0 0 0 0 0 0 C 0r2%. o o e c,.Ua o 0.000 0 7.70 0,: 00.0,l- 0.]1noV0. 0 0 0 0 0 0 0 0 0 0 02% o o 0 sjn~ 0 0100 7 0.75 rnor 0 043n 0 0 00 C 0 0 0 0 210,2% 0, 0 , 0 2.000 0 00 0 0.0'B 0 0.2051 14,.0 7207 C 0 0 0 0 0 0 0 0 0 0 02 0. 0 0 0.000 0 0. 0 0400 0 70.70 14.7I 70 4 2 0 0 0 0 0 0 0 0 0 0 002% 0 0 0 77.751 0 0 0 0.575 C ms.3O Is.s 72707 0
* 0 0 0 0 0 0o 0 0 000 C 0 70 rn.' 0 0 0 4,0% C CO.I 77.00 rno 0 C 0 0 0 0 0 0 0 0 27.0 7 0 0 1.00 0 0 r010070.0 0 C 0 0 7 0 0 0 0 0 300O/ 0 0 0 7o,r00 0 0 0 oror7 0 Ot,3SO 17.12n1r 0 0 0 0 0o o o 0 2 000 0 0 0 30.000 0 0 p 1, 0 0 0 0000~ 3.2o Tnor o 0 0 0 0 0 0 0 0 0 0 0 002% 0 0 0 r3r1n 0 0 0 5,007 0 10.027 08.0 12ur I, ( o 0o 0 0 0 0 0 0 0 0 002%K 0 0 C 13.'/1 0 0 0 S.001 0 00.0s 00.04 7007 0 0 7 0 0 0 -0 0 0 C 30.2% 0 0 0 74.007 0 0 0 0.0o 0 r21.I5 00.07 720 0 o 0 0 0 0 0 C 0 0 0 002 0 0 0 7520 0 0 0 0000 001301 0010 7270 0 2 0 0 0 0 0 0 2 0 )0C 0 0 0 7075 0 0 0 102 0 C0.,2 00.7 00100J0bZl 0 C 0 0 0 0 0 C C 0 $0.0' 0 0 C 27.007 0 0 0 t, nS 0 401010 21007 nor 7*'Z' 2 C 0 0 0 2 0 0 0 0 0 1300 0 0 5 0 0 0 ton4 0 211024 00.1 1no1 -0 5 0 0 0 0 0 0 0 0 70.0%6 0 0 0 71,074 0 0 0 re,77 0 00.070 00.1 Oc'r 0 0 0 5 0 0 0 C 0 0 002% 0 0 0 roo1m 0 0 0 0.410 0 0t.0 2r.72 0 0 c o 0 0 0 0 0 0 0 0 3002 0 0 0 0 1.0 0 0 0 07002 0 00.007 00l.Oe 170019 0 0 0 0 0 0 0 0 0 0 C 00o2%r 0 0 C 0 02.0%1 0 0 c 10,n0 o 0 37.00 0,7 7007,, 0 0 c 0 0 0 0 0 0 0 0 00.0% 0 0 C 7500 0 0 0 10,3 0 00.27 U.o 0007 0 0 0 0 0 2 0 0 0 0 10.0% 0 0 2 c,3or C 0 0 01000 0 002704 00.59 700 0 0 0 0 0 0 0 0 0 0 0 02 0 0 0 01275 0 0 0 run 00.0 0 0 0 0 0 0 0 0 C0 3002% 0 0 0 100.0 0 0 0 0310% 0 Ct,"1 44t2 0007 0 0 0 0 0 0 2 0 0 C 0 0 0 2%/ 0 0 0 0 0 0 00,.40 0 00.02 010 0 C 0 0 0 0 n 0 0O 002% 0 0 0 200 0+I 0 1 0 0405 7 0.00 0i0.47 17000000 0 0 0 0 0 0 0 0 0 0 0 $02% 0 0 0 00175T 0 n 0 14,575 0 o4.sr 1 Q72,rr7 0 0 C C 0 0 0 c 0 0 0 27.2% 0 2 0 0000i0 2 0 0 00.000 0 60.27 0.000 roornor7, 0 0 0 0 0 0 0 0 0 0 7001; C 0 0 02240 0 0 C 70.0008 0 00.i00 00.00 0 C 0 0 0 0 0 0 0 0 02 0 0 0 00.007 0 0 0 007007 0 21000 2l 020 0 C 0 0 0 C 0 0 0 0 7 002 0 0 0 O 0 C 0 00.0 0 00.00 000 707000700 2 0 0 0 0 0 0 0 0 0 02%J 0 0 0 20.370 0 0 0 03200 0 071771 00..17 70007407 0 0 0 n 0 C0 0 72 0 0 0 70.000, 0 0 0 70.75 0 00,700 o 4+ 74,r 7200 0i0 0 0 0 0 0 0 0 0 C 7 200%m C 0 0 70.070 0 0 0 0010 0 00000 00I 0007000 0 C 0 0 02 0 0 0 00 0 C 002% 0 0 0 0000 0 0 C 0.0 7 00.50 JT fl00.0007 0 7 C 0 7 0 0 0 0 0 3002% 0 0 0 70.070 0 0 0 00.700 0 o4.e7rri477rr 007 0 0 0 0 0 0 0 0 0 0 0 702 0 0 0 100000 0 C 0 00.0 0 01750 00.703 70700 0F 0 0 0 0 0 0 0 0 0 0 002% 0 C 0 00.000 0 0 00.027 0 730.0070 302.700000 0 0 0 0 0 0 0 0 0 0 0 0 202% 7 0 0 77,.075 0 0$.S 0 0710% 0 006.720 00., 0000 0 0 0 0 0 u 0 0 0 0 0 0 0.0 0 0 0 7402 0 047 0 00.0 0 1047,0 0470.0 O 0 0 0 0 0 0 2 0 0 002% 0 0 0 0500 0 0 C. 00200 0 0007-2 05079  ro o i 0 to 0 0 0 i 0 0 C 0 0 0007 0+ 0 07.007 0 0 0 t00 0I 741.020 142,00 727007200~
~ ~~~ ~~~ ~~~~~~ Cn C 42 0n00 000 000 c 7000 05 727cr~ ~ ~~~ ~ ~ ~ ~~~~~~~~~
0 7 0% 0 0 0 0.7 400 0 7.r 000 0.(0000~ ~ ~~ ~~ ~~~~~~~ 0: 0 7 0 0IS 002 0 007 000 0 1000 0 7000 000 007 0 0 C C 2 7 0 0 0 0 C .% 7 0 0 0.0 Mt~ 0007e74 10 0007 0 0 0 0 7 0 0 0 0 0 .07 0 C 0 77.0 0 0 0t04 l~ SO 7000 ~ ~ ~ ~ ~ ~ ~ 2 0: 02. .% 0 0 0 1)0 0 0 0 0000 70 0207 ~ ~ ~ ~ ~~ ~~~~ ~. 21 2'..2' 0 0 0 0 0 0 0 0 0 e 0 77.0 0t0 ~ 7 7010070 0 u o 5 0 0 1 0 0 0 0007 0 0 0 0 0 007 0.7 22-1 0 07 0 74720; ; 17,57w 7047. _____ 0 0 a.rn2. 41 0 2.4-70 0 070720 0 0.000100 0.700044 Seolxwk Stiftn 1 J Trust ProjtoLonof Funding RA q P- nwl Hudson Light &#xa3; P54vIs394pirlm~st I -3,I4 P49-2,43 d 443 472 5-tn 95j F" 3 -.4 .5 7 irJ~~~~oo
*~!` I` o -zesv o o o 0 zals zele 74g 42 909,3 o o40.909 9 9 3 39.495 2 .43 44.4 -39 4344 9't~t 3 4 47.944 4 3 9 5375 9 42333? 29247 9 9) 9 9.337 9 3 9 74.245 4 394 .934 494,41 9444 42937495 9 9 29 3934 3 9 9 79,94 9 99,344 95. 4 9 3 4211933 3 3 9 11332 4 444.997 441194 493+t9 4 4 29,.e74 9 9 3 9q.994 3 44.O9 99. 9 9 0 9 9 9 443379 3 949,4 944.,4 449494 9J0I 3 9 29.443 9 9 9 .413.427 9 311+979 435 4 9 9 4149243 3 9 3 199299 3 S9.4449 4729'J.99 4 9 2399 9 3 4 144,99 9 44.724 94.44 4 9 3 43442 9 9 3 4479 9 994394 993. 4. 3490703 44333954 4I 9 9 4934 4 , 0 3 9 3 43374 3 9337Z 933.79 11494.I 11 .611, D m IsOz0,7 1. 2121 0 , .4449 3LOZ 9 9 47.52 9 3.+7 9 49.423s 9 31 154 9n4, 9 9 244.394 9 971M 74 44.47 4 4493974 a,44.9 11441124 3 9 9 9 3l~ 9 40.449 9 97199 99494 9 3 9 93533 9 9 9 3233,79 3 74.34794 1347941 1.4 574 9 9 211,74 9 191 3 9 3.94 9 9 9 3433442 3 9 239.24 4 495., 9.234.4 474 9 9 4 44.339 9 9444 9 72,953 9 99.2 49+3 9 3 3 9994344 0 9 o 34 9 9514.47 9 9334 9.4 20 9 .0 3o.444 9 9;T 9 25744 9 43.449 43.4 9 3 9 17S,7749 9 1,.434 9 9 9.994.9 9497.3 ,D~ 1.4 7. 1 4243429 3'O 4 9 94.4 9 13.94 4 4,4493 9 3.4441 752. 3 9 9 941749q 4 297.99a 9 944.497 3 9,49.92 4'.929 439.3 9 4 4 473 9 9444 9 43.37 9 7149 72. 9 3 9 94199 3 49.423 9 931444 3 9.24 4 42,41 437r4113 9 9 4493 4.934 33.4330 ,07 3 19.42 31,34 3 9 9 952394 9 934,471 9 293.444 3 92,4,2 .399,24 7939 4W33333 9 9 9 29.99 3 49399 9 337949 9 71147 07.48 9 4 9 3333945 9 9911944 9 3 9434,744 4.3,1. 9439.576 40?.3449524 3 9 4 49.497 9 44.9534 3 3 9S144 911844. 9 7 3 949413 &9 93.2 293.949 4 4.44.429( 4.42.? 1149.4 4403 9 9 3 413o4 9 494i44 34 119440 3 33.959 92, 9 3 9 22T4932 9 499,871 3 2511442 7J 995295 9349 11373.4. 1. A o o 3 3I297 9 3 4444 4 4. 9574 IZ 0 0 0 +P4 0 0 0 I41* .2 o(9 D49 I m013+54 D a M. :J+2 Q .-I, 443 4r0 9 4 14.932 9 43.4154 9 44 05 44,947 311 9 9 9 4393.67 3 29O41.4,3 4 5.9 995342 599,.53 1.93.079 43 3 4. 9 9 1174 9 9.4 3 9133 3 417944 21, 4 29 2 43349765 3 24.9 4 183.497 31 &495.2 G229.9 ,1933.24 43339 9 9 3 9,34 9 114 9 sT373 9 95..29 25.94 9 9 9 49+194 9 0913 4 4193.4 3 04.99 .9 ,oI. 944.44 434/ 3 3 933.71 4 115 9 9,344 3 23.52E 4 3 9 99.24 9 49 9 9 24.44 44 343,433 473S1 ,Z74.47 4343433 9 4 9 5..723 4 9.7 9 11397 9 24,497 24.19 4 3. 9 944,414 9 334 9 9) 393.434 72,4 494M.0 1./ 0 a : 4 6 0 2o5t D I8Zl oa , 1 o 1,7 0 ) a 7 45 7 .; , n ,, s 474 4 9 43.747~ 9 3.3 9 411945 3 99.494 29.17 9 4 9 3411494 4 2 94. 4331+1 3 995.74'14m 0 0 1m I.I 0 0 n.m 00 '"'l I a 1- 11 =.4" .I ..xls~4m24 7 4 9 9 44.19 3 9 9 43.35 3 411f94 33428 4S 9 3 44.435 3 4 9 3 279.334 3911m9 9 9 41,304 2 9 9 43.472 9 7J337945 93.4 9 9 9 444. O 344,3 4 9159 3 91,1 34,1 1,4943S 9441SG,z749 4 3 4 4 3 9 43.9 9 43.758 23.4 3 7 3 3S144.94 3 0 9 953.o9 4 1,5.447 044,31 14 S 973,9'4333434ZQ.
9 9 9 443950 9 9 9 34.934 4 29.449 194- 9 9 3 445.74 4 9 9 343754t I 4 ,.522434 4449.45 1 o o = o o o o s o o I -e~a U I 1. 0 ,~'. .,sa  9313 4 9 44244 9 7 9 43.449 9 411755 91193. 4 9 3 493.45 9I 3 4 949.93 4 9+1+4433 1.49.4 1194447 444324 9/ L 9 9 44.?4 3 4 9 11.54 9 3497J0 3 9 9 42433 9 9 9 9432459 9 97.47+97 9343.74 11929 934455 9 9 9 29149 4 3 3 411295 9 901,495 9 5 9 2,'44243.
9 4 9 49319374 3 9433G47 4 11494J0 324404 9 9 9 43,927 9 4 3 411447 9 447.93 4 3 9 941700,4 9 9 0 4254,4 3 IJ4.459 934 114.497t,'J,19 9 31194 4 3 0 11204 3 043.592 195.5 9 9 4} 99.2334+ 9 9 3 9 933.734 4911.4S 4.04.44 443205 9 9 3 ,4134 4 9 9 411954 3 m411793 041 9+ 9 9 943421 9 9 3 443.99 3 7954.49 7453O4 1.14411 43 3.5 95444 .9 49.94 4444r49I0 9 9I 3 59.99 0 9 0 .944 9 449.49 44.4 ..1 52.44 44913339 9 3 9 29,.7n 4 3 9 3449 4 91479.494 0 9. 3 445+79 9 9.O 315.93.943799 293 3 9 44.94 3 4.5 9 244+9 9 31.924 97.923 3 4 3 93.79 9 3?.9 7 444.347 3+ 454.1329 494I 9.429, 43304 4 4 9 43.999 3 9+z 9 93.749 9 94.74o 9a44. 9 9 3 973.9 9 3+~ 29 29 +3.4 3 944~ 3,s.44114 4343444 3 9 42.440 3 4 9 3359 9 49293S 99, 3 3 9 94.4 9 3.1 9 95 4 3 94.443,2 943633 3.45439 99r09 9 9 9 0.4 9 9IZ4 3 4934 9 49.234 99.24 9 3 9 929.349 9 4 4722 9 14.794 949,9 4.29.5f4tD 4 4 939 3 9l~ 9 0993 3 993,754 9404 4 9 3 39.0 3 9em 3 9533 9 99,4 04.m 439.9 433395 9 3 9 29T.0g 4 3 99.494" 9 73.333 35. 9j 5,4 2,7 99,4 44 ,7.43333377 ~ ~ ~ ~ ~ I 9 494 3 4 3 9.9 9 7.4 99 9.479n 4. 4. 9.3 44.99 9 490 44 43 4233 3 4 233 4 444 74 44 9 0.4 I 4 34.9 9 MI9129.4393.4 4335 9 4 704 9 3 3 4.294 9 3.79 3594 9 92495 3 43474 5 ,493994 1143.5 1193.9 4334957 9 4 4 93.94 9 3 .459.0 9 4.5v4 9,9 9.2 425 94414 299499 143395.I.
9, 9. 9 I50 34 393 4. 323 4 4 9 9342 9 44 0., 71999 47443 9 n4174 9 9 3 447 9 9439 9444 9 9 9 329 3 9 9 357 9W 427,5 -27 1 179, 4334443 ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ K 9 97 44 35 149 44 4949 9 4 4 9374 943944449 44 i- o 1,.444,9if.
a 33 1 .7,9 474~1, 9 3" 49 10 9 , 910 99 9 9 4 1442 3 9 3 3797 4 34139 1 11' 7,7M9.9 474495 9 4 324 7 3 43.4 4 1 34.1m 444 9 9 "1439 4 4 444 3 4 5.94 -.2. 11 943 I3 .l 9 3 4e I334 4 4 9 4.3 3 44199 429.9 4 3 9 0453 3 9 9,&#xfd; I,-32 9 W9 9 45.24 1194.,~ 9 23.11 344 3 4574 3, 9 9 o 4494 9 3 1.3 1 -A.43. -.41 444 943 ~ ~ ~ ~ ~ ~ I. 1 9 9 74.49 9 2905 9 13 9 929 93 33314 3 11999297 7.4,7 4234134 9 3 3 3.0 9 3 4.394 3. 9 9 9 9 30432 9 3 393344043424.99(.o 933 3 4 33.44 9 41433 42 4 9 449104 3 4.9933973 11911 1. -1 "U. 'M IA 433~ ~ ~~ ~~~~ ~~~~ 4 .1ZI499 9 975 2 3 9 9 9 343 9 3 954 93 33 9232 9o 344 9 9 9 794 94 9 3 9 4.4 4,3 4. 92 92332494'l 9 9 3I= 3'44 3 9 4374 4.5 4 3 9 9 9 __4439 3 3397.74 4443 9374.37 .329451194
... _____________________________I.-________________________
Soe rok lStion l2.20.or 0eco-niltuorV T-1l Pruojetion of F22020 R1-eoe Wt.oo h-.SMs Mu.opl Wh2 1 .ol..tI EStulc 00-n IL T 1 4 d$ F-.d E- 42E5 .6Y. 1-1. .1. 21 .1 24 FMd5 -5 l2o", ED'na-k na -o o 0 w1=0 17102 0f 2 I.f02 01.2.M* 114 .If IS.1 If 1.a IfI 0 =02.204 non 1.050.119 2020.020 o +C4. Zl I k-n I.Ml.S+o mIITl 41. I .f .I n.w.w 0 1412.111 .5 .41 .5 14222 .21.02 o non o011 o.1010A 0f I 10$ 021 1010 22 0 100 2.20 2007 2 1212 oI o 0~~~ II0.0 2.2 2110 ,2 2 oI o 0 2400 06.0 2202 .2.0 0 o.010 57.0 23009 2. .0 0 1.201 o0.0 2,7.0 022 0 1.7.1 02 2,7 072 .02 2 14 o00 0 752.1o 02.0 0 0 2 0 1.1 3:0:1&#xfd;0 1 0 1 a 0 o If o oo Ifn If o II o 2 5.024 I fol.la o =~O 20.117 o su....2 14....D Z a 3 " , o 410l110 2  0 2,21.2o 270m+2,1 0 2002.171 0 5207.0414 0 0.20472 z .17.of I o If o o I o o*o o I o o o I on 0 200.0 0 1250.7 0 0.0 o1 0 92,.00,0 0 .7.02.0 0 12 S.1710 0 210000 2 o22.0 0 20.51, 5I to 221 1f"`0 20.240 75.20 02.20, 70.11 0 a off00 .1240 7012 .1 o 06411 22.20 111.20 00 ,02 2 72.000 15W oI.2 ltllf 0 0420a 37o2 C 20022 0 3047174 0 20 ,41 ,S005 20300S 0 10t 0 0004" 1 17035.Z"' 172 o 010.005 20.1..n.0 20.0- 22.1M 2.02W0 0 720.04 0 3,141 02.205 201400 0 12.100 412.2 n.70 0 0 05r0210 7252.13.4 2 1.00.00 12711 207,7 0 3l41t1 2 0.270.l0n4
.41,3n1 o 2+ I.3000 0 02,700,00 2.175.01;0 2.0-0011 0 1.120..50 11.20.70 0 112.00214 0f 1211,31 0.11102 0 In110 3 .5,2 3.=.mt 0 Ion.,- 0 1 1.0 400 o 47 0,10 121 0 0 1.0. 0 I2 0.124,21 0 2.02220 0 2,001.2 20.12 0 2.120.0 0 I, 5 01 .4 lo 9I191 If 4.--ff 1raJ* 0 207.2 4.174.3 2.002020 0 22020 010,1 0 2. o 0200 0 611,2 ,2 71-1 424."1 30 0 .32201- 0 1 0 2.u0.o 0 010.20, 240542 to w I n+.- I 0 0710 0 21,0S400 0 2.10.10 2 0.001,0 .144222 0 000.02 2 020n -1020 0 0 0300 .2.0 2,0 0 0 (0 0 o" I"-2 '4 -],--- -- ~ ~ -.- :::t:.cr ------D 0101 00120004.
0100 10o42211011040010 001410401 0501100 1411 10400104 lILt 0500 010 010204 Snbook OlstO Nut.ir ON. 00omoooosmUg T-1u Prompen W Ftm05g 01oleronto 0.bsoohot.01o4 bololootIMol 0 0 lolo &#xa3;004104 71.14 IA 7u1i .Cuf P.d4 Fio=olF11i2 74 I5 1EZo4l o 1:.111.057 o 1s.10202 o 17.45412 o 1z.so011 o 4.0r0.50 0 401,12611 o 1.010. 501 o 01.011.2 4 044.141 o 14.,1041 o ).01141 o 1.200.1ol o t1015.200 o  0 +.015.070 o 000s.101 o 4.020.010 o z4.20201 0 4.001,410 4 4.0042.5B 0 4.0-10.120 4 10.0 o o o o o o o o~~o "'t'o 4.0 o1 0 0314z1 o 4 o o o o o o o 0 o o o o o 0 ..o 15,1k7 o M-.41 I-.u1 O 4-.4. 0 0.40 02)0 0 124.1 0T1.1" 50.47 o 4..110210 10.3o0 114.051++
00020~0 19.31UI"J 101.r0 4.004.701 4.010124 0 401 t.?13 00124 4 .510S.010~ 4 0. 00 0 7,147 40.I341 .401 4 4411r .242 01.0 4100m11 sio ..i045210 e z-ml.. .m .,zl cl o 474a1.43o 003 00000 4 04.0 0.00.000 4.541.112 0 I.]453.40 0 ;11 I1 .UN 1.11 4 '4120.30 5044 0.44.4 051434.o 0004.40 004 114.z02m0 100004.o 00010. 020 004.00l 0541241e.o 0001243 01.3 0.01002, 0.047.1,1 0 1.14.1041B 54.0 117T.20.00 01.00$41 0 1.41.401 030 115,107 11.00 0 00.4 1,m1.2 ,5441 04)4 0 0,1.00 4, t 44.71t7 1431004 0 40040J0 0 1.10.0124 1,215.0+4 o 74122015 0 4.4497.70 4.01,.0 5 ?,740.101 0 4.00.101 o ..0 .1 o5 Om+o 142704 $ 154124j4 410502 l4 4510201 0 14.534.10 14.006+300 0 4 14.04.125 1400tJ1.l1 0 404M714 0 4.1143.1 1.14." otI.Ms.o ~3. &01.6 U m12420 0 01.2314 400214 0 0120114,4S 0 5454.40T0 5.174.01 0 4 51305417 57041 o 434.00+o 0 4.144041, 0 4410320' 0 53.00I30 03051.044 4 4045204T+
0 0.4010 0.4l.00 o 51 0 l74.14 s731.4 o 5 o 1.0.4l0 75 l4 o 04 o 130 0.r4.10 0"z0.00 4 21.0 0 424.5 01.01 4 k7101 0 5017 5.0401 0 12117n- 0 04.1 52411 O 4.22734 0 04545.27 0124.7 O 1,42.10 0 031.0 0.5131.0 O 450120 0 4.4441 4.10.01 0 45024 0 0.101 1435l0 o 0344O.530 4 74.44._14p 0 44.441.10 4 04.00.201 0 47,5.3.1 0 m s44.4 o 44.1204.41 o I0n.3 o  o 20ze.00)1 0341'4.'12 4 05.00.475 0 20122.074 o 5054414 o 01.4.00 o 01.00.04 4 ?5..I. I 0 44.204.010 WK I o M-I 0 M. 1 o 0 0 0 o 01 o40 0 ,7 0 n 0 o 4 7 0 0 0p 4544 1 441o .0030 2+4.4015 4 404.10500
.50 E 20.014,01 0 2.00.41 4.4 ml.12 01,001201
,1),4042 o 0451320S 4.4.0000 14.00~.701 0.,00.104 0 04.140.4340 14,00.7 47,16.41)7 01.005,10 o 1000.2 4.10424 740034 05,00.,4 0 741.00307 02+00010 16,043400 o 0700P.04 44,10.74 5104,00s 00,0e4120 0 .4.00100 114.-0.401 40.03.I 01.040.011 4 0402,12,04 014.0 41450,751 00.00O.011 0 15.007.50 43200 01.010002 74341.00 0 14310.010103~340 4154t'.0 0r?,4.w01 0 74.S450.1S4.401 47 001.014.04 71 7501.00l0 o 0034.1324 01502.00 00.0000 77404,344+I~
0 1,,11. 0 4.1 4.4.k5 44.0 0 043441,16.
4 5001SS244 004044042 Mi A tzo~ o  4 0 3.74,404 4110 4 414.420,0r0 0 441.00150 401.400501~
4 01.0.o14 4 05004. 14 0 04.5030 4 1'~0~-.02 K0.035211 o sMmss i : o 51-4.4T1 0 50120410 13.4504.020 0 443010K0 4 0130+4301 411,04,50 0 -A0140 0-1104 14.00 0 01,4001 0 0.004 1.14 0 40501304 4 045.07.34 011342.50 n o I1., 33.971  0 04.7.404 0 14524.O..7 4 04544310 o :Iz O III~2 O+2 o 0 .157.441 -- .5I,1- 4 0 4412'.1 4 04,412.00 04715)0 0 0-.007&#xfd;4 0 04,04504 11244 0 131 .0 147 , .2."14 7 1 o0 I4,1.5051 4 11.03.00 11.0,.401 I. 1 M.1-.1 0 21MI.,11.-  o 5I.00124 4 141214124.M 001020 0 54000 4 40W04 0.0.0 0 2.04,."3 2 00.00..04 0.5 2.0tI.42 0 54.454311v 0
00.14,04 0 04044,0442 0
01,.3,042 0 54002.00 0 01207.50,~o 01,14.50I.I o
0 50041.7,3l 50.10114, 0 014014I+IG 0 01J44J.4050 014.00.040 0 74)5.00+I 4
014.44o017 0 157,05.14.5 4
044.1"4732 0
0 0 1012O4430 0 200,014.04 34404514,1 0 01,54550]
0 40014.14,70 034.014.014 o 054,0 0072050 70044 0 0,440 0 014.015,401 704.0.gl o 00544 0 40200 00 0 0,44.04 0134 220 4M.0 0701.04.47 0 001450 0 .014,1 0. 04.130 04127 sl541 0 724044.14 0 44.44400 0,744-0.02120 n l+-tm&#xfd;10.m.o113 144.i0N472 , 45m44 S-4.4544 4 024., 002.5050,77t 0.44-.1.-A 4.04 M104.41 Gt71,7).14
* 0401 1,07 n 4mm, 724)3,n01 4111n.,00.0020r 54l.440.o0 407.71037m 44 4.S1470 2415.70,345 4310124.00 10.014.50 IQ 0 0 0 C,'I U i5e,,04k S03476I uear (3.oonso Tsr7Ylr Proootionol W F74l Reqr.2elh0r Taunto- floslelpL ught"s P64t~0 -0 5 6 3-4.767 6 0 1.61 3orm 474.65 371165 672 755J 20U 0 6 1620,' 0 0 6 6,11 5I 16.471 16.lt 4 0 5 60673 0 0 0 67247z 0 416.37 20)  30'42 0 6 0 1 0 6 6.46 5 37.416 63.11 5 0 4. 0 0 44 160.64 0 51. 716 654.7 ' 1.56 1703 0 6 9 0 434703 5 0 9 0.5* 4 33740 0 o 0 m 0 0 0 444247 0 0176.17 6 4474 5441.7L 1.765.0604 0 0 4 416.427 6 3 3 17-16 0I 34i.21t 67+ 0 5 0 3 0 0 747.70 6 746.762O I20.76 7.7tl.24 71 32 0 3 6 0 3 374.12 0 16215 5 0 0 47.166l 0 0 0 76577 0 51 6270.1 61.50. 720.1 t 7032 5i + 5 0 16.477 4 0 9 1643 4s 64.71 40 5 0 6 54265 0 05. o 2 761.3 4 6 1 4. 377. 1 6467. 7214.67 7I 207 5 1 0 016 7.6 7 6 76.764 5 16574 16.67 6 3 0 54.20 0 0m 0 0 7I 1557 7.546 63427.75203 + 0 0 6 0 11 0 6 45.20+ 0 54.20 0 0 0 676.406.5 0 0 5*5.162 0 20l.716 6.4I13 7.200+7 75 3 0 6 47.046 0 6+4 6 05.75 5 64.61 64.I 6 5 5 6164.76 6 0~. + 5 416.976 0 19532.40 t 0.m 7077240 0 0 4 16.11 0 05m 0 60)4 4 67275 672 0 0 0 77 .454 3 0 0 7446 47.1 545 77.1I 54 167 700 + 0 0 3 16.370 0 1 6 161694 6 04.64 0 0 0 2051 0 0 3453.20 477.7664471.39 7.240.6 740 4I I 0 0I 16.607 0 01.9 3 0150 3 76.447 0 0 0 616 0 0 051 0 164.407 0 1.16.16 7 +.1646 777616 704020 0 0 6 5.727 0 54 0 0 05.164 0 65.245 65.57. 0 0 3 5 0 0 6770 It216)12 7207P 6765IO 755 0 0 5 5.1 0 7Z 3 47274 4 +912 64.5 4 0 0 0 56571 0 0~ 0 471.60 0 720645 720977791.
773 755 0 0 0 16.744 0 0]+ 6 16265 0 416.2 416. 0 0 0 16 0 54.20 0 444.775 0 75 .041 7 7 m.541 7244z.1 74 42 5 0 0 6 1616s 3 6.0 6 6 44.20 0 04.0 6 460.5 0 0 0 20.205 0 44. 7 0 744.77 0 46 16 0 7 .01 22. 27+I 04 0 0 4 570562 0 77.134 6 40244 0 716.167 03.16 0 0 4 0 4 716.54 0 4076.171 0 1701.16 6057 27774.I~ .75 i 0 3 6 16.4 3 76.20 0 45.064 0 70.09 0 5 4 9146.0 0 77060 0 3147.40 3 T+ 7 1664 773 .20207 742 4 0 0 16,716 0 45.61 6 44.72 0 6.7141 716.70 4 0 0 16.24 0 94520 5 164.50 0 7 +.2040 7.2 1  75 00 0 6 0 16.46 0 45.44 0 n1.m 0 6450. 0 0 0 0 41.75 0 6479,61 0 056.93 0 72040 73067 I41 0 0 6 4.916 4 16.6l 6 6 0 60.49 607 5 4 0 3.047 0 9.54 0 It-.l36 0 1. 745 7.2.7 70724 7470 i 0 0 4 0254 0 4724 3 4.64 0 91620 65.5 0 6 0 0 W673 0 744.445 0 720757620.76 3416.444 474 0I: 0 0 1.446 0 76.20 6 4204 0 6t.416 67, 6 4 0 4sJ.54 0 5.7.7h, 0 14244 0 42032 7054.0 734720 702 I6 A 0 0 ItT26 0 7620 6 44e54 0 54.416 44.4 4 0 0 247227 3 6.74 0 27.531 0 A97026 616 72057 703 5 0 0 t .47 5 7020 3 76.20 6 16.20 06 0 0 0 :1Z4 0 04.2 0 167.052 5 20.7,4 I .4 M 7 I.4.35500 0 0 5 74.657 3 44.76 3 74.n2 0 a4a11. 4.3 0 0 0 765.956 0 57740 0 76.0 0 16254 724. 7.20.74 503 42 5 0 6 162714 0 74470 0 16,565 0 46.341 34.471 5 0 0677 4 ,567 3 54.974 0 474.367 0 20.727 916. 7413 7.1642.1 703. 0 0 0 2425 0 54.20 9 3 .447I 6 30447 65.O 5 0 0 774,2z0 3 0 54.54 0 0 71. 62) 20~o 7.54467 703 0 0 9 70,45 6 74.205 9 :9249 4 5o.44 46.16 5 0 0 73 2)77 0 555.l7 0 +70.079 0 7.4 72 0 77 3 5 .20.44.704 1 o~ 0 0 4 77.79 3 0.165g 0 74.713 0 44271 3 0 0 516+243 6) 016.307 5 795274 3 .064 65 3.1 4.7 703 + 0 0 0 7757 0 4449 6 76.20 0 4+424 44.44l 0 3 0 257.445 0 03670 0 1 7.016 0 31 62i 07 55207 7.744.47 704l 3 4 3 74.52 0 14g214 3 76.646 3 44.716 44. 0 5 6 167.20 3 0 O~ 1642 4.7653)1 .007.4 I 7050451 0 3 0 54.20 0 742 6 '.304 5 10.465 16.m 0 5 0 474.444 3 547.640 0 4404.450 0 65. 716 65.7.4 7764.74I 703 4 0 74 .707 5 74277? 6 16,776 6 04.0 4 04.0 0 0 0 227274? 0 0 7470)45 0 64471S 6.5422 7260.16 70544164 0 0 0 74.74 0 76.s26 5 16.754 0 39.74s 3.747 0 6 0 240.444 0 3.44l 0 .446.2 0 670294.T 9302 : 7444 5 4 6 72 0 $ 0 4 07.13 0 60.2+0 10.1 3 0 0 474.259 4 7492 .77 0 475.454 0 547.406J~
9.4 .44.4 .? 0 6 6 42 06tO 0 76.20 657 0 54.200la +L 04.734 5 4 0 402.97 6 00.1 0 0 9457 60.7T~ 72 762)0J 123 s 0 0 4 7426 0 76.707 3 60754 0 54.3164 4420 3 3 0 207 0 516.102 0 d50.39 3 7.20.20 6.16. 7 .04377 3040516 0 3 0 06.616 0 777 6 25.744 0 562.49 67.03 3 3 5 457,25 3 57. 65 0.054.545 0 7m.44 2 m.16, 7~.346 70747420l 0 0 0 720+"J 0 74.604 6 34767a 3 6. s+20 67tl' 0 0 0 15 0 54.0 0 5477.4I 5 725424 705.01677 7.476.O 7224 446 0 0 6 16.716 +1 0 744 0 6 44.66 3 56.90 54.m 0 0 4 4719.44 3 54. 1. 4 5 471.447 0 7~.2024 6.0 4.54 7,4 4.0 74.0 167 0 0 4 16.757 0 76.2 0 25.4 6 63S.76 40.+ 5 0 0 00771 3 60176 0 I744.704+3 5 7,2776 7447.3 7 .44077 755 0 0 4 75.77 3 36.20 7 16.2 0 014.540 6274. 0 4 0 .777 0 640.203 0 4903 771 0 7.416+440 7,764. 3244.i0 0 3 06.767 0 07.03 6 46.7714 0 164.7L 0 0 0 406.077o 4 1 4.0 7 5. 0 446.04 6 2+4 7.164., 7+P.20.1 3030455 0 0 ,0 06464 0 44.77 6 25.547 0 457.073 70273I 4 0 3 404.166 3 15043.640 0 404.16 0 72 0)4 7204ZI~ m 0 4 0 1620m 0 7.31 3 164 47 6 046.201 71t.7 0 0 0 504.20 3 16. 659 0 03401 0 7.3412. 6 4IS.033 7.034,467 oo a2 -0.t 7550 64 0 41/.20 6 47.166 0 713.145 743.12 0 3 0I 40.277~l 6 1. 547. 3 5 0 4307. 0 .47144J7 7 27012 3J1.54.705742 5 0 0 1620 7 5 45.167 5 4.74 0 o 71.20 76.16 0 0 4 I34.54 0 03.74, 4 0 16024 0 7.41.34 7,473) tJ1,0 2 703 p 5 3 0 16 6 0 4,42 0 3 02 6 71.716 76.77 4 0 0 46 01 4 704.2 0 74.6 3 .16. 765 71 60 0 0 4.06 0 30.20 6) 44 0 404.790 65.716 3 0 6 4 20 0 74.4 3 701 5 57.0 0 2 51.4 .4134 724.164 Z0 0 0 47 0 0 4526 6 3270 0 04.03g 0 0 0 65.5 0 0 6740 0 7.I7.244 4.2.l ~ 7249.717 703 Zt~ 0 0 0) 1651 5 46 0 6.L 654 0 9J.44 4.47. 43 5 0+ 06.5 3 76.4 0 o6.6 * '. o2 .54 2 1 7I0 2 0 0 3 I6.57 0 40244 6 716.17 0 554 6.5 0 3 0 2 0 303- 0, 0 407 0 026 6 5,6 673 6.0 7 0 7 4557 0 5450 0 007 254 70 7 3202 3 0 420 5 3660 16.7. 65,66 16. 3 0"I 3 41656 3Z' 04.7t 430 .0 722 40.60 703 0 3 240 7,67 4 4324 0 6630 9.65 0 4 3657 3 6524 0t 2027 0 -.144 7.1-11 012 70271.- 604 3 424 3 1.67 0 6.9 5 0- 41.1 0 t. 647,5 4 1.44 0 4,767)4 I.7., 706.5 70320 ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ 1, 0 6 0-67.1414 6 426 0 5740 170 00 4 6516 04 ,3.6 616 47242 7272 0 3 620 0 74.14 6 70.55 77.-7 37. 6t 0. 12464 07,7.-6 0. 0 3.20 .20 120 "W.-,3 747016 0 6 0 1616 I.", 0 .477 3 u74.2 37.0 4 6 5 6675 363.4 7.6020 4.7171 2470. 42120-3040 ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ .0-M-644 0 4.77 3 0.1 742 7.4 4 3 6 4)6 430.4 0 54.94 6 4.2027 -120: ::1.Z In7 0. 16)4 0 426 0 3.1 742 4. 0 0 3 5745 442 4.7 4450475 234 7 2 0 5 0 .6 4 7 .1 4 4 t.9 0 017. 2 27 .1 0 3 0 5 61 6- 0 7 2 4 6 4 0 ,5 1 -, 3 4-.4 , 0 4 3 4 .147 0 3In= 0t 6- 5, 034. 0.646 3 324 0 1,4 7.4 0 0 00 04016 3 640 047416 .427472 3473~~~~k 0K n 6- .475 3 4,0 943 0 76.0 363 4.4 4 40 0 04) .4 2 .44 3037I2 0 a :n, 64$2 5? 160. 62 4.0 74 426 074447 0 474 4.0 .01 23 447 0 0 4.71 0It44 1.,00611665
: 71. 0 0 6 3.0 76677 0 3.1 4 ~.74.2 n.0 275 440 0 3 4.7 6t I7t7 3 '1473 .4 1 6".61 65. 0A" .6 952 0 7073 165 0 -.1.0 7,20 425 4470 I. 0. 6 01 701 0.02,7.5 6 7.0 49 0 6 6 65 0 0 242 4 020.1 346 17.6)00 :116 0 0 0 34.201 001. 0" 6 0 4 .420 0 3 07162 7244 725.7-7In 3 6 1 71.75 0 723.70 .3. 4.3,5 0W.4.77,52 0 0 C-" C,,
no.00000 Slstro Ntlsot Dooo ortmnt Trt Rqjcoun of Fu.ning  Toorter 0on relkfooj Oj.thtloroctaeo
-1.ge -2 Zs Ei p- -'7 7 &#xfd;, o t,7t1 e 035* 0.07 o 0.r00 0 sti tint o into o Lcto tncsq o t.amo 0 on ttcol~o Io 1, e rots6 t1t., o c4m o tert 02.0 o rei 0 s4l tome o .00.0 0 1rtos t5O0.5 o o o o o *o o I o o o o o o*o o o o I o 21oo o am I T, o =7 A .o cnn o iot o  0 .1 o .mO o o o tri o rom o no o 0.to o 00 o rtu o too o cr00 o 17 a In7 o cm o .1 o tin o oln o tim o to 4'e"' I" o cuw o s4inl 0 z., o I.-*0 1e o s.Im o cor o tinm o o.tin o o+,ott o 0*02a o 0*25 o annS o tz.ot o coe~n o room o 01000 o oo.oto o o flo22s o 0.4.0m 0 000s20 o go,1e o oime o tou ti o .00 tm o 0.00a, tma o riot ti o tusz o ontO tot-o 0 o ac.~s 0l.00 o r1o.sn1 rooct o Zl,4t 0Sl,.0 o rmss o 02.0 o ts,00- 0*.7 o so~n rs.m;o rirrm troT o roust*z toms 0 1Oa,1me Ott.l 0 ".in,1 0000.e I-0 0 CD 0 i________________________________
-:rz.1-11 D MIM 7M&#xfd;:
L-2009-055.
Duane Arnold Energy Center FPL Energy Duane Arnold, LLC (FPL Energy), Central Iowa Power Cooperative (CIPCO), Corn Belt Power Cooperative (Corn Belt)Decommissioning Funding Status Report 1.The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).Plant Owner (% Ownership)
NRC Minimum (a)FPL Energy (70%) 352,635,283 CIPCO (20%) 100,752,938 Corn Belt (10%) 50,376,469 Total 503,764,690 (a) Refer to Attachment 1 for calculation assumptions.
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.Plant Owner (% Ownership)
Total FPL Energy (70%) 163,575,842 CIPCO (20%) 26,111,923 Corn Belt (10%) 13,385,638 Total 203,073,403
: 3. Schedule of the annual amounts remaining to be collected.
Plant Owner (% Ownership)
Annual Annuity Projected Funds at Shutdown FPL Energy (70%) (see notes (c) (d)) $0 287,659,965 CIPCO (20%) (see note (d)) (b) 106,816,652 Corn Belt (10%) (b) 50,660,301 Total 445,136,918 (b) Actual annual contributions to the external sinking fund will vary based upon reassessment of owner's decommissioning funding obligations in light of NRC requirements, actual inflation, actual fund earnings, and other factors. Attachment 2 provides the funding schedules applicable to each of the Duane Arnold Energy Center Owners.(c) Projected funds include a $93 million parent guaranty from FPL Group Capital Inc.(d) Projection includes a pro-rata credit during the dismantlement period pursuant to 10CFR 50.75(e)(1)(ii).
L-2009-055
: 4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Plant Owner (% Ownership)
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation) (Projected)
FPL Energy (see note (e)) (70%) 2%CIPCO (see note (f)) (20%) 8% 4% 4%Corn Belt (see note (g)) (10%) 8% 4% 4%Basis for Allowance: (e) The real rate of return allowed by 10 CFR 50.75 is 2%.(f) Central Iowa Power Cooperative (CIPCO) is a tax-exempt cooperative under IRS section 501c(12).
This exempt status allows for a higher rate of earnings that results in higher projected real rates of return. CIPCO's rates are not regulated by any state or federal agency. CIPCO's rates are determined annually based on a budget approved by the Board of Directors.
If the cooperative does not obtain the projected earnings rates on the decommissioning fund, it has the ability to increase future funding to meet the decommissioning obligation.(g) Corn Belt Power Cooperative is a tax-exempt cooperative under IRS section 501c(12).
This exempt status allows for higher rate of earnings that results in higher projected real rates of return. Corn Belt's rates are not regulated by any state or federal agency. Corn Belt's rates are determined annually based on a budget approved by the Board of Directors.
If the cooperative does not obtain the projected earnings rates on the decommissioning fund, it has the ability to increase future funding to meet the decommissioning obligation.
: 5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.FPL Energy Duane Arnold, LLC. (FPL Energy) stated in its February 19, 2009 Preliminary Decommissioning Cost Estimate that it plans to increase its existing parent guarantee in conjunction with this biennial funding report.FPL Energy plans to adjust its funding levels to address financial assurance requirements within a timeframe consistent with NRC guidance and standard industry practice.None See response L-2009-055
: 7. Any material changes to trust agreements.
See response In 2008, Corn Belt changed its trustee and investment manager. A new trust agreement was signed with their trustee Citigroup.
Corn Belt's investment manager became Smith Barney.
L-2009-055 ATTACHMENT 1 DUANE ARNOLD ENERGY CENTER NRC Minimum Decommissioning Cost Determination NRC Minimum = $121.2 million X (0.65L + 0.13E + 0.22B)Where:$121.2 million is value for reference BWR 3 8 in 1986 dollars L = Labor escalation factor to current year 3 9 E = Energy escalation factor to current year B = LLRW escalation factor to current year 4 1# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 39 107.6 2 Base adjustment factor from NUREG-1307 38 2.08 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.24 5 Electric power escalation factor, 2008 42 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 43 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.54P(#9)
+ 0.46F(#10) per NUREG-1307 1.83 12 Value of B from Table 2.1 of NUREG-1307 41 11.198 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 4.16 14 1986 minimum-millions of dollars for BWR 121.2 15 2008 minimum-millions of dollars: #13 times #14 503.8 38 NUREG 1307, Rev 13, Table 3.2 39 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CLU20100000002301 (Midwest Region).40 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).41 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 11.198 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
42 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09 43 December 2008 value 165.5 (See note #3) Information was preliminary as of 03/03/09 L-2009-055 Attachment 2
L-2009-055 Attachment 2 -Schedule of Contributions Duane Arnold Energy Center Central Iowa Power Cooperative Assumptions:
Real Rate of Return 4.000%Year 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Beginning Balance 26,111,923 28,176,400 34,403,456 61,279,594 68,830,778 76,684,009 84,851,369 90,724,883 96,657,132 102,648,703 103,675,190 104,711,942 105,759,062 Plus Contributions 1,000,000 5,000,000 25,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0 0 0 0 Plus Earnings Ending Balance 26,111,923 1,064,477 28,176,400 1,227,056 1,876,138 2,551,184 2,853,231 3,167,360 873,514 932,249 991,571 1,026,487 1,036,752 1,047,119 1,057,591 34,403,456 61,279,594 68,830,778 76,684,009 84,851,369 90,724,883 96,657,132 102,648,703 103,675,190 104,711,942 105,759,062 106,816,652 L-2009-055 Attachment 2 -Schedule of Contributions Duane Arnold Energy Center Corn Belt Power Cooperative Assumptions:
Real Rate of Return 4.000%Year 2008 2009 2010 2011 2012 2013 2014 Beginning Balance 13,385,638 18,512,775 24,040,906 29,993,907 36,396,923 43,276,430 Plus Contributions 4,501,678 4,693,745 4,893,495 5,101,235 5,317,284 5,541,975 Plus Earnings 625,459 834,386 1,059,506 1,301,781 1,562,223 1,841,897 Ending Balance 13,385,638 18,512,775 24,040,906 29,993,907 36,396,923 43,276,430 50,660,301 L-2009-055 Point Beach Nuclear Plant -Unit I FPL Energy Point Beach, LLC (FPL Energy), Decommissioning Funding Status Report 1. The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).NRC Minimum (a)FPL Energy (100%) 342,040,955 (a) Refer to Attachment I for calculation assumptions.
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.3.iTotal FPL Energy (100%) 180,951,121 Schedule of the projected amounts remaining to be collected.
Projected Funds at Shutdown FPL Energy (100%) (see notes (b) (c)) 299,209,828 (b) Projection includes a pro-rata credit during the dismantlement period pursuant to IOCFR 50.75(e)(1)(ii).(c) Assumes no annual contributions to the fund.4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation) (Projected)
FPL Energy (see note (d) 2%Basis for Allowance: (d) The real rate of return allowed by 10 CFR 50.75 is 2%.5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None L-2009-055 ATTACHMENT 1 POINT BEACH NUCLEAR PLANT -UNIT 1 NRC Minimum Decommissioning Cost Determination NRC Minimum = $88.55 million X (0.65L + 0.13E + 0.22B)Where:$88.55 million is value for reference PWR 4 4 in 1986 dollars L = Labor escalation factor to current year 4 5 E = Energy escalation factor to current year46 B = LLRW escalation factor to current year47# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 45 107.6 2 Base adjustment factor from NUREG-1 307 44 2.08 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.24 5 Electric power escalation factor, 2008 48 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 49 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1 307 47 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.86 14 1986 minimum-millions of dollars for PWR 88.55 15 2008 minimum-millions of dollars: #13 times #14 342.0 44 NUREG 1307, Rev 13, Table 3.2 45 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002301 (Midwest Region).46 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).47 NUREG 1307 provides a value for B in Table 2.i In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
48 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.49 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.
L-2009-055 Point Beach Nuclear Plant -Unit 2 FPL Energy Point Beach, LLC (FPL Energy), Decommissioning Funding Status Report The minimum decommissioning fund estimate pursuant to 10 CFR 50.75(b) and (c).NRC Minimum (a)FPL Energy (100% 342,040,955 (a) Refer to Attachment I for calculation assumptions.
: 2. The amount accumulated at the end of the calendar year preceding the date of the report.3.II Total FPL Energy (100%) 170,497,769 Schedule of the projected amounts remaining to be collected.
Projected Funds at Shutdown FPL Energy (100%) (see notes (b)(c)) 295,791,540 (b) Projection includes a pro-rata credit during the dismantlement period pursuant to I0CFR 50.75(e)(1)(ii).(c) Assumes no annual contributions to the fund.4. Assumptions used regarding escalation in decommissioning costs, rate of earnings on decommissioning funds and rates of other factors used in funding projections.
Rate of Earnings Escalation Real Rate of (Nominal Rate Of Factor Return Return) (Inflation) (Projected)
FPL Energy (see note (d)) 2%Basis for Allowance: (d) The real rate of return allowed by 10 CFR 50.75 is 2%.5. Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v).
: 6. Any modifications to a licensee's method of providing financial assurance occurring since the last submitted report.7. Any material changes to trust agreements.
None None None L-2009-055 ATTACHMENT 1 POINT BEACH NUCLEAR PLANT -UNIT 2 NRC Minimum Decommissioning Cost Determination NRC Minimum = $88.55 million X (0.65L + 0.13E + 0.22B)Where:$88.55 million is value for reference PWR 5 0 in 1986 dollars L = Labor escalation factor to current year 5 1 E = Energy escalation factor to current year52 B = LLRW escalation factor to current year53# Item Description Value 1 Labor escalation factor for Quarter 4, 2008 51 107.6 2 Base adjustment factor from NUREG-1 307 50 2.08 3 Escalation factor from NUREG-1 307 100 4 L = #1 times #2 divided by #3 2.24 5 Electric power escalation factor, 2008 54 190.6 6 Electric power escalation factor for Jan., 1986 from NUREG-1307 114.2 7 Fuel escalation factor for 2008 55 165.5 8 Fuel escalation factor for Jan., 1986 from NUREG-1 307 82 9 P = #5 divided by #6 1.67 10 F = #7 divided by #8 2.02 11 E = 0.58P(#9)
+ 0.42F(#10) per NUREG-1307 1.82 12 Value of B from Table 2.1 of NUREG-1307 53 9.872 13 0.65L(#4)
+ 0.13E(#11)
+ 0.22B(#12) 3.86 14 1986 minimum-millions of dollars for PWR 88.55 15 2008 minimum-millions of dollars: #13 times #14 342.0 50 NUREG 1307, Rev 13, Table 3.2 5 NUREG 1307 specified that source is Bureau of Labor Statistics Data, Employment Cost Index, Series CIU20100000002301 (Midwest Region).52 NUREG 1307 specifies that source is a weighted calculation using Bureau of Labor Statistics Data, Producer Price Index-Commodities, Series wpu0573 (light fuel oils) and wpu0543 (industrial electric power).53 NUREG 1307 provides a value for B in Table 2.1 In the November 2008 revision (Rev. 13) of the NUREG the value is 9.872 for Generic LLW Disposal Site assuming the application of waste vendor services to reduce burial volumes. No value is provided for Envirocare.
54 December 2008 value is 190.6. (See note #3) Information was preliminary as of 03/03/09.-5 December 2008 value is 165.5 (See note #3) Information was preliminary as of 03/03/09.}}

Latest revision as of 02:58, 17 April 2019

Redirect to:

Retrieved from "https://kanterella.com/w/index.php?title=ML090900306&oldid=1469785"