ML112380015
| ML112380015 | |
| Person / Time | |
|---|---|
| Site: | Turkey Point  |
| Issue date: | 11/14/2011 |
| From: | Szabo A Division of Inspection and Regional Support |
| To: | |
| Szabo, A L, NRR/DPR, 415-1985 | |
| References | |
| Download: ML112380015 (3) | |
Text
Datasheet 1Signature: Aaron SzaboDate: 6/14/2011 Signature: Shawn Harwell Date: 7/25/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton Pittiglio 1 2% Owned:Category:100.00%1 3 43.90%2.95%0.00%0.95%N N Y N N Y 5 6Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7Plant name:Turkey Point Station, Unit 450-251RAI Needed (Y/N)PUC Verified (Y/N)none 1Docket Number:Did the licensee identify the amount of estimated radiological funds? (Y/N)The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):Escalation RateAllowed through Decom (Y/N)
Y$423,579,900The total amount of dollars accumulated at the end of the appropriate year: (see below)
NAssumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)Any contracts upon which the licensee is relying? (Y/N)Schedule of the annual amounts remaining to be collected: (provided/none)Rate of Return on EarningsAllowed through Decom (Y/N)Rate(s) of Other Factors$657,399,673Real Rate of ReturnPUC Verified (Y/N)Total Trust Fund BalanceFPLLicensee:$657,399,673Amount in Trust Fund:
NAny material changes to trust agreements? (Y/N)If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
NPost-RAIRates Determined (Y/N)1 Pursuant to FPSC Order No. PSC-05-0902-S-El, customer contributions to the DTF were suspsended effective 9/1/2005Rates provided are non-approved rates by the PUC but were filed with Florida Public Service Commission in December 2010 Datasheet 2Signature: Aaron SzaboDate: 6/14/2011Signature: Shawn HarwellDate: 7/25/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 4PWR 2300$95,240,000112.81.980.652.231.676191.4114.23.049250.082.00.132.2530.2212.28% Owned:Category:100.00%1 2%22.28 2%2%2%7$1,097,862,809 NOShortfall:YESDoes Licensee Pass:Does Licensee Pass:YESTotal of Steps 1 thru 3:
$0Number of Annual Payments:Accumulation:Step 2:Earnings Credit:$657,399,673Decom Period:
$0Total AnnuityReal Rate of Return per yearTotal Fund Balance:$657,399,673Total Step 1 + Step 2$1,021,892,430$75,970,379Total Earnings for Decom:Decom Period:Total Earnings:Real Rate of Return per yearLatest Month PxAmount of NRC Minimum/Site Specific:BWR/PWRMWthFPLTotal Annuity:Step 3:$657,399,673Amount in Trust Fund:
$0Total Earnings:$1,021,892,430Real Rate of Return per year FxSite Specific:Total Step 2:
0Years Left in License22.28Real Rate of Return per yearDoes Licensee Pass:YES$0$1,021,892,430Years remaining after annuity Px50-2511031Termination of Operations:2033 1986$DayBase FxPlant name:Value of Annuity per year (amount/See Annuity Sheet)Licensee:$423,453,263NRC Minimum:$423,453,263Trust Fund Balance:Step 1: Bx Ex LxECIBase LxBase Px2010Year:Turkey Point Station, Unit 4Docket Number:Date of Operation:Latest Month Fx Datasheet 2Signature: Aaron SzaboDate: 6/14/2011Signature: Shawn HarwellDate: 7/25/2011Spreadsheet created by: Aaron Szabo, Shawn HarwellFormulas verified by: Clayton PittiglioMonth:12 450-2511031Termination of Operations:2033DayPlant name:2010Year:Turkey Point Station, Unit 4Docket Number:Date of Operation:2.00%22.282.00%2.00%2.00%7Real Rate of Return per yearAccumulation:Value of Annuity per year$657,399,673Total Annuity:Number of Annual Payments:Step 5:Real Rate of Return per yearTotal Earnings:$1,021,892,430YESIf licensee is granted greater than 2% RRRYES$75,970,379Total Step 5Total of Steps 4 thru 6:$1,097,862,809Does Licensee Pass:Total Earnings:22.28 0$1,021,892,430
$0$0Decom Period:Step 6:$1,021,892,430
$0Does Licensee Pass:Real Rate of Return per yearYESTotal Step 4 + Step 5Total Earnings for Decom:Decom Period:Total AnnuityDoes Licensee Pass:Trust Fund Balance:Years Left in LicenseShortfall:
NOReal Rate of Return per yearYears remaining after annuity$0Earnings Credit:Step 4: