ML112380014

2010 DFS Report Analysis for Turkey Point Station, Unit 3

ML112380014
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: ML112380014 (3)

Text

Datasheet 1 Signature: Aaron Szabo Date: 6/14/2011 Signature: Shawn Harwell Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio 1

2

% Owned:

Category:

100.00%

1 3

4 3.90%

2.95%

0.95%

N N

Y N

N Y

5 6

Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N) 7 The total amount of dollars accumulated at the end of the appropriate year: (see below)

N Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)

Any contracts upon which the licensee is relying? (Y/N)

Schedule of the annual amounts remaining to be collected: (provided/none)

Rate of Return on Earnings Allowed through Decom (Y/N)

Rate(s) of Other Factors

$583,819,707 Real Rate of Return PUC Verified (Y/N)

FPL Licensee:

$583,819,707 Amount in Trust Fund:

Plant name:

Turkey Point Station, Unit 3 50-250 RAI Needed (Y/N)

PUC Verified (Y/N) none1 Docket Number:

Did the licensee identify the amount of estimated radiological funds? (Y/N)

The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):

Escalation Rate Y

$423,579,900 Allowed through Decom (Y/N)

Total Trust Fund Balance Post-RAI Rates Determined (Y/N)

Any material changes to trust agreements? (Y/N)

If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)

N N

1 Pursuant to FPSC Order No. PSC-05-0902-S-El, customer contributions to the DTF were suspsended effective 9/1/2005 Rates provided are non-approved rates by the PUC but were filed with Florida Public Service Commission in December 2010

Datasheet 2 Signature: Aaron Szabo Date: 6/14/2011 Signature: Shawn Harwell Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:

12 7

PWR 2300

$95,240,000 112.8 1.98 0.65 2.23 1.676 191.4 114.2 3.049 250.0 82.0 0.13 2.253 0.22 12.28

% Owned:

Category:

100.00%

1 2%

21.55 2%

2%

2%

7 Bx Ex Lx ECI Base Lx Base Px 2010 Year:

Turkey Point Station, Unit 3 Docket Number:

Date of Operation:

Latest Month Fx

$894,574,221 Years remaining after annuity Px 50-250 19 31 Termination of Operations:

2032 1986$

Day Base Fx Plant name:

Value of Annuity per year (amount/See Annuity Sheet)

Licensee:

$423,453,263 NRC Minimum:

$423,453,263 Trust Fund Balance:

Step 1:

Fx Site Specific:

Total Step 2:

Years Left in License 21.55 Real Rate of Return per year Does Licensee Pass:

YES

$0

$66,505,183 Total Earnings for Decom:

Decom Period:

Total Earnings:

Real Rate of Return per year Latest Month Px Amount of NRC Minimum/Site Specific:

BWR/PWR MWth FPL Total Annuity:

Step 3:

$583,819,707 Amount in Trust Fund:

$0 Total Earnings:

$894,574,221 Real Rate of Return per year Total of Steps 1 thru 3:

Number of Annual Payments:

Accumulation:

Step 2:

Earnings Credit:

$583,819,707 Decom Period:

$0 Total Annuity Real Rate of Return per year Total Fund Balance:

$583,819,707 Total Step 1 + Step 2

$894,574,221 NO Shortfall:

YES Does Licensee Pass:

Does Licensee Pass:

YES

$961,079,404

Datasheet 2 Signature: Aaron Szabo Date: 6/14/2011 Signature: Shawn Harwell Date: 7/25/2011 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio Month:

12 7

2010 Year:

Turkey Point Station, Unit 3 Docket Number:

Date of Operation:

50-250 19 31 Termination of Operations:

2032 Day Plant name:

2.00%

21.55 2.00%

2.00%

2.00%

7 Earnings Credit:

Step 4:

Shortfall:

NO Real Rate of Return per year Years remaining after annuity

$0 Total Annuity Does Licensee Pass:

Trust Fund Balance:

Years Left in License YES

$66,505,183 Total Step 5 Total of Steps 4 thru 6:

$961,079,404 Does Licensee Pass:

Total Earnings:

21.55 0

$894,574,221

$0

$0 Decom Period:

Step 6:

$894,574,221

$0 Does Licensee Pass:

Real Rate of Return per year YES Total Step 4 + Step 5 Total Earnings for Decom:

Decom Period:

Real Rate of Return per year Accumulation:

Value of Annuity per year

$583,819,707 Total Annuity:

Number of Annual Payments:

Step 5:

Real Rate of Return per year Total Earnings:

$894,574,221 YES If licensee is granted greater than 2% RRR