ML16181A419

Capacity Factor Assumptions (Redacted)

ML16181A419
Person / Time
Site:	Susquehanna
Issue date:	06/29/2016
From:	Susquehanna, Talen Energy
To:	Office of Nuclear Material Safety and Safeguards, Office of Nuclear Reactor Regulation
Shared Package
ML16181A414	List: ML16181A415 ML16181A417 ML16181A419 PLA-7500, Affidavit of Timothy S. Rausch
References
PLA-7500
Download: ML16181A419 (5)

Text

Attachment 4NP to the Enclosure to PLA-7500 Capacity Factor Assumptions (Redacted, Non-Proprietary Version)

Capacity Factor Assumptions A Capacity (MW) Unit 1 Unit2 Station B Period Hours 2017 C Planned Outage Days Unit 1 Unit2 Station D EPOF [(C

• 24)/B] Unit 1 Unit2 Station E Adj.EUOF F Utilization Factor* Unit 1 Unit2 Station 2018 G Generation (MWh) [A*B*(1-D-E)*F] Unit 1 Unit2 Station H Potential Generation (MWh) [A*B] Unit 1 Unit2 Station I Capacity Factor [G/H] Unit 1 Unit2 Station BASE CASE 2019 2020 Attachment 4NP to the Enclosure to PLA-7500 Page 1 of 1 2021

• Utilization Factor is greater than 100% due to the units ability to produce more than the summer tested capacity on file with PJM during months with colder temperatures.

Attachment 5 to the Enclosure to PLA-7500 Decommissioning Funding Assurance Attachment 5 Calculation of Escalation Factors Attachment 5 to the Enclosure to PLA-7500 Page 1 of2 Used in Computation of Minimum Financial Assurance Amount for Decommissioning Susquehanna Steam Electric Station Units 1 and 2 Boiling Water Reactor (BWR) Escalation Factor Formula-0.65(L) + 0.13(E) + 0.22(B) Escalation=

(.65 x 2.713) + (.13 x 1.752) + (.22 x 14.160) Escalation=

(1.763 + .228 + 3.115) = 5.106 (L) -Labor -(Bureau of Labor Statistics, Table 6, Compensation, Employment Cost Index, for total compensation, private industry workers, by bargaining status, region and area size) Northeast region-December 2015 Index Number 125.6 December 2005 Index Number 100.0 December 2005 Base 2.16 L= 125.6 100.0 times 2.16 Equals 2.713 (E)-Energy-(Producer Price Index Commodities, Series ID: WPU0543 and WPU0573) E = (.54P + .46F) E = (.54 X 1.881) + (.46 X 1.599) E = 1.016 + .736 = 1.752 P-Industrial Power, 500 kW Demand-(Commodity 0543) December 2015 Index Number 214.8 January 1986 Index Number 114.2 (1) P= 214.8 equals 1.881 114.2 F -Light Fuel Oils -(Commodity 0573) Attachment 5 to the Enclosure to PLA-7500 Page 2 of2 December 2015 Index Number 131.1 F= (B) Waste Burial January 1986 Index Number 82.0 131.1 equals 82.0 1.599 NUREG-1307, Rev. 15, "NRC Report on Waste Burial Charges" Table 2.1 Generic LL W Disposal Site, Combination of Affiliated and Non-Compact Facility 14.160 (1) Represents the national base value ofP at January 1986. The base value ofP is no longer determined on a regional basis. Susquehanna Nuclear, LLC Computation of Minimum Financial Assurance Amount for Decommissioning Susquehanna Steam Electric Station Units 1 and 2 Base amount for BWR greater than 3,400 MWt = $135 million The Power Level of Unit 1 = 3,952 MWt and Unit 2 = 3,952 MWt Ownership Percentage Base Amount per Unit Escalation Factor Escalated Amount per Unit Total Escalated Amount (Unit 1 + Unit 2) Unit 1 Unit2 $135,000,000

$135,000,000 90% 90% $121,500,000

$121,500,000 5.106 5.106 $620,379,000

$620,379,000

$1,240,758,000