ML16181A419
| 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: |
| 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 NP 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.
to the Enclosure to PLA-7500 Decommissioning Funding Assurance Calculation of Escalation Factors 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) 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 Compact-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