ML112070178: 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 17: Line 17:


=Text=
=Text=
{{#Wiki_filter:ENCLOSURE 2 NRC-DCM Annual Calculation  
{{#Wiki_filter:ENCLOSURE 2 NRC-DCM Annual Calculation 2 Pages Follow


2 Pages Follow  NRC Minimum Historical EscalationNRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011 March 31, 2011
Enclosure 2 NRC Minimum Historical Escalation                                              NRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011                                                                                                   March 31, 2011
: 1. Determine Most Recent Escalation Component Base Conversion 1986 Value (2005 base)4Q - 10 (Dec  
: 1. Determine Most Recent Escalation Component Base Conversion           Value (2005 4Q - 10 (Dec             Base Labor              Current Labor 1986                base)    '05 Base) Adjustment Factor           Adjustment Factor (1)                 (2)             (3)                   (4)                       (5)
'05 Base)Base Labor Adjustment Factor Current Labor Adjustment Factor(1)(2)(3)(4)(5)Labor (L) 48.1100.00111.32.082.31 Dept of Labor, Bureau of Labor Statistics, Employment Cost Index (NAICS), 4th Qtr 2010 (Retrieved March 2011), Private industry , Midwest regionIndustrial Power (P)114.2191.31.675Light Fuel Oil (F)82.0252.13.074 Burial (B)
Labor (L)                                               48.1              100.00          111.3                  2.08                        2.31 Dept of Labor, Bureau of Labor Statistics, Employment Cost Index (NAICS), 4th Qtr 2010 (Retrieved March 2011), Private industry, Midwest region Industrial Power (P)                                 114.2                                                    191.3                      1.675 Light Fuel Oil (F)                                     82.0                                                    252.1                      3.074 Department of Labor, Bureau of Labor Statistics, Producer Price Index Data for December 2010 (Retrieved March 2011); Industrial Power from Commodity code 0543, 500 kw demand, Midwest Region; Light Fuel Oils from Commodity code 0573 Burial (B)
PWR - Blended 12.280 PWR - Direct 27.292 BWR - Blended 12.540 BWR - Direct 24.356 NUREG 1307, Report on Waste Burial, Revision 14 (Table 2.1 in November 2010)
PWR - Blended                                                                                                                             12.280 PWR - Direct                                                                                                                             27.292 BWR - Blended                                                                                                                             12.540 BWR - Direct                                                                                                                             24.356 NUREG 1307, Report on Waste Burial, Revision 14 (Table 2.1 in November 2010)
: 2. Calculate Energy Component (E)
: 2. Calculate Energy Component (E)
Industrial Power Light         Fuel Oil Energy Component Energy (PWR)1.6753.0742.263Energy (BWR)1.6753.0742.319
Industrial     Light       Fuel                     Energy Equation                        Power                    Oil               Component Energy (PWR)                                       = .58(P) + .42(F)                    1.675                3.074                      2.263 Energy (BWR)                                       = .54(P) + .46(F)                    1.675                3.074                      2.319
: 3. Calculate NRC Escalation Factor as of April 2008Labor EnergyBurial NRC Escalation Factor(L)(E)(B)(6)PWR - Blended2.3142.26312.2804.4998PWR - Direct2.3142.26327.2927.8025BWR - Blended2.3142.31912.5404.5643BWR - Direct2.3142.31924.3567.1638 Notes: (1) = Base values from NRC Proposed Guidelines (2) = Conversion factor to convert from 1986 base to 2005 base.
: 3. Calculate NRC Escalation Factor as of April 2008 NRC Escalation Labor          Energy                    Burial                      Factor (L)           (E)                   (B)                         (6)
 
PWR - Blended                                                              2.314        2.263                12.280                      4.4998 PWR - Direct                                                                2.314        2.263                27.292                      7.8025 BWR - Blended                                                              2.314        2.319                12.540                      4.5643 BWR - Direct                                                                2.314        2.319                24.356                      7.1638 Notes:
(1) = Base values from NRC Proposed Guidelines (2) = Conversion factor to convert from 1986 base to 2005 base.
(3) = The most recent published value:
(3) = The most recent published value:
(4) = (3) / (1), Labor only (5) = (4) * (3) for Labor, Industrial Power, and Light Fuel Oil  
(4) = (3) / (1), Labor only (5) = (4) * (3) for Labor, Industrial Power, and Light Fuel Oil (6) = (.65 x L) + (.13 x E) + (.22 x B)


(6) = (.65 x L) + (.13 x E) + (.22 x B)
Enclosure 2 cont.
Department of Labor, Bureau of Labor Statistics, Producer Price Index Data for December 2010 (Retrieved March 2011); Industrial Power from Commodity code 0543, 500 kw demand, Midwest Region; Light Fuel Oils from Commodity code 0573 Equation= .58(P) + .42(F)
NRC Minimum Calculation                            NRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011                                                           March 31, 2011
= .54(P) + .46(F)  cont.NRC Minimum CalculationNRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011 March 31, 2011
: 1. NRC Minimum Calculation in 1986 Dollars 1986 Minimum Equation                            MWt            Calculation Monticello (BWR)                 = $104 million + (0.009
: 1. NRC Minimum Calculation in 1986 Dollars MWt 1986 Minimum CalculationMonticello (BWR)1775119,975,000             Prairie Island (PWR), Unit 1167789,757,600               Prairie Island (PWR), Unit 2167789,757,600
* MWt)                1775          119,975,000 Prairie Island (PWR), Unit 1    = $75 million + (0.0088
: 2. NRC Minimum Calculation in 2010 Dollars - Blended Burial Option 1986 Minimum CalculationEscalation Rate 2010 Minimum Calculation (Blended)Monticello (BWR)119,975,000           4.5643547,601,510             Prairie Island (PWR), Unit 189,757,600             4.4998403,893,103             Prairie Island (PWR), Unit 289,757,600             4.4998403,893,103
* MWt)                1677            89,757,600 Prairie Island (PWR), Unit 2    = $75 million + (0.0088
: 3. NRC Minimum Calculation in 2010 Dollars - Direct Burial Option 1986 Minimum CalculationEscalation Rate 2010 Minimum Calculation (Direct)Monticello (BWR)119,975,000           7.1638859,478,922             Prairie Island (PWR), Unit 189,757,600             7.8025700,330,143             Prairie Island (PWR), Unit 289,757,600             7.8025700,330,143 Equation= $104 million + (0.009
* MWt)                1677            89,757,600
* MWt)
: 2. NRC Minimum Calculation in 2010 Dollars - Blended Burial Option 1986 Minimum                         2010 Minimum Calculation Escalation Rate Calculation (Blended)
= $75 million + (0.0088
Monticello (BWR)                                       119,975,000           4.5643          547,601,510 Prairie Island (PWR), Unit 1                            89,757,600           4.4998          403,893,103 Prairie Island (PWR), Unit 2                            89,757,600           4.4998          403,893,103
* MWt)
: 3. NRC Minimum Calculation in 2010 Dollars - Direct Burial Option 1986 Minimum                         2010 Minimum Calculation Escalation Rate  Calculation (Direct)
= $75 million + (0.0088
Monticello (BWR)                                       119,975,000           7.1638          859,478,922 Prairie Island (PWR), Unit 1                            89,757,600           7.8025          700,330,143 Prairie Island (PWR), Unit 2                            89,757,600           7.8025          700,330,143}}
* MWt)}}

Revision as of 17:04, 12 November 2019

NRC-DCM Annual Calculation, Enclosure 2
ML112070178
Person / Time
Site: Monticello, Prairie Island  Xcel Energy icon.png
Issue date: 03/31/2011
From:
Xcel Energy, Northern States Power Co
To:
Office of Nuclear Reactor Regulation
Shared Package
ML112070189 List:
References
L-XE-11-011
Download: ML112070178 (3)
v • d • e


Text

ENCLOSURE 2 NRC-DCM Annual Calculation 2 Pages Follow

Enclosure 2 NRC Minimum Historical Escalation NRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011 March 31, 2011

1. Determine Most Recent Escalation Component Base Conversion Value (2005 4Q - 10 (Dec Base Labor Current Labor 1986 base) '05 Base) Adjustment Factor Adjustment Factor (1) (2) (3) (4) (5)

Labor (L) 48.1 100.00 111.3 2.08 2.31 Dept of Labor, Bureau of Labor Statistics, Employment Cost Index (NAICS), 4th Qtr 2010 (Retrieved March 2011), Private industry, Midwest region Industrial Power (P) 114.2 191.3 1.675 Light Fuel Oil (F) 82.0 252.1 3.074 Department of Labor, Bureau of Labor Statistics, Producer Price Index Data for December 2010 (Retrieved March 2011); Industrial Power from Commodity code 0543, 500 kw demand, Midwest Region; Light Fuel Oils from Commodity code 0573 Burial (B)

PWR - Blended 12.280 PWR - Direct 27.292 BWR - Blended 12.540 BWR - Direct 24.356 NUREG 1307, Report on Waste Burial, Revision 14 (Table 2.1 in November 2010)

2. Calculate Energy Component (E)

Industrial Light Fuel Energy Equation Power Oil Component Energy (PWR) = .58(P) + .42(F) 1.675 3.074 2.263 Energy (BWR) = .54(P) + .46(F) 1.675 3.074 2.319

3. Calculate NRC Escalation Factor as of April 2008 NRC Escalation Labor Energy Burial Factor (L) (E) (B) (6)

PWR - Blended 2.314 2.263 12.280 4.4998 PWR - Direct 2.314 2.263 27.292 7.8025 BWR - Blended 2.314 2.319 12.540 4.5643 BWR - Direct 2.314 2.319 24.356 7.1638 Notes:

(1) = Base values from NRC Proposed Guidelines (2) = Conversion factor to convert from 1986 base to 2005 base.

(3) = The most recent published value:

(4) = (3) / (1), Labor only (5) = (4) * (3) for Labor, Industrial Power, and Light Fuel Oil (6) = (.65 x L) + (.13 x E) + (.22 x B)

Enclosure 2 cont.

NRC Minimum Calculation NRC -DCM Annual Calculation - 10 CFR 50.75 January 1986 to January 2011 March 31, 2011

1. NRC Minimum Calculation in 1986 Dollars 1986 Minimum Equation MWt Calculation Monticello (BWR) = $104 million + (0.009
  • MWt) 1775 119,975,000 Prairie Island (PWR), Unit 1 = $75 million + (0.0088
  • MWt) 1677 89,757,600 Prairie Island (PWR), Unit 2 = $75 million + (0.0088
  • MWt) 1677 89,757,600
2. NRC Minimum Calculation in 2010 Dollars - Blended Burial Option 1986 Minimum 2010 Minimum Calculation Escalation Rate Calculation (Blended)

Monticello (BWR) 119,975,000 4.5643 547,601,510 Prairie Island (PWR), Unit 1 89,757,600 4.4998 403,893,103 Prairie Island (PWR), Unit 2 89,757,600 4.4998 403,893,103

3. NRC Minimum Calculation in 2010 Dollars - Direct Burial Option 1986 Minimum 2010 Minimum Calculation Escalation Rate Calculation (Direct)

Monticello (BWR) 119,975,000 7.1638 859,478,922 Prairie Island (PWR), Unit 1 89,757,600 7.8025 700,330,143 Prairie Island (PWR), Unit 2 89,757,600 7.8025 700,330,143

Retrieved from "https://kanterella.com/w/index.php?title=ML112070178&oldid=2114970"