ML112070178
| ML112070178 | |
| Person / Time | |
|---|---|
| Site: | Monticello, Prairie Island  |
| 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) | |
Text
ENCLOSURE 2 NRC-DCM Annual Calculation
2 Pages Follow NRC Minimum Historical EscalationNRC -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
'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)
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 Power Light Fuel Oil Energy Component Energy (PWR)1.6753.0742.263Energy (BWR)1.6753.0742.319
- 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) = 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)
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)
= .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 MWt 1986 Minimum CalculationMonticello (BWR)1775119,975,000 Prairie Island (PWR), Unit 1167789,757,600 Prairie Island (PWR), Unit 2167789,757,600
- 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
- 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)
= $75 million + (0.0088
- MWt)
= $75 million + (0.0088
- MWt)