ULNRC-06349, Callaway, Unit 1 - Enclosure 2 to ULNRC-06349 - Minimum Decommissioning Cost - Per 10 CFR 50.75 Formula Process
Text
{{#Wiki_filter:ULNRC-06349 Enclo5ure 2 Page 1 of 14 MINIMUM DECOMMISS)ONING COST-PERiiCFR 50.75 FORMUlA PROCESS-.($Mitlions)?termine Estjmatd Decommissioning Costs In 1986 Dollars$105.00=1986$Cost t From 10 CFR 50.75 (c)(1)fi)For PWR 3400 MWt]CajuIate Labor Adjustment Factor f1xJ 2.614=Lx U.S Department of LaborS Bureau of.abor Statistks; Emp'oyment Cost ndex for tota'compensation, for private Industry workers, by bargaining status, census region and dvlsion, and metropolitan area status Mkfwest Region Base 1x=2080 (December 2005 100)December-2016 ECI 125.7 (December 2005=100)Lsc=[fBaseLx/100) 'ECI I Calculate Energy4justment Factor (Ex]: L870 Ex From NURf1307 Revision 16 Ex Px (Px Coefficient) +Fx fFx Coefficient) 0.58=Px Coefficient (For PWR)0.42=fx Coefficient (For PWR)Determine Px Va'ue 1.883 x Px U.S.Department of Labor Bureau of abor Statistics; Producer Price Index-Commodities Series 0: WPUOS43 Not Seasonally Adjusted Fuels and related products and power Industrial electric power 1982=100 January 1986 Value of PPI Series ID WPU0543=114.200 December 2016 Value of PP1 Series 0 WPU0543=215.000.Px December 2016 Value of PPI Series ID WPU0543/January 1986 Value ofPPl Series ID WPUOS43 Determine FxValue 1.854=Fx U.S.Department of labor, Bureau of Labor Statistics; Producer Price lndex-Commodities Serie5 0: WPU0573 Not Seasonally Adjusted Fuels and related products and power Light fuel oils 1982=100 January 1986 Value of PPI Series 0 WPU0573=82.000 December 2016 Value of PPI Series ID WPU0573=152.000 Fx=December 2016 Value of PPi Series 10 WPUDS?3/January 1985 Value of PPI Series ID WPU0573 Calculate Waste Burial Adjustme4factar(3x): 12.471=Bx om NUREG-130? Revision 16 Table24 Bx Values for Generators Located in the Unaffiliated States and those Located in Compact-Affiliated States having no Disposal Facility pwR Calculate the Decommisin1ne Cost Estimate Estimated Cost (Year a)=[1986$Cost)(fA*Lx)+fBEx)+(C*Gx)) 0.65=lnc Coefficient (A)0.13=Es Coefficient (B)0.22=Bx Coeficcient (C)I s 492.019=Estimated2Oi6$ Cost Page 1 of 14 ULNRC-06349 Page 2 of 14 LaborA4iustmtactqr (Ixifri'atioii 1246 02c-1985 Index VIue-June 19S1=100 1,400 Mu)tipier Convetion ofiune 1989 100 3nde Values to June 191=100 Index Values L839=Multpher Conversion ol Dec 2005=100 Index Values to June 1989 100 Index Values Ut1jMuM DECOMMiSS(QNNGCQ5T-R10 CFR SQ15FORMUL PiLQCESS5 Enclosure 2?..,, Index Date Index Value ndea Base Year Index Value Index Base Year Inde Value ndex Base Year At 1wx date.:"4-, ,-----'-.'._.-___.__" Dec 1985 6 Jure----,..k.-..__,.----Mar-19B6 1259 June 1981=100'y:.1010 Jun 986:;1262 Junel9Sl=100
- "..1013 Sep 1986 127 3 June 1981=100 Dec-986 128 1 June 2981 100': LOIS Mar 1987 1291 JuneI9Sl=100 1336 jun 1987'130 2 June 1981 100...1045 Sep-1987 131 2 June 1981=00'c"'"'*1053 ,.'Dec-1987 1317 iune19811OO 1,057 Mat 1988'134.4 June 1951 100 , 1075 Jun-1588'?1355 June 1981 100'*"lOB?.0cc 1988 138 0 June 1981 100.S a.108 Mar-1989'139 3 June 1581 100.93.9 June 1989 z 100"LIlS Jun-15S9 1409 1une1SS1100 100.0 iune19591O0 1131 Sep-ISBS': 1423)une1981 100 101,0 June19S9100
'..'S 1142-S,SSS-*.---------.-*..' --SSS---.SSSSWS Dec-1989 , s 143 6 June 1981 100 ,.101.9 June 1589 100 t , S 1152 Mar-1990'14SB S*June19891OO 1170 Jun-190',, 1477 SSS 1O48 June19891CO 'S 1.185 Sep1990 ,___1498 1363 iunnlSB9 100 Dec1580'"1509 iOi.1 June1985lOO 1.211.Mar-1991'152.9 108.5 June 1929 100.1.22?Jun-1991*154 6 S 105.7 June 1989 200 , 1241 Sep1991 ,.,_1567 ,,.,june199 lOs)1257 Dec-iSSI:..1581 5 7.112.2 June19891OO ,: Mar-1992'z 160 3'*113.8 , 1989';c;.'S:'iui..1992*7 161 5.114.6 June 1989=100.%., 1296 Sep 1992 162 5 ,_,,____-115 3 June 1989 100 ,_______, , 1304 Dec 1992 , 163 6'116 1 June 1989=100 1 1.313 Mar L93: 166 1 iii.g June 1989=100...1.333 Jun-1993.lBS I i'119.3 June 1989 100 ,.,.'.1349 5-Sep 1993 169 2-120 1 June 1989-100 , I 3B Dec 1993:;:'170.8 S 121 2 Jun 199=100.., t 1.371 Mr1994 j.1730 1228 June19891O .S Jun-994":c, 174.2 S'123.6 June 1989 1.,;1.358 Sep19S4.'.175.6 1246 Junel9S9:1,7 ..y..1.409 0et1994 1761 k':, 1250 Juise19891 ..:5J 1414 Mar-1995 S':: 177.3 1258 June198S15 ,.1.423 Jun 1995 17g 8.'.126 9 June 1989 I.,.S.1.435 Sep 1595.'179 9.5.S7 127?June 1989 1.1.444 e995:.isos:', 128.3 Junej989l. ,'..1.451---'---.--55,-, S..,.-Mar 1996 1825 S 129.5 June 1989=1..22 1464 S Jun 1596.184 2 130.7 June 1989 1..'.i..1.478 Sc 1996 ,..;.: 185 0*"131 3 June 1589 1.7;.1.485 S Dec 1996'1861 132 1 June 1989-1O..'.1.494 Mar 1957'18?8...133 3 June 1989: 100 1.50?.5 Jun 1997'189 8'134.?June 1989 10..:%...1.523 Sep 1997.191 9.,..:.136.2 June 2989=100...1.540 Dec-1997 , 1529 L:: 136.9 Jue1989=1OO ..;,.-.: Mar 2958 194.9.5 13L3 June 1989 100..S i2.1.564 Jun 1398:*: 196 7 17E 139.6 June 1989 1.00 7 1.579 S S 5, ,,,.,, Sep 1998*198 5 5..5 140.9 June 1989 100 B.'1593 Dec.1998..,.199 2:';141 4 June 1989=100 , 1.599 Mar-1999199.7 1417 June1989l0O 1?..7 1.602 Jun 199 202.3.43 S June l%%100 11.624 Sc.19'204.3:'.'1450 June19%91OO .1MG.5,,,-.5., S.......,......S....... '---'-".k' Dec.199'.206 1'.146.3 June 1989=lDQ,?".1...1.64 Mar200"',.2098 1489 June19.1OO
- 1.684 Jun 2000 ,'., 212 3>150 7 June 19 100....c 1.704 Sep 2000 114 4 , , 152 2 June 19 100 , ,,,, , ,,, 1 721 Page2 of 14 ULNRC-06349 Page 3 of 14 1246 Dec-1985 Index Value-June 1981=icc 1.409=Mu1tIpI1er Conversion oiJune i989 c ndee Values to June 19&i lCD Index V&ues i839 Muftiptie:
Conversion of Dec 2D05 e 100 index Values to June 1959=100 index Values index Date index Value index Base Year jJIMM DçOMMlSS1QNlNGpST Pt1QCFR 5O,75fgWtA.PROCESS B closure 2 i_*,:.::-Index Vatus Index Base Year::.ides Value Index Base Year..*At inde date Dec-2QCD*-*216D: 1533 iune18S=!DD
- , 1.734 Mar.2rCx:.%-2181 114.8 uneiBBS=IDD 1.s 84.8 Dac2DO51D.1751 Jun 20D1 119.8..: 156.D June 1989-100.85 4 Dec 23115 1110 1.i 754 so.20D1 1s 221.2 (_I.157.4 June 1989 LcD 86.1 Dec 2,C5=150.1.785..Dec 2OD1....223 5...158 5 June 1985 100.'86.7 Dec 2055 150*: 1:793 uar-2552 S...'227.0::.;161.1 June 1989 150 88 0 Dec 2505=105..: 1.822 isv 2102:.229 1.162.6 June 1989=150 88 7 Dxc 2055 150 1..1.839 Sep.2052--: 235 4 163.5 June 1889-100: 89 0 Dcc 2D05 100 1 849 Dec 2002..231.9: 14 6 June 1989 105:.89.5 Dec 2GDs 150 1.861 Mar-2003:.238.1 ,, 169 0 Ju,.198 s j55 92.1 Dec2DOS=100.2.911 Jun-2003 245.1 , i/C JunellBb=1%
..928 Dec2CC%1OO .1.927 Sep 2503.24: 0:.111.7 Juno 1969=150*: 93.8 Dec 2005=1CD T 1 93?Os: 2003:.243.1..., 72 5 Ajne 1989 130: 94.5 Dr'c 2005 100.4.1.951..&i: nV...:.74 7 June 1989-100: 95.0 Dec 2005 150.Jun-2004:...2483.:.-1762 J.ne1989tOD >, 959 Dec2DOsiDD
- 1.993 Sep 2004.250.2.4..177.6 June 1989 100.966 Dec2005 155 1;'2 008 Dec.2004..5: 355 7 ,.....177.9 June 1989 10?959 Dec 2005=100?!2 012.1;r-2055....253.6 June 1989: 105: Dec 2005-IDD 2.0Th Jun 2005.2549 i ,...1909 June1989100 98.4 DeclOOSc jQtJ 2.345 lsq!.aa...s?4_._:,_.1sneISb9=100 2!qqy'!q._1L_...._
J.9.Dec.2005 v..259.1 x.183.9 June 1989=100....iu.o Dec 2005 100 E:: 2 080 Ma'-2005.25*9.: 185.2....100.7 Dec 200i 100 1.*.2.034 Jun 2006.263 S."1870..,: ioi 1 DerlOOS 100ç: 2.115 Sep-2555 265.1:..:.101.3 Dec 205s=100 2.127 Cec-2000 , 2664:: P590.;.1028 De20OS 101 2.138 Mar-2007..257.7: 39...-103.3 0ec20CS130 ..',.2 148 Jun 2007..270.0....191.5.?..104.2 Dec 2005 200., 2.167 Sep 2017..: 2710;:.1914:j 104.6 Dec20CS 100.2175 Dec.2057: 272 8.193.6..;.105.3 Dec 2005 100.....2.190 Mar.2008.274 7 194.9:.106.0 Dec 2005 155.:.2.204 Jun 2308 27?3 196.8..107.0 Dec 2005=100: 2.225 Sep.2C1u8..2i8 3:-.197.5.: 35J4 Dec 20D5 100:, 2.733 Dec 2008 278 8::v..'197.9..\107.6 Dec 2005=100.2.238 Mar 2029.,.: 2 7'3.6...198 4..107.9 Dec 2055.jQQ...., 2 244 2w'5Q5.280.1 i...1988.., 108 1 DeclOOS=130....2.249 Sep.2009.:: 240..: 193 3.: jQg 4 Os 2005-100 2154 Dec 2569 281.4: 7 108.6 Dec2005=100 4..2.258 Mar.20s0.2848.,: 202.1:.109.9 Oe:2005-100 2.4 2.785!un.2020..2dB 1*: 203,0':.110.4 Dec 2005=100:.5V.2.296!...-.-19L!....)9...Dec2D0S1D07 , Dec 701'.288 4.: 204.7.,..11 3 Dec 20(1.100?2.315 Mac-2011: 290.7..5.206.3.-: 112,2 Oe 2005 11)0 2.333 Ju.20Th.293.6: 208.4.: 113 3 Dec 20C-100.u 2.356 Srp.2D11.2944..::.208.9.: 113.6 Dec2005100
- .iN 2.362 Dec'20s1...295.1
- 209.5...113.9 Dac2DDS:100 236%Mar.2012...297 2 210.9 114.7 Dec 2005 100 7 2.385 Jun 2012..2988..21'.O:,z: ltS.3 Dec200S1cc 2394 Sep 202 299.5.212.6....115.6 Oec200S=100 I17 2404 Dcc 2022.300.3.: 213 1:: 115.9 Dec lOGs: 100 2.410 Mac-2013*: lOtS.:..214.1: 1164 De:?00 15.0..2471 Jun.2013 303.2..215.2;;,.117.0 Dec 21Os 200 J 2.433 Sep.2013.:..354.2: 215.9:7 117.4 Dec 2005=tCO ,:.2.64 Dec-20.3 3032 trL 216.5:5: 117,8 Dac200S=100 2450 Mtr-2014.'3fl5 8 i::: 217 7.: 355,4 De 20th=100 fl.2.462 Jun.2014.309.6:%,: 219.8.17.'119 9 Dec 200s: 100 2.485 Sac 2014: 9.: 220.7 2 120.0 0e_2u5.200 7 495 0cc-lOIS.31...7 H.2212.: 1203 Oec200S100 i..s..2502 Mar.2515...314.u..222.9.2:.121.2 Dec 2X5 Soc:r'2.520 Jun.JOtS 31 t,6:u 223.3:.:.1l.4 Dec wo=soc<2,525 Seo'2615.316.4 j't': 224.5'-: Dec 2005=lOG 2 549 Page3ofl4 ULNRC-06349 Enclosure 2 Page4ofl4 MiNiMUM DECOMMJ5iONtNGCOSTR 10 CFffi97S FORMULA PROCE5 Iabor Adjustment F;ctortLx)
DerIvtJoia 124 6 Dec-1985 Index V I e Jirne 1981 100 1 409=MiUphet Conver I of]une 1989 100)de V ue t Ju'e 981=100 Inde*Va e I 839 Muftp1ier Corner of Dec 2005 100 Index Va!t 89 100 Index Va u Index Date*Index Value ex Base Yeac*, Va u n.x 8se Year;: U x Vau Index Base Year At x date Dec-2015*3174:-*: 2253 2.1225 0ec2005=100
- 2547 1ir 2016 319?226: 123.4 Dec 2005=100:.:.2.5G Jun-2016 3226.229 1245 Dec200S=I00 2589 Sep 2016 324 7;:;23 4 125 3 Dec 2005=100 2.606 Dec-2016.3257 2312., 1257 Dec200S=lD0 2624 Employment Cast Index=Orig)nal Data Value SerIes Id C1U2010000000230 Not seazonally adjuated Sert Title: Total compensation for Pnvale industry workers n Mdwest Index Ownerahip Private Industry workers Component Total compensation Occupalion:
All workers industry.Alt workers Subcategory: All workers Area;Midwest Region_________Page4 of 14 I!!!*!:t;f!!!*.;:::!;,.I i 9;1fr--:t-!t-Ji!&)-!i-*:4J 0_*)'S'n In tO tO c'a to tO cx;cx,£0 tt1ai cra ,'-ar-'-%Jf-,J%J*J%.J%J°H°°°m rn cm CU a-: I;:!..'t'.t'I...j1,..1*1I I;I j (j j:t I'IAIJ I I I I I I I I?'.:.!1-I-'I-'i-'I-')-b-I-'b-)-h)-I-I-I-b-'-'h I--.CD it-jt%J NJ%J j-4 j-p fr-4 I-.'Ott-'*k.*jI-'0 0 0 OjO!O 0 t-k-k-Hit-tI-'C i-0'i)-:IJ I-'t-)--)-t Z m C (U c it?'J N)tO fl 3t*flO 0 in rJrJIU1uJrJ r%)10 4-'0 i)b tsi t%rjto bz:w r cc bs wks ow w r, w'.a.Jo[tn 0 n ,, tt<o 0 0 0 0 0 o:o a ci o1o.o'oto o c o o oo!o-o o a o oo o o o o o ofoo 0 0 0 0 0 0 OO.OO 0 0 n ft?OOOoOOO!OOOOO:OOOOOOOO.OoOOOOOIO.OCOOOO!cHOOOOOOOOO!OO
- o'
- ':.A g.I-I.;azz 0 I: 1::*---::::.;--'::!: II-VI-OPO:O;O oo:-'0 CO O;OiO11 Mi!°Ph:h
0 OOootDtDtDLOWWWOOOOOWWWtDtOtODLOOOOtDW'DtDWWW1tDWOOOOitDt&OOO 2%_j..j*%_J 4?*tO 00 00 00 a'cm's'0 U)0.3 40 S'JVI fl UI VII.JI CI ut-.i s-p-40'.1 C Oi 01 Cl t W OOjI-I I-'3 tO 0 0 0 UI P.)O WLLfljW1 00 m 0 Q3 Cl 4)1 fl 4 U'-fl 4 va 0 th NJ fr W Cc-J tO N)U'01 W'J Lb c cm cc a to in n.a 2 I i'I{I i II'I ti;Ii , II 3It;!1 i!'C II'I;I{{1i ('j 01 fl J(JIfl 01 VI VI tnjcnj?-4-t'cn;U uijvi'r tn o U'tflitfl'U'(PUP ti'4tnIut1st 3.g'Co Oa'2 in w w r!-:ov t)yl CIm:OIlw:w! 4'.a i-cc aIwIm u'{w o wtn1ww m a cn 4Ilw:N r%J 4n C o w sI%J-W tfl Q1 W 0&;i o;Lo m!w{w:-.4Ln øi&j ij 3IbJ i-'W b'-sb bi1 us-'o oc w o 0 0 0 01040 0 0 0 OO'O 0 0 0)0 OO OOOO C 0 0 010 0 010 0 0 0 OO 0:0 0 0 0 010 01010 0 0 0 OtOiOO 0 OOOOO C ooooo1o 0:0 00000:OiOOt00000iC 00000F0010E000 0 I*.: I 0..'.1'!: I!....*1: C ti.f ,;.L-3 a)471 Cl*J%J G C G m tn1tntQi UI VI t73 Cl O C O 0'-i-.i-.J Cl%%J Q m m ai1m mm vi u'is'tn a'tn in a m 0 NJ Vi t&Vito Q W In'.J-t-.JE cn-J a vi 0 0 t tJ to i rx-.uu Ui 0 t fJ3(fl Wjri JijQo-3 0 NJ'r 0 m m1%4aI01cnLntDJ' uiw-..ai0 j S£'t'I'Ii'i I'I 0I0I00 0+0 0 0 010 0 01010 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 00 0 oc 0 OlO 0 0 0 0;0 43 VIFtZ W LZ cX CE.%4j%%3 cx ooo oact1ca&oaIcx Co O 00 CC CC cx oz a cx'oz.i-s 3 cc cc wiaaw&1N1W3W!CC%JlOQmS tflMlWIW'W!IStn w1Mi0aiw{tnnLcn !tJio,J.W4*00-ai cyi b&Q Ui 0 0 m-.i%3 I-*R"'J Q-.4 W 4 cc M to H1i VI 4 0 Vi u'wOi a u'0 W 4 4 0'C 4:*t':: t::::;:;:::;.:...c'p p%J ULNRC-06349 Page6 of 14 Energy Adjustment Factor[Exjj3erivation Ex=Px (Px Coefficient) ÷Fx (Fx Coefficient) 038=Px Coefficient (For PWR)Th4%=Fx Coefficient (For PWR)M1MMUM DECOMMIS$IQNINGCOST PER1OCFR 50.75 FORMULA PRQCES,S Enclosure 2 Px Ex Index Date WPU0543 WPU0573 r Ex Oct-1989***.117200 1.026 t 64000 0780 ,Q..E 0323 Nov-1989 1 113500 0.994 64A00.0785-0.906 Dec 1989 114200 1000 68100 0830 0929!+.-------.-.__%4_%.---..Jan-1990.*114900 1.006'85.300 1.040 9:;:..*1020 Feb 1990&115000 1007 59400 0724 0888 Mar-1990 115.400 1011 60.400 0.737$.4:J;0.895 Apr 1990 115100 1008 61000 0744,L 2!!!May-1990 117.000 1.025.i.:*: 58.400 0.712?0.893 Jun 1990 123900 1085'53000 0646 tk 0901 Jul 1990 124400 1089 51600 0629 0896 Aug-1990 124.00 1.091 ,: 72.300 0.882'1003 Sep-1990 125.000 1095'!;: 87.300 1.065 1.082 Oct 1990 121200 1061.104800 1278.1152 Nov 1990 120200 1053 98900 1206 1117 Dec 1990 118900 1041 89300 1089 7 1061 Jan 1991 124200 1088 82900 1011.1055 Feb 1991 124300 1088 74300 0906 1012 Mar 1991 ,j 124300 1088 61600 0751'0947 Apr 1991'124700 1092 60000 0732 r 0941 May1991 128200 1123f s9600 0727 0956 Jun 1991 132600 1 161 57600 0702 7 0968., Jul-1991 134.500 1.178 58.100 0.709 Jt 0.981 Aug 1991 133800 1172 62100 0757-..0998 , , Sep-1991 133.800 1.172**65.400 0.798': 1.015 Oct-1991?: 128.300 L123., 67.600.0.824'0.998"Nov-1991 J-t'ç.-J2ZLAI...7.oa0*JL866......0ec1991%_::_125100 1095j Jj200 0759L Jan 1992'<"125900 1102 54400 0663.0918 Feb 1992 125300 1097 57300 0699 e q 0930 Mar 1992 j2i!29..i102_56000 0926 Apr-1992 124.800 1.093 t.59.000 0.720 , , 0.936..May 1992.?i.9Q 1125 F 62100 Jun 19!2 134800 65400 0798 1020 Jul 1992 135600 1187..64600 Q788 flJ>t 1020 Aug 1992 flOO 1_183'6!300 0Z72 1010 Sep 1992'-135900 1190&4z 65600 0800 1026-.2E!:,I!i¶uoq j4 Zt:.!2I......SSJ&%L ..__..1.01. Nov-1992:::'c: 125.500 1,099!j"64.200 0.783.0366.o;-1992;;: 126.700 1.109 59.400 0,724;0:948 Jan1993--'!!100 1113 t:st_5!a O72O-.Feb 1993 126400 1107...i2.2°...QL°Z.Mar-1993 126.700 1,109 th...63.200 0.771 , 0.967 3--!!09.,__!?2!9P.°Lq: Z May-1993 127.500 1.116 62,600 0.763 0.968 Jun 1993 13690 1199 j_62800 0241 1007 Jul 1993.137.100 1.201 , 57.000 0.695.it%t 0.988 Page6 of 14 ULNRC-06349 Page7ofl4_!wrgv A4justrnent Factor (i'd Derivapj Ex=Px (Px Coefficient) +Fx (Fx Coefficient) 0.58 r Px Coefficient (For PWR)0.42=Fx Coefficient (For PWR)I'x Fx Index Date WPU0543 WP00573 Aug 1993 137.200 54400 Sep-1993 137600-59300 Oct-1993: 131.900 65400 , Nov-1993..j I26300 61.600 Dec-1993;::.126,000.51.400 Jan-1994 126.200 51.500 Feb-1994.125900 57.500 Mar-1994:: 125.800 56.200 Apr-1994*r 125400 54.700 May1994.126000 54.700 Jun-1994';)133.500 54.100 Jul 1994: 134.500 56300 Aug-1994:*134.500 57.500 Sep-1994.::*134.900 57.700 Oct-1994 129.100 57.700 Nov-1994 127.000 5B.800 Dec-1994*(t 127.400 54.700 Jan 1995:: 127.600 54.700 Feb-1995:': 128.000 53.300 Mar-1995 T 128.300 54.300'Apr-1995 126.400 57.100 May1995 130.200*59.100 Jun.1995 135.300 55.800 jul 1995 136.600*53.500 Aug-19S.:.136.500.55.600 Sep-1995: 133.700 58.200 Oct-1995::: 131.400 57.800 Nov1995 127.600 59.500 Dec-1995.: 127.700*60.600 Jan-1996;:..127.900 62.600 Feb-1996;...i 127.100 59.700 Mar-1996 127.800 63.500 Apr.1996 129.100 74.700 May-1996 tti 135.000 72.000 Jun-1996 137300 62.800 Jul-1996 136.000 64.300 Aug-1996 , 136.200 66.500 Sep-1996*,.136.200 73.400 Oct-1996:.131.200 79.700 Nov-1996 127:100 76.500 Dec-1996?tI 127,700.76.100 Jan-1997:.:."128.300 73.700 Feb-1997':;128.100 72.300 Mar-1997 128.200 65.200 Apr-1997.127.300 , 65.300 May-1997.iI 129.700 64.20O f4jNlMtiMOECO4MI55lONlNf5 COSTPER ICCER 50.75 FORMVI.ApaoçEss _________Ex 0.663:.;0.975 0.723*'h 1.003 0798 1005 0.751 U 0.957 0.627*i.;T 0.903 0.628?;:'%>0.905 0.70i , 0.934 0.685*;:..z 0.927 0.567 0.917 0.667 DzS 0.920 0.660::: 0.955 0.687*::,%f 0.971 0.761::f 0.978.0.704'0.981 0704 0951 0.717;i:::?.'0.946 0.667 cY%0.927'.0.667::;:&7:;;0.928 0.650 0.923 0.66%:;+/-0.930 0.696 0.934-.,.P2?!A.%& 0.680 0.973-0652:JII__0968 0678..J::___0978 0.710 v1\e.s 0.977 0.705>, 0.963 0.726.,:: 0.953 0.739.t..L:%t'0.959 0.763 0.970 0.728..0.951 0.774:: 0.974 0.911 1.038 0.878ç;;;1.054 0.766 Scc4.s 1.020 0784 1020 0.811:src/1.032 0.695'%1.068 0.972:z 1.075 0.933 1037 0.928:::: 1.038 0.899:E;:&1.029 0.882..1'C5: 1.021 0.795 1?'fl'0.985 0.796 Z%;: 0.981 0.783'>Nt: 0.988 1.201.'4:*.t4 1.205': 1.155 1.106:.:4: 1.103 1.105:,::.: 1.102: 1.102 J.!4 1,098;!Wr)1.103 1.169 Zf9t'1.178 Ey.:c2 1.178*i 1.181'2;?:.c;1.130 SI%I 1.112.1.116:';, 1.117'4;...1,121:*-.: 1.123:.12:cY 1.140 1.185 VO%1.196 1.195 1.171 1.151 1117)'%1.118[;LtC: 1.120'.1.113 1119 1.130 1 182 1.204;:.:tiS'.1191 1.193 L\: 1.193;S:Y.1149:, 1.113 AW'?f 1.118::Q%J I 123 L122 1123%'1115*a 1 136 Page 7 of 14 ULNRC-06349 Page8 ofl4 gn.gtgy Adjustment Factor (Exi DerivatIq Ex=P (Px Coeffident) ÷Fx (Fx Coefficient) 0.58=l'c Coefficient (For PWR)0A2=Fx Coefficient (For PWR)1.183 1.190:It 1.180 1.191 1.139 1120 1.123..1.116 1.114 1.109: 1.107:": 1.131..":.1.172: 1.180 1.184 fi!1.184.1.142 itfr3;1.117 1109 F.,._..yqt IntL--'a 1.099 ctmr2 1.096 1.116 1152 1.173 1.173 1.174 1134 1.116?0,741 0.705 0.150 0.737 0.790 0.802 0.724 0.660 0.634 0.589 0.612_________0.610 0.565 0.537'0.589'0.578.0.563 , 0.473..a.499 0.466 2t,..0.522 t b.640:'0.641:', 0.639",,:..: 0.716?J\,'0768'-0.824 cz;: 0.799 0870"0889'0.918%'EtT.i.1.072 M"t;1.094 L7:.: 1.013 J..1.011 r 1.051_1 082 1.343;Mat;1.117 1.013 0.998 0.986 0.999 1.000 0.993 0.987 0.956 0.924 0.912 0.891 0.899 0.912 0917 0.915 0.912 0.934 0.905 0.885 0.842 0.850 0.833 0.857 0.905 0.916 0.937 0.981 1.003 1.027 0.993 1.013 1.016 1.030 1.094 1.103 1.070 1.078 1.120 1.146 1.167 1.264 1.237 1.220 1.189 1.185 1.162.1.119 j4[11MUM OE5OMMISSIONINGj,QST PER 10R 50.75 FORMflROCE5S Px.WPUOS43 Fx WPU0573 , lndexDate.'...-.-.Jun-1997 i%IJI.1997 r: Aug-1997 Sep-1997.Oct-1997;:.dS;Nov-1997:2:, Dec-1997 Jan-1998;zj, Feb-1998%f..Mar-1998:;/,, Afr-1998 r Mta Jun 1998 JuK1998..Aug-1998., I Sep-1998 1..'Oct-1998't.: Nov-1998: Dec-1998;?.E'Jan-1999 E'?Feb-1999 Mar-1999 Apr-1999"'May-1999 ,J JuI-1999 Aug-1999 Sep-1999.Oct-1999 Nov-1999 I Dec-1999 Jan-%000 Feb-2000 Mar-2000';Apr-2000 , My-2000 Jun2000*Jul-2000 Aug-2000.-Oct-2000;;.;;Nov-2000 Dec-2000 If Jan 2001 Feb-2001:I.Mar-2001 4I 135.100 135.900 134.700 136.000 130.100 127.900 12$.300 127.400 127.200 126.700 126.400 129.200 133.800 134.800 135.200 135.200 130.400 127.600 126.600 126.100 125.500 125.500 125.200 127.400 131.600 133.900 133.900 134.100 129.500 127.500 126.500 126.800 126.700 126.700 126.800 128.600 133.600 136.200 137.400 137.800 134.100 130.900 132.700 136.400 136.400 136.500 60.800 57.800 61.500 60.400 64.800 65.800 59.400 54.100 52.000 48.300 50.200______50.000 46.300 45.000 44.000 48.300 47.400 46.Z00,________38.800________40.900__________ 38.200 42.800 52.500 52.600 52400 58.700 63.000 67.600 65.500 71.300.--.1.110 ,.75.300 1.109: 87.900 1.109.:: t 89.700 1.110 2.,: 83.100 1.126 ,.82.900 1170 86.200 , 1.193:o.a 88.700 1.203 j;91.600 1.207 t: ,.iio.ioo 1.174.': 108.600 I 146:.'108.400 1.162.., 100.600 1.194 ,..,'.96.100 1.194*.91.600 1.195: 83.100 Page8ofl4 ULNRC-06349 Page9 of 14 gggyAdjuqjpçjij ctpr{Exl Derivaton Ex=Px (Px Coeffident) +Fx (Fx Coefficient) 0.58=Px Coefficient (For PWR)0.4%=Fx Coefficient (For PWR)M1N1MJM DECOM41SSIQNIN6 COST-PER 10 CFR SO.5 FORMULAPOCESS Px WPUOS43 Fx WPUOS73 Index Date-Ex Apr 2001 135 100 1 183 86 200 3.051 1 128 May 2001 136 200 1 193 94 200 1 149 1 174 Jun-2001 148.400 1.299..90.200 1.100.:4%7: 1.216 Jul 2001 149 500 1 309 81 300 0 991 I 176 Aug 20u1 148900 1304 83200 1015 1182 Sep 2001 148200 1298 93000 1134 1229 0 t 2001 143 800 1 259 76 800 0 937 1 124 ov 2001 137300 1202 70500 0860 1058 Dec 2C01 136900 1199 56600 0690 0985 Jar 2002 136300 1194 58300 0711 0991 Feb 2002 135400 1186 59600 0727 0993 Mar-2002 135.700 1.188*69.100 0843 1.043 Apr-2002*135.400 1.186 76.400 0.932 I 079..1.May-2002-Z:2a0...!.!2.Q.Z!295.!2 Jun-2002*:,:.143.600 1.257.71.400 0.871 1.095 Jul: 2002 144.900 1.269 Jfr:'755g 0.921 1.123."Aug-202'145.000 1.270 1W3 77.900 0.950.1:13 Sep-2002 145,800 1.277:.'89.500 1.091 t;:.:.1.199 Oct-2002*140.000 1.226'..:: 95.100 1.160::.t 1.198 Nov 2002 139 500 1 222 82 800 1 010 1 133 Dec 2002 139600 121)84600 1032 1142 Jan 2003 140 300 1 229 95 700 1 167 1 203 Feb-2003"140.600 1.231 120.400 1.468 x.;..1.331.Mar-2003 143.300 1.255 128.900 1.572 L;':.1.388 Aor 2003 144 300 1 264 98 300 1 199 1 236 May-2003 145.100 1.271: 85.500 1.043;.J.;?1.175 Jun 2003 148 300 1 299 87 200 1 063 1 200 Jul-2003:*::&;151.600 1.327..90.100 1.099:.t 1.231 Aug-2003..151.300 1.325::: 94.100 1.148::: 1.250.Sep-2003 152.000 1.331 88.200 1 076*.'t 1.224..Oct-2003 147.400 1.291 97.800 1.193...1.250.Nov-2003 142.700 1.250 93.000 1.134*,<, R..1.201 Dec-2003 142.900 1 251 95.800 1.168.JZ 1.216 Jan-2004 ,: 143.100 1.253 106.800 1.302 1.274 Feb 2004 143100 123 100800 1229 1243 Mar 2004 143100 1253 107800 13'S 1279 Apr 2004 143100 1253 115230 1405 V 1317 May 2004 144 200 1 263 116 000 1 415 I 327-Jun 2004 152400 1335 111500 1360 1345 JuL2004: 152.200 1333 119300 1455:;: 1.384 Aug-2004;154.000 1.349'.b';131.100 1.599 T:j*1.454 Sep 2004 154000 1349 136800 1668 c 1483 Oct 2004 145800 1277 161700 1972 1569 Nov 2004'144900 1269 153500 1873 1523 Dec 2004 146 200 1 280 133 800 1 632 1 428 Jan-2005-.148.900 1.304.,i: 138.500 1.689.1.466 Page9ofl4 ULNRC-06349 Page 10 of 14 gnergy4dhjtment Factor (Eç1 Derivajq Ex=The (Px Coefficient) +Fx (Fx Coefficient) 058=Px Coefficient (For PWR)042=Fx Coefficient (For PWR)MINIMUM DEcOMMJ$LIONtNG.COST -PER 10 CFR SOflFORMUIA PROCES$Enclosure 2 Index Date Feb-2005 Mar-2005 Apr-2005 May-2005 iun-2005 Jul2OO5*Aug-2005 Sep-2005 Oct-2005 Nov-200S Dec-2005 ian-2006 Feb-2006 Mar2006 May-2006 Jun-2006 Jul-2006 Aug20O6 Sep2006 Oct-%006 Nov-%006 Dec-2005 ian-2001 Feb-2007 Mar-2007 Apr-2007 May-%007 Jun-2007 Jul-2007 Aug-2007 Sep-2007 Oct-2007 Nov-2007 Oec-2007 Jan-2008 Feb-2008 Mar-2008 Apr-2008 May-2008 Jun-2008_____Jul-2008 Aug-2008 Sep-ZOOS.2sL.P2i tI Nov-2008 148000 148.100 148.700 151.100 159.700 162.100 167.500 162.800.159.500 161.100 161.400 167,00 168,600 167.400 169.600 170.800 181.200 181.900 180.200 181.000 171.200 167.200 167.800 171.900 175.700 172.100 173,100 179.200 186.700 187.000 187.600 188.400 182.700 180.300 180.000 181.900 180.000 183.100 185.200 189.500 191.900 196.100 197.100 195.900 193.000 187.700 Px Fx 4'__________ -'---WPUO573:._145.000 1.780'1.499 169.400 2.066..*["1.620 170.900 2.084 1.631 165300 2016 1614 180.600 2.202.**1.736 186.200 2.271 1.777 194.500 2.372;.,: 1.822 209.900 2.560:;r:2 C 1902 252000 3073 2101 199100 2428 1838 193600 2361'1811 191800 2339 1831 190.000 2.317 7*.1.829 199.200 2.429:."..2 1:870 221.900 2.706 1.998 231400 2822 ,,*2053 238.100.2,904!sc;L;7;:'2.140 231 600 2 824________2 110...---.-.--.---..--,. -,.--,.---.,-______.,_-._.1__." 241.400 2.944 S%2.152______203.100 2.477.>t: 1.960_______198 100 2 416'1 884 198200 2417 ,, 1864 200.400 2.444";., 1.879 180000 2195 Z 1795 191500 2335 1873 215 100 2 623 I 976 231800 2827",..20o6 225 300 2 748 2 064 222400 271%z), 2087 237800 2900"2 2168 225.500 2.750 2.108 238.900 2:913>2.180 243.300 2.967\'L%.2.174 288200 3515'2392..265.700 3.252:.D7c2.280 273800 3339 4t 2326 280200 3417'2349 339 600 4 141.2 669 352500 4299fl 2746-384900 4694 S 2934_____410500 5006.,.\,,, 3077 423800 5168'4$'3167 343900 4194 2762 335100 4087.2711 279000 3402 2409 218200 2661/: 2071 1.296 1.297;;,,;1.302 C'.1 323"?iiái:: 1.419 ,':-1.423 1426"'.$-i 1:397 1.411.,,%,.&:;1.413'1.462..,,: 1.476.:.1.466 j3.4%8L;:&1:496!.*i('1.587.-.1.593 , s:r'..I2L_A_1.469 4 I_Sos 1.5', 1507'*1.516 1.569 1.635.1.637.ia.1.650 1.600 1.579..1.576 1.593 1.576...1.603>-., 1.659 1.680'E't, 1.717'1.726 1.715 tL5tZ.1.644 Page 10 of 14 ULNRC-06349 EnJ2sure 2 Page 11 of 14çgyjAdjustment Fgctogx)DçJyatiorn Ex=Px (Px Coefficient) ÷Fx (Fx Coefncient) 058=Px Coefficient (For PWR)0.4%Ex Coefficient (For PWR)M!NLMUM DECOMMI$$Qi'4ING CQL-PER 10 CFRQJ5jftMULA PROa Index Date::-Enclosure 2 Px Fx WPU0543..WPU0573 Ex Dec 2008 188300 1649 163000 1988 1791 Jan 2009 19D3D0 1666 159800 1949 1785 Feb 2009 s90300 1666 1456D0 1776 1712 Mar 2009 18760D 1643ç.1368D0 1668 1653 Apr 2009 18690D 1637.159900 195D 1768 May 20D9 190 SDD 1 668*158 600 1 934 , I 780 Jun 2009 193300 1693 , 183700 2240 1923 Jul 2009 196200 1718-.165200 2015 , 1843 Aug 2009 194700 1705-196100 239'1993 Sep 2009 194900 1707: 186600 2276 1946&Oct 2009 189900 1663 193300 2357 195-Nov 2009 186000 1629 207800 2534 2009 Dec 2003 186000 1629'.,>197500 2409 1956 Jan 2010 186300 1631;220700 2691..2D77 Feb 2DID 186100 1630'200200 2441 1971 Mar 2010 r 189000 1655'>217000 2646 2071 Apr-2010 188800 1653 t'J:: 231500 2.823*.2.145 May 2010 1920DD 1681 226000 2756 2133 Jun 2010 197800 1732 212400 2590 2092 Jul 2010 199800 1750 209300 2552 2087-Aug 2010 200800 1758 221400 2700..21 Sep 2010\.200000 1751 220000 2683 2143 Oct 2010 194600 1704'235800 2876 2196 Nov 2010 190900 167%'245300 2991 2226 Dec 2010 191400 1675 250000 3049 2253 Jan 2011 193100 1691 260400 3176 2314 Feb 2011.194400 1702278800 3400 2415 Mar 2011 195000 1708 307500 3750 2565 Apr 2011&.194100 1700 325100 3965 2651 May 2011 196900 1724.'315100 3843 2614 Jun 2011 205700 1801 , 316900 3865 2668 Jul 2011 215300 1885\-311500 3799 2a89 Aug 2011 216600 1897%--296900 362w 2621 Sep 2011 215800 1890 306500 3738 2666 Oct 2011 206600 1809 299600 36S4 2584 Nov 2011 204000 1786 322700 3935 2689 Dec 2011 204400 1790.301000 3671 2580 Jan 2012 201 100 1 761 308 800 3 76u 2 603 Feb 2012 200 300 1 754 316 500 3 860 2 638 Mar 2012 199800 1750-330800 4034.2709 Apr 2012 198100 1 735'327100 3989 2682 May 2012 201500 1764 315600 3849 2640 Jur 2012 207700 1819 284600 3471 2513 Jul 2012 221500 1940 287900 3511 2600 Aug 2012 222100 1945 313400 3822 2733 Sep 201%222800 1951 330400 4029 2824 Page 11 of 14 gçy4jstrnent Factor(Ex Derivation Ex=Px (Px Coefficient) +Fx (Fx Coefficient) 0.58=Px Coefficient (For PWR)0.42=Fx Coefficient (For PWR)k074"iiófl 2: 3.693';.3.102 3.996:.3.765:'5 3.706*:'%': 3615':: ,: 3.596 , y: 3.663: 3.749 3.845 4%3.741%itT 3.601_3.694-'q'3628..-.3 738 3.740 3.712 36I6**:, 3584 3.549 3310 3.182%.I4 2.670.-2-117 2.248 2285 2398-%_359 fS:&2280_%J 2200 1989 (%\2016 1948 t599.Afl<1395 1.313 e*Zj 1388 1.424 t680 t;.:?Ki.1822?:*1856:3tc 2799 2674 2.639 2367 2.091 2.59%2.566 2.55%2.587 2.61%2.643 2.683 2393 2.523 2.570 2.616 2.672-2661 2.642 2652 2.656 2.668 2.662 2.634 2.49%2.406 2.208 2.019 2.067 2.059 1.996 2.109 2195 2.163 2.127 2.025 1.955 1.90%1.762 1.629 1.589 1321 1326 1.754£885 1.928 ULNRC-06349 Page 12 of 14 Enclosure 2::..Ex 4)IMUM DXCOMMISSIONING COST-PER 1QFR 50.75 FORMU Px ati::;f;Fx Index Date WPUOS43-t4j%WPU0573--------'------ C---.-:-\cJ>;-Oct-%012 214.100 1.875'334.100 Nov.2012 TMc!212.300 1.859 , 311.600 Dec-2012 yc 213.800 1372 301300 ian-2013'199.200 1.744's 303.600 Feb-2013-<: 199.400 1.746 327.700 Mar-2013%-;199.000 1.743 308.700 Apr-2013-:: 198.800 1.741 303.900 May-2013 203.500 1.782296.400 iun-2013::.211.900 1.856---294.900 Jul-2013 211.400 1.851*-300.400 Aug.2013/?z.s 210.400 1.84%'-307.400 Sep-2013*.210.300 1.842.'315.300 Oct-2013.*201.200 1.762 ,j 306,800 Nov-2013;..199.000 1.743 235.300 Dec-2013...: 200.500 1.756;J'302.900 ian-2O14.::.215.100 1884',?*297.500 Feb-%O14'.2 214.400 1.877'i",:09.100 Mar-2014.214800 1.881 , 06.500 Apr-2014:tDx;210.800 1346:-.305.700 May 2014 k 215200 1884"304400 Jun 2014*:-224.000 1.961': 296.500 Jul-2014 , 227300 1.992?295.300 Aug-2014 227.700 1.994!,.-293.900 Sep 2014 225.100 1.971'...291.000-99'L ,-%7L400 Nov-2014 210.700 1.845\j 260.900 Dec-2014 213.900 1.873.218.300---------Jan-2015 222.400 1.947'173.600 Feb-2015 221.100 1.936.'184.300 Mar-2015 21&200 1.911 185.700 Apr-2015 213.300 1.868'178.200 May-%O15 217.000 1.900 ,..136.600 iun 2015 237.200 2.077 133.400 Jul 2015 237.300 2.078 187.000 Aug.2015 236.800 2.074 180.400---------.--
'-.---,-..-.-Sep-2015 234.200 2.051-:tj'.t 163.100*EE:ioic iai mu T';'iéiiJi Nov-2015 213.400 1.869-1 ,?+/-59.700 Dec-2015 214.800 1.881 k..131.100 ,----.----.- ,-----,--. .-.---.--"r-T-Y----'-----Jan-%016 205.300 1.798 t.: 114.400 Feb-2016 204.300'1.789.'107.700 Mar 2016 204.500 1.791 ,*'113.800 Apr-2016 202.400 1.772.j..116.800 May-2016 206.300 1.806'.,.137.800.Jun.2016 220.400 1.330 t 149.400 Jul 2016 226.200 1.981 152.200 t.:-c, w Page I2of 14 ULNRC-06349 Page 13 of 14 Energy Adiustment Factor (Exi Derivation Ex=Px (Px Coefficient) +Fx fFx Coefficient) 0.58=Px Coefficient tFor PWR)0A2=Fx Coefficient (For PWR)Aug-2016 227.300 1.990 143500 L750 Sep 2016 228 100 1 99?155 500 1 896 Oct 2016 216200 1893 152800 io-2016 210700 1845 151500 Dec 2016 215 000 1 883 152 000.Jan-2017 231.800 2030 157.400 MINIMUM DECOMMI$SIONING COST-PER 10 CFR 50.75 FORMULA PROCESS index Date Enclosure 2 WPU0573:'Ex WPU0543 Px Fx 1.889 1.955 1.863...1.881 1.849 , ,, 1,847..1.870 Producer Price Index-Commodities Original Data Value Px Values Series Id: WPU0543 Not Seasonally Adjusted Group: Fuels and related products and power Item: Industrial etectric power BaseDate: 198200 1854 1.920 1.983 Producer Price Index-Commodities Original Data Value FxValues Series Id: WPUOS73 Not Seasonally Adjusted Group: Fuels and related products and power Item: Light fuel oils BaseDate: 198200 Page 13o114 ULNRC-06349 EncIour 2 Enclosure 2 Page 14 of 14 MIMMUM OCCMMJ51ONWJø51 .P__1q_R SQ75 ORMUUPRQE55 WatiurbAUIutment Factot I8)Pe!erm!ntlgn PWR 1986 1 000 1GB?1000 198.0 200?199_________2007 1990 200?1991 2A94 1992 2494 1993_U 409 1994 10973.ioss 12324.',"1996________12171 1997 15352 1948 15 636 1539 15635.'..:',__..2000 8052 2001 3952 2002 9467 2003 946?:: c 2004-, 7934 2000 7.934 2036 3633 2037 3653..:*.-2008_______9612--2009 2010 12 280 NUREG-135? Re'i 14;Pob8hed Novfmbsr 2010 ,.as VIueo1orGenatIc1LW D1,posat 5tefe 2011________12.263 D{rect 01poatw11hVendorsffl PWR 2012:*5 12260 2013 13 335 NUREG-1307 Rev 15;FInal Report PUblished 3nuary 2003 3 V1uesforGen4c LW 0fspcslSI1{) 2014_13.635 CambIn3cn of Compact AffiSitod and Non-Compact Fad1Ity(1,) PWR-2015_13335 001310-1317.6ev 15: Draft 9jportPu53she4 Nonernber 2016 BsVafueofor0enei'ators tocatedo ISo UnafflSatedSta!es and hoso tocatedJn Comp;ct-Affl3atod5ates
- .,..4
- havfng no 0opooaf FadIIfy6*;;.--2010______12.471 PWR NUROG-1307, Rev 16 Page 5,.fnos 37-33 xtatos Uceooeeo noflorotedin the1loiohwest 6ackyMounta(n, Atlantic at teono Compocooohauld uon fhe 3o VoI3eSfor'Gfnerotnr010cafedin Italy NofAffilioted v.4th a CntnpacthoWnga D4pa?Facik1j(xetfcocnotefrj1o rabbI-I).Footnotet)to Table 7.1 sf2oo fr)Offortive withNURfGl3O7, Revialon 15 fh CVJfrnM&ews Coanty, Tanao, Is also ovolabk ca afull-oemice(i t., CossA, 8, andcJ LLW thopafa5ityfaroaxfe9tn.rotas locotedinltaty not offiulotodwith the Teoos Compott Oot-of.tampoct generatns.hcwever.
moot oabmlt on impoctpetiUon to the Team Compact Cammlsoionforoppxooalpdartoshlpplng Thelfofo cfThzoscloo ffmiLt l303Irlcncompoctwaoff &sposedafLhe CWFIa3Operrentoflicesuedcopadoj ondknpaoescdd5onalf.no on UWdispmrdofftom ootcf.ontport ennrotora With the av&IabIliOçaffhffJidl-4ervkedispmalfocllfty to out.of.rampact woategerttrotorsondthe Iivn Utah dioposolfcdIItyfaiony Coso4 LOW genttathdin the UI.the Gteric LLWOlspnoclSrte option medinpm4auo 00o!ona ofNURfG43O7isrepiaced with thiooption. width provides BoveluesreprmenUnga rornpasite afthe dfspooaliatesfar these noodlnpomifocIhries PageI4a!14}}