ML17097A558
Text
{{#Wiki_filter:ULNRC-06349Enclosure2Enclo5ure2Page1of14MINIMUMDECOMMISS)ONINGCOST-PERiiCFR50.75FORMUlAPROCESS-.($Mitlions)?termineEstjmatdDecommissioningCostsIn1986Dollars$105.00=1986$CosttFrom10CFR50.75(c)(1)fi)ForPWR3400MWt]CajuIateLaborAdjustmentFactorf1xJ2.614=LxU.SDepartmentofLaborSBureauof.aborStatistks;Emp'oymentCostndexfortota'compensation,forprivateIndustryworkers,bybargainingstatus,censusregionanddvlsion,andmetropolitanareastatusMkfwestRegionBase1x=2080(December2005100)December-2016ECI125.7(December2005=100)Lsc=[fBaseLx/100)'ECIICalculateEnergy4justmentFactor(Ex]:L870ExFromNURf1307Revision16ExPx(PxCoefficient)+FxfFxCoefficient)0.58=PxCoefficient(ForPWR)0.42=fxCoefficient(ForPWR)DeterminePxVa'ue1.883xPxU.S.DepartmentofLaborBureauofaborStatistics;ProducerPriceIndex-CommoditiesSeries0:WPUOS43NotSeasonallyAdjustedFuelsandrelatedproductsandpowerIndustrialelectricpower1982=100January1986ValueofPPISeriesIDWPU0543=114.200December2016ValueofPP1Series0WPU0543=215.000.PxDecember2016ValueofPPISeriesIDWPU0543/January1986ValueofPPlSeriesIDWPUOS43DetermineFxValue1.854=FxU.S.Departmentoflabor,BureauofLaborStatistics;ProducerPricelndex-CommoditiesSerie50:WPU0573NotSeasonallyAdjustedFuelsandrelatedproductsandpowerLightfueloils1982=100January1986ValueofPPISeries0WPU0573=82.000December2016ValueofPPISeriesIDWPU0573=152.000Fx=December2016ValueofPPiSeries10WPUDS?3/January1985ValueofPPISeriesIDWPU0573CalculateWasteBurialAdjustme4factar(3x):12.471=BxomNUREG-130?Revision16Table24BxValuesforGeneratorsLocatedintheUnaffiliatedStatesandthoseLocatedinCompact-AffiliatedStateshavingnoDisposalFacilitypwRCalculatetheDecommisin1neCostEstimateEstimatedCost(Yeara)=[1986$Cost)(fA*Lx)+fBEx)+(C*Gx))0.65=lncCoefficient(A)0.13=EsCoefficient(B)0.22=BxCoeficcient(C)Is492.019=Estimated2Oi6$CostPage1of14 ULNRC-06349Enclosure2Page2of14LaborA4iustmtactqr(Ixifri'atioii124602c-1985IndexVIue-June19S1=1001,400Mu)tipierConvetionofiune19891003ndeValuestoJune191=100IndexValuesL839=MultpherConversionolDec2005=100IndexValuestoJune1989100IndexValuesUt1jMuMDECOMMiSS(QNNGCQ5T-R10CFRSQ15FORMULPiLQCESS5Enclosure2?..,,IndexDateIndexValuendeaBaseYearIndexValueIndexBaseYearIndeValuendexBaseYearAt1wxdate.:"4-,,-----'-.'._.-___.__"Dec19856Jure----,..k.-..__,.----Mar-19B61259June1981=100'y:.1010Jun986:;1262Junel9Sl=100:"..1013Sep19861273June1981=100Dec-9861281June2981100':LOISMar19871291JuneI9Sl=1001336jun1987'1302June1981100...1045Sep-19871312June1981=00'c"'"'*1053,.'Dec-19871317iune19811OO1,057Mat1988'134.4June1951100,1075Jun-1588'?1355June1981100'*"lOB?.0cc19881380June1981100.Sa.108Mar-1989'1393June1581100.93.9June1989z100"LIlSJun-15S914091une1SS1100100.0iune19591O01131Sep-ISBS':1423)une1981100101,0June19S9100'..'S1142-S,SSS-*.---------.-*..'--SSS---.SSSSWSDec-1989,s1436June1981100,.101.9June1589100t,S1152Mar-1990'14SBS*June19891OO1170Jun-190',,1477SSS1O48June19891CO'S1.185Sep1990,___14981363iunnlSB9100Dec1580'"1509iOi.1June1985lOO1.211.Mar-1991152.9108.5June1929100.1.22?Jun-1991*1546S105.7June1989200,1241Sep1991,.,_1567,,.,june199lOs)1257Dec-iSSI:..158157.112.2June19891OO,:Mar-1992'z1603'*113.8,1989';c;.'S:'iui..1992*71615.114.6June1989=100.%.,1296Sep19921625,_,,____-1153June1989100,_______,,1304Dec1992,1636'1161June1989=10011.313MarL93:1661iii.gJune1989=100...1.333Jun-1993.lBSIi'119.3June1989100,.,.'.13495-Sep19931692-1201June1989-100,I3BDec1993:;:'170.8S1212Jun199=100..,t1.371Mr1994j.17301228June19891O.SJun-994":c,174.2S'123.6June19891.,;1.358Sep19S4.'.175.61246Junel9S9:1,7..y..1.4090et19941761k':,1250Juise19891..:5J1414Mar-1995S'::177.31258June198S15,.1.423Jun199517g8.'.1269June1989I.,.S.1.435Sep1595.'1799.5.S7127?June19891.1.444e995:.isos:',128.3Junej989l.,'..1.451---'---.--55,-,S..,.-Mar19961825S129.5June1989=1..221464SJun1596.1842130.7June19891..'.i..1.478Sc1996,..;.:1850*"1313June15891.7;.1.485SDec1996'18611321June1989-1O..'.1.494Mar1957'18?8...1333June1989:1001.50?.5Jun1997'1898'134.?June198910..:%...1.523Sep1997.1919.,..:.136.2June2989=100...1.540Dec-1997,1529L::136.9Jue1989=1OO..;,.-.:Mar2958194.9.513L3June1989100..Si2.1.564Jun1398:*:196717E139.6June19891.0071.579SS5,,,,.,,Sep1998*19855..5140.9June1989100B.'1593Dec.1998..,.1992:';1414June1989=100,1.599Mar-1999199.71417June1989l0O1?..71.602Jun199202.3.43SJunel%%10011.624Sc.19'204.3:'.'1450June19%91OO.1MG.5,,,-.5.,S.......,......S.......'---'-".k'Dec.199'.2061'.146.3June1989=lDQ,?".1...1.64Mar200"',.20981489June19.1OO:1.684Jun2000,'.,2123>1507June19100....c1.704Sep20001144,,1522June19100,,,,,,,,,1721Page2of14 ULNRC-06349Enclosure2Page3of141246Dec-1985IndexValue-June1981=icc1.409=Mu1tIpI1erConversionoiJunei989cndeeValuestoJune19&ilCDIndexV&uesi839Muftiptie:ConversionofDec2D05e100indexValuestoJune1959=100indexValuesindexDateindexValueindexBaseYearjJIMMDçOMMlSS1QNlNGpSTPt1QCFR5O,75fgWtA.PROCESSBclosure2i_*,:.::-IndexVatusIndexBaseYear::.idesValueIndexBaseYear..*AtindedateDec-2QCD*-*216D:1533iune18S=!DD:,1.734Mar.2rCx:.%-2181114.8uneiBBS=IDD1.s84.8Dac2DO51D.1751Jun20D1119.8..:156.DJune1989-100.854Dec2311511101.i754so.20D11s221.2(_I.157.4June1989LcD86.1Dec2,C5=150.1.785..Dec2OD1....2235...1585June1985100.'86.7Dec2055150*:1:793uar-2552S...'227.0::.;161.1June1989150880Dec2505=105..:1.822isv2102:.2291.162.6June1989=150887Dxc20551501..1.839Sep.2052--:2354163.5June1889-100:890Dcc2D051001849Dec2002..231.9:146June1989105:.89.5Dec2GDs1501.861Mar-2003:.238.1,,1690Ju,.198sj5592.1Dec2DOS=100.2.911Jun-2003245.1,i/CJunellBb=1%..928Dec2CC%1OO.1.927Sep2503.24:0:.111.7Juno1969=150*:93.8Dec2005=1CDT193?Os:2003:.243.1...,725Ajne1989130:94.5Dr'c2005100.4.1.951..&i:nV...:.747June1989-100:95.0Dec2005150.Jun-2004:...2483.:.-1762J.ne1989tOD>,959Dec2DOsiDD:1.993Sep2004.250.2.4..177.6June1989100.966Dec20051551;'2008Dec.2004..5:3557,.....177.9June198910?959Dec2005=100?!2012.1;r-2055....253.6June1989:105:Dec2005-IDD2.0ThJun2005.2549i,...1909June198910098.4DeclOOScjQtJ2.345lsq!.aa...s?4_._:,_.1sneISb9=1002!qqy'!q._1L_...._J.9.Dec.2005v..259.1x.183.9June1989=100....iu.oDec2005100E::2080Ma'-2005.25*9.:185.2....100.7Dec200i1001.*.2.034Jun2006.263S."1870..,:ioi1DerlOOS100ç:2.115Sep-2555265.1:..:.101.3Dec205s=1002.127Cec-2000,2664::P590.;.1028De20OS1012.138Mar-2007..257.7:39...-103.30ec20CS130..',.2148Jun2007..270.0....191.5.?..104.2Dec2005200.,2.167Sep2017..:2710;:.1914:j104.6Dec20CS100.2175Dec.2057:2728.193.6..;.105.3Dec2005100.....2.190Mar.2008.2747194.9:.106.0Dec2005155.:.2.204Jun230827?3196.8..107.0Dec2005=100:2.225Sep.2C1u8..2i83:-.197.5.:35J4Dec20D5100:,2.733Dec20082788::v..'197.9..\107.6Dec2005=100.2.238Mar2029.,.:27'3.6...1984..107.9Dec2055.jQQ....,22442w'5Q5.280.1i...1988..,1081DeclOOS=130....2.249Sep.2009.::240..:1933.:jQg4Os2005-1002154Dec2569281.4:7108.6Dec2005=1004..2.258Mar.20s0.2848.,:202.1:.109.9Oe:2005-1002.42.785!un.2020..2dB1*:203,0':.110.4Dec2005=100:.5V.2.296!...-.-19L!....)9...Dec2D0S1D07,Dec701'.2884.:204.7.,..113Dec20(1.100?2.315Mac-2011:290.7..5.206.3.-:112,2Oe200511)02.333Ju.20Th.293.6:208.4.:1133Dec20C-100.u2.356Srp.2D11.2944..::.208.9.:113.6Dec2005100;.iN2.362Dec'20s1...295.1:209.5...113.9Dac2DDS:100236%Mar.2012...2972210.9114.7Dec200510072.385Jun2012..2988..21'.O:,z:ltS.3Dec200S1cc2394Sep202299.5.212.6....115.6Oec200S=100I172404Dcc2022.300.3.:2131::115.9DeclOGs:1002.410Mac-2013*:lOtS.:..214.1:1164De:?0015.0..2471Jun.2013303.2..215.2;;,.117.0Dec21Os200J2.433Sep.2013.:..354.2:215.9:7117.4Dec2005=tCO,:.2.64Dec-20.33032trL216.5:5:117,8Dac200S=1002450Mtr-2014.'3fl58i:::2177.:355,4De20th=100fl.2.462Jun.2014.309.6:%,:219.8.17.'1199Dec200s:1002.485Sac2014:9.:220.72120.00e_2u5.20074950cc-lOIS.31...7H.2212.:1203Oec200S100i..s..2502Mar.2515...314.u..222.9.2:.121.2Dec2X5Soc:r'2.520Jun.JOtS31t,6:u223.3:.:.1l.4Decwo=soc<2,525Seo'2615.316.4j't':224.5'-:Dec2005=lOG2549Page3ofl4 ULNRC-06349Enclosure2Enclosure2Page4ofl4MiNiMUMDECOMMJ5iONtNGCOSTR10CFffi97SFORMULAPROCE5IaborAdjustmentF;ctortLx)DerIvtJoia1246Dec-1985IndexVIeJirne19811001409=MiUphetConverIof]une1989100)deVuetJu'e981=100Inde*VaeI839Muftp1ierCornerofDec2005100IndexVa!t89100IndexVauIndexDate*IndexValueexBaseYeac*,Vaun.x8seYear;:UxVauIndexBaseYearAtxdateDec-2015*3174:-*:22532.12250ec2005=100:25471ir2016319?226:123.4Dec2005=100:.:.2.5GJun-20163226.2291245Dec200S=I002589Sep20163247;:;2341253Dec2005=1002.606Dec-2016.32572312.,1257Dec200S=lD02624EmploymentCastIndex=Orig)nalDataValueSerIesIdC1U2010000000230NotseazonallyadjuatedSertTitle:TotalcompensationforPnvaleindustryworkersnMdwestIndexOwnerahipPrivateIndustryworkersComponentTotalcompensationOccupalion:Allworkersindustry.AltworkersSubcategory:AllworkersArea;MidwestRegion_________Page4of14 I!!!*!:t;f!!!*.;:::!;,.Ii9;1fr--:t-!t-Ji!&)-!i-*:4J0_*)'S'nIntOtOc'atotOcx;cx,£0tt1aicra,'-ar-'-%Jf-,J%J*J%.J%J°H°°°mrncmCUa-:I;:!..'t'.t'I...j1,..1*1II;Ij(jj:tI'IAIJIIIIIIII?'.:.!1-I-'I-'i-'I-')-b-I-'b-)-h)-I-I-I-b-'-'hI--.CDit-jt%JNJ%Jj-4j-pfr-4I-.'Ott-'*k.*jI-'000OjO!O0t-k-k-Hit-tI-'Ci-0'i)-:IJI-'t-)--)-tZmC(Ucit?'JN)tOfl3t*flO0inrJrJIU1uJrJr%)104-'0i)btsit%rjtobz:wrccbswksowwr,w'.a.Jo[tn0n,,tt<o00000o:oacio1o.o'otoocoooo!o-ooaooooooooofoo000000OO.OO00nft?OOOoOOO!OOOOO:OOOOOOOO.OoOOOOOIO.OCOOOO!cHOOOOOOOOO!OO;;o'::':.Ag.I-I.;azz0I:1::*---::::.;--'::!:II-VI-OPO:O;Ooo:-'0COO;OiO11Mi!°Ph:h0OOootDtDtDLOWWWOOOOOWWWtDtOtODLOOOOtDW'DtDWWW1tDWOOOOitDt&OOO2%_j..j*%_J4?*tO000000a'cm's'0U)0.340S'JVIflUIVII.JICIut-.is-p-40'.1COi01CltWOOjI-II-'3tO000UIP.)OWLLfljW100m0Q3Cl4)1fl4U'-fl4va0thNJfrWCc-JtON)U'01W'JLbccmccatoinn.a2Ii'I{IiII'Iti;Ii,II3It;!1i!'CII'I;I{{1i('j01flJ(JIfl01VIVItnjcnj? t'cn;Uuijvi'rtnoU'tflitfl'U'(PUPti'4tnIut1st3.g'CoOa'2inwwr!-:ovt)ylCIm:OIlw:w!4'.ai-ccaIwImu'{wowtn1wwmacn4Ilw:Nr%J4nCowsI%J-WtflQ1W0&;io;Lom!w{w:-.4Lnøi&jij3IbJi-'Wb'-sbbi1us-'oocwo00001040000OO'O000)0OOOOOOC000100010000OO0:000001001010000OtOiOO0OOOOOCooooo1o0:000000:OiOOt00000iC00000F0010E0000I*.:I0..'.1'!:I!....*1:Cti.f,;.L-3a)471Cl*J%JGCGmtn1tntQiUIVIt73ClOCO0'-i-.i-.JCl%%JQmmai1mmmviu'is'tna'tninam0NJVit&VitoQWIn'.J-t-.JEcn-Javi00ttJtoirx-.uuUi0tfJ3(flWjriJijQo-30NJ'r0mm1%4aI01cnLntDJ'uiw-..ai0jS£'t'I'IiiI'I0I0I000+00001000101000000000000000000000oc0OlO0000;043VIFtZWLZcXCE.%4j%%3cxooooact1ca&oaIcxCoO00CCCCcxozacx'oz.i-s3ccccwiaaw&1N1W3W!CC%JlOQmStflMlWIW'W!IStnw1Mi0aiw{tnnLcn!tJio,J.W4*00-aicyib&QUi00m-.i%3I-*R"'JQ-.4W4ccMtoH1iVI40Viu'wOiau'0W440'C4:*t'::t::::;:;:::;.:...c'pp%J ULNRC-06349Enclosure2Page6of14EnergyAdjustmentFactor[Exjj3erivationEx=Px(PxCoefficient)÷Fx(FxCoefficient)038=PxCoefficient(ForPWR)Th4%=FxCoefficient(ForPWR)M1MMUMDECOMMIS$IQNINGCOSTPER1OCFR50.75FORMULAPRQCES,SEnclosure2PxExIndexDateWPU0543WPU0573rExOct-1989***.1172001.026t640000780,Q..E0323Nov-198911135000.99464A00.0785-0.906Dec198911420010006810008300929!+.-------.-.__%4_%.---..Jan-1990.*1149001.006'85.3001.0409:;:..*1020Feb1990&11500010075940007240888Mar-1990115.400101160.4000.737$.4:J;0.895Apr19901151001008610000744,L2!!!May-1990117.0001.025.i.:*:58.4000.712?0.893Jun19901239001085'530000646tk0901Jul199012440010895160006290896Aug-1990124.001.091,:72.3000.882'1003Sep-1990125.0001095'!;:87.3001.0651.082Oct19901212001061.1048001278.1152Nov199012020010539890012061117Dec1990118900104189300108971061Jan19911242001088829001011.1055Feb199112430010887430009061012Mar1991,j1243001088616000751'0947Apr1991'1247001092600000732r0941May19911282001123fs960007270956Jun1991132600116157600070270968.,Jul-1991134.5001.17858.1000.709Jt0.981Aug19911338001172621000757-..0998,,Sep-1991133.8001.172**65.4000.798':1.015Oct-1991?:128.300L123.,67.600.0.824'0.998"Nov-1991J-t'ç.-J2ZLAI...7.oa0*JL866......0ec1991%_::_1251001095jJj2000759LJan1992'<"1259001102544000663.0918Feb19921253001097573000699eq0930Mar1992j2i!29..i102_560000926Apr-1992124.8001.093t.59.0000.720,,0.936..May1992.?i.9Q1125F62100Jun19!21348006540007981020Jul19921356001187..64600Q788flJ>t1020Aug1992flOO1_183'6!3000Z721010Sep1992'-1359001190&4z6560008001026-.2E!:,I!i¶uoqj4Zt:.!2I......SSJ&%L..__..1.01.Nov-1992:::'c:125.5001,099!j"64.2000.783.0366.o;-1992;;:126.7001.10959.4000,724;0:948Jan1993--'!!1001113t:st_5!aO72O-.Feb19931264001107...i2.2°...QL°Z.Mar-1993126.7001,109th...63.2000.771,0.9673--!!09.,__!?2!9P.°Lq:ZMay-1993127.5001.11662,6000.7630.968Jun1993136901199j_6280002411007Jul1993.137.1001.201,57.0000.695.it%t0.988Page6of14 ULNRC-06349Enclosure2Page7ofl4_!wrgvA4justrnentFactor(i'dDerivapjEx=Px(PxCoefficient)+Fx(FxCoefficient)0.58rPxCoefficient(ForPWR)0.42=FxCoefficient(ForPWR)I'xFxIndexDateWPU0543WP00573Aug1993137.20054400Sep-1993137600-59300Oct-1993:131.90065400,Nov-1993..jI2630061.600Dec-1993;::.126,000.51.400Jan-1994126.20051.500Feb-1994.12590057.500Mar-1994::125.80056.200Apr-1994*r12540054.700May1994.12600054.700Jun-1994';)133.50054.100Jul1994:134.50056300Aug-1994:*134.50057.500Sep-1994.::*134.90057.700Oct-1994129.10057.700Nov-1994127.0005B.800Dec-1994*(t127.40054.700Jan1995::127.60054.700Feb-1995:':128.00053.300Mar-1995T128.30054.300'Apr-1995126.40057.100May1995130.200*59.100Jun.1995135.30055.800jul1995136.600*53.500Aug-19S.:.136.500.55.600Sep-1995:133.70058.200Oct-1995:::131.40057.800Nov1995127.60059.500Dec-1995.:127.700*60.600Jan-1996;:..127.90062.600Feb-1996;...i127.10059.700Mar-1996127.80063.500Apr.1996129.10074.700May-1996tti135.00072.000Jun-199613730062.800Jul-1996136.00064.300Aug-1996,136.20066.500Sep-1996*,.136.20073.400Oct-1996:.131.20079.700Nov-1996127:10076.500Dec-1996?tI127,700.76.100Jan-1997:.:."128.30073.700Feb-1997':;128.10072.300Mar-1997128.20065.200Apr-1997.127.300,65.300May-1997.iI129.70064.20Of4jNlMtiMOECO4MI55lONlNf5COSTPERICCER50.75FORMVI.ApaoçEssEnclosure2_________Ex0.663:.;0.9750.723*'h1.003079810050.751U0.9570.627*i.;T0.9030.628?;:'%>0.9050.70i,0.9340.685*;:..z0.9270.5670.9170.667DzS0.9200.660:::0.9550.687*::,%f0.9710.761::f0.978.0.704'0.981070409510.717;i:::?.'0.9460.667cY%0.927'.0.667::;:&7:;;0.9280.6500.9230.66%:;+/-0.9300.6960.934-.,.P2?!A.%&0.6800.973-0652:JII__09680678..J::___09780.710v1\e.s0.9770.705>,0.9630.726.,::0.9530.739.t..L:%t'0.9590.7630.9700.728..0.9510.774::0.9740.9111.0380.878ç;;;1.0540.766Scc4.s1.020078410200.811:src/1.0320.695'%1.0680.972:z1.0750.93310370.928::::1.0380.899:E;:&1.0290.882..1'C5:1.0210.7951?'fl'0.9850.796Z%;:0.9810.783'>Nt:0.9881.201.'4:*.t41.205':1.1551.106:.:4:1.1031.105:,::.:1.102:1.102J.!41,098;!Wr)1.1031.169Zf9t'1.178Ey.:c21.178*i1.181'2;?:.c;1.130SI%I1.112.1.116:';,1.117'4;...1,121:*-.:1.123:.12:cY1.1401.185VO%1.1961.1951.1711.1511117)'%1.118[;LtC:1.120'.1.11311191.13011821.204;:.:tiS'.11911.193L\:1.193;S:Y.1149:,1.113AW'?f1.118::Q%JI123L1221123%'1115*a1136Page7of14 ULNRC-06349Enclosure2Page8ofl4gn.gtgyAdjustmentFactor(ExiDerivatIqEx=P(PxCoeffident)÷Fx(FxCoefficient)0.58=l'cCoefficient(ForPWR)0A2=FxCoefficient(ForPWR)1.1831.190:It1.1801.1911.13911201.123..1.1161.1141.109:1.107:":1.131..":.1.172:1.1801.184fi!1.184.1.142itfr3;1.1171109F.,._..yqtIntL--'a1.099ctmr21.0961.11611521.1731.1731.17411341.116?0,7410.7050.1500.7370.7900.8020.7240.6600.6340.5890.612_________0.6100.5650.537'0.589'0.578.0.563,0.473..a.4990.4662t,..0.522tb.640:'0.641:',0.639",,:..:0.716?J\,'0768'-0.824cz;:0.7990870"0889'0.918%'EtT.i.1.072M"t;1.094L7:.:1.013J..1.011r1.051_10821.343;Mat;1.1171.0130.9980.9860.9991.0000.9930.9870.9560.9240.9120.8910.8990.91209170.9150.9120.9340.9050.8850.8420.8500.8330.8570.9050.9160.9370.9811.0031.0270.9931.0131.0161.0301.0941.1031.0701.0781.1201.1461.1671.2641.2371.2201.1891.1851.162.1.119j4[11MUMOE5OMMISSIONINGj,QSTPER10R50.75FORMflROCE5SEnclosure2Px.WPUOS43FxWPU0573,lndexDate.'...-.-.Jun-1997i%IJI.1997r:Aug-1997Sep-1997.Oct-1997;:.dS;Nov-1997:2:,Dec-1997Jan-1998;zj,Feb-1998%f..Mar-1998:;/,,Afr-1998rMtaJun1998JuK1998..Aug-1998.,ISep-19981..'Oct-1998't.:Nov-1998:Dec-1998;?.E'Jan-1999E'?Feb-1999Mar-1999Apr-1999"'May-1999,JJuI-1999Aug-1999Sep-1999.Oct-1999Nov-1999IDec-1999Jan-%000Feb-2000Mar-2000';Apr-2000,My-2000Jun2000*Jul-2000Aug-2000.-Oct-2000;;.;;Nov-2000Dec-2000IfJan2001Feb-2001:I.Mar-20014I135.100135.900134.700136.000130.100127.90012$.300127.400127.200126.700126.400129.200133.800134.800135.200135.200130.400127.600126.600126.100125.500125.500125.200127.400131.600133.900133.900134.100129.500127.500126.500126.800126.700126.700126.800128.600133.600136.200137.400137.800134.100130.900132.700136.400136.400136.50060.80057.80061.50060.40064.80065.80059.40054.10052.00048.30050.200______50.00046.30045.00044.00048.30047.40046.Z00,________38.800________40.900__________38.20042.80052.50052.6005240058.70063.00067.60065.50071.300.--.1.110,.75.3001.109:87.9001.109.::t89.7001.1102.,:83.1001.126,.82.900117086.200,1.193:o.a88.7001.203j;91.6001.207t:,.iio.ioo1.174.':108.600I146:.'108.4001.162..,100.6001.194,..,'.96.1001.194*.91.6001.195:83.100Page8ofl4 ULNRC-06349Enclosure2Page9of14gggyAdjuqjpçjijctpr{ExlDerivatonEx=Px(PxCoeffident)+Fx(FxCoefficient)0.58=PxCoefficient(ForPWR)0.4%=FxCoefficient(ForPWR)M1N1MJMDECOM41SSIQNIN6COST-PER10CFRSO.5FORMULAPOCESSEnclosure2PxWPUOS43FxWPUOS73IndexDate-ExApr20011351001183862003.0511128May200113620011939420011491174Jun-2001148.4001.299..90.2001.100.:4%7:1.216Jul20011495001309813000991I176Aug20u114890013048320010151182Sep2001148200129893000113412290t200114380012597680009371124ov200113730012027050008601058Dec2C0113690011995660006900985Jar200213630011945830007110991Feb200213540011865960007270993Mar-2002135.7001.188*69.10008431.043Apr-2002*135.4001.18676.4000.932I079..1.May-2002-Z:2a0...!.!2.Q.Z!295.!2Jun-2002*:,:.143.6001.257.71.4000.8711.095Jul:2002144.9001.269Jfr:'755g0.9211.123."Aug-202'145.0001.2701W377.9000.950.1:13Sep-2002145,8001.277:.'89.5001.091t;:.:.1.199Oct-2002*140.0001.226'..::95.1001.160::.t1.198Nov200213950012228280010101133Dec2002139600121)8460010321142Jan200314030012299570011671203Feb-2003"140.6001.231120.4001.468x.;..1.331.Mar-2003143.3001.255128.9001.572L;':.1.388Aor200314430012649830011991236May-2003145.1001.271:85.5001.043;.J.;?1.175Jun200314830012998720010631200Jul-2003:*::&;151.6001.327..90.1001.099:.t1.231Aug-2003..151.3001.325:::94.1001.148:::1.250.Sep-2003152.0001.33188.2001076*.'t1.224..Oct-2003147.4001.29197.8001.193...1.250.Nov-2003142.7001.25093.0001.134*,<,R..1.201Dec-2003142.900125195.8001.168.JZ1.216Jan-2004,:143.1001.253106.8001.3021.274Feb200414310012310080012291243Mar2004143100125310780013'S1279Apr200414310012531152301405V1317May200414420012631160001415I327-Jun2004152400133511150013601345JuL2004:152.20013331193001455:;:1.384Aug-2004;154.0001.349'.b';131.1001.599T:j*1.454Sep200415400013491368001668c1483Oct2004145800127716170019721569Nov2004'144900126915350018731523Dec2004146200128013380016321428Jan-2005-.148.9001.304.,i:138.5001.689.1.466Page9ofl4 ULNRC-06349Enclosure2Page10of14gnergy4dhjtmentFactor(Eç1DerivajqEx=The(PxCoefficient)+Fx(FxCoefficient)058=PxCoefficient(ForPWR)042=FxCoefficient(ForPWR)MINIMUMDEcOMMJ$LIONtNG.COST-PER10CFRSOflFORMUIAPROCES$Enclosure2IndexDateFeb-2005Mar-2005Apr-2005May-2005iun-2005Jul2OO5*Aug-2005Sep-2005Oct-2005Nov-200SDec-2005ian-2006Feb-2006Mar2006May-2006Jun-2006Jul-2006Aug20O6Sep2006Oct-%006Nov-%006Dec-2005ian-2001Feb-2007Mar-2007Apr-2007May-%007Jun-2007Jul-2007Aug-2007Sep-2007Oct-2007Nov-2007Oec-2007Jan-2008Feb-2008Mar-2008Apr-2008May-2008Jun-2008_____Jul-2008Aug-2008Sep-ZOOS.2sL.P2itINov-2008148000148.100148.700151.100159.700162.100167.500162.800.159.500161.100161.400167,00168,600167.400169.600170.800181.200181.900180.200181.000171.200167.200167.800171.900175.700172.100173,100179.200186.700187.000187.600188.400182.700180.300180.000181.900180.000183.100185.200189.500191.900196.100197.100195.900193.000187.700PxFx4'__________-'---WPUO573:._145.0001.780'1.499169.4002.066..*["1.620170.9002.0841.63116530020161614180.6002.202.**1.736186.2002.2711.777194.5002.372;.,:1.822209.9002.560:;r:2C190225200030732101199100242818381936002361'181119180023391831190.0002.3177*.1.829199.2002.429:."..21:870221.9002.7061.9982314002822,,*2053238.100.2,904!sc;L;7;:'2.1402316002824________2110...---.-.--.---..--,.-,.--,.---.,-______.,_-._.1__."241.4002.944S%2.152______203.1002.477.>t:1.960_______1981002416'18841982002417,,1864200.4002.444";.,1.8791800002195Z1795191500233518732151002623I9762318002827",..20o622530027482064222400271%z),20872378002900"22168225.5002.7502.108238.9002:913>2.180243.3002.967\'L%.2.1742882003515'2392..265.7003.252:.D7c2.28027380033394t23262802003417'23493396004141.26693525004299fl2746-3849004694S2934_____4105005006.,.\,,,30774238005168'4$'3167343900419427623351004087.2711279000340224092182002661/:20711.2961.297;;,,;1.302C'.1323"?iiái::1.419,':-1.4231426"'.$-i1:3971.411.,,%,.&:;1.413'1.462..,,:1.476.:.1.466j3.4%8L;:&1:496!.*i('1.587.-.1.593,s:r'..I2L_A_1.4694I_Sos1.5',1507'*1.5161.5691.635.1.637.ia.1.6501.6001.579..1.5761.5931.576...1.603>-.,1.6591.680'E't,1.717'1.7261.715tL5tZ.1.644Page10of14 ULNRC-06349EnJ2sure2Page11of14çgyjAdjustmentFgctogx)DçJyatiornEx=Px(PxCoefficient)÷Fx(FxCoefncient)058=PxCoefficient(ForPWR)0.4%ExCoefficient(ForPWR)M!NLMUMDECOMMI$$Qi'4INGCQL-PER10CFRQJ5jftMULAPROaIndexDate::-Enclosure2PxFxWPU0543..WPU0573ExDec2008188300164916300019881791Jan200919D3D0166615980019491785Feb2009s9030016661456D017761712Mar200918760D1643ç.1368D016681653Apr200918690D1637.159900195D1768May20D9190SDD1668*1586001934,I780Jun20091933001693,18370022401923Jul20091962001718-.1652002015,1843Aug20091947001705-196100239'1993Sep20091949001707:18660022761946&Oct200918990016631933002357195-Nov2009186000162920780025342009Dec20031860001629'.,>19750024091956Jan20101863001631;2207002691..2D77Feb2DID1861001630'20020024411971Mar2010r1890001655'>21700026462071Apr-20101888001653t'J::2315002.823*.2.145May20101920DD168122600027562133Jun2010197800173221240025902092Jul2010199800175020930025522087-Aug201020080017582214002700..21Sep2010\.200000175122000026832143Oct20101946001704'23580028762196Nov2010190900167%'24530029912226Dec2010191400167525000030492253Jan2011193100169126040031762314Feb2011.194400170227880034002415Mar2011195000170830750037502565Apr2011&.194100170032510039652651May20111969001724.'31510038432614Jun20112057001801,31690038652668Jul20112153001885\-31150037992a89Aug20112166001897%--296900362w2621Sep2011215800189030650037382666Oct2011206600180929960036S42584Nov2011204000178632270039352689Dec20112044001790.30100036712580Jan20122011001761308800376u2603Feb2012200300175431650038602638Mar20121998001750-3308004034.2709Apr20121981001735'32710039892682May2012201500176431560038492640Jur2012207700181928460034712513Jul2012221500194028790035112600Aug2012222100194531340038222733Sep201%222800195133040040292824Page11of14 gçy4jstrnentFactor(ExDerivationEx=Px(PxCoefficient)+Fx(FxCoefficient)0.58=PxCoefficient(ForPWR)0.42=FxCoefficient(ForPWR)k074"iiófl2:3.693';.3.1023.996:.3.765:'53.706*:'%':3615'::,:3.596,y:3.663:3.7493.8454%3.741%itT3.601_3.694-'q'3628..-.37383.7403.71236I6**:,35843.54933103.182%.I42.670. 1172.24822852398-%_359fS:&2280_%J22001989(%\20161948t599.Afl<13951.313e*Zj13881.424t680t;.:?Ki.1822?:*1856:3tc279926742.63923672.0912.59%2.5662.55%2.5872.61%2.6432.68323932.5232.5702.6162.672-26612.64226522.6562.6682.6622.6342.49%2.4062.2082.0192.0672.0591.9962.10921952.1632.1272.0251.9551.90%1.7621.6291.589132113261.754£8851.928ULNRC-06349Enclosure2Page12of14Enclosure2::..Ex4)IMUMDXCOMMISSIONINGCOST-PER1QFR50.75FORMUPxati::;f;FxIndexDateWPUOS43-t4j%WPU0573--------'------C---.-:-\cJ>;-Oct-%012214.1001.875'334.100Nov.2012TMc!212.3001.859,311.600Dec-2012yc213.8001372301300ian-2013'199.2001.744's303.600Feb-2013-<:199.4001.746327.700Mar-2013%-;199.0001.743308.700Apr-2013-::198.8001.741303.900May-2013203.5001.782296.400iun-2013::.211.9001.856---294.900Jul-2013211.4001.851*-300.400Aug.2013/?z.s210.4001.84%'-307.400Sep-2013*.210.3001.842.'315.300Oct-2013.*201.2001.762,j306,800Nov-2013;..199.0001.743235.300Dec-2013...:200.5001.756;J'302.900ian-2O14.::.215.1001884',?*297.500Feb-%O14'.2214.4001.877'i",:09.100Mar-2014.2148001.881,06.500Apr-2014:tDx;210.8001346:-.305.700May2014k2152001884"304400Jun2014*:-224.0001.961':296.500Jul-2014,2273001.992?295.300Aug-2014227.7001.994!,.-293.900Sep2014225.1001.971'...291.000-99'L,-%7L400Nov-2014210.7001.845\j260.900Dec-2014213.9001.873.218.300---------Jan-2015222.4001.947'173.600Feb-2015221.1001.936.'184.300Mar-201521&2001.911185.700Apr-2015213.3001.868'178.200May-%O15217.0001.900,..136.600iun2015237.2002.077133.400Jul2015237.3002.078187.000Aug.2015236.8002.074180.400---------.------------'-.---,-..-.-Sep-2015234.2002.051-:tj'.t163.100*EE:ioiciaimuT';'iéiiJiNov-2015213.4001.869-1,?+/-59.700Dec-2015214.8001.881k..131.100,----.----.-,-----,--..-.---.--"r-T-Y----'-----Jan-%016205.3001.798t.:114.400Feb-2016204.300'1.789.'107.700Mar2016204.5001.791,*'113.800Apr-2016202.4001.772.j..116.800May-2016206.3001.806'.,.137.800.Jun.2016220.4001.330t149.400Jul2016226.2001.981152.200t.:-c,wPageI2of14 ULNRC-06349Enclosure2Page13of14EnergyAdiustmentFactor(ExiDerivationEx=Px(PxCoefficient)+FxfFxCoefficient)0.58=PxCoefficienttForPWR)0A2=FxCoefficient(ForPWR)Aug-2016227.3001.990143500L750Sep2016228100199?1555001896Oct20162162001893152800io-20162107001845151500Dec20162150001883152000.Jan-2017231.8002030157.400MINIMUMDECOMMI$SIONINGCOST-PER10CFR50.75FORMULAPROCESSindexDateEnclosure2WPU0573:'ExWPU0543PxFx1.8891.9551.863...1.8811.849,,,1,847..1.870ProducerPriceIndex-CommoditiesOriginalDataValuePxValuesSeriesId:WPU0543NotSeasonallyAdjustedGroup:FuelsandrelatedproductsandpowerItem:IndustrialetectricpowerBaseDate:19820018541.9201.983ProducerPriceIndex-CommoditiesOriginalDataValueFxValuesSeriesId:WPUOS73NotSeasonallyAdjustedGroup:FuelsandrelatedproductsandpowerItem:LightfueloilsBaseDate:198200Page13o114 ULNRC-06349EncIour2Enclosure2Page14of14MIMMUMOCCMMJ51ONWJø51.P__1q_RSQ75ORMUUPRQE55WatiurbAUIutmentFactotI8)Pe!erm!ntlgnPWR198610001GB?1000198.0200?199_________20071990200?19912A94199224941993_U409199410973.ioss12324.',"1996________12171199715352194815636153915635.'..:',__..2000805220013952200294672003946?::c2004-,793420007.9342036363320373653..:*.-2008_______9612--2009201012280NUREG-135?Re'i14;Pob8hedNovfmbsr2010,.asVIueo1orGenatIc1LWD1,posat5tefe2011________12.263D{rect01poatw11hVendorsfflPWR2012:*512260201313335NUREG-1307Rev15;FInalReportPUblished3nuary20033V1uesforGen4cLW0fspcslSI1{)2014_13.635CambIn3cnofCompactAffiSitodandNon-CompactFad1Ity(1,)PWR-2015_13335001310-1317.6ev15:Draft9jportPu53she4Nonernber2016BsVafueofor0enei'atorstocatedoISoUnafflSatedSta!esandhosotocatedJnComp;ct-Affl3atod5ates;.,..4:havfngno0opooafFadIIfy6*;;.--2010______12.471PWRNUROG-1307,Rev16Page5,.fnos37-33xtatosUceooeeonoflorotedinthe1loiohwest6ackyMounta(n,AtlanticatteonoCompocooohaulduonfhe3oVoI3eSfor'Gfnerotnr010cafedinItalyNofAffiliotedv.4thaCntnpacthoWngaD4pa?Facik1j(xetfcocnotefrj1orabbI-I).Footnotet)toTable7.1sf2oofr)OffortivewithNURfGl3O7,Revialon15fhCVJfrnM&ewsCoanty,Tanao,Isalsoovolabkcaafull-oemice(it.,CossA,8,andcJLLWthopafa5ityfaroaxfe9tn.rotaslocotedinltatynotoffiulotodwiththeTeoosCompottOot-of.tampoctgeneratns.hcwever.mootoabmltonimpoctpetiUontotheTeamCompactCammlsoionforoppxooalpdartoshlpplngThelfofocfThzosclooffmiLtl303Irlcncompoctwaoff&sposedafLheCWFIa3Operrentoflicesuedcopadojondknpaoescdd5onalf.noonUWdispmrdofftomootcf.ontportennrotoraWiththeav&IabIliOçaffhffJidl-4ervkedispmalfocllftytoout.of.rampactwoategerttrotorsondtheIivnUtahdioposolfcdIItyfaionyCoso4LOWgenttathdintheUI.theGtericLLWOlspnoclSrteoptionmedinpm4auo00o!onaofNURfG43O7isrepiacedwiththiooption.widthprovidesBoveluesreprmenUngarornpasiteafthedfspooaliatesfarthesenoodlnpomifocIhriesPageI4a!14 }}