ML16147A515

Submittal of Decommissioning Funding Status Report

ML16147A515
Person / Time
Site:	Perry
Issue date:	05/26/2016
From:	Halnon G FirstEnergy Nuclear Operating Co
To:	Document Control Desk, Office of Nuclear Reactor Regulation
References
Download: ML16147A515 (8)

Text

FENOC ffi 341 White Pond Dr Akron. Ohio 44320 May 26,2016 L-16-169 ATTN: Document Control Desk U.S. Nuclear Regulatory Commission Washington, DC 20555-0001 t By fetter dated April 15,2016, the NRC date for the transfer being May 31, 2016 10 cFR 50.75 approved the Order with an implementation (Accession No. M116083451 3).

SUBJECT:

Perry Nuclear Power Plant Docket No. 50-440, License No. NPF-58 Submittal of the Decommissioninq Fundino Status Report for Perrv Nuclear Power Plant By letter dated June 30, 2015, FirstEnergy Nuclear Operating Company (FENOC) submitted, to the Nuclear Regulatory Commission (NRC), an application for order consenting to the transfer of the Ohio Edison Company leased interests in the Perry Nuclear Power Plant (PNPP) to the FirstEnergy Nuclear Generation, LLC (Accession No. ML15181A366)1.

In accordance with 10 CFR 50.75, "Reporting and recordkeeping for decommissioning planning,"

paragraph (fX1), FENOC is submitting the attached decommissioning funding status report for PNPP.

In accordance with 10 CFR 50.75(b) and 10 CFR 50.75(e),

the estimated cost of decommissioning can be based on either the NRC formula cost amount calculated in accordance with 10 CFR 50.75(c) or a site-specific decommissioning cost estimate.

The site-specific cost estimate is based on a period of safe storage. Site-specific cash flows are based on the site-specific decommissioning cost estimate that was contained in fetter dated March 31, 2015 (Accession No. ML15090A447)

FENOC has not made a final determination on the decommissioning approach for PNPP. FENOC uses either the NRC formula cost amount or the site-specific decommissioning cost estimate to demonstrate adequacy of funding to meet NRC requirements.

FENOC may select a different decommissioning option in the future for PNPP, recognizing that the chosen option must meet NRC requirements for decommissioning fund ing.

Perry Nuclear Power Plant L-16-169 Page 2 There are no regulatory commitments contained questions, or if additional information is required, Manager

- Fleet Licensing, at (330) 315-6810.

in this letter. lf there are any please contact Mr. Thomas A. Lentz, Greqor{ H. Halnon Vice President, Regulatory Affairs and Laboratory Services

Attachment:

Decommissioning Funding Status Report - Perry Nuclear Power Plant cc: NRC Region lll Administrator NRC Resident Inspector (Perry)

NRC Project Manager (Perry)

Utility Radiological Safety Board

Attachment L-16-169 Decommissioning Funding Status Report - Perry Nuclear Power Plant Page 1 of 6 This report reflects FirstEnergy Corp.'s consolidated share of ownership interest in Perry Nuclear Power Plant as of December 31,20'15.

1. The minimum decommissioning fund estimate, pursuant to 10 CFR 50.75(c)

(see Schedule 1):

FirstEnergy Consolidated

$675,000,000

2. The amount accumulated in external trust funds as of December 31,2015:

After-Tax

$ 77,607,873 Ohio Edison Company FirstEnergy Nuclear Generation, LLC Ohio Edison Company FirstEnergy Nuclear Generation, LLC

$ 84,915,000 590.085,000 395.835.852 FirstEnergy Consolidated

$473,443,725

3. There are no longer any funds to be collected from the ratepayers.

4. The assumptions used regarding rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:

Consolidated Ownership Interest in Unit 100o/o "Real" Rate of Return through Dismantlement 2.00o/o Year of License Termination 2026

5. There are no contracts upon which the owners/licensees are relying pursuant to 10 cFR 50.75(eX1Xv).

6. There has been no modification to the current method of providing decommissioning funding assurance since the last submitted report.

7. There have been no material changes to the applicable trust agreement(s) since the last submitted report.

8. Mathematical rounding was performed during the development of the supporting calculations.

Attachment L-16-169 Page 2 of 6

9. Site-Specific Cost Analysis 10 CFR 50.75(eX1Xi),

states, in part, that:

A licensee that has prepaid funds based on a site-specific estimate under S 50.75(bX1) of this section may take credit for projected earnings on the prepaid decommissioning trust funds, using up to a 2 percent annual real rate of return from the time of future funds' collection through the projected decommissioning period, provided that the site-specific estimate is based on a period of safe storage that is specifically described in the estimate.

f n accordance with Regulatory Guide 1.159, Revision 2, a facility specific analysis may be used to demonstrate the adequacy of decommissioning funds, provided that:

NRC-required cost estimate for decommissioning costs, as defined in 10 CFR 50.2, is equal to or greater than the amount stated in the formulas in 10 CFR 50.75(cX1) and (2).

Schedule 2 provides a FENOC analysis that provides cash flows based on the site-specific decommissioning cost estimate that includes the use of a safe storage period. The analysis is associated with the costs for the radiological decommissioning of the facility. The cash flow analysis assumes the yearly expenses are incurred at the beginning of year. A two percent yearly rate of return was assumed.

As a result of this analysis, FENOC has determined that there is reasonable assurance that adequate decommissioning funds will be availabb for the decommissioning process in compliance with NRC decommissioning funding assurance regulations.

10.

References:

A. Decommissioning Cosf Analysis for the Perry Nuclear Power Plant, February 2015 (Accession No. M115090A447)

Attachment L-16-169 Page 3 of 6 Schedule 1 FIRSTENERGY CORP.

Calculation of Minimum Financial Assurance Amount December 31,2015 PERRY NUCLEAR POWER PLANT Ohio Reqions Labor (L) = Midwest Energy (E) = National Waste Burial (B) = Generic For BWR Unit Adjustment Factor Ratio Escalation Factorl l_=

f=

$=

2.55 1.748 14.160 0.65 0.13 0.22

$ 84,915,000

$590,085,000 5.000

$135,000,000 1.658 0.227 3.1 15 BWR Escalation Factor =

Base Amount for BWR greater than 3400 MWt =

Escalated Amount for unitl =

135,000,000 x

Owner/Licensee Ohio Edison Company FirstEnergy Nuclear Generation, LLC Total FirstEnergy Consolidated 5.000 Ownership 12.58o/o 87.42o/o

$675,000,000

$675,000,000 Note 1: Mathematical rounding was performed during the development of the supporting calculations.

Attachment L-16-169 Page 4 of 6 Schedule 2

Calculation of a Site-Specific Cash Flow Analysis December 31,2015 Perry Nuclear Power Plant The site-specific cost estimate for the radiological decommissioning of the Perry Nuclear Power Plant is $1,083,329,401.

The minimum decommissioning fund estimate, pursuant to 10 CFR 50.75(c) is $675,000,000.

Since RG 1.159 states that the site-specific cost should be equal to or greater than the cost calculated by 10 CFR 50.75(c),

the RG is satisfied.

A two percent rate of return was used in the analysis. The analysis assumes a period of safe storage. These inputs to the analysis are consistentwith 10 CFR 50.75(eX1) The analysis is based on 2015 dollars.

The analysis contains expenses based on the site-specific decommissioning cost estimate. The analysis conservatively assumes that expenses during a year are incurred at the beginning of year. Mathematical rounding was performed during the development of the supporting calculations.

Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2016 473.443.725 9.468.875 482.912.600 2017 482,912,600 9,658,252 492,570,851 2018 492,570,851 9,851,417 502.422.269 2019 502,422,269 10,048,445 512.470.714 2020 512,470,714 10,249,414 522.720j28 2021 522,720,128 10,454,403 533.174.531 2022 533,174,531 10,663,491 543.838.021 2023 543,838,021 10,876,760 554.714.782 2024 554,714,782 11,094,296 565,809.077 2025 565,809,077 11,316,182 577,125,259 2026 577,125,259 10,359,828 (59.133.858) 528.351.229 2027 528,351,229 8,990,841 (78.809.175) 458,532,896 2028 458,532,896 9,015,948 (7.735.498\\

459,813,346 2029 459.813.346 9,041,989 (7.713.916) 461,141,418

Attachment L-16-169 Page 5 of 6 Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2030 461.141.418 9.068.550 (7,713,916) 462,496,052 2031 462.496.052 9.095.643 (7,713,916) 463,877,778 2032 463.877.778 9.122.846 (7,735,498) 465.265j26 2033 465,265,126 9.193.386 (5,595,827) 468,862,686 2034 468.862.686 9.276.292 (5,048,062) 473,090,916 2035 473.090.916 9.360.857 (5,048,062) 477,403,710 2436 477.403.710 9,446,846 (5,061

,423\\

481,789,134 2037 481.789.134 9.534,821 (5,048,062) 486,275,893 2038 486.275.893 9.624.557 (5,048,062) 490,852,387 2039 490.852.387 9.716.086 (5,048,062) 495,520,411 2040 495.520.411 9.809.180 (5,061,423\\

500.268.168 2041 500,268,168 9.904.402 (5,048,062) 505.124.508 2042 505, 1 24,508 10,001,529 (5,048,062) 510.077.974 2043 510,077,974 10,1 00,598 (5,048,062) 515.130.510 2044 515,130,510 10,201,382 (5.061.423\\

520.270.469 2045 520.270.469 10.304.448 (5.048.062) 525.526.855 2046 525,526.855 10.409,576 (5,048,062) 530.888.369 2047 530.888.369 10,516,806 (5,048,062) 536.357.112 2048 536,357,112 10,625,914 (5.061

.423) 541,921,604 2049 541.921.604 10,737,471 (5.048.062) 547,611,012 2050 547,611,012 10,851,259 (5.048.062) 553,414,209 2051 553,414,209 10,967,323 (5.048.062) 559,333,469 2052 559,333,469 11,085,441 (5.061.423\\

565,357,488 2053 565,357,488 1 1,206,189 (5.048.062) 571,515,614 2054 571,515,614 11,329,351 (5.048.062) 577,796,902 2055 577,796,902 11,454,977 (5.048.062) 584,203,817 2056 584,203,817 11,582,848 (5.061

.423) 590,725,242 2057 590,725,242 11,713,544 (5.048.062) 597.390.723 2058 597,390,723 11,846,853 (5.048.062) 604,189,514 2059 604,189,514 11,982,829 (5,048,062) 61 1,124,281 2060 61 1,1 24,281 12.121.257 (5,061,423\\

618,184,115 2061 618.1 84.115 12.262.721 (5,048,062) 625.398.774 2062 625,398,774 12.407.014 (5,048,062) 632.757.726 2063 632,757,726 12.554j93 (5,048,062) 640.263.857 2064 640.263.857 12.704.049 (5,061

,4231 647.906.483 2065 647.906.483 12,807.592 (7,526,875\\

653.187

.200

Attachment L-16-169 Page 6 of 6 Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2066 653,1 87,200 12.913.207 (7,526,875\\

658.573.532 2067 658,573,532 13.020.933 (7,526,875\\

664.067.590 2068 664,067,590 13.130.383 (7,548,457\\

669.649.517 2069 669,649,517 13.242.453 (7,526,875\\

675.365.095 2070 675,365,095 13.356.764 (7,526,875) 681.194.984 207 1 681,194,984 13.473362 (7,526,875) 687.141.472 2072 687,141,472 13.591.860 (7,548,457) 693.1 84.875 2073 693,184,875 13.713.160 u,526,875\\

699.371.161 2074 699.371.161 13.836.886 u.526,875) 705.681.172 2075 705,681,172 13,963,086 ft,526,875) 712.117.383 2076 712,117,383 14,091,379 (7.548,457) 718.660.305 2077 718,660,305 14,222,669 (7,526,875) 725.356.099 2078 725,356,099 14,356,584 (7.526.87 5l 732.185.808 2079 732,185,808 14,493,179 (7.526.8751 739.152,112 2080 739,152,112 14,089,632 (34.670.487\\

718,571,257 2081 718,571,257 12,763,465 (80.397.999) 650.936.724 2082 650,936,724 9,367,172 fi82.578.099) 477,725,797 2083 477.725.797 7,000,147 n27.718.445) 357,007,499 2084 357.007.499 4,773,97 4

(1 18.308

.8241 243,472,649 2085 243.472.649 3,303,588 fi8.293.269) 168,482,967 2086 168.482.967 3,179,432 (9,511,364) 162,151,036 2087 162,151,036 3,241.048 (98.659) 165,293,424 2088 165.293.424 3,305,149 (35,970) 168,562,604 Total (1,083.329,401)

FENOC ffi 341 White Pond Dr Akron. Ohio 44320 May 26,2016 L-16-169 ATTN: Document Control Desk U.S. Nuclear Regulatory Commission Washington, DC 20555-0001 t By fetter dated April 15,2016, the NRC date for the transfer being May 31, 2016 10 cFR 50.75 approved the Order with an implementation (Accession No. M116083451 3).

SUBJECT:

Perry Nuclear Power Plant Docket No. 50-440, License No. NPF-58 Submittal of the Decommissioninq Fundino Status Report for Perrv Nuclear Power Plant By letter dated June 30, 2015, FirstEnergy Nuclear Operating Company (FENOC) submitted, to the Nuclear Regulatory Commission (NRC), an application for order consenting to the transfer of the Ohio Edison Company leased interests in the Perry Nuclear Power Plant (PNPP) to the FirstEnergy Nuclear Generation, LLC (Accession No. ML15181A366)1.

In accordance with 10 CFR 50.75, "Reporting and recordkeeping for decommissioning planning,"

paragraph (fX1), FENOC is submitting the attached decommissioning funding status report for PNPP.

In accordance with 10 CFR 50.75(b) and 10 CFR 50.75(e),

the estimated cost of decommissioning can be based on either the NRC formula cost amount calculated in accordance with 10 CFR 50.75(c) or a site-specific decommissioning cost estimate.

The site-specific cost estimate is based on a period of safe storage. Site-specific cash flows are based on the site-specific decommissioning cost estimate that was contained in fetter dated March 31, 2015 (Accession No. ML15090A447)

FENOC has not made a final determination on the decommissioning approach for PNPP. FENOC uses either the NRC formula cost amount or the site-specific decommissioning cost estimate to demonstrate adequacy of funding to meet NRC requirements.

FENOC may select a different decommissioning option in the future for PNPP, recognizing that the chosen option must meet NRC requirements for decommissioning fund ing.

Perry Nuclear Power Plant L-16-169 Page 2 There are no regulatory commitments contained questions, or if additional information is required, Manager

- Fleet Licensing, at (330) 315-6810.

in this letter. lf there are any please contact Mr. Thomas A. Lentz, Greqor{ H. Halnon Vice President, Regulatory Affairs and Laboratory Services

Attachment:

Decommissioning Funding Status Report - Perry Nuclear Power Plant cc: NRC Region lll Administrator NRC Resident Inspector (Perry)

NRC Project Manager (Perry)

Utility Radiological Safety Board

Attachment L-16-169 Decommissioning Funding Status Report - Perry Nuclear Power Plant Page 1 of 6 This report reflects FirstEnergy Corp.'s consolidated share of ownership interest in Perry Nuclear Power Plant as of December 31,20'15.

1. The minimum decommissioning fund estimate, pursuant to 10 CFR 50.75(c)

(see Schedule 1):

FirstEnergy Consolidated

$675,000,000

2. The amount accumulated in external trust funds as of December 31,2015:

After-Tax

$ 77,607,873 Ohio Edison Company FirstEnergy Nuclear Generation, LLC Ohio Edison Company FirstEnergy Nuclear Generation, LLC

$ 84,915,000 590.085,000 395.835.852 FirstEnergy Consolidated

$473,443,725

3. There are no longer any funds to be collected from the ratepayers.

4. The assumptions used regarding rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:

Consolidated Ownership Interest in Unit 100o/o "Real" Rate of Return through Dismantlement 2.00o/o Year of License Termination 2026

5. There are no contracts upon which the owners/licensees are relying pursuant to 10 cFR 50.75(eX1Xv).

6. There has been no modification to the current method of providing decommissioning funding assurance since the last submitted report.

7. There have been no material changes to the applicable trust agreement(s) since the last submitted report.

8. Mathematical rounding was performed during the development of the supporting calculations.

Attachment L-16-169 Page 2 of 6

9. Site-Specific Cost Analysis 10 CFR 50.75(eX1Xi),

states, in part, that:

A licensee that has prepaid funds based on a site-specific estimate under S 50.75(bX1) of this section may take credit for projected earnings on the prepaid decommissioning trust funds, using up to a 2 percent annual real rate of return from the time of future funds' collection through the projected decommissioning period, provided that the site-specific estimate is based on a period of safe storage that is specifically described in the estimate.

f n accordance with Regulatory Guide 1.159, Revision 2, a facility specific analysis may be used to demonstrate the adequacy of decommissioning funds, provided that:

NRC-required cost estimate for decommissioning costs, as defined in 10 CFR 50.2, is equal to or greater than the amount stated in the formulas in 10 CFR 50.75(cX1) and (2).

Schedule 2 provides a FENOC analysis that provides cash flows based on the site-specific decommissioning cost estimate that includes the use of a safe storage period. The analysis is associated with the costs for the radiological decommissioning of the facility. The cash flow analysis assumes the yearly expenses are incurred at the beginning of year. A two percent yearly rate of return was assumed.

As a result of this analysis, FENOC has determined that there is reasonable assurance that adequate decommissioning funds will be availabb for the decommissioning process in compliance with NRC decommissioning funding assurance regulations.

10.

References:

A. Decommissioning Cosf Analysis for the Perry Nuclear Power Plant, February 2015 (Accession No. M115090A447)

Attachment L-16-169 Page 3 of 6 Schedule 1 FIRSTENERGY CORP.

Calculation of Minimum Financial Assurance Amount December 31,2015 PERRY NUCLEAR POWER PLANT Ohio Reqions Labor (L) = Midwest Energy (E) = National Waste Burial (B) = Generic For BWR Unit Adjustment Factor Ratio Escalation Factorl l_=

f=

$=

2.55 1.748 14.160 0.65 0.13 0.22

$ 84,915,000

$590,085,000 5.000

$135,000,000 1.658 0.227 3.1 15 BWR Escalation Factor =

Base Amount for BWR greater than 3400 MWt =

Escalated Amount for unitl =

135,000,000 x

Owner/Licensee Ohio Edison Company FirstEnergy Nuclear Generation, LLC Total FirstEnergy Consolidated 5.000 Ownership 12.58o/o 87.42o/o

$675,000,000

$675,000,000 Note 1: Mathematical rounding was performed during the development of the supporting calculations.

Attachment L-16-169 Page 4 of 6 Schedule 2

Calculation of a Site-Specific Cash Flow Analysis December 31,2015 Perry Nuclear Power Plant The site-specific cost estimate for the radiological decommissioning of the Perry Nuclear Power Plant is $1,083,329,401.

The minimum decommissioning fund estimate, pursuant to 10 CFR 50.75(c) is $675,000,000.

Since RG 1.159 states that the site-specific cost should be equal to or greater than the cost calculated by 10 CFR 50.75(c),

the RG is satisfied.

A two percent rate of return was used in the analysis. The analysis assumes a period of safe storage. These inputs to the analysis are consistentwith 10 CFR 50.75(eX1) The analysis is based on 2015 dollars.

The analysis contains expenses based on the site-specific decommissioning cost estimate. The analysis conservatively assumes that expenses during a year are incurred at the beginning of year. Mathematical rounding was performed during the development of the supporting calculations.

Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2016 473.443.725 9.468.875 482.912.600 2017 482,912,600 9,658,252 492,570,851 2018 492,570,851 9,851,417 502.422.269 2019 502,422,269 10,048,445 512.470.714 2020 512,470,714 10,249,414 522.720j28 2021 522,720,128 10,454,403 533.174.531 2022 533,174,531 10,663,491 543.838.021 2023 543,838,021 10,876,760 554.714.782 2024 554,714,782 11,094,296 565,809.077 2025 565,809,077 11,316,182 577,125,259 2026 577,125,259 10,359,828 (59.133.858) 528.351.229 2027 528,351,229 8,990,841 (78.809.175) 458,532,896 2028 458,532,896 9,015,948 (7.735.498\\

459,813,346 2029 459.813.346 9,041,989 (7.713.916) 461,141,418

Attachment L-16-169 Page 5 of 6 Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2030 461.141.418 9.068.550 (7,713,916) 462,496,052 2031 462.496.052 9.095.643 (7,713,916) 463,877,778 2032 463.877.778 9.122.846 (7,735,498) 465.265j26 2033 465,265,126 9.193.386 (5,595,827) 468,862,686 2034 468.862.686 9.276.292 (5,048,062) 473,090,916 2035 473.090.916 9.360.857 (5,048,062) 477,403,710 2436 477.403.710 9,446,846 (5,061

,423\\

481,789,134 2037 481.789.134 9.534,821 (5,048,062) 486,275,893 2038 486.275.893 9.624.557 (5,048,062) 490,852,387 2039 490.852.387 9.716.086 (5,048,062) 495,520,411 2040 495.520.411 9.809.180 (5,061,423\\

500.268.168 2041 500,268,168 9.904.402 (5,048,062) 505.124.508 2042 505, 1 24,508 10,001,529 (5,048,062) 510.077.974 2043 510,077,974 10,1 00,598 (5,048,062) 515.130.510 2044 515,130,510 10,201,382 (5.061.423\\

520.270.469 2045 520.270.469 10.304.448 (5.048.062) 525.526.855 2046 525,526.855 10.409,576 (5,048,062) 530.888.369 2047 530.888.369 10,516,806 (5,048,062) 536.357.112 2048 536,357,112 10,625,914 (5.061

.423) 541,921,604 2049 541.921.604 10,737,471 (5.048.062) 547,611,012 2050 547,611,012 10,851,259 (5.048.062) 553,414,209 2051 553,414,209 10,967,323 (5.048.062) 559,333,469 2052 559,333,469 11,085,441 (5.061.423\\

565,357,488 2053 565,357,488 1 1,206,189 (5.048.062) 571,515,614 2054 571,515,614 11,329,351 (5.048.062) 577,796,902 2055 577,796,902 11,454,977 (5.048.062) 584,203,817 2056 584,203,817 11,582,848 (5.061

.423) 590,725,242 2057 590,725,242 11,713,544 (5.048.062) 597.390.723 2058 597,390,723 11,846,853 (5.048.062) 604,189,514 2059 604,189,514 11,982,829 (5,048,062) 61 1,124,281 2060 61 1,1 24,281 12.121.257 (5,061,423\\

618,184,115 2061 618.1 84.115 12.262.721 (5,048,062) 625.398.774 2062 625,398,774 12.407.014 (5,048,062) 632.757.726 2063 632,757,726 12.554j93 (5,048,062) 640.263.857 2064 640.263.857 12.704.049 (5,061

,4231 647.906.483 2065 647.906.483 12,807.592 (7,526,875\\

653.187

.200

Attachment L-16-169 Page 6 of 6 Year Beginning Balance Deposits Earninqs Withdrawal Ending Balance 2066 653,1 87,200 12.913.207 (7,526,875\\

658.573.532 2067 658,573,532 13.020.933 (7,526,875\\

664.067.590 2068 664,067,590 13.130.383 (7,548,457\\

669.649.517 2069 669,649,517 13.242.453 (7,526,875\\

675.365.095 2070 675,365,095 13.356.764 (7,526,875) 681.194.984 207 1 681,194,984 13.473362 (7,526,875) 687.141.472 2072 687,141,472 13.591.860 (7,548,457) 693.1 84.875 2073 693,184,875 13.713.160 u,526,875\\

699.371.161 2074 699.371.161 13.836.886 u.526,875) 705.681.172 2075 705,681,172 13,963,086 ft,526,875) 712.117.383 2076 712,117,383 14,091,379 (7.548,457) 718.660.305 2077 718,660,305 14,222,669 (7,526,875) 725.356.099 2078 725,356,099 14,356,584 (7.526.87 5l 732.185.808 2079 732,185,808 14,493,179 (7.526.8751 739.152,112 2080 739,152,112 14,089,632 (34.670.487\\

718,571,257 2081 718,571,257 12,763,465 (80.397.999) 650.936.724 2082 650,936,724 9,367,172 fi82.578.099) 477,725,797 2083 477.725.797 7,000,147 n27.718.445) 357,007,499 2084 357.007.499 4,773,97 4

(1 18.308

.8241 243,472,649 2085 243.472.649 3,303,588 fi8.293.269) 168,482,967 2086 168.482.967 3,179,432 (9,511,364) 162,151,036 2087 162,151,036 3,241.048 (98.659) 165,293,424 2088 165.293.424 3,305,149 (35,970) 168,562,604 Total (1,083.329,401)