ML19261A112
| ML19261A112 | |
| Person / Time | |
|---|---|
| Site: | San Onofre  |
| Issue date: | 09/12/2019 |
| From: | NRC/OCIO |
| To: | |
| Shared Package | |
| ML19261A098 | List: |
| References | |
| FOIA, NRC-2019-000288 | |
| Download: ML19261A112 (109) | |
Text
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 6
7 For Amount in Trust Fund:
$156,000,000 2010 SDG&E DECOM Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Projected/Actual Start-Date of Decommissioining Activities (Year):
Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings Projected End-Date of Decommissioing Activities (Year):
Plant Name:
Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
Note: According to the submittal, the licensees' DFT exceeds the remaining obligation for the radiological costs associated with terminating the site license.
Escalation Rate N/A Current Status of Reactor (DECOM, SAFSTOR, ENTOMB):
$76,700,000 Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$232,700,000 Real Rate of Return
$28,600,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
San Onofre Unit 1 SCE Licensee:
As of December 31, 2009 Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 6
7 Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$254,400,000 Real Rate of Return
$93,700,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
San Onofre Unit 1 SCE Licensee:
As of December 31, 2010 Projected End-Date of Decommissioing Activities (Year):
Plant Name:
Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
Note: According to the submittal, the licensees' DFT exceeds the remaining obligation for the radiological costs associated with terminating the site license.
Escalation Rate 2000 Current Status of Reactor (DECOM, SAFSTOR, ENTOMB):
$85,600,000 For Amount in Trust Fund:
$168,800,000 2030 SDG&E SAFSTOR Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Projected/Actual Start-Date of Decommissioining Activities (Year):
Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
N/A 2.00%
5 None 6
None 7
None
$89,300,000 RAI for annual decom cost breakdown Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$267,200,000 Real Rate of Return
$397,700,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
As of December 31, 2011 Amount in Trust Fund:
$177,900,000 Escalation Rate For Plant Name:
$672,400,000 Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c):
Estimated Cost of Decommissioing Activities as Stated in Most Recent SSCE update:
Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$176,300,000 San Onofre Nuclear Gernerating Station, Unit 1 Licensee:
Southern Cal Edison San Diego Gas & Elec Schedule of the annual amounts remaining to be collected: (Provided/None)
Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
Note 1: From NRC: "SONGS-1 was a Westinghouse 3-loop pressurized water reactor constructed by Bechtel and rated at 1347 MWt. It began commercial operation on January 1, 1968 and ceased operation on November 30, 1992. Defuelling was completed on March 6, 1993. On December 28, 1993, NRC approved the Permanentely Defueled Technical Specifications. On November 3, 1994, SCE submitted a Proposed Decommissioning Plan to place SONGS-1 in SAFSTOR until the shutdown on Units 2 and 3, at the end of their licenses, that were extended to 2022 by license amendments in March, 2000. On December 15, 1998, following a change in NRC decommissioning regulations, SCE submitted a post shutdown decommissioning activities report (PSDAR) for SONGS-1, to commence DECON in 2000. SCE actively decommissioned the facility, and most of the structures and equipment have been removed and disposed. Water control is active, and is processed through the Unit 2 - 3 wastewater treatment system. NRC issued a license amendment in February 2010 releasing the off-shore portions of the Unit 1 cooling intake and outlet pipes in place, under the Pacific Ocean seabed, for unrestricted use. The fuel from Unit 1 was transferred to Phase 1 of the ISFSI. The ISFSI will be expanded onto the area previously occupied by Unit 1 as needed in order to store all Unit 2 and Unit 3 spent fuel. "
2030 (Note 1)
Projected/Actual Start-Date of Decommissioining Activities (Year):
2000 Projected End-Date of Decommissioing Activities (Year):
Rate of Return on Earnings Current Status of Reactor (DECOM, SAFSTOR, ENTOMB):
DECOMMISSIONING STATUS Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v):
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements:
DECOM/SAFSTOR Signature: _Shawn W. Harwell____________________________ Date: ____5/11/2012________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
2012
$267,200,000 2.00%
2030 (Note 1) 0.00%
2.00%
1 2012
$267,200,000
$0
$137,472 2.00%
$5,341,251
$272,403,779 2
2013
$272,403,779
$0
$125,658 2.00%
$5,445,562
$277,723,683 3
2014
$277,723,683
$0
$117,066 2.00%
$5,552,132
$283,158,749 4
2015
$283,158,749
$0
$111,696 2.00%
$5,660,941
$288,707,994 5
2016
$288,707,994
$0
$99,882 2.00%
$5,772,162
$294,380,275 6
2017
$294,380,275
$0
$97,734 2.00%
$5,885,651
$300,168,191 7
2018
$300,168,191
$0
$94,512 2.00%
$6,001,474
$306,075,153 8
2019
$306,075,153
$0
$89,142 2.00%
$6,119,720
$312,105,731 9
2020
$312,105,731
$0
$837,720 2.00%
$6,225,360
$317,493,371 10 2021
$317,493,371
$0
$77,328 2.00%
$6,348,321
$323,764,364 11 2022
$323,764,364
$0
$71,958 2.00%
$6,473,848
$330,166,254 12 2023
$330,166,254
$0
$68,736 2.00%
$6,601,950
$336,699,469 13 2024
$336,699,469
$0
$63,366 2.00%
$6,732,722
$343,368,825 14 2025
$343,368,825
$0
$40,568,202 2.00%
$6,056,012
$308,856,635 15 2026
$308,856,635
$0
$55,929,624 2.00%
$5,058,540
$257,985,552 16 2027
$257,985,552
$0
$47,256 2.00%
$5,158,766
$263,097,061 17 2028
$263,097,061
$0
$41,886 2.00%
$5,261,104
$268,316,279 18 2029
$268,316,279
$0
$36,516 2.00%
$5,365,595
$273,645,358 19 2030
$273,645,358
$0
$31,146 2.00%
$5,472,284
$279,086,497 20 2031
$279,086,497
$0
$26,850 2.00%
$5,581,192.93
$284,640,839 21 2032
$284,640,839
$0
$21,480 2.00%
$5,692,387.19
$290,311,747 22 2033
$290,311,747
$0
$15,036 2.00%
$5,805,934.21
$296,102,645 23 2034
$296,102,645
$0
$10,740 2.00%
$5,921,838.10
$302,013,743 24 2035
$302,013,743
$0
$1,541,190 2.00%
$6,009,451.06
$306,482,004 25 2036
$306,482,004
$0
$1,495,008 2.00%
$6,099,739.92
$311,086,736 San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance + Contribution - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Payment Amount (2012 $):
Rate of Return During SAFSTOR/Decom:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Rate of Return on Earnings:
Projected Earnings:
End Balance (2012 $):
Year /
Payment Year Beginning Balance (2012 $):
Future Collections/
Contributions to Fund:
26 2037
$311,086,736
$0
$0 2.00%
$6,221,734.72
$317,308,471 27 2038
$317,308,471
$0
$0 2.00%
$6,346,169.41
$323,654,640 28 2039
$323,654,640
$0
$0 2.00%
$6,473,092.80
$330,127,733 29 2040
$330,127,733
$0
$0 2.00%
$6,602,554.66
$336,730,287 30 2041
$336,730,287
$0
$0 2.00%
$6,734,605.75
$343,464,893 31 2042
$343,464,893
$0
$0 2.00%
$6,869,297.86
$350,334,191 32 2043
$350,334,191
$0
$0 2.00%
$7,006,683.82
$357,340,875 33 2044
$357,340,875
$0
$0 2.00%
$7,146,817.50
$364,487,692 34 2045
$364,487,692
$0
$0 2.00%
$7,289,753.85
$371,777,446 35 2046
$371,777,446
$0
$0 2.00%
$7,435,548.93
$379,212,995 36 2047
$379,212,995
$0
$0 2.00%
$7,584,259.90
$386,797,255 37 2048
$386,797,255
$0
$0 2.00%
$7,735,945.10
$394,533,200 38 2049
$394,533,200
$0
$0 2.00%
$7,890,664.00
$402,423,864 39 2050
$402,423,864
$0
$0 2.00%
$8,048,477.28
$410,472,342 40 2051
$410,472,342
$0
$0 2.00%
$8,209,446.83
$418,681,788 41 2052
$418,681,788
$0
$38,616,744 2.00%
$7,601,300.89
$387,666,345
$387,666,345 Y
Sinature:
Date:
11/26/2012 Financial Assurance Met (Y/N):
Shawn W. Harwell Projected End-Balance of DTF:
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 None 6
None 7
None (A)
(B)
(C)
None (D)
None (A)
% Owned:
80.00%
Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$295,700,000 Real Rate of Return
$431,400,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update:
San Diego Gas & Elec Not Provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
$184,400,000
$97,800,000 As of December 31, 2012 Amount in Trust Fund:
$197,900,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
San Onofre Nuclear Gernerating Station, Unit 1 Southern Cal Edison Licensee:
For Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c):
Plant Name:
Remaining Balance of Any Decommissioning Funds:
Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings
$295,700,000 Escalation Rate DFP - 10 CFR 50.82(a)(8)(v)
Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v):
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements:
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$510,300,000 Not Provided Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
$694,700,000 DFP - 10 CFR 50.82(a)(8)(vi)
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance -
Amount Provided by Other Financial Assurance Methods:
$0 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$184,400,000 Decommissioning Criteria for SSCE Basis Provided?
Provided Licensee:
Amount in Trust Fund:
Southern Cal Edison Not Provided Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 20.00%
(B)
(C)
San Diego Gas & Elec Financial Assurance Plan -
The projected cost of spent fuel management until transfer of possession to DOE:
sh If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Total Trust Fund Balance
$0 Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
2013
$295,700,000 2.00%
2030 0.00%
2.00%
1 2013
$295,700,000 2.00%
$5,914,000
$301,614,000 2
2014
$301,614,000 2.00%
$6,032,280
$307,646,280 3
2015
$307,646,280 2.00%
$6,152,926
$313,799,206 4
2016
$313,799,206 2.00%
$6,275,984
$320,075,190 5
2017
$320,075,190 2.00%
$6,401,504
$326,476,694 6
2018
$326,476,694 2.00%
$6,529,534
$333,006,227 7
2019
$333,006,227 2.00%
$6,660,125
$339,666,352 8
2020
$339,666,352 2.00%
$6,793,327
$346,459,679 9
2021
$346,459,679 2.00%
$6,929,194
$353,388,873 10 2022
$353,388,873 2.00%
$7,067,777
$360,456,650 11 2023
$360,456,650 2.00%
$7,209,133
$367,665,783 12 2024
$367,665,783 2.00%
$7,353,316
$375,019,099 13 2025
$375,019,099 2.00%
$7,500,382
$382,519,481 14 2026
$382,519,481 2.00%
$7,650,390
$390,169,870 15 2027
$390,169,870 2.00%
$7,803,397
$397,973,268 16 2028
$397,973,268 2.00%
$7,959,465
$405,932,733 17 2029
$405,932,733 2.00%
$8,118,655
$414,051,388 18 2030
$414,051,388 2.00%
$8,281,028
$422,332,415 19 2031
$422,332,415 2.00%
$8,446,648
$430,779,064 20 2032
$430,779,064 2.00%
$8,615,581
$439,394,645 21 2033
$439,394,645 2.00%
$8,787,893
$448,182,538 22 2034
$448,182,538 2.00%
$8,963,651
$457,146,189 23 2035
$457,146,189 2.00%
$9,142,924
$466,289,112 24 2036
$466,289,112 2.00%
$9,325,782
$475,614,895 25 2037
$475,614,895 2.00%
$9,512,298
$485,127,193 26 2038
$485,127,193 2.00%
$9,702,544
$494,829,736 27 2039
$494,829,736 2.00%
$9,896,595
$504,726,331 28 2040
$504,726,331 2.00%
$10,094,527
$514,820,858 29 2041
$514,820,858 2.00%
$10,296,417
$525,117,275 30 2042
$525,117,275 2.00%
$10,502,345
$535,619,620
$535,619,620 Y
Sinature:
Date:
11/12/2013 Rate of Return During SAFSTOR/Decom:
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
End Balance (2012 $):
Projected End-Balance of DTF:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Year /
Payment Year Beginning Balance (2011$):
Financial Assurance Met (Y/N):
Kosmas Lois Payment Amount (2011$):
Rate of Return on Earnings:
Projected Earnings:
2013 not provided 2.00%
2030 0.00%
2.00%
1 2013
$0 2.00%
$0
$0 2
2014
$0 2.00%
$0
$0 3
2015
$0 2.00%
$0
$0 4
2016
$0 2.00%
$0
$0 5
2017
$0 2.00%
$0
$0 6
2018
$0 2.00%
$0
$0 7
2019
$0 2.00%
$0
$0 8
2020
$0 2.00%
$0
$0 9
2021
$0 2.00%
$0
$0 10 2022
$0 2.00%
$0
$0 11 2023
$0 2.00%
$0
$0 12 2024
$0 2.00%
$0
$0 13 2025
$0 2.00%
$0
$0 14 2026
$0 2.00%
$0
$0 15 2027
$0 2.00%
$0
$0 16 2028
$0 2.00%
$0
$0 17 2029
$0 2.00%
$0
$0 18 2030
$0 2.00%
$0
$0 19 2031
$0 2.00%
$0
$0 20 2032
$0 2.00%
$0
$0 21 2033
$0 2.00%
$0
$0 22 2034
$0 2.00%
$0
$0 23 2035
$0 2.00%
$0
$0 24 2036
$0 2.00%
$0
$0 25 2037
$0 2.00%
$0
$0 26 2038
$0 2.00%
$0
$0 27 2039
$0 2.00%
$0
$0 28 2040
$0 2.00%
$0
$0 29 2041
$0 2.00%
$0
$0 30 2042
$0 2.00%
$0
$0 31 2043
$0 2.00%
$0
$0
$0 Y
Sinature:
Date:
11/12/2013 End Balance (2012 $):
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Rate of Return on Earnings:
Projected Earnings:
Financial Assurance Met (Y/N):
Kosmas Lois Payment Amount (2012$):
Rate of Return During SAFSTOR/Decom:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Projected End-Balance of DTF:
Year /
Payment Year Beginning Balance (2012$):
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 None 6
None 7
None (A)
(B)
(C)
None (D)
None (A)
% Owned:
80.00%
Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$291,622,800 Real Rate of Return
$433,700,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update:
San Diego Gas & Elec
$10,442,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
Remaining Balance of Any Decommissioning Funds:
Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings
$291,622,800 Escalation Rate
$191,600,000
$96,552,000 As of December 31, 2013 Amount in Trust Fund:
$195,070,800 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
San Onofre Nuclear Gernerating Station, Unit 1 Southern Cal Edison Licensee:
For Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c):
Plant Name:
$713,000,000 DFP - 10 CFR 50.82(a)(8)(v)
Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v):
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements:
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$521,400,000
$764,000 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Amount Provided by Other Financial Assurance Methods:
None Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$191,600,000 Decommissioning Criteria for SSCE Basis Provided?
Provided Licensee:
Amount in Trust Fund:
Southern Cal Edison
$12,219,200 Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 20.00%
(B)
(C)
Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$11,800,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Total Trust Fund Balance
$18,267,200
$6,048,000 San Diego Gas & Elec Signature: _______________________________________________ Date: ______________________
Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
2014
$291,622,800 2.00%
2030 0.00%
2.00%
N/A Y
Sinature:
Date:
10/20/2014
- Remaining decommissioning costs are fully funded by current funds in DTF Rate of Return During SAFSTOR/Decom:
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Projected End-Balance of DTF:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Financial Assurance Met (Y/N)*:
Shawn W. Harwell
2014
$18,267,200 2.00%
2030 0.00%
2.00%
N/A Y
Sinature:
Date:
10/20/2014
- Remaining spent fuel management costs fully funded by designated (by percentage) DTF dollars San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Financial Assurance Met (Y/N)*:
Shawn W. Harwell Rate of Return During SAFSTOR/Decom:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Projected End-Balance of DTF:
Datasheet 1 50-206 1
2
% Owned:
80.00%
20.00%
3 4
2.00%
0.00%
N/A 2.00%
5 None 6
None 7
None (A)
(B)
(C)
None (D)
None (A)
% Owned:
80.00%
Licensee:
Amount in Trust Fund:
Southern Cal Edison
$538,400,000
$4,730,208 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections: (see below)
The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance -
Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$115,500,000 Decommissioning Criteria for SSCE Basis Provided?
As of December 31, 2014 Amount in Trust Fund:
$230,100,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
San Onofre Nuclear Gernerating Station, Unit 1 Southern Cal Edison Licensee:
For Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c):
Plant Name:
$653,900,000
$115,500,000 Schedule of the annual amounts remaining to be collected: (Provided/None)
Rate of Return on Earnings Escalation Rate Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
Remaining Balance of Any Decommissioning Funds:
$361,500,000 DFP - 10 CFR 50.82(a)(8)(v)
Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v):
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements:
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
Decommissioining Funding Assurance Analysis Rate(s) of Other Factors None Total Trust Fund Balance
$361,500,000 Real Rate of Return
$437,000,000 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Docket Number:
Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update:
San Diego Gas & Elec
$131,400,000 Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 20.00%
(B)
(C)
Total Trust Fund Balance
$0 Financial Assurance Plan -
The projected cost of spent fuel management until transfer of possession to DOE:
If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
San Diego Gas & Elec Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
2015
$361,500,000 2.00%
2030 0.00%
2.00%
1 2015
$361,500,000 2.00%
$7,230,000
$368,730,000 2
2016
$368,730,000 2.00%
$7,374,600
$376,104,600 3
2017
$376,104,600 2.00%
$7,522,092
$383,626,692 4
2018
$383,626,692 2.00%
$7,672,534
$391,299,226 5
2019
$391,299,226 2.00%
$7,825,985
$399,125,210 6
2020
$399,125,210 2.00%
$7,982,504
$407,107,715 7
2021
$407,107,715 2.00%
$8,142,154
$415,249,869 8
2022
$415,249,869 2.00%
$8,304,997
$423,554,866 9
2023
$423,554,866 2.00%
$8,471,097
$432,025,964 10 2024
$432,025,964 2.00%
$8,640,519
$440,666,483 11 2025
$440,666,483 2.00%
$8,813,330
$449,479,812 12 2026
$449,479,812 2.00%
$8,989,596
$458,469,409 13 2027
$458,469,409 2.00%
$9,169,388
$467,638,797 14 2028
$467,638,797 2.00%
$9,352,776
$476,991,573 15 2029
$476,991,573 2.00%
$9,539,831
$486,531,404 16 2030
$486,531,404 2.00%
$9,730,628
$496,262,032 17 2031
$496,262,032 2.00%
$9,925,241
$506,187,273 18 2032
$506,187,273 2.00%
$10,123,745
$516,311,018 19 2033
$516,311,018 2.00%
$10,326,220
$526,637,239 20 2034
$526,637,239 2.00%
$10,532,745
$537,169,984 21 2035
$537,169,984 2.00%
$10,743,400
$547,913,383 22 2036
$547,913,383 2.00%
$10,958,268
$558,871,651 23 2037
$558,871,651 2.00%
$11,177,433
$570,049,084 24 2038
$570,049,084 2.00%
$11,400,982
$581,450,066 25 2039
$581,450,066 2.00%
$11,629,001
$593,079,067 26 2040
$593,079,067 2.00%
$11,861,581
$604,940,648 27 2041
$604,940,648 2.00%
$12,098,813
$617,039,461 28 2042
$617,039,461 2.00%
$12,340,789
$629,380,251 29 2043
$629,380,251 2.00%
$12,587,605
$641,967,856 30 2044
$641,967,856 2.00%
$12,839,357
$654,807,213
$654,807,213 Y
Sinature:
Date:
08/17/2015 Financial Assurance Met (Y/N):
Nnewton Payment Amount (2011$):
Rate of Return on Earnings:
Projected Earnings:
End Balance (2012 $):
Projected End-Balance of DTF:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Year /
Payment Year Beginning Balance (2011$):
Rate of Return During SAFSTOR/Decom:
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
2015
$0 2.00%
2030 0.00%
2.00%
1 2015
$0 2.00%
$0
$0 2
2016
$0 2.00%
$0
$0 3
2017
$0 2.00%
$0
$0 4
2018
$0 2.00%
$0
$0 5
2019
$0 2.00%
$0
$0 6
2020
$0 2.00%
$0
$0 7
2021
$0 2.00%
$0
$0 8
2022
$0 2.00%
$0
$0 9
2023
$0 2.00%
$0
$0 10 2024
$0 2.00%
$0
$0 11 2025
$0 2.00%
$0
$0 12 2026
$0 2.00%
$0
$0 13 2027
$0 2.00%
$0
$0 14 2028
$0 2.00%
$0
$0 15 2029
$0 2.00%
$0
$0 16 2030
$0 2.00%
$0
$0 17 2031
$0 2.00%
$0
$0 18 2032
$0 2.00%
$0
$0 19 2033
$0 2.00%
$0
$0 20 2034
$0 2.00%
$0
$0 21 2035
$0 2.00%
$0
$0 22 2036
$0 2.00%
$0
$0 23 2037
$0 2.00%
$0
$0 24 2038
$0 2.00%
$0
$0 25 2039
$0 2.00%
$0
$0 26 2040
$0 2.00%
$0
$0 27 2041
$0 2.00%
$0
$0 28 2042
$0 2.00%
$0
$0 29 2043
$0 2.00%
$0
$0 30 2044
$0 2.00%
$0
$0 31 2045
$0 2.00%
$0
$0
$0 Y
Sinature:
Date:
08/17/2015 Financial Assurance Met (Y/N):
Nnewton Payment Amount (2012$):
Rate of Return During SAFSTOR/Decom:
Projected End-Date of Decom Activities:
Escalation Rate (if applicable):
Real Rate of Return:
Projected End-Balance of DTF:
Year /
Payment Year Beginning Balance (2012$):
End Balance (2012 $):
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year:
Current Amount Reported in DTF:
Rate of Return on Earnings:
Projected Earnings:
Datasheet 1 50-206 (A)
(B)
(C)
None (D)
None (A)
% Owned:
80.00%
20.00%
(B)
(C) provided Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$5,200,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Total Trust Fund Balance
$45,300,000 Licensee:
Amount in Trust Fund:
Southern Cal Edison
$45,300,000 Amount Spent of Decommissioning Over the Previous Calendar Year:
See SSCE
$500,000 The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$121,500,000 Decommissioning Criteria for SSCE Basis Provided?
As of December 31, 2016 San Onofre Nuclear Gernerating Station, Unit 1 For Plant Name:
San Diego Gas & Elec provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
- total fund Remaining Balance of Any Decommissioning Funds:
$206,300,000 DFP - 10 CFR 50.82(a)(8)(v)
Cumulative Amount Spent on Decommissioning:
Decommissioining Funding Assurance Analysis Docket Number:
Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-361 (A)
(B)
(C)
None (D)
None (A)
% Owned:
(B)
(C)
Amount in Trust Fund:
Southern Cal Edison
$418,100,000 Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$432,500,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$871,500,000 Decommissioning Criteria for SSCE Basis Provided?
provided Remaining Balance of Any Decommissioning Funds:
$842,300,000 DFP - 10 CFR 50.82(a)(8)(v)
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$210,700,000
$210,700,000 As of December 31, 2016 San Onofre Nuclear Gernerating Station, Unit 2 For Plant Name:
Riverside provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
- total fund San Diego Gas & Elec Anaheim The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Total Trust Fund Balance
$418,100,000 Licensee:
Decommissioining Funding Assurance Analysis Docket Number:
Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-362 (A)
(B)
(C)
None (D)
None (A)
% Owned:
(B)
(C)
Decommissioining Funding Assurance Analysis Docket Number:
Riverside provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
- total fund San Diego Gas & Elec Anaheim The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Total Trust Fund Balance
$448,000,000 Licensee:
As of December 31, 2016 San Onofre Nuclear Gernerating Station, Unit 3 For Plant Name:
Remaining Balance of Any Decommissioning Funds:
$876,400,000 DFP - 10 CFR 50.82(a)(8)(v)
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$210,800,000
$210,800,000 Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$916,900,000 Decommissioning Criteria for SSCE Basis Provided?
provided Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$468,700,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Amount in Trust Fund:
Southern Cal Edison
$448,000,000 Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
50-206 (A)
See SSCE
$1,300,000
$454,000,000 none (B)
$75,500,000 Not provided/compared w past report Provided (C)
None (D)
None (A)
% Owned:
80.00%
20.00%
$454,000,000 (B)
$45,600,000 (C)
Decommissioining Funding Assurance Analysis Docket Number:
Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
Remaining Balance of Any Decommissioning Funds:
Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
As of December 31, 2017 San Onofre Nuclear Gernerating Station, Unit 1 For Plant Name:
Financial Assurance Plan -
The projected cost of spent fuel management until transfer of possession to DOE:
If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance -
Amount Provided by Other Financial Assurance Methods:
Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
Decommissioning Criteria for SSCE Basis Provided?
Total Trust Fund Balance Licensee:
Amount in Trust Fund:
Southern Cal Edison San Diego Gas & Elec Signature: NNewton Date: 9/17/18 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-361 (A)
(B)
(C)
None (D)
None (A)
% Owned:
(B)
(C)
Decommissioning Criteria for SSCE Basis Provided?
provided Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$428,000,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Amount in Trust Fund:
Southern Cal Edison
$1,180,400,000 Licensee:
Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$711,800,000 Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$149,500,000 As of December 31, 2017 San Onofre Nuclear Gernerating Station, Unit 2 For Plant Name:
$1,618,000,000 Remaining Balance of Any Decommissioning Funds:
$1,618,000,000 DFP - 10 CFR 50.82(a)(8)(v)
Riverside provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
$357,500,000 San Diego Gas & Elec Anaheim The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Total Trust Fund Balance
$52,200,000
$27,900,000 Decommissioining Funding Assurance Analysis Docket Number:
Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Datasheet 1 50-362 (A)
(B)
(C)
None (D)
None (A)
% Owned:
(B)
(C)
Decommissioining Funding Assurance Analysis Docket Number:
Riverside provided Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
$412,500,000 San Diego Gas & Elec Anaheim The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Any modifications to licensee's method of providing financial assurance since last report:
Any material changes to trust agreements or financial assurance contracts:
If the sum of the balance of any remaining decommissioning funds, earnings credit, and amount provided by other financial assurance methods does not cover the estimated cost to complete decommissioning, provide additional financial assurance to cover the estimated cost of completion below:
Additional Financial Assurance - N/A Total Trust Fund Balance
$52,200,000
$30,800,000
$1,866,400,000 Remaining Balance of Any Decommissioning Funds:
As of December 31, 2017 San Onofre Nuclear Gernerating Station, Unit 3 For Plant Name:
Amount Provided by Other Financial Assurance Methods:
none Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update:
$705,000,000 Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
$153,500,000 provided Financial Assurance Plan - N/A The projected cost of spent fuel management until transfer of possession to DOE:
$469,900,000 If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Amount in Trust Fund:
Southern Cal Edison
$1,370,900,000 Licensee:
Decommissioning Criteria for SSCE Basis Provided?
Signature: NNewton Date: 8/17/2015 Spreadsheet created by: Aaron Szabo, Shawn Harwell Formulas verified by: Clayton Pittiglio
Month:
Day:
Year:
12 31 2014 12 31 2014 1
2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Owned
% Decom Responsibility Category (1/2) 78.21%
75.7363%
1 20.00%
20.0000%
1 0.00%
2.4737%
1 1.79%
1.7900%
1 Total Trust Fund Balance:
3 4
Return on Earnings Inflation Rate Other Rates Return on Earnings Inflation Rate Other Rates 3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
PUC Verified?
5 Any contracts upon which the licensee is relying?
6 Any modifications to a licensee's method of providing decommissioning funding assurance?
7 Any material changes to trust agreements?
Y Y
$939,400,000 The site-specific cost estimate provided by the licensee:
Y N
N/A Did the licensee identify the amount of estimated radiological funds?
Does the licensee provide a reason for the differntial?
Is an RAI needed?
Is there a difference between the MFA estimated by the licensee and the NRC?
N N
Y Schedule of the annual amounts remaining to be collected: (provided/none)
$886,200,000 Is an RAI needed?
Y NOTE: Licensee provided gross total amount remaining for radiological decommissioning as of 12/30/2014. Accordingly, staff applied percentages to the total, distributing both available funds and total costs, via pro-rata share, among all 4 responsible parties.
$21,921,929
$15,862,980
$0 Y
Y
$671,175,091
$177,240,000 50 - 361 The minimum financial assurance (MFA) licensee estimate pursuant to 10 CFR 50.75(b) & (c):
Date of Operation:
Termination of Operations:
$528,200,000 Plant Name:
San Onofre Nuclear Generating Station, Unit 2 Docket Number:
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)?
Y Provided N
Is an RAI needed?
Y Is an RAI needed?
Is an RAI needed?
N N
N N
N N
N N
N N
Did the licensee provide the rate of return on earnings?
2.00%
Is the licensee assuring to the site-specific cost estimate?
Did the licensee provide a site-specific cost estimate?
Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Did the licensee identify the amount in the trust fund is for radiological decommissioning?
Did the licensee state that the amount in the trust fund is an after-tax amount?
Licensee 6 Amount in Trust Fund:
Is an RAI needed?
Anaheim Riverside Licensee 5
$0 Licensee:
SCE SDG&E If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Anaheim 2.00%
Riverside 2.00%
Licensee 5 2.00%
Licensee 6 2.00%
Is an RAI needed?
Is an RAI needed?
Did the licensee provide the rate(s) of other factors?
Did the licensee provide the real rate of return?
Did the licensee provide the inflation or escalation rate?
2.00%
2.00%
Is the real rate of return for decommissioning the same as the operational period?
Operations Decommissioning Y
Real Rate of Return 2.00%
2.00%
2.00%
2.00%
Licensee:
Real Rate of Return SCE 2.00%
SDG&E First Analyst Signature: R. Turtil Date: July 13, 2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Month:
Day:
Year:
12 31 0
12 31 2014 1
2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Owned
% Decom Responsibility Category (1/2)
Total Trust Fund Balance:
Did the licensee state that the amount in the trust fund is an after-tax amount?
3 4
Return on Earnings Inflation Rate Other Rates Return on Earnings Inflation Rate Other Rates PUC Verified?
5 Any contracts upon which the licensee is relying?
6 Any modifications to a licensee's method of providing decommissioning funding assurance?
7 Any material changes to trust agreements?
The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):
$0 (Y/N)
Is there a difference between the MFA estimated by the licensee and the NRC?
(Y/N)
Did the licensee identify the amount of estimated radiological funds?
Termination of Operations:
Plant Name:
San Onofre Nuclear Generating Station, Unit 2 Docket Number:
50 - 361 Date of Operation:
$0 Did the RAI resolve all open issues?
Does the licensee provide a reason for the differntial?
(Y/N)
(Y/N)
(Y/N)
(Y/N)
The site-specific cost estimate provided by the licensee:
(Y/N)
Did the RAI resolve all open issues?
Is the licensee assuring to the site-specific cost estimate?
Did the licensee provide a site-specific cost estimate?
Licensee:
Amount in Trust Fund:
$0 SDG&E
$0 Anaheim
$0 Riverside
$0 Licensee 5
$0 Licensee 6
$0
$0 (Y/N)
(Y/N)
Did the licensee identify the amount in the trust fund is for radiological decommissioning?
Did the licensee provide the rate of return on earnings?
(Y/N)
Schedule of the annual amounts remaining to be collected:
(Provided/None)
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
Licensee:
Real Rate of Return SCE 2.00%
SDG&E (Y/N)
(Y/N)
(Y/N)
Did the licensee provide the rate(s) of other factors?
Did the licensee provide the inflation or escalation rate?
(Y/N)
(Y/N)
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
Did the licensee provide the real rate of return?
(Y/N)
(Y/N)
(Y/N)
Is the real rate of return for decommissioning the same as the operational period?
(Y/N)
If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)?
(Y/N)
Licensee 5 2.00%
Licensee 6 2.00%
2.00%
Anaheim 2.00%
Riverside 2.00%
(Y/N)
(Y/N) 2.00%
2.00%
Operations Decommissioning Real Rate of Return 2.00%
2.00%
2.00%
2.00%
First Analyst Signature:
Date:
Second Analyst Signature:
Date:
Month:
Day:
Year:
12 31 2014 12 31 2014 BWR/PWR MWt 1986$
ECI Base Lx Lx Px Latest Month Px Base Px Fx Latest Month Fx Ex Bx PWR 3438
$105,000,000 122.5 2.06 0.65 2.52 1.873 213.9 114.2 2.670 218.9 0.13 2.208 0.22 13.885
% Owned
% Decom Responsibility Category (1/2) 78.21%
75.74%
1 20.00%
20.00%
1 0.00%
2.47%
1 1.79%
1.79%
1 Totals NOTE: Southern CA Edison (SCE) began decommissioning activities in June 2013. In its DFS submittal for March 2015, SCE provided TOTAL RADIOLOGICAL COST remaining, and TOTAL FUNDS COMMITTED TO RADIOLOGICAL DECOMMISSIONING. Based on this information, and final year of decommissioning of 12/2032 based on their PSDAR (ML14269A033), staff input current trust balances and remaining decommissioning over the period of 18 years (2015 through 2032). Licensee passes.
$939,400,000 Termination of Operations:
NRC Minimum:
$523,105,465 Site-Specific:
$671,175,091 SDG&E
$177,240,000
$23,237,938
$16,815,260 Licensee:
Amount of NRC Minimum/Site Specific:
$711,466,802
$187,880,000 Plant Name:
San Onofre Nuclear Generating Station, Unit 2
Docket Number:
50 - 361 Date of Operation:
$939,400,000
$886,200,000 Anaheim
$21,921,929 Riverside
$15,862,980 Does Licensee Pass?
Amount in Trust Fund:
SCE End Balance (From Cash Flow Analysis Sheets)
$101,129,683
$34,940,921
$3,303,099
$2,394,147 Other Assurances?
N N
N N
End Balance plus Assurance Total
$101,129,683
$34,940,921
$3,303,099
$2,394,147 Assurance Amount?
$0
$0
$0
$0 Yes Yes Yes Yes Yes
$141,767,850
$0
$141,767,850 First Analyst Signature: R. Turtil Date: July 13, 2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$671,175,091 3,293,828 0.298%
0.256%
0.000%
0.167%
$668,994,398 50 - 361 1
2015 2
$668,994,398 3,293,828 0.298%
0.256%
0.000%
0.167%
$666,810,071 SCE 1
2015 3
$666,810,071 3,293,828 0.298%
0.256%
0.000%
0.167%
$664,622,104 671,175,091 1
2015 4
$664,622,104 3,293,828 0.298%
0.256%
0.000%
0.167%
$662,430,490 DFS Report Year:
2015 1
2015 5
$662,430,490 3,293,828 0.298%
0.256%
0.000%
0.167%
$660,235,223 12 1
2015 6
$660,235,223 3,293,828 0.298%
0.256%
0.000%
0.167%
$658,036,298 2014 1
2015 7
$658,036,298 3,293,828 0.298%
0.256%
0.000%
0.167%
$655,833,708 Y
1 2015 8
$655,833,708 3,293,828 0.298%
0.256%
0.000%
0.167%
$653,627,446 711,466,802 1
2015 9
$653,627,446 3,293,828 0.298%
0.256%
0.000%
0.167%
$651,417,508 Operations Return on Earnings: 4%
1 2015 10
$651,417,508 3,293,828 0.298%
0.256%
0.000%
0.167%
$649,203,886 Operations Inflation Rate: 3%
1 2015 11
$649,203,886 3,293,828 0.298%
0.256%
0.000%
0.167%
$646,986,575 Operations Other Rates: 0%
1 2015 12
$646,986,575 3,293,828 0.298%
0.256%
0.000%
0.167%
$644,765,569 4%
2 2016 1
$644,765,569 3,293,828 0.298%
0.256%
0.000%
0.167%
$642,540,860 Decommissioning Inflation Rate: 3%
2 2016 2
$642,540,860 3,293,828 0.298%
0.256%
0.000%
0.167%
$640,312,444 Decommissioning Other Rates 0%
2 2016 3
$640,312,444 3,293,828 0.298%
0.256%
0.000%
0.167%
$638,080,314 Minimum Formula:
711,466,802 2
2016 4
$638,080,314 3,293,828 0.298%
0.256%
0.000%
0.167%
$635,844,464 End Balance: $101,129,683 2
2016 5
$635,844,464 3,293,828 0.298%
0.256%
0.000%
0.167%
$633,604,887 2
2016 6
$633,604,887 3,293,828 0.298%
0.256%
0.000%
0.167%
$631,361,578 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$631,361,578 3,293,828 0.298%
0.256%
0.000%
0.167%
$629,114,530 1 2015 39,525,933 2
2016 8
$629,114,530 3,293,828 0.298%
0.256%
0.000%
0.167%
$626,863,736 2 2016 39,525,933 2
2016 9
$626,863,736 3,293,828 0.298%
0.256%
0.000%
0.167%
$624,609,192 3 2017 39,525,933 2
2016 10
$624,609,192 3,293,828 0.298%
0.256%
0.000%
0.167%
$622,350,890 4 2018 39,525,933 2
2016 11
$622,350,890 3,293,828 0.298%
0.256%
0.000%
0.167%
$620,088,824 5 2019 39,525,933 2
2016 12
$620,088,824 3,293,828 0.298%
0.256%
0.000%
0.167%
$617,822,987 6 2020 39,525,933 3
2017 1
$617,822,987 3,293,828 0.298%
0.256%
0.000%
0.167%
$615,553,375 7 2021 39,525,933 3
2017 2
$615,553,375 3,293,828 0.298%
0.256%
0.000%
0.167%
$613,279,980 8 2022 39,525,933 3
2017 3
$613,279,980 3,293,828 0.298%
0.256%
0.000%
0.167%
$611,002,795 9 2023 39,525,933 3
2017 4
$611,002,795 3,293,828 0.298%
0.256%
0.000%
0.167%
$608,721,816 10 2024 39,525,933 3
2017 5
$608,721,816 3,293,828 0.298%
0.256%
0.000%
0.167%
$606,437,035 11 2025 39,525,933 3
2017 6
$606,437,035 3,293,828 0.298%
0.256%
0.000%
0.167%
$604,148,446 12 2026 39,525,933 3
2017 7
$604,148,446 3,293,828 0.298%
0.256%
0.000%
0.167%
$601,856,042 13 2027 39,525,933 3
2017 8
$601,856,042 3,293,828 0.298%
0.256%
0.000%
0.167%
$599,559,818 14 2028 39,525,933 3
2017 9
$599,559,818 3,293,828 0.298%
0.256%
0.000%
0.167%
$597,259,767 15 2029 39,525,933 3
2017 10
$597,259,767 3,293,828 0.298%
0.256%
0.000%
0.167%
$594,955,882 16 2030 39,525,933 3
2017 11
$594,955,882 3,293,828 0.298%
0.256%
0.000%
0.167%
$592,648,158 17 2031 39,525,933 3
2017 12
$592,648,158 3,293,828 0.298%
0.256%
0.000%
0.167%
$590,336,588 18 2032 39,525,933 4
2018 1
$590,336,588 3,293,828 0.298%
0.256%
0.000%
0.167%
$588,021,164 19 2033
$0.00 4
2018 2
$588,021,164 3,293,828 0.298%
0.256%
0.000%
0.167%
$585,701,882 20 2034
$0.00 4
2018 3
$585,701,882 3,293,828 0.298%
0.256%
0.000%
0.167%
$583,378,734 21 2035
$0.00 4
2018 4
$583,378,734 3,293,828 0.298%
0.256%
0.000%
0.167%
$581,051,715 22 2036
$0.00 4
2018 5
$581,051,715 3,293,828 0.298%
0.256%
0.000%
0.167%
$578,720,817 23 2037
$0.00 4
2018 6
$578,720,817 3,293,828 0.298%
0.256%
0.000%
0.167%
$576,386,034 24 2038
$0.00 4
2018 7
$576,386,034 3,293,828 0.298%
0.256%
0.000%
0.167%
$574,047,360 25 2039
$0.00 4
2018 8
$574,047,360 3,293,828 0.298%
0.256%
0.000%
0.167%
$571,704,788 26 2040
$0.00 4
2018 9
$571,704,788 3,293,828 0.298%
0.256%
0.000%
0.167%
$569,358,312 27 2041
$0.00 4
2018 10
$569,358,312 3,293,828 0.298%
0.256%
0.000%
0.167%
$567,007,925 28 2042
$0.00 4
2018 11
$567,007,925 3,293,828 0.298%
0.256%
0.000%
0.167%
$564,653,621 29 2043
$0.00 4
2018 12
$564,653,621 3,293,828 0.298%
0.256%
0.000%
0.167%
$562,295,392 30 2044
$0.00 5
2019 1
$562,295,392 3,293,828 0.298%
0.256%
0.000%
0.167%
$559,933,234 31 2045
$0.00 5
2019 2
$559,933,234 3,293,828 0.298%
0.256%
0.000%
0.167%
$557,567,138 32 2046
$0.00 5
2019 3
$557,567,138 3,293,828 0.298%
0.256%
0.000%
0.167%
$555,197,100 33 2047
$0.00 5
2019 4
$555,197,100 3,293,828 0.298%
0.256%
0.000%
0.167%
$552,823,111 34 2048
$0.00 5
2019 5
$552,823,111 3,293,828 0.298%
0.256%
0.000%
0.167%
$550,445,165 35 2049
$0.00 5
2019 6
$550,445,165 3,293,828 0.298%
0.256%
0.000%
0.167%
$548,063,256 36 2050
$0.00 5
2019 7
$548,063,256 3,293,828 0.298%
0.256%
0.000%
0.167%
$545,677,377 37 2051
$0.00 5
2019 8
$545,677,377 3,293,828 0.298%
0.256%
0.000%
0.167%
$543,287,522 38 2052
$0.00 5
2019 9
$543,287,522 3,293,828 0.298%
0.256%
0.000%
0.167%
$540,893,684 39 2053
$0.00 5
2019 10
$540,893,684 3,293,828 0.298%
0.256%
0.000%
0.167%
$538,495,856 40 2054
$0.00 5
2019 11
$538,495,856 3,293,828 0.298%
0.256%
0.000%
0.167%
$536,094,031 41 2055
$0.00 5
2019 12
$536,094,031 3,293,828 0.298%
0.256%
0.000%
0.167%
$533,688,204 42 2056
$0.00 6
2020 1
$533,688,204 3,293,828 0.298%
0.256%
0.000%
0.167%
$531,278,367 43 2057
$0.00 6
2020 2
$531,278,367 3,293,828 0.298%
0.256%
0.000%
0.167%
$528,864,513 44 2058
$0.00 6
2020 3
$528,864,513 3,293,828 0.298%
0.256%
0.000%
0.167%
$526,446,637 45 2059
$0.00 6
2020 4
$526,446,637 3,293,828 0.298%
0.256%
0.000%
0.167%
$524,024,730 46 2060
$0.00 6
2020 5
$524,024,730 3,293,828 0.298%
0.256%
0.000%
0.167%
$521,598,787 47 2061
$0.00 6
2020 6
$521,598,787 3,293,828 0.298%
0.256%
0.000%
0.167%
$519,168,801 48 2062
$0.00 6
2020 7
$519,168,801 3,293,828 0.298%
0.256%
0.000%
0.167%
$516,734,765 49 2063
$0.00 6
2020 8
$516,734,765 3,293,828 0.298%
0.256%
0.000%
0.167%
$514,296,672 50 2064
$0.00 6
2020 9
$514,296,672 3,293,828 0.298%
0.256%
0.000%
0.167%
$511,854,515 51 2065
$0.00 6
2020 10
$511,854,515 3,293,828 0.298%
0.256%
0.000%
0.167%
$509,408,289 52 2066
$0.00 6
2020 11
$509,408,289 3,293,828 0.298%
0.256%
0.000%
0.167%
$506,957,985 53 2067
$0.00 6
2020 12
$506,957,985 3,293,828 0.298%
0.256%
0.000%
0.167%
$504,503,598 54 2068
$0.00 7
2021 1
$504,503,598 3,293,828 0.298%
0.256%
0.000%
0.167%
$502,045,119 55 2069
$0.00 7
2021 2
$502,045,119 3,293,828 0.298%
0.256%
0.000%
0.167%
$499,582,544 56 2070
$0.00 7
2021 3
$499,582,544 3,293,828 0.298%
0.256%
0.000%
0.167%
$497,115,864 57 2071
$0.00 7
2021 4
$497,115,864 3,293,828 0.298%
0.256%
0.000%
0.167%
$494,645,073 58 2072
$0.00 7
2021 5
$494,645,073 3,293,828 0.298%
0.256%
0.000%
0.167%
$492,170,164 59 2073
$0.00 7
2021 6
$492,170,164 3,293,828 0.298%
0.256%
0.000%
0.167%
$489,691,130 60 2074
$0.00 7
2021 7
$489,691,130 3,293,828 0.298%
0.256%
0.000%
0.167%
$487,207,964 61 2075
$0.00 7
2021 8
$487,207,964 3,293,828 0.298%
0.256%
0.000%
0.167%
$484,720,660 62 2076
$0.00 7
2021 9
$484,720,660 3,293,828 0.298%
0.256%
0.000%
0.167%
$482,229,210 63 2077
$0.00 7
2021 10
$482,229,210 3,293,828 0.298%
0.256%
0.000%
0.167%
$479,733,608 64 2078
$0.00 7
2021 11
$479,733,608 3,293,828 0.298%
0.256%
0.000%
0.167%
$477,233,847 65 2079
$0.00 7
2021 12
$477,233,847 3,293,828 0.298%
0.256%
0.000%
0.167%
$474,729,919 66 2080
$0.00 8
2022 1
$474,729,919 3,293,828 0.298%
0.256%
0.000%
0.167%
$472,221,818 67 2081
$0.00 8
2022 2
$472,221,818 3,293,828 0.298%
0.256%
0.000%
0.167%
$469,709,537 68 2082
$0.00 8
2022 3
$469,709,537 3,293,828 0.298%
0.256%
0.000%
0.167%
$467,193,069 69 2083
$0.00 8
2022 4
$467,193,069 3,293,828 0.298%
0.256%
0.000%
0.167%
$464,672,406 70 2084
$0.00 8
2022 5
$464,672,406 3,293,828 0.298%
0.256%
0.000%
0.167%
$462,147,543 71 2085
$0.00 8
2022 6
$462,147,543 3,293,828 0.298%
0.256%
0.000%
0.167%
$459,618,471 72 2086
$0.00 8
2022 7
$459,618,471 3,293,828 0.298%
0.256%
0.000%
0.167%
$457,085,184 73 2087
$0.00 8
2022 8
$457,085,184 3,293,828 0.298%
0.256%
0.000%
0.167%
$454,547,675 74 2088
$0.00 8
2022 9
$454,547,675 3,293,828 0.298%
0.256%
0.000%
0.167%
$452,005,937 75 2089
$0.00 8
2022 10
$452,005,937 3,293,828 0.298%
0.256%
0.000%
0.167%
$449,459,963 76 2090
$0.00 8
2022 11
$449,459,963 3,293,828 0.298%
0.256%
0.000%
0.167%
$446,909,746 77 2091
$0.00 8
2022 12
$446,909,746 3,293,828 0.298%
0.256%
0.000%
0.167%
$444,355,278 78 2092
$0.00 9
2023 1
$444,355,278 3,293,828 0.298%
0.256%
0.000%
0.167%
$441,796,552 79 2093
$0.00 9
2023 2
$441,796,552 3,293,828 0.298%
0.256%
0.000%
0.167%
$439,233,562 80 2094
$0.00 9
2023 3
$439,233,562 3,293,828 0.298%
0.256%
0.000%
0.167%
$436,666,301 81 2095
$0.00 9
2023 4
$436,666,301 3,293,828 0.298%
0.256%
0.000%
0.167%
$434,094,761 82 2096
$0.00 9
2023 5
$434,094,761 3,293,828 0.298%
0.256%
0.000%
0.167%
$431,518,934 83 2097
$0.00 9
2023 6
$431,518,934 3,293,828 0.298%
0.256%
0.000%
0.167%
$428,938,815 84 2098
$0.00 9
2023 7
$428,938,815 3,293,828 0.298%
0.256%
0.000%
0.167%
$426,354,396 85 2099
$0.00 9
2023 8
$426,354,396 3,293,828 0.298%
0.256%
0.000%
0.167%
$423,765,669 86 2100
$0.00 9
2023 9
$423,765,669 3,293,828 0.298%
0.256%
0.000%
0.167%
$421,172,627 87 2101
$0.00 9
2023 10
$421,172,627 3,293,828 0.298%
0.256%
0.000%
0.167%
$418,575,264 88 2102
$0.00 9
2023 11
$418,575,264 3,293,828 0.298%
0.256%
0.000%
0.167%
$415,973,572 89 2103
$0.00 9
2023 12
$415,973,572 3,293,828 0.298%
0.256%
0.000%
0.167%
$413,367,544 90 2104
$0.00 10 2024 1
$413,367,544 3,293,828 0.298%
0.256%
0.000%
0.167%
$410,757,172 91 2105
$0.00 10 2024 2
$410,757,172 3,293,828 0.298%
0.256%
0.000%
0.167%
$408,142,450 92 2106
$0.00 10 2024 3
$408,142,450 3,293,828 0.298%
0.256%
0.000%
0.167%
$405,523,370 93 2107
$0.00 10 2024 4
$405,523,370 3,293,828 0.298%
0.256%
0.000%
0.167%
$402,899,925 94 2108
$0.00 10 2024 5
$402,899,925 3,293,828 0.298%
0.256%
0.000%
0.167%
$400,272,107 95 2109
$0.00 10 2024 6
$400,272,107 3,293,828 0.298%
0.256%
0.000%
0.167%
$397,639,910 96 2110
$0.00 10 2024 7
$397,639,910 3,293,828 0.298%
0.256%
0.000%
0.167%
$395,003,326 97 2111
$0.00 10 2024 8
$395,003,326 3,293,828 0.298%
0.256%
0.000%
0.167%
$392,362,347 98 2112
$0.00 10 2024 9
$392,362,347 3,293,828 0.298%
0.256%
0.000%
0.167%
$389,716,967 99 2113
$0.00 10 2024 10
$389,716,967 3,293,828 0.298%
0.256%
0.000%
0.167%
$387,067,177 100 2114
$0.00 10 2024 11
$387,067,177 3,293,828 0.298%
0.256%
0.000%
0.167%
$384,412,972 101 2115
$0.00 10 2024 12
$384,412,972 3,293,828 0.298%
0.256%
0.000%
0.167%
$381,754,343 102 2116
$0.00 11 2025 1
$381,754,343 3,293,828 0.298%
0.256%
0.000%
0.167%
$379,091,282 103 2117
$0.00 11 2025 2
$379,091,282 3,293,828 0.298%
0.256%
0.000%
0.167%
$376,423,784 104 2118
$0.00 11 2025 3
$376,423,784 3,293,828 0.298%
0.256%
0.000%
0.167%
$373,751,839 105 2119
$0.00 11 2025 4
$373,751,839 3,293,828 0.298%
0.256%
0.000%
0.167%
$371,075,441 106 2120
$0.00 11 2025 5
$371,075,441 3,293,828 0.298%
0.256%
0.000%
0.167%
$368,394,583 107 2121
$0.00 11 2025 6
$368,394,583 3,293,828 0.298%
0.256%
0.000%
0.167%
$365,709,256 108 2122
$0.00 11 2025 7
$365,709,256 3,293,828 0.298%
0.256%
0.000%
0.167%
$363,019,454 109 2123
$0.00 11 2025 8
$363,019,454 3,293,828 0.298%
0.256%
0.000%
0.167%
$360,325,169 110 2124
$0.00 11 2025 9
$360,325,169 3,293,828 0.298%
0.256%
0.000%
0.167%
$357,626,394 111 2125
$0.00 11 2025 10
$357,626,394 3,293,828 0.298%
0.256%
0.000%
0.167%
$354,923,120 112 2126
$0.00 11 2025 11
$354,923,120 3,293,828 0.298%
0.256%
0.000%
0.167%
$352,215,341 113 2127
$0.00 11 2025 12
$352,215,341 3,293,828 0.298%
0.256%
0.000%
0.167%
$349,503,049 114 2128
$0.00 12 2026 1
$349,503,049 3,293,828 0.298%
0.256%
0.000%
0.167%
$346,786,237 115 2129
$0.00 12 2026 2
$346,786,237 3,293,828 0.298%
0.256%
0.000%
0.167%
$344,064,896 116 2130
$0.00 Decommissioning Return on Earnings:
Site-Specific Cost Estimate Amount:
Site-Specific Cost Estimate (Y/N):
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Year of Decommissioning:
Beginning Month of Decommissioning Activities:
12 2026 3
$344,064,896 3,293,828 0.298%
0.256%
0.000%
0.167%
$341,339,020 117 2131
$0.00 12 2026 4
$341,339,020 3,293,828 0.298%
0.256%
0.000%
0.167%
$338,608,601 118 2132
$0.00 12 2026 5
$338,608,601 3,293,828 0.298%
0.256%
0.000%
0.167%
$335,873,631 119 2133
$0.00 12 2026 6
$335,873,631 3,293,828 0.298%
0.256%
0.000%
0.167%
$333,134,103 120 2134
$0.00 12 2026 7
$333,134,103 3,293,828 0.298%
0.256%
0.000%
0.167%
$330,390,009 121 2135
$0.00 12 2026 8
$330,390,009 3,293,828 0.298%
0.256%
0.000%
0.167%
$327,641,342 122 2136
$0.00 12 2026 9
$327,641,342 3,293,828 0.298%
0.256%
0.000%
0.167%
$324,888,093 123 2137
$0.00 12 2026 10
$324,888,093 3,293,828 0.298%
0.256%
0.000%
0.167%
$322,130,256 124 2138
$0.00 12 2026 11
$322,130,256 3,293,828 0.298%
0.256%
0.000%
0.167%
$319,367,822 12 2026 12
$319,367,822 3,293,828 0.298%
0.256%
0.000%
0.167%
$316,600,784 13 2027 1
$316,600,784 3,293,828 0.298%
0.256%
0.000%
0.167%
$313,829,135 13 2027 2
$313,829,135 3,293,828 0.298%
0.256%
0.000%
0.167%
$311,052,866 13 2027 3
$311,052,866 3,293,828 0.298%
0.256%
0.000%
0.167%
$308,271,970 13 2027 4
$308,271,970 3,293,828 0.298%
0.256%
0.000%
0.167%
$305,486,439 13 2027 5
$305,486,439 3,293,828 0.298%
0.256%
0.000%
0.167%
$302,696,266 13 2027 6
$302,696,266 3,293,828 0.298%
0.256%
0.000%
0.167%
$299,901,442 13 2027 7
$299,901,442 3,293,828 0.298%
0.256%
0.000%
0.167%
$297,101,960 13 2027 8
$297,101,960 3,293,828 0.298%
0.256%
0.000%
0.167%
$294,297,813 13 2027 9
$294,297,813 3,293,828 0.298%
0.256%
0.000%
0.167%
$291,488,991 13 2027 10
$291,488,991 3,293,828 0.298%
0.256%
0.000%
0.167%
$288,675,489 13 2027 11
$288,675,489 3,293,828 0.298%
0.256%
0.000%
0.167%
$285,857,297 13 2027 12
$285,857,297 3,293,828 0.298%
0.256%
0.000%
0.167%
$283,034,408 14 2028 1
$283,034,408 3,293,828 0.298%
0.256%
0.000%
0.167%
$280,206,815 14 2028 2
$280,206,815 3,293,828 0.298%
0.256%
0.000%
0.167%
$277,374,509 14 2028 3
$277,374,509 3,293,828 0.298%
0.256%
0.000%
0.167%
$274,537,482 14 2028 4
$274,537,482 3,293,828 0.298%
0.256%
0.000%
0.167%
$271,695,727 14 2028 5
$271,695,727 3,293,828 0.298%
0.256%
0.000%
0.167%
$268,849,236 14 2028 6
$268,849,236 3,293,828 0.298%
0.256%
0.000%
0.167%
$265,998,000 14 2028 7
$265,998,000 3,293,828 0.298%
0.256%
0.000%
0.167%
$263,142,013 14 2028 8
$263,142,013 3,293,828 0.298%
0.256%
0.000%
0.167%
$260,281,265 14 2028 9
$260,281,265 3,293,828 0.298%
0.256%
0.000%
0.167%
$257,415,750 14 2028 10
$257,415,750 3,293,828 0.298%
0.256%
0.000%
0.167%
$254,545,459 14 2028 11
$254,545,459 3,293,828 0.298%
0.256%
0.000%
0.167%
$251,670,384 14 2028 12
$251,670,384 3,293,828 0.298%
0.256%
0.000%
0.167%
$248,790,517 15 2029 1
$248,790,517 3,293,828 0.298%
0.256%
0.000%
0.167%
$245,905,850 15 2029 2
$245,905,850 3,293,828 0.298%
0.256%
0.000%
0.167%
$243,016,376 15 2029 3
$243,016,376 3,293,828 0.298%
0.256%
0.000%
0.167%
$240,122,086 15 2029 4
$240,122,086 3,293,828 0.298%
0.256%
0.000%
0.167%
$237,222,972 15 2029 5
$237,222,972 3,293,828 0.298%
0.256%
0.000%
0.167%
$234,319,026 15 2029 6
$234,319,026 3,293,828 0.298%
0.256%
0.000%
0.167%
$231,410,240 15 2029 7
$231,410,240 3,293,828 0.298%
0.256%
0.000%
0.167%
$228,496,606 15 2029 8
$228,496,606 3,293,828 0.298%
0.256%
0.000%
0.167%
$225,578,116 15 2029 9
$225,578,116 3,293,828 0.298%
0.256%
0.000%
0.167%
$222,654,762 15 2029 10
$222,654,762 3,293,828 0.298%
0.256%
0.000%
0.167%
$219,726,536 15 2029 11
$219,726,536 3,293,828 0.298%
0.256%
0.000%
0.167%
$216,793,430 15 2029 12
$216,793,430 3,293,828 0.298%
0.256%
0.000%
0.167%
$213,855,434 16 2030 1
$213,855,434 3,293,828 0.298%
0.256%
0.000%
0.167%
$210,912,543 16 2030 2
$210,912,543 3,293,828 0.298%
0.256%
0.000%
0.167%
$207,964,746 16 2030 3
$207,964,746 3,293,828 0.298%
0.256%
0.000%
0.167%
$205,012,036 16 2030 4
$205,012,036 3,293,828 0.298%
0.256%
0.000%
0.167%
$202,054,406 16 2030 5
$202,054,406 3,293,828 0.298%
0.256%
0.000%
0.167%
$199,091,846 16 2030 6
$199,091,846 3,293,828 0.298%
0.256%
0.000%
0.167%
$196,124,348 16 2030 7
$196,124,348 3,293,828 0.298%
0.256%
0.000%
0.167%
$193,151,904 16 2030 8
$193,151,904 3,293,828 0.298%
0.256%
0.000%
0.167%
$190,174,507 16 2030 9
$190,174,507 3,293,828 0.298%
0.256%
0.000%
0.167%
$187,192,147 16 2030 10
$187,192,147 3,293,828 0.298%
0.256%
0.000%
0.167%
$184,204,816 16 2030 11
$184,204,816 3,293,828 0.298%
0.256%
0.000%
0.167%
$181,212,506 16 2030 12
$181,212,506 3,293,828 0.298%
0.256%
0.000%
0.167%
$178,215,210 17 2031 1
$178,215,210 3,293,828 0.298%
0.256%
0.000%
0.167%
$175,212,918 17 2031 2
$175,212,918 3,293,828 0.298%
0.256%
0.000%
0.167%
$172,205,622 17 2031 3
$172,205,622 3,293,828 0.298%
0.256%
0.000%
0.167%
$169,193,314 17 2031 4
$169,193,314 3,293,828 0.298%
0.256%
0.000%
0.167%
$166,175,985 17 2031 5
$166,175,985 3,293,828 0.298%
0.256%
0.000%
0.167%
$163,153,627 17 2031 6
$163,153,627 3,293,828 0.298%
0.256%
0.000%
0.167%
$160,126,233 17 2031 7
$160,126,233 3,293,828 0.298%
0.256%
0.000%
0.167%
$157,093,792 17 2031 8
$157,093,792 3,293,828 0.298%
0.256%
0.000%
0.167%
$154,056,298 17 2031 9
$154,056,298 3,293,828 0.298%
0.256%
0.000%
0.167%
$151,013,741 17 2031 10
$151,013,741 3,293,828 0.298%
0.256%
0.000%
0.167%
$147,966,113 17 2031 11
$147,966,113 3,293,828 0.298%
0.256%
0.000%
0.167%
$144,913,405 17 2031 12
$144,913,405 3,293,828 0.298%
0.256%
0.000%
0.167%
$141,855,610 18 2032 1
$141,855,610 3,593,267 0.298%
0.256%
0.000%
0.167%
$138,492,781 18 2032 2
$138,492,781 3,593,267 0.298%
0.256%
0.000%
0.167%
$135,124,347 18 2032 3
$135,124,347 3,593,267 0.298%
0.256%
0.000%
0.167%
$131,750,298 18 2032 4
$131,750,298 3,593,267 0.298%
0.256%
0.000%
0.167%
$128,370,627 18 2032 5
$128,370,627 3,593,267 0.298%
0.256%
0.000%
0.167%
$124,985,322 18 2032 6
$124,985,322 3,593,267 0.298%
0.256%
0.000%
0.167%
$121,594,376 18 2032 7
$121,594,376 3,593,267 0.298%
0.256%
0.000%
0.167%
$118,197,778 18 2032 8
$118,197,778 3,593,267 0.298%
0.256%
0.000%
0.167%
$114,795,518 18 2032 9
$114,795,518 3,593,267 0.298%
0.256%
0.000%
0.167%
$111,387,589 18 2032 10
$111,387,589 3,593,267 0.298%
0.256%
0.000%
0.167%
$107,973,979 18 2032 11
$107,973,979 3,593,267 0.298%
0.256%
0.000%
0.167%
$104,554,681 18 2032 12
$104,554,681 3,593,267 0.298%
0.256%
0.000%
0.167%
$101,129,683
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$177,240,000 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$177,148,274 50 - 361 1
2015 2
$177,148,274 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$177,056,396 SDG&E 1
2015 3
$177,056,396 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,964,364 177,240,000 1
2015 4
$176,964,364 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,872,179 DFS Report Year:
2015 1
2015 5
$176,872,179 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,779,841 12 1
2015 6
$176,779,841 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,687,348 2014 1
2015 7
$176,687,348 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,594,701 Y
1 2015 8
$176,594,701 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,501,900 187,880,000 1
2015 9
$176,501,900 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,408,944 Operations Return on Earnings: 4%
1 2015 10
$176,408,944 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,315,834 Operations Inflation Rate: 3%
1 2015 11
$176,315,834 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,222,568 Operations Other Rates: 0%
1 2015 12
$176,222,568 869,815 483,333.33 0.298%
0.256%
0.000%
0.167%
$176,129,147 4%
2 2016 1
$176,129,147 869,815 0.298%
0.256%
0.000%
0.167%
$175,551,431 Decommissioning Inflation Rate: 3%
2 2016 2
$175,551,431 869,815 0.298%
0.256%
0.000%
0.167%
$174,972,752 Decommissioning Other Rates 0%
2 2016 3
$174,972,752 869,815 0.298%
0.256%
0.000%
0.167%
$174,393,109 Minimum Formula:
187,880,000 2
2016 4
$174,393,109 869,815 0.298%
0.256%
0.000%
0.167%
$173,812,499 End Balance: $34,940,921 2
2016 5
$173,812,499 869,815 0.298%
0.256%
0.000%
0.167%
$173,230,922 2
2016 6
$173,230,922 869,815 0.298%
0.256%
0.000%
0.167%
$172,648,376 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$172,648,376 869,815 0.298%
0.256%
0.000%
0.167%
$172,064,859 1 2015 10,437,778 5,800,000.00 2
2016 8
$172,064,859 869,815 0.298%
0.256%
0.000%
0.167%
$171,480,369 2 2016 10,437,778 2
2016 9
$171,480,369 869,815 0.298%
0.256%
0.000%
0.167%
$170,894,905 3 2017 10,437,778 2
2016 10
$170,894,905 869,815 0.298%
0.256%
0.000%
0.167%
$170,308,465 4 2018 10,437,778 2
2016 11
$170,308,465 869,815 0.298%
0.256%
0.000%
0.167%
$169,721,048 5 2019 10,437,778 2
2016 12
$169,721,048 869,815 0.298%
0.256%
0.000%
0.167%
$169,132,652 6 2020 10,437,778 3
2017 1
$169,132,652 869,815 0.298%
0.256%
0.000%
0.167%
$168,543,275 7 2021 10,437,778 3
2017 2
$168,543,275 869,815 0.298%
0.256%
0.000%
0.167%
$167,952,916 8 2022 10,437,778 3
2017 3
$167,952,916 869,815 0.298%
0.256%
0.000%
0.167%
$167,361,573 9 2023 10,437,778 3
2017 4
$167,361,573 869,815 0.298%
0.256%
0.000%
0.167%
$166,769,245 10 2024 10,437,778 3
2017 5
$166,769,245 869,815 0.298%
0.256%
0.000%
0.167%
$166,175,929 11 2025 10,437,778 3
2017 6
$166,175,929 869,815 0.298%
0.256%
0.000%
0.167%
$165,581,625 12 2026 10,437,778 3
2017 7
$165,581,625 869,815 0.298%
0.256%
0.000%
0.167%
$164,986,329 13 2027 10,437,778 3
2017 8
$164,986,329 869,815 0.298%
0.256%
0.000%
0.167%
$164,390,042 14 2028 10,437,778 3
2017 9
$164,390,042 869,815 0.298%
0.256%
0.000%
0.167%
$163,792,761 15 2029 10,437,778 3
2017 10
$163,792,761 869,815 0.298%
0.256%
0.000%
0.167%
$163,194,484 16 2030 10,437,778 3
2017 11
$163,194,484 869,815 0.298%
0.256%
0.000%
0.167%
$162,595,211 17 2031 10,437,778 3
2017 12
$162,595,211 869,815 0.298%
0.256%
0.000%
0.167%
$161,994,938 18 2032 10,437,778 4
2018 1
$161,994,938 869,815 0.298%
0.256%
0.000%
0.167%
$161,393,665 19 2033
$0 4
2018 2
$161,393,665 869,815 0.298%
0.256%
0.000%
0.167%
$160,791,390 20 2034
$0 4
2018 3
$160,791,390 869,815 0.298%
0.256%
0.000%
0.167%
$160,188,111 21 2035
$0 4
2018 4
$160,188,111 869,815 0.298%
0.256%
0.000%
0.167%
$159,583,827 22 2036
$0 4
2018 5
$159,583,827 869,815 0.298%
0.256%
0.000%
0.167%
$158,978,536 23 2037
$0 4
2018 6
$158,978,536 869,815 0.298%
0.256%
0.000%
0.167%
$158,372,235 24 2038
$0 4
2018 7
$158,372,235 869,815 0.298%
0.256%
0.000%
0.167%
$157,764,925 25 2039
$0 4
2018 8
$157,764,925 869,815 0.298%
0.256%
0.000%
0.167%
$157,156,602 26 2040
$0 4
2018 9
$157,156,602 869,815 0.298%
0.256%
0.000%
0.167%
$156,547,265 27 2041
$0 4
2018 10
$156,547,265 869,815 0.298%
0.256%
0.000%
0.167%
$155,936,912 28 2042
$0 4
2018 11
$155,936,912 869,815 0.298%
0.256%
0.000%
0.167%
$155,325,543 29 2043
$0 4
2018 12
$155,325,543 869,815 0.298%
0.256%
0.000%
0.167%
$154,713,154 30 2044
$0 5
2019 1
$154,713,154 869,815 0.298%
0.256%
0.000%
0.167%
$154,099,745 31 2045
$0 5
2019 2
$154,099,745 869,815 0.298%
0.256%
0.000%
0.167%
$153,485,313 32 2046
$0 5
2019 3
$153,485,313 869,815 0.298%
0.256%
0.000%
0.167%
$152,869,858 33 2047
$0 5
2019 4
$152,869,858 869,815 0.298%
0.256%
0.000%
0.167%
$152,253,376 34 2048
$0 5
2019 5
$152,253,376 869,815 0.298%
0.256%
0.000%
0.167%
$151,635,867 35 2049
$0 5
2019 6
$151,635,867 869,815 0.298%
0.256%
0.000%
0.167%
$151,017,329 36 2050
$0 5
2019 7
$151,017,329 869,815 0.298%
0.256%
0.000%
0.167%
$150,397,760 37 2051
$0 5
2019 8
$150,397,760 869,815 0.298%
0.256%
0.000%
0.167%
$149,777,159 38 2052
$0 5
2019 9
$149,777,159 869,815 0.298%
0.256%
0.000%
0.167%
$149,155,523 39 2053
$0 5
2019 10
$149,155,523 869,815 0.298%
0.256%
0.000%
0.167%
$148,532,851 40 2054
$0 5
2019 11
$148,532,851 869,815 0.298%
0.256%
0.000%
0.167%
$147,909,141 41 2055
$0 5
2019 12
$147,909,141 869,815 0.298%
0.256%
0.000%
0.167%
$147,284,392 42 2056
$0 6
2020 1
$147,284,392 869,815 0.298%
0.256%
0.000%
0.167%
$146,658,601 43 2057
$0 6
2020 2
$146,658,601 869,815 0.298%
0.256%
0.000%
0.167%
$146,031,768 44 2058
$0 6
2020 3
$146,031,768 869,815 0.298%
0.256%
0.000%
0.167%
$145,403,890 45 2059
$0 6
2020 4
$145,403,890 869,815 0.298%
0.256%
0.000%
0.167%
$144,774,965 46 2060
$0 6
2020 5
$144,774,965 869,815 0.298%
0.256%
0.000%
0.167%
$144,144,992 47 2061
$0 6
2020 6
$144,144,992 869,815 0.298%
0.256%
0.000%
0.167%
$143,513,969 48 2062
$0 6
2020 7
$143,513,969 869,815 0.298%
0.256%
0.000%
0.167%
$142,881,895 49 2063
$0 6
2020 8
$142,881,895 869,815 0.298%
0.256%
0.000%
0.167%
$142,248,767 50 2064
$0 6
2020 9
$142,248,767 869,815 0.298%
0.256%
0.000%
0.167%
$141,614,583 51 2065
$0 6
2020 10
$141,614,583 869,815 0.298%
0.256%
0.000%
0.167%
$140,979,343 52 2066
$0 6
2020 11
$140,979,343 869,815 0.298%
0.256%
0.000%
0.167%
$140,343,044 53 2067
$0 6
2020 12
$140,343,044 869,815 0.298%
0.256%
0.000%
0.167%
$139,705,685 54 2068
$0 7
2021 1
$139,705,685 869,815 0.298%
0.256%
0.000%
0.167%
$139,067,263 55 2069
$0 7
2021 2
$139,067,263 869,815 0.298%
0.256%
0.000%
0.167%
$138,427,777 56 2070
$0 7
2021 3
$138,427,777 869,815 0.298%
0.256%
0.000%
0.167%
$137,787,226 57 2071
$0 7
2021 4
$137,787,226 869,815 0.298%
0.256%
0.000%
0.167%
$137,145,607 58 2072
$0 7
2021 5
$137,145,607 869,815 0.298%
0.256%
0.000%
0.167%
$136,502,918 59 2073
$0 7
2021 6
$136,502,918 869,815 0.298%
0.256%
0.000%
0.167%
$135,859,158 60 2074
$0 7
2021 7
$135,859,158 869,815 0.298%
0.256%
0.000%
0.167%
$135,214,326 61 2075
$0 7
2021 8
$135,214,326 869,815 0.298%
0.256%
0.000%
0.167%
$134,568,419 62 2076
$0 7
2021 9
$134,568,419 869,815 0.298%
0.256%
0.000%
0.167%
$133,921,435 63 2077
$0 7
2021 10
$133,921,435 869,815 0.298%
0.256%
0.000%
0.167%
$133,273,373 64 2078
$0 7
2021 11
$133,273,373 869,815 0.298%
0.256%
0.000%
0.167%
$132,624,230 65 2079
$0 7
2021 12
$132,624,230 869,815 0.298%
0.256%
0.000%
0.167%
$131,974,006 66 2080
$0 8
2022 1
$131,974,006 869,815 0.298%
0.256%
0.000%
0.167%
$131,322,699 67 2081
$0 8
2022 2
$131,322,699 869,815 0.298%
0.256%
0.000%
0.167%
$130,670,305 68 2082
$0 8
2022 3
$130,670,305 869,815 0.298%
0.256%
0.000%
0.167%
$130,016,825 69 2083
$0 8
2022 4
$130,016,825 869,815 0.298%
0.256%
0.000%
0.167%
$129,362,255 70 2084
$0 8
2022 5
$129,362,255 869,815 0.298%
0.256%
0.000%
0.167%
$128,706,594 71 2085
$0 8
2022 6
$128,706,594 869,815 0.298%
0.256%
0.000%
0.167%
$128,049,840 72 2086
$0 8
2022 7
$128,049,840 869,815 0.298%
0.256%
0.000%
0.167%
$127,391,992 73 2087
$0 8
2022 8
$127,391,992 869,815 0.298%
0.256%
0.000%
0.167%
$126,733,048 74 2088
$0 8
2022 9
$126,733,048 869,815 0.298%
0.256%
0.000%
0.167%
$126,073,005 75 2089
$0 8
2022 10
$126,073,005 869,815 0.298%
0.256%
0.000%
0.167%
$125,411,862 76 2090
$0 8
2022 11
$125,411,862 869,815 0.298%
0.256%
0.000%
0.167%
$124,749,618 77 2091
$0 8
2022 12
$124,749,618 869,815 0.298%
0.256%
0.000%
0.167%
$124,086,269 78 2092
$0 9
2023 1
$124,086,269 869,815 0.298%
0.256%
0.000%
0.167%
$123,421,815 79 2093
$0 9
2023 2
$123,421,815 869,815 0.298%
0.256%
0.000%
0.167%
$122,756,253 80 2094
$0 9
2023 3
$122,756,253 869,815 0.298%
0.256%
0.000%
0.167%
$122,089,583 81 2095
$0 9
2023 4
$122,089,583 869,815 0.298%
0.256%
0.000%
0.167%
$121,421,801 82 2096
$0 9
2023 5
$121,421,801 869,815 0.298%
0.256%
0.000%
0.167%
$120,752,906 83 2097
$0 9
2023 6
$120,752,906 869,815 0.298%
0.256%
0.000%
0.167%
$120,082,896 84 2098
$0 9
2023 7
$120,082,896 869,815 0.298%
0.256%
0.000%
0.167%
$119,411,770 85 2099
$0 9
2023 8
$119,411,770 869,815 0.298%
0.256%
0.000%
0.167%
$118,739,525 86 2100
$0 9
2023 9
$118,739,525 869,815 0.298%
0.256%
0.000%
0.167%
$118,066,160 87 2101
$0 9
2023 10
$118,066,160 869,815 0.298%
0.256%
0.000%
0.167%
$117,391,672 88 2102
$0 9
2023 11
$117,391,672 869,815 0.298%
0.256%
0.000%
0.167%
$116,716,061 89 2103
$0 9
2023 12
$116,716,061 869,815 0.298%
0.256%
0.000%
0.167%
$116,039,323 90 2104
$0 10 2024 1
$116,039,323 869,815 0.298%
0.256%
0.000%
0.167%
$115,361,457 91 2105
$0 10 2024 2
$115,361,457 869,815 0.298%
0.256%
0.000%
0.167%
$114,682,462 92 2106
$0 10 2024 3
$114,682,462 869,815 0.298%
0.256%
0.000%
0.167%
$114,002,335 93 2107
$0 10 2024 4
$114,002,335 869,815 0.298%
0.256%
0.000%
0.167%
$113,321,074 94 2108
$0 10 2024 5
$113,321,074 869,815 0.298%
0.256%
0.000%
0.167%
$112,638,678 95 2109
$0 10 2024 6
$112,638,678 869,815 0.298%
0.256%
0.000%
0.167%
$111,955,145 96 2110
$0 10 2024 7
$111,955,145 869,815 0.298%
0.256%
0.000%
0.167%
$111,270,472 97 2111
$0 10 2024 8
$111,270,472 869,815 0.298%
0.256%
0.000%
0.167%
$110,584,658 98 2112
$0 10 2024 9
$110,584,658 869,815 0.298%
0.256%
0.000%
0.167%
$109,897,702 99 2113
$0 10 2024 10
$109,897,702 869,815 0.298%
0.256%
0.000%
0.167%
$109,209,600 100 2114
$0 10 2024 11
$109,209,600 869,815 0.298%
0.256%
0.000%
0.167%
$108,520,351 101 2115
$0 10 2024 12
$108,520,351 869,815 0.298%
0.256%
0.000%
0.167%
$107,829,954 102 2116
$0 11 2025 1
$107,829,954 869,815 0.298%
0.256%
0.000%
0.167%
$107,138,406 103 2117
$0 11 2025 2
$107,138,406 869,815 0.298%
0.256%
0.000%
0.167%
$106,445,706 104 2118
$0 11 2025 3
$106,445,706 869,815 0.298%
0.256%
0.000%
0.167%
$105,751,851 105 2119
$0 11 2025 4
$105,751,851 869,815 0.298%
0.256%
0.000%
0.167%
$105,056,839 106 2120
$0 11 2025 5
$105,056,839 869,815 0.298%
0.256%
0.000%
0.167%
$104,360,670 107 2121
$0 11 2025 6
$104,360,670 869,815 0.298%
0.256%
0.000%
0.167%
$103,663,340 108 2122
$0 11 2025 7
$103,663,340 869,815 0.298%
0.256%
0.000%
0.167%
$102,964,847 109 2123
$0 11 2025 8
$102,964,847 869,815 0.298%
0.256%
0.000%
0.167%
$102,265,191 110 2124
$0 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$102,265,191 869,815 0.298%
0.256%
0.000%
0.167%
$101,564,368 111 2125
$0 11 2025 10
$101,564,368 869,815 0.298%
0.256%
0.000%
0.167%
$100,862,378 112 2126
$0 11 2025 11
$100,862,378 869,815 0.298%
0.256%
0.000%
0.167%
$100,159,217 113 2127
$0 11 2025 12
$100,159,217 869,815 0.298%
0.256%
0.000%
0.167%
$99,454,885 114 2128
$0 12 2026 1
$99,454,885 869,815 0.298%
0.256%
0.000%
0.167%
$98,749,378 115 2129
$0 12 2026 2
$98,749,378 869,815 0.298%
0.256%
0.000%
0.167%
$98,042,696 116 2130
$0 12 2026 3
$98,042,696 869,815 0.298%
0.256%
0.000%
0.167%
$97,334,836 117 2131
$0 12 2026 4
$97,334,836 869,815 0.298%
0.256%
0.000%
0.167%
$96,625,796 118 2132
$0 12 2026 5
$96,625,796 869,815 0.298%
0.256%
0.000%
0.167%
$95,915,575 119 2133
$0 12 2026 6
$95,915,575 869,815 0.298%
0.256%
0.000%
0.167%
$95,204,170 120 2134
$0 12 2026 7
$95,204,170 869,815 0.298%
0.256%
0.000%
0.167%
$94,491,579 121 2135
$0 12 2026 8
$94,491,579 869,815 0.298%
0.256%
0.000%
0.167%
$93,777,800 122 2136
$0 12 2026 9
$93,777,800 869,815 0.298%
0.256%
0.000%
0.167%
$93,062,832 123 2137
$0 12 2026 10
$93,062,832 869,815 0.298%
0.256%
0.000%
0.167%
$92,346,672 124 2138
$0 12 2026 11
$92,346,672 869,815 0.298%
0.256%
0.000%
0.167%
$91,629,319 12 2026 12
$91,629,319 869,815 0.298%
0.256%
0.000%
0.167%
$90,910,770 13 2027 1
$90,910,770 869,815 0.298%
0.256%
0.000%
0.167%
$90,191,023 13 2027 2
$90,191,023 869,815 0.298%
0.256%
0.000%
0.167%
$89,470,077 13 2027 3
$89,470,077 869,815 0.298%
0.256%
0.000%
0.167%
$88,747,929 13 2027 4
$88,747,929 869,815 0.298%
0.256%
0.000%
0.167%
$88,024,578 13 2027 5
$88,024,578 869,815 0.298%
0.256%
0.000%
0.167%
$87,300,021 13 2027 6
$87,300,021 869,815 0.298%
0.256%
0.000%
0.167%
$86,574,257 13 2027 7
$86,574,257 869,815 0.298%
0.256%
0.000%
0.167%
$85,847,283 13 2027 8
$85,847,283 869,815 0.298%
0.256%
0.000%
0.167%
$85,119,097 13 2027 9
$85,119,097 869,815 0.298%
0.256%
0.000%
0.167%
$84,389,698 13 2027 10
$84,389,698 869,815 0.298%
0.256%
0.000%
0.167%
$83,659,083 13 2027 11
$83,659,083 869,815 0.298%
0.256%
0.000%
0.167%
$82,927,250 13 2027 12
$82,927,250 869,815 0.298%
0.256%
0.000%
0.167%
$82,194,198 14 2028 1
$82,194,198 869,815 0.298%
0.256%
0.000%
0.167%
$81,459,923 14 2028 2
$81,459,923 869,815 0.298%
0.256%
0.000%
0.167%
$80,724,425 14 2028 3
$80,724,425 869,815 0.298%
0.256%
0.000%
0.167%
$79,987,702 14 2028 4
$79,987,702 869,815 0.298%
0.256%
0.000%
0.167%
$79,249,750 14 2028 5
$79,249,750 869,815 0.298%
0.256%
0.000%
0.167%
$78,510,568 14 2028 6
$78,510,568 869,815 0.298%
0.256%
0.000%
0.167%
$77,770,155 14 2028 7
$77,770,155 869,815 0.298%
0.256%
0.000%
0.167%
$77,028,507 14 2028 8
$77,028,507 869,815 0.298%
0.256%
0.000%
0.167%
$76,285,624 14 2028 9
$76,285,624 869,815 0.298%
0.256%
0.000%
0.167%
$75,541,502 14 2028 10
$75,541,502 869,815 0.298%
0.256%
0.000%
0.167%
$74,796,140 14 2028 11
$74,796,140 869,815 0.298%
0.256%
0.000%
0.167%
$74,049,535 14 2028 12
$74,049,535 869,815 0.298%
0.256%
0.000%
0.167%
$73,301,687 15 2029 1
$73,301,687 869,815 0.298%
0.256%
0.000%
0.167%
$72,552,592 15 2029 2
$72,552,592 869,815 0.298%
0.256%
0.000%
0.167%
$71,802,248 15 2029 3
$71,802,248 869,815 0.298%
0.256%
0.000%
0.167%
$71,050,654 15 2029 4
$71,050,654 869,815 0.298%
0.256%
0.000%
0.167%
$70,297,807 15 2029 5
$70,297,807 869,815 0.298%
0.256%
0.000%
0.167%
$69,543,706 15 2029 6
$69,543,706 869,815 0.298%
0.256%
0.000%
0.167%
$68,788,348 15 2029 7
$68,788,348 869,815 0.298%
0.256%
0.000%
0.167%
$68,031,730 15 2029 8
$68,031,730 869,815 0.298%
0.256%
0.000%
0.167%
$67,273,852 15 2029 9
$67,273,852 869,815 0.298%
0.256%
0.000%
0.167%
$66,514,711 15 2029 10
$66,514,711 869,815 0.298%
0.256%
0.000%
0.167%
$65,754,304 15 2029 11
$65,754,304 869,815 0.298%
0.256%
0.000%
0.167%
$64,992,630 15 2029 12
$64,992,630 869,815 0.298%
0.256%
0.000%
0.167%
$64,229,687 16 2030 1
$64,229,687 869,815 0.298%
0.256%
0.000%
0.167%
$63,465,472 16 2030 2
$63,465,472 869,815 0.298%
0.256%
0.000%
0.167%
$62,699,983 16 2030 3
$62,699,983 869,815 0.298%
0.256%
0.000%
0.167%
$61,933,218 16 2030 4
$61,933,218 869,815 0.298%
0.256%
0.000%
0.167%
$61,165,176 16 2030 5
$61,165,176 869,815 0.298%
0.256%
0.000%
0.167%
$60,395,853 16 2030 6
$60,395,853 869,815 0.298%
0.256%
0.000%
0.167%
$59,625,249 16 2030 7
$59,625,249 869,815 0.298%
0.256%
0.000%
0.167%
$58,853,359 16 2030 8
$58,853,359 869,815 0.298%
0.256%
0.000%
0.167%
$58,080,184 16 2030 9
$58,080,184 869,815 0.298%
0.256%
0.000%
0.167%
$57,305,720 16 2030 10
$57,305,720 869,815 0.298%
0.256%
0.000%
0.167%
$56,529,965 16 2030 11
$56,529,965 869,815 0.298%
0.256%
0.000%
0.167%
$55,752,917 16 2030 12
$55,752,917 869,815 0.298%
0.256%
0.000%
0.167%
$54,974,574 17 2031 1
$54,974,574 869,815 0.298%
0.256%
0.000%
0.167%
$54,194,934 17 2031 2
$54,194,934 869,815 0.298%
0.256%
0.000%
0.167%
$53,413,994 17 2031 3
$53,413,994 869,815 0.298%
0.256%
0.000%
0.167%
$52,631,753 17 2031 4
$52,631,753 869,815 0.298%
0.256%
0.000%
0.167%
$51,848,208 17 2031 5
$51,848,208 869,815 0.298%
0.256%
0.000%
0.167%
$51,063,357 17 2031 6
$51,063,357 869,815 0.298%
0.256%
0.000%
0.167%
$50,277,198 17 2031 7
$50,277,198 869,815 0.298%
0.256%
0.000%
0.167%
$49,489,729 17 2031 8
$49,489,729 869,815 0.298%
0.256%
0.000%
0.167%
$48,700,947 17 2031 9
$48,700,947 869,815 0.298%
0.256%
0.000%
0.167%
$47,910,851 17 2031 10
$47,910,851 869,815 0.298%
0.256%
0.000%
0.167%
$47,119,438 17 2031 11
$47,119,438 869,815 0.298%
0.256%
0.000%
0.167%
$46,326,706 17 2031 12
$46,326,706 869,815 0.298%
0.256%
0.000%
0.167%
$45,532,653 18 2032 1
$45,532,653 948,889 0.298%
0.256%
0.000%
0.167%
$44,658,070 18 2032 2
$44,658,070 948,889 0.298%
0.256%
0.000%
0.167%
$43,782,030 18 2032 3
$43,782,030 948,889 0.298%
0.256%
0.000%
0.167%
$42,904,529 18 2032 4
$42,904,529 948,889 0.298%
0.256%
0.000%
0.167%
$42,025,567 18 2032 5
$42,025,567 948,889 0.298%
0.256%
0.000%
0.167%
$41,145,139 18 2032 6
$41,145,139 948,889 0.298%
0.256%
0.000%
0.167%
$40,263,244 18 2032 7
$40,263,244 948,889 0.298%
0.256%
0.000%
0.167%
$39,379,879 18 2032 8
$39,379,879 948,889 0.298%
0.256%
0.000%
0.167%
$38,495,041 18 2032 9
$38,495,041 948,889 0.298%
0.256%
0.000%
0.167%
$37,608,729 18 2032 10
$37,608,729 948,889 0.298%
0.256%
0.000%
0.167%
$36,720,940 18 2032 11
$36,720,940 948,889 0.298%
0.256%
0.000%
0.167%
$35,831,672 18 2032 12
$35,831,672 948,889 0.298%
0.256%
0.000%
0.167%
$34,940,921
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$21,921,929 107,583 0.298%
0.256%
0.000%
0.167%
$21,850,704 50 - 361 1
2015 2
$21,850,704 107,583 0.298%
0.256%
0.000%
0.167%
$21,779,359 Anaheim 1
2015 3
$21,779,359 107,583 0.298%
0.256%
0.000%
0.167%
$21,707,896 21,921,929 1
2015 4
$21,707,896 107,583 0.298%
0.256%
0.000%
0.167%
$21,636,313 DFS Report Year:
2015 1
2015 5
$21,636,313 107,583 0.298%
0.256%
0.000%
0.167%
$21,564,611 12 1
2015 6
$21,564,611 107,583 0.298%
0.256%
0.000%
0.167%
$21,492,790 2014 1
2015 7
$21,492,790 107,583 0.298%
0.256%
0.000%
0.167%
$21,420,849 Y
1 2015 8
$21,420,849 107,583 0.298%
0.256%
0.000%
0.167%
$21,348,788 23,237,938 1
2015 9
$21,348,788 107,583 0.298%
0.256%
0.000%
0.167%
$21,276,607 Operations Return on Earnings: 4%
1 2015 10
$21,276,607 107,583 0.298%
0.256%
0.000%
0.167%
$21,204,306 Operations Inflation Rate: 3%
1 2015 11
$21,204,306 107,583 0.298%
0.256%
0.000%
0.167%
$21,131,884 Operations Other Rates: 0%
1 2015 12
$21,131,884 107,583 0.298%
0.256%
0.000%
0.167%
$21,059,341 4%
2 2016 1
$21,059,341 107,583 0.298%
0.256%
0.000%
0.167%
$20,986,678 Decommissioning Inflation Rate: 3%
2 2016 2
$20,986,678 107,583 0.298%
0.256%
0.000%
0.167%
$20,913,893 Decommissioning Other Rates 0%
2 2016 3
$20,913,893 107,583 0.298%
0.256%
0.000%
0.167%
$20,840,987 Minimum Formula:
23,237,938 2
2016 4
$20,840,987 107,583 0.298%
0.256%
0.000%
0.167%
$20,767,960 End Balance: $3,303,099 2
2016 5
$20,767,960 107,583 0.298%
0.256%
0.000%
0.167%
$20,694,811 2
2016 6
$20,694,811 107,583 0.298%
0.256%
0.000%
0.167%
$20,621,540 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$20,621,540 107,583 0.298%
0.256%
0.000%
0.167%
$20,548,147 1 2015 1,290,997 2
2016 8
$20,548,147 107,583 0.298%
0.256%
0.000%
0.167%
$20,474,631 2 2016 1,290,997 2
2016 9
$20,474,631 107,583 0.298%
0.256%
0.000%
0.167%
$20,400,993 3 2017 1,290,997 2
2016 10
$20,400,993 107,583 0.298%
0.256%
0.000%
0.167%
$20,327,233 4 2018 1,290,997 2
2016 11
$20,327,233 107,583 0.298%
0.256%
0.000%
0.167%
$20,253,349 5 2019 1,290,997 2
2016 12
$20,253,349 107,583 0.298%
0.256%
0.000%
0.167%
$20,179,342 6 2020 1,290,997 3
2017 1
$20,179,342 107,583 0.298%
0.256%
0.000%
0.167%
$20,105,212 7 2021 1,290,997 3
2017 2
$20,105,212 107,583 0.298%
0.256%
0.000%
0.167%
$20,030,959 8 2022 1,290,997 3
2017 3
$20,030,959 107,583 0.298%
0.256%
0.000%
0.167%
$19,956,581 9 2023 1,290,997 3
2017 4
$19,956,581 107,583 0.298%
0.256%
0.000%
0.167%
$19,882,080 10 2024 1,290,997 3
2017 5
$19,882,080 107,583 0.298%
0.256%
0.000%
0.167%
$19,807,454 11 2025 1,290,997 3
2017 6
$19,807,454 107,583 0.298%
0.256%
0.000%
0.167%
$19,732,704 12 2026 1,290,997 3
2017 7
$19,732,704 107,583 0.298%
0.256%
0.000%
0.167%
$19,657,830 13 2027 1,290,997 3
2017 8
$19,657,830 107,583 0.298%
0.256%
0.000%
0.167%
$19,582,830 14 2028 1,290,997 3
2017 9
$19,582,830 107,583 0.298%
0.256%
0.000%
0.167%
$19,507,706 15 2029 1,290,997 3
2017 10
$19,507,706 107,583 0.298%
0.256%
0.000%
0.167%
$19,432,457 16 2030 1,290,997 3
2017 11
$19,432,457 107,583 0.298%
0.256%
0.000%
0.167%
$19,357,082 17 2031 1,290,997 3
2017 12
$19,357,082 107,583 0.298%
0.256%
0.000%
0.167%
$19,281,581 18 2032 1,290,997 4
2018 1
$19,281,581 107,583 0.298%
0.256%
0.000%
0.167%
$19,205,955 19 2033
$0 4
2018 2
$19,205,955 107,583 0.298%
0.256%
0.000%
0.167%
$19,130,202 20 2034
$0 4
2018 3
$19,130,202 107,583 0.298%
0.256%
0.000%
0.167%
$19,054,324 21 2035
$0 4
2018 4
$19,054,324 107,583 0.298%
0.256%
0.000%
0.167%
$18,978,319 22 2036
$0 4
2018 5
$18,978,319 107,583 0.298%
0.256%
0.000%
0.167%
$18,902,187 23 2037
$0 4
2018 6
$18,902,187 107,583 0.298%
0.256%
0.000%
0.167%
$18,825,928 24 2038
$0 4
2018 7
$18,825,928 107,583 0.298%
0.256%
0.000%
0.167%
$18,749,542 25 2039
$0 4
2018 8
$18,749,542 107,583 0.298%
0.256%
0.000%
0.167%
$18,673,029 26 2040
$0 4
2018 9
$18,673,029 107,583 0.298%
0.256%
0.000%
0.167%
$18,596,388 27 2041
$0 4
2018 10
$18,596,388 107,583 0.298%
0.256%
0.000%
0.167%
$18,519,620 28 2042
$0 4
2018 11
$18,519,620 107,583 0.298%
0.256%
0.000%
0.167%
$18,442,724 29 2043
$0 4
2018 12
$18,442,724 107,583 0.298%
0.256%
0.000%
0.167%
$18,365,699 30 2044
$0 5
2019 1
$18,365,699 107,583 0.298%
0.256%
0.000%
0.167%
$18,288,546 31 2045
$0 5
2019 2
$18,288,546 107,583 0.298%
0.256%
0.000%
0.167%
$18,211,265 32 2046
$0 5
2019 3
$18,211,265 107,583 0.298%
0.256%
0.000%
0.167%
$18,133,855 33 2047
$0 5
2019 4
$18,133,855 107,583 0.298%
0.256%
0.000%
0.167%
$18,056,316 34 2048
$0 5
2019 5
$18,056,316 107,583 0.298%
0.256%
0.000%
0.167%
$17,978,647 35 2049
$0 5
2019 6
$17,978,647 107,583 0.298%
0.256%
0.000%
0.167%
$17,900,849 36 2050
$0 5
2019 7
$17,900,849 107,583 0.298%
0.256%
0.000%
0.167%
$17,822,921 37 2051
$0 5
2019 8
$17,822,921 107,583 0.298%
0.256%
0.000%
0.167%
$17,744,864 38 2052
$0 5
2019 9
$17,744,864 107,583 0.298%
0.256%
0.000%
0.167%
$17,666,676 39 2053
$0 5
2019 10
$17,666,676 107,583 0.298%
0.256%
0.000%
0.167%
$17,588,359 40 2054
$0 5
2019 11
$17,588,359 107,583 0.298%
0.256%
0.000%
0.167%
$17,509,910 41 2055
$0 5
2019 12
$17,509,910 107,583 0.298%
0.256%
0.000%
0.167%
$17,431,331 42 2056
$0 6
2020 1
$17,431,331 107,583 0.298%
0.256%
0.000%
0.167%
$17,352,621 43 2057
$0 6
2020 2
$17,352,621 107,583 0.298%
0.256%
0.000%
0.167%
$17,273,779 44 2058
$0 6
2020 3
$17,273,779 107,583 0.298%
0.256%
0.000%
0.167%
$17,194,807 45 2059
$0 6
2020 4
$17,194,807 107,583 0.298%
0.256%
0.000%
0.167%
$17,115,702 46 2060
$0 6
2020 5
$17,115,702 107,583 0.298%
0.256%
0.000%
0.167%
$17,036,466 47 2061
$0 6
2020 6
$17,036,466 107,583 0.298%
0.256%
0.000%
0.167%
$16,957,098 48 2062
$0 6
2020 7
$16,957,098 107,583 0.298%
0.256%
0.000%
0.167%
$16,877,598 49 2063
$0 6
2020 8
$16,877,598 107,583 0.298%
0.256%
0.000%
0.167%
$16,797,964 50 2064
$0 6
2020 9
$16,797,964 107,583 0.298%
0.256%
0.000%
0.167%
$16,718,199 51 2065
$0 6
2020 10
$16,718,199 107,583 0.298%
0.256%
0.000%
0.167%
$16,638,300 52 2066
$0 6
2020 11
$16,638,300 107,583 0.298%
0.256%
0.000%
0.167%
$16,558,268 53 2067
$0 6
2020 12
$16,558,268 107,583 0.298%
0.256%
0.000%
0.167%
$16,478,103 54 2068
$0 7
2021 1
$16,478,103 107,583 0.298%
0.256%
0.000%
0.167%
$16,397,804 55 2069
$0 7
2021 2
$16,397,804 107,583 0.298%
0.256%
0.000%
0.167%
$16,317,371 56 2070
$0 7
2021 3
$16,317,371 107,583 0.298%
0.256%
0.000%
0.167%
$16,236,805 57 2071
$0 7
2021 4
$16,236,805 107,583 0.298%
0.256%
0.000%
0.167%
$16,156,104 58 2072
$0 7
2021 5
$16,156,104 107,583 0.298%
0.256%
0.000%
0.167%
$16,075,268 59 2073
$0 7
2021 6
$16,075,268 107,583 0.298%
0.256%
0.000%
0.167%
$15,994,298 60 2074
$0 7
2021 7
$15,994,298 107,583 0.298%
0.256%
0.000%
0.167%
$15,913,193 61 2075
$0 7
2021 8
$15,913,193 107,583 0.298%
0.256%
0.000%
0.167%
$15,831,952 62 2076
$0 7
2021 9
$15,831,952 107,583 0.298%
0.256%
0.000%
0.167%
$15,750,577 63 2077
$0 7
2021 10
$15,750,577 107,583 0.298%
0.256%
0.000%
0.167%
$15,669,065 64 2078
$0 7
2021 11
$15,669,065 107,583 0.298%
0.256%
0.000%
0.167%
$15,587,418 65 2079
$0 7
2021 12
$15,587,418 107,583 0.298%
0.256%
0.000%
0.167%
$15,505,635 66 2080
$0 8
2022 1
$15,505,635 107,583 0.298%
0.256%
0.000%
0.167%
$15,423,715 67 2081
$0 8
2022 2
$15,423,715 107,583 0.298%
0.256%
0.000%
0.167%
$15,341,659 68 2082
$0 8
2022 3
$15,341,659 107,583 0.298%
0.256%
0.000%
0.167%
$15,259,466 69 2083
$0 8
2022 4
$15,259,466 107,583 0.298%
0.256%
0.000%
0.167%
$15,177,136 70 2084
$0 8
2022 5
$15,177,136 107,583 0.298%
0.256%
0.000%
0.167%
$15,094,669 71 2085
$0 8
2022 6
$15,094,669 107,583 0.298%
0.256%
0.000%
0.167%
$15,012,064 72 2086
$0 8
2022 7
$15,012,064 107,583 0.298%
0.256%
0.000%
0.167%
$14,929,322 73 2087
$0 8
2022 8
$14,929,322 107,583 0.298%
0.256%
0.000%
0.167%
$14,846,442 74 2088
$0 8
2022 9
$14,846,442 107,583 0.298%
0.256%
0.000%
0.167%
$14,763,424 75 2089
$0 8
2022 10
$14,763,424 107,583 0.298%
0.256%
0.000%
0.167%
$14,680,267 76 2090
$0 8
2022 11
$14,680,267 107,583 0.298%
0.256%
0.000%
0.167%
$14,596,972 77 2091
$0 8
2022 12
$14,596,972 107,583 0.298%
0.256%
0.000%
0.167%
$14,513,538 78 2092
$0 9
2023 1
$14,513,538 107,583 0.298%
0.256%
0.000%
0.167%
$14,429,965 79 2093
$0 9
2023 2
$14,429,965 107,583 0.298%
0.256%
0.000%
0.167%
$14,346,252 80 2094
$0 9
2023 3
$14,346,252 107,583 0.298%
0.256%
0.000%
0.167%
$14,262,400 81 2095
$0 9
2023 4
$14,262,400 107,583 0.298%
0.256%
0.000%
0.167%
$14,178,409 82 2096
$0 9
2023 5
$14,178,409 107,583 0.298%
0.256%
0.000%
0.167%
$14,094,277 83 2097
$0 9
2023 6
$14,094,277 107,583 0.298%
0.256%
0.000%
0.167%
$14,010,005 84 2098
$0 9
2023 7
$14,010,005 107,583 0.298%
0.256%
0.000%
0.167%
$13,925,593 85 2099
$0 9
2023 8
$13,925,593 107,583 0.298%
0.256%
0.000%
0.167%
$13,841,040 86 2100
$0 9
2023 9
$13,841,040 107,583 0.298%
0.256%
0.000%
0.167%
$13,756,346 87 2101
$0 9
2023 10
$13,756,346 107,583 0.298%
0.256%
0.000%
0.167%
$13,671,511 88 2102
$0 9
2023 11
$13,671,511 107,583 0.298%
0.256%
0.000%
0.167%
$13,586,534 89 2103
$0 9
2023 12
$13,586,534 107,583 0.298%
0.256%
0.000%
0.167%
$13,501,416 90 2104
$0 10 2024 1
$13,501,416 107,583 0.298%
0.256%
0.000%
0.167%
$13,416,156 91 2105
$0 10 2024 2
$13,416,156 107,583 0.298%
0.256%
0.000%
0.167%
$13,330,754 92 2106
$0 10 2024 3
$13,330,754 107,583 0.298%
0.256%
0.000%
0.167%
$13,245,210 93 2107
$0 10 2024 4
$13,245,210 107,583 0.298%
0.256%
0.000%
0.167%
$13,159,523 94 2108
$0 10 2024 5
$13,159,523 107,583 0.298%
0.256%
0.000%
0.167%
$13,073,693 95 2109
$0 10 2024 6
$13,073,693 107,583 0.298%
0.256%
0.000%
0.167%
$12,987,720 96 2110
$0 10 2024 7
$12,987,720 107,583 0.298%
0.256%
0.000%
0.167%
$12,901,604 97 2111
$0 10 2024 8
$12,901,604 107,583 0.298%
0.256%
0.000%
0.167%
$12,815,344 98 2112
$0 10 2024 9
$12,815,344 107,583 0.298%
0.256%
0.000%
0.167%
$12,728,941 99 2113
$0 10 2024 10
$12,728,941 107,583 0.298%
0.256%
0.000%
0.167%
$12,642,393 100 2114
$0 10 2024 11
$12,642,393 107,583 0.298%
0.256%
0.000%
0.167%
$12,555,701 101 2115
$0 10 2024 12
$12,555,701 107,583 0.298%
0.256%
0.000%
0.167%
$12,468,865 102 2116
$0 11 2025 1
$12,468,865 107,583 0.298%
0.256%
0.000%
0.167%
$12,381,884 103 2117
$0 11 2025 2
$12,381,884 107,583 0.298%
0.256%
0.000%
0.167%
$12,294,758 104 2118
$0 11 2025 3
$12,294,758 107,583 0.298%
0.256%
0.000%
0.167%
$12,207,487 105 2119
$0 11 2025 4
$12,207,487 107,583 0.298%
0.256%
0.000%
0.167%
$12,120,071 106 2120
$0 11 2025 5
$12,120,071 107,583 0.298%
0.256%
0.000%
0.167%
$12,032,509 107 2121
$0 11 2025 6
$12,032,509 107,583 0.298%
0.256%
0.000%
0.167%
$11,944,800 108 2122
$0 11 2025 7
$11,944,800 107,583 0.298%
0.256%
0.000%
0.167%
$11,856,946 109 2123
$0 11 2025 8
$11,856,946 107,583 0.298%
0.256%
0.000%
0.167%
$11,768,945 110 2124
$0 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$11,768,945 107,583 0.298%
0.256%
0.000%
0.167%
$11,680,798 111 2125
$0 11 2025 10
$11,680,798 107,583 0.298%
0.256%
0.000%
0.167%
$11,592,503 112 2126
$0 11 2025 11
$11,592,503 107,583 0.298%
0.256%
0.000%
0.167%
$11,504,062 113 2127
$0 11 2025 12
$11,504,062 107,583 0.298%
0.256%
0.000%
0.167%
$11,415,473 114 2128
$0 12 2026 1
$11,415,473 107,583 0.298%
0.256%
0.000%
0.167%
$11,326,737 115 2129
$0 12 2026 2
$11,326,737 107,583 0.298%
0.256%
0.000%
0.167%
$11,237,852 116 2130
$0 12 2026 3
$11,237,852 107,583 0.298%
0.256%
0.000%
0.167%
$11,148,819 117 2131
$0 12 2026 4
$11,148,819 107,583 0.298%
0.256%
0.000%
0.167%
$11,059,638 118 2132
$0 12 2026 5
$11,059,638 107,583 0.298%
0.256%
0.000%
0.167%
$10,970,309 119 2133
$0 12 2026 6
$10,970,309 107,583 0.298%
0.256%
0.000%
0.167%
$10,880,830 120 2134
$0 12 2026 7
$10,880,830 107,583 0.298%
0.256%
0.000%
0.167%
$10,791,203 121 2135
$0 12 2026 8
$10,791,203 107,583 0.298%
0.256%
0.000%
0.167%
$10,701,426 122 2136
$0 12 2026 9
$10,701,426 107,583 0.298%
0.256%
0.000%
0.167%
$10,611,499 123 2137
$0 12 2026 10
$10,611,499 107,583 0.298%
0.256%
0.000%
0.167%
$10,521,423 124 2138
$0 12 2026 11
$10,521,423 107,583 0.298%
0.256%
0.000%
0.167%
$10,431,196 12 2026 12
$10,431,196 107,583 0.298%
0.256%
0.000%
0.167%
$10,340,819 13 2027 1
$10,340,819 107,583 0.298%
0.256%
0.000%
0.167%
$10,250,291 13 2027 2
$10,250,291 107,583 0.298%
0.256%
0.000%
0.167%
$10,159,613 13 2027 3
$10,159,613 107,583 0.298%
0.256%
0.000%
0.167%
$10,068,783 13 2027 4
$10,068,783 107,583 0.298%
0.256%
0.000%
0.167%
$9,977,802 13 2027 5
$9,977,802 107,583 0.298%
0.256%
0.000%
0.167%
$9,886,669 13 2027 6
$9,886,669 107,583 0.298%
0.256%
0.000%
0.167%
$9,795,385 13 2027 7
$9,795,385 107,583 0.298%
0.256%
0.000%
0.167%
$9,703,948 13 2027 8
$9,703,948 107,583 0.298%
0.256%
0.000%
0.167%
$9,612,359 13 2027 9
$9,612,359 107,583 0.298%
0.256%
0.000%
0.167%
$9,520,617 13 2027 10
$9,520,617 107,583 0.298%
0.256%
0.000%
0.167%
$9,428,723 13 2027 11
$9,428,723 107,583 0.298%
0.256%
0.000%
0.167%
$9,336,675 13 2027 12
$9,336,675 107,583 0.298%
0.256%
0.000%
0.167%
$9,244,473 14 2028 1
$9,244,473 107,583 0.298%
0.256%
0.000%
0.167%
$9,152,119 14 2028 2
$9,152,119 107,583 0.298%
0.256%
0.000%
0.167%
$9,059,610 14 2028 3
$9,059,610 107,583 0.298%
0.256%
0.000%
0.167%
$8,966,947 14 2028 4
$8,966,947 107,583 0.298%
0.256%
0.000%
0.167%
$8,874,129 14 2028 5
$8,874,129 107,583 0.298%
0.256%
0.000%
0.167%
$8,781,157 14 2028 6
$8,781,157 107,583 0.298%
0.256%
0.000%
0.167%
$8,688,030 14 2028 7
$8,688,030 107,583 0.298%
0.256%
0.000%
0.167%
$8,594,748 14 2028 8
$8,594,748 107,583 0.298%
0.256%
0.000%
0.167%
$8,501,310 14 2028 9
$8,501,310 107,583 0.298%
0.256%
0.000%
0.167%
$8,407,717 14 2028 10
$8,407,717 107,583 0.298%
0.256%
0.000%
0.167%
$8,313,967 14 2028 11
$8,313,967 107,583 0.298%
0.256%
0.000%
0.167%
$8,220,061 14 2028 12
$8,220,061 107,583 0.298%
0.256%
0.000%
0.167%
$8,125,999 15 2029 1
$8,125,999 107,583 0.298%
0.256%
0.000%
0.167%
$8,031,780 15 2029 2
$8,031,780 107,583 0.298%
0.256%
0.000%
0.167%
$7,937,404 15 2029 3
$7,937,404 107,583 0.298%
0.256%
0.000%
0.167%
$7,842,871 15 2029 4
$7,842,871 107,583 0.298%
0.256%
0.000%
0.167%
$7,748,180 15 2029 5
$7,748,180 107,583 0.298%
0.256%
0.000%
0.167%
$7,653,331 15 2029 6
$7,653,331 107,583 0.298%
0.256%
0.000%
0.167%
$7,558,324 15 2029 7
$7,558,324 107,583 0.298%
0.256%
0.000%
0.167%
$7,463,159 15 2029 8
$7,463,159 107,583 0.298%
0.256%
0.000%
0.167%
$7,367,835 15 2029 9
$7,367,835 107,583 0.298%
0.256%
0.000%
0.167%
$7,272,353 15 2029 10
$7,272,353 107,583 0.298%
0.256%
0.000%
0.167%
$7,176,711 15 2029 11
$7,176,711 107,583 0.298%
0.256%
0.000%
0.167%
$7,080,910 15 2029 12
$7,080,910 107,583 0.298%
0.256%
0.000%
0.167%
$6,984,949 16 2030 1
$6,984,949 107,583 0.298%
0.256%
0.000%
0.167%
$6,888,828 16 2030 2
$6,888,828 107,583 0.298%
0.256%
0.000%
0.167%
$6,792,547 16 2030 3
$6,792,547 107,583 0.298%
0.256%
0.000%
0.167%
$6,696,106 16 2030 4
$6,696,106 107,583 0.298%
0.256%
0.000%
0.167%
$6,599,504 16 2030 5
$6,599,504 107,583 0.298%
0.256%
0.000%
0.167%
$6,502,740 16 2030 6
$6,502,740 107,583 0.298%
0.256%
0.000%
0.167%
$6,405,816 16 2030 7
$6,405,816 107,583 0.298%
0.256%
0.000%
0.167%
$6,308,730 16 2030 8
$6,308,730 107,583 0.298%
0.256%
0.000%
0.167%
$6,211,482 16 2030 9
$6,211,482 107,583 0.298%
0.256%
0.000%
0.167%
$6,114,072 16 2030 10
$6,114,072 107,583 0.298%
0.256%
0.000%
0.167%
$6,016,500 16 2030 11
$6,016,500 107,583 0.298%
0.256%
0.000%
0.167%
$5,918,765 16 2030 12
$5,918,765 107,583 0.298%
0.256%
0.000%
0.167%
$5,820,867 17 2031 1
$5,820,867 107,583 0.298%
0.256%
0.000%
0.167%
$5,722,807 17 2031 2
$5,722,807 107,583 0.298%
0.256%
0.000%
0.167%
$5,624,582 17 2031 3
$5,624,582 107,583 0.298%
0.256%
0.000%
0.167%
$5,526,194 17 2031 4
$5,526,194 107,583 0.298%
0.256%
0.000%
0.167%
$5,427,642 17 2031 5
$5,427,642 107,583 0.298%
0.256%
0.000%
0.167%
$5,328,926 17 2031 6
$5,328,926 107,583 0.298%
0.256%
0.000%
0.167%
$5,230,045 17 2031 7
$5,230,045 107,583 0.298%
0.256%
0.000%
0.167%
$5,130,999 17 2031 8
$5,130,999 107,583 0.298%
0.256%
0.000%
0.167%
$5,031,789 17 2031 9
$5,031,789 107,583 0.298%
0.256%
0.000%
0.167%
$4,932,413 17 2031 10
$4,932,413 107,583 0.298%
0.256%
0.000%
0.167%
$4,832,871 17 2031 11
$4,832,871 107,583 0.298%
0.256%
0.000%
0.167%
$4,733,164 17 2031 12
$4,733,164 107,583 0.298%
0.256%
0.000%
0.167%
$4,633,290 18 2032 1
$4,633,290 117,363 0.298%
0.256%
0.000%
0.167%
$4,523,453 18 2032 2
$4,523,453 117,363 0.298%
0.256%
0.000%
0.167%
$4,413,433 18 2032 3
$4,413,433 117,363 0.298%
0.256%
0.000%
0.167%
$4,303,230 18 2032 4
$4,303,230 117,363 0.298%
0.256%
0.000%
0.167%
$4,192,843 18 2032 5
$4,192,843 117,363 0.298%
0.256%
0.000%
0.167%
$4,082,272 18 2032 6
$4,082,272 117,363 0.298%
0.256%
0.000%
0.167%
$3,971,517 18 2032 7
$3,971,517 117,363 0.298%
0.256%
0.000%
0.167%
$3,860,577 18 2032 8
$3,860,577 117,363 0.298%
0.256%
0.000%
0.167%
$3,749,453 18 2032 9
$3,749,453 117,363 0.298%
0.256%
0.000%
0.167%
$3,638,143 18 2032 10
$3,638,143 117,363 0.298%
0.256%
0.000%
0.167%
$3,526,647 18 2032 11
$3,526,647 117,363 0.298%
0.256%
0.000%
0.167%
$3,414,966 18 2032 12
$3,414,966 117,363 0.298%
0.256%
0.000%
0.167%
$3,303,099
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$15,862,980 77,848 0.298%
0.256%
0.000%
0.167%
$15,811,440 50 - 361 1
2015 2
$15,811,440 77,848 0.298%
0.256%
0.000%
0.167%
$15,759,814 Riverside 1
2015 3
$15,759,814 77,848 0.298%
0.256%
0.000%
0.167%
$15,708,103 15,862,980 1
2015 4
$15,708,103 77,848 0.298%
0.256%
0.000%
0.167%
$15,656,305 DFS Report Year:
2015 1
2015 5
$15,656,305 77,848 0.298%
0.256%
0.000%
0.167%
$15,604,420 12 1
2015 6
$15,604,420 77,848 0.298%
0.256%
0.000%
0.167%
$15,552,449 2014 1
2015 7
$15,552,449 77,848 0.298%
0.256%
0.000%
0.167%
$15,500,392 Y
1 2015 8
$15,500,392 77,848 0.298%
0.256%
0.000%
0.167%
$15,448,248 16,815,260 1
2015 9
$15,448,248 77,848 0.298%
0.256%
0.000%
0.167%
$15,396,017 Operations Return on Earnings: 4%
1 2015 10
$15,396,017 77,848 0.298%
0.256%
0.000%
0.167%
$15,343,699 Operations Inflation Rate: 3%
1 2015 11
$15,343,699 77,848 0.298%
0.256%
0.000%
0.167%
$15,291,293 Operations Other Rates: 0%
1 2015 12
$15,291,293 77,848 0.298%
0.256%
0.000%
0.167%
$15,238,801 4%
2 2016 1
$15,238,801 77,848 0.298%
0.256%
0.000%
0.167%
$15,186,220 Decommissioning Inflation Rate: 3%
2 2016 2
$15,186,220 77,848 0.298%
0.256%
0.000%
0.167%
$15,133,553 Decommissioning Other Rates 0%
2 2016 3
$15,133,553 77,848 0.298%
0.256%
0.000%
0.167%
$15,080,797 Minimum Formula:
16,815,260 2
2016 4
$15,080,797 77,848 0.298%
0.256%
0.000%
0.167%
$15,027,953 End Balance: $2,394,147 2
2016 5
$15,027,953 77,848 0.298%
0.256%
0.000%
0.167%
$14,975,022 2
2016 6
$14,975,022 77,848 0.298%
0.256%
0.000%
0.167%
$14,922,002 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$14,922,002 77,848 0.298%
0.256%
0.000%
0.167%
$14,868,894 1 2015 934,181 2
2016 8
$14,868,894 77,848 0.298%
0.256%
0.000%
0.167%
$14,815,697 2 2016 934,181 2
2016 9
$14,815,697 77,848 0.298%
0.256%
0.000%
0.167%
$14,762,412 3 2017 934,181 2
2016 10
$14,762,412 77,848 0.298%
0.256%
0.000%
0.167%
$14,709,038 4 2018 934,181 2
2016 11
$14,709,038 77,848 0.298%
0.256%
0.000%
0.167%
$14,655,575 5 2019 934,181 2
2016 12
$14,655,575 77,848 0.298%
0.256%
0.000%
0.167%
$14,602,022 6 2020 934,181 3
2017 1
$14,602,022 77,848 0.298%
0.256%
0.000%
0.167%
$14,548,381 7 2021 934,181 3
2017 2
$14,548,381 77,848 0.298%
0.256%
0.000%
0.167%
$14,494,650 8 2022 934,181 3
2017 3
$14,494,650 77,848 0.298%
0.256%
0.000%
0.167%
$14,440,830 9 2023 934,181 3
2017 4
$14,440,830 77,848 0.298%
0.256%
0.000%
0.167%
$14,386,919 10 2024 934,181 3
2017 5
$14,386,919 77,848 0.298%
0.256%
0.000%
0.167%
$14,332,920 11 2025 934,181 3
2017 6
$14,332,920 77,848 0.298%
0.256%
0.000%
0.167%
$14,278,830 12 2026 934,181 3
2017 7
$14,278,830 77,848 0.298%
0.256%
0.000%
0.167%
$14,224,649 13 2027 934,181 3
2017 8
$14,224,649 77,848 0.298%
0.256%
0.000%
0.167%
$14,170,379 14 2028 934,181 3
2017 9
$14,170,379 77,848 0.298%
0.256%
0.000%
0.167%
$14,116,018 15 2029 934,181 3
2017 10
$14,116,018 77,848 0.298%
0.256%
0.000%
0.167%
$14,061,567 16 2030 934,181 3
2017 11
$14,061,567 77,848 0.298%
0.256%
0.000%
0.167%
$14,007,024 17 2031 934,181 3
2017 12
$14,007,024 77,848 0.298%
0.256%
0.000%
0.167%
$13,952,391 18 2032 934,181 4
2018 1
$13,952,391 77,848 0.298%
0.256%
0.000%
0.167%
$13,897,667 19 2033
$0 4
2018 2
$13,897,667 77,848 0.298%
0.256%
0.000%
0.167%
$13,842,852 20 2034
$0 4
2018 3
$13,842,852 77,848 0.298%
0.256%
0.000%
0.167%
$13,787,945 21 2035
$0 4
2018 4
$13,787,945 77,848 0.298%
0.256%
0.000%
0.167%
$13,732,947 22 2036
$0 4
2018 5
$13,732,947 77,848 0.298%
0.256%
0.000%
0.167%
$13,677,857 23 2037
$0 4
2018 6
$13,677,857 77,848 0.298%
0.256%
0.000%
0.167%
$13,622,675 24 2038
$0 4
2018 7
$13,622,675 77,848 0.298%
0.256%
0.000%
0.167%
$13,567,401 25 2039
$0 4
2018 8
$13,567,401 77,848 0.298%
0.256%
0.000%
0.167%
$13,512,035 26 2040
$0 4
2018 9
$13,512,035 77,848 0.298%
0.256%
0.000%
0.167%
$13,456,577 27 2041
$0 4
2018 10
$13,456,577 77,848 0.298%
0.256%
0.000%
0.167%
$13,401,027 28 2042
$0 4
2018 11
$13,401,027 77,848 0.298%
0.256%
0.000%
0.167%
$13,345,384 29 2043
$0 4
2018 12
$13,345,384 77,848 0.298%
0.256%
0.000%
0.167%
$13,289,648 30 2044
$0 5
2019 1
$13,289,648 77,848 0.298%
0.256%
0.000%
0.167%
$13,233,819 31 2045
$0 5
2019 2
$13,233,819 77,848 0.298%
0.256%
0.000%
0.167%
$13,177,897 32 2046
$0 5
2019 3
$13,177,897 77,848 0.298%
0.256%
0.000%
0.167%
$13,121,882 33 2047
$0 5
2019 4
$13,121,882 77,848 0.298%
0.256%
0.000%
0.167%
$13,065,774 34 2048
$0 5
2019 5
$13,065,774 77,848 0.298%
0.256%
0.000%
0.167%
$13,009,572 35 2049
$0 5
2019 6
$13,009,572 77,848 0.298%
0.256%
0.000%
0.167%
$12,953,276 36 2050
$0 5
2019 7
$12,953,276 77,848 0.298%
0.256%
0.000%
0.167%
$12,896,887 37 2051
$0 5
2019 8
$12,896,887 77,848 0.298%
0.256%
0.000%
0.167%
$12,840,404 38 2052
$0 5
2019 9
$12,840,404 77,848 0.298%
0.256%
0.000%
0.167%
$12,783,826 39 2053
$0 5
2019 10
$12,783,826 77,848 0.298%
0.256%
0.000%
0.167%
$12,727,154 40 2054
$0 5
2019 11
$12,727,154 77,848 0.298%
0.256%
0.000%
0.167%
$12,670,388 41 2055
$0 5
2019 12
$12,670,388 77,848 0.298%
0.256%
0.000%
0.167%
$12,613,527 42 2056
$0 6
2020 1
$12,613,527 77,848 0.298%
0.256%
0.000%
0.167%
$12,556,572 43 2057
$0 6
2020 2
$12,556,572 77,848 0.298%
0.256%
0.000%
0.167%
$12,499,521 44 2058
$0 6
2020 3
$12,499,521 77,848 0.298%
0.256%
0.000%
0.167%
$12,442,375 45 2059
$0 6
2020 4
$12,442,375 77,848 0.298%
0.256%
0.000%
0.167%
$12,385,135 46 2060
$0 6
2020 5
$12,385,135 77,848 0.298%
0.256%
0.000%
0.167%
$12,327,798 47 2061
$0 6
2020 6
$12,327,798 77,848 0.298%
0.256%
0.000%
0.167%
$12,270,366 48 2062
$0 6
2020 7
$12,270,366 77,848 0.298%
0.256%
0.000%
0.167%
$12,212,839 49 2063
$0 6
2020 8
$12,212,839 77,848 0.298%
0.256%
0.000%
0.167%
$12,155,215 50 2064
$0 6
2020 9
$12,155,215 77,848 0.298%
0.256%
0.000%
0.167%
$12,097,496 51 2065
$0 6
2020 10
$12,097,496 77,848 0.298%
0.256%
0.000%
0.167%
$12,039,680 52 2066
$0 6
2020 11
$12,039,680 77,848 0.298%
0.256%
0.000%
0.167%
$11,981,768 53 2067
$0 6
2020 12
$11,981,768 77,848 0.298%
0.256%
0.000%
0.167%
$11,923,760 54 2068
$0 7
2021 1
$11,923,760 77,848 0.298%
0.256%
0.000%
0.167%
$11,865,654 55 2069
$0 7
2021 2
$11,865,654 77,848 0.298%
0.256%
0.000%
0.167%
$11,807,452 56 2070
$0 7
2021 3
$11,807,452 77,848 0.298%
0.256%
0.000%
0.167%
$11,749,153 57 2071
$0 7
2021 4
$11,749,153 77,848 0.298%
0.256%
0.000%
0.167%
$11,690,757 58 2072
$0 7
2021 5
$11,690,757 77,848 0.298%
0.256%
0.000%
0.167%
$11,632,263 59 2073
$0 7
2021 6
$11,632,263 77,848 0.298%
0.256%
0.000%
0.167%
$11,573,672 60 2074
$0 7
2021 7
$11,573,672 77,848 0.298%
0.256%
0.000%
0.167%
$11,514,984 61 2075
$0 7
2021 8
$11,514,984 77,848 0.298%
0.256%
0.000%
0.167%
$11,456,197 62 2076
$0 7
2021 9
$11,456,197 77,848 0.298%
0.256%
0.000%
0.167%
$11,397,313 63 2077
$0 7
2021 10
$11,397,313 77,848 0.298%
0.256%
0.000%
0.167%
$11,338,330 64 2078
$0 7
2021 11
$11,338,330 77,848 0.298%
0.256%
0.000%
0.167%
$11,279,249 65 2079
$0 7
2021 12
$11,279,249 77,848 0.298%
0.256%
0.000%
0.167%
$11,220,070 66 2080
$0 8
2022 1
$11,220,070 77,848 0.298%
0.256%
0.000%
0.167%
$11,160,792 67 2081
$0 8
2022 2
$11,160,792 77,848 0.298%
0.256%
0.000%
0.167%
$11,101,415 68 2082
$0 8
2022 3
$11,101,415 77,848 0.298%
0.256%
0.000%
0.167%
$11,041,939 69 2083
$0 8
2022 4
$11,041,939 77,848 0.298%
0.256%
0.000%
0.167%
$10,982,364 70 2084
$0 8
2022 5
$10,982,364 77,848 0.298%
0.256%
0.000%
0.167%
$10,922,690 71 2085
$0 8
2022 6
$10,922,690 77,848 0.298%
0.256%
0.000%
0.167%
$10,862,916 72 2086
$0 8
2022 7
$10,862,916 77,848 0.298%
0.256%
0.000%
0.167%
$10,803,043 73 2087
$0 8
2022 8
$10,803,043 77,848 0.298%
0.256%
0.000%
0.167%
$10,743,070 74 2088
$0 8
2022 9
$10,743,070 77,848 0.298%
0.256%
0.000%
0.167%
$10,682,997 75 2089
$0 8
2022 10
$10,682,997 77,848 0.298%
0.256%
0.000%
0.167%
$10,622,823 76 2090
$0 8
2022 11
$10,622,823 77,848 0.298%
0.256%
0.000%
0.167%
$10,562,550 77 2091
$0 8
2022 12
$10,562,550 77,848 0.298%
0.256%
0.000%
0.167%
$10,502,176 78 2092
$0 9
2023 1
$10,502,176 77,848 0.298%
0.256%
0.000%
0.167%
$10,441,701 79 2093
$0 9
2023 2
$10,441,701 77,848 0.298%
0.256%
0.000%
0.167%
$10,381,126 80 2094
$0 9
2023 3
$10,381,126 77,848 0.298%
0.256%
0.000%
0.167%
$10,320,450 81 2095
$0 9
2023 4
$10,320,450 77,848 0.298%
0.256%
0.000%
0.167%
$10,259,672 82 2096
$0 9
2023 5
$10,259,672 77,848 0.298%
0.256%
0.000%
0.167%
$10,198,794 83 2097
$0 9
2023 6
$10,198,794 77,848 0.298%
0.256%
0.000%
0.167%
$10,137,813 84 2098
$0 9
2023 7
$10,137,813 77,848 0.298%
0.256%
0.000%
0.167%
$10,076,732 85 2099
$0 9
2023 8
$10,076,732 77,848 0.298%
0.256%
0.000%
0.167%
$10,015,548 86 2100
$0 9
2023 9
$10,015,548 77,848 0.298%
0.256%
0.000%
0.167%
$9,954,262 87 2101
$0 9
2023 10
$9,954,262 77,848 0.298%
0.256%
0.000%
0.167%
$9,892,875 88 2102
$0 9
2023 11
$9,892,875 77,848 0.298%
0.256%
0.000%
0.167%
$9,831,385 89 2103
$0 9
2023 12
$9,831,385 77,848 0.298%
0.256%
0.000%
0.167%
$9,769,792 90 2104
$0 10 2024 1
$9,769,792 77,848 0.298%
0.256%
0.000%
0.167%
$9,708,097 91 2105
$0 10 2024 2
$9,708,097 77,848 0.298%
0.256%
0.000%
0.167%
$9,646,299 92 2106
$0 10 2024 3
$9,646,299 77,848 0.298%
0.256%
0.000%
0.167%
$9,584,398 93 2107
$0 10 2024 4
$9,584,398 77,848 0.298%
0.256%
0.000%
0.167%
$9,522,394 94 2108
$0 10 2024 5
$9,522,394 77,848 0.298%
0.256%
0.000%
0.167%
$9,460,286 95 2109
$0 10 2024 6
$9,460,286 77,848 0.298%
0.256%
0.000%
0.167%
$9,398,075 96 2110
$0 10 2024 7
$9,398,075 77,848 0.298%
0.256%
0.000%
0.167%
$9,335,760 97 2111
$0 10 2024 8
$9,335,760 77,848 0.298%
0.256%
0.000%
0.167%
$9,273,342 98 2112
$0 10 2024 9
$9,273,342 77,848 0.298%
0.256%
0.000%
0.167%
$9,210,819 99 2113
$0 10 2024 10
$9,210,819 77,848 0.298%
0.256%
0.000%
0.167%
$9,148,192 100 2114
$0 10 2024 11
$9,148,192 77,848 0.298%
0.256%
0.000%
0.167%
$9,085,461 101 2115
$0 10 2024 12
$9,085,461 77,848 0.298%
0.256%
0.000%
0.167%
$9,022,626 102 2116
$0 11 2025 1
$9,022,626 77,848 0.298%
0.256%
0.000%
0.167%
$8,959,685 103 2117
$0 11 2025 2
$8,959,685 77,848 0.298%
0.256%
0.000%
0.167%
$8,896,640 104 2118
$0 11 2025 3
$8,896,640 77,848 0.298%
0.256%
0.000%
0.167%
$8,833,489 105 2119
$0 11 2025 4
$8,833,489 77,848 0.298%
0.256%
0.000%
0.167%
$8,770,234 106 2120
$0 11 2025 5
$8,770,234 77,848 0.298%
0.256%
0.000%
0.167%
$8,706,872 107 2121
$0 11 2025 6
$8,706,872 77,848 0.298%
0.256%
0.000%
0.167%
$8,643,406 108 2122
$0 11 2025 7
$8,643,406 77,848 0.298%
0.256%
0.000%
0.167%
$8,579,833 109 2123
$0 11 2025 8
$8,579,833 77,848 0.298%
0.256%
0.000%
0.167%
$8,516,155 110 2124
$0 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$8,516,155 77,848 0.298%
0.256%
0.000%
0.167%
$8,452,370 111 2125
$0 11 2025 10
$8,452,370 77,848 0.298%
0.256%
0.000%
0.167%
$8,388,479 112 2126
$0 11 2025 11
$8,388,479 77,848 0.298%
0.256%
0.000%
0.167%
$8,324,482 113 2127
$0 11 2025 12
$8,324,482 77,848 0.298%
0.256%
0.000%
0.167%
$8,260,378 114 2128
$0 12 2026 1
$8,260,378 77,848 0.298%
0.256%
0.000%
0.167%
$8,196,167 115 2129
$0 12 2026 2
$8,196,167 77,848 0.298%
0.256%
0.000%
0.167%
$8,131,849 116 2130
$0 12 2026 3
$8,131,849 77,848 0.298%
0.256%
0.000%
0.167%
$8,067,424 117 2131
$0 12 2026 4
$8,067,424 77,848 0.298%
0.256%
0.000%
0.167%
$8,002,892 118 2132
$0 12 2026 5
$8,002,892 77,848 0.298%
0.256%
0.000%
0.167%
$7,938,252 119 2133
$0 12 2026 6
$7,938,252 77,848 0.298%
0.256%
0.000%
0.167%
$7,873,504 120 2134
$0 12 2026 7
$7,873,504 77,848 0.298%
0.256%
0.000%
0.167%
$7,808,648 121 2135
$0 12 2026 8
$7,808,648 77,848 0.298%
0.256%
0.000%
0.167%
$7,743,684 122 2136
$0 12 2026 9
$7,743,684 77,848 0.298%
0.256%
0.000%
0.167%
$7,678,612 123 2137
$0 12 2026 10
$7,678,612 77,848 0.298%
0.256%
0.000%
0.167%
$7,613,432 124 2138
$0 12 2026 11
$7,613,432 77,848 0.298%
0.256%
0.000%
0.167%
$7,548,143 12 2026 12
$7,548,143 77,848 0.298%
0.256%
0.000%
0.167%
$7,482,745 13 2027 1
$7,482,745 77,848 0.298%
0.256%
0.000%
0.167%
$7,417,238 13 2027 2
$7,417,238 77,848 0.298%
0.256%
0.000%
0.167%
$7,351,622 13 2027 3
$7,351,622 77,848 0.298%
0.256%
0.000%
0.167%
$7,285,896 13 2027 4
$7,285,896 77,848 0.298%
0.256%
0.000%
0.167%
$7,220,061 13 2027 5
$7,220,061 77,848 0.298%
0.256%
0.000%
0.167%
$7,154,117 13 2027 6
$7,154,117 77,848 0.298%
0.256%
0.000%
0.167%
$7,088,062 13 2027 7
$7,088,062 77,848 0.298%
0.256%
0.000%
0.167%
$7,021,897 13 2027 8
$7,021,897 77,848 0.298%
0.256%
0.000%
0.167%
$6,955,622 13 2027 9
$6,955,622 77,848 0.298%
0.256%
0.000%
0.167%
$6,889,237 13 2027 10
$6,889,237 77,848 0.298%
0.256%
0.000%
0.167%
$6,822,741 13 2027 11
$6,822,741 77,848 0.298%
0.256%
0.000%
0.167%
$6,756,134 13 2027 12
$6,756,134 77,848 0.298%
0.256%
0.000%
0.167%
$6,689,416 14 2028 1
$6,689,416 77,848 0.298%
0.256%
0.000%
0.167%
$6,622,587 14 2028 2
$6,622,587 77,848 0.298%
0.256%
0.000%
0.167%
$6,555,646 14 2028 3
$6,555,646 77,848 0.298%
0.256%
0.000%
0.167%
$6,488,594 14 2028 4
$6,488,594 77,848 0.298%
0.256%
0.000%
0.167%
$6,421,430 14 2028 5
$6,421,430 77,848 0.298%
0.256%
0.000%
0.167%
$6,354,154 14 2028 6
$6,354,154 77,848 0.298%
0.256%
0.000%
0.167%
$6,286,766 14 2028 7
$6,286,766 77,848 0.298%
0.256%
0.000%
0.167%
$6,219,266 14 2028 8
$6,219,266 77,848 0.298%
0.256%
0.000%
0.167%
$6,151,653 14 2028 9
$6,151,653 77,848 0.298%
0.256%
0.000%
0.167%
$6,083,928 14 2028 10
$6,083,928 77,848 0.298%
0.256%
0.000%
0.167%
$6,016,090 14 2028 11
$6,016,090 77,848 0.298%
0.256%
0.000%
0.167%
$5,948,138 14 2028 12
$5,948,138 77,848 0.298%
0.256%
0.000%
0.167%
$5,880,074 15 2029 1
$5,880,074 77,848 0.298%
0.256%
0.000%
0.167%
$5,811,896 15 2029 2
$5,811,896 77,848 0.298%
0.256%
0.000%
0.167%
$5,743,604 15 2029 3
$5,743,604 77,848 0.298%
0.256%
0.000%
0.167%
$5,675,198 15 2029 4
$5,675,198 77,848 0.298%
0.256%
0.000%
0.167%
$5,606,679 15 2029 5
$5,606,679 77,848 0.298%
0.256%
0.000%
0.167%
$5,538,045 15 2029 6
$5,538,045 77,848 0.298%
0.256%
0.000%
0.167%
$5,469,297 15 2029 7
$5,469,297 77,848 0.298%
0.256%
0.000%
0.167%
$5,400,434 15 2029 8
$5,400,434 77,848 0.298%
0.256%
0.000%
0.167%
$5,331,457 15 2029 9
$5,331,457 77,848 0.298%
0.256%
0.000%
0.167%
$5,262,365 15 2029 10
$5,262,365 77,848 0.298%
0.256%
0.000%
0.167%
$5,193,157 15 2029 11
$5,193,157 77,848 0.298%
0.256%
0.000%
0.167%
$5,123,834 15 2029 12
$5,123,834 77,848 0.298%
0.256%
0.000%
0.167%
$5,054,396 16 2030 1
$5,054,396 77,848 0.298%
0.256%
0.000%
0.167%
$4,984,842 16 2030 2
$4,984,842 77,848 0.298%
0.256%
0.000%
0.167%
$4,915,171 16 2030 3
$4,915,171 77,848 0.298%
0.256%
0.000%
0.167%
$4,845,385 16 2030 4
$4,845,385 77,848 0.298%
0.256%
0.000%
0.167%
$4,775,483 16 2030 5
$4,775,483 77,848 0.298%
0.256%
0.000%
0.167%
$4,705,464 16 2030 6
$4,705,464 77,848 0.298%
0.256%
0.000%
0.167%
$4,635,328 16 2030 7
$4,635,328 77,848 0.298%
0.256%
0.000%
0.167%
$4,565,075 16 2030 8
$4,565,075 77,848 0.298%
0.256%
0.000%
0.167%
$4,494,706 16 2030 9
$4,494,706 77,848 0.298%
0.256%
0.000%
0.167%
$4,424,219 16 2030 10
$4,424,219 77,848 0.298%
0.256%
0.000%
0.167%
$4,353,614 16 2030 11
$4,353,614 77,848 0.298%
0.256%
0.000%
0.167%
$4,282,892 16 2030 12
$4,282,892 77,848 0.298%
0.256%
0.000%
0.167%
$4,212,052 17 2031 1
$4,212,052 77,848 0.298%
0.256%
0.000%
0.167%
$4,141,094 17 2031 2
$4,141,094 77,848 0.298%
0.256%
0.000%
0.167%
$4,070,017 17 2031 3
$4,070,017 77,848 0.298%
0.256%
0.000%
0.167%
$3,998,823 17 2031 4
$3,998,823 77,848 0.298%
0.256%
0.000%
0.167%
$3,927,509 17 2031 5
$3,927,509 77,848 0.298%
0.256%
0.000%
0.167%
$3,856,077 17 2031 6
$3,856,077 77,848 0.298%
0.256%
0.000%
0.167%
$3,784,525 17 2031 7
$3,784,525 77,848 0.298%
0.256%
0.000%
0.167%
$3,712,855 17 2031 8
$3,712,855 77,848 0.298%
0.256%
0.000%
0.167%
$3,641,065 17 2031 9
$3,641,065 77,848 0.298%
0.256%
0.000%
0.167%
$3,569,155 17 2031 10
$3,569,155 77,848 0.298%
0.256%
0.000%
0.167%
$3,497,125 17 2031 11
$3,497,125 77,848 0.298%
0.256%
0.000%
0.167%
$3,424,976 17 2031 12
$3,424,976 77,848 0.298%
0.256%
0.000%
0.167%
$3,352,706 18 2032 1
$3,352,706 84,926 0.298%
0.256%
0.000%
0.167%
$3,273,227 18 2032 2
$3,273,227 84,926 0.298%
0.256%
0.000%
0.167%
$3,193,615 18 2032 3
$3,193,615 84,926 0.298%
0.256%
0.000%
0.167%
$3,113,871 18 2032 4
$3,113,871 84,926 0.298%
0.256%
0.000%
0.167%
$3,033,993 18 2032 5
$3,033,993 84,926 0.298%
0.256%
0.000%
0.167%
$2,953,983 18 2032 6
$2,953,983 84,926 0.298%
0.256%
0.000%
0.167%
$2,873,839 18 2032 7
$2,873,839 84,926 0.298%
0.256%
0.000%
0.167%
$2,793,562 18 2032 8
$2,793,562 84,926 0.298%
0.256%
0.000%
0.167%
$2,713,150 18 2032 9
$2,713,150 84,926 0.298%
0.256%
0.000%
0.167%
$2,632,605 18 2032 10
$2,632,605 84,926 0.298%
0.256%
0.000%
0.167%
$2,551,926 18 2032 11
$2,551,926 84,926 0.298%
0.256%
0.000%
0.167%
$2,471,112 18 2032 12
$2,471,112 84,926 0.298%
0.256%
0.000%
0.167%
$2,390,163
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$0
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 - 361 1
2015 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Licensee 5 1
2015 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
DFS Report Year:
2015 1
2015 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 1
2015 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2014 1
2015 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Y 1
2015 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Return on Earnings: 0%
1 2015 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Inflation Rate: 0%
1 2015 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Other Rates: 0%
1 2015 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
0%
2 2016 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Inflation Rate: 0%
2 2016 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Other Rates 0%
2 2016 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Minimum Formula:
2 2016 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
End Balance:
2 2016 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)
Year Expense:
Contributions:
2 2016 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 Insert Expense 2
2016 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 Insert Expense 2
2016 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
3 2017 Insert Expense 2
2016 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
4 2018 Insert Expense 2
2016 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
5 2019 Insert Expense 2
2016 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
6 2020 Insert Expense 3
2017 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
7 2021 Insert Expense 3
2017 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
8 2022 Insert Expense 3
2017 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
9 2023 Insert Expense 3
2017 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
10 2024 Insert Expense 3
2017 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
11 2025 Insert Expense 3
2017 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 Insert Expense 3
2017 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 Insert Expense 3
2017 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 Insert Expense 3
2017 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 Insert Expense 3
2017 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 Insert Expense 3
2017 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 Insert Expense 3
2017 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 Insert Expense 4
2018 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 Insert Expense 4
2018 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 Insert Expense 4
2018 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 Insert Expense 4
2018 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 Insert Expense 4
2018 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 Insert Expense 4
2018 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 Insert Expense 4
2018 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 Insert Expense 4
2018 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 Insert Expense 4
2018 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 Insert Expense 4
2018 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 Insert Expense 4
2018 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 Insert Expense 4
2018 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 Insert Expense 5
2019 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 Insert Expense 5
2019 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 Insert Expense 5
2019 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 Insert Expense 5
2019 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 Insert Expense 5
2019 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 Insert Expense 5
2019 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 Insert Expense 5
2019 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 Insert Expense 5
2019 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 Insert Expense 5
2019 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 Insert Expense 5
2019 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 Insert Expense 5
2019 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 Insert Expense 5
2019 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 Insert Expense 6
2020 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 Insert Expense 6
2020 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 Insert Expense 6
2020 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 Insert Expense 6
2020 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 Insert Expense 6
2020 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 Insert Expense 6
2020 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 Insert Expense 6
2020 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 Insert Expense 6
2020 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 Insert Expense 6
2020 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 Insert Expense 6
2020 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 Insert Expense 6
2020 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 Insert Expense 6
2020 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 Insert Expense 7
2021 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 Insert Expense 7
2021 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 Insert Expense 7
2021 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 Insert Expense 7
2021 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 Insert Expense 7
2021 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 Insert Expense 7
2021 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 Insert Expense 7
2021 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 Insert Expense 7
2021 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
62 2076 7
2021 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
63 2077 7
2021 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
64 2078 7
2021 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
65 2079 7
2021 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
66 2080 8
2022 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
67 2081 8
2022 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
68 2082 8
2022 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
69 2083 8
2022 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
70 2084 8
2022 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
71 2085 8
2022 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
72 2086 8
2022 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
73 2087 8
2022 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
74 2088 8
2022 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
75 2089 8
2022 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
76 2090 8
2022 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
77 2091 8
2022 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
78 2092 9
2023 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
79 2093 9
2023 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
80 2094 9
2023 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
81 2095 9
2023 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
82 2096 9
2023 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
83 2097 9
2023 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
84 2098 9
2023 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
85 2099 9
2023 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
86 2100 9
2023 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
87 2101 9
2023 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
88 2102 9
2023 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
89 2103 9
2023 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
90 2104 10 2024 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
91 2105 10 2024 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
92 2106 10 2024 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
93 2107 10 2024 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
94 2108 10 2024 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
95 2109 10 2024 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
96 2110 10 2024 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
97 2111 10 2024 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
98 2112 10 2024 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
99 2113 10 2024 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
100 2114 10 2024 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
101 2115 10 2024 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
102 2116 11 2025 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
103 2117 11 2025 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
104 2118 11 2025 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
105 2119 11 2025 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
106 2120 11 2025 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
107 2121 11 2025 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
108 2122 11 2025 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
109 2123 11 2025 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
110 2124 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
111 2125 11 2025 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
112 2126 11 2025 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
113 2127 11 2025 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
114 2128 12 2026 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
115 2129 12 2026 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
116 2130 12 2026 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
117 2131 12 2026 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
118 2132 12 2026 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
119 2133 12 2026 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
120 2134 12 2026 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
121 2135 12 2026 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
122 2136 12 2026 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
123 2137 12 2026 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
124 2138 12 2026 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 2 1
2015 1
$0
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 - 361 1
2015 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Licensee 6 1
2015 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
DFS Report Year:
2015 1
2015 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 1
2015 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2014 1
2015 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Y 1
2015 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Return on Earnings: 0%
1 2015 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Inflation Rate: 0%
1 2015 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Other Rates: 0%
1 2015 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
0%
2 2016 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Inflation Rate: 0%
2 2016 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Other Rates 0%
2 2016 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Minimum Formula:
2 2016 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
End Balance:
2 2016 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)
Year Expense:
Contributions:
2 2016 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 Insert Expense 2
2016 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 Insert Expense 2
2016 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
3 2017 Insert Expense 2
2016 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
4 2018 Insert Expense 2
2016 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
5 2019 Insert Expense 2
2016 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
6 2020 Insert Expense 3
2017 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
7 2021 Insert Expense 3
2017 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
8 2022 Insert Expense 3
2017 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
9 2023 Insert Expense 3
2017 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
10 2024 Insert Expense 3
2017 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
11 2025 Insert Expense 3
2017 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 Insert Expense 3
2017 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 Insert Expense 3
2017 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 Insert Expense 3
2017 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 Insert Expense 3
2017 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 Insert Expense 3
2017 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 Insert Expense 3
2017 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 Insert Expense 4
2018 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 Insert Expense 4
2018 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 Insert Expense 4
2018 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 Insert Expense 4
2018 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 Insert Expense 4
2018 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 Insert Expense 4
2018 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 Insert Expense 4
2018 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 Insert Expense 4
2018 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 Insert Expense 4
2018 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 Insert Expense 4
2018 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 Insert Expense 4
2018 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 Insert Expense 4
2018 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 Insert Expense 5
2019 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 Insert Expense 5
2019 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 Insert Expense 5
2019 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 Insert Expense 5
2019 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 Insert Expense 5
2019 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 Insert Expense 5
2019 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 Insert Expense 5
2019 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 Insert Expense 5
2019 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 Insert Expense 5
2019 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 Insert Expense 5
2019 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 Insert Expense 5
2019 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 Insert Expense 5
2019 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 Insert Expense 6
2020 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 Insert Expense 6
2020 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 Insert Expense 6
2020 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 Insert Expense 6
2020 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 Insert Expense 6
2020 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 Insert Expense 6
2020 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 Insert Expense 6
2020 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 Insert Expense 6
2020 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 Insert Expense 6
2020 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 Insert Expense 6
2020 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 Insert Expense 6
2020 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 Insert Expense 6
2020 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 Insert Expense 7
2021 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 Insert Expense 7
2021 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 Insert Expense 7
2021 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 Insert Expense 7
2021 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 Insert Expense 7
2021 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 Insert Expense 7
2021 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 Insert Expense 7
2021 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 Insert Expense 7
2021 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
62 2076 7
2021 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
63 2077 7
2021 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
64 2078 7
2021 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
65 2079 7
2021 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
66 2080 8
2022 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
67 2081 8
2022 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
68 2082 8
2022 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
69 2083 8
2022 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
70 2084 8
2022 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
71 2085 8
2022 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
72 2086 8
2022 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
73 2087 8
2022 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
74 2088 8
2022 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
75 2089 8
2022 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
76 2090 8
2022 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
77 2091 8
2022 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
78 2092 9
2023 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
79 2093 9
2023 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
80 2094 9
2023 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
81 2095 9
2023 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
82 2096 9
2023 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
83 2097 9
2023 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
84 2098 9
2023 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
85 2099 9
2023 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
86 2100 9
2023 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
87 2101 9
2023 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
88 2102 9
2023 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
89 2103 9
2023 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
90 2104 10 2024 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
91 2105 10 2024 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
92 2106 10 2024 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
93 2107 10 2024 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
94 2108 10 2024 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
95 2109 10 2024 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
96 2110 10 2024 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
97 2111 10 2024 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
98 2112 10 2024 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
99 2113 10 2024 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
100 2114 10 2024 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
101 2115 10 2024 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
102 2116 11 2025 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
103 2117 11 2025 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
104 2118 11 2025 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
105 2119 11 2025 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
106 2120 11 2025 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
107 2121 11 2025 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
108 2122 11 2025 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
109 2123 11 2025 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
110 2124 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
111 2125 11 2025 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
112 2126 11 2025 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
113 2127 11 2025 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
114 2128 12 2026 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
115 2129 12 2026 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
116 2130 12 2026 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
117 2131 12 2026 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
118 2132 12 2026 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
119 2133 12 2026 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
120 2134 12 2026 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
121 2135 12 2026 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
122 2136 12 2026 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
123 2137 12 2026 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
124 2138 12 2026 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Month:
Day:
Year:
12 31 2014 12 31 2014 1
2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Owned
% Decom Responsibility Category (1/2) 78.21%
75.7475%
1 20.00%
20.0000%
1 0.00%
2.4625%
1 1.79%
1.7900%
1 Total Trust Fund Balance:
3 4
Return on Earnings Inflation Rate Other Rates Return on Earnings Inflation Rate Other Rates 3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
3.58%
3.07%
0.00%
PUC Verified?
5 Any contracts upon which the licensee is relying?
6 Any modifications to a licensee's method of providing decommissioning funding assurance?
7 Any material changes to trust agreements?
Y Y
$983,500,000 The site-specific cost estimate provided by the licensee:
Y N
N Did the licensee identify the amount of estimated radiological funds?
Does the licensee provide a reason for the differntial?
Is an RAI needed?
Is there a difference between the MFA estimated by the licensee and the NRC?
N N
Y Schedule of the annual amounts remaining to be collected: (provided/none)
$929,300,000 Is an RAI needed?
Y NOTE: Licensee provided gross total amount remaining for radiological decommissioning as of 12/30/2014. Accordingly, staff applied percentages to the total, distributing both available funds and total costs, via pro-rata share, among all 4 responsible parties.
$22,884,013
$16,634,470
$0 Y
Y
$703,921,518
$185,860,000 50 - 362 The minimum financial assurance (MFA) licensee estimate pursuant to 10 CFR 50.75(b) & (c):
Date of Operation:
Termination of Operations:
$528,200,000 Plant Name:
San Onofre Nuclear Generating Station, Unit 3 Docket Number:
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)?
Y Provided N
Is an RAI needed?
Y Is an RAI needed?
Is an RAI needed?
N N
N N
N N
N N
N N
Did the licensee provide the rate of return on earnings?
2.00%
Is the licensee assuring to the site-specific cost estimate?
Did the licensee provide a site-specific cost estimate?
Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Did the licensee identify the amount in the trust fund is for radiological decommissioning?
Did the licensee state that the amount in the trust fund is an after-tax amount?
Licensee 6 Amount in Trust Fund:
Is an RAI needed?
Anaheim Riverside Licensee 5
$0 Licensee:
SCE SDG&E If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Anaheim 2.00%
Riverside 2.00%
Licensee 5 2.00%
Licensee 6 2.00%
Is an RAI needed?
Is an RAI needed?
Did the licensee provide the rate(s) of other factors?
Did the licensee provide the real rate of return?
Did the licensee provide the inflation or escalation rate?
2.00%
2.00%
Is the real rate of return for decommissioning the same as the operational period?
Operations Decommissioning Y
Real Rate of Return 2.00%
2.00%
2.00%
2.00%
Licensee:
Real Rate of Return SCE 2.00%
SDG&E First Analyst Signature: R. Turtil Date: 7/13/2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Month:
Day:
Year:
12 31 0
12 31 2014 1
2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Owned
% Decom Responsibility Category (1/2)
Total Trust Fund Balance:
Did the licensee state that the amount in the trust fund is an after-tax amount?
3 4
Return on Earnings Inflation Rate Other Rates Return on Earnings Inflation Rate Other Rates PUC Verified?
5 Any contracts upon which the licensee is relying?
6 Any modifications to a licensee's method of providing decommissioning funding assurance?
7 Any material changes to trust agreements?
The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c):
$0 (Y/N)
Is there a difference between the MFA estimated by the licensee and the NRC?
(Y/N)
Did the licensee identify the amount of estimated radiological funds?
Termination of Operations:
Plant Name:
San Onofre Nuclear Generating Station, Unit 3 Docket Number:
50 - 362 Date of Operation:
$0 Did the RAI resolve all open issues?
Does the licensee provide a reason for the differntial?
(Y/N)
(Y/N)
(Y/N)
(Y/N)
The site-specific cost estimate provided by the licensee:
(Y/N)
Did the RAI resolve all open issues?
Is the licensee assuring to the site-specific cost estimate?
Did the licensee provide a site-specific cost estimate?
Licensee:
Amount in Trust Fund:
$0 SDG&E
$0 Anaheim
$0 Riverside
$0 Licensee 5
$0 Licensee 6
$0
$0 (Y/N)
(Y/N)
Did the licensee identify the amount in the trust fund is for radiological decommissioning?
Did the licensee provide the rate of return on earnings?
(Y/N)
Schedule of the annual amounts remaining to be collected:
(Provided/None)
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
Licensee:
Real Rate of Return SCE 2.00%
SDG&E (Y/N)
(Y/N)
(Y/N)
Did the licensee provide the rate(s) of other factors?
Did the licensee provide the inflation or escalation rate?
(Y/N)
(Y/N)
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
(Y/N)
Did the RAI resolve all open issues?
Did the RAI resolve all open issues?
Did the licensee provide the real rate of return?
(Y/N)
(Y/N)
(Y/N)
Is the real rate of return for decommissioning the same as the operational period?
(Y/N)
If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)?
(Y/N)
Licensee 5 2.00%
Licensee 6 2.00%
2.00%
Anaheim 2.00%
Riverside 2.00%
(Y/N)
(Y/N) 2.00%
2.00%
Operations Decommissioning Real Rate of Return 2.00%
2.00%
2.00%
2.00%
First Analyst Signature:
Date:
Second Analyst Signature:
Date:
Month:
Day:
Year:
12 31 2014 12 31 2014 BWR/PWR MWt 1986$
ECI Base Lx Lx Px Latest Month Px Base Px Fx Latest Month Fx Ex Bx PWR 3438
$105,000,000 122.5 2.06 0.65 2.52 1.873 213.9 114.2 2.670 218.9 0.13 2.208 0.22 13.885
% Owned
% Decom Responsibility Category (1/2) 78.21%
75.75%
1 20.00%
20.00%
1 0.00%
2.46%
1 1.79%
1.79%
1 0.00%
0.00%
0 0.00%
0.00%
0 Totals NOTE: Southern CA Edison (SCE) began decommissioning activities in June 2013. In its DFS submittal for March 2015, SCE provided TOTAL RADIOLOGICAL COST remaining, and TOTAL FUNDS COMMITTED TO RADIOLOGICAL DECOMMISSIONING. Based on this information, and final year of decommissioning of 12/2032 based on their PSDAR (ML14269A033), staff input current trust balances and remaining decommissioning over the period of 18 years (2015 through 2032). Licensee passes.
$983,500,000
$0
$0 Termination of Operations:
NRC Minimum:
$523,105,465 Site-Specific:
$703,921,518 SDG&E
$185,860,000
$24,218,688
$17,604,650 Licensee:
Amount of NRC Minimum/Site Specific:
$744,976,663
$196,700,000 Plant Name:
San Onofre Nuclear Generating Station, Unit 3
Docket Number:
50 - 362 Date of Operation:
$983,500,000
$929,300,000 Anaheim
$22,884,013 Riverside
$16,634,470 Licensee 5
$0 Licensee 6
$0 Does Licensee Pass?
Amount in Trust Fund:
SCE (Y/N)
(Y/N)
End Balance (From Cash Flow Analysis Sheets)
$107,518,188
$31,512,268
$3,495,344
$2,540,778
$0 Other Assurances?
N N
N N
End Balance plus Assurance Total
$107,518,188
$31,512,268
$3,495,344
$2,540,778 Assurance Amount?
$0
$0
$0
$0
$0
$0 Yes Yes Yes Yes Yes Yes
$0
$0
$0 Yes
$145,066,577
$0
$145,066,577 First Analyst Signature: R. Turtil Date: 7/13/2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$703,921,518 3,448,966 0.298%
0.256%
0.000%
0.167%
$701,640,006 50 - 362 1
2015 2
$701,640,006 3,448,966 0.298%
0.256%
0.000%
0.167%
$699,354,691 SCE 1
2015 3
$699,354,691 3,448,966 0.298%
0.256%
0.000%
0.167%
$697,065,568 703,921,518 1
2015 4
$697,065,568 3,448,966 0.298%
0.256%
0.000%
0.167%
$694,772,630 DFS Report Year:
2015 1
2015 5
$694,772,630 3,448,966 0.298%
0.256%
0.000%
0.167%
$692,475,870 12 1
2015 6
$692,475,870 3,448,966 0.298%
0.256%
0.000%
0.167%
$690,175,282 2014 1
2015 7
$690,175,282 3,448,966 0.298%
0.256%
0.000%
0.167%
$687,870,860 Y
1 2015 8
$687,870,860 3,448,966 0.298%
0.256%
0.000%
0.167%
$685,562,597 744,976,663 1
2015 9
$685,562,597 3,448,966 0.298%
0.256%
0.000%
0.167%
$683,250,487 Operations Return on Earnings: 0%
1 2015 10
$683,250,487 3,448,966 0.298%
0.256%
0.000%
0.167%
$680,934,524 Operations Inflation Rate: 0%
1 2015 11
$680,934,524 3,448,966 0.298%
0.256%
0.000%
0.167%
$678,614,700 Operations Other Rates: 0%
1 2015 12
$678,614,700 3,448,966 0.298%
0.256%
0.000%
0.167%
$676,291,010 4%
2 2016 1
$676,291,010 3,448,966 0.298%
0.256%
0.000%
0.167%
$673,963,448 Decommissioning Inflation Rate: 3%
2 2016 2
$673,963,448 3,448,966 0.298%
0.256%
0.000%
0.167%
$671,632,006 Decommissioning Other Rates 0%
2 2016 3
$671,632,006 3,448,966 0.298%
0.256%
0.000%
0.167%
$669,296,678 Minimum Formula:
744,976,663 2
2016 4
$669,296,678 3,448,966 0.298%
0.256%
0.000%
0.167%
$666,957,458 End Balance: $107,518,188 2
2016 5
$666,957,458 3,448,966 0.298%
0.256%
0.000%
0.167%
$664,614,340 2
2016 6
$664,614,340 3,448,966 0.298%
0.256%
0.000%
0.167%
$662,267,316 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$662,267,316 3,448,966 0.298%
0.256%
0.000%
0.167%
$659,916,381 1 2015 41,387,592 2
2016 8
$659,916,381 3,448,966 0.298%
0.256%
0.000%
0.167%
$657,561,527 2 2016 41,387,592 2
2016 9
$657,561,527 3,448,966 0.298%
0.256%
0.000%
0.167%
$655,202,749 3 2017 41,387,592 2
2016 10
$655,202,749 3,448,966 0.298%
0.256%
0.000%
0.167%
$652,840,039 4 2018 41,387,592 2
2016 11
$652,840,039 3,448,966 0.298%
0.256%
0.000%
0.167%
$650,473,391 5 2019 41,387,592 2
2016 12
$650,473,391 3,448,966 0.298%
0.256%
0.000%
0.167%
$648,102,799 6 2020 41,387,592 3
2017 1
$648,102,799 3,448,966 0.298%
0.256%
0.000%
0.167%
$645,728,256 7 2021 41,387,592 3
2017 2
$645,728,256 3,448,966 0.298%
0.256%
0.000%
0.167%
$643,349,756 8 2022 41,387,592 3
2017 3
$643,349,756 3,448,966 0.298%
0.256%
0.000%
0.167%
$640,967,291 9 2023 41,387,592 3
2017 4
$640,967,291 3,448,966 0.298%
0.256%
0.000%
0.167%
$638,580,856 10 2024 41,387,592 3
2017 5
$638,580,856 3,448,966 0.298%
0.256%
0.000%
0.167%
$636,190,443 11 2025 41,387,592 3
2017 6
$636,190,443 3,448,966 0.298%
0.256%
0.000%
0.167%
$633,796,046 12 2026 41,387,592 3
2017 7
$633,796,046 3,448,966 0.298%
0.256%
0.000%
0.167%
$631,397,658 13 2027 41,387,592 3
2017 8
$631,397,658 3,448,966 0.298%
0.256%
0.000%
0.167%
$628,995,273 14 2028 41,387,592 3
2017 9
$628,995,273 3,448,966 0.298%
0.256%
0.000%
0.167%
$626,588,884 15 2029 41,387,592 3
2017 10
$626,588,884 3,448,966 0.298%
0.256%
0.000%
0.167%
$624,178,485 16 2030 41,387,592 3
2017 11
$624,178,485 3,448,966 0.298%
0.256%
0.000%
0.167%
$621,764,068 17 2031 41,387,592 3
2017 12
$621,764,068 3,448,966 0.298%
0.256%
0.000%
0.167%
$619,345,627 18 2032 41,387,592 4
2018 1
$619,345,627 3,448,966 0.298%
0.256%
0.000%
0.167%
$616,923,156 19 2033
$0.00 4
2018 2
$616,923,156 3,448,966 0.298%
0.256%
0.000%
0.167%
$614,496,647 20 2034
$0.00 4
2018 3
$614,496,647 3,448,966 0.298%
0.256%
0.000%
0.167%
$612,066,093 21 2035
$0.00 4
2018 4
$612,066,093 3,448,966 0.298%
0.256%
0.000%
0.167%
$609,631,489 22 2036
$0.00 4
2018 5
$609,631,489 3,448,966 0.298%
0.256%
0.000%
0.167%
$607,192,827 23 2037
$0.00 4
2018 6
$607,192,827 3,448,966 0.298%
0.256%
0.000%
0.167%
$604,750,101 24 2038
$0.00 4
2018 7
$604,750,101 3,448,966 0.298%
0.256%
0.000%
0.167%
$602,303,304 25 2039
$0.00 4
2018 8
$602,303,304 3,448,966 0.298%
0.256%
0.000%
0.167%
$599,852,428 26 2040
$0.00 4
2018 9
$599,852,428 3,448,966 0.298%
0.256%
0.000%
0.167%
$597,397,468 27 2041
$0.00 4
2018 10
$597,397,468 3,448,966 0.298%
0.256%
0.000%
0.167%
$594,938,416 28 2042
$0.00 4
2018 11
$594,938,416 3,448,966 0.298%
0.256%
0.000%
0.167%
$592,475,266 29 2043
$0.00 4
2018 12
$592,475,266 3,448,966 0.298%
0.256%
0.000%
0.167%
$590,008,010 30 2044
$0.00 5
2019 1
$590,008,010 3,448,966 0.298%
0.256%
0.000%
0.167%
$587,536,643 31 2045
$0.00 5
2019 2
$587,536,643 3,448,966 0.298%
0.256%
0.000%
0.167%
$585,061,156 32 2046
$0.00 5
2019 3
$585,061,156 3,448,966 0.298%
0.256%
0.000%
0.167%
$582,581,544 33 2047
$0.00 5
2019 4
$582,581,544 3,448,966 0.298%
0.256%
0.000%
0.167%
$580,097,799 34 2048
$0.00 5
2019 5
$580,097,799 3,448,966 0.298%
0.256%
0.000%
0.167%
$577,609,914 35 2049
$0.00 5
2019 6
$577,609,914 3,448,966 0.298%
0.256%
0.000%
0.167%
$575,117,883 36 2050
$0.00 5
2019 7
$575,117,883 3,448,966 0.298%
0.256%
0.000%
0.167%
$572,621,698 37 2051
$0.00 5
2019 8
$572,621,698 3,448,966 0.298%
0.256%
0.000%
0.167%
$570,121,354 38 2052
$0.00 5
2019 9
$570,121,354 3,448,966 0.298%
0.256%
0.000%
0.167%
$567,616,842 39 2053
$0.00 5
2019 10
$567,616,842 3,448,966 0.298%
0.256%
0.000%
0.167%
$565,108,155 40 2054
$0.00 5
2019 11
$565,108,155 3,448,966 0.298%
0.256%
0.000%
0.167%
$562,595,288 41 2055
$0.00 5
2019 12
$562,595,288 3,448,966 0.298%
0.256%
0.000%
0.167%
$560,078,232 42 2056
$0.00 6
2020 1
$560,078,232 3,448,966 0.298%
0.256%
0.000%
0.167%
$557,556,982 43 2057
$0.00 6
2020 2
$557,556,982 3,448,966 0.298%
0.256%
0.000%
0.167%
$555,031,529 44 2058
$0.00 6
2020 3
$555,031,529 3,448,966 0.298%
0.256%
0.000%
0.167%
$552,501,867 45 2059
$0.00 6
2020 4
$552,501,867 3,448,966 0.298%
0.256%
0.000%
0.167%
$549,967,990 46 2060
$0.00 6
2020 5
$549,967,990 3,448,966 0.298%
0.256%
0.000%
0.167%
$547,429,889 47 2061
$0.00 6
2020 6
$547,429,889 3,448,966 0.298%
0.256%
0.000%
0.167%
$544,887,557 48 2062
$0.00 6
2020 7
$544,887,557 3,448,966 0.298%
0.256%
0.000%
0.167%
$542,340,989 49 2063
$0.00 6
2020 8
$542,340,989 3,448,966 0.298%
0.256%
0.000%
0.167%
$539,790,176 50 2064
$0.00 6
2020 9
$539,790,176 3,448,966 0.298%
0.256%
0.000%
0.167%
$537,235,112 51 2065
$0.00 6
2020 10
$537,235,112 3,448,966 0.298%
0.256%
0.000%
0.167%
$534,675,790 52 2066
$0.00 6
2020 11
$534,675,790 3,448,966 0.298%
0.256%
0.000%
0.167%
$532,112,202 53 2067
$0.00 6
2020 12
$532,112,202 3,448,966 0.298%
0.256%
0.000%
0.167%
$529,544,341 54 2068
$0.00 7
2021 1
$529,544,341 3,448,966 0.298%
0.256%
0.000%
0.167%
$526,972,201 55 2069
$0.00 7
2021 2
$526,972,201 3,448,966 0.298%
0.256%
0.000%
0.167%
$524,395,774 56 2070
$0.00 7
2021 3
$524,395,774 3,448,966 0.298%
0.256%
0.000%
0.167%
$521,815,052 57 2071
$0.00 7
2021 4
$521,815,052 3,448,966 0.298%
0.256%
0.000%
0.167%
$519,230,030 58 2072
$0.00 7
2021 5
$519,230,030 3,448,966 0.298%
0.256%
0.000%
0.167%
$516,640,699 59 2073
$0.00 7
2021 6
$516,640,699 3,448,966 0.298%
0.256%
0.000%
0.167%
$514,047,052 60 2074
$0.00 7
2021 7
$514,047,052 3,448,966 0.298%
0.256%
0.000%
0.167%
$511,449,083 61 2075
$0.00 7
2021 8
$511,449,083 3,448,966 0.298%
0.256%
0.000%
0.167%
$508,846,784 62 2076
$0.00 7
2021 9
$508,846,784 3,448,966 0.298%
0.256%
0.000%
0.167%
$506,240,148 63 2077
$0.00 7
2021 10
$506,240,148 3,448,966 0.298%
0.256%
0.000%
0.167%
$503,629,167 64 2078
$0.00 7
2021 11
$503,629,167 3,448,966 0.298%
0.256%
0.000%
0.167%
$501,013,834 65 2079
$0.00 7
2021 12
$501,013,834 3,448,966 0.298%
0.256%
0.000%
0.167%
$498,394,143 66 2080
$0.00 8
2022 1
$498,394,143 3,448,966 0.298%
0.256%
0.000%
0.167%
$495,770,086 67 2081
$0.00 8
2022 2
$495,770,086 3,448,966 0.298%
0.256%
0.000%
0.167%
$493,141,655 68 2082
$0.00 8
2022 3
$493,141,655 3,448,966 0.298%
0.256%
0.000%
0.167%
$490,508,843 69 2083
$0.00 8
2022 4
$490,508,843 3,448,966 0.298%
0.256%
0.000%
0.167%
$487,871,644 70 2084
$0.00 8
2022 5
$487,871,644 3,448,966 0.298%
0.256%
0.000%
0.167%
$485,230,049 71 2085
$0.00 8
2022 6
$485,230,049 3,448,966 0.298%
0.256%
0.000%
0.167%
$482,584,051 72 2086
$0.00 8
2022 7
$482,584,051 3,448,966 0.298%
0.256%
0.000%
0.167%
$479,933,644 73 2087
$0.00 8
2022 8
$479,933,644 3,448,966 0.298%
0.256%
0.000%
0.167%
$477,278,819 74 2088
$0.00 8
2022 9
$477,278,819 3,448,966 0.298%
0.256%
0.000%
0.167%
$474,619,569 75 2089
$0.00 8
2022 10
$474,619,569 3,448,966 0.298%
0.256%
0.000%
0.167%
$471,955,888 76 2090
$0.00 8
2022 11
$471,955,888 3,448,966 0.298%
0.256%
0.000%
0.167%
$469,287,766 77 2091
$0.00 8
2022 12
$469,287,766 3,448,966 0.298%
0.256%
0.000%
0.167%
$466,615,198 78 2092
$0.00 9
2023 1
$466,615,198 3,448,966 0.298%
0.256%
0.000%
0.167%
$463,938,176 79 2093
$0.00 9
2023 2
$463,938,176 3,448,966 0.298%
0.256%
0.000%
0.167%
$461,256,692 80 2094
$0.00 9
2023 3
$461,256,692 3,448,966 0.298%
0.256%
0.000%
0.167%
$458,570,739 81 2095
$0.00 9
2023 4
$458,570,739 3,448,966 0.298%
0.256%
0.000%
0.167%
$455,880,309 82 2096
$0.00 9
2023 5
$455,880,309 3,448,966 0.298%
0.256%
0.000%
0.167%
$453,185,395 83 2097
$0.00 9
2023 6
$453,185,395 3,448,966 0.298%
0.256%
0.000%
0.167%
$450,485,990 84 2098
$0.00 9
2023 7
$450,485,990 3,448,966 0.298%
0.256%
0.000%
0.167%
$447,782,086 85 2099
$0.00 9
2023 8
$447,782,086 3,448,966 0.298%
0.256%
0.000%
0.167%
$445,073,675 86 2100
$0.00 9
2023 9
$445,073,675 3,448,966 0.298%
0.256%
0.000%
0.167%
$442,360,750 87 2101
$0.00 9
2023 10
$442,360,750 3,448,966 0.298%
0.256%
0.000%
0.167%
$439,643,304 88 2102
$0.00 9
2023 11
$439,643,304 3,448,966 0.298%
0.256%
0.000%
0.167%
$436,921,328 89 2103
$0.00 9
2023 12
$436,921,328 3,448,966 0.298%
0.256%
0.000%
0.167%
$434,194,816 90 2104
$0.00 10 2024 1
$434,194,816 3,448,966 0.298%
0.256%
0.000%
0.167%
$431,463,760 91 2105
$0.00 10 2024 2
$431,463,760 3,448,966 0.298%
0.256%
0.000%
0.167%
$428,728,152 92 2106
$0.00 10 2024 3
$428,728,152 3,448,966 0.298%
0.256%
0.000%
0.167%
$425,987,984 93 2107
$0.00 10 2024 4
$425,987,984 3,448,966 0.298%
0.256%
0.000%
0.167%
$423,243,250 94 2108
$0.00 10 2024 5
$423,243,250 3,448,966 0.298%
0.256%
0.000%
0.167%
$420,493,941 95 2109
$0.00 10 2024 6
$420,493,941 3,448,966 0.298%
0.256%
0.000%
0.167%
$417,740,050 96 2110
$0.00 10 2024 7
$417,740,050 3,448,966 0.298%
0.256%
0.000%
0.167%
$414,981,569 97 2111
$0.00 10 2024 8
$414,981,569 3,448,966 0.298%
0.256%
0.000%
0.167%
$412,218,491 98 2112
$0.00 10 2024 9
$412,218,491 3,448,966 0.298%
0.256%
0.000%
0.167%
$409,450,807 99 2113
$0.00 10 2024 10
$409,450,807 3,448,966 0.298%
0.256%
0.000%
0.167%
$406,678,511 100 2114
$0.00 10 2024 11
$406,678,511 3,448,966 0.298%
0.256%
0.000%
0.167%
$403,901,594 101 2115
$0.00 10 2024 12
$403,901,594 3,448,966 0.298%
0.256%
0.000%
0.167%
$401,120,049 102 2116
$0.00 11 2025 1
$401,120,049 3,448,966 0.298%
0.256%
0.000%
0.167%
$398,333,868 103 2117
$0.00 11 2025 2
$398,333,868 3,448,966 0.298%
0.256%
0.000%
0.167%
$395,543,044 104 2118
$0.00 11 2025 3
$395,543,044 3,448,966 0.298%
0.256%
0.000%
0.167%
$392,747,568 105 2119
$0.00 11 2025 4
$392,747,568 3,448,966 0.298%
0.256%
0.000%
0.167%
$389,947,433 106 2120
$0.00 11 2025 5
$389,947,433 3,448,966 0.298%
0.256%
0.000%
0.167%
$387,142,631 107 2121
$0.00 11 2025 6
$387,142,631 3,448,966 0.298%
0.256%
0.000%
0.167%
$384,333,155 108 2122
$0.00 11 2025 7
$384,333,155 3,448,966 0.298%
0.256%
0.000%
0.167%
$381,518,995 109 2123
$0.00 11 2025 8
$381,518,995 3,448,966 0.298%
0.256%
0.000%
0.167%
$378,700,146 110 2124
$0.00 Decommissioning Return on Earnings:
Site-Specific Cost Estimate Amount:
Site-Specific Cost Estimate (Y/N):
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Year of Decommissioning:
Beginning Month of Decommissioning Activities:
11 2025 9
$378,700,146 3,448,966 0.298%
0.256%
0.000%
0.167%
$375,876,599 111 2125
$0.00 11 2025 10
$375,876,599 3,448,966 0.298%
0.256%
0.000%
0.167%
$373,048,345 112 2126
$0.00 11 2025 11
$373,048,345 3,448,966 0.298%
0.256%
0.000%
0.167%
$370,215,378 113 2127
$0.00 11 2025 12
$370,215,378 3,448,966 0.298%
0.256%
0.000%
0.167%
$367,377,690 114 2128
$0.00 12 2026 1
$367,377,690 3,448,966 0.298%
0.256%
0.000%
0.167%
$364,535,272 115 2129
$0.00 12 2026 2
$364,535,272 3,448,966 0.298%
0.256%
0.000%
0.167%
$361,688,116 116 2130
$0.00 12 2026 3
$361,688,116 3,448,966 0.298%
0.256%
0.000%
0.167%
$358,836,215 117 2131
$0.00 12 2026 4
$358,836,215 3,448,966 0.298%
0.256%
0.000%
0.167%
$355,979,561 118 2132
$0.00 12 2026 5
$355,979,561 3,448,966 0.298%
0.256%
0.000%
0.167%
$353,118,146 119 2133
$0.00 12 2026 6
$353,118,146 3,448,966 0.298%
0.256%
0.000%
0.167%
$350,251,962 120 2134
$0.00 12 2026 7
$350,251,962 3,448,966 0.298%
0.256%
0.000%
0.167%
$347,381,001 121 2135
$0.00 12 2026 8
$347,381,001 3,448,966 0.298%
0.256%
0.000%
0.167%
$344,505,255 122 2136
$0.00 12 2026 9
$344,505,255 3,448,966 0.298%
0.256%
0.000%
0.167%
$341,624,716 123 2137
$0.00 12 2026 10
$341,624,716 3,448,966 0.298%
0.256%
0.000%
0.167%
$338,739,377 124 2138
$0.00 12 2026 11
$338,739,377 3,448,966 0.298%
0.256%
0.000%
0.167%
$335,849,228 12 2026 12
$335,849,228 3,448,966 0.298%
0.256%
0.000%
0.167%
$332,954,262 13 2027 1
$332,954,262 3,448,966 0.298%
0.256%
0.000%
0.167%
$330,054,472 13 2027 2
$330,054,472 3,448,966 0.298%
0.256%
0.000%
0.167%
$327,149,848 13 2027 3
$327,149,848 3,448,966 0.298%
0.256%
0.000%
0.167%
$324,240,384 13 2027 4
$324,240,384 3,448,966 0.298%
0.256%
0.000%
0.167%
$321,326,070 13 2027 5
$321,326,070 3,448,966 0.298%
0.256%
0.000%
0.167%
$318,406,899 13 2027 6
$318,406,899 3,448,966 0.298%
0.256%
0.000%
0.167%
$315,482,863 13 2027 7
$315,482,863 3,448,966 0.298%
0.256%
0.000%
0.167%
$312,553,953 13 2027 8
$312,553,953 3,448,966 0.298%
0.256%
0.000%
0.167%
$309,620,162 13 2027 9
$309,620,162 3,448,966 0.298%
0.256%
0.000%
0.167%
$306,681,482 13 2027 10
$306,681,482 3,448,966 0.298%
0.256%
0.000%
0.167%
$303,737,903 13 2027 11
$303,737,903 3,448,966 0.298%
0.256%
0.000%
0.167%
$300,789,419 13 2027 12
$300,789,419 3,448,966 0.298%
0.256%
0.000%
0.167%
$297,836,020 14 2028 1
$297,836,020 3,448,966 0.298%
0.256%
0.000%
0.167%
$294,877,699 14 2028 2
$294,877,699 3,448,966 0.298%
0.256%
0.000%
0.167%
$291,914,448 14 2028 3
$291,914,448 3,448,966 0.298%
0.256%
0.000%
0.167%
$288,946,257 14 2028 4
$288,946,257 3,448,966 0.298%
0.256%
0.000%
0.167%
$285,973,120 14 2028 5
$285,973,120 3,448,966 0.298%
0.256%
0.000%
0.167%
$282,995,028 14 2028 6
$282,995,028 3,448,966 0.298%
0.256%
0.000%
0.167%
$280,011,972 14 2028 7
$280,011,972 3,448,966 0.298%
0.256%
0.000%
0.167%
$277,023,944 14 2028 8
$277,023,944 3,448,966 0.298%
0.256%
0.000%
0.167%
$274,030,936 14 2028 9
$274,030,936 3,448,966 0.298%
0.256%
0.000%
0.167%
$271,032,940 14 2028 10
$271,032,940 3,448,966 0.298%
0.256%
0.000%
0.167%
$268,029,948 14 2028 11
$268,029,948 3,448,966 0.298%
0.256%
0.000%
0.167%
$265,021,950 14 2028 12
$265,021,950 3,448,966 0.298%
0.256%
0.000%
0.167%
$262,008,939 15 2029 1
$262,008,939 3,448,966 0.298%
0.256%
0.000%
0.167%
$258,990,906 15 2029 2
$258,990,906 3,448,966 0.298%
0.256%
0.000%
0.167%
$255,967,843 15 2029 3
$255,967,843 3,448,966 0.298%
0.256%
0.000%
0.167%
$252,939,742 15 2029 4
$252,939,742 3,448,966 0.298%
0.256%
0.000%
0.167%
$249,906,594 15 2029 5
$249,906,594 3,448,966 0.298%
0.256%
0.000%
0.167%
$246,868,391 15 2029 6
$246,868,391 3,448,966 0.298%
0.256%
0.000%
0.167%
$243,825,124 15 2029 7
$243,825,124 3,448,966 0.298%
0.256%
0.000%
0.167%
$240,776,785 15 2029 8
$240,776,785 3,448,966 0.298%
0.256%
0.000%
0.167%
$237,723,365 15 2029 9
$237,723,365 3,448,966 0.298%
0.256%
0.000%
0.167%
$234,664,856 15 2029 10
$234,664,856 3,448,966 0.298%
0.256%
0.000%
0.167%
$231,601,250 15 2029 11
$231,601,250 3,448,966 0.298%
0.256%
0.000%
0.167%
$228,532,538 15 2029 12
$228,532,538 3,448,966 0.298%
0.256%
0.000%
0.167%
$225,458,711 16 2030 1
$225,458,711 3,448,966 0.298%
0.256%
0.000%
0.167%
$222,379,761 16 2030 2
$222,379,761 3,448,966 0.298%
0.256%
0.000%
0.167%
$219,295,680 16 2030 3
$219,295,680 3,448,966 0.298%
0.256%
0.000%
0.167%
$216,206,458 16 2030 4
$216,206,458 3,448,966 0.298%
0.256%
0.000%
0.167%
$213,112,088 16 2030 5
$213,112,088 3,448,966 0.298%
0.256%
0.000%
0.167%
$210,012,561 16 2030 6
$210,012,561 3,448,966 0.298%
0.256%
0.000%
0.167%
$206,907,867 16 2030 7
$206,907,867 3,448,966 0.298%
0.256%
0.000%
0.167%
$203,797,999 16 2030 8
$203,797,999 3,448,966 0.298%
0.256%
0.000%
0.167%
$200,682,948 16 2030 9
$200,682,948 3,448,966 0.298%
0.256%
0.000%
0.167%
$197,562,706 16 2030 10
$197,562,706 3,448,966 0.298%
0.256%
0.000%
0.167%
$194,437,263 16 2030 11
$194,437,263 3,448,966 0.298%
0.256%
0.000%
0.167%
$191,306,610 16 2030 12
$191,306,610 3,448,966 0.298%
0.256%
0.000%
0.167%
$188,170,740 17 2031 1
$188,170,740 3,448,966 0.298%
0.256%
0.000%
0.167%
$185,029,644 17 2031 2
$185,029,644 3,448,966 0.298%
0.256%
0.000%
0.167%
$181,883,312 17 2031 3
$181,883,312 3,448,966 0.298%
0.256%
0.000%
0.167%
$178,731,737 17 2031 4
$178,731,737 3,448,966 0.298%
0.256%
0.000%
0.167%
$175,574,909 17 2031 5
$175,574,909 3,448,966 0.298%
0.256%
0.000%
0.167%
$172,412,820 17 2031 6
$172,412,820 3,448,966 0.298%
0.256%
0.000%
0.167%
$169,245,460 17 2031 7
$169,245,460 3,448,966 0.298%
0.256%
0.000%
0.167%
$166,072,821 17 2031 8
$166,072,821 3,448,966 0.298%
0.256%
0.000%
0.167%
$162,894,895 17 2031 9
$162,894,895 3,448,966 0.298%
0.256%
0.000%
0.167%
$159,711,672 17 2031 10
$159,711,672 3,448,966 0.298%
0.256%
0.000%
0.167%
$156,523,144 17 2031 11
$156,523,144 3,448,966 0.298%
0.256%
0.000%
0.167%
$153,329,302 17 2031 12
$153,329,302 3,448,966 0.298%
0.256%
0.000%
0.167%
$150,130,136 18 2032 1
$150,130,136 3,762,508 0.298%
0.256%
0.000%
0.167%
$146,611,574 18 2032 2
$146,611,574 3,762,508 0.298%
0.256%
0.000%
0.167%
$143,087,147 18 2032 3
$143,087,147 3,762,508 0.298%
0.256%
0.000%
0.167%
$139,556,847 18 2032 4
$139,556,847 3,762,508 0.298%
0.256%
0.000%
0.167%
$136,020,662 18 2032 5
$136,020,662 3,762,508 0.298%
0.256%
0.000%
0.167%
$132,478,584 18 2032 6
$132,478,584 3,762,508 0.298%
0.256%
0.000%
0.167%
$128,930,602 18 2032 7
$128,930,602 3,762,508 0.298%
0.256%
0.000%
0.167%
$125,376,707 18 2032 8
$125,376,707 3,762,508 0.298%
0.256%
0.000%
0.167%
$121,816,889 18 2032 9
$121,816,889 3,762,508 0.298%
0.256%
0.000%
0.167%
$118,251,138 18 2032 10
$118,251,138 3,762,508 0.298%
0.256%
0.000%
0.167%
$114,679,444 18 2032 11
$114,679,444 3,762,508 0.298%
0.256%
0.000%
0.167%
$111,101,797 18 2032 12
$111,101,797 3,762,508 0.298%
0.256%
0.000%
0.167%
$107,518,188
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$185,860,000 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$185,441,240 50 - 362 1
2015 2
$185,441,240 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$185,021,781 SDG&E 1
2015 3
$185,021,781 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$184,601,624 185,860,000 1
2015 4
$184,601,624 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$184,180,766 DFS Report Year:
2015 1
2015 5
$184,180,766 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$183,759,207 12 1
2015 6
$183,759,207 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$183,336,946 2014 1
2015 7
$183,336,946 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$182,913,980 Y
1 2015 8
$182,913,980 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$182,490,310 196,700,000 1
2015 9
$182,490,310 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$182,065,933 Operations Return on Earnings: 0%
1 2015 10
$182,065,933 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$181,640,850 Operations Inflation Rate: 0%
1 2015 11
$181,640,850 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$181,215,057 Operations Other Rates: 0%
1 2015 12
$181,215,057 910,648 183,333.33 0.298%
0.256%
0.000%
0.167%
$180,788,555 4%
2 2016 1
$180,788,555 910,648 0.298%
0.256%
0.000%
0.167%
$180,177,704 Decommissioning Inflation Rate: 3%
2 2016 2
$180,177,704 910,648 0.298%
0.256%
0.000%
0.167%
$179,565,834 Decommissioning Other Rates 0%
2 2016 3
$179,565,834 910,648 0.298%
0.256%
0.000%
0.167%
$178,952,945 Minimum Formula:
196,700,000 2
2016 4
$178,952,945 910,648 0.298%
0.256%
0.000%
0.167%
$178,339,034 End Balance: $31,512,268 2
2016 5
$178,339,034 910,648 0.298%
0.256%
0.000%
0.167%
$177,724,099 2
2016 6
$177,724,099 910,648 0.298%
0.256%
0.000%
0.167%
$177,108,140 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$177,108,140 910,648 0.298%
0.256%
0.000%
0.167%
$176,491,155 1 2015 10,927,778 2,200,000.00 2
2016 8
$176,491,155 910,648 0.298%
0.256%
0.000%
0.167%
$175,873,141 2 2016 10,927,778 2
2016 9
$175,873,141 910,648 0.298%
0.256%
0.000%
0.167%
$175,254,097 3 2017 10,927,778 2
2016 10
$175,254,097 910,648 0.298%
0.256%
0.000%
0.167%
$174,634,021 4 2018 10,927,778 2
2016 11
$174,634,021 910,648 0.298%
0.256%
0.000%
0.167%
$174,012,912 5 2019 10,927,778 2
2016 12
$174,012,912 910,648 0.298%
0.256%
0.000%
0.167%
$173,390,767 6 2020 10,927,778 3
2017 1
$173,390,767 910,648 0.298%
0.256%
0.000%
0.167%
$172,767,586 7 2021 10,927,778 3
2017 2
$172,767,586 910,648 0.298%
0.256%
0.000%
0.167%
$172,143,366 8 2022 10,927,778 3
2017 3
$172,143,366 910,648 0.298%
0.256%
0.000%
0.167%
$171,518,106 9 2023 10,927,778 3
2017 4
$171,518,106 910,648 0.298%
0.256%
0.000%
0.167%
$170,891,804 10 2024 10,927,778 3
2017 5
$170,891,804 910,648 0.298%
0.256%
0.000%
0.167%
$170,264,457 11 2025 10,927,778 3
2017 6
$170,264,457 910,648 0.298%
0.256%
0.000%
0.167%
$169,636,066 12 2026 10,927,778 3
2017 7
$169,636,066 910,648 0.298%
0.256%
0.000%
0.167%
$169,006,626 13 2027 10,927,778 3
2017 8
$169,006,626 910,648 0.298%
0.256%
0.000%
0.167%
$168,376,138 14 2028 10,927,778 3
2017 9
$168,376,138 910,648 0.298%
0.256%
0.000%
0.167%
$167,744,599 15 2029 10,927,778 3
2017 10
$167,744,599 910,648 0.298%
0.256%
0.000%
0.167%
$167,112,008 16 2030 10,927,778 3
2017 11
$167,112,008 910,648 0.298%
0.256%
0.000%
0.167%
$166,478,362 17 2031 10,927,778 3
2017 12
$166,478,362 910,648 0.298%
0.256%
0.000%
0.167%
$165,843,660 18 2032 10,927,778 4
2018 1
$165,843,660 910,648 0.298%
0.256%
0.000%
0.167%
$165,207,900 19 2033
$0.00 4
2018 2
$165,207,900 910,648 0.298%
0.256%
0.000%
0.167%
$164,571,081 20 2034
$0.00 4
2018 3
$164,571,081 910,648 0.298%
0.256%
0.000%
0.167%
$163,933,200 21 2035
$0.00 4
2018 4
$163,933,200 910,648 0.298%
0.256%
0.000%
0.167%
$163,294,256 22 2036
$0.00 4
2018 5
$163,294,256 910,648 0.298%
0.256%
0.000%
0.167%
$162,654,247 23 2037
$0.00 4
2018 6
$162,654,247 910,648 0.298%
0.256%
0.000%
0.167%
$162,013,172 24 2038
$0.00 4
2018 7
$162,013,172 910,648 0.298%
0.256%
0.000%
0.167%
$161,371,028 25 2039
$0.00 4
2018 8
$161,371,028 910,648 0.298%
0.256%
0.000%
0.167%
$160,727,814 26 2040
$0.00 4
2018 9
$160,727,814 910,648 0.298%
0.256%
0.000%
0.167%
$160,083,527 27 2041
$0.00 4
2018 10
$160,083,527 910,648 0.298%
0.256%
0.000%
0.167%
$159,438,167 28 2042
$0.00 4
2018 11
$159,438,167 910,648 0.298%
0.256%
0.000%
0.167%
$158,791,732 29 2043
$0.00 4
2018 12
$158,791,732 910,648 0.298%
0.256%
0.000%
0.167%
$158,144,219 30 2044
$0.00 5
2019 1
$158,144,219 910,648 0.298%
0.256%
0.000%
0.167%
$157,495,627 31 2045
$0.00 5
2019 2
$157,495,627 910,648 0.298%
0.256%
0.000%
0.167%
$156,845,953 32 2046
$0.00 5
2019 3
$156,845,953 910,648 0.298%
0.256%
0.000%
0.167%
$156,195,197 33 2047
$0.00 5
2019 4
$156,195,197 910,648 0.298%
0.256%
0.000%
0.167%
$155,543,357 34 2048
$0.00 5
2019 5
$155,543,357 910,648 0.298%
0.256%
0.000%
0.167%
$154,890,430 35 2049
$0.00 5
2019 6
$154,890,430 910,648 0.298%
0.256%
0.000%
0.167%
$154,236,415 36 2050
$0.00 5
2019 7
$154,236,415 910,648 0.298%
0.256%
0.000%
0.167%
$153,581,309 37 2051
$0.00 5
2019 8
$153,581,309 910,648 0.298%
0.256%
0.000%
0.167%
$152,925,112 38 2052
$0.00 5
2019 9
$152,925,112 910,648 0.298%
0.256%
0.000%
0.167%
$152,267,822 39 2053
$0.00 5
2019 10
$152,267,822 910,648 0.298%
0.256%
0.000%
0.167%
$151,609,435 40 2054
$0.00 5
2019 11
$151,609,435 910,648 0.298%
0.256%
0.000%
0.167%
$150,949,952 41 2055
$0.00 5
2019 12
$150,949,952 910,648 0.298%
0.256%
0.000%
0.167%
$150,289,369 42 2056
$0.00 6
2020 1
$150,289,369 910,648 0.298%
0.256%
0.000%
0.167%
$149,627,686 43 2057
$0.00 6
2020 2
$149,627,686 910,648 0.298%
0.256%
0.000%
0.167%
$148,964,899 44 2058
$0.00 6
2020 3
$148,964,899 910,648 0.298%
0.256%
0.000%
0.167%
$148,301,008 45 2059
$0.00 6
2020 4
$148,301,008 910,648 0.298%
0.256%
0.000%
0.167%
$147,636,011 46 2060
$0.00 6
2020 5
$147,636,011 910,648 0.298%
0.256%
0.000%
0.167%
$146,969,905 47 2061
$0.00 6
2020 6
$146,969,905 910,648 0.298%
0.256%
0.000%
0.167%
$146,302,689 48 2062
$0.00 6
2020 7
$146,302,689 910,648 0.298%
0.256%
0.000%
0.167%
$145,634,361 49 2063
$0.00 6
2020 8
$145,634,361 910,648 0.298%
0.256%
0.000%
0.167%
$144,964,919 50 2064
$0.00 6
2020 9
$144,964,919 910,648 0.298%
0.256%
0.000%
0.167%
$144,294,361 51 2065
$0.00 6
2020 10
$144,294,361 910,648 0.298%
0.256%
0.000%
0.167%
$143,622,686 52 2066
$0.00 6
2020 11
$143,622,686 910,648 0.298%
0.256%
0.000%
0.167%
$142,949,891 53 2067
$0.00 6
2020 12
$142,949,891 910,648 0.298%
0.256%
0.000%
0.167%
$142,275,975 54 2068
$0.00 7
2021 1
$142,275,975 910,648 0.298%
0.256%
0.000%
0.167%
$141,600,936 55 2069
$0.00 7
2021 2
$141,600,936 910,648 0.298%
0.256%
0.000%
0.167%
$140,924,771 56 2070
$0.00 7
2021 3
$140,924,771 910,648 0.298%
0.256%
0.000%
0.167%
$140,247,480 57 2071
$0.00 7
2021 4
$140,247,480 910,648 0.298%
0.256%
0.000%
0.167%
$139,569,060 58 2072
$0.00 7
2021 5
$139,569,060 910,648 0.298%
0.256%
0.000%
0.167%
$138,889,509 59 2073
$0.00 7
2021 6
$138,889,509 910,648 0.298%
0.256%
0.000%
0.167%
$138,208,826 60 2074
$0.00 7
2021 7
$138,208,826 910,648 0.298%
0.256%
0.000%
0.167%
$137,527,008 61 2075
$0.00 7
2021 8
$137,527,008 910,648 0.298%
0.256%
0.000%
0.167%
$136,844,054 62 2076
$0.00 7
2021 9
$136,844,054 910,648 0.298%
0.256%
0.000%
0.167%
$136,159,961 63 2077
$0.00 7
2021 10
$136,159,961 910,648 0.298%
0.256%
0.000%
0.167%
$135,474,729 64 2078
$0.00 7
2021 11
$135,474,729 910,648 0.298%
0.256%
0.000%
0.167%
$134,788,354 65 2079
$0.00 7
2021 12
$134,788,354 910,648 0.298%
0.256%
0.000%
0.167%
$134,100,835 66 2080
$0.00 8
2022 1
$134,100,835 910,648 0.298%
0.256%
0.000%
0.167%
$133,412,171 67 2081
$0.00 8
2022 2
$133,412,171 910,648 0.298%
0.256%
0.000%
0.167%
$132,722,358 68 2082
$0.00 8
2022 3
$132,722,358 910,648 0.298%
0.256%
0.000%
0.167%
$132,031,397 69 2083
$0.00 8
2022 4
$132,031,397 910,648 0.298%
0.256%
0.000%
0.167%
$131,339,283 70 2084
$0.00 8
2022 5
$131,339,283 910,648 0.298%
0.256%
0.000%
0.167%
$130,646,016 71 2085
$0.00 8
2022 6
$130,646,016 910,648 0.298%
0.256%
0.000%
0.167%
$129,951,593 72 2086
$0.00 8
2022 7
$129,951,593 910,648 0.298%
0.256%
0.000%
0.167%
$129,256,013 73 2087
$0.00 8
2022 8
$129,256,013 910,648 0.298%
0.256%
0.000%
0.167%
$128,559,274 74 2088
$0.00 8
2022 9
$128,559,274 910,648 0.298%
0.256%
0.000%
0.167%
$127,861,374 75 2089
$0.00 8
2022 10
$127,861,374 910,648 0.298%
0.256%
0.000%
0.167%
$127,162,310 76 2090
$0.00 8
2022 11
$127,162,310 910,648 0.298%
0.256%
0.000%
0.167%
$126,462,081 77 2091
$0.00 8
2022 12
$126,462,081 910,648 0.298%
0.256%
0.000%
0.167%
$125,760,686 78 2092
$0.00 9
2023 1
$125,760,686 910,648 0.298%
0.256%
0.000%
0.167%
$125,058,121 79 2093
$0.00 9
2023 2
$125,058,121 910,648 0.298%
0.256%
0.000%
0.167%
$124,354,385 80 2094
$0.00 9
2023 3
$124,354,385 910,648 0.298%
0.256%
0.000%
0.167%
$123,649,477 81 2095
$0.00 9
2023 4
$123,649,477 910,648 0.298%
0.256%
0.000%
0.167%
$122,943,393 82 2096
$0.00 9
2023 5
$122,943,393 910,648 0.298%
0.256%
0.000%
0.167%
$122,236,133 83 2097
$0.00 9
2023 6
$122,236,133 910,648 0.298%
0.256%
0.000%
0.167%
$121,527,694 84 2098
$0.00 9
2023 7
$121,527,694 910,648 0.298%
0.256%
0.000%
0.167%
$120,818,074 85 2099
$0.00 9
2023 8
$120,818,074 910,648 0.298%
0.256%
0.000%
0.167%
$120,107,272 86 2100
$0.00 9
2023 9
$120,107,272 910,648 0.298%
0.256%
0.000%
0.167%
$119,395,285 87 2101
$0.00 9
2023 10
$119,395,285 910,648 0.298%
0.256%
0.000%
0.167%
$118,682,111 88 2102
$0.00 9
2023 11
$118,682,111 910,648 0.298%
0.256%
0.000%
0.167%
$117,967,749 89 2103
$0.00 9
2023 12
$117,967,749 910,648 0.298%
0.256%
0.000%
0.167%
$117,252,196 90 2104
$0.00 10 2024 1
$117,252,196 910,648 0.298%
0.256%
0.000%
0.167%
$116,535,450 91 2105
$0.00 10 2024 2
$116,535,450 910,648 0.298%
0.256%
0.000%
0.167%
$115,817,510 92 2106
$0.00 10 2024 3
$115,817,510 910,648 0.298%
0.256%
0.000%
0.167%
$115,098,373 93 2107
$0.00 10 2024 4
$115,098,373 910,648 0.298%
0.256%
0.000%
0.167%
$114,378,038 94 2108
$0.00 10 2024 5
$114,378,038 910,648 0.298%
0.256%
0.000%
0.167%
$113,656,502 95 2109
$0.00 10 2024 6
$113,656,502 910,648 0.298%
0.256%
0.000%
0.167%
$112,933,764 96 2110
$0.00 10 2024 7
$112,933,764 910,648 0.298%
0.256%
0.000%
0.167%
$112,209,821 97 2111
$0.00 10 2024 8
$112,209,821 910,648 0.298%
0.256%
0.000%
0.167%
$111,484,671 98 2112
$0.00 10 2024 9
$111,484,671 910,648 0.298%
0.256%
0.000%
0.167%
$110,758,313 99 2113
$0.00 10 2024 10
$110,758,313 910,648 0.298%
0.256%
0.000%
0.167%
$110,030,744 100 2114
$0.00 10 2024 11
$110,030,744 910,648 0.298%
0.256%
0.000%
0.167%
$109,301,963 101 2115
$0.00 10 2024 12
$109,301,963 910,648 0.298%
0.256%
0.000%
0.167%
$108,571,967 102 2116
$0.00 11 2025 1
$108,571,967 910,648 0.298%
0.256%
0.000%
0.167%
$107,840,754 103 2117
$0.00 11 2025 2
$107,840,754 910,648 0.298%
0.256%
0.000%
0.167%
$107,108,323 104 2118
$0.00 11 2025 3
$107,108,323 910,648 0.298%
0.256%
0.000%
0.167%
$106,374,671 105 2119
$0.00 11 2025 4
$106,374,671 910,648 0.298%
0.256%
0.000%
0.167%
$105,639,796 106 2120
$0.00 11 2025 5
$105,639,796 910,648 0.298%
0.256%
0.000%
0.167%
$104,903,697 107 2121
$0.00 11 2025 6
$104,903,697 910,648 0.298%
0.256%
0.000%
0.167%
$104,166,370 108 2122
$0.00 11 2025 7
$104,166,370 910,648 0.298%
0.256%
0.000%
0.167%
$103,427,815 109 2123
$0.00 11 2025 8
$103,427,815 910,648 0.298%
0.256%
0.000%
0.167%
$102,688,029 110 2124
$0.00 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$102,688,029 910,648 0.298%
0.256%
0.000%
0.167%
$101,947,010 111 2125
$0.00 11 2025 10
$101,947,010 910,648 0.298%
0.256%
0.000%
0.167%
$101,204,756 112 2126
$0.00 11 2025 11
$101,204,756 910,648 0.298%
0.256%
0.000%
0.167%
$100,461,264 113 2127
$0.00 11 2025 12
$100,461,264 910,648 0.298%
0.256%
0.000%
0.167%
$99,716,534 114 2128
$0.00 12 2026 1
$99,716,534 910,648 0.298%
0.256%
0.000%
0.167%
$98,970,562 115 2129
$0.00 12 2026 2
$98,970,562 910,648 0.298%
0.256%
0.000%
0.167%
$98,223,347 116 2130
$0.00 12 2026 3
$98,223,347 910,648 0.298%
0.256%
0.000%
0.167%
$97,474,887 117 2131
$0.00 12 2026 4
$97,474,887 910,648 0.298%
0.256%
0.000%
0.167%
$96,725,179 118 2132
$0.00 12 2026 5
$96,725,179 910,648 0.298%
0.256%
0.000%
0.167%
$95,974,222 119 2133
$0.00 12 2026 6
$95,974,222 910,648 0.298%
0.256%
0.000%
0.167%
$95,222,013 120 2134
$0.00 12 2026 7
$95,222,013 910,648 0.298%
0.256%
0.000%
0.167%
$94,468,550 121 2135
$0.00 12 2026 8
$94,468,550 910,648 0.298%
0.256%
0.000%
0.167%
$93,713,832 122 2136
$0.00 12 2026 9
$93,713,832 910,648 0.298%
0.256%
0.000%
0.167%
$92,957,856 123 2137
$0.00 12 2026 10
$92,957,856 910,648 0.298%
0.256%
0.000%
0.167%
$92,200,620 124 2138
$0.00 12 2026 11
$92,200,620 910,648 0.298%
0.256%
0.000%
0.167%
$91,442,122 12 2026 12
$91,442,122 910,648 0.298%
0.256%
0.000%
0.167%
$90,682,359 13 2027 1
$90,682,359 910,648 0.298%
0.256%
0.000%
0.167%
$89,921,331 13 2027 2
$89,921,331 910,648 0.298%
0.256%
0.000%
0.167%
$89,159,034 13 2027 3
$89,159,034 910,648 0.298%
0.256%
0.000%
0.167%
$88,395,466 13 2027 4
$88,395,466 910,648 0.298%
0.256%
0.000%
0.167%
$87,630,626 13 2027 5
$87,630,626 910,648 0.298%
0.256%
0.000%
0.167%
$86,864,511 13 2027 6
$86,864,511 910,648 0.298%
0.256%
0.000%
0.167%
$86,097,119 13 2027 7
$86,097,119 910,648 0.298%
0.256%
0.000%
0.167%
$85,328,449 13 2027 8
$85,328,449 910,648 0.298%
0.256%
0.000%
0.167%
$84,558,497 13 2027 9
$84,558,497 910,648 0.298%
0.256%
0.000%
0.167%
$83,787,262 13 2027 10
$83,787,262 910,648 0.298%
0.256%
0.000%
0.167%
$83,014,741 13 2027 11
$83,014,741 910,648 0.298%
0.256%
0.000%
0.167%
$82,240,933 13 2027 12
$82,240,933 910,648 0.298%
0.256%
0.000%
0.167%
$81,465,836 14 2028 1
$81,465,836 910,648 0.298%
0.256%
0.000%
0.167%
$80,689,446 14 2028 2
$80,689,446 910,648 0.298%
0.256%
0.000%
0.167%
$79,911,763 14 2028 3
$79,911,763 910,648 0.298%
0.256%
0.000%
0.167%
$79,132,783 14 2028 4
$79,132,783 910,648 0.298%
0.256%
0.000%
0.167%
$78,352,505 14 2028 5
$78,352,505 910,648 0.298%
0.256%
0.000%
0.167%
$77,570,927 14 2028 6
$77,570,927 910,648 0.298%
0.256%
0.000%
0.167%
$76,788,046 14 2028 7
$76,788,046 910,648 0.298%
0.256%
0.000%
0.167%
$76,003,860 14 2028 8
$76,003,860 910,648 0.298%
0.256%
0.000%
0.167%
$75,218,367 14 2028 9
$75,218,367 910,648 0.298%
0.256%
0.000%
0.167%
$74,431,565 14 2028 10
$74,431,565 910,648 0.298%
0.256%
0.000%
0.167%
$73,643,452 14 2028 11
$73,643,452 910,648 0.298%
0.256%
0.000%
0.167%
$72,854,025 14 2028 12
$72,854,025 910,648 0.298%
0.256%
0.000%
0.167%
$72,063,283 15 2029 1
$72,063,283 910,648 0.298%
0.256%
0.000%
0.167%
$71,271,222 15 2029 2
$71,271,222 910,648 0.298%
0.256%
0.000%
0.167%
$70,477,842 15 2029 3
$70,477,842 910,648 0.298%
0.256%
0.000%
0.167%
$69,683,139 15 2029 4
$69,683,139 910,648 0.298%
0.256%
0.000%
0.167%
$68,887,111 15 2029 5
$68,887,111 910,648 0.298%
0.256%
0.000%
0.167%
$68,089,757 15 2029 6
$68,089,757 910,648 0.298%
0.256%
0.000%
0.167%
$67,291,074 15 2029 7
$67,291,074 910,648 0.298%
0.256%
0.000%
0.167%
$66,491,060 15 2029 8
$66,491,060 910,648 0.298%
0.256%
0.000%
0.167%
$65,689,713 15 2029 9
$65,689,713 910,648 0.298%
0.256%
0.000%
0.167%
$64,887,030 15 2029 10
$64,887,030 910,648 0.298%
0.256%
0.000%
0.167%
$64,083,009 15 2029 11
$64,083,009 910,648 0.298%
0.256%
0.000%
0.167%
$63,277,648 15 2029 12
$63,277,648 910,648 0.298%
0.256%
0.000%
0.167%
$62,470,945 16 2030 1
$62,470,945 910,648 0.298%
0.256%
0.000%
0.167%
$61,662,897 16 2030 2
$61,662,897 910,648 0.298%
0.256%
0.000%
0.167%
$60,853,503 16 2030 3
$60,853,503 910,648 0.298%
0.256%
0.000%
0.167%
$60,042,760 16 2030 4
$60,042,760 910,648 0.298%
0.256%
0.000%
0.167%
$59,230,665 16 2030 5
$59,230,665 910,648 0.298%
0.256%
0.000%
0.167%
$58,417,217 16 2030 6
$58,417,217 910,648 0.298%
0.256%
0.000%
0.167%
$57,602,413 16 2030 7
$57,602,413 910,648 0.298%
0.256%
0.000%
0.167%
$56,786,251 16 2030 8
$56,786,251 910,648 0.298%
0.256%
0.000%
0.167%
$55,968,729 16 2030 9
$55,968,729 910,648 0.298%
0.256%
0.000%
0.167%
$55,149,844 16 2030 10
$55,149,844 910,648 0.298%
0.256%
0.000%
0.167%
$54,329,595 16 2030 11
$54,329,595 910,648 0.298%
0.256%
0.000%
0.167%
$53,507,978 16 2030 12
$53,507,978 910,648 0.298%
0.256%
0.000%
0.167%
$52,684,992 17 2031 1
$52,684,992 910,648 0.298%
0.256%
0.000%
0.167%
$51,860,635 17 2031 2
$51,860,635 910,648 0.298%
0.256%
0.000%
0.167%
$51,034,903 17 2031 3
$51,034,903 910,648 0.298%
0.256%
0.000%
0.167%
$50,207,795 17 2031 4
$50,207,795 910,648 0.298%
0.256%
0.000%
0.167%
$49,379,309 17 2031 5
$49,379,309 910,648 0.298%
0.256%
0.000%
0.167%
$48,549,442 17 2031 6
$48,549,442 910,648 0.298%
0.256%
0.000%
0.167%
$47,718,192 17 2031 7
$47,718,192 910,648 0.298%
0.256%
0.000%
0.167%
$46,885,556 17 2031 8
$46,885,556 910,648 0.298%
0.256%
0.000%
0.167%
$46,051,533 17 2031 9
$46,051,533 910,648 0.298%
0.256%
0.000%
0.167%
$45,216,120 17 2031 10
$45,216,120 910,648 0.298%
0.256%
0.000%
0.167%
$44,379,314 17 2031 11
$44,379,314 910,648 0.298%
0.256%
0.000%
0.167%
$43,541,114 17 2031 12
$43,541,114 910,648 0.298%
0.256%
0.000%
0.167%
$42,701,516 18 2032 1
$42,701,516 993,434 0.298%
0.256%
0.000%
0.167%
$41,777,595 18 2032 2
$41,777,595 993,434 0.298%
0.256%
0.000%
0.167%
$40,852,135 18 2032 3
$40,852,135 993,434 0.298%
0.256%
0.000%
0.167%
$39,925,132 18 2032 4
$39,925,132 993,434 0.298%
0.256%
0.000%
0.167%
$38,996,583 18 2032 5
$38,996,583 993,434 0.298%
0.256%
0.000%
0.167%
$38,066,488 18 2032 6
$38,066,488 993,434 0.298%
0.256%
0.000%
0.167%
$37,134,842 18 2032 7
$37,134,842 993,434 0.298%
0.256%
0.000%
0.167%
$36,201,643 18 2032 8
$36,201,643 993,434 0.298%
0.256%
0.000%
0.167%
$35,266,889 18 2032 9
$35,266,889 993,434 0.298%
0.256%
0.000%
0.167%
$34,330,577 18 2032 10
$34,330,577 993,434 0.298%
0.256%
0.000%
0.167%
$33,392,705 18 2032 11
$33,392,705 993,434 0.298%
0.256%
0.000%
0.167%
$32,453,269 18 2032 12
$32,453,269 993,434 0.298%
0.256%
0.000%
0.167%
$31,512,268 19 2033 1
$31,512,268 0.298%
0.256%
0.000%
0.167%
$31,564,788 19 2033 2
$31,564,788 0.298%
0.256%
0.000%
0.167%
$31,617,396 19 2033 3
$31,617,396 0.298%
0.256%
0.000%
0.167%
$31,670,092 19 2033 4
$31,670,092 0.298%
0.256%
0.000%
0.167%
$31,722,875 19 2033 5
$31,722,875 0.298%
0.256%
0.000%
0.167%
$31,775,747 19 2033 6
$31,775,747 0.298%
0.256%
0.000%
0.167%
$31,828,706 19 2033 7
$31,828,706 0.298%
0.256%
0.000%
0.167%
$31,881,754 19 2033 8
$31,881,754 0.298%
0.256%
0.000%
0.167%
$31,934,891 19 2033 9
$31,934,891 0.298%
0.256%
0.000%
0.167%
$31,988,115 19 2033 10
$31,988,115 0.298%
0.256%
0.000%
0.167%
$32,041,429 19 2033 11
$32,041,429 0.298%
0.256%
0.000%
0.167%
$32,094,831 19 2033 12
$32,094,831 0.298%
0.256%
0.000%
0.167%
$32,148,323 20 2034 1
$32,148,323 0.298%
0.256%
0.000%
0.167%
$32,201,903 20 2034 2
$32,201,903 0.298%
0.256%
0.000%
0.167%
$32,255,573 20 2034 3
$32,255,573 0.298%
0.256%
0.000%
0.167%
$32,309,332 20 2034 4
$32,309,332 0.298%
0.256%
0.000%
0.167%
$32,363,181 20 2034 5
$32,363,181 0.298%
0.256%
0.000%
0.167%
$32,417,120 20 2034 6
$32,417,120 0.298%
0.256%
0.000%
0.167%
$32,471,148 20 2034 7
$32,471,148 0.298%
0.256%
0.000%
0.167%
$32,525,267 20 2034 8
$32,525,267 0.298%
0.256%
0.000%
0.167%
$32,579,476 20 2034 9
$32,579,476 0.298%
0.256%
0.000%
0.167%
$32,633,775 20 2034 10
$32,633,775 0.298%
0.256%
0.000%
0.167%
$32,688,165 20 2034 11
$32,688,165 0.298%
0.256%
0.000%
0.167%
$32,742,645 20 2034 12
$32,742,645 0.298%
0.256%
0.000%
0.167%
$32,797,216 21 2035 1
$32,797,216 0.298%
0.256%
0.000%
0.167%
$32,851,878 21 2035 2
$32,851,878 0.298%
0.256%
0.000%
0.167%
$32,906,631 21 2035 3
$32,906,631 0.298%
0.256%
0.000%
0.167%
$32,961,475 21 2035 4
$32,961,475 0.298%
0.256%
0.000%
0.167%
$33,016,411 21 2035 5
$33,016,411 0.298%
0.256%
0.000%
0.167%
$33,071,439 21 2035 6
$33,071,439 0.298%
0.256%
0.000%
0.167%
$33,126,558 21 2035 7
$33,126,558 0.298%
0.256%
0.000%
0.167%
$33,181,769 21 2035 8
$33,181,769 0.298%
0.256%
0.000%
0.167%
$33,237,071 21 2035 9
$33,237,071 0.298%
0.256%
0.000%
0.167%
$33,292,467 21 2035 10
$33,292,467 0.298%
0.256%
0.000%
0.167%
$33,347,954 21 2035 11
$33,347,954 0.298%
0.256%
0.000%
0.167%
$33,403,534 21 2035 12
$33,403,534 0.298%
0.256%
0.000%
0.167%
$33,459,207 22 2036 1
$33,459,207 0.298%
0.256%
0.000%
0.167%
$33,514,972 22 2036 2
$33,514,972 0.298%
0.256%
0.000%
0.167%
$33,570,830 22 2036 3
$33,570,830 0.298%
0.256%
0.000%
0.167%
$33,626,782 22 2036 4
$33,626,782 0.298%
0.256%
0.000%
0.167%
$33,682,826 22 2036 5
$33,682,826 0.298%
0.256%
0.000%
0.167%
$33,738,964
22 2036 6
$33,738,964 0.298%
0.256%
0.000%
0.167%
$33,795,196 22 2036 7
$33,795,196 0.298%
0.256%
0.000%
0.167%
$33,851,521 22 2036 8
$33,851,521 0.298%
0.256%
0.000%
0.167%
$33,907,940 22 2036 9
$33,907,940 0.298%
0.256%
0.000%
0.167%
$33,964,454 22 2036 10
$33,964,454 0.298%
0.256%
0.000%
0.167%
$34,021,061 22 2036 11
$34,021,061 0.298%
0.256%
0.000%
0.167%
$34,077,763 22 2036 12
$34,077,763 0.298%
0.256%
0.000%
0.167%
$34,134,559 23 2037 1
$34,134,559 0.298%
0.256%
0.000%
0.167%
$34,191,450 23 2037 2
$34,191,450 0.298%
0.256%
0.000%
0.167%
$34,248,436 23 2037 3
$34,248,436 0.298%
0.256%
0.000%
0.167%
$34,305,516 23 2037 4
$34,305,516 0.298%
0.256%
0.000%
0.167%
$34,362,692 23 2037 5
$34,362,692 0.298%
0.256%
0.000%
0.167%
$34,419,963 23 2037 6
$34,419,963 0.298%
0.256%
0.000%
0.167%
$34,477,330 23 2037 7
$34,477,330 0.298%
0.256%
0.000%
0.167%
$34,534,792 23 2037 8
$34,534,792 0.298%
0.256%
0.000%
0.167%
$34,592,350 23 2037 9
$34,592,350 0.298%
0.256%
0.000%
0.167%
$34,650,004 23 2037 10
$34,650,004 0.298%
0.256%
0.000%
0.167%
$34,707,754 23 2037 11
$34,707,754 0.298%
0.256%
0.000%
0.167%
$34,765,600 23 2037 12
$34,765,600 0.298%
0.256%
0.000%
0.167%
$34,823,543 24 2038 1
$34,823,543 0.298%
0.256%
0.000%
0.167%
$34,881,582 24 2038 2
$34,881,582 0.298%
0.256%
0.000%
0.167%
$34,939,718 24 2038 3
$34,939,718 0.298%
0.256%
0.000%
0.167%
$34,997,951 24 2038 4
$34,997,951 0.298%
0.256%
0.000%
0.167%
$35,056,281 24 2038 5
$35,056,281 0.298%
0.256%
0.000%
0.167%
$35,114,708 24 2038 6
$35,114,708 0.298%
0.256%
0.000%
0.167%
$35,173,233 24 2038 7
$35,173,233 0.298%
0.256%
0.000%
0.167%
$35,231,855 24 2038 8
$35,231,855 0.298%
0.256%
0.000%
0.167%
$35,290,575 24 2038 9
$35,290,575 0.298%
0.256%
0.000%
0.167%
$35,349,392 24 2038 10
$35,349,392 0.298%
0.256%
0.000%
0.167%
$35,408,308 24 2038 11
$35,408,308 0.298%
0.256%
0.000%
0.167%
$35,467,322 24 2038 12
$35,467,322 0.298%
0.256%
0.000%
0.167%
$35,526,434 25 2039 1
$35,526,434 0.298%
0.256%
0.000%
0.167%
$35,585,645 25 2039 2
$35,585,645 0.298%
0.256%
0.000%
0.167%
$35,644,954 25 2039 3
$35,644,954 0.298%
0.256%
0.000%
0.167%
$35,704,362 25 2039 4
$35,704,362 0.298%
0.256%
0.000%
0.167%
$35,763,870 25 2039 5
$35,763,870 0.298%
0.256%
0.000%
0.167%
$35,823,476 25 2039 6
$35,823,476 0.298%
0.256%
0.000%
0.167%
$35,883,182 25 2039 7
$35,883,182 0.298%
0.256%
0.000%
0.167%
$35,942,987 25 2039 8
$35,942,987 0.298%
0.256%
0.000%
0.167%
$36,002,892 25 2039 9
$36,002,892 0.298%
0.256%
0.000%
0.167%
$36,062,897 25 2039 10
$36,062,897 0.298%
0.256%
0.000%
0.167%
$36,123,002 25 2039 11
$36,123,002 0.298%
0.256%
0.000%
0.167%
$36,183,207 25 2039 12
$36,183,207 0.298%
0.256%
0.000%
0.167%
$36,243,512 26 2040 1
$36,243,512 0.298%
0.256%
0.000%
0.167%
$36,303,918 26 2040 2
$36,303,918 0.298%
0.256%
0.000%
0.167%
$36,364,424 26 2040 3
$36,364,424 0.298%
0.256%
0.000%
0.167%
$36,425,032 26 2040 4
$36,425,032 0.298%
0.256%
0.000%
0.167%
$36,485,740 26 2040 5
$36,485,740 0.298%
0.256%
0.000%
0.167%
$36,546,550 26 2040 6
$36,546,550 0.298%
0.256%
0.000%
0.167%
$36,607,461 26 2040 7
$36,607,461 0.298%
0.256%
0.000%
0.167%
$36,668,473 26 2040 8
$36,668,473 0.298%
0.256%
0.000%
0.167%
$36,729,587 26 2040 9
$36,729,587 0.298%
0.256%
0.000%
0.167%
$36,790,803 26 2040 10
$36,790,803 0.298%
0.256%
0.000%
0.167%
$36,852,121 26 2040 11
$36,852,121 0.298%
0.256%
0.000%
0.167%
$36,913,541 26 2040 12
$36,913,541 0.298%
0.256%
0.000%
0.167%
$36,975,064 27 2041 1
$36,975,064 0.298%
0.256%
0.000%
0.167%
$37,036,689 27 2041 2
$37,036,689 0.298%
0.256%
0.000%
0.167%
$37,098,417 27 2041 3
$37,098,417 0.298%
0.256%
0.000%
0.167%
$37,160,248 27 2041 4
$37,160,248 0.298%
0.256%
0.000%
0.167%
$37,222,181 27 2041 5
$37,222,181 0.298%
0.256%
0.000%
0.167%
$37,284,218 27 2041 6
$37,284,218 0.298%
0.256%
0.000%
0.167%
$37,346,359 27 2041 7
$37,346,359 0.298%
0.256%
0.000%
0.167%
$37,408,603 27 2041 8
$37,408,603 0.298%
0.256%
0.000%
0.167%
$37,470,950 27 2041 9
$37,470,950 0.298%
0.256%
0.000%
0.167%
$37,533,402 27 2041 10
$37,533,402 0.298%
0.256%
0.000%
0.167%
$37,595,958 27 2041 11
$37,595,958 0.298%
0.256%
0.000%
0.167%
$37,658,618 27 2041 12
$37,658,618 0.298%
0.256%
0.000%
0.167%
$37,721,382 28 2042 1
$37,721,382 0.298%
0.256%
0.000%
0.167%
$37,784,251 28 2042 2
$37,784,251 0.298%
0.256%
0.000%
0.167%
$37,847,225 28 2042 3
$37,847,225 0.298%
0.256%
0.000%
0.167%
$37,910,303 28 2042 4
$37,910,303 0.298%
0.256%
0.000%
0.167%
$37,973,487 28 2042 5
$37,973,487 0.298%
0.256%
0.000%
0.167%
$38,036,776 28 2042 6
$38,036,776 0.298%
0.256%
0.000%
0.167%
$38,100,171 28 2042 7
$38,100,171 0.298%
0.256%
0.000%
0.167%
$38,163,671 28 2042 8
$38,163,671 0.298%
0.256%
0.000%
0.167%
$38,227,277 28 2042 9
$38,227,277 0.298%
0.256%
0.000%
0.167%
$38,290,989 28 2042 10
$38,290,989 0.298%
0.256%
0.000%
0.167%
$38,354,808 28 2042 11
$38,354,808 0.298%
0.256%
0.000%
0.167%
$38,418,732 28 2042 12
$38,418,732 0.298%
0.256%
0.000%
0.167%
$38,482,764 29 2043 1
$38,482,764 0.298%
0.256%
0.000%
0.167%
$38,546,902 29 2043 2
$38,546,902 0.298%
0.256%
0.000%
0.167%
$38,611,146 29 2043 3
$38,611,146 0.298%
0.256%
0.000%
0.167%
$38,675,498 29 2043 4
$38,675,498 0.298%
0.256%
0.000%
0.167%
$38,739,958 29 2043 5
$38,739,958 0.298%
0.256%
0.000%
0.167%
$38,804,524 29 2043 6
$38,804,524 0.298%
0.256%
0.000%
0.167%
$38,869,198 29 2043 7
$38,869,198 0.298%
0.256%
0.000%
0.167%
$38,933,980 29 2043 8
$38,933,980 0.298%
0.256%
0.000%
0.167%
$38,998,870 29 2043 9
$38,998,870 0.298%
0.256%
0.000%
0.167%
$39,063,868 29 2043 10
$39,063,868 0.298%
0.256%
0.000%
0.167%
$39,128,975 29 2043 11
$39,128,975 0.298%
0.256%
0.000%
0.167%
$39,194,190 29 2043 12
$39,194,190 0.298%
0.256%
0.000%
0.167%
$39,259,513 30 2044 1
$39,259,513 0.298%
0.256%
0.000%
0.167%
$39,324,946 30 2044 2
$39,324,946 0.298%
0.256%
0.000%
0.167%
$39,390,488 30 2044 3
$39,390,488 0.298%
0.256%
0.000%
0.167%
$39,456,138 30 2044 4
$39,456,138 0.298%
0.256%
0.000%
0.167%
$39,521,899 30 2044 5
$39,521,899 0.298%
0.256%
0.000%
0.167%
$39,587,768 30 2044 6
$39,587,768 0.298%
0.256%
0.000%
0.167%
$39,653,748 30 2044 7
$39,653,748 0.298%
0.256%
0.000%
0.167%
$39,719,838 30 2044 8
$39,719,838 0.298%
0.256%
0.000%
0.167%
$39,786,037 30 2044 9
$39,786,037 0.298%
0.256%
0.000%
0.167%
$39,852,347 30 2044 10
$39,852,347 0.298%
0.256%
0.000%
0.167%
$39,918,768 30 2044 11
$39,918,768 0.298%
0.256%
0.000%
0.167%
$39,985,299 30 2044 12
$39,985,299 0.298%
0.256%
0.000%
0.167%
$40,051,941 31 2045 1
$40,051,941 0.298%
0.256%
0.000%
0.167%
$40,118,695 31 2045 2
$40,118,695 0.298%
0.256%
0.000%
0.167%
$40,185,559 31 2045 3
$40,185,559 0.298%
0.256%
0.000%
0.167%
$40,252,535 31 2045 4
$40,252,535 0.298%
0.256%
0.000%
0.167%
$40,319,623 31 2045 5
$40,319,623 0.298%
0.256%
0.000%
0.167%
$40,386,822 31 2045 6
$40,386,822 0.298%
0.256%
0.000%
0.167%
$40,454,133 31 2045 7
$40,454,133 0.298%
0.256%
0.000%
0.167%
$40,521,557 31 2045 8
$40,521,557 0.298%
0.256%
0.000%
0.167%
$40,589,093 31 2045 9
$40,589,093 0.298%
0.256%
0.000%
0.167%
$40,656,741 31 2045 10
$40,656,741 0.298%
0.256%
0.000%
0.167%
$40,724,503 31 2045 11
$40,724,503 0.298%
0.256%
0.000%
0.167%
$40,792,377 31 2045 12
$40,792,377 0.298%
0.256%
0.000%
0.167%
$40,860,364 32 2046 1
$40,860,364 0.298%
0.256%
0.000%
0.167%
$40,928,465 32 2046 2
$40,928,465 0.298%
0.256%
0.000%
0.167%
$40,996,679 32 2046 3
$40,996,679 0.298%
0.256%
0.000%
0.167%
$41,065,007 32 2046 4
$41,065,007 0.298%
0.256%
0.000%
0.167%
$41,133,448 32 2046 5
$41,133,448 0.298%
0.256%
0.000%
0.167%
$41,202,004 32 2046 6
$41,202,004 0.298%
0.256%
0.000%
0.167%
$41,270,674 32 2046 7
$41,270,674 0.298%
0.256%
0.000%
0.167%
$41,339,458 32 2046 8
$41,339,458 0.298%
0.256%
0.000%
0.167%
$41,408,358 32 2046 9
$41,408,358 0.298%
0.256%
0.000%
0.167%
$41,477,371 32 2046 10
$41,477,371 0.298%
0.256%
0.000%
0.167%
$41,546,500 32 2046 11
$41,546,500 0.298%
0.256%
0.000%
0.167%
$41,615,745 32 2046 12
$41,615,745 0.298%
0.256%
0.000%
0.167%
$41,685,104 33 2047 1
$41,685,104 0.298%
0.256%
0.000%
0.167%
$41,754,579 33 2047 2
$41,754,579 0.298%
0.256%
0.000%
0.167%
$41,824,170
33 2047 3
$41,824,170 0.298%
0.256%
0.000%
0.167%
$41,893,877 33 2047 4
$41,893,877 0.298%
0.256%
0.000%
0.167%
$41,963,700 33 2047 5
$41,963,700 0.298%
0.256%
0.000%
0.167%
$42,033,640 33 2047 6
$42,033,640 0.298%
0.256%
0.000%
0.167%
$42,103,696 33 2047 7
$42,103,696 0.298%
0.256%
0.000%
0.167%
$42,173,869 33 2047 8
$42,173,869 0.298%
0.256%
0.000%
0.167%
$42,244,159 33 2047 9
$42,244,159 0.298%
0.256%
0.000%
0.167%
$42,314,566 33 2047 10
$42,314,566 0.298%
0.256%
0.000%
0.167%
$42,385,090 33 2047 11
$42,385,090 0.298%
0.256%
0.000%
0.167%
$42,455,732 33 2047 12
$42,455,732 0.298%
0.256%
0.000%
0.167%
$42,526,491 34 2048 1
$42,526,491 0.298%
0.256%
0.000%
0.167%
$42,597,369 34 2048 2
$42,597,369 0.298%
0.256%
0.000%
0.167%
$42,668,364 34 2048 3
$42,668,364 0.298%
0.256%
0.000%
0.167%
$42,739,478 34 2048 4
$42,739,478 0.298%
0.256%
0.000%
0.167%
$42,810,711 34 2048 5
$42,810,711 0.298%
0.256%
0.000%
0.167%
$42,882,062 34 2048 6
$42,882,062 0.298%
0.256%
0.000%
0.167%
$42,953,532 34 2048 7
$42,953,532 0.298%
0.256%
0.000%
0.167%
$43,025,121 34 2048 8
$43,025,121 0.298%
0.256%
0.000%
0.167%
$43,096,830 34 2048 9
$43,096,830 0.298%
0.256%
0.000%
0.167%
$43,168,658 34 2048 10
$43,168,658 0.298%
0.256%
0.000%
0.167%
$43,240,606 34 2048 11
$43,240,606 0.298%
0.256%
0.000%
0.167%
$43,312,673 34 2048 12
$43,312,673 0.298%
0.256%
0.000%
0.167%
$43,384,861 35 2049 1
$43,384,861 0.298%
0.256%
0.000%
0.167%
$43,457,169 35 2049 2
$43,457,169 0.298%
0.256%
0.000%
0.167%
$43,529,598 35 2049 3
$43,529,598 0.298%
0.256%
0.000%
0.167%
$43,602,147 35 2049 4
$43,602,147 0.298%
0.256%
0.000%
0.167%
$43,674,817 35 2049 5
$43,674,817 0.298%
0.256%
0.000%
0.167%
$43,747,609 35 2049 6
$43,747,609 0.298%
0.256%
0.000%
0.167%
$43,820,521 35 2049 7
$43,820,521 0.298%
0.256%
0.000%
0.167%
$43,893,556 35 2049 8
$43,893,556 0.298%
0.256%
0.000%
0.167%
$43,966,711 35 2049 9
$43,966,711 0.298%
0.256%
0.000%
0.167%
$44,039,989 35 2049 10
$44,039,989 0.298%
0.256%
0.000%
0.167%
$44,113,389 35 2049 11
$44,113,389 0.298%
0.256%
0.000%
0.167%
$44,186,912 35 2049 12
$44,186,912 0.298%
0.256%
0.000%
0.167%
$44,260,556 36 2050 1
$44,260,556 0.298%
0.256%
0.000%
0.167%
$44,334,324 36 2050 2
$44,334,324 0.298%
0.256%
0.000%
0.167%
$44,408,215 36 2050 3
$44,408,215 0.298%
0.256%
0.000%
0.167%
$44,482,228 36 2050 4
$44,482,228 0.298%
0.256%
0.000%
0.167%
$44,556,365 36 2050 5
$44,556,365 0.298%
0.256%
0.000%
0.167%
$44,630,626 36 2050 6
$44,630,626 0.298%
0.256%
0.000%
0.167%
$44,705,010 36 2050 7
$44,705,010 0.298%
0.256%
0.000%
0.167%
$44,779,519 36 2050 8
$44,779,519 0.298%
0.256%
0.000%
0.167%
$44,854,151 36 2050 9
$44,854,151 0.298%
0.256%
0.000%
0.167%
$44,928,908 36 2050 10
$44,928,908 0.298%
0.256%
0.000%
0.167%
$45,003,790 36 2050 11
$45,003,790 0.298%
0.256%
0.000%
0.167%
$45,078,796 36 2050 12
$45,078,796 0.298%
0.256%
0.000%
0.167%
$45,153,927 37 2051 1
$45,153,927 0.298%
0.256%
0.000%
0.167%
$45,229,184 37 2051 2
$45,229,184 0.298%
0.256%
0.000%
0.167%
$45,304,566 37 2051 3
$45,304,566 0.298%
0.256%
0.000%
0.167%
$45,380,073 37 2051 4
$45,380,073 0.298%
0.256%
0.000%
0.167%
$45,455,707 37 2051 5
$45,455,707 0.298%
0.256%
0.000%
0.167%
$45,531,466 37 2051 6
$45,531,466 0.298%
0.256%
0.000%
0.167%
$45,607,352 37 2051 7
$45,607,352 0.298%
0.256%
0.000%
0.167%
$45,683,364 37 2051 8
$45,683,364 0.298%
0.256%
0.000%
0.167%
$45,759,503 37 2051 9
$45,759,503 0.298%
0.256%
0.000%
0.167%
$45,835,769 37 2051 10
$45,835,769 0.298%
0.256%
0.000%
0.167%
$45,912,162 37 2051 11
$45,912,162 0.298%
0.256%
0.000%
0.167%
$45,988,682 37 2051 12
$45,988,682 0.298%
0.256%
0.000%
0.167%
$46,065,330 38 2052 1
$46,065,330 0.298%
0.256%
0.000%
0.167%
$46,142,106 38 2052 2
$46,142,106 0.298%
0.256%
0.000%
0.167%
$46,219,009 38 2052 3
$46,219,009 0.298%
0.256%
0.000%
0.167%
$46,296,041 38 2052 4
$46,296,041 0.298%
0.256%
0.000%
0.167%
$46,373,201 38 2052 5
$46,373,201 0.298%
0.256%
0.000%
0.167%
$46,450,490 38 2052 6
$46,450,490 0.298%
0.256%
0.000%
0.167%
$46,527,907 38 2052 7
$46,527,907 0.298%
0.256%
0.000%
0.167%
$46,605,454 38 2052 8
$46,605,454 0.298%
0.256%
0.000%
0.167%
$46,683,129 38 2052 9
$46,683,129 0.298%
0.256%
0.000%
0.167%
$46,760,935 38 2052 10
$46,760,935 0.298%
0.256%
0.000%
0.167%
$46,838,870 38 2052 11
$46,838,870 0.298%
0.256%
0.000%
0.167%
$46,916,934 38 2052 12
$46,916,934 0.298%
0.256%
0.000%
0.167%
$46,995,129 39 2053 1
$46,995,129 0.298%
0.256%
0.000%
0.167%
$47,073,454 39 2053 2
$47,073,454 0.298%
0.256%
0.000%
0.167%
$47,151,910 39 2053 3
$47,151,910 0.298%
0.256%
0.000%
0.167%
$47,230,497 39 2053 4
$47,230,497 0.298%
0.256%
0.000%
0.167%
$47,309,214 39 2053 5
$47,309,214 0.298%
0.256%
0.000%
0.167%
$47,388,063 39 2053 6
$47,388,063 0.298%
0.256%
0.000%
0.167%
$47,467,043 39 2053 7
$47,467,043 0.298%
0.256%
0.000%
0.167%
$47,546,155 39 2053 8
$47,546,155 0.298%
0.256%
0.000%
0.167%
$47,625,398 39 2053 9
$47,625,398 0.298%
0.256%
0.000%
0.167%
$47,704,774 39 2053 10
$47,704,774 0.298%
0.256%
0.000%
0.167%
$47,784,282 39 2053 11
$47,784,282 0.298%
0.256%
0.000%
0.167%
$47,863,922 39 2053 12
$47,863,922 0.298%
0.256%
0.000%
0.167%
$47,943,696 40 2054 1
$47,943,696 0.298%
0.256%
0.000%
0.167%
$48,023,602 40 2054 2
$48,023,602 0.298%
0.256%
0.000%
0.167%
$48,103,641 40 2054 3
$48,103,641 0.298%
0.256%
0.000%
0.167%
$48,183,814 40 2054 4
$48,183,814 0.298%
0.256%
0.000%
0.167%
$48,264,120 40 2054 5
$48,264,120 0.298%
0.256%
0.000%
0.167%
$48,344,560 40 2054 6
$48,344,560 0.298%
0.256%
0.000%
0.167%
$48,425,135 40 2054 7
$48,425,135 0.298%
0.256%
0.000%
0.167%
$48,505,843 40 2054 8
$48,505,843 0.298%
0.256%
0.000%
0.167%
$48,586,686 40 2054 9
$48,586,686 0.298%
0.256%
0.000%
0.167%
$48,667,664 40 2054 10
$48,667,664 0.298%
0.256%
0.000%
0.167%
$48,748,777 40 2054 11
$48,748,777 0.298%
0.256%
0.000%
0.167%
$48,830,025 40 2054 12
$48,830,025 0.298%
0.256%
0.000%
0.167%
$48,911,408 41 2055 1
$48,911,408 0.298%
0.256%
0.000%
0.167%
$48,992,927 41 2055 2
$48,992,927 0.298%
0.256%
0.000%
0.167%
$49,074,582 41 2055 3
$49,074,582 0.298%
0.256%
0.000%
0.167%
$49,156,373 41 2055 4
$49,156,373 0.298%
0.256%
0.000%
0.167%
$49,238,300 41 2055 5
$49,238,300 0.298%
0.256%
0.000%
0.167%
$49,320,364 41 2055 6
$49,320,364 0.298%
0.256%
0.000%
0.167%
$49,402,565 41 2055 7
$49,402,565 0.298%
0.256%
0.000%
0.167%
$49,484,902 41 2055 8
$49,484,902 0.298%
0.256%
0.000%
0.167%
$49,567,377 41 2055 9
$49,567,377 0.298%
0.256%
0.000%
0.167%
$49,649,990 41 2055 10
$49,649,990 0.298%
0.256%
0.000%
0.167%
$49,732,740 41 2055 11
$49,732,740 0.298%
0.256%
0.000%
0.167%
$49,815,627 41 2055 12
$49,815,627 0.298%
0.256%
0.000%
0.167%
$49,898,653 42 2056 1
$49,898,653 0.298%
0.256%
0.000%
0.167%
$49,981,818 42 2056 2
$49,981,818 0.298%
0.256%
0.000%
0.167%
$50,065,121 42 2056 3
$50,065,121 0.298%
0.256%
0.000%
0.167%
$50,148,563 42 2056 4
$50,148,563 0.298%
0.256%
0.000%
0.167%
$50,232,144 42 2056 5
$50,232,144 0.298%
0.256%
0.000%
0.167%
$50,315,864 42 2056 6
$50,315,864 0.298%
0.256%
0.000%
0.167%
$50,399,724 42 2056 7
$50,399,724 0.298%
0.256%
0.000%
0.167%
$50,483,723 42 2056 8
$50,483,723 0.298%
0.256%
0.000%
0.167%
$50,567,863 42 2056 9
$50,567,863 0.298%
0.256%
0.000%
0.167%
$50,652,143 42 2056 10
$50,652,143 0.298%
0.256%
0.000%
0.167%
$50,736,563 42 2056 11
$50,736,563 0.298%
0.256%
0.000%
0.167%
$50,821,124 42 2056 12
$50,821,124 0.298%
0.256%
0.000%
0.167%
$50,905,826 43 2057 1
$50,905,826 0.298%
0.256%
0.000%
0.167%
$50,990,669 43 2057 2
$50,990,669 0.298%
0.256%
0.000%
0.167%
$51,075,653 43 2057 3
$51,075,653 0.298%
0.256%
0.000%
0.167%
$51,160,779 43 2057 4
$51,160,779 0.298%
0.256%
0.000%
0.167%
$51,246,047 43 2057 5
$51,246,047 0.298%
0.256%
0.000%
0.167%
$51,331,457 43 2057 6
$51,331,457 0.298%
0.256%
0.000%
0.167%
$51,417,010 43 2057 7
$51,417,010 0.298%
0.256%
0.000%
0.167%
$51,502,705 43 2057 8
$51,502,705 0.298%
0.256%
0.000%
0.167%
$51,588,543 43 2057 9
$51,588,543 0.298%
0.256%
0.000%
0.167%
$51,674,523 43 2057 10
$51,674,523 0.298%
0.256%
0.000%
0.167%
$51,760,648 43 2057 11
$51,760,648 0.298%
0.256%
0.000%
0.167%
$51,846,915
43 2057 12
$51,846,915 0.298%
0.256%
0.000%
0.167%
$51,933,327 44 2058 1
$51,933,327 0.298%
0.256%
0.000%
0.167%
$52,019,882 44 2058 2
$52,019,882 0.298%
0.256%
0.000%
0.167%
$52,106,582 44 2058 3
$52,106,582 0.298%
0.256%
0.000%
0.167%
$52,193,427 44 2058 4
$52,193,427 0.298%
0.256%
0.000%
0.167%
$52,280,416 44 2058 5
$52,280,416 0.298%
0.256%
0.000%
0.167%
$52,367,550 44 2058 6
$52,367,550 0.298%
0.256%
0.000%
0.167%
$52,454,829 44 2058 7
$52,454,829 0.298%
0.256%
0.000%
0.167%
$52,542,254 44 2058 8
$52,542,254 0.298%
0.256%
0.000%
0.167%
$52,629,824 44 2058 9
$52,629,824 0.298%
0.256%
0.000%
0.167%
$52,717,540 44 2058 10
$52,717,540 0.298%
0.256%
0.000%
0.167%
$52,805,403 44 2058 11
$52,805,403 0.298%
0.256%
0.000%
0.167%
$52,893,412 44 2058 12
$52,893,412 0.298%
0.256%
0.000%
0.167%
$52,981,568 45 2059 1
$52,981,568 0.298%
0.256%
0.000%
0.167%
$53,069,870 45 2059 2
$53,069,870 0.298%
0.256%
0.000%
0.167%
$53,158,320 45 2059 3
$53,158,320 0.298%
0.256%
0.000%
0.167%
$53,246,917 45 2059 4
$53,246,917 0.298%
0.256%
0.000%
0.167%
$53,335,662 45 2059 5
$53,335,662 0.298%
0.256%
0.000%
0.167%
$53,424,555 45 2059 6
$53,424,555 0.298%
0.256%
0.000%
0.167%
$53,513,596 45 2059 7
$53,513,596 0.298%
0.256%
0.000%
0.167%
$53,602,785 45 2059 8
$53,602,785 0.298%
0.256%
0.000%
0.167%
$53,692,123 45 2059 9
$53,692,123 0.298%
0.256%
0.000%
0.167%
$53,781,610 45 2059 10
$53,781,610 0.298%
0.256%
0.000%
0.167%
$53,871,246 45 2059 11
$53,871,246 0.298%
0.256%
0.000%
0.167%
$53,961,031 45 2059 12
$53,961,031 0.298%
0.256%
0.000%
0.167%
$54,050,966 46 2060 1
$54,050,966 0.298%
0.256%
0.000%
0.167%
$54,141,051 46 2060 2
$54,141,051 0.298%
0.256%
0.000%
0.167%
$54,231,286 46 2060 3
$54,231,286 0.298%
0.256%
0.000%
0.167%
$54,321,672 46 2060 4
$54,321,672 0.298%
0.256%
0.000%
0.167%
$54,412,208 46 2060 5
$54,412,208 0.298%
0.256%
0.000%
0.167%
$54,502,895 46 2060 6
$54,502,895 0.298%
0.256%
0.000%
0.167%
$54,593,733 46 2060 7
$54,593,733 0.298%
0.256%
0.000%
0.167%
$54,684,723 46 2060 8
$54,684,723 0.298%
0.256%
0.000%
0.167%
$54,775,864 46 2060 9
$54,775,864 0.298%
0.256%
0.000%
0.167%
$54,867,157 46 2060 10
$54,867,157 0.298%
0.256%
0.000%
0.167%
$54,958,602 46 2060 11
$54,958,602 0.298%
0.256%
0.000%
0.167%
$55,050,200 46 2060 12
$55,050,200 0.298%
0.256%
0.000%
0.167%
$55,141,950 47 2061 1
$55,141,950 0.298%
0.256%
0.000%
0.167%
$55,233,854 47 2061 2
$55,233,854 0.298%
0.256%
0.000%
0.167%
$55,325,910 47 2061 3
$55,325,910 0.298%
0.256%
0.000%
0.167%
$55,418,120 47 2061 4
$55,418,120 0.298%
0.256%
0.000%
0.167%
$55,510,483 47 2061 5
$55,510,483 0.298%
0.256%
0.000%
0.167%
$55,603,001 47 2061 6
$55,603,001 0.298%
0.256%
0.000%
0.167%
$55,695,673 47 2061 7
$55,695,673 0.298%
0.256%
0.000%
0.167%
$55,788,499 47 2061 8
$55,788,499 0.298%
0.256%
0.000%
0.167%
$55,881,480 47 2061 9
$55,881,480 0.298%
0.256%
0.000%
0.167%
$55,974,615 47 2061 10
$55,974,615 0.298%
0.256%
0.000%
0.167%
$56,067,906 47 2061 11
$56,067,906 0.298%
0.256%
0.000%
0.167%
$56,161,353 47 2061 12
$56,161,353 0.298%
0.256%
0.000%
0.167%
$56,254,955 48 2062 1
$56,254,955 0.298%
0.256%
0.000%
0.167%
$56,348,713 48 2062 2
$56,348,713 0.298%
0.256%
0.000%
0.167%
$56,442,628 48 2062 3
$56,442,628 0.298%
0.256%
0.000%
0.167%
$56,536,699 48 2062 4
$56,536,699 0.298%
0.256%
0.000%
0.167%
$56,630,927 48 2062 5
$56,630,927 0.298%
0.256%
0.000%
0.167%
$56,725,312 48 2062 6
$56,725,312 0.298%
0.256%
0.000%
0.167%
$56,819,854 48 2062 7
$56,819,854 0.298%
0.256%
0.000%
0.167%
$56,914,554 48 2062 8
$56,914,554 0.298%
0.256%
0.000%
0.167%
$57,009,411 48 2062 9
$57,009,411 0.298%
0.256%
0.000%
0.167%
$57,104,427 48 2062 10
$57,104,427 0.298%
0.256%
0.000%
0.167%
$57,199,601 48 2062 11
$57,199,601 0.298%
0.256%
0.000%
0.167%
$57,294,934 48 2062 12
$57,294,934 0.298%
0.256%
0.000%
0.167%
$57,390,425 49 2063 1
$57,390,425 0.298%
0.256%
0.000%
0.167%
$57,486,076 49 2063 2
$57,486,076 0.298%
0.256%
0.000%
0.167%
$57,581,886 49 2063 3
$57,581,886 0.298%
0.256%
0.000%
0.167%
$57,677,856 49 2063 4
$57,677,856 0.298%
0.256%
0.000%
0.167%
$57,773,986 49 2063 5
$57,773,986 0.298%
0.256%
0.000%
0.167%
$57,870,276 49 2063 6
$57,870,276 0.298%
0.256%
0.000%
0.167%
$57,966,726 49 2063 7
$57,966,726 0.298%
0.256%
0.000%
0.167%
$58,063,337 49 2063 8
$58,063,337 0.298%
0.256%
0.000%
0.167%
$58,160,109 49 2063 9
$58,160,109 0.298%
0.256%
0.000%
0.167%
$58,257,043 49 2063 10
$58,257,043 0.298%
0.256%
0.000%
0.167%
$58,354,138 49 2063 11
$58,354,138 0.298%
0.256%
0.000%
0.167%
$58,451,395 49 2063 12
$58,451,395 0.298%
0.256%
0.000%
0.167%
$58,548,814 50 2064 1
$58,548,814 0.298%
0.256%
0.000%
0.167%
$58,646,395 50 2064 2
$58,646,395 0.298%
0.256%
0.000%
0.167%
$58,744,139 50 2064 3
$58,744,139 0.298%
0.256%
0.000%
0.167%
$58,842,046 50 2064 4
$58,842,046 0.298%
0.256%
0.000%
0.167%
$58,940,116 50 2064 5
$58,940,116 0.298%
0.256%
0.000%
0.167%
$59,038,350 50 2064 6
$59,038,350 0.298%
0.256%
0.000%
0.167%
$59,136,747 50 2064 7
$59,136,747 0.298%
0.256%
0.000%
0.167%
$59,235,308 50 2064 8
$59,235,308 0.298%
0.256%
0.000%
0.167%
$59,334,034 50 2064 9
$59,334,034 0.298%
0.256%
0.000%
0.167%
$59,432,924 50 2064 10
$59,432,924 0.298%
0.256%
0.000%
0.167%
$59,531,979 50 2064 11
$59,531,979 0.298%
0.256%
0.000%
0.167%
$59,631,199 50 2064 12
$59,631,199 0.298%
0.256%
0.000%
0.167%
$59,730,584 51 2065 1
$59,730,584 0.298%
0.256%
0.000%
0.167%
$59,830,135 51 2065 2
$59,830,135 0.298%
0.256%
0.000%
0.167%
$59,929,852 51 2065 3
$59,929,852 0.298%
0.256%
0.000%
0.167%
$60,029,735 51 2065 4
$60,029,735 0.298%
0.256%
0.000%
0.167%
$60,129,785 51 2065 5
$60,129,785 0.298%
0.256%
0.000%
0.167%
$60,230,001 51 2065 6
$60,230,001 0.298%
0.256%
0.000%
0.167%
$60,330,384 51 2065 7
$60,330,384 0.298%
0.256%
0.000%
0.167%
$60,430,935 51 2065 8
$60,430,935 0.298%
0.256%
0.000%
0.167%
$60,531,653 51 2065 9
$60,531,653 0.298%
0.256%
0.000%
0.167%
$60,632,539 51 2065 10
$60,632,539 0.298%
0.256%
0.000%
0.167%
$60,733,593 51 2065 11
$60,733,593 0.298%
0.256%
0.000%
0.167%
$60,834,816 51 2065 12
$60,834,816 0.298%
0.256%
0.000%
0.167%
$60,936,207 52 2066 1
$60,936,207 0.298%
0.256%
0.000%
0.167%
$61,037,768 52 2066 2
$61,037,768 0.298%
0.256%
0.000%
0.167%
$61,139,497 52 2066 3
$61,139,497 0.298%
0.256%
0.000%
0.167%
$61,241,396 52 2066 4
$61,241,396 0.298%
0.256%
0.000%
0.167%
$61,343,465 52 2066 5
$61,343,465 0.298%
0.256%
0.000%
0.167%
$61,445,705 52 2066 6
$61,445,705 0.298%
0.256%
0.000%
0.167%
$61,548,114 52 2066 7
$61,548,114 0.298%
0.256%
0.000%
0.167%
$61,650,694 52 2066 8
$61,650,694 0.298%
0.256%
0.000%
0.167%
$61,753,445 52 2066 9
$61,753,445 0.298%
0.256%
0.000%
0.167%
$61,856,368 52 2066 10
$61,856,368 0.298%
0.256%
0.000%
0.167%
$61,959,462 52 2066 11
$61,959,462 0.298%
0.256%
0.000%
0.167%
$62,062,728 52 2066 12
$62,062,728 0.298%
0.256%
0.000%
0.167%
$62,166,165 53 2067 1
$62,166,165 0.298%
0.256%
0.000%
0.167%
$62,269,776 53 2067 2
$62,269,776 0.298%
0.256%
0.000%
0.167%
$62,373,559 53 2067 3
$62,373,559 0.298%
0.256%
0.000%
0.167%
$62,477,515 53 2067 4
$62,477,515 0.298%
0.256%
0.000%
0.167%
$62,581,644 53 2067 5
$62,581,644 0.298%
0.256%
0.000%
0.167%
$62,685,947 53 2067 6
$62,685,947 0.298%
0.256%
0.000%
0.167%
$62,790,423 53 2067 7
$62,790,423 0.298%
0.256%
0.000%
0.167%
$62,895,074 53 2067 8
$62,895,074 0.298%
0.256%
0.000%
0.167%
$62,999,899 53 2067 9
$62,999,899 0.298%
0.256%
0.000%
0.167%
$63,104,899 53 2067 10
$63,104,899 0.298%
0.256%
0.000%
0.167%
$63,210,074 53 2067 11
$63,210,074 0.298%
0.256%
0.000%
0.167%
$63,315,424 53 2067 12
$63,315,424 0.298%
0.256%
0.000%
0.167%
$63,420,949 54 2068 1
$63,420,949 0.298%
0.256%
0.000%
0.167%
$63,526,651 54 2068 2
$63,526,651 0.298%
0.256%
0.000%
0.167%
$63,632,529 54 2068 3
$63,632,529 0.298%
0.256%
0.000%
0.167%
$63,738,583 54 2068 4
$63,738,583 0.298%
0.256%
0.000%
0.167%
$63,844,814 54 2068 5
$63,844,814 0.298%
0.256%
0.000%
0.167%
$63,951,222 54 2068 6
$63,951,222 0.298%
0.256%
0.000%
0.167%
$64,057,807 54 2068 7
$64,057,807 0.298%
0.256%
0.000%
0.167%
$64,164,570 54 2068 8
$64,164,570 0.298%
0.256%
0.000%
0.167%
$64,271,511
54 2068 9
$64,271,511 0.298%
0.256%
0.000%
0.167%
$64,378,630 54 2068 10
$64,378,630 0.298%
0.256%
0.000%
0.167%
$64,485,928 54 2068 11
$64,485,928 0.298%
0.256%
0.000%
0.167%
$64,593,405 54 2068 12
$64,593,405 0.298%
0.256%
0.000%
0.167%
$64,701,060 55 2069 1
$64,701,060 0.298%
0.256%
0.000%
0.167%
$64,808,896 55 2069 2
$64,808,896 0.298%
0.256%
0.000%
0.167%
$64,916,910 55 2069 3
$64,916,910 0.298%
0.256%
0.000%
0.167%
$65,025,105 55 2069 4
$65,025,105 0.298%
0.256%
0.000%
0.167%
$65,133,480 55 2069 5
$65,133,480 0.298%
0.256%
0.000%
0.167%
$65,242,036 55 2069 6
$65,242,036 0.298%
0.256%
0.000%
0.167%
$65,350,773 55 2069 7
$65,350,773 0.298%
0.256%
0.000%
0.167%
$65,459,691 55 2069 8
$65,459,691 0.298%
0.256%
0.000%
0.167%
$65,568,790 55 2069 9
$65,568,790 0.298%
0.256%
0.000%
0.167%
$65,678,072 55 2069 10
$65,678,072 0.298%
0.256%
0.000%
0.167%
$65,787,535 55 2069 11
$65,787,535 0.298%
0.256%
0.000%
0.167%
$65,897,181 55 2069 12
$65,897,181 0.298%
0.256%
0.000%
0.167%
$66,007,010 56 2070 1
$66,007,010 0.298%
0.256%
0.000%
0.167%
$66,117,021 56 2070 2
$66,117,021 0.298%
0.256%
0.000%
0.167%
$66,227,216 56 2070 3
$66,227,216 0.298%
0.256%
0.000%
0.167%
$66,337,595 56 2070 4
$66,337,595 0.298%
0.256%
0.000%
0.167%
$66,448,158 56 2070 5
$66,448,158 0.298%
0.256%
0.000%
0.167%
$66,558,905 56 2070 6
$66,558,905 0.298%
0.256%
0.000%
0.167%
$66,669,836 56 2070 7
$66,669,836 0.298%
0.256%
0.000%
0.167%
$66,780,953 56 2070 8
$66,780,953 0.298%
0.256%
0.000%
0.167%
$66,892,254 56 2070 9
$66,892,254 0.298%
0.256%
0.000%
0.167%
$67,003,741 56 2070 10
$67,003,741 0.298%
0.256%
0.000%
0.167%
$67,115,414 56 2070 11
$67,115,414 0.298%
0.256%
0.000%
0.167%
$67,227,273 56 2070 12
$67,227,273 0.298%
0.256%
0.000%
0.167%
$67,339,319 57 2071 1
$67,339,319 0.298%
0.256%
0.000%
0.167%
$67,451,551 57 2071 2
$67,451,551 0.298%
0.256%
0.000%
0.167%
$67,563,970 57 2071 3
$67,563,970 0.298%
0.256%
0.000%
0.167%
$67,676,577 57 2071 4
$67,676,577 0.298%
0.256%
0.000%
0.167%
$67,789,371 57 2071 5
$67,789,371 0.298%
0.256%
0.000%
0.167%
$67,902,353 57 2071 6
$67,902,353 0.298%
0.256%
0.000%
0.167%
$68,015,524 57 2071 7
$68,015,524 0.298%
0.256%
0.000%
0.167%
$68,128,883 57 2071 8
$68,128,883 0.298%
0.256%
0.000%
0.167%
$68,242,431 57 2071 9
$68,242,431 0.298%
0.256%
0.000%
0.167%
$68,356,169 57 2071 10
$68,356,169 0.298%
0.256%
0.000%
0.167%
$68,470,096 57 2071 11
$68,470,096 0.298%
0.256%
0.000%
0.167%
$68,584,212 57 2071 12
$68,584,212 0.298%
0.256%
0.000%
0.167%
$68,698,519 58 2072 1
$68,698,519 0.298%
0.256%
0.000%
0.167%
$68,813,017 58 2072 2
$68,813,017 0.298%
0.256%
0.000%
0.167%
$68,927,705 58 2072 3
$68,927,705 0.298%
0.256%
0.000%
0.167%
$69,042,585 58 2072 4
$69,042,585 0.298%
0.256%
0.000%
0.167%
$69,157,656 58 2072 5
$69,157,656 0.298%
0.256%
0.000%
0.167%
$69,272,919 58 2072 6
$69,272,919 0.298%
0.256%
0.000%
0.167%
$69,388,373 58 2072 7
$69,388,373 0.298%
0.256%
0.000%
0.167%
$69,504,021 58 2072 8
$69,504,021 0.298%
0.256%
0.000%
0.167%
$69,619,861 58 2072 9
$69,619,861 0.298%
0.256%
0.000%
0.167%
$69,735,894 58 2072 10
$69,735,894 0.298%
0.256%
0.000%
0.167%
$69,852,120 58 2072 11
$69,852,120 0.298%
0.256%
0.000%
0.167%
$69,968,540 58 2072 12
$69,968,540 0.298%
0.256%
0.000%
0.167%
$70,085,155 59 2073 1
$70,085,155 0.298%
0.256%
0.000%
0.167%
$70,201,963 59 2073 2
$70,201,963 0.298%
0.256%
0.000%
0.167%
$70,318,967 59 2073 3
$70,318,967 0.298%
0.256%
0.000%
0.167%
$70,436,165 59 2073 4
$70,436,165 0.298%
0.256%
0.000%
0.167%
$70,553,558 59 2073 5
$70,553,558 0.298%
0.256%
0.000%
0.167%
$70,671,148 59 2073 6
$70,671,148 0.298%
0.256%
0.000%
0.167%
$70,788,933 59 2073 7
$70,788,933 0.298%
0.256%
0.000%
0.167%
$70,906,915 59 2073 8
$70,906,915 0.298%
0.256%
0.000%
0.167%
$71,025,093 59 2073 9
$71,025,093 0.298%
0.256%
0.000%
0.167%
$71,143,468 59 2073 10
$71,143,468 0.298%
0.256%
0.000%
0.167%
$71,262,040 59 2073 11
$71,262,040 0.298%
0.256%
0.000%
0.167%
$71,380,810 59 2073 12
$71,380,810 0.298%
0.256%
0.000%
0.167%
$71,499,778 60 2074 1
$71,499,778 0.298%
0.256%
0.000%
0.167%
$71,618,945 60 2074 2
$71,618,945 0.298%
0.256%
0.000%
0.167%
$71,738,310 60 2074 3
$71,738,310 0.298%
0.256%
0.000%
0.167%
$71,857,873 60 2074 4
$71,857,873 0.298%
0.256%
0.000%
0.167%
$71,977,637 60 2074 5
$71,977,637 0.298%
0.256%
0.000%
0.167%
$72,097,599 60 2074 6
$72,097,599 0.298%
0.256%
0.000%
0.167%
$72,217,762 60 2074 7
$72,217,762 0.298%
0.256%
0.000%
0.167%
$72,338,125 60 2074 8
$72,338,125 0.298%
0.256%
0.000%
0.167%
$72,458,688 60 2074 9
$72,458,688 0.298%
0.256%
0.000%
0.167%
$72,579,453 60 2074 10
$72,579,453 0.298%
0.256%
0.000%
0.167%
$72,700,419 60 2074 11
$72,700,419 0.298%
0.256%
0.000%
0.167%
$72,821,586 60 2074 12
$72,821,586 0.298%
0.256%
0.000%
0.167%
$72,942,955 61 2075 1
$72,942,955 0.298%
0.256%
0.000%
0.167%
$73,064,527 61 2075 2
$73,064,527 0.298%
0.256%
0.000%
0.167%
$73,186,301 61 2075 3
$73,186,301 0.298%
0.256%
0.000%
0.167%
$73,308,278 61 2075 4
$73,308,278 0.298%
0.256%
0.000%
0.167%
$73,430,459 61 2075 5
$73,430,459 0.298%
0.256%
0.000%
0.167%
$73,552,843 61 2075 6
$73,552,843 0.298%
0.256%
0.000%
0.167%
$73,675,431 61 2075 7
$73,675,431 0.298%
0.256%
0.000%
0.167%
$73,798,223 61 2075 8
$73,798,223 0.298%
0.256%
0.000%
0.167%
$73,921,220 61 2075 9
$73,921,220 0.298%
0.256%
0.000%
0.167%
$74,044,422 61 2075 10
$74,044,422 0.298%
0.256%
0.000%
0.167%
$74,167,830 61 2075 11
$74,167,830 0.298%
0.256%
0.000%
0.167%
$74,291,443 61 2075 12
$74,291,443 0.298%
0.256%
0.000%
0.167%
$74,415,262
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$22,884,013 112,124 0.298%
0.256%
0.000%
0.167%
$22,809,842 50 - 362 1
2015 2
$22,809,842 112,124 0.298%
0.256%
0.000%
0.167%
$22,735,548 Anaheim 1
2015 3
$22,735,548 112,124 0.298%
0.256%
0.000%
0.167%
$22,661,130 22,884,013 1
2015 4
$22,661,130 112,124 0.298%
0.256%
0.000%
0.167%
$22,586,588 DFS Report Year:
2015 1
2015 5
$22,586,588 112,124 0.298%
0.256%
0.000%
0.167%
$22,511,922 12 1
2015 6
$22,511,922 112,124 0.298%
0.256%
0.000%
0.167%
$22,437,132 2014 1
2015 7
$22,437,132 112,124 0.298%
0.256%
0.000%
0.167%
$22,362,216 Y
1 2015 8
$22,362,216 112,124 0.298%
0.256%
0.000%
0.167%
$22,287,176 24,218,688 1
2015 9
$22,287,176 112,124 0.298%
0.256%
0.000%
0.167%
$22,212,011 Operations Return on Earnings: 0%
1 2015 10
$22,212,011 112,124 0.298%
0.256%
0.000%
0.167%
$22,136,721 Operations Inflation Rate: 0%
1 2015 11
$22,136,721 112,124 0.298%
0.256%
0.000%
0.167%
$22,061,305 Operations Other Rates: 0%
1 2015 12
$22,061,305 112,124 0.298%
0.256%
0.000%
0.167%
$21,985,763 4%
2 2016 1
$21,985,763 112,124 0.298%
0.256%
0.000%
0.167%
$21,910,096 Decommissioning Inflation Rate: 3%
2 2016 2
$21,910,096 112,124 0.298%
0.256%
0.000%
0.167%
$21,834,302 Decommissioning Other Rates 0%
2 2016 3
$21,834,302 112,124 0.298%
0.256%
0.000%
0.167%
$21,758,382 Minimum Formula:
24,218,688 2
2016 4
$21,758,382 112,124 0.298%
0.256%
0.000%
0.167%
$21,682,336 End Balance: $3,495,344 2
2016 5
$21,682,336 112,124 0.298%
0.256%
0.000%
0.167%
$21,606,163 2
2016 6
$21,606,163 112,124 0.298%
0.256%
0.000%
0.167%
$21,529,863 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$21,529,863 112,124 0.298%
0.256%
0.000%
0.167%
$21,453,435 1 2015 1,345,483 2
2016 8
$21,453,435 112,124 0.298%
0.256%
0.000%
0.167%
$21,376,881 2 2016 1,345,483 2
2016 9
$21,376,881 112,124 0.298%
0.256%
0.000%
0.167%
$21,300,198 3 2017 1,345,483 2
2016 10
$21,300,198 112,124 0.298%
0.256%
0.000%
0.167%
$21,223,388 4 2018 1,345,483 2
2016 11
$21,223,388 112,124 0.298%
0.256%
0.000%
0.167%
$21,146,450 5 2019 1,345,483 2
2016 12
$21,146,450 112,124 0.298%
0.256%
0.000%
0.167%
$21,069,384 6 2020 1,345,483 3
2017 1
$21,069,384 112,124 0.298%
0.256%
0.000%
0.167%
$20,992,189 7 2021 1,345,483 3
2017 2
$20,992,189 112,124 0.298%
0.256%
0.000%
0.167%
$20,914,865 8 2022 1,345,483 3
2017 3
$20,914,865 112,124 0.298%
0.256%
0.000%
0.167%
$20,837,413 9 2023 1,345,483 3
2017 4
$20,837,413 112,124 0.298%
0.256%
0.000%
0.167%
$20,759,832 10 2024 1,345,483 3
2017 5
$20,759,832 112,124 0.298%
0.256%
0.000%
0.167%
$20,682,121 11 2025 1,345,483 3
2017 6
$20,682,121 112,124 0.298%
0.256%
0.000%
0.167%
$20,604,281 12 2026 1,345,483 3
2017 7
$20,604,281 112,124 0.298%
0.256%
0.000%
0.167%
$20,526,311 13 2027 1,345,483 3
2017 8
$20,526,311 112,124 0.298%
0.256%
0.000%
0.167%
$20,448,211 14 2028 1,345,483 3
2017 9
$20,448,211 112,124 0.298%
0.256%
0.000%
0.167%
$20,369,981 15 2029 1,345,483 3
2017 10
$20,369,981 112,124 0.298%
0.256%
0.000%
0.167%
$20,291,620 16 2030 1,345,483 3
2017 11
$20,291,620 112,124 0.298%
0.256%
0.000%
0.167%
$20,213,129 17 2031 1,345,483 3
2017 12
$20,213,129 112,124 0.298%
0.256%
0.000%
0.167%
$20,134,508 18 2032 1,345,483 4
2018 1
$20,134,508 112,124 0.298%
0.256%
0.000%
0.167%
$20,055,755 19 2033
$0.00 4
2018 2
$20,055,755 112,124 0.298%
0.256%
0.000%
0.167%
$19,976,870 20 2034
$0.00 4
2018 3
$19,976,870 112,124 0.298%
0.256%
0.000%
0.167%
$19,897,855 21 2035
$0.00 4
2018 4
$19,897,855 112,124 0.298%
0.256%
0.000%
0.167%
$19,818,707 22 2036
$0.00 4
2018 5
$19,818,707 112,124 0.298%
0.256%
0.000%
0.167%
$19,739,428 23 2037
$0.00 4
2018 6
$19,739,428 112,124 0.298%
0.256%
0.000%
0.167%
$19,660,017 24 2038
$0.00 4
2018 7
$19,660,017 112,124 0.298%
0.256%
0.000%
0.167%
$19,580,473 25 2039
$0.00 4
2018 8
$19,580,473 112,124 0.298%
0.256%
0.000%
0.167%
$19,500,797 26 2040
$0.00 4
2018 9
$19,500,797 112,124 0.298%
0.256%
0.000%
0.167%
$19,420,988 27 2041
$0.00 4
2018 10
$19,420,988 112,124 0.298%
0.256%
0.000%
0.167%
$19,341,046 28 2042
$0.00 4
2018 11
$19,341,046 112,124 0.298%
0.256%
0.000%
0.167%
$19,260,970 29 2043
$0.00 4
2018 12
$19,260,970 112,124 0.298%
0.256%
0.000%
0.167%
$19,180,761 30 2044
$0.00 5
2019 1
$19,180,761 112,124 0.298%
0.256%
0.000%
0.167%
$19,100,419 31 2045
$0.00 5
2019 2
$19,100,419 112,124 0.298%
0.256%
0.000%
0.167%
$19,019,943 32 2046
$0.00 5
2019 3
$19,019,943 112,124 0.298%
0.256%
0.000%
0.167%
$18,939,332 33 2047
$0.00 5
2019 4
$18,939,332 112,124 0.298%
0.256%
0.000%
0.167%
$18,858,587 34 2048
$0.00 5
2019 5
$18,858,587 112,124 0.298%
0.256%
0.000%
0.167%
$18,777,708 35 2049
$0.00 5
2019 6
$18,777,708 112,124 0.298%
0.256%
0.000%
0.167%
$18,696,693 36 2050
$0.00 5
2019 7
$18,696,693 112,124 0.298%
0.256%
0.000%
0.167%
$18,615,544 37 2051
$0.00 5
2019 8
$18,615,544 112,124 0.298%
0.256%
0.000%
0.167%
$18,534,260 38 2052
$0.00 5
2019 9
$18,534,260 112,124 0.298%
0.256%
0.000%
0.167%
$18,452,840 39 2053
$0.00 5
2019 10
$18,452,840 112,124 0.298%
0.256%
0.000%
0.167%
$18,371,284 40 2054
$0.00 5
2019 11
$18,371,284 112,124 0.298%
0.256%
0.000%
0.167%
$18,289,592 41 2055
$0.00 5
2019 12
$18,289,592 112,124 0.298%
0.256%
0.000%
0.167%
$18,207,765 42 2056
$0.00 6
2020 1
$18,207,765 112,124 0.298%
0.256%
0.000%
0.167%
$18,125,800 43 2057
$0.00 6
2020 2
$18,125,800 112,124 0.298%
0.256%
0.000%
0.167%
$18,043,700 44 2058
$0.00 6
2020 3
$18,043,700 112,124 0.298%
0.256%
0.000%
0.167%
$17,961,462 45 2059
$0.00 6
2020 4
$17,961,462 112,124 0.298%
0.256%
0.000%
0.167%
$17,879,087 46 2060
$0.00 6
2020 5
$17,879,087 112,124 0.298%
0.256%
0.000%
0.167%
$17,796,575 47 2061
$0.00 6
2020 6
$17,796,575 112,124 0.298%
0.256%
0.000%
0.167%
$17,713,926 48 2062
$0.00 6
2020 7
$17,713,926 112,124 0.298%
0.256%
0.000%
0.167%
$17,631,139 49 2063
$0.00 6
2020 8
$17,631,139 112,124 0.298%
0.256%
0.000%
0.167%
$17,548,214 50 2064
$0.00 6
2020 9
$17,548,214 112,124 0.298%
0.256%
0.000%
0.167%
$17,465,150 51 2065
$0.00 6
2020 10
$17,465,150 112,124 0.298%
0.256%
0.000%
0.167%
$17,381,948 52 2066
$0.00 6
2020 11
$17,381,948 112,124 0.298%
0.256%
0.000%
0.167%
$17,298,608 53 2067
$0.00 6
2020 12
$17,298,608 112,124 0.298%
0.256%
0.000%
0.167%
$17,215,128 54 2068
$0.00 7
2021 1
$17,215,128 112,124 0.298%
0.256%
0.000%
0.167%
$17,131,510 55 2069
$0.00 7
2021 2
$17,131,510 112,124 0.298%
0.256%
0.000%
0.167%
$17,047,752 56 2070
$0.00 7
2021 3
$17,047,752 112,124 0.298%
0.256%
0.000%
0.167%
$16,963,854 57 2071
$0.00 7
2021 4
$16,963,854 112,124 0.298%
0.256%
0.000%
0.167%
$16,879,817 58 2072
$0.00 7
2021 5
$16,879,817 112,124 0.298%
0.256%
0.000%
0.167%
$16,795,640 59 2073
$0.00 7
2021 6
$16,795,640 112,124 0.298%
0.256%
0.000%
0.167%
$16,711,322 60 2074
$0.00 7
2021 7
$16,711,322 112,124 0.298%
0.256%
0.000%
0.167%
$16,626,864 61 2075
$0.00 7
2021 8
$16,626,864 112,124 0.298%
0.256%
0.000%
0.167%
$16,542,265 62 2076
$0.00 7
2021 9
$16,542,265 112,124 0.298%
0.256%
0.000%
0.167%
$16,457,525 63 2077
$0.00 7
2021 10
$16,457,525 112,124 0.298%
0.256%
0.000%
0.167%
$16,372,644 64 2078
$0.00 7
2021 11
$16,372,644 112,124 0.298%
0.256%
0.000%
0.167%
$16,287,621 65 2079
$0.00 7
2021 12
$16,287,621 112,124 0.298%
0.256%
0.000%
0.167%
$16,202,457 66 2080
$0.00 8
2022 1
$16,202,457 112,124 0.298%
0.256%
0.000%
0.167%
$16,117,150 67 2081
$0.00 8
2022 2
$16,117,150 112,124 0.298%
0.256%
0.000%
0.167%
$16,031,702 68 2082
$0.00 8
2022 3
$16,031,702 112,124 0.298%
0.256%
0.000%
0.167%
$15,946,111 69 2083
$0.00 8
2022 4
$15,946,111 112,124 0.298%
0.256%
0.000%
0.167%
$15,860,377 70 2084
$0.00 8
2022 5
$15,860,377 112,124 0.298%
0.256%
0.000%
0.167%
$15,774,501 71 2085
$0.00 8
2022 6
$15,774,501 112,124 0.298%
0.256%
0.000%
0.167%
$15,688,481 72 2086
$0.00 8
2022 7
$15,688,481 112,124 0.298%
0.256%
0.000%
0.167%
$15,602,318 73 2087
$0.00 8
2022 8
$15,602,318 112,124 0.298%
0.256%
0.000%
0.167%
$15,516,012 74 2088
$0.00 8
2022 9
$15,516,012 112,124 0.298%
0.256%
0.000%
0.167%
$15,429,561 75 2089
$0.00 8
2022 10
$15,429,561 112,124 0.298%
0.256%
0.000%
0.167%
$15,342,967 76 2090
$0.00 8
2022 11
$15,342,967 112,124 0.298%
0.256%
0.000%
0.167%
$15,256,228 77 2091
$0.00 8
2022 12
$15,256,228 112,124 0.298%
0.256%
0.000%
0.167%
$15,169,345 78 2092
$0.00 9
2023 1
$15,169,345 112,124 0.298%
0.256%
0.000%
0.167%
$15,082,316 79 2093
$0.00 9
2023 2
$15,082,316 112,124 0.298%
0.256%
0.000%
0.167%
$14,995,143 80 2094
$0.00 9
2023 3
$14,995,143 112,124 0.298%
0.256%
0.000%
0.167%
$14,907,825 81 2095
$0.00 9
2023 4
$14,907,825 112,124 0.298%
0.256%
0.000%
0.167%
$14,820,361 82 2096
$0.00 9
2023 5
$14,820,361 112,124 0.298%
0.256%
0.000%
0.167%
$14,732,751 83 2097
$0.00 9
2023 6
$14,732,751 112,124 0.298%
0.256%
0.000%
0.167%
$14,644,995 84 2098
$0.00 9
2023 7
$14,644,995 112,124 0.298%
0.256%
0.000%
0.167%
$14,557,093 85 2099
$0.00 9
2023 8
$14,557,093 112,124 0.298%
0.256%
0.000%
0.167%
$14,469,044 86 2100
$0.00 9
2023 9
$14,469,044 112,124 0.298%
0.256%
0.000%
0.167%
$14,380,849 87 2101
$0.00 9
2023 10
$14,380,849 112,124 0.298%
0.256%
0.000%
0.167%
$14,292,506 88 2102
$0.00 9
2023 11
$14,292,506 112,124 0.298%
0.256%
0.000%
0.167%
$14,204,017 89 2103
$0.00 9
2023 12
$14,204,017 112,124 0.298%
0.256%
0.000%
0.167%
$14,115,380 90 2104
$0.00 10 2024 1
$14,115,380 112,124 0.298%
0.256%
0.000%
0.167%
$14,026,595 91 2105
$0.00 10 2024 2
$14,026,595 112,124 0.298%
0.256%
0.000%
0.167%
$13,937,662 92 2106
$0.00 10 2024 3
$13,937,662 112,124 0.298%
0.256%
0.000%
0.167%
$13,848,581 93 2107
$0.00 10 2024 4
$13,848,581 112,124 0.298%
0.256%
0.000%
0.167%
$13,759,352 94 2108
$0.00 10 2024 5
$13,759,352 112,124 0.298%
0.256%
0.000%
0.167%
$13,669,974 95 2109
$0.00 10 2024 6
$13,669,974 112,124 0.298%
0.256%
0.000%
0.167%
$13,580,447 96 2110
$0.00 10 2024 7
$13,580,447 112,124 0.298%
0.256%
0.000%
0.167%
$13,490,770 97 2111
$0.00 10 2024 8
$13,490,770 112,124 0.298%
0.256%
0.000%
0.167%
$13,400,944 98 2112
$0.00 10 2024 9
$13,400,944 112,124 0.298%
0.256%
0.000%
0.167%
$13,310,969 99 2113
$0.00 10 2024 10
$13,310,969 112,124 0.298%
0.256%
0.000%
0.167%
$13,220,843 100 2114
$0.00 10 2024 11
$13,220,843 112,124 0.298%
0.256%
0.000%
0.167%
$13,130,568 101 2115
$0.00 10 2024 12
$13,130,568 112,124 0.298%
0.256%
0.000%
0.167%
$13,040,142 102 2116
$0.00 11 2025 1
$13,040,142 112,124 0.298%
0.256%
0.000%
0.167%
$12,949,565 103 2117
$0.00 11 2025 2
$12,949,565 112,124 0.298%
0.256%
0.000%
0.167%
$12,858,837 104 2118
$0.00 11 2025 3
$12,858,837 112,124 0.298%
0.256%
0.000%
0.167%
$12,767,958 105 2119
$0.00 11 2025 4
$12,767,958 112,124 0.298%
0.256%
0.000%
0.167%
$12,676,927 106 2120
$0.00 11 2025 5
$12,676,927 112,124 0.298%
0.256%
0.000%
0.167%
$12,585,745 107 2121
$0.00 11 2025 6
$12,585,745 112,124 0.298%
0.256%
0.000%
0.167%
$12,494,411 108 2122
$0.00 11 2025 7
$12,494,411 112,124 0.298%
0.256%
0.000%
0.167%
$12,402,925 109 2123
$0.00 11 2025 8
$12,402,925 112,124 0.298%
0.256%
0.000%
0.167%
$12,311,286 110 2124
$0.00 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$12,311,286 112,124 0.298%
0.256%
0.000%
0.167%
$12,219,494 111 2125
$0.00 11 2025 10
$12,219,494 112,124 0.298%
0.256%
0.000%
0.167%
$12,127,549 112 2126
$0.00 11 2025 11
$12,127,549 112,124 0.298%
0.256%
0.000%
0.167%
$12,035,452 113 2127
$0.00 11 2025 12
$12,035,452 112,124 0.298%
0.256%
0.000%
0.167%
$11,943,200 114 2128
$0.00 12 2026 1
$11,943,200 112,124 0.298%
0.256%
0.000%
0.167%
$11,850,795 115 2129
$0.00 12 2026 2
$11,850,795 112,124 0.298%
0.256%
0.000%
0.167%
$11,758,236 116 2130
$0.00 12 2026 3
$11,758,236 112,124 0.298%
0.256%
0.000%
0.167%
$11,665,523 117 2131
$0.00 12 2026 4
$11,665,523 112,124 0.298%
0.256%
0.000%
0.167%
$11,572,655 118 2132
$0.00 12 2026 5
$11,572,655 112,124 0.298%
0.256%
0.000%
0.167%
$11,479,632 119 2133
$0.00 12 2026 6
$11,479,632 112,124 0.298%
0.256%
0.000%
0.167%
$11,386,454 120 2134
$0.00 12 2026 7
$11,386,454 112,124 0.298%
0.256%
0.000%
0.167%
$11,293,121 121 2135
$0.00 12 2026 8
$11,293,121 112,124 0.298%
0.256%
0.000%
0.167%
$11,199,633 122 2136
$0.00 12 2026 9
$11,199,633 112,124 0.298%
0.256%
0.000%
0.167%
$11,105,988 123 2137
$0.00 12 2026 10
$11,105,988 112,124 0.298%
0.256%
0.000%
0.167%
$11,012,188 124 2138
$0.00 12 2026 11
$11,012,188 112,124 0.298%
0.256%
0.000%
0.167%
$10,918,231 12 2026 12
$10,918,231 112,124 0.298%
0.256%
0.000%
0.167%
$10,824,118 13 2027 1
$10,824,118 112,124 0.298%
0.256%
0.000%
0.167%
$10,729,848 13 2027 2
$10,729,848 112,124 0.298%
0.256%
0.000%
0.167%
$10,635,420 13 2027 3
$10,635,420 112,124 0.298%
0.256%
0.000%
0.167%
$10,540,836 13 2027 4
$10,540,836 112,124 0.298%
0.256%
0.000%
0.167%
$10,446,093 13 2027 5
$10,446,093 112,124 0.298%
0.256%
0.000%
0.167%
$10,351,193 13 2027 6
$10,351,193 112,124 0.298%
0.256%
0.000%
0.167%
$10,256,135 13 2027 7
$10,256,135 112,124 0.298%
0.256%
0.000%
0.167%
$10,160,918 13 2027 8
$10,160,918 112,124 0.298%
0.256%
0.000%
0.167%
$10,065,542 13 2027 9
$10,065,542 112,124 0.298%
0.256%
0.000%
0.167%
$9,970,008 13 2027 10
$9,970,008 112,124 0.298%
0.256%
0.000%
0.167%
$9,874,314 13 2027 11
$9,874,314 112,124 0.298%
0.256%
0.000%
0.167%
$9,778,461 13 2027 12
$9,778,461 112,124 0.298%
0.256%
0.000%
0.167%
$9,682,448 14 2028 1
$9,682,448 112,124 0.298%
0.256%
0.000%
0.167%
$9,586,275 14 2028 2
$9,586,275 112,124 0.298%
0.256%
0.000%
0.167%
$9,489,941 14 2028 3
$9,489,941 112,124 0.298%
0.256%
0.000%
0.167%
$9,393,447 14 2028 4
$9,393,447 112,124 0.298%
0.256%
0.000%
0.167%
$9,296,793 14 2028 5
$9,296,793 112,124 0.298%
0.256%
0.000%
0.167%
$9,199,977 14 2028 6
$9,199,977 112,124 0.298%
0.256%
0.000%
0.167%
$9,103,000 14 2028 7
$9,103,000 112,124 0.298%
0.256%
0.000%
0.167%
$9,005,861 14 2028 8
$9,005,861 112,124 0.298%
0.256%
0.000%
0.167%
$8,908,560 14 2028 9
$8,908,560 112,124 0.298%
0.256%
0.000%
0.167%
$8,811,098 14 2028 10
$8,811,098 112,124 0.298%
0.256%
0.000%
0.167%
$8,713,472 14 2028 11
$8,713,472 112,124 0.298%
0.256%
0.000%
0.167%
$8,615,684 14 2028 12
$8,615,684 112,124 0.298%
0.256%
0.000%
0.167%
$8,517,733 15 2029 1
$8,517,733 112,124 0.298%
0.256%
0.000%
0.167%
$8,419,619 15 2029 2
$8,419,619 112,124 0.298%
0.256%
0.000%
0.167%
$8,321,341 15 2029 3
$8,321,341 112,124 0.298%
0.256%
0.000%
0.167%
$8,222,900 15 2029 4
$8,222,900 112,124 0.298%
0.256%
0.000%
0.167%
$8,124,294 15 2029 5
$8,124,294 112,124 0.298%
0.256%
0.000%
0.167%
$8,025,524 15 2029 6
$8,025,524 112,124 0.298%
0.256%
0.000%
0.167%
$7,926,590 15 2029 7
$7,926,590 112,124 0.298%
0.256%
0.000%
0.167%
$7,827,490 15 2029 8
$7,827,490 112,124 0.298%
0.256%
0.000%
0.167%
$7,728,226 15 2029 9
$7,728,226 112,124 0.298%
0.256%
0.000%
0.167%
$7,628,796 15 2029 10
$7,628,796 112,124 0.298%
0.256%
0.000%
0.167%
$7,529,200 15 2029 11
$7,529,200 112,124 0.298%
0.256%
0.000%
0.167%
$7,429,438 15 2029 12
$7,429,438 112,124 0.298%
0.256%
0.000%
0.167%
$7,329,510 16 2030 1
$7,329,510 112,124 0.298%
0.256%
0.000%
0.167%
$7,229,416 16 2030 2
$7,229,416 112,124 0.298%
0.256%
0.000%
0.167%
$7,129,154 16 2030 3
$7,129,154 112,124 0.298%
0.256%
0.000%
0.167%
$7,028,726 16 2030 4
$7,028,726 112,124 0.298%
0.256%
0.000%
0.167%
$6,928,130 16 2030 5
$6,928,130 112,124 0.298%
0.256%
0.000%
0.167%
$6,827,366 16 2030 6
$6,827,366 112,124 0.298%
0.256%
0.000%
0.167%
$6,726,435 16 2030 7
$6,726,435 112,124 0.298%
0.256%
0.000%
0.167%
$6,625,335 16 2030 8
$6,625,335 112,124 0.298%
0.256%
0.000%
0.167%
$6,524,067 16 2030 9
$6,524,067 112,124 0.298%
0.256%
0.000%
0.167%
$6,422,630 16 2030 10
$6,422,630 112,124 0.298%
0.256%
0.000%
0.167%
$6,321,024 16 2030 11
$6,321,024 112,124 0.298%
0.256%
0.000%
0.167%
$6,219,249 16 2030 12
$6,219,249 112,124 0.298%
0.256%
0.000%
0.167%
$6,117,304 17 2031 1
$6,117,304 112,124 0.298%
0.256%
0.000%
0.167%
$6,015,189 17 2031 2
$6,015,189 112,124 0.298%
0.256%
0.000%
0.167%
$5,912,903 17 2031 3
$5,912,903 112,124 0.298%
0.256%
0.000%
0.167%
$5,810,448 17 2031 4
$5,810,448 112,124 0.298%
0.256%
0.000%
0.167%
$5,707,822 17 2031 5
$5,707,822 112,124 0.298%
0.256%
0.000%
0.167%
$5,605,024 17 2031 6
$5,605,024 112,124 0.298%
0.256%
0.000%
0.167%
$5,502,055 17 2031 7
$5,502,055 112,124 0.298%
0.256%
0.000%
0.167%
$5,398,915 17 2031 8
$5,398,915 112,124 0.298%
0.256%
0.000%
0.167%
$5,295,603 17 2031 9
$5,295,603 112,124 0.298%
0.256%
0.000%
0.167%
$5,192,118 17 2031 10
$5,192,118 112,124 0.298%
0.256%
0.000%
0.167%
$5,088,462 17 2031 11
$5,088,462 112,124 0.298%
0.256%
0.000%
0.167%
$4,984,632 17 2031 12
$4,984,632 112,124 0.298%
0.256%
0.000%
0.167%
$4,880,629 18 2032 1
$4,880,629 122,317 0.298%
0.256%
0.000%
0.167%
$4,766,243 18 2032 2
$4,766,243 122,317 0.298%
0.256%
0.000%
0.167%
$4,651,666 18 2032 3
$4,651,666 122,317 0.298%
0.256%
0.000%
0.167%
$4,536,899 18 2032 4
$4,536,899 122,317 0.298%
0.256%
0.000%
0.167%
$4,421,940 18 2032 5
$4,421,940 122,317 0.298%
0.256%
0.000%
0.167%
$4,306,789 18 2032 6
$4,306,789 122,317 0.298%
0.256%
0.000%
0.167%
$4,191,447 18 2032 7
$4,191,447 122,317 0.298%
0.256%
0.000%
0.167%
$4,075,912 18 2032 8
$4,075,912 122,317 0.298%
0.256%
0.000%
0.167%
$3,960,185 18 2032 9
$3,960,185 122,317 0.298%
0.256%
0.000%
0.167%
$3,844,265 18 2032 10
$3,844,265 122,317 0.298%
0.256%
0.000%
0.167%
$3,728,151 18 2032 11
$3,728,151 122,317 0.298%
0.256%
0.000%
0.167%
$3,611,844 18 2032 12
$3,611,844 122,317 0.298%
0.256%
0.000%
0.167%
$3,495,344
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$16,634,470 81,503 0.298%
0.256%
0.000%
0.167%
$16,580,555 50 - 362 1
2015 2
$16,580,555 81,503 0.298%
0.256%
0.000%
0.167%
$16,526,551 Riverside 1
2015 3
$16,526,551 81,503 0.298%
0.256%
0.000%
0.167%
$16,472,456 16,634,470 1
2015 4
$16,472,456 81,503 0.298%
0.256%
0.000%
0.167%
$16,418,271 DFS Report Year:
2015 1
2015 5
$16,418,271 81,503 0.298%
0.256%
0.000%
0.167%
$16,363,996 12 1
2015 6
$16,363,996 81,503 0.298%
0.256%
0.000%
0.167%
$16,309,631 2014 1
2015 7
$16,309,631 81,503 0.298%
0.256%
0.000%
0.167%
$16,255,175 Y
1 2015 8
$16,255,175 81,503 0.298%
0.256%
0.000%
0.167%
$16,200,628 17,604,650 1
2015 9
$16,200,628 81,503 0.298%
0.256%
0.000%
0.167%
$16,145,990 Operations Return on Earnings: 0%
1 2015 10
$16,145,990 81,503 0.298%
0.256%
0.000%
0.167%
$16,091,261 Operations Inflation Rate: 0%
1 2015 11
$16,091,261 81,503 0.298%
0.256%
0.000%
0.167%
$16,036,441 Operations Other Rates: 0%
1 2015 12
$16,036,441 81,503 0.298%
0.256%
0.000%
0.167%
$15,981,530 4%
2 2016 1
$15,981,530 81,503 0.298%
0.256%
0.000%
0.167%
$15,926,527 Decommissioning Inflation Rate: 3%
2 2016 2
$15,926,527 81,503 0.298%
0.256%
0.000%
0.167%
$15,871,432 Decommissioning Other Rates 0%
2 2016 3
$15,871,432 81,503 0.298%
0.256%
0.000%
0.167%
$15,816,245 Minimum Formula:
17,604,650 2
2016 4
$15,816,245 81,503 0.298%
0.256%
0.000%
0.167%
$15,760,967 End Balance: $2,540,778 2
2016 5
$15,760,967 81,503 0.298%
0.256%
0.000%
0.167%
$15,705,596 2
2016 6
$15,705,596 81,503 0.298%
0.256%
0.000%
0.167%
$15,650,134 Year (Nom)
Year Expense:
Contributions:
2 2016 7
$15,650,134 81,503 0.298%
0.256%
0.000%
0.167%
$15,594,578 1 2015 978,036 2
2016 8
$15,594,578 81,503 0.298%
0.256%
0.000%
0.167%
$15,538,930 2 2016 978,036 2
2016 9
$15,538,930 81,503 0.298%
0.256%
0.000%
0.167%
$15,483,190 3 2017 978,036 2
2016 10
$15,483,190 81,503 0.298%
0.256%
0.000%
0.167%
$15,427,356 4 2018 978,036 2
2016 11
$15,427,356 81,503 0.298%
0.256%
0.000%
0.167%
$15,371,430 5 2019 978,036 2
2016 12
$15,371,430 81,503 0.298%
0.256%
0.000%
0.167%
$15,315,410 6 2020 978,036 3
2017 1
$15,315,410 81,503 0.298%
0.256%
0.000%
0.167%
$15,259,297 7 2021 978,036 3
2017 2
$15,259,297 81,503 0.298%
0.256%
0.000%
0.167%
$15,203,090 8 2022 978,036 3
2017 3
$15,203,090 81,503 0.298%
0.256%
0.000%
0.167%
$15,146,790 9 2023 978,036 3
2017 4
$15,146,790 81,503 0.298%
0.256%
0.000%
0.167%
$15,090,395 10 2024 978,036 3
2017 5
$15,090,395 81,503 0.298%
0.256%
0.000%
0.167%
$15,033,907 11 2025 978,036 3
2017 6
$15,033,907 81,503 0.298%
0.256%
0.000%
0.167%
$14,977,325 12 2026 978,036 3
2017 7
$14,977,325 81,503 0.298%
0.256%
0.000%
0.167%
$14,920,648 13 2027 978,036 3
2017 8
$14,920,648 81,503 0.298%
0.256%
0.000%
0.167%
$14,863,877 14 2028 978,036 3
2017 9
$14,863,877 81,503 0.298%
0.256%
0.000%
0.167%
$14,807,011 15 2029 978,036 3
2017 10
$14,807,011 81,503 0.298%
0.256%
0.000%
0.167%
$14,750,051 16 2030 978,036 3
2017 11
$14,750,051 81,503 0.298%
0.256%
0.000%
0.167%
$14,692,996 17 2031 978,036 3
2017 12
$14,692,996 81,503 0.298%
0.256%
0.000%
0.167%
$14,635,845 18 2032 978,036 4
2018 1
$14,635,845 81,503 0.298%
0.256%
0.000%
0.167%
$14,578,599 19 2033
$0.00 4
2018 2
$14,578,599 81,503 0.298%
0.256%
0.000%
0.167%
$14,521,258 20 2034
$0.00 4
2018 3
$14,521,258 81,503 0.298%
0.256%
0.000%
0.167%
$14,463,821 21 2035
$0.00 4
2018 4
$14,463,821 81,503 0.298%
0.256%
0.000%
0.167%
$14,406,289 22 2036
$0.00 4
2018 5
$14,406,289 81,503 0.298%
0.256%
0.000%
0.167%
$14,348,660 23 2037
$0.00 4
2018 6
$14,348,660 81,503 0.298%
0.256%
0.000%
0.167%
$14,290,936 24 2038
$0.00 4
2018 7
$14,290,936 81,503 0.298%
0.256%
0.000%
0.167%
$14,233,115 25 2039
$0.00 4
2018 8
$14,233,115 81,503 0.298%
0.256%
0.000%
0.167%
$14,175,198 26 2040
$0.00 4
2018 9
$14,175,198 81,503 0.298%
0.256%
0.000%
0.167%
$14,117,185 27 2041
$0.00 4
2018 10
$14,117,185 81,503 0.298%
0.256%
0.000%
0.167%
$14,059,075 28 2042
$0.00 4
2018 11
$14,059,075 81,503 0.298%
0.256%
0.000%
0.167%
$14,000,868 29 2043
$0.00 4
2018 12
$14,000,868 81,503 0.298%
0.256%
0.000%
0.167%
$13,942,564 30 2044
$0.00 5
2019 1
$13,942,564 81,503 0.298%
0.256%
0.000%
0.167%
$13,884,162 31 2045
$0.00 5
2019 2
$13,884,162 81,503 0.298%
0.256%
0.000%
0.167%
$13,825,664 32 2046
$0.00 5
2019 3
$13,825,664 81,503 0.298%
0.256%
0.000%
0.167%
$13,767,068 33 2047
$0.00 5
2019 4
$13,767,068 81,503 0.298%
0.256%
0.000%
0.167%
$13,708,374 34 2048
$0.00 5
2019 5
$13,708,374 81,503 0.298%
0.256%
0.000%
0.167%
$13,649,582 35 2049
$0.00 5
2019 6
$13,649,582 81,503 0.298%
0.256%
0.000%
0.167%
$13,590,693 36 2050
$0.00 5
2019 7
$13,590,693 81,503 0.298%
0.256%
0.000%
0.167%
$13,531,705 37 2051
$0.00 5
2019 8
$13,531,705 81,503 0.298%
0.256%
0.000%
0.167%
$13,472,619 38 2052
$0.00 5
2019 9
$13,472,619 81,503 0.298%
0.256%
0.000%
0.167%
$13,413,435 39 2053
$0.00 5
2019 10
$13,413,435 81,503 0.298%
0.256%
0.000%
0.167%
$13,354,152 40 2054
$0.00 5
2019 11
$13,354,152 81,503 0.298%
0.256%
0.000%
0.167%
$13,294,770 41 2055
$0.00 5
2019 12
$13,294,770 81,503 0.298%
0.256%
0.000%
0.167%
$13,235,289 42 2056
$0.00 6
2020 1
$13,235,289 81,503 0.298%
0.256%
0.000%
0.167%
$13,175,709 43 2057
$0.00 6
2020 2
$13,175,709 81,503 0.298%
0.256%
0.000%
0.167%
$13,116,029 44 2058
$0.00 6
2020 3
$13,116,029 81,503 0.298%
0.256%
0.000%
0.167%
$13,056,251 45 2059
$0.00 6
2020 4
$13,056,251 81,503 0.298%
0.256%
0.000%
0.167%
$12,996,372 46 2060
$0.00 6
2020 5
$12,996,372 81,503 0.298%
0.256%
0.000%
0.167%
$12,936,394 47 2061
$0.00 6
2020 6
$12,936,394 81,503 0.298%
0.256%
0.000%
0.167%
$12,876,316 48 2062
$0.00 6
2020 7
$12,876,316 81,503 0.298%
0.256%
0.000%
0.167%
$12,816,137 49 2063
$0.00 6
2020 8
$12,816,137 81,503 0.298%
0.256%
0.000%
0.167%
$12,755,859 50 2064
$0.00 6
2020 9
$12,755,859 81,503 0.298%
0.256%
0.000%
0.167%
$12,695,480 51 2065
$0.00 6
2020 10
$12,695,480 81,503 0.298%
0.256%
0.000%
0.167%
$12,635,000 52 2066
$0.00 6
2020 11
$12,635,000 81,503 0.298%
0.256%
0.000%
0.167%
$12,574,420 53 2067
$0.00 6
2020 12
$12,574,420 81,503 0.298%
0.256%
0.000%
0.167%
$12,513,738 54 2068
$0.00 7
2021 1
$12,513,738 81,503 0.298%
0.256%
0.000%
0.167%
$12,452,955 55 2069
$0.00 7
2021 2
$12,452,955 81,503 0.298%
0.256%
0.000%
0.167%
$12,392,071 56 2070
$0.00 7
2021 3
$12,392,071 81,503 0.298%
0.256%
0.000%
0.167%
$12,331,086 57 2071
$0.00 7
2021 4
$12,331,086 81,503 0.298%
0.256%
0.000%
0.167%
$12,269,999 58 2072
$0.00 7
2021 5
$12,269,999 81,503 0.298%
0.256%
0.000%
0.167%
$12,208,810 59 2073
$0.00 7
2021 6
$12,208,810 81,503 0.298%
0.256%
0.000%
0.167%
$12,147,519 60 2074
$0.00 7
2021 7
$12,147,519 81,503 0.298%
0.256%
0.000%
0.167%
$12,086,126 61 2075
$0.00 7
2021 8
$12,086,126 81,503 0.298%
0.256%
0.000%
0.167%
$12,024,631 62 2076
$0.00 7
2021 9
$12,024,631 81,503 0.298%
0.256%
0.000%
0.167%
$11,963,033 63 2077
$0.00 7
2021 10
$11,963,033 81,503 0.298%
0.256%
0.000%
0.167%
$11,901,333 64 2078
$0.00 7
2021 11
$11,901,333 81,503 0.298%
0.256%
0.000%
0.167%
$11,839,530 65 2079
$0.00 7
2021 12
$11,839,530 81,503 0.298%
0.256%
0.000%
0.167%
$11,777,623 66 2080
$0.00 8
2022 1
$11,777,623 81,503 0.298%
0.256%
0.000%
0.167%
$11,715,614 67 2081
$0.00 8
2022 2
$11,715,614 81,503 0.298%
0.256%
0.000%
0.167%
$11,653,501 68 2082
$0.00 8
2022 3
$11,653,501 81,503 0.298%
0.256%
0.000%
0.167%
$11,591,285 69 2083
$0.00 8
2022 4
$11,591,285 81,503 0.298%
0.256%
0.000%
0.167%
$11,528,965 70 2084
$0.00 8
2022 5
$11,528,965 81,503 0.298%
0.256%
0.000%
0.167%
$11,466,541 71 2085
$0.00 8
2022 6
$11,466,541 81,503 0.298%
0.256%
0.000%
0.167%
$11,404,013 72 2086
$0.00 8
2022 7
$11,404,013 81,503 0.298%
0.256%
0.000%
0.167%
$11,341,381 73 2087
$0.00 8
2022 8
$11,341,381 81,503 0.298%
0.256%
0.000%
0.167%
$11,278,644 74 2088
$0.00 8
2022 9
$11,278,644 81,503 0.298%
0.256%
0.000%
0.167%
$11,215,803 75 2089
$0.00 8
2022 10
$11,215,803 81,503 0.298%
0.256%
0.000%
0.167%
$11,152,857 76 2090
$0.00 8
2022 11
$11,152,857 81,503 0.298%
0.256%
0.000%
0.167%
$11,089,806 77 2091
$0.00 8
2022 12
$11,089,806 81,503 0.298%
0.256%
0.000%
0.167%
$11,026,650 78 2092
$0.00 9
2023 1
$11,026,650 81,503 0.298%
0.256%
0.000%
0.167%
$10,963,389 79 2093
$0.00 9
2023 2
$10,963,389 81,503 0.298%
0.256%
0.000%
0.167%
$10,900,023 80 2094
$0.00 9
2023 3
$10,900,023 81,503 0.298%
0.256%
0.000%
0.167%
$10,836,551 81 2095
$0.00 9
2023 4
$10,836,551 81,503 0.298%
0.256%
0.000%
0.167%
$10,772,973 82 2096
$0.00 9
2023 5
$10,772,973 81,503 0.298%
0.256%
0.000%
0.167%
$10,709,289 83 2097
$0.00 9
2023 6
$10,709,289 81,503 0.298%
0.256%
0.000%
0.167%
$10,645,499 84 2098
$0.00 9
2023 7
$10,645,499 81,503 0.298%
0.256%
0.000%
0.167%
$10,581,602 85 2099
$0.00 9
2023 8
$10,581,602 81,503 0.298%
0.256%
0.000%
0.167%
$10,517,600 86 2100
$0.00 9
2023 9
$10,517,600 81,503 0.298%
0.256%
0.000%
0.167%
$10,453,490 87 2101
$0.00 9
2023 10
$10,453,490 81,503 0.298%
0.256%
0.000%
0.167%
$10,389,274 88 2102
$0.00 9
2023 11
$10,389,274 81,503 0.298%
0.256%
0.000%
0.167%
$10,324,950 89 2103
$0.00 9
2023 12
$10,324,950 81,503 0.298%
0.256%
0.000%
0.167%
$10,260,520 90 2104
$0.00 10 2024 1
$10,260,520 81,503 0.298%
0.256%
0.000%
0.167%
$10,195,982 91 2105
$0.00 10 2024 2
$10,195,982 81,503 0.298%
0.256%
0.000%
0.167%
$10,131,336 92 2106
$0.00 10 2024 3
$10,131,336 81,503 0.298%
0.256%
0.000%
0.167%
$10,066,583 93 2107
$0.00 10 2024 4
$10,066,583 81,503 0.298%
0.256%
0.000%
0.167%
$10,001,722 94 2108
$0.00 10 2024 5
$10,001,722 81,503 0.298%
0.256%
0.000%
0.167%
$9,936,752 95 2109
$0.00 10 2024 6
$9,936,752 81,503 0.298%
0.256%
0.000%
0.167%
$9,871,675 96 2110
$0.00 10 2024 7
$9,871,675 81,503 0.298%
0.256%
0.000%
0.167%
$9,806,489 97 2111
$0.00 10 2024 8
$9,806,489 81,503 0.298%
0.256%
0.000%
0.167%
$9,741,194 98 2112
$0.00 10 2024 9
$9,741,194 81,503 0.298%
0.256%
0.000%
0.167%
$9,675,791 99 2113
$0.00 10 2024 10
$9,675,791 81,503 0.298%
0.256%
0.000%
0.167%
$9,610,278 100 2114
$0.00 10 2024 11
$9,610,278 81,503 0.298%
0.256%
0.000%
0.167%
$9,544,656 101 2115
$0.00 10 2024 12
$9,544,656 81,503 0.298%
0.256%
0.000%
0.167%
$9,478,925 102 2116
$0.00 11 2025 1
$9,478,925 81,503 0.298%
0.256%
0.000%
0.167%
$9,413,085 103 2117
$0.00 11 2025 2
$9,413,085 81,503 0.298%
0.256%
0.000%
0.167%
$9,347,134 104 2118
$0.00 11 2025 3
$9,347,134 81,503 0.298%
0.256%
0.000%
0.167%
$9,281,074 105 2119
$0.00 11 2025 4
$9,281,074 81,503 0.298%
0.256%
0.000%
0.167%
$9,214,904 106 2120
$0.00 11 2025 5
$9,214,904 81,503 0.298%
0.256%
0.000%
0.167%
$9,148,623 107 2121
$0.00 11 2025 6
$9,148,623 81,503 0.298%
0.256%
0.000%
0.167%
$9,082,232 108 2122
$0.00 11 2025 7
$9,082,232 81,503 0.298%
0.256%
0.000%
0.167%
$9,015,730 109 2123
$0.00 11 2025 8
$9,015,730 81,503 0.298%
0.256%
0.000%
0.167%
$8,949,117 110 2124
$0.00 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
$8,949,117 81,503 0.298%
0.256%
0.000%
0.167%
$8,882,394 111 2125
$0.00 11 2025 10
$8,882,394 81,503 0.298%
0.256%
0.000%
0.167%
$8,815,559 112 2126
$0.00 11 2025 11
$8,815,559 81,503 0.298%
0.256%
0.000%
0.167%
$8,748,613 113 2127
$0.00 11 2025 12
$8,748,613 81,503 0.298%
0.256%
0.000%
0.167%
$8,681,555 114 2128
$0.00 12 2026 1
$8,681,555 81,503 0.298%
0.256%
0.000%
0.167%
$8,614,385 115 2129
$0.00 12 2026 2
$8,614,385 81,503 0.298%
0.256%
0.000%
0.167%
$8,547,104 116 2130
$0.00 12 2026 3
$8,547,104 81,503 0.298%
0.256%
0.000%
0.167%
$8,479,710 117 2131
$0.00 12 2026 4
$8,479,710 81,503 0.298%
0.256%
0.000%
0.167%
$8,412,204 118 2132
$0.00 12 2026 5
$8,412,204 81,503 0.298%
0.256%
0.000%
0.167%
$8,344,585 119 2133
$0.00 12 2026 6
$8,344,585 81,503 0.298%
0.256%
0.000%
0.167%
$8,276,854 120 2134
$0.00 12 2026 7
$8,276,854 81,503 0.298%
0.256%
0.000%
0.167%
$8,209,010 121 2135
$0.00 12 2026 8
$8,209,010 81,503 0.298%
0.256%
0.000%
0.167%
$8,141,053 122 2136
$0.00 12 2026 9
$8,141,053 81,503 0.298%
0.256%
0.000%
0.167%
$8,072,983 123 2137
$0.00 12 2026 10
$8,072,983 81,503 0.298%
0.256%
0.000%
0.167%
$8,004,799 124 2138
$0.00 12 2026 11
$8,004,799 81,503 0.298%
0.256%
0.000%
0.167%
$7,936,501 12 2026 12
$7,936,501 81,503 0.298%
0.256%
0.000%
0.167%
$7,868,090 13 2027 1
$7,868,090 81,503 0.298%
0.256%
0.000%
0.167%
$7,799,564 13 2027 2
$7,799,564 81,503 0.298%
0.256%
0.000%
0.167%
$7,730,925 13 2027 3
$7,730,925 81,503 0.298%
0.256%
0.000%
0.167%
$7,662,171 13 2027 4
$7,662,171 81,503 0.298%
0.256%
0.000%
0.167%
$7,593,302 13 2027 5
$7,593,302 81,503 0.298%
0.256%
0.000%
0.167%
$7,524,319 13 2027 6
$7,524,319 81,503 0.298%
0.256%
0.000%
0.167%
$7,455,221 13 2027 7
$7,455,221 81,503 0.298%
0.256%
0.000%
0.167%
$7,386,007 13 2027 8
$7,386,007 81,503 0.298%
0.256%
0.000%
0.167%
$7,316,678 13 2027 9
$7,316,678 81,503 0.298%
0.256%
0.000%
0.167%
$7,247,234 13 2027 10
$7,247,234 81,503 0.298%
0.256%
0.000%
0.167%
$7,177,674 13 2027 11
$7,177,674 81,503 0.298%
0.256%
0.000%
0.167%
$7,107,998 13 2027 12
$7,107,998 81,503 0.298%
0.256%
0.000%
0.167%
$7,038,206 14 2028 1
$7,038,206 81,503 0.298%
0.256%
0.000%
0.167%
$6,968,297 14 2028 2
$6,968,297 81,503 0.298%
0.256%
0.000%
0.167%
$6,898,272 14 2028 3
$6,898,272 81,503 0.298%
0.256%
0.000%
0.167%
$6,828,130 14 2028 4
$6,828,130 81,503 0.298%
0.256%
0.000%
0.167%
$6,757,872 14 2028 5
$6,757,872 81,503 0.298%
0.256%
0.000%
0.167%
$6,687,496 14 2028 6
$6,687,496 81,503 0.298%
0.256%
0.000%
0.167%
$6,617,003 14 2028 7
$6,617,003 81,503 0.298%
0.256%
0.000%
0.167%
$6,546,392 14 2028 8
$6,546,392 81,503 0.298%
0.256%
0.000%
0.167%
$6,475,664 14 2028 9
$6,475,664 81,503 0.298%
0.256%
0.000%
0.167%
$6,404,818 14 2028 10
$6,404,818 81,503 0.298%
0.256%
0.000%
0.167%
$6,333,854 14 2028 11
$6,333,854 81,503 0.298%
0.256%
0.000%
0.167%
$6,262,772 14 2028 12
$6,262,772 81,503 0.298%
0.256%
0.000%
0.167%
$6,191,571 15 2029 1
$6,191,571 81,503 0.298%
0.256%
0.000%
0.167%
$6,120,251 15 2029 2
$6,120,251 81,503 0.298%
0.256%
0.000%
0.167%
$6,048,813 15 2029 3
$6,048,813 81,503 0.298%
0.256%
0.000%
0.167%
$5,977,255 15 2029 4
$5,977,255 81,503 0.298%
0.256%
0.000%
0.167%
$5,905,578 15 2029 5
$5,905,578 81,503 0.298%
0.256%
0.000%
0.167%
$5,833,782 15 2029 6
$5,833,782 81,503 0.298%
0.256%
0.000%
0.167%
$5,761,866 15 2029 7
$5,761,866 81,503 0.298%
0.256%
0.000%
0.167%
$5,689,831 15 2029 8
$5,689,831 81,503 0.298%
0.256%
0.000%
0.167%
$5,617,675 15 2029 9
$5,617,675 81,503 0.298%
0.256%
0.000%
0.167%
$5,545,399 15 2029 10
$5,545,399 81,503 0.298%
0.256%
0.000%
0.167%
$5,473,002 15 2029 11
$5,473,002 81,503 0.298%
0.256%
0.000%
0.167%
$5,400,485 15 2029 12
$5,400,485 81,503 0.298%
0.256%
0.000%
0.167%
$5,327,847 16 2030 1
$5,327,847 81,503 0.298%
0.256%
0.000%
0.167%
$5,255,088 16 2030 2
$5,255,088 81,503 0.298%
0.256%
0.000%
0.167%
$5,182,208 16 2030 3
$5,182,208 81,503 0.298%
0.256%
0.000%
0.167%
$5,109,206 16 2030 4
$5,109,206 81,503 0.298%
0.256%
0.000%
0.167%
$5,036,082 16 2030 5
$5,036,082 81,503 0.298%
0.256%
0.000%
0.167%
$4,962,837 16 2030 6
$4,962,837 81,503 0.298%
0.256%
0.000%
0.167%
$4,889,469 16 2030 7
$4,889,469 81,503 0.298%
0.256%
0.000%
0.167%
$4,815,980 16 2030 8
$4,815,980 81,503 0.298%
0.256%
0.000%
0.167%
$4,742,367 16 2030 9
$4,742,367 81,503 0.298%
0.256%
0.000%
0.167%
$4,668,633 16 2030 10
$4,668,633 81,503 0.298%
0.256%
0.000%
0.167%
$4,594,775 16 2030 11
$4,594,775 81,503 0.298%
0.256%
0.000%
0.167%
$4,520,794 16 2030 12
$4,520,794 81,503 0.298%
0.256%
0.000%
0.167%
$4,446,690 17 2031 1
$4,446,690 81,503 0.298%
0.256%
0.000%
0.167%
$4,372,462 17 2031 2
$4,372,462 81,503 0.298%
0.256%
0.000%
0.167%
$4,298,111 17 2031 3
$4,298,111 81,503 0.298%
0.256%
0.000%
0.167%
$4,223,635 17 2031 4
$4,223,635 81,503 0.298%
0.256%
0.000%
0.167%
$4,149,036 17 2031 5
$4,149,036 81,503 0.298%
0.256%
0.000%
0.167%
$4,074,312 17 2031 6
$4,074,312 81,503 0.298%
0.256%
0.000%
0.167%
$3,999,464 17 2031 7
$3,999,464 81,503 0.298%
0.256%
0.000%
0.167%
$3,924,491 17 2031 8
$3,924,491 81,503 0.298%
0.256%
0.000%
0.167%
$3,849,393 17 2031 9
$3,849,393 81,503 0.298%
0.256%
0.000%
0.167%
$3,774,169 17 2031 10
$3,774,169 81,503 0.298%
0.256%
0.000%
0.167%
$3,698,821 17 2031 11
$3,698,821 81,503 0.298%
0.256%
0.000%
0.167%
$3,623,347 17 2031 12
$3,623,347 81,503 0.298%
0.256%
0.000%
0.167%
$3,547,747 18 2032 1
$3,547,747 88,912 0.298%
0.256%
0.000%
0.167%
$3,464,599 18 2032 2
$3,464,599 88,912 0.298%
0.256%
0.000%
0.167%
$3,381,313 18 2032 3
$3,381,313 88,912 0.298%
0.256%
0.000%
0.167%
$3,297,888 18 2032 4
$3,297,888 88,912 0.298%
0.256%
0.000%
0.167%
$3,214,324 18 2032 5
$3,214,324 88,912 0.298%
0.256%
0.000%
0.167%
$3,130,620 18 2032 6
$3,130,620 88,912 0.298%
0.256%
0.000%
0.167%
$3,046,777 18 2032 7
$3,046,777 88,912 0.298%
0.256%
0.000%
0.167%
$2,962,795 18 2032 8
$2,962,795 88,912 0.298%
0.256%
0.000%
0.167%
$2,878,672 18 2032 9
$2,878,672 88,912 0.298%
0.256%
0.000%
0.167%
$2,794,410 18 2032 10
$2,794,410 88,912 0.298%
0.256%
0.000%
0.167%
$2,710,006 18 2032 11
$2,710,006 88,912 0.298%
0.256%
0.000%
0.167%
$2,625,462 18 2032 12
$2,625,462 88,912 0.298%
0.256%
0.000%
0.167%
$2,540,778
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$0
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 - 362 1
2015 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Licensee 5 1
2015 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
DFS Report Year:
2015 1
2015 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 1
2015 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2014 1
2015 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Y 1
2015 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Return on Earnings: 0%
1 2015 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Inflation Rate: 0%
1 2015 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Other Rates: 0%
1 2015 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
0%
2 2016 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Inflation Rate: 0%
2 2016 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Other Rates 0%
2 2016 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Minimum Formula:
2 2016 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
End Balance:
2 2016 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)
Year Expense:
Contributions:
2 2016 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 Insert Expense 2
2016 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 Insert Expense 2
2016 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
3 2017 Insert Expense 2
2016 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
4 2018 Insert Expense 2
2016 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
5 2019 Insert Expense 2
2016 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
6 2020 Insert Expense 3
2017 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
7 2021 Insert Expense 3
2017 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
8 2022 Insert Expense 3
2017 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
9 2023 Insert Expense 3
2017 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
10 2024 Insert Expense 3
2017 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
11 2025 Insert Expense 3
2017 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 Insert Expense 3
2017 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 Insert Expense 3
2017 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 Insert Expense 3
2017 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 Insert Expense 3
2017 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 Insert Expense 3
2017 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 Insert Expense 3
2017 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 Insert Expense 4
2018 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 Insert Expense 4
2018 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 Insert Expense 4
2018 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 Insert Expense 4
2018 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 Insert Expense 4
2018 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 Insert Expense 4
2018 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 Insert Expense 4
2018 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 Insert Expense 4
2018 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 Insert Expense 4
2018 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 Insert Expense 4
2018 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 Insert Expense 4
2018 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 Insert Expense 4
2018 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 Insert Expense 5
2019 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 Insert Expense 5
2019 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 Insert Expense 5
2019 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 Insert Expense 5
2019 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 Insert Expense 5
2019 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 Insert Expense 5
2019 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 Insert Expense 5
2019 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 Insert Expense 5
2019 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 Insert Expense 5
2019 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 Insert Expense 5
2019 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 Insert Expense 5
2019 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 Insert Expense 5
2019 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 Insert Expense 6
2020 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 Insert Expense 6
2020 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 Insert Expense 6
2020 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 Insert Expense 6
2020 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 Insert Expense 6
2020 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 Insert Expense 6
2020 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 Insert Expense 6
2020 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 Insert Expense 6
2020 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 Insert Expense 6
2020 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 Insert Expense 6
2020 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 Insert Expense 6
2020 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 Insert Expense 6
2020 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 Insert Expense 7
2021 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 Insert Expense 7
2021 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 Insert Expense 7
2021 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 Insert Expense 7
2021 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 Insert Expense 7
2021 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 Insert Expense 7
2021 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 Insert Expense 7
2021 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 Insert Expense 7
2021 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
62 2076 7
2021 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
63 2077 7
2021 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
64 2078 7
2021 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
65 2079 7
2021 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
66 2080 8
2022 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
67 2081 8
2022 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
68 2082 8
2022 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
69 2083 8
2022 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
70 2084 8
2022 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
71 2085 8
2022 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
72 2086 8
2022 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
73 2087 8
2022 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
74 2088 8
2022 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
75 2089 8
2022 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
76 2090 8
2022 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
77 2091 8
2022 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
78 2092 9
2023 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
79 2093 9
2023 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
80 2094 9
2023 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
81 2095 9
2023 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
82 2096 9
2023 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
83 2097 9
2023 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
84 2098 9
2023 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
85 2099 9
2023 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
86 2100 9
2023 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
87 2101 9
2023 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
88 2102 9
2023 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
89 2103 9
2023 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
90 2104 10 2024 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
91 2105 10 2024 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
92 2106 10 2024 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
93 2107 10 2024 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
94 2108 10 2024 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
95 2109 10 2024 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
96 2110 10 2024 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
97 2111 10 2024 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
98 2112 10 2024 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
99 2113 10 2024 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
100 2114 10 2024 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
101 2115 10 2024 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
102 2116 11 2025 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
103 2117 11 2025 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
104 2118 11 2025 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
105 2119 11 2025 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
106 2120 11 2025 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
107 2121 11 2025 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
108 2122 11 2025 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
109 2123 11 2025 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
110 2124 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
111 2125 11 2025 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
112 2126 11 2025 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
113 2127 11 2025 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
114 2128 12 2026 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
115 2129 12 2026 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
116 2130 12 2026 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
117 2131 12 2026 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
118 2132 12 2026 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
119 2133 12 2026 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
120 2134 12 2026 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
121 2135 12 2026 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
122 2136 12 2026 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
123 2137 12 2026 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
124 2138 12 2026 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)Year Month Beg Balance:
Expenses:
Contributions: Return on Earnings: Inflation Rate: Other Rates:
Rate of Return:
End Balance:
San Onofre Nuclear Generating Station, Unit 3 1
2015 1
$0
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 - 362 1
2015 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Licensee 6 1
2015 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
DFS Report Year:
2015 1
2015 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 1
2015 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2014 1
2015 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Y 1
2015 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Return on Earnings: 0%
1 2015 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Inflation Rate: 0%
1 2015 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Operations Other Rates: 0%
1 2015 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
0%
2 2016 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Inflation Rate: 0%
2 2016 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Decommissioning Other Rates 0%
2 2016 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Minimum Formula:
2 2016 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
End Balance:
2 2016 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
Year (Nom)
Year Expense:
Contributions:
2 2016 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
1 2015 Insert Expense 2
2016 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
2 2016 Insert Expense 2
2016 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
3 2017 Insert Expense 2
2016 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
4 2018 Insert Expense 2
2016 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
5 2019 Insert Expense 2
2016 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
6 2020 Insert Expense 3
2017 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
7 2021 Insert Expense 3
2017 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
8 2022 Insert Expense 3
2017 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
9 2023 Insert Expense 3
2017 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
10 2024 Insert Expense 3
2017 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
11 2025 Insert Expense 3
2017 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 Insert Expense 3
2017 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 Insert Expense 3
2017 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 Insert Expense 3
2017 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 Insert Expense 3
2017 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 Insert Expense 3
2017 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 Insert Expense 3
2017 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 Insert Expense 4
2018 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 Insert Expense 4
2018 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 Insert Expense 4
2018 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 Insert Expense 4
2018 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 Insert Expense 4
2018 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 Insert Expense 4
2018 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 Insert Expense 4
2018 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 Insert Expense 4
2018 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 Insert Expense 4
2018 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 Insert Expense 4
2018 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 Insert Expense 4
2018 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 Insert Expense 4
2018 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 Insert Expense 5
2019 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 Insert Expense 5
2019 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 Insert Expense 5
2019 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 Insert Expense 5
2019 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 Insert Expense 5
2019 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 Insert Expense 5
2019 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 Insert Expense 5
2019 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 Insert Expense 5
2019 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 Insert Expense 5
2019 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 Insert Expense 5
2019 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 Insert Expense 5
2019 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 Insert Expense 5
2019 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 Insert Expense 6
2020 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 Insert Expense 6
2020 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 Insert Expense 6
2020 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 Insert Expense 6
2020 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 Insert Expense 6
2020 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 Insert Expense 6
2020 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 Insert Expense 6
2020 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 Insert Expense 6
2020 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 Insert Expense 6
2020 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 Insert Expense 6
2020 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 Insert Expense 6
2020 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 Insert Expense 6
2020 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 Insert Expense 7
2021 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 Insert Expense 7
2021 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 Insert Expense 7
2021 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 Insert Expense 7
2021 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 Insert Expense 7
2021 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 Insert Expense 7
2021 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 Insert Expense 7
2021 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 Insert Expense 7
2021 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
62 2076 7
2021 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
63 2077 7
2021 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
64 2078 7
2021 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
65 2079 7
2021 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
66 2080 8
2022 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
67 2081 8
2022 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
68 2082 8
2022 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
69 2083 8
2022 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
70 2084 8
2022 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
71 2085 8
2022 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
72 2086 8
2022 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
73 2087 8
2022 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
74 2088 8
2022 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
75 2089 8
2022 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
76 2090 8
2022 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
77 2091 8
2022 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
78 2092 9
2023 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
79 2093 9
2023 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
80 2094 9
2023 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
81 2095 9
2023 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
82 2096 9
2023 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
83 2097 9
2023 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
84 2098 9
2023 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
85 2099 9
2023 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
86 2100 9
2023 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
87 2101 9
2023 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
88 2102 9
2023 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
89 2103 9
2023 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
90 2104 10 2024 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
91 2105 10 2024 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
92 2106 10 2024 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
93 2107 10 2024 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
94 2108 10 2024 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
95 2109 10 2024 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
96 2110 10 2024 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
97 2111 10 2024 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
98 2112 10 2024 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
99 2113 10 2024 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
100 2114 10 2024 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
101 2115 10 2024 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
102 2116 11 2025 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
103 2117 11 2025 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
104 2118 11 2025 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
105 2119 11 2025 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
106 2120 11 2025 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
107 2121 11 2025 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
108 2122 11 2025 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
109 2123 11 2025 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
110 2124 Decommissioning Return on Earnings:
Site-Specific Cost Estimate (Y/N):
Site-Specific Cost Estimate Amount:
Plant Name:
Docket No.
Licensee Name:
Beginning Balance as of 12/31/14 Beginning Month of Decommissioning Activities:
Beginning Year of Decommissioning:
11 2025 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
111 2125 11 2025 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
112 2126 11 2025 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
113 2127 11 2025 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
114 2128 12 2026 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
115 2129 12 2026 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
116 2130 12 2026 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
117 2131 12 2026 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
118 2132 12 2026 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
119 2133 12 2026 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
120 2134 12 2026 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
121 2135 12 2026 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
122 2136 12 2026 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
123 2137 12 2026 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
124 2138 12 2026 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
12 2026 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
13 2027 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
14 2028 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
15 2029 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
16 2030 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
17 2031 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
18 2032 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
19 2033 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
20 2034 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
21 2035 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
22 2036 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
23 2037 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
24 2038 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
25 2039 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
26 2040 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
27 2041 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
28 2042 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
29 2043 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
30 2044 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
31 2045 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
32 2046 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
33 2047 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
34 2048 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
35 2049 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
36 2050 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
37 2051 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
38 2052 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
39 2053 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
40 2054 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
41 2055 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
42 2056 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
43 2057 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
44 2058 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
45 2059 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
46 2060 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
47 2061 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
48 2062 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
49 2063 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
50 2064 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
51 2065 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
52 2066 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
53 2067 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
54 2068 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
55 2069 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
56 2070 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
57 2071 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
58 2072 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
59 2073 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
60 2074 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 1
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 2
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 3
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 4
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 5
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 6
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 7
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 8
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 9
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 10
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 11
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!
61 2075 12
- VALUE!
- VALUE!
0.000%
0.000%
0.000%
0.167%
- VALUE!