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 Decommissioining Funding Assurance Analysis As of December 31, 2009 For Plant Name: San Onofre Unit 1 Docket Number: 50-206 1 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $28,600,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
SCE 80.00% $156,000,000 SDG&E 20.00% $76,700,000 Total Trust Fund Balance $232,700,000 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% 0.00% N/A 2.00%
5 Current Status of Reactor (DECOM, SAFSTOR, ENTOMB): DECOM 6 Projected/Actual Start-Date of Decommissioining Activities (Year): N/A 7 Projected End-Date of Decommissioing Activities (Year): 2010 Note: According to the submittal, the licensees' DFT exceeds the remaining obligation for the radiological costs associated with terminating the site license.
Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2010 For Plant Name: San Onofre Unit 1 Docket Number: 50-206 1 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $93,700,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
SCE 80.00% $168,800,000 SDG&E 20.00% $85,600,000 Total Trust Fund Balance $254,400,000 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% 0.00% N/A 2.00%
5 Current Status of Reactor (DECOM, SAFSTOR, ENTOMB): SAFSTOR 6 Projected/Actual Start-Date of Decommissioining Activities (Year): 2000 7 Projected End-Date of Decommissioing Activities (Year): 2030 Note: According to the submittal, the licensees' DFT exceeds the remaining obligation for the radiological costs associated with terminating the site license.
Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2011 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 1 Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c): $397,700,000 Estimated Cost of Decommissioing Activities as Stated in Most Recent SSCE update: $672,400,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $176,300,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $177,900,000 San Diego Gas & Elec 20.00% $89,300,000 Total Trust Fund Balance $267,200,000 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% N/A 2.00%
5 Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v): None 6 Any modifications to licensee's method of providing financial assurance since last report: None 7 Any material changes to trust agreements: None DECOMMISSIONING STATUS Current Status of Reactor (DECOM, SAFSTOR, ENTOMB): DECOM/SAFSTOR Projected/Actual Start-Date of Decommissioining Activities (Year): 2000 Projected End-Date of Decommissioing Activities (Year): 2030 (Note 1)
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. "
RAI for annual decom cost breakdown Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _Shawn W. Harwell____________________________ Date: ____5/11/2012________ Formulas verified by: Clayton Pittiglio
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance + Contribution - Cost) * (1 + ERR) = End Balance Reporting Year: 2012 Current Amount Reported in DTF: $267,200,000 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 (Note 1)
Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Year / Future Collections/ Payment Payment Beginning Balance Contributions to Amount Rate of Return Projected
- Year (2012 $): Fund: (2012 $): on Earnings: Earnings: End Balance (2012 $):
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
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 Projected End-Balance of DTF: $387,666,345 Financial Assurance Met (Y/N): Y Sinature: Shawn W. Harwell Date: 11/26/2012
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2012 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 1 Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c): $431,400,000 Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update: $694,700,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $184,400,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $197,900,000 San Diego Gas & Elec 20.00% $97,800,000 Total Trust Fund Balance $295,700,000 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% 0.00% N/A 2.00%
5 Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v): None 6 Any modifications to licensee's method of providing financial assurance since last report: None 7 Any material changes to trust agreements: None DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: $510,300,000 Amount Spent of Decommissioning Over the Previous Calendar Year: Not Provided Remaining Balance of Any Decommissioning Funds: $295,700,000 Amount Provided by Other Financial Assurance Methods: $0 (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $184,400,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: Not Provided Decommissioning Criteria for SSCE Basis Provided? Provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 -
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% Not Provided Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
Datasheet 1 San Diego Gas & Elec 20.00% Total Trust Fund Balance $0 (B) The projected cost of spent fuel management until transfer of possession to DOE: sh (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan -
Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2013 Current Amount Reported in DTF: $295,700,000 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Year /
Payment Beginning Balance Payment Amount Rate of Return Projected End Balance
- Year (2011$): (2011$): on Earnings: Earnings: (2012 $):
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 Projected End-Balance of DTF: $535,619,620 Financial Assurance Met (Y/N): Y Sinature: Kosmas Lois Date: 11/12/2013
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2013 Current Amount Reported in DTF: not provided Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Year / Payment Payment Beginning Balance Amount Rate of Return End Balance
- Year (2012$): (2012$): on Earnings: Projected Earnings: (2012 $):
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 Projected End-Balance of DTF: $0 Financial Assurance Met (Y/N): Y Sinature: Kosmas Lois Date: 11/12/2013
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2013 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 1 Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c): $433,700,000 Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update: $713,000,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $191,600,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $195,070,800 San Diego Gas & Elec 20.00% $96,552,000 Total Trust Fund Balance $291,622,800 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% 0.00% N/A 2.00%
5 Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v): None 6 Any modifications to licensee's method of providing financial assurance since last report: None 7 Any material changes to trust agreements: None DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: $521,400,000 Amount Spent of Decommissioning Over the Previous Calendar Year: $764,000 Remaining Balance of Any Decommissioning Funds: $291,622,800 Amount Provided by Other Financial Assurance Methods: None (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $191,600,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: $10,442,000 Decommissioning Criteria for SSCE Basis Provided? Provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $12,219,200 Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
Datasheet 1 San Diego Gas & Elec 20.00% $6,048,000 Total Trust Fund Balance $18,267,200 (B) The projected cost of spent fuel management until transfer of possession to DOE: $11,800,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Spreadsheet created by: Aaron Szabo, Shawn Harwell Signature: _______________________________________________ Date: ______________________ Formulas verified by: Clayton Pittiglio
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2014 Current Amount Reported in DTF: $291,622,800 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Projected End-Balance of DTF: N/A Financial Assurance Met (Y/N)*: Y Sinature: Shawn W. Harwell Date: 10/20/2014
- Remaining decommissioning costs are fully funded by current funds in DTF
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2014 Current Amount Reported in DTF: $18,267,200 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Projected End-Balance of DTF: N/A Financial Assurance Met (Y/N)*: Y Sinature: Shawn W. Harwell Date: 10/20/2014
- Remaining spent fuel management costs fully funded by designated (by percentage) DTF dollars
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2014 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 1 Calculated NRC Formula Amount Pursuant to 10 CFR 50.75(b) and (c): $437,000,000 Estimated Total Cost of Decommissioning Activities as Stated in Most Recent SSCE update: $653,900,000 Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $115,500,000 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $230,100,000 San Diego Gas & Elec 20.00% $131,400,000 Total Trust Fund Balance $361,500,000 3 Schedule of the annual amounts remaining to be collected: (Provided/None) None 4 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)
Rate of Rate(s) of Escalation Real Rate Return on Other Rate of Return Earnings Factors 2.00% 0.00% N/A 2.00%
5 Any contracts upon which the licensee is relying pursuant to 10 CFR 50.75(e)(1)(v): None 6 Any modifications to licensee's method of providing financial assurance since last report: None 7 Any material changes to trust agreements: None DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: $538,400,000 Amount Spent of Decommissioning Over the Previous Calendar Year: $4,730,208 Remaining Balance of Any Decommissioning Funds: $361,500,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $115,500,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year:
Decommissioning Criteria for SSCE Basis Provided?
(C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 -
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00%
Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Datasheet 1 San Diego Gas & Elec 20.00% Total Trust Fund Balance $0 (B) The projected cost of spent fuel management until transfer of possession to DOE:
(C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan -
Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
San Onofre Nuclear Gernerating Station, Unit 1 Decommissioing/SAFSTOR Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2015 Current Amount Reported in DTF: $361,500,000 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Year /
Payment Beginning Balance Payment Amount Rate of Return Projected End Balance
- Year (2011$): (2011$): on Earnings: Earnings: (2012 $):
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 Projected End-Balance of DTF: $654,807,213 Financial Assurance Met (Y/N): Y Sinature: Nnewton Date: 08/17/2015
San Onofre Nuclear Gernerating Station, Unit 1 Spent Fuel Management Cost Analysis (Beginning Balance - Cost) * (1 + ERR) = End Balance Reporting Year: 2015 Current Amount Reported in DTF: $0 Rate of Return During SAFSTOR/Decom: 2.00%
Projected End-Date of Decom Activities: 2030 Escalation Rate (if applicable): 0.00%
Real Rate of Return: 2.00%
Year / Payment Payment Beginning Balance Amount Rate of Return End Balance
- Year (2012$): (2012$): on Earnings: Projected Earnings: (2012 $):
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 Projected End-Balance of DTF: $0 Financial Assurance Met (Y/N): Y Sinature: Nnewton Date: 08/17/2015
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2016 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: See SSCE Amount Spent of Decommissioning Over the Previous Calendar Year: $500,000 Remaining Balance of Any Decommissioning Funds: $206,300,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $121,500,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: provided Decommissioning Criteria for SSCE Basis Provided? provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00% $45,300,000 San Diego Gas & Elec 20.00% *total fund Total Trust Fund Balance $45,300,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $5,200,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2016 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 2 Docket Number: 50-361 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: $210,700,000 Amount Spent of Decommissioning Over the Previous Calendar Year: $210,700,000 Remaining Balance of Any Decommissioning Funds: $842,300,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $871,500,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: provided Decommissioning Criteria for SSCE Basis Provided? provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison $418,100,000 San Diego Gas & Elec *total fund Anaheim Riverside Total Trust Fund Balance $418,100,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $432,500,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2016 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 3 Docket Number: 50-362 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: $210,800,000 Amount Spent of Decommissioning Over the Previous Calendar Year: $210,800,000 Remaining Balance of Any Decommissioning Funds: $876,400,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $916,900,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: provided Decommissioning Criteria for SSCE Basis Provided? provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison $448,000,000 San Diego Gas & Elec *total fund Anaheim Riverside Total Trust Fund Balance $448,000,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $468,700,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Decommissioining Funding Assurance Analysis As of December 31, 2017 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 1 Docket Number: 50-206 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning: See SSCE Amount Spent of Decommissioning Over the Previous Calendar Year: $1,300,000 Remaining Balance of Any Decommissioning Funds: $454,000,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $75,500,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: Not provided/compared w past report Decommissioning Criteria for SSCE Basis Provided? Provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 -
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison 80.00%
San Diego Gas & Elec 20.00% Total Trust Fund Balance $454,000,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $45,600,000 (C)
If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan -
Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 9/17/18 Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2017 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 2 Docket Number: 50-361 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year: $149,500,000 Remaining Balance of Any Decommissioning Funds: $1,618,000,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $711,800,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: provided Decommissioning Criteria for SSCE Basis Provided? provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison $1,180,400,000 San Diego Gas & Elec $357,500,000 Anaheim $52,200,000 Riverside $27,900,000 Total Trust Fund Balance $1,618,000,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $428,000,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Datasheet 1 Decommissioining Funding Assurance Analysis As of December 31, 2017 For Plant Name: San Onofre Nuclear Gernerating Station, Unit 3 Docket Number: 50-362 DFP - 10 CFR 50.82(a)(8)(v)
(A) Cumulative Amount Spent on Decommissioning:
Amount Spent of Decommissioning Over the Previous Calendar Year:
Remaining Balance of Any Decommissioning Funds: $153,500,000 Amount Provided by Other Financial Assurance Methods: none (B) Estimated Cost of Remaining Decommissioing Activities as Stated in Most Recent SSCE update: $705,000,000 Difference Between Actual and Estimated Costs For Work Performed During Previous Year: provided Decommissioning Criteria for SSCE Basis Provided? provided (C) Any modifications to licensee's method of providing financial assurance since last report: None (D) Any material changes to trust agreements or financial assurance contracts: None 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 - N/A DFP - 10 CFR 50.82(a)(8)(vii)
(A) The total amount of dollars accumulated at the end of the appropriate year designated for managing irradiated fuel: (see below)
Licensee: % Owned: Amount in Trust Fund:
Southern Cal Edison $1,370,900,000 San Diego Gas & Elec $412,500,000 Anaheim $52,200,000 Riverside $30,800,000 Total Trust Fund Balance $1,866,400,000 (B) The projected cost of spent fuel management until transfer of possession to DOE: $469,900,000 (C) If the funds accumulated do not cover the projected cost, provide a plan to obtain addional funds to cover the cost below:
Financial Assurance Plan - N/A Signature: NNewton Spreadsheet created by: Aaron Szabo, Shawn Harwell Date: 8/17/2015 Formulas verified by: Clayton Pittiglio
Plant Name: San Onofre Nuclear Generating Station, Unit 2 Docket Number: 50 - 361 Month: Day: Year:
Date of Operation: 12 31 2014 Termination of Operations: 12 31 2014 1 The minimum financial assurance (MFA) licensee estimate pursuant to 10 CFR 50.75(b) & (c): $528,200,000 Did the licensee identify the amount of estimated radiological funds? Y Is there a difference between the MFA estimated by the licensee and the NRC? N Does the licensee provide a reason for the differntial? N/A Is an RAI needed? N The site-specific cost estimate provided by the licensee: $939,400,000 Did the licensee provide a site-specific cost estimate? Y Is the licensee assuring to the site-specific cost estimate? Y Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)? Y Is an RAI needed? N 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Decom Category Licensee: % Owned Amount in Trust Fund:
Responsibility (1/2)
SCE 78.21% 75.7363% 1 $671,175,091 NOTE: Licensee provided gross total amount remaining for radiological decommissioning as of 12/30/2014. Accordingly, staff SDG&E 20.00% 20.0000% 1 $177,240,000 applied percentages to the total, distributing both available funds and total costs, via pro-rata share, among all 4 responsible parties.
Anaheim 0.00% 2.4737% 1 $21,921,929 Riverside 1.79% 1.7900% 1 $15,862,980 Licensee 5 $0 Licensee 6 $0 Total Trust Fund Balance: $886,200,000 Did the licensee identify the amount in the trust fund is for radiological decommissioning? Y Did the licensee state that the amount in the trust fund is an after-tax amount? Y Is an RAI needed? N 3 Schedule of the annual amounts remaining to be collected: (provided/none) Provided Is an RAI needed? N 4 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:
Operations Decommissioning Return on Return on Licensee: Inflation Rate Other Rates Real Rate of Return Inflation Rate Other Rates Real Rate of Return Earnings Earnings SCE 3.58% 3.07% 0.00% 2.00% 3.58% 3.07% 0.00% 2.00%
SDG&E 3.58% 3.07% 0.00% 2.00% 3.58% 3.07% 0.00% 2.00%
Anaheim 3.58% 3.07% 0.00% 2.00% 3.58% 3.07% 0.00% 2.00%
Riverside 3.58% 3.07% 0.00% 2.00% 3.58% 3.07% 0.00% 2.00%
Licensee 5 2.00% 2.00%
Licensee 6 2.00% 2.00%
Did the licensee provide the rate of return on earnings? Y Did the licensee provide the inflation or escalation rate? Y Did the licensee provide the rate(s) of other factors? N Did the licensee provide the real rate of return? N PUC Verified? Y Is the real rate of return for decommissioning the same as the operational period? Y Is an RAI needed? N 5 Any contracts upon which the licensee is relying? N Is an RAI needed? N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? N Is an RAI needed? N 7 Any material changes to trust agreements? N Is an RAI needed? 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)
First Analyst Signature: R. Turtil Date: July 13, 2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Plant Name: San Onofre Nuclear Generating Station, Unit 2 Docket Number: 50 - 361 Month: Day: Year:
Date of Operation: 12 31 0 Termination of Operations: 12 31 2014 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $0 Did the licensee identify the amount of estimated radiological funds? (Y/N)
Is there a difference between the MFA estimated by the licensee and the NRC? (Y/N)
Does the licensee provide a reason for the differntial? (Y/N)
Did the RAI resolve all open issues? (Y/N)
The site-specific cost estimate provided by the licensee: $0 Did the licensee provide a site-specific cost estimate? (Y/N)
Is the licensee assuring to the site-specific cost estimate? (Y/N)
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)? (Y/N)
Did the RAI resolve all open issues? (Y/N) 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Decom Category Licensee: % Owned Amount in Trust Fund:
Responsibility (1/2)
SCE $0 SDG&E $0 Anaheim $0 Riverside $0 Licensee 5 $0 Licensee 6 $0 Total Trust Fund Balance: $0 Did the licensee identify the amount in the trust fund is for radiological decommissioning? (Y/N)
Did the licensee state that the amount in the trust fund is an after-tax amount? (Y/N)
Did the RAI resolve all open issues? (Y/N) 3 Schedule of the annual amounts remaining to be collected: (Provided/None)
Did the RAI resolve all open issues? (Y/N) 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Operations Decommissioning Return on Return on Licensee: Inflation Rate Other Rates Real Rate of Return Inflation Rate Other Rates Real Rate of Return Earnings Earnings SCE 2.00% 2.00%
SDG&E 2.00% 2.00%
Anaheim 2.00% 2.00%
Riverside 2.00% 2.00%
Licensee 5 2.00% 2.00%
Licensee 6 2.00% 2.00%
Did the licensee provide the rate of return on earnings? (Y/N)
Did the licensee provide the inflation or escalation rate? (Y/N)
Did the licensee provide the rate(s) of other factors? (Y/N)
Did the licensee provide the real rate of return? (Y/N)
PUC Verified? (Y/N)
Is the real rate of return for decommissioning the same as the operational period? (Y/N)
Did the RAI resolve all open issues? (Y/N) 5 Any contracts upon which the licensee is relying? (Y/N)
Did the RAI resolve all open issues? (Y/N) 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N)
Did the RAI resolve all open issues? (Y/N) 7 Any material changes to trust agreements? (Y/N)
Did the RAI resolve all open issues? (Y/N)
If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
First Analyst Signature:
Date:
Second Analyst Signature:
Date:
San Onofre Nuclear Generating Station, Unit Plant Name: Docket Number: 50 - 361 2
Month: Day: Year:
Date of Operation: 12 31 2014 Termination of Operations: 12 31 2014 Latest Month Latest Month BWR/PWR MWt 1986$ ECI Base Lx Lx Px Base Px Fx Ex Bx Px Fx 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 NRC Minimum: $523,105,465 Site-Specific: $939,400,000
% Decom Category Amount of NRC End Balance (From Cash End Balance plus Licensee: % Owned Amount in Trust Fund: Other Assurances? Assurance Amount? Does Licensee Pass?
Responsibility (1/2) Minimum/Site Specific: Flow Analysis Sheets) Assurance Total SCE 78.21% 75.74% 1 $711,466,802 $671,175,091 $101,129,683 N $0 $101,129,683 Yes SDG&E 20.00% 20.00% 1 $187,880,000 $177,240,000 $34,940,921 N $0 $34,940,921 Yes Anaheim 0.00% 2.47% 1 $23,237,938 $21,921,929 $3,303,099 N $0 $3,303,099 Yes Riverside 1.79% 1.79% 1 $16,815,260 $15,862,980 $2,394,147 N $0 $2,394,147 Yes Totals $939,400,000 $886,200,000 $141,767,850 $0 $141,767,850 Yes 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.
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: Plant Name: 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 Docket No. 50 - 361 1 2015 2 $668,994,398 $ 3,293,828 $ - 0.298% 0.256% 0.000% 0.167% $666,810,071 Licensee Name: SCE 1 2015 3 $666,810,071 $ 3,293,828 $ - 0.298% 0.256% 0.000% 0.167% $664,622,104 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $660,235,223 $ 3,293,828 $ - 0.298% 0.256% 0.000% 0.167% $658,036,298 Beginning Year of Decommissioning: 2014 1 2015 7 $658,036,298 $ 3,293,828 $ - 0.298% 0.256% 0.000% 0.167% $655,833,708 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $655,833,708 $ 3,293,828 $ - 0.298% 0.256% 0.000% 0.167% $653,627,446 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 361 1 2015 2 $177,148,274 $ 869,815 $ 483,333.33 0.298% 0.256% 0.000% 0.167% $177,056,396 Licensee Name: SDG&E 1 2015 3 $177,056,396 $ 869,815 $ 483,333.33 0.298% 0.256% 0.000% 0.167% $176,964,364 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $176,779,841 $ 869,815 $ 483,333.33 0.298% 0.256% 0.000% 0.167% $176,687,348 Beginning Year of Decommissioning: 2014 1 2015 7 $176,687,348 $ 869,815 $ 483,333.33 0.298% 0.256% 0.000% 0.167% $176,594,701 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $176,594,701 $ 869,815 $ 483,333.33 0.298% 0.256% 0.000% 0.167% $176,501,900 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 361 1 2015 2 $21,850,704 $ 107,583 $ - 0.298% 0.256% 0.000% 0.167% $21,779,359 Licensee Name: Anaheim 1 2015 3 $21,779,359 $ 107,583 $ - 0.298% 0.256% 0.000% 0.167% $21,707,896 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $21,564,611 $ 107,583 $ - 0.298% 0.256% 0.000% 0.167% $21,492,790 Beginning Year of Decommissioning: 2014 1 2015 7 $21,492,790 $ 107,583 $ - 0.298% 0.256% 0.000% 0.167% $21,420,849 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $21,420,849 $ 107,583 $ - 0.298% 0.256% 0.000% 0.167% $21,348,788 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 361 1 2015 2 $15,811,440 $ 77,848 $ - 0.298% 0.256% 0.000% 0.167% $15,759,814 Licensee Name: Riverside 1 2015 3 $15,759,814 $ 77,848 $ - 0.298% 0.256% 0.000% 0.167% $15,708,103 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $15,604,420 $ 77,848 $ - 0.298% 0.256% 0.000% 0.167% $15,552,449 Beginning Year of Decommissioning: 2014 1 2015 7 $15,552,449 $ 77,848 $ - 0.298% 0.256% 0.000% 0.167% $15,500,392 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $15,500,392 $ 77,848 $ - 0.298% 0.256% 0.000% 0.167% $15,448,248 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: San Onofre Nuclear Generating Station, Unit 2 1 2015 1 $0 #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Docket No. 50 - 361 1 2015 2 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Licensee Name: Licensee 5 1 2015 3 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Balance as of 12/31/14 $ -
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! Beginning Month of Decommissioning Activities: 12 1 2015 6 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Year of Decommissioning: 2014 1 2015 7 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate (Y/N): Y 1 2015 8 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate Amount: $ -
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! Decommissioning Return on Earnings: 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 $ - $ -
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: Plant Name: San Onofre Nuclear Generating Station, Unit 2 1 2015 1 $0 #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Docket No. 50 - 361 1 2015 2 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Licensee Name: Licensee 6 1 2015 3 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Balance as of 12/31/14 $ -
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! Beginning Month of Decommissioning Activities: 12 1 2015 6 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Year of Decommissioning: 2014 1 2015 7 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate (Y/N): Y 1 2015 8 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate Amount: $ -
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! Decommissioning Return on Earnings: 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 $ - $ -
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!
Plant Name: San Onofre Nuclear Generating Station, Unit 3 Docket Number: 50 - 362 Month: Day: Year:
Date of Operation: 12 31 2014 Termination of Operations: 12 31 2014 1 The minimum financial assurance (MFA) licensee estimate pursuant to 10 CFR 50.75(b) & (c): $528,200,000 Did the licensee identify the amount of estimated radiological funds? Y Is there a difference between the MFA estimated by the licensee and the NRC? N Does the licensee provide a reason for the differntial? N Is an RAI needed? N The site-specific cost estimate provided by the licensee: $983,500,000 Did the licensee provide a site-specific cost estimate? Y Is the licensee assuring to the site-specific cost estimate? Y Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)? Y Is an RAI needed? N 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Decom Category Licensee: % Owned Amount in Trust Fund:
Responsibility (1/2)
SCE 78.21% 75.7475% 1 $703,921,518 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.
SDG&E 20.00% 20.0000% 1 $185,860,000 Anaheim 0.00% 2.4625% 1 $22,884,013 Riverside 1.79% 1.7900% 1 $16,634,470 Licensee 5 $0 Licensee 6 $0 Total Trust Fund Balance: $929,300,000 Did the licensee identify the amount in the trust fund is for radiological decommissioning? Y Did the licensee state that the amount in the trust fund is an after-tax amount? Y Is an RAI needed? N 3 Schedule of the annual amounts remaining to be collected: (provided/none) Provided Is an RAI needed? N 4 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:
Operations Decommissioning Return on Return on Licensee: Inflation Rate Other Rates Real Rate of Return Inflation Rate Other Rates Real Rate of Return Earnings Earnings SCE 2.00% 3.58% 3.07% 0.00% 2.00%
SDG&E 2.00% 3.58% 3.07% 0.00% 2.00%
Anaheim 2.00% 3.58% 3.07% 0.00% 2.00%
Riverside 2.00% 3.58% 3.07% 0.00% 2.00%
Licensee 5 2.00% 2.00%
Licensee 6 2.00% 2.00%
Did the licensee provide the rate of return on earnings? Y Did the licensee provide the inflation or escalation rate? Y Did the licensee provide the rate(s) of other factors? N Did the licensee provide the real rate of return? N PUC Verified? Y Is the real rate of return for decommissioning the same as the operational period? Y Is an RAI needed? N 5 Any contracts upon which the licensee is relying? N Is an RAI needed? N 6 Any modifications to a licensee's method of providing decommissioning funding assurance? N Is an RAI needed? N 7 Any material changes to trust agreements? N Is an RAI needed? 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)
First Analyst Signature: R. Turtil Date: 7/13/2015 Second Analyst Signature: K. Lois Date: 7/13/2015
Plant Name: San Onofre Nuclear Generating Station, Unit 3 Docket Number: 50 - 362 Month: Day: Year:
Date of Operation: 12 31 0 Termination of Operations: 12 31 2014 1 The minimum financial assurance (MFA) estimate pursuant to 10 CFR 50.75(b) & (c): $0 Did the licensee identify the amount of estimated radiological funds? (Y/N)
Is there a difference between the MFA estimated by the licensee and the NRC? (Y/N)
Does the licensee provide a reason for the differntial? (Y/N)
Did the RAI resolve all open issues? (Y/N)
The site-specific cost estimate provided by the licensee: $0 Did the licensee provide a site-specific cost estimate? (Y/N)
Is the licensee assuring to the site-specific cost estimate? (Y/N)
Is the site-specific cost estimate greater than the MFA estimate pursuant to 10 CFR 50.75(b) & (c)? (Y/N)
Did the RAI resolve all open issues? (Y/N) 2 The total amount of dollars accumulated at the end of the appropriate year: (see below)
% Decom Category Licensee: % Owned Amount in Trust Fund:
Responsibility (1/2)
SCE $0 SDG&E $0 Anaheim $0 Riverside $0 Licensee 5 $0 Licensee 6 $0 Total Trust Fund Balance: $0 Did the licensee identify the amount in the trust fund is for radiological decommissioning? (Y/N)
Did the licensee state that the amount in the trust fund is an after-tax amount? (Y/N)
Did the RAI resolve all open issues? (Y/N) 3 Schedule of the annual amounts remaining to be collected: (Provided/None)
Did the RAI resolve all open issues? (Y/N) 4 Assumptions used in determining rates of escalation in decommissioning costs, rates of earnings on decommissioning funds, and rates of other factors used in funding projections:
Operations Decommissioning Return on Return on Licensee: Inflation Rate Other Rates Real Rate of Return Inflation Rate Other Rates Real Rate of Return Earnings Earnings SCE 2.00% 2.00%
SDG&E 2.00% 2.00%
Anaheim 2.00% 2.00%
Riverside 2.00% 2.00%
Licensee 5 2.00% 2.00%
Licensee 6 2.00% 2.00%
Did the licensee provide the rate of return on earnings? (Y/N)
Did the licensee provide the inflation or escalation rate? (Y/N)
Did the licensee provide the rate(s) of other factors? (Y/N)
Did the licensee provide the real rate of return? (Y/N)
PUC Verified? (Y/N)
Is the real rate of return for decommissioning the same as the operational period? (Y/N)
Did the RAI resolve all open issues? (Y/N) 5 Any contracts upon which the licensee is relying? (Y/N)
Did the RAI resolve all open issues? (Y/N) 6 Any modifications to a licensee's method of providing decommissioning funding assurance? (Y/N)
Did the RAI resolve all open issues? (Y/N) 7 Any material changes to trust agreements? (Y/N)
Did the RAI resolve all open issues? (Y/N)
If a change has occurred, the reviewer will document on this sheet that a change has occurred and identify the reviewer who will evaluate the change: (see below)
First Analyst Signature:
Date:
Second Analyst Signature:
Date:
San Onofre Nuclear Generating Station, Unit Plant Name: Docket Number: 50 - 362 3
Month: Day: Year:
Date of Operation: 12 31 2014 Termination of Operations: 12 31 2014 Latest Month Latest Month BWR/PWR MWt 1986$ ECI Base Lx Lx Px Base Px Fx Ex Bx Px Fx 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 NRC Minimum: $523,105,465 Site-Specific: $983,500,000
% Decom Category Amount of NRC End Balance (From Cash End Balance plus Licensee: % Owned Amount in Trust Fund: Other Assurances? Assurance Amount? Does Licensee Pass?
Responsibility (1/2) Minimum/Site Specific: Flow Analysis Sheets) Assurance Total SCE 78.21% 75.75% 1 $744,976,663 $703,921,518 $107,518,188 N $0 $107,518,188 Yes SDG&E 20.00% 20.00% 1 $196,700,000 $185,860,000 $31,512,268 N $0 $31,512,268 Yes Anaheim 0.00% 2.46% 1 $24,218,688 $22,884,013 $3,495,344 N $0 $3,495,344 Yes Riverside 1.79% 1.79% 1 $17,604,650 $16,634,470 $2,540,778 N $0 $2,540,778 Yes Licensee 5 0.00% 0.00% 0 $0 $0 $0 (Y/N) $0 $0 Yes Licensee 6 0.00% 0.00% 0 $0 $0 $0 (Y/N) $0 $0 Yes Totals $983,500,000 $929,300,000 $145,066,577 $0 $145,066,577 Yes 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.
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: Plant Name: 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 Docket No. 50 - 362 1 2015 2 $701,640,006 $ 3,448,966 $ - 0.298% 0.256% 0.000% 0.167% $699,354,691 Licensee Name: SCE 1 2015 3 $699,354,691 $ 3,448,966 $ - 0.298% 0.256% 0.000% 0.167% $697,065,568 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $692,475,870 $ 3,448,966 $ - 0.298% 0.256% 0.000% 0.167% $690,175,282 Beginning Year of Decommissioning: 2014 1 2015 7 $690,175,282 $ 3,448,966 $ - 0.298% 0.256% 0.000% 0.167% $687,870,860 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $687,870,860 $ 3,448,966 $ - 0.298% 0.256% 0.000% 0.167% $685,562,597 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 362 1 2015 2 $185,441,240 $ 910,648 $ 183,333.33 0.298% 0.256% 0.000% 0.167% $185,021,781 Licensee Name: SDG&E 1 2015 3 $185,021,781 $ 910,648 $ 183,333.33 0.298% 0.256% 0.000% 0.167% $184,601,624 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $183,759,207 $ 910,648 $ 183,333.33 0.298% 0.256% 0.000% 0.167% $183,336,946 Beginning Year of Decommissioning: 2014 1 2015 7 $183,336,946 $ 910,648 $ 183,333.33 0.298% 0.256% 0.000% 0.167% $182,913,980 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $182,913,980 $ 910,648 $ 183,333.33 0.298% 0.256% 0.000% 0.167% $182,490,310 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 362 1 2015 2 $22,809,842 $ 112,124 $ - 0.298% 0.256% 0.000% 0.167% $22,735,548 Licensee Name: Anaheim 1 2015 3 $22,735,548 $ 112,124 $ - 0.298% 0.256% 0.000% 0.167% $22,661,130 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $22,511,922 $ 112,124 $ - 0.298% 0.256% 0.000% 0.167% $22,437,132 Beginning Year of Decommissioning: 2014 1 2015 7 $22,437,132 $ 112,124 $ - 0.298% 0.256% 0.000% 0.167% $22,362,216 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $22,362,216 $ 112,124 $ - 0.298% 0.256% 0.000% 0.167% $22,287,176 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: 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 Docket No. 50 - 362 1 2015 2 $16,580,555 $ 81,503 $ - 0.298% 0.256% 0.000% 0.167% $16,526,551 Licensee Name: Riverside 1 2015 3 $16,526,551 $ 81,503 $ - 0.298% 0.256% 0.000% 0.167% $16,472,456 Beginning Balance as of 12/31/14 $ 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 Beginning Month of Decommissioning Activities: 12 1 2015 6 $16,363,996 $ 81,503 $ - 0.298% 0.256% 0.000% 0.167% $16,309,631 Beginning Year of Decommissioning: 2014 1 2015 7 $16,309,631 $ 81,503 $ - 0.298% 0.256% 0.000% 0.167% $16,255,175 Site-Specific Cost Estimate (Y/N): Y 1 2015 8 $16,255,175 $ 81,503 $ - 0.298% 0.256% 0.000% 0.167% $16,200,628 Site-Specific Cost Estimate Amount: $ 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 Decommissioning Return on Earnings: 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 $ -
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: Plant Name: San Onofre Nuclear Generating Station, Unit 3 1 2015 1 $0 #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Docket No. 50 - 362 1 2015 2 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Licensee Name: Licensee 5 1 2015 3 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Balance as of 12/31/14 $ -
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! Beginning Month of Decommissioning Activities: 12 1 2015 6 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Year of Decommissioning: 2014 1 2015 7 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate (Y/N): Y 1 2015 8 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate Amount: $ -
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! Decommissioning Return on Earnings: 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 $ - $ -
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: Plant Name: San Onofre Nuclear Generating Station, Unit 3 1 2015 1 $0 #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Docket No. 50 - 362 1 2015 2 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Licensee Name: Licensee 6 1 2015 3 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Balance as of 12/31/14 $ -
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! Beginning Month of Decommissioning Activities: 12 1 2015 6 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Beginning Year of Decommissioning: 2014 1 2015 7 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate (Y/N): Y 1 2015 8 #VALUE! #VALUE! $ - 0.000% 0.000% 0.000% 0.167% #VALUE! Site-Specific Cost Estimate Amount: $ -
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! Decommissioning Return on Earnings: 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 $ - $ -
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!