Text

NRC-2019-000288 - Resp 1 - Final, Agency Records Subject to the Request Are Enclosed (Spreadsheet for San Onofre Unit 2 2015 Decommissioning Funding Assurance Analysis)
	ML19261A113
Person / Time
Site:	San Onofre
Issue date:	09/12/2019
From:	; NRC/OCIO
To:	;
Shared Package
ML19261A098	List: ML19261A095; ML19261A096; ML19261A099; ML19261A100; ML19261A102; ML19261A103; ML19261A104; ML19261A105; ML19261A106; ML19261A107; ML19261A108; ML19261A109; ML19261A110; ML19261A111; ML19261A112; ML19261A113; ML19261A114; ML19261A117;
References
	FOIA, NRC-2019-000288
	Download: ML19261A113 (23)
	v • d • e

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 $ -