Page 13 - DCAC May 2024 Files

EOP Balance 4,035 4,035 4,169 4,317 4,466 4,617 4,769 4,923 5,079 5,237 5,396 5,557 5,720

Crediting Rate 3.26% 32 3.38% 34 4.57% 47 4.57% 49 4.57% 51 4.57% 52 4.57% 54 4.57% 56 4.57% 58 4.57% 59 4.57% 61 4.57% 63

ContributioInterest 100 100 100 100 100 100 100 100 100 100 100 100 Crediting Rate in 3Q202

Participant 2 - DC Plan BOP Balance 3,903 1Q2024 No Balance Correction 1Q2024 4,035 2Q2024 4,169 3Q2024 4,317 4Q2024 4,466 1Q2025 4,617 2Q2025 4,769 3Q2025 4,923 4Q2025 5,079 1Q2026 5,237 2Q2026 5,396 3Q2026 5,557 4Q2026

EOP Balance 26,462 26,462 26,884 27,387 27,895 28,410 28,930 29,456 29,988 30,526 31,071 31,621 32,177

Crediting Rate 3.26% 3.38% 4.57% 4.57% 4.57% 4.57% 4.57% 4.57% 4.57% 4.57% 4.57% 4.57%

212 222 303 309 315 320 326 332 338 344 350 356
Interest Crediting Rate in 3Q2024 and later is assumed to be constant at 3.38%+1.19% = 4.57% Crediting Rate in 3Q2024 and later is assumed to be constant at 3.38%+1.20% = 4.58%

Contributions (200) 200 200 200 200 200 200 200 200 200 200 200

Participant 1 - DC Plan BOP Balance 26,450 1Q2024 No Balance Correction 1Q2024 26,462 2Q2024 26,884 3Q2024 27,387 4Q2024 27,895 1Q2025 28,410 2Q2025 28,930 3Q2025 29,456 4Q2025 29,988 1Q2026 30,526 2Q2026 31,071 3Q2026 31,621 4Q2026