## NAVIGANT CONSULTING, INC. **Government**

1801 K Street NW, Suite 500 

## Regulatory Impact

Washington DC 

## Model

20006 July 2005

DRAFT Distribution Transformers Rulemaking

Because software is inherently complex and may not

be completely free of errors, you are advised to verify

your work. **In no event will Navigant Consulting be liable**

**for direct, indirect, special, incidental, or**

**consequential dam ages arising out of the use of** 

**or inability to use the software or docum entation,** 

even if advised of the possibility of such damages.

## Welcome to the Government Regulatory **Impact Model (GRIM) for the Distribution Transformer Rulemaking**

**User Instructions**

1. The red-tabbed sheets pertain to overview information. The pink-tabbed sheets refer to input information. The green-tabbed sheets represent calculations. The blue-tabbed sheets contain numerical and graphical output.

2. Pink cells designate input information. Green cells designate intermediate calculations.

3. By clicking on sheet names in column B of the "Index" sheet, the workbook can be quickly navigated.

4. Use the "Major Assumptions" sheet to choose the desired scenario. Cell B3 is used to choose the superclass. Cell B6 is used to choose the trial standard level (TSL). Cell B7 allows toggling between TSL5 and TSL6.

Row 33 is used to select the markup scenarios. Within each superclass (LV dry-type, MV dry-type, and Liquid-Immersed), the markup scenario should be chosen consistently.

Markup Scenario 1 is the "Preservation of Gross Margin Percentage Scenario". Markup Scenario 2 is the "Preservation of Operating Profit Scenario". See Chapter 12 of the Technical Support Document

for more information.

5. After selecting the desired scenario, go to the blue-tabbed sheet entitled "Summary Report." Rows 16-18 summarize the impact on Industry Net Present Value (INPV).

6. Other blue-tabbed sheets provide graphical information summarizing the scenario. **Note, on some computers, the w orkbook may**  **need to be closed and re-opened before the graphical information**

**wi ll completely** 

**update.**

## Welcome to the Government Regulatory **Impact Model (GRIM) for the Distribution Transformer Rulemaking**

1. The red-tabbed sheets pertain to overview information. The pink-tabbed sheets refer to input information. The green-tabbed sheets represent calculations. The blue-tabbed sheets contain numerical and graphical output.

3. By clicking on sheet names in column B of the "Index" sheet, the workbook can be quickly navigated.

4. Use the "Major Assumptions" sheet to choose the desired scenario. Cell B3 is used to choose the superclass. Cell B6 is used to choose the trial standard level (TSL). Cell B7 allows toggling between TSL5 and TSL6.

Row 33 is used to select the markup scenarios. Within each superclass (LV dry-type, MV dry-type, and Liquid-Immersed), the markup scenario should be chosen consistently.

Markup Scenario 1 is the "Preservation of Gross Margin Percentage Scenario". Markup Scenario 2 is the "Preservation of Operating Profit Scenario". See Chapter 12 of the Technical Support Document

5. After selecting the desired scenario, go to the blue-tabbed sheet entitled "Summary Report." Rows 16-18 summarize the impact on Industry Net Present Value (INPV).

**Note, on some computers, the w orkbook may**  **need to be closed and re-opened before the graphical information**1. The red-tabbed sheets pertain to overview information. The pink-tabbed sheets refer to input information. The green-tabbed sheets represent calculations. The blue-tabbed sheets contain numerical and graphical output.

4. Use the "Major Assumptions" sheet to choose the desired scenario. Cell B3 is used to choose the superclass. Cell B6 is used to choose the trial standard level (TSL). Cell B7 allows toggling between TSL5 and TSL6.

Markup Scenario 1 is the "Preservation of Gross Margin Percentage Scenario". Markup Scenario 2 is the "Preservation of Operating Profit Scenario". See Chapter 12 of the Technical Support Document

**Note, on some computers, the w orkbook may**  **need to be closed and re-opened before the graphical information**

## Sheet/A **rea**

**Overview** Cover

Index



### We lcome

Glossary

Calculation Flow (INPV)



### Input Major Assumptions

Product Costs

Shipments-mVA

Conversion Costs



### Calculations Base Totals LV Dry

Standards Totals LV Dry

Base Totals MV Dry

Standards Totals MV Dry

Base Totals Liquid-Immersed

Standards Totals Liquid-Immersed

Base Case

Standard Case



### Output Summary Report

Graph - Shipments

Graph - Average Price per kVA

Graph - Revenue by Year

Graph - EBIT

Graph - NOPAT

Graph - CF from Operations

Graph - Investments

Graph - Free Cash Flow

Graph - Industry Value (NPV)

Graph - Return on Sales

Data for Graphs

## Description

Nameplate

Links to Sheets

Provides Overview of GRIM

Manufacturer Impact Analy sis Glossary

Description of the industry net present value (NPV) calculation method

Scenario selection

Detailed product cost assumptions

Shipm ent forecasts

Table showing conversion costs and their schedules

Aggregation of LV Dry

revenues and costs, for the Base case

Aggregation of LV Dry

revenues and costs, for the Standards case

Aggregation of MV Dry revenues and costs, for the Base case

Aggregation of MV Dry revenues and costs, for the Standards case

Aggregation of Liquid-Immersed revenues and costs, for the Base case

Aggregation of Liquid-Immersed revenues and costs, for the Standards case

Calculation of Free Cash Flows to Industry and Industry

Net Present Value, for the Base case

Calculation of Free Cash Flows to Industry and Industry

Net Present Value, for the Standard case

Sum ma ry

of results

Shipm ents by

y ear

Average price per kVA by y ear

Total Revenue by

y ear

Earnings Before Interest and Taxes (EBIT), by y ear

Net Operating Profit After Tax by y ear

Cash Flow from Operations by y ear

Capital expenditures by y ear

Free Cash Flow by

y ear

Total Net Present Value of the Industry (Base vs. Standard cases)

EBIT / Revenue by

y ear (%)

Underly ing data for graphs.Advanced Notice of Proposed Rulemaking (ANOPR)

Base Case

Beta

Capital Asset Pricing Model (CAPM)

Capital Expenditures

Conversion Capital Expenditures

Conversion Costs

Cost of Debt, Kd

Cost of Equity, Ke

Cost of Goods Sold (COGS)

Depreciation

Direct Labor Cost

Direct Material Cost

Earnings Before Interest and Taxes (EBIT)

EPACT

Free Cash Flow

Full Cost of Product

Full Production Cost

Governmental Regulatory Impact Model (GRIM)

(Income) Tax Rate

Manufacturer Impact Analysis (MIA)

Net Operating Profit After Taxes (NOPAT)

Net Present Value (NPV), or Industry NPV (INPV)

(Net) W orking Capital (NW C)

Non-Production Cost Markup

Notice of Proposed Rulemaking (NOPR)

Overhead (factory overhead)

Product Conversion Expenses

Product Mix

Property, Plant, & Equipment, net (PPE, net)

Return on Invested Capital (ROIC)

Return on Sales

Revenue

Risk Premium

Riskless Rate

Selling, General, and Administrative Expenses

(SG&A)

Shipment Model

Standard Case

Techical Support Document (TSD)

Trial Standard Level (TSL)

We ighted Average Cost of Capital (W ACC)Federal Register notice detailing preliminary analyses conducted by the DOE to establish the economic feasibility of

in creased minimum efficiency standards.

The "no standard" case. The industry valuation is conducted assuming that an appliance energy efficiency standard is not

implemented.

The covariance of a stock with the market as a fraction of the market's variance. If B>1, the stock is more volatile than the

rest of the stockmarket. If B<1, the stock is less volative than the rest of the stockmarket.

A standard financial model expressing the relationship between expected risk and expected return. The return on an

asset equals the riskless rate plus a risk premium.

Outlay of money to acquire or improve capital assets such as plant, property, and equipment.

One-time investments in plant, property, and equipment; resulting from an appliance energy efficiency standard's

implementation.

Conversion costs include Product Conversion Expenses and Capital Conversion Costs.

The average interest rate a company is paying on all of its debt.

The required return of a company's stockholders.

The cost of buying raw materials and producing finished goods. COGS includes materials, labor, and overhead, where

part of overhead is depreciation.

Amortization of fixed assets (such as PPE), so as to allocate the cost over their depreciable life. Depreciation does not

reduce free cash flow, but it does reduce taxable income. Part of factory overhead, but broken out separately in the

GRIM.

The portion of COGS that includes direct labor, commissions, dismissal pay, bonuses, vacation, sick leave, social

security contributions, fringe, and assembly labor up-time.

The portion of COGS that includes direct materials.

Revenue less COGS and SG&A expenses (including R&D and product conversion expenses).

Energy Policy Act (of 1992).

Cash available after operations and investments.

The result of applying the Non-Production Cost markup to the Full Production Cost. The full Cost of Product is the same

as the Manufacturer Selling Price.

Includes direct labor, direct material, and (factory) overhead (including depreciation). This includes the same cost

categories that comprise Cost of Goods Sold in the discounted cash flow analysis.

The industry cash flow model used by the US Department of Energy to assess impacts on manufacturers due to proposed

appliance efficiency standards.

The effective tax rate assessed on a company's earnings before taxes (EBT).

The analysis of potential impacts on manufacturers resulting from various Trial Standard Levels (TSLs). The MIA will

in fluence the appliance energy efficiency standards that are proposed in the NOPR. The MIA will be published in the TSD

that accompanies the NOPR.

EBIT less taxes.

The discounted sum of industry free cash flows plus a discounted terminal value.

Current assets less current liabilities. The change in working capital is the difference in required working capital between

a given year and the previous year.

The markup that converts Full Production Cost to a Full Cost of Product (i.e, Manufacturer Selling Price). The NonProduction Cost markup includes SG&A, R&D, interest, and profit.

Federal Register notice detailing analyses conducted by the DOE to establish proposed appliance energy efficiency

standards. The GRIM and associated Manufacturer Impact Analysis (MIA) will be incorporated in the NOPR and the

NOPR TSD.

The portion of COGS that includes indirect labor, indirect material, energy use, maintenance, depreciation, property taxes,

and insurance related to assets. Depreciation is broken out separately in the GRIM.

Conversion expenses incurred prior to the appliance efficiency standard's effective date including R&D, engineering

design costs, marketing, and preparation for testing.

The mix of product efficiencies sold by a company or industry.

PPE is fixed assets, or long-lived assets, including property, plant, and equipment. PPE, net is PPE less accumulated

depreciation.

ROIC is equal to NOPAT / (PPE, net + NW C). W hen ROIC is greater than W ACC, a company or industry is creating

value.

Return on Sales is equal to EBIT / revenue.

Net sales.

The difference between the total return and the riskless return from a risky investment. In the CAPM, the market risk

premium reflects systematic risk as measured by Beta (as opposed to idiosynchratic risk). For GRIM, the market risk

premium is assumed to be 9.2% (nominal).

Assumed to be the historical average yield on 10-year treasuries.

A major component of the manufacturer selling price, accounted for in the GRIM as part of the Non-Production Cost

markup.

A sub-model used in the National Impact Analysis that provides base case and standard case shipment projections.

The case where appliance energy efficiency standards are implemented. Compare to base case.

TSD's are published by the DOE as companion documents to Federal Register notices (e.g., ANOPRs and NOPRs). The

TSD's include technical detail that supports the notices. The NOPR's TSD will include the discussion of the Manufacturer

Impact Analysis (MIA), based on the GRIM.

A trial appliance energy efficiency standard evaluated by the DOE during the NOPR phase analyses.

The weighted average cost of debt and equity capital for a firm or industry, weighted by the proportions of each source.

The cost of debt is reduced by the tax shield provided by debt-financing. The GRIM's W ACC is typically specified in real

terms (inflation-adjusted).

**GLOSSARY**

# Base Case

**1. Revenues**

Costs

Prices Shipments Revenue

X 

### =

• Efficiency

Level

• Markups 

### Prices

**3. Free Cash**

**Flow ( FCF**  **)** NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = 

# Distribution Transformer GRIM Model

NOPAT 

### 2. Net

**Operating**

**Profit after**

**Taxes**

**(NOPAT)** NOPAT

= Revenue Revenue

– (COGS w/ Depreciation + SG&A + Taxes)



# Base Case

**1. Revenues**

Costs

Prices Shipments Revenue

X 

### =

Costs Prices Shipments Revenue

X 

### =

• Efficiency

Level

• Markups 

### Prices

• Efficiency

Level

• Markups 

### Prices

**3. Free Cash**

**Flow ( FCF**  **)** NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = 

# Distribution Transformer GRIM Model

NOPAT 

### 2. Net

**Operating**

**Profit after**

**Taxes**

**(NOPAT)** NOPAT

= Revenue Revenue

– (COGS w/ Depreciation + SG&A + Taxes)



# Change in INPV = I NPV Standard 

# Base Case

INPV

Base 

## = 

#  FCF

(1 + WACC) t

t 

### + Discounted

Terminal Value INPV **4. Industry**

**Net Present**

**Value**

**(INPV) 1. Revenues** 

Costs

Prices Shipments Revenue

X 

### =

• Efficiency

Level

• Markups 

### Prices

**3. Free Cash**

**Flow ( FCF** 

**t** 

### ) NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = 

# Distribution Transformer GRIM Model

NOPAT 

### 2. Net

**Operating**

**Profit after**

**Taxes**

**(NOPAT)** NOPAT

= Revenue Revenue

– (COGS w/ Depreciation + SG&A + Taxes)



# Change in INPV = I NPV Standard 

# Base Case

INPV

Base 

## = 

#  FCF

(1 + WACC) t

t 

### + Discounted

Terminal Value INPV **4. Industry**

**Net Present**

**Value**

**(INPV) 1. Revenues** 

Costs

Prices Shipments Revenue

X 

### =

Costs Prices Shipments Revenue

X 

### =

• Efficiency

Level

• Markups 

### Prices

• Efficiency

Level

• Markups 

### Prices

**3. Free Cash**

**Flow ( FCF** 

**t** 

### ) NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = 

# Distribution Transformer GRIM Model

NOPAT 

### 2. Net

**Operating**

**Profit after**

**Taxes**

**(NOPAT)** NOPAT

= Revenue Revenue

– (COGS w/ Depreciation + SG&A + Taxes)

# Standard Case

Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### = 

# Distribution Transformer GRIM Model

NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = • Efficiency

Level • Conversion

CAPEX • Product Co nversion

Expenses

• Efficiency

Level 

### Revenue

– ( COGS w/ Depreciation + SG&A + Taxes)



# Standard Case

Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### =

Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### = 

# Distribution Transformer GRIM Model

NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = • Efficiency

Level • Conversion

CAPEX • Product Co nversion

Expenses

• Efficiency

Level 

### Revenue

– ( COGS w/ Depreciation + SG&A + Taxes)



## Standard 

# – INPV

Base 

# Standard Case

INPV Standard 

## = 

#  FCF

(1 + WACC) t

t 

### + Discounted

Terminal

Value Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### = 

# Distribution Transformer GRIM Model

• Conversion

CAPEX

• Efficiency

Level • Conversion

CAPEX

• Efficiency

Level NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = • Efficiency

Level • Conversion

CAPEX • Product Co nversion

Expenses

• Efficiency

Level 

### Revenue

– ( COGS w/ Depreciation + SG&A + Taxes)



## Standard 

# – INPV

Base 

# Standard Case

INPV Standard 

## = 

#  FCF

(1 + WACC) t

t 

### + Discounted

Terminal

Value Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### =

Efficiency

Level

Markups • Efficiency

Level 

### Prices Shipments Revenue

X 

### = 

# Distribution Transformer GRIM Model

• Conversion

CAPEX

• Efficiency

Level • Conversion

CAPEX

• Efficiency

Level NOPAT Change in

Working Capital Depreciation Cash Used in

Investment 

## FCF

t 

### + +

+ = • Efficiency

Level • Conversion

CAPEX • Product Co nversion

Expenses

• Efficiency

Level 

### Revenue

– ( COGS w/ Depreciation + SG&A + Taxes)**Assumptions Page For:**

**Superclass Selected: LV Dry**  1

**Trial Standard Level 1**  TSL1 TSL1 TSL1 **Use TSLs higher than 5? No** 

**Financial Parameters**

**Base Year** 2004

**Announcement Year** 2007

**Standard Year** 2010

**Terminal Year** 2038

**Terminal Value Calculation Option:** 2 perpetual growth = 2

**If perpetual grow th TV, value of g**  1%

**Selected Liquid-Immersed**  **LV Dry Type MV Dry Type** 

Tax Rate 35.9% of EBT 30.0% of EBT 35.9% of EBT 33.9% of EBT

WA CC (real) 8.9% 8.9% 8.9% 8.9%

Net W orking Capital 14.9% of Revenue 15.4% of Revenue 14.9% of Revenue 10.6% of Revenue

Standard SG&A 13.5% of Revenue 13.5% of Revenue 13.5% of Revenue 14.0% of Revenue

Research and Development 2.3% of Revenue 1.6% of Revenue 2.3% of Revenue 1.1% of Revenue

Depreciation 1.58% of Revenue 1.64% of Revenue 1.6% of Revenue 1.80% of Revenue

Capital Expenditures 1.9% of Revenue 1.92% of Revenue 1.94% of Revenue 2.1% of Revenue

PPE, net 20.0% of Revenue 16.62% of Revenue 20.00% of Revenue 16.1% of Revenue

**Within each product class, the markup scenario selection should be consistent (1 = Preservation of Gross Margin Percentage; 2 = Preservation of Operating Profit).**

**Non-Production Cost Markups PC10**  **PC5 PC7**  **PC9**

**(SG&A , R&D, interest, profit)**  **DL1 DL2**  **DL3 DL4**  **DL5 DL7**  **DL8 DL9**  **DL10 DL11**  **DL12 DL13**  **PC5 PC7**  **PC9**

Base 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Std (TSL_X) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

**DL1 DL2**  **DL3 DL4**  **DL5 DL7**  **DL8 DL9**  **DL10 DL11**  **DL12 DL13**  **PC5 PC7**  **PC9**

**Preservation of Gross Margin** Base 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

**Percentage Scenario** TSL1 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

TSL2 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

TSL3 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

TSL4 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

TSL5 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

**DL1 DL2**  **DL3 DL4**  **DL5 DL7**  **DL8 DL9**  **DL10 DL11**  **DL12 DL13**  **PC5 PC7**  **PC9**

**Preservation of Operating Profit** Base 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

**Scenario** TSL1 1.248 1.248 1.248 1.248 1.248 1.243 1.243 1.248 1.248 1.248 1.248 1.248 1.248 1.248 1.248

TSL2 1.246 1.246 1.246 1.246 1.246 1.239 1.239 1.247 1.247 1.247 1.247 1.247 1.247 1.247 1.247

TSL3 1.241 1.241 1.241 1.241 1.241 1.235 1.235 1.245 1.245 1.245 1.245 1.245 1.245 1.245 1.245

TSL4 1.239 1.239 1.239 1.239 1.239 1.227 1.227 1.240 1.240 1.240 1.240 1.240 1.240 1.240 1.240

TSL5 1.224 1.224 1.224 1.224 1.224 1.219 1.219 1.223 1.223 1.223 1.223 1.223 1.223 1.223 1.223 **DL6**

1

1

1.25

1.227

1.219 1.243 1.25

1.239

1.235 **Liquid-Immersed Superclass LV Dry-Type Superclass** 

**DL6**

1.25

1.25

1.25

1.25

**DL6 MV Dry-Type Superclass** 

1.25 **PC1 PC2**  **PC4 PC8**  **PC6 PC3** **The numbers below are linked to the bottom of the page. This allows toggling between TSL1-5 and TSL6-10.**

**Manufacturer's Selling Price** 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21

size 50 25 500 150 1500 25 75 300 300 1500 300 1500 2000 100 100 667 500 500 **Conversion CAPEX (Million $US)** 3.00 number of years of realization

Standard Level DL1 DL2 DL3 DL4 DL5 DL6 DL7 DL8 DL9 DL10 DL11 DL12 DL13 PC5_15to167 PC7_15to167 PC9 PC5_250plus PC7_250plus LV Dry superclass (Product conversion factors include extra year. CAPEX conversion factors do not.)

TSL0 1088 619 4243 2717 10832 space 460 1054 2647 5376 20275 7828 22595 28430 1792 2609 9477 6758 7532 20.0% PPE, net (% of revenues)

TSL1 1122 636 4321 2843 11151 space 569 1183 2836 5423 21273 8127 22955 28623 1808 2709 9541 7091 7652 360.14 Revenue in standard (implementation) year (base case)

TSL2 1122 640 4441 3086 11600 space 590 1266 3205 5522 21869 8379 23215 29060 1841 2793 9687 7290 7738 403.53 Revenue in standard (implementation) year (standard case)

TSL3 1122 644 4753 3900 12203 space 645 1404 3382 5830 23008 8907 23820 30007 1943 2969 10002 7669 7940 8.681289 Conversion CAPEX required, prior to standard year (cumulative)

TSL4 1173 650 5646 3900 13613 space 718 1640 4455 7038 24723 9824 25707 34915 2346 3275 11638 8241 8569

TSL5 1325 720 10649 5418 26916 space 945 2126 5459 9620 32903 10679 36379 48134 3207 3560 16045 10968 12126

**Manufacturer's Selling Price (Linked from above, or calculated in the case of dynamic markups). This table is used in the rest of the GRIM.**

size 50 25 500 150 1500 25 75 300 300 1500 300 1500 2000 100 100 667 500 500

Standard Level DL1 DL2 DL3 DL4 DL5 DL6 DL7 DL8 DL9 DL10 DL11 DL12 DL13 PC5_15to167 PC7_15to167 PC9 PC5_250plus PC7_250plus

TSL0 1088 619 4243 2717 10832 space 460 1054 2647 5376 20275 7828 22595 28430 1792 2609 9477 6758 7532

TSL1 1122 636 4321 2843 11151 space 569 1183 2836 5423 21273 8127 22955 28623 1808 2709 9541 7091 7652

TSL2 1122 640 4441 3086 11600 space 590 1266 3205 5522 21869 8379 23215 29060 1841 2793 9687 7290 7738

TSL3 1122 644 4753 3900 12203 space 645 1404 3382 5830 23008 8907 23820 30007 1943 2969 10002 7669 7940

TSL4 1173 650 5646 3900 13613 space 718 1640 4455 7038 24723 9824 25707 34915 2346 3275 11638 8241 8569

TSL5 1325 720 10649 5418 26916 space 945 2126 5459 9620 32903 10679 36379 48134 3207 3560 16045 10968 12126

**Manufacturer's Full Production Cost incl. Deprec.**

size 50 25 500 150 1500 25 75 300 300 1500 300 1500 2000 100 100 667 500 500

Standard Level DL1 DL2 DL3 DL4 DL5 DL6 DL7 DL8 DL9 DL10 DL11 DL12 DL13 PC5_15to167 PC7_15to167 PC9 PC5_250plus PC7_250plus

TSL0 870 496 3395 2173 8666 space 368 843 2118 4301 16220 6262 18076 22744 1434 2087 7581 5407 6025

TSL1 897 509 3457 2275 8921 space 455 946 2269 4338 17018 6501 18364 22898 1446 2167 7633 5673 6121

TSL2 897 512 3553 2469 9280 space 472 1013 2564 4418 17495 6703 18572 23248 1473 2234 7749 5832 6191

TSL3 897 516 3802 3120 9762 space 516 1123 2706 4664 18406 7126 19056 24006 1555 2375 8002 6135 6352

TSL4 938 520 4516 3120 10890 space 574 1312 3564 5630 19778 7859 20566 27932 1877 2620 9311 6593 6855

TSL5 1060 576 8519 4335 21533 space 756 1701 4367 7696 26323 8543 29103 38507 2565 2848 12836 8774 9701

**From DL5 LCC Runs** need to do this for every DL (assume the same for each kVA within each DL?)

**Base**

Selling Price Selling

Price Material Labor Overhead Manufact

uring

Cost Material Labor Overhead

TSL0 83% 7% 10%

TSL1 $11,468 $12,119 $8,014 $653 $1,002 $9,669 83% 7% 10%

TSL2 $11,357 $12,885 $8,574 $653 $1,072 $10,299 83% 6% 10%

TSL3 $11,414 $16,209 $10,901 $671 $1,363 $12,935 84% 5% 11%

TSL4 $11,315 $19,163 $12,983 $652 $1,623 $15,257 85% 4% 11%

TSL5 $11,412 $23,051 $15,286 $661 $1,911 $17,858 86% 4% 11%

**Representative Units (kVA)**

**DL1** 50 **DL9** 300

**DL2** 25 **DL10** 1500

**DL3** 500 **DL11** 300

**DL4** 150 **DL12** 1500

**DL5** 1500 **DL13** 2000

**DL6** 25 **PC5** 100 and 500 for kVA 250+

**DL7** 75 **PC7** 100 and 500 for kVA 250+

**DL8** 300 **PC9** 667

Representative Units in Orange (beginning near row 188)

Base

**Base Price 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 312 425 629 847 1,062 1,436 1,781 1,864 2,523 3,128 4,243 5,267 6,222

PC2 483 812 1,101 1,615 2,189 2,717 3,682 4,569 6,702 6,441 7,992 10,832 13,440 15,889

PC3 313 460 623 773 1,048 1,300 1,910 2,585 3,205

PC4 315 530 718 1,054 1,428 1,772 2,133 2,647 3,883 5,263 6,530

PC5 432 634 859 1,065 1,444 1,792 2,632 4,018 4,982 6,758 8,389 9,910

PC6 568 956 1,296 1,901 2,576 3,196 4,332 5,376 7,885 12,055 14,958 20,275 25,157 29,740

PC7 629 923 1,250 1,551 2,103 2,609 3,833 4,478 5,553 7,532 9,349 11,045

PC8 828 1,392 1,887 2,768 3,751 4,654 6,309 7,828 11,482 13,435 16,671 22,595 28,037 33,144

PC9 1,840 2,283 3,354 4,540 5,628 7,635 9,477 11,195

PCX 5,523 6,852 10,051 13,624 16,904 22,912 28,430 33,609

Base

**Base Labor 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 47 64 95 128 160 217 269 163 221 274 372 462 545

PC2 51 85 115 169 229 284 386 478 702 588 730 989 1,227 1,451

PC3 101 148 201 250 338 420 617 835 1,035

PC4 78 132 179 262 355 441 466 579 849 1,150 1,427

PC5 94 138 188 233 315 391 575 456 565 766 951 1,123

PC6 124 209 283 415 563 698 946 1,174 1,722 1,367 1,696 2,298 2,852 3,371

PC7 140 205 278 345 468 581 854 502 622 844 1,047 1,237

PC8 184 310 420 616 835 1,036 1,405 1,743 2,557 1,505 1,868 2,531 3,141 3,713

PC9 167 207 305 412 511 693 860 1,016

PCX 501 622 912 1,237 1,535 2,080 2,581 3,051

Base

**Base Material 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 180 245 363 489 613 828 1,027 1,180 1,598 1,981 2,687 3,335 3,940

PC2 299 502 681 998 1,353 1,679 2,276 2,824 4,142 4,057 5,034 6,824 8,467 10,009

PC3 133 195 264 328 444 551 810 1,096 1,359

PC4 154 260 352 516 700 868 1,102 1,368 2,007 2,720 3,375

PC5 223 328 444 551 747 926 1,361 2,453 3,041 4,125 5,120 6,049

PC6 294 494 670 983 1,332 1,652 2,240 2,779 4,077 7,358 9,130 12,375 15,354 18,152

PC7 323 473 642 796 1,079 1,339 1,967 2,739 3,396 4,606 5,717 6,754

PC8 425 714 968 1,420 1,925 2,389 3,237 4,017 5,892 8,216 10,195 13,818 17,145 20,269

PC9 1,160 1,439 2,115 2,862 3,548 4,813 5,974 7,058

PCX 3,482 4,320 6,337 8,589 10,657 14,444 17,923 21,188

Base

**Base Overhead 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 23 31 45 61 77 104 128 148 200 248 336 417 492

PC2 37 63 85 125 169 210 284 353 518 507 629 853 1,058 1,251

PC3 17 24 33 41 56 69 101 137 170

PC4 19 32 44 65 87 109 138 171 251 340 422

PC5 28 41 55 69 93 116 170 307 380 516 640 756

PC6 37 62 84 123 166 207 280 347 510 920 1,141 1,547 1,919 2,269

PC7 40 59 80 100 135 167 246 342 424 576 715 844

PC8 53 89 121 178 241 299 405 502 737 1,027 1,274 1,727 2,143 2,534

PC9 145 180 264 358 444 602 747 882

PCX 435 540 792 1,074 1,332 1,806 2,240 2,648

Std

**Std Price 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 321 437 647 870 1,093 1,477 1,831 1,899 2,570 3,186 4,321 5,364 6,337

PC2 506 850 1,153 1,691 2,292 2,843 3,854 4,782 7,015 6,630 8,227 11,151 13,836 16,357

PC3 388 569 771 956 1,296 1,608 2,363 3,197 3,964

PC4 354 595 806 1,183 1,603 1,989 2,285 2,836 4,160 5,638 6,996

PC5 436 639 866 1,075 1,457 1,808 2,655 4,216 5,228 7,091 8,802 10,398

PC6 573 964 1,307 1,917 2,599 3,224 4,370 5,423 7,954 12,649 15,695 21,273 26,396 31,204

PC7 653 958 1,298 1,611 2,183 2,709 3,980 4,550 5,641 7,652 9,498 11,220

PC8 859 1,445 1,959 2,873 3,894 4,832 6,550 8,127 11,921 13,649 16,936 22,955 28,482 33,671

PC9 1,853 2,299 3,377 4,570 5,667 7,686 9,541 11,271

PCX 5,560 6,899 10,120 13,716 17,019 23,068 28,623 33,837

Std

**Std Labor 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 48 66 98 131 165 223 276 166 225 279 379 470 555

PC2 53 89 121 177 240 298 404 501 734 605 751 1,018 1,263 1,493

PC3 125 184 249 309 419 520 763 1,033 1,281

PC4 88 148 201 294 399 495 500 620 909 1,232 1,529

PC5 95 140 189 235 318 395 580 478 593 804 998 1,179

PC6 125 211 285 419 568 704 955 1,184 1,737 1,434 1,779 2,412 2,992 3,537

PC7 145 213 289 359 486 603 886 510 632 857 1,064 1,257

PC8 191 322 436 640 867 1,076 1,458 1,810 2,654 1,529 1,897 2,572 3,191 3,772

PC9 168 209 307 415 514 698 866 1,023

PCX 505 626 919 1,245 1,545 2,094 2,598 3,072

Std

**Std Material 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 185 252 373 502 631 852 1,057 1,202 1,627 2,017 2,736 3,397 4,013

PC2 313 526 712 1,045 1,416 1,757 2,382 2,955 4,335 4,177 5,183 7,025 8,716 10,304

PC3 164 241 327 405 550 682 1,002 1,356 1,681

PC4 173 292 395 580 786 975 1,181 1,465 2,150 2,914 3,615

PC5 225 330 448 556 753 934 1,373 2,573 3,191 4,328 5,372 6,347

PC6 296 499 676 991 1,343 1,667 2,259 2,803 4,112 7,720 9,579 12,984 16,110 19,045

PC7 335 492 666 827 1,120 1,390 2,042 2,782 3,450 4,679 5,808 6,862

PC8 441 742 1,005 1,475 1,999 2,480 3,361 4,171 6,118 8,347 10,357 14,037 17,418 20,591

PC9 1,168 1,449 2,129 2,881 3,572 4,846 6,015 7,106

PCX 3,505 4,349 6,380 8,647 10,729 14,542 18,044 21,331

Std

**Std Overhead 10**  **15 25**  **30 37.5**  **45 50**  **75 100**  **112.5 113**  **150 167**  **225 250**  **300 333**  **500 667**  **750 833**  **1000 1500**  **2000 2500** 

PC1 23 31 47 63 79 107 132 150 203 252 342 425 502

PC2 39 66 89 131 177 220 298 369 542 522 648 878 1,090 1,288

PC3 21 30 41 51 69 85 125 169 210

PC4 22 36 49 72 98 122 148 183 269 364 452

PC5 28 41 56 69 94 117 172 322 399 541 672 793

PC6 37 62 84 124 168 208 282 350 514 965 1,197 1,623 2,014 2,381

PC7 42 61 83 103 140 174 255 348 431 585 726 858 **Standard Level**

% Total Manufacturing Cost **Standard Level**

Weighted Average Costs

PC6 37 62 84 124 168 208 282 350 514 965 1,197 1,623 2,014 2,381

PC7 42 61 83 103 140 174 255 348 431 585 726 858

PC8 55 93 126 184 250 310 420 521 765 1,043 1,295 1,755 2,177 2,574

PC9 146 181 266 360 447 606 752 888

PCX 438 544 797 1,081 1,341 1,818 2,256 2,666

**DL1**

**PC1 10**  **15 25**  **37.5 50**  **75 100** 

TSL0 Base Cost 260 353 517 701 870 1179 1463

Base Price 325 441 647 877 1,088 1474 1829

Base Material 188 255 374 506 628 851 1056

Market DL1 0.1% 0.5% 3.1% 0.6% 6.9% 1.6% 2.3% Base Labor 49 66 97 132 163 221 275

Share Dl2 1.4% 2.7% 5.7% 2.5% 8.4% 2.6% 3.9% Base Overhead 23 32 47 63 79 106 132

**DL2 DL1**  **DL3**

**PC1 10**  **15 25**  **37.5 50**  **75 100**  **167 250**  **333 500**  **667 833**  TSL1 Std Cost 268 364 534 723 897 1216 1509

TSL0 Base Cost 250 340 503 678 850 1148 1424 1491 2018 2503 3,395 4214 4978 Std Price 335 455 667 904 1,122 1520 1887

Base Price 312 425 629 847 1062 1436 1781 1864 2523 3128 4,243 5267 6222 Std Material 194 263 385 522 648 878 1090

Base Material 180 245 363 489 613 828 1027 1180 1598 1981 2,687 3335 3940 Std Labor 50 68 100 136 168 228 283

Base Labor 47 64 95 128 160 217 269 163 221 274 372 462 545 Std Overhead 24 33 48 65 81 110 136

Base Overhead 23 31 45 61 77 104 128 148 200 248 336 417 492

TSL1 Std Cost 257 349 517 696 874 1181 1465 1519 2056 2549 3,457 4291 5070

Std Price 321 437 647 870 1093 1477 1831 1899 2570 3186 4,321 5364 6337 **DL2**

Std Material 185 252 373 502 631 852 1057 1202 1627 2017 2,736 3397 4013 **PC1 10**  **15 25**  **37.5 50**  **75 100** 

Std Labor 48 66 98 131 165 223 276 166 225 279 379 470 555 TSL0 Base Cost 249 338 496 672 833 1130 1402

Std Overhead 23 31 47 63 79 107 132 150 203 252 342 425 502 Base Price 312 422 619 840 1042 1412 1752

Base Material 180 244 357 484 601 814 1010

Base Labor 47 64 94 127 158 214 265

Base Overhead 22 30 45 61 75 102 126

TSL1 Std Cost 256 347 509 690 856 1160 1439

Std Price 320 434 636 862 1070 1450 1799

Std Material 184 250 367 497 617 836 1037

Std Labor 48 66 96 130 162 219 272

Std Overhead 23 31 46 62 77 105 130

**DL4 DL5** 

**PC2 15**  **30 45**  **75 112.5**  **150 225**  **300 500**  **750 1000**  **1500 2000**  **2500**

TSL0 Base Cost 386 650 881 1292 1752 2,173 2946 3655 5362 5153 6393 8,666 10752 12711

Base Price 483 812 1101 1615 2189 2,717 3682 4569 6702 6441 7992 10,832 13440 15889

Base Material 299 502 681 998 1353 1,679 2276 2824 4142 4057 5034 6,824 8467 10009

Base Labor 51 85 115 169 229 284 386 478 702 588 730 989 1227 1451

Base Overhead 37 63 85 125 169 210 284 353 518 507 629 853 1058 1251

TSL1 Std Cost 405 680 922 1353 1833 2,275 3083 3826 5612 5304 6582 8,921 11069 13085

Std Price 506 850 1153 1691 2292 2,843 3854 4782 7015 6630 8227 11,151 13836 16357

Std Material 313 526 712 1045 1416 1,757 2382 2955 4335 4177 5183 7,025 8716 10304

Std Labor 53 89 121 177 240 298 404 501 734 605 751 1,018 1263 1493

Std Overhead 39 66 89 131 177 220 298 369 542 522 648 878 1090 1288

**DL6**

**PC3 15**  **25 37.5**  **50 75**  **100 167**  **250 333** 

TSL0 Base Cost 251 368 498 618 838 1040 1528 2068 2564

Base Price 313 460 623 773 1048 1300 1910 2585 3205

Base Material 133 195 264 328 444 551 810 1096 1359

Base Labor 101 148 201 250 338 420 617 835 1035

Base Overhead 17 24 33 41 56 69 101 137 170

TSL1 Std Cost 310 455 617 765 1037 1287 1890 2558 3172

Std Price 388 569 771 956 1296 1608 2363 3197 3964

Std Material 164 241 327 405 550 682 1002 1356 1681

Std Labor 125 184 249 309 419 520 763 1033 1281

Std Overhead 21 30 41 51 69 85 125 169 210

**DL7 DL8** 

**PC4 15**  **30 45**  **75 112.5**  **150 225**  **300 500**  **750 1000** 

TSL0 Base Cost 252 424 575 843 1142 1418 1707 2,118 3106 4210 5224

Base Price 315 530 718 1,054 1428 1772 2133 2,647 3883 5263 6530

Base Material 154 260 352 516 700 868 1102 1,368 2007 2720 3375

Base Labor 78 132 179 262 355 441 466 579 849 1150 1427

Base Overhead 19 32 44 65 87 109 138 171 251 340 422

TSL1 Std Cost 283 476 645 946 1283 1592 1828 2,269 3328 4510 5596

Std Price 354 595 806 1,183 1603 1989 2285 2,836 4160 5638 6996

Std Material 173 292 395 580 786 975 1181 1,465 2150 2914 3615

Std Labor 88 148 201 294 399 495 500 620 909 1232 1529

Std Overhead 22 36 49 72 98 122 148 183 269 364 452

**PC5_15to167 PC5_250plus** 

**PC5 15**  **25 37.5**  **50 75**  **100 167**  **250 333**  **500 667**  **833**

TSL0 Base Cost 346 507 687 852 1155 1,434 2106 3215 3986 5407 6711 7928

Base Price 432 634 859 1065 1444 1,792 2632 4018 4982 6758 8389 9910

Base Material 223 328 444 551 747 926 1361 2453 3041 4125 5120 6049

Base Labor 94 138 188 233 315 391 575 456 565 766 951 1123

Base Overhead 28 41 55 69 93 116 170 307 380 516 640 756

TSL1 Std Cost 349 511 693 860 1165 1,446 2124 3373 4182 5673 7041 8319

Std Price 436 639 866 1075 1457 1,808 2655 4216 5228 7091 8802 10398

Std Material 225 330 448 556 753 934 1373 2573 3191 4328 5372 6347

Std Labor 95 140 189 235 318 395 580 478 593 804 998 1179

Std Overhead 28 41 56 69 94 117 172 322 399 541 672 793

**DL9 DL10** 

**PC6 15**  **30 45**  **75 112.5**  **150 225**  **300 500**  **750 1000**  **1500 2000**  **2500**

TSL0 Base Cost 455 765 1037 1520 2061 2557 3466 4,301 6308 9644 11967 16,220 20126 23792

Base Price 568 956 1296 1901 2576 3196 4332 5,376 7885 12055 14958 20,275 25157 29740

Base Material 294 494 670 983 1332 1652 2240 2,779 4077 7358 9130 12,375 15354 18152

Base Labor 124 209 283 415 563 698 946 1,174 1722 1367 1696 2,298 2852 3371

Base Overhead 37 62 84 123 166 207 280 347 510 920 1141 1,547 1919 2269

TSL1 Std Cost 459 771 1046 1534 2079 2580 3496 4,338 6364 10119 12556 17,018 21116 24963

Std Price 573 964 1307 1917 2599 3224 4370 5,423 7954 12649 15695 21,273 26396 31204

Std Material 296 499 676 991 1343 1667 2259 2,803 4112 7720 9579 12,984 16110 19045

Std Labor 125 211 285 419 568 704 955 1,184 1737 1434 1779 2,412 2992 3537

Std Overhead 37 62 84 124 168 208 282 350 514 965 1197 1,623 2014 2381

**PC7_15to167 PC7_250plus** 

**PC7 15**  **25 37.5**  **50 75**  **100 167**  **250 333**  **500 667**  **833**

TSL0 Base Cost 503 738 1000 1241 1682 2,087 3067 3583 4442 6,025 7479 8836

Base Price 629 923 1250 1551 2103 2,609 3833 4478 5553 7532 9349 11045

Base Material 323 473 642 796 1079 1,339 1967 2739 3396 4606 5717 6754

Base Labor 140 205 278 345 468 581 854 502 622 844 1047 1237

Base Overhead 40 59 80 100 135 167 246 342 424 576 715 844

TSL1 Std Cost 522 766 1039 1289 1747 2,167 3184 3640 4513 6121 7598 8976

Std Price 653 958 1298 1611 2183 2,709 3980 4550 5641 7652 9498 11220

Std Material 335 492 666 827 1120 1,390 2042 2782 3450 4679 5808 6862

Std Labor 145 213 289 359 486 603 886 510 632 857 1064 1257

Std Overhead 42 61 83 103 140 174 255 348 431 585 726 858

**DL11 DL12** 

**PC8 15**  **30 45**  **75 112.5**  **150 225**  **300 500**  **750 1000**  **1500 2000**  **2500**

TSL0 Base Cost 662 1114 1509 2214 3001 3724 5047 6,262 9186 10748 13337 18,076 22429 26515

Base Price 828 1392 1887 2768 3751 4654 6309 7,828 11482 13435 16671 22,595 28037 33144

Base Material 425 714 968 1420 1925 2389 3237 4,017 5892 8216 10195 13,818 17145 20269

Base Labor 184 310 420 616 835 1036 1405 1,743 2557 1505 1868 2,531 3141 3713

Base Overhead 53 89 121 178 241 299 405 502 737 1027 1274 1,727 2143 2534

TSL1 Std Cost 687 1156 1567 2299 3116 3866 5240 6,501 9537 10919 13549 18,364 22786 26937

Std Price 859 1445 1959 2873 3894 4832 6550 8,127 11921 13649 16936 22,955 28482 33671

Std Material 441 742 1005 1475 1999 2480 3361 4,171 6118 8347 10357 14,037 17418 20591

Std Labor 191 322 436 640 867 1076 1458 1,810 2654 1529 1897 2,572 3191 3772

Std Overhead 55 93 126 184 250 310 420 521 765 1043 1295 1,755 2177 2574

**PC9**

**PC9 75**  **100 167**  **250 333**  **500 667**  **833**

TSL0 Base Cost 1472 1827 2683 3632 4503 6108 7,581 8956

Base Price 1840 2283 3354 4540 5628 7635 9,477 11195

Base Material 1160 1439 2115 2862 3548 4813 5,974 7058

Base Labor 167 207 305 412 511 693 860 1016

Base Overhead 145 180 264 358 444 602 747 882

TSL1 Std Cost 1482 1839 2702 3656 4533 6149 7,633 9017

Std Price 1853 2299 3377 4570 5667 7686 9,541 11271

Std Material 1168 1449 2129 2881 3572 4846 6,015 7106

Std Labor 168 209 307 415 514 698 866 1023

Std Overhead 146 181 266 360 447 606 752 888

**DL13**

**PC10 225**  **300 500**  **750 1000**  **1500 2000**  **2500**

TSL0 Base Cost 4418 5482 8041 10899 13524 18330 22,744 26887

Base Price 5523 6852 10051 13624 16904 22912 28,430 33609

Base Material 3482 4320 6337 8589 10657 14444 17,923 21188

Base Labor 501 622 912 1237 1535 2080 2,581 3051

Base Overhead 435 540 792 1074 1332 1806 2,240 2648

TSL1 Std Cost 4448 5519 8096 10973 13615 18454 22,898 27070

Std Price 5560 6899 10120 13716 17019 23068 28,623 33837

Std Material 3505 4349 6380 8647 10729 14542 18,044 21331

Std Labor 505 626 919 1245 1545 2094 2,598 3072

Std Overhead 438 544 797 1081 1341 1818 2,256 2666

**Manufacturer's Selling Price**

size 50 25 500 150 1500 25 75 300 300 1500 300 1500 2000 100 100 667 500 500

Standard Level DL1 DL2 DL3 DL4 DL5 DL6 DL7 DL8 DL9 DL10 DL11 DL12 DL13 PC5_15to167 PC7_15to167 PC9 PC5_250plus PC7_250plus

TSL0 1088 619 4243 2717 10832 space 460 1054 2647 5376 20275 7828 22595 28430 1792 2609 9477 6758 7532TSL1 1122 636 4321 2843 11151 space 569 1183 2836 5423 21273 8127 22955 28623 1808 2709 9541 7091 7652

TSL2 1122 640 4441 3086 11600 space 590 1266 3205 5522 21869 8379 23215 29060 1841 2793 9687 7290 7738

TSL3 1122 644 4753 3900 12203 space 645 1404 3382 5830 23008 8907 23820 30007 1943 2969 10002 7669 7940

TSL4 1173 650 5646 3900 13613 space 718 1640 4455 7038 24723 9824 25707 34915 2346 3275 11638 8241 8569

TSL5 1325 720 10649 5418 26916 space 945 2126 5459 9620 32903 10679 36379 48134 3207 3560 16045 10968 12126

TSL6 2375 1530 11458 6041 26917 space 945 2126 5459 9619 32900 10679 36396 48138 3206 3560 16046 10967 12132

TSL7 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL8 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL9 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL10 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

**Manufacturer's Full Production Cost incl. Deprec.**

size 50 25 500 150 1500 25 75 300 300 1500 300 1500 2000 100 100 667 500 500

Standard Level DL1 DL2 DL3 DL4 DL5 DL6 DL7 DL8 DL9 DL10 DL11 DL12 DL13 PC5_15to167 PC7_15to167 PC9 PC5_250plus PC7_250plus

TSL0 870 496 3395 2173 8666 space 368 843 2118 4301 16220 6262 18076 22744 1434 2087 7581 5407 6025

TSL1 897 509 3457 2275 8921 space 455 946 2269 4338 17018 6501 18364 22898 1446 2167 7633 5673 6121

TSL2 897 512 3553 2469 9280 space 472 1013 2564 4418 17495 6703 18572 23248 1473 2234 7749 5832 6191

TSL3 897 516 3802 3120 9762 space 516 1123 2706 4664 18406 7126 19056 24006 1555 2375 8002 6135 6352

TSL4 938 520 4516 3120 10890 space 574 1312 3564 5630 19778 7859 20566 27932 1877 2620 9311 6593 6855

TSL5 1060 576 8519 4335 21533 space 756 1701 4367 7696 26323 8543 29103 38507 2565 2848 12836 8774 9701

TSL6 1900 1224 9166 4833 21534 space 756 1700 4367 7695 26320 8543 29117 38511 2565 2848 12837 8773 9706

TSL7 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL8 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL9 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

TSL10 0 0 0 0 0 space 0 0 0 0 0 0 0 0 0 0 0 0 0

DL1 Material Labor Overhead

TSL0 72.20% 18.8% 9.0%

TSL1 72.4% 18.5% 9.1%

TSL2 72.4% 18.5% 9.1%

TSL3 72.4% 18.5% 9.1%

TSL4 73.0% 17.9% 9.1%

TSL5 74.3% 16.4% 9.3%

TSL6 81.8% 8.0% 10.2%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL2 Material Labor Overhead

TSL0 72.1% 18.9% 9.0%

TSL1 72.0% 19.0% 9.0%

TSL2 72.1% 18.9% 9.0%

TSL3 72.2% 18.8% 9.0%

TSL4 72.4% 18.6% 9.0%

TSL5 73.2% 17.7% 9.1%

TSL6 82.4% 7.3% 10.3%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL3 Material Labor Overhead

TSL0 79.2% 11.0% 9.9%

TSL1 79.2% 10.9% 9.9%

TSL2 79.3% 10.8% 9.9%

TSL3 79.5% 10.5% 9.9%

TSL4 80.2% 9.8% 10.0%

TSL5 85.3% 4.0% 10.7%

TSL6 85.4% 3.9% 10.7%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL4 Material Labor Overhead

TSL0 77.3% 13.1% 9.7%

TSL1 77.5% 12.9% 9.7%

TSL2 77.9% 12.4% 9.7%

TSL3 81.1% 8.8% 10.1%

TSL4 81.1% 8.8% 10.1%

TSL5 83.9% 5.6% 10.5%

TSL6 84.2% 5.3% 10.5%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL5 Material Labor Overhead

TSL0 78.7% 11.4% 9.8%

TSL1 78.9% 11.2% 9.9%

TSL2 79.2% 10.9% 9.9%

TSL3 79.4% 10.7% 9.9%

TSL4 80.1% 9.9% 10.0%

TSL5 85.1% 4.3% 10.6%

TSL6 85.1% 4.3% 10.6%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL6 Material Labor Overhead

TSL0 53.0% 40.4% 6.6%

TSL1 55.3% 37.8% 6.9%

TSL2 56.1% 36.8% 7.0%

TSL3 59.1% 33.5% 7.4%

TSL4 61.9% 30.3% 7.7%

TSL5 66.9% 24.7% 8.4%

TSL6 66.9% 24.7% 8.4%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL7 Material Labor Overhead

TSL0 61.3% 31.1% 7.7%

TSL1 62.0% 30.3% 7.7%

TSL2 64.6% 27.3% 8.1%

TSL3 67.3% 24.3% 8.4%

TSL4 69.5% 21.9% 8.7%

TSL5 72.8% 18.1% 9.1%

TSL6 72.8% 18.1% 9.1%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL8 Material Labor Overhead

TSL0 64.6% 27.3% 8.1%

TSL1 64.8% 27.0% 8.1%

TSL2 68.3% 23.2% 8.5%

TSL3 68.9% 22.4% 8.6%

TSL4 72.9% 18.0% 9.1%

TSL5 75.5% 15.0% 9.4%

TSL6 75.5% 15.0% 9.4%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

PC5_15-167 [DL9] Material Labor Overhead

TSL0 64.6% 27.3% 8.1%

TSL1 65.0% 26.9% 8.1%

TSL2 65.6% 26.2% 8.2%

TSL3 66.6% 25.1% 8.3%

TSL4 69.9% 21.3% 8.7%

TSL5 73.8% 16.9% 9.2%

TSL6 73.8% 16.9% 9.2%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

PC5_250+ [DL10] Material Labor Overhead

TSL0 76.3% 14.2% 9.5%

TSL1 77.0% 13.4% 9.6%

TSL2 77.3% 13.1% 9.7%

TSL3 77.9% 12.4% 9.7%

TSL4 78.5% 11.7% 9.8%

TSL5 80.9% 9.0% 10.1%

TSL6 80.9% 9.0% 10.1%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL9 Material Labor Overhead

TSL0 64.6% 27.3% 8.1%

TSL1 65.0% 26.9% 8.1%

TSL2 65.6% 26.2% 8.2%

TSL3 66.6% 25.1% 8.3%

TSL4 69.9% 21.3% 8.7%

TSL5 73.8% 16.9% 9.2%

TSL6 73.8% 16.9% 9.2%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL10 Material Labor Overhead

TSL0 76.3% 14.2% 9.5%

TSL1 77.0% 13.4% 9.6%

TSL2 77.3% 13.1% 9.7%

TSL3 77.9% 12.4% 9.7%

TSL4 78.5% 11.7% 9.8%

TSL5 80.9% 9.0% 10.1%

TSL6 80.9% 9.0% 10.1%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

PC7_15-167 [DL11] Material Labor Overhead

TSL0 64.1% 27.8% 8.0%

TSL1 64.8% 27.1% 8.1%

TSL2 65.4% 26.4% 8.2%

TSL3 66.8% 24.9% 8.3%

TSL4 67.9% 23.6% 8.5%

TSL5 68.9% 22.5% 8.6%

TSL6 68.9% 22.5% 8.6%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

PC7_250+ [DL12] Material Labor Overhead

TSL0 76.4% 14.0% 9.6%

TSL1 76.7% 13.7% 9.6%

TSL2 76.9% 13.5% 9.6%

TSL3 77.2% 13.2% 9.6%

TSL4 78.0% 12.2% 9.8%

TSL5 80.8% 9.1% 10.1%

TSL6 80.8% 9.1% 10.1%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL11 Material Labor Overhead

TSL0 64.1% 27.8% 8.0%

TSL1 64.8% 27.1% 8.1%

TSL2 65.4% 26.4% 8.2%

TSL3 66.8% 24.9% 8.3%

TSL4 67.9% 23.6% 8.5%

TSL5 68.9% 22.5% 8.6%

TSL6 68.9% 22.5% 8.6%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL12 Material Labor Overhead

TSL0 76.4% 14.0% 9.6%

TSL1 76.7% 13.7% 9.6%

TSL2 76.9% 13.5% 9.6%

TSL3 77.2% 13.2% 9.6%

TSL4 78.0% 12.2% 9.8%

TSL5 80.8% 9.1% 10.1%

TSL6 80.8% 9.1% 10.1%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

PC9 [DL13] Material Labor Overhead

TSL0 78.8% 11.3% 9.9%

TSL1 78.9% 11.2% 9.9%

TSL2 79.0% 11.1% 9.9%

TSL3 79.4% 10.7% 9.9%

TSL4 80.5% 9.5% 10.1%

TSL5 82.5% 7.2% 10.3%

TSL6 82.5% 7.2% 10.3%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%

DL13 Material Labor Overhead

TSL0 78.8% 11.3% 9.9%

TSL1 78.9% 11.2% 9.9%

TSL2 79.0% 11.1% 9.9%

TSL3 79.4% 10.7% 9.9%

TSL4 80.5% 9.5% 10.1%

TSL5 82.5% 7.2% 10.3%

TSL6 82.5% 7.2% 10.3%

TSL7 0.0% 0.0% 0.0%

TSL8 0.0% 0.0% 0.0%

TSL9 0.0% 0.0% 0.0%

TSL10 0.0% 0.0% 0.0%**NEED TO UPDA TE THESE BA**  **SED ON UPDA TED SHIPMENTS FORECA**  **STS.**

Shipm ent Reduction Factors During Standard Year and Thereafter (constant over time per Shipments elasticity assumption).

TSL1 TSL2 TSL3 TSL4 TSL5 TSL6 TSL7 TSL8 TSL9 TSL10

Liquid 0.9996065 0.9994759 0.9993568 0.9987663 0.9953880 0.9784386

Dry 0.9998033 0.9997379 0.9996784 0.9993830 0.9975737 0.9891606

**This is the "shipments_mVA " lookup table and is used in the rest of the model.** 

mV A **Liquid Liquid**  **Liquid Liquid**  **Liquid Liquid**  **Dry Dry**  **Dry Dry**  **Dry Dry** 

**Base TSL1**  **TSL2 TSL3**  **TSL4 TSL5**  **Base TSL1**  **TSL2 TSL3**  **TSL4 TSL5** 

2004 83,212 83,212 83,212 83,212 83,212 83,212 30,923 30,923 30,923 30,923 30,923 30,923

2005 85,688 85,688 85,688 85,688 85,688 85,688 31,736 31,736 31,736 31,736 31,736 31,736

2006 87,362 87,362 87,362 87,362 87,362 87,362 32,397 32,397 32,397 32,397 32,397 32,397

2007 89,478 89,478 89,478 89,478 89,478 89,478 33,216 33,216 33,216 33,216 33,216 33,216

2008 91,792 91,792 91,792 91,792 91,792 91,792 34,102 34,102 34,102 34,102 34,102 34,102

2009 93,707 93,707 93,707 93,707 93,707 93,707 34,900 34,900 34,900 34,900 34,900 34,900

2010 95,418 95,380 95,368 95,356 95,300 94,978 35,555 35,548 35,546 35,544 35,533 35,469

2011 97,142 97,103 97,091 97,079 97,022 96,694 36,245 36,238 36,236 36,234 36,223 36,157

2012 98,900 98,861 98,848 98,836 98,778 98,444 36,913 36,905 36,903 36,901 36,890 36,823

2013 100,361 100,321 100,308 100,296 100,237 99,898 37,523 37,515 37,513 37,510 37,499 37,431

2014 102,070 102,030 102,016 102,004 101,944 101,599 38,233 38,226 38,223 38,221 38,210 38,140

2015 103,683 103,642 103,629 103,616 103,555 103,205 38,869 38,862 38,859 38,857 38,845 38,775

2016 105,357 105,316 105,302 105,290 105,227 104,872 39,499 39,491 39,488 39,486 39,474 39,403

2017 107,050 107,007 106,993 106,981 106,917 106,556 40,252 40,244 40,241 40,239 40,227 40,154

2018 108,852 108,809 108,795 108,782 108,717 108,350 41,022 41,014 41,011 41,009 40,996 40,922

2019 110,544 110,501 110,486 110,473 110,408 110,034 41,734 41,726 41,723 41,721 41,708 41,633

2020 112,360 112,316 112,302 112,288 112,222 111,842 42,448 42,440 42,437 42,435 42,422 42,346

2021 113,917 113,872 113,858 113,844 113,777 113,392 43,135 43,126 43,123 43,121 43,108 43,030

2022 115,714 115,669 115,654 115,640 115,572 115,181 43,873 43,865 43,862 43,859 43,846 43,767

2023 117,640 117,593 117,578 117,564 117,494 117,097 44,669 44,660 44,658 44,655 44,642 44,561

2024 119,762 119,715 119,700 119,685 119,615 119,210 45,521 45,512 45,509 45,506 45,492 45,410

2025 121,619 121,571 121,555 121,540 121,469 121,058 46,348 46,339 46,335 46,333 46,319 46,235

2026 123,574 123,526 123,509 123,495 123,422 123,004 47,170 47,161 47,158 47,155 47,141 47,056

2027 125,561 125,512 125,495 125,480 125,406 124,982 48,007 47,998 47,995 47,992 47,978 47,891

2028 127,580 127,530 127,513 127,498 127,423 126,992 48,859 48,850 48,847 48,844 48,829 48,741

2029 129,631 129,580 129,563 129,548 129,472 129,034 49,727 49,717 49,714 49,711 49,696 49,6062030 131,716 131,664 131,647 131,631 131,553 131,108 50,609 50,599 50,596 50,593 50,578 50,486

2031 133,833 133,781 133,763 133,747 133,668 133,216 51,507 51,497 51,494 51,491 51,475 51,382

2032 135,985 135,931 135,914 135,897 135,817 135,358 52,421 52,411 52,407 52,404 52,389 52,294

2033 138,171 138,117 138,099 138,082 138,001 137,534 53,351 53,341 53,337 53,334 53,319 53,222

2034 140,392 140,337 140,319 140,302 140,219 139,745 54,298 54,287 54,284 54,281 54,265 54,166

2035 142,649 142,593 142,574 142,557 142,473 141,991 55,262 55,251 55,247 55,244 55,228 55,128

2036 144,942 144,885 144,866 144,849 144,763 144,274 56,242 56,231 56,227 56,224 56,207 56,106

2037 147,272 147,214 147,195 147,177 147,090 146,593 57,240 57,229 57,225 57,222 57,205 57,101

2038 149,639 149,580 149,561 149,543 149,454 148,949 58,256 58,244 58,240 58,237 58,220 58,114



# Market Share Breakdow **n of the abov e shipment rollup** 

**From NES originally.**

**This is all on a kVA basis (as opposed to units or revenues).** 

**Liquid-Immersed: Market Share by Design Line and kVA rating.** 

10 15 25 30 37.5 45 50 75 100 112.5

DL1 2 0.1% 0.5% 3.1% 0.0% 0.6% 0.0% 6.9% 1.6% 2.3% 0.0%

DL2 3 1.4% 2.7% 5.7% 0.0% 2.5% 0.0% 8.4% 2.6% 3.9% 0.0%

DL3 4 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL4 5 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.7%

DL5 6 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

**Dry Type: Market Share by Design Line and kVA rating.** 

15 25 30 37.5 45 50 75 100 112.5

DL6 2 0.1% 0.4% 0.0% 0.6% 0.0% 1.8% 0.3% 0.3% 0.0%

DL7 3 1.3% 0.0% 6.2% 0.0% 5.6% 0.0% 23.3% 0.0% 9.9%

DL8 4 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL9 5 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL10 6 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL11 7 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL12 8 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

DL13 9 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC5 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC7 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC9 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%No DL 10 0.7% 1.2% 0.7% 0.0% 0.6% 0.0% 0.0% 0.0% 0.0%

**Liquid-Immersed: Market Share by Product Class and kVA rating.** 

10 15 25 30 37.5 45 50 75

PC1 DL1 DL2 DL3 1.4% 3.2% 8.7% 0.0% 3.2% 0.0% 15.3% 4.2%

PC2 DL4 DL5 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2%

**Dry Type: Market Share by Product Class and kVA rating.** 

15 25 30 37.5 45 50 75

PC3 DL6 0.1% 0.4% 0.0% 0.6% 0.0% 1.8% 0.3%

PC4 DL7 DL8 1.3% 0.0% 6.2% 0.0% 5.6% 0.0% 23.3%

PC5 PC5 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC6 DL9 DL10 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC7 PC7 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC8 DL11 DL12 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PC9 PC9 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

PCX DL13 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

No DL 0.7% 1.2% 0.7% 0.0% 0.6% 0.0% 0.0%These allow for toggling between TSL1-5 and TSL6-10

**Liquid Liquid**  **Liquid Liquid**  **Liquid Liquid**  **Dry Dry**  **Dry Dry**  **Dry**

**Base TSL1**  **TSL2 TSL3**  **TSL4 TSL5**  **Base TSL1**  **TSL2 TSL3**  **TSL4**

1.0000000 0.9996065 0.9994759 0.9993568 0.9987663 0.9953880 1.0000000 0.9998033 0.9997379 0.9996784 0.9993830

**Primary source is NES**

**(note, the dry type numbers below include the No DL mVA , not currently in the analysis)** 

mV A **Liquid Dry** 

**Base Base** 

2004 83,212 30,923

2005 85,688 31,736

2006 87,362 32,397

2007 89,478 33,216

2008 91,792 34,102

2009 93,707 34,900

2010 95,418 35,555

2011 97,142 36,245

2012 98,900 36,913

2013 100,361 37,523

2014 102,070 38,233

2015 103,683 38,869

2016 105,357 39,499

2017 107,050 40,252

2018 108,852 41,022

2019 110,544 41,734

2020 112,360 42,448

2021 113,917 43,135

2022 115,714 43,873

2023 117,640 44,669

2024 119,762 45,521

2025 121,619 46,348

2026 123,574 47,170

2027 125,561 48,007

2028 127,580 48,859

2029 129,631 49,7272030 131,716 50,609

2031 133,833 51,507

2032 135,985 52,421

2033 138,171 53,351

2034 140,392 54,298

2035 142,649 55,262

2036 144,942 56,242

2037 147,272 57,240

2038 149,639 58,256



# Market Share Breakdow **n of the abov e shipment rollup** 

**This is all on a kVA**

**basis (as opposed to units or revenues).**

150 167 225 250 300 333 500 667 750 833 1000 1500 2000

0.0% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.7% 0.0% 0.5% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

1.7% 0.0% 2.6% 0.0% 6.6% 0.0% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.9% 0.0% 5.7% 7.1% 4.7%

150 167 225 250 300 333 500 667 750 833 1000 1500 2000

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

9.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 7.8% 0.0% 6.0% 0.0% 4.0% 0.0% 1.1% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.3% 0.4% 0.7%

0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.5% 0.0% 1.2% 2.1% 4.2%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.4%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

100 112.5 150 167 225 250 300 333 500 667 750 833 1000

6.2% 0.0% 0.0% 0.0% 0.0% 0.7% 0.0% 0.5% 0.7% 0.0% 0.0% 0.0%

0.0% 0.7% 1.7% 0.0% 2.6% 0.0% 6.6% 0.0% 11.0% 0.0% 5.9% 0.0% 5.7%

100 112.5 150 167 225 250 300 333 500 667 750 833 1000

0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 9.9% 9.4% 0.0% 7.8% 0.0% 6.0% 0.0% 4.0% 0.0% 1.1% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.1% 0.0% 0.2% 0.0% 0.3%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.016% 0.0% 0.1% 0.0% 0.3% 0.0% 0.5% 0.0% 1.2%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% ######## 0.0% 0.002% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%**Dry**

**TSL5**

0.99757372500 All

0.0% 15.8%

0.0% 28.5%

0.0% 1.8%

0.0% 23%

7.7% 31%

100.00%

2500 All

0.0% 4%

0.0% 56%

0.0% 19%

0.0% 0%

0.9% 3%

0.0% 0%

5.9% 14%

0.7% 1%

0.0% 0.045%

0.0% 0.05299%

0.0% 0.00955%0.0% 3.26%

99.945%

1500 2000 2500 All

44.0%

7.1% 4.7% 7.7% 53.9%

1500 2000 2500 All

0.0% 0.0% 0.0% 3.6%

0.0% 0.0% 0.0% 74.6%

0.0% 0.0% 0.0% 0.0%

0.4% 0.7% 0.9% 2.8%

0.0% 0.0% 0.0% 0.1%

2.1% 4.2% 5.9% 14.2%

0.0% 0.0% 0.0% 0.00955%

0.2% 0.4% 0.7% 1.3%

0.0% 0.0% 0.0% 3.3%

99.945%Prod Hold Factor 0.98 **TIMING of CONVERSION COSTS**

Product Conversion Factors

1 2 3 4 5 6 7 8

2010 2% 2% 2% 2% 2% 2% 2% 2%

2009 98% 44% 39% 44% 44% 44% 44% 44%

2008 54% 34% 35% 35% 35% 35% 35%

2007 25% 17% 17% 17% 17% 17%

2006 2% 2% 2% 2% 2%

2005 0% 0% 0% 0%

2004 0% 0% 0%

2003 0% 0%

2002 0%

100% 100% 100% 100% 100% 100% 100% 100%

Capex Conversion Factors

1 2 3 4 5 6 7 8

2010 0% 0% 0% 0% 0% 0% 0% 0%

2009 100% 45% 40% 45% 45% 45% 45% 45%

2008 55% 35% 36% 36% 36% 36% 36%

2007 25% 17% 17% 17% 17% 17%

2006 2% 2% 2% 2% 2%

2005 0% 0% 0% 0%

2004 0% 0% 0%

2003 0% 0%

2002 0%

100% 100% 100% 100% 100% 100% 100% 100%

**CONVERSION COST TABLES ( These are industry-wide, as entered.**  **)**

$U.S., Millions

LV-dry

TSL Conversion

CAPEX Product

Conversion

Expenses Annual

Compliance

Costs

Base 0 0 0

TSL1 10.26 3.049860853 0 Conversion CAPEX 10.26

TSL2 37.962 8.384508349 0 Product Conversion Expense 3.049861

TSL3 72.846 9.678983715 0 Annual Compliance Costs 0

TSL4 85.158 10.55885384 0

TSL5 102.6 10.93109458 0

TSL6 102.6 10.93109458 0

TSL7

TSL8

TSL9

TSL10

MV-dry

TSL Conversion

CAPEX Product

Conversion

Expenses Annual

Compliance

Costs

Base 0 0 0

TSL1 3.237264 0 0

TSL2 5.900931 0 0

TSL3 7.348057 3.3 0

TSL4 7.524922 3.6 0

TSL5 14.96453 4.98 0

TSL6 14.96453 4.98 0

TSL7

TSL8

TSL9

TSL10

Liquid-immersed

TSL Conversion

CAPEX Product

Conversion

Expenses Annual

Compliance

Costs Stranded

Assets

Base 0 0 0TSL1 2.52 0 0

TSL2 5.04 0 0

TSL3 7.77 0 0

TSL4 7.98 0 0

TSL5 94.056 109.2 0 16

TSL6 326.496 161.2 0 59

TSL7 ? ?

TSL8

TSL9

TSL10Std Base Base Year

Superclass LV Dry

2004 2005 2006

**Incom e Statem**  **ent (Million U.S.$)**

Unit Sales (Millions) 0.318 0.327 0.334

Revenues 313.22 321.45 328.15

Cost of Goods Sold

Labor 56.66 58.15 59.37

Material 152.19 156.19 159.45

Overhead 36.77 37.74 38.52

Depreciation 4.95 5.08 5.18

[Rev / COGS] 1.2500 1.2500 1.2500

Selling, General and Administrative

Standard SG&A 42.28 43.40 44.30

R&D 7.15 7.34 7.49

Product Conversion Expense

- - - Compliance Costs

Earnings Before Interest and Taxes 13.21 13.56 13.84

[EBIT / Rev] 4.2% 4.2% 4.2%

Taxes 4.74 4.87 4.97

Net Operating Profit After Taxes (NOPAT) 8.47 8.69 8.87

[non-prod costs / COGS] 0.2500 0.2500 0.2500

**Cash Flow Statem ent** 

NOPAT 8.47 8.69 8.87

Depreciation 4.95 5.08 5.18

Change in Working Capital

- (1.22) (1.00)

Cash Flows from Operations 13.42 12.54 13.06

Ordinary Capital Expenditures (6.08) (6.24) (6.37)

Conversion Capital Expenditures

- - -

Cash Used In Investment (6.08) (6.24) (6.37)

Free Cash Flow 7.33 6.30 6.69

Term inal Value

- - -

Present Value Factor 0.92 0.84 0.78

Discounted Cash Flow 6.74 5.32 5.18

Industry Value (Net Present Value)

Millions **93 $** 

NPV base y ear: 2004

Real dollars are in year for Eng Analysis (2004$)

Terminal Values (depends on TV calc option) 94 81 86

perpetual growth TVWA CC_realAnnouncement

Year Standard Year

2007 2008 2009 2010 2011 2012

0.342 0.351 0.359 0.366 0.373 0.380

336.44 345.41 353.50 360.14 367.13 373.89

60.87 62.49 63.95 65.15 66.42 67.64

163.48 167.84 171.77 174.99 178.39 181.67

39.50 40.55 41.50 42.28 43.10 43.89

5.32 5.46 5.59 5.69 5.80 5.91

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

45.42 46.63 47.72 48.62 49.56 50.47

7.68 7.88 8.07 8.22 8.38 8.53

- - - - - -

14.19 14.57 14.91 15.19 15.48 15.77

4.218% 4.2% 4.2% 4.2% 4.2% 4.2%

5.10 5.23 5.35 5.46 5.56 5.66

9.09 9.34 9.56 9.73 9.92 10.11

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

9.09 9.34 9.56 9.73 9.92 10.11

5.32 5.46 5.59 5.69 5.80 5.91

(1.23) (1.33) (1.20) (0.99) (1.04) (1.00)

13.18 13.46 13.94 14.44 14.68 15.01

(6.53) (6.71) (6.87) (6.99) (7.13) (7.26)

- - - - - -

(6.53) (6.71) (6.87) (6.99) (7.13) (7.26)

6.64 6.75 7.07 7.44 7.55 7.75

- - - - - -

0.71 0.65 0.60 0.55 0.51 0.47

4.73 4.42 4.25 4.11 3.83 3.61

85 87 91 96 97 1008.85%2013 2014 2015 2016 2017 2018

0.386 0.394 0.400 0.407 0.415 0.422

380.06 387.26 393.71 400.08 407.71 415.51

68.76 70.06 71.23 72.38 73.76 75.17

184.67 188.17 191.30 194.40 198.10 201.89

44.62 45.46 46.22 46.97 47.86 48.78

6.01 6.12 6.22 6.32 6.44 6.57

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

51.31 52.28 53.15 54.01 55.04 56.09

8.67 8.84 8.99 9.13 9.30 9.48

- - - - - -

16.03 16.33 16.61 16.87 17.20 17.53

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

5.76 5.87 5.96 6.06 6.18 6.29

10.27 10.47 10.64 10.81 11.02 11.23

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

10.27 10.47 10.64 10.81 11.02 11.23

6.01 6.12 6.22 6.32 6.44 6.57

(0.92) (1.07) (0.96) (0.95) (1.13) (1.16)

15.36 15.52 15.90 16.19 16.33 16.64

(7.38) (7.52) (7.65) (7.77) (7.92) (8.07)

- - - - - -

(7.38) (7.52) (7.65) (7.77) (7.92) (8.07)

7.98 8.00 8.26 8.42 8.41 8.57

- - - - - -

0.43 0.39 0.36 0.33 0.31 0.28

3.42 3.15 2.98 2.80 2.57 2.40

103 103 106 108 108 1102019 2020 2021 2022 2023 2024

0.430 0.437 0.444 0.452 0.460 0.469

422.72 429.96 436.91 444.39 452.45 461.08

76.47 77.78 79.04 80.40 81.85 83.41

205.40 208.92 212.29 215.93 219.85 224.04

49.62 50.47 51.29 52.17 53.11 54.13

6.68 6.79 6.90 7.02 7.15 7.29

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

57.07 58.04 58.98 59.99 61.08 62.25

9.65 9.81 9.97 10.14 10.33 10.52

- - - - - -

17.83 18.13 18.43 18.74 19.08 19.45

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

6.40 6.51 6.62 6.73 6.85 6.98

11.43 11.62 11.81 12.01 12.23 12.46

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

11.43 11.62 11.81 12.01 12.23 12.46

6.68 6.79 6.90 7.02 7.15 7.29

(1.07) (1.08) (1.03) (1.11) (1.20) (1.28)

17.03 17.34 17.68 17.92 18.18 18.47

(8.21) (8.35) (8.49) (8.63) (8.79) (8.95)

- - - - - -

(8.21) (8.35) (8.49) (8.63) (8.79) (8.95)

8.82 8.99 9.19 9.29 9.39 9.51

- - - - - -

0.26 0.24 0.22 0.20 0.18 0.17

2.27 2.13 2.00 1.85 1.72 1.60

114 116 118 120 121 1222025 2026 2027 2028 2029 2030

0.477 0.486 0.494 0.503 0.512 0.521

469.45 477.79 486.27 494.90 503.68 512.62

84.93 86.44 87.97 89.53 91.12 92.74

228.11 232.16 236.28 240.47 244.74 249.08

55.11 56.09 57.08 58.10 59.13 60.18

7.42 7.55 7.68 7.82 7.96 8.10

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

63.38 64.50 65.65 66.81 68.00 69.20

10.71 10.90 11.10 11.29 11.50 11.70

- - - - - -

19.80 20.15 20.51 20.87 21.24 21.62

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

7.11 7.24 7.37 7.50 7.63 7.76

12.69 12.91 13.14 13.38 13.61 13.86

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

12.69 12.91 13.14 13.38 13.61 13.86

7.42 7.55 7.68 7.82 7.96 8.10

(1.25) (1.24) (1.26) (1.28) (1.31) (1.33)

18.86 19.23 19.57 19.91 20.27 20.63

(9.12) (9.28) (9.44) (9.61) (9.78) (9.96)

- - - - - -

(9.12) (9.28) (9.44) (9.61) (9.78) (9.96)

9.74 9.95 10.12 10.30 10.48 10.67

- - - - - -

0.15 0.14 0.13 0.12 0.11 0.10

1.51 1.41 1.32 1.24 1.16 1.08

125 128 130 133 135 1372031 2032 2033 2034 2035 2036

0.530 0.540 0.549 0.559 0.569 0.579

521.72 530.97 540.40 549.98 559.74 569.68

94.38 96.06 97.76 99.50 101.26 103.06

253.50 258.00 262.58 267.24 271.98 276.80

61.25 62.33 63.44 64.56 65.71 66.88

8.24 8.39 8.54 8.69 8.84 9.00

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

70.43 71.68 72.95 74.25 75.57 76.91

11.91 12.12 12.33 12.55 12.77 13.00

- - - - - -

22.00 22.40 22.79 23.20 23.61 24.03

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

7.90 8.04 8.19 8.33 8.48 8.63

14.10 14.35 14.61 14.87 15.13 15.40

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

14.10 14.35 14.61 14.87 15.13 15.40

8.24 8.39 8.54 8.69 8.84 9.00

(1.35) (1.38) (1.40) (1.43) (1.45) (1.48)

20.99 21.37 21.74 22.13 22.52 22.92

(10.13) (10.31) (10.50) (10.68) (10.87) (11.06)

- - - - - -

(10.13) (10.31) (10.50) (10.68) (10.87) (11.06)

10.86 11.05 11.25 11.45 11.65 11.86

- - - - - -

0.09 0.09 0.08 0.07 0.07 0.06

1.01 0.94 0.88 0.83 0.77 0.72

140 142 145 147 150 153Terminal Year

2037 2038

0.589 0.600

579.78 590.07

104.89 106.75

281.72 286.71

68.06 69.27

9.16 9.32

1.2500 1.2500

78.27 79.66

13.23 13.47

- -

24.45 24.89

4.2% 4.2%

8.78 8.94

15.67 15.95

0.2500 0.2500

15.67 15.95

9.16 9.32

(1.50) (1.53)

23.33 23.74

(11.26) (11.46)

- -

(11.26) (11.46)

12.07 12.28

- 158.02

0.06 0.05

0.68 8.75

155 158Std TSL1 Base Year

Superclass LV Dry

2004 2005 2006

**Incom e Statem**  **ent (Million U.S.$)**

Unit Sales 0.318 0.327 0.334

Revenues 313.22 321.45 328.15

Cost of Goods Sold

Labor 56.66 58.15 59.37

Material 152.19 156.19 159.45

Overhead 36.77 37.74 38.52

Depreciation 4.95 5.08 5.18

[Rev / COGS] 1.2500 1.2500 1.2500

Selling, General and Administrative

Standard SG&A 42.28 43.40 44.30

R&D 7.15 7.34 7.49

Product Conversion Expense

- - - Compliance Costs

- - -

Stranded Asset Writeoff

- - - Earnings Before Interest and Taxes 13.21 13.56 13.84

[EBIT / Rev] 4.2% 4.2% 4.2%

Taxes 4.74 4.87 4.97

Net Operating Profit After Taxes (NOPAT) 8.47 8.69 8.87

[non-prod costs / COGS] 0.2500 0.2500 0.2500

**Cash Flow Statem ent** 

NOPAT 8.47 8.69 8.87

Depreciation 4.95 5.08 5.18

Change in Working Capital

- (1.22) (1.00)

Cash Flows from Operations 13.42 12.54 13.06

Ordinary Capital Expenditures (6.08) (6.24) (6.37)

Conversion Capital Expenditures

- - -

Cash Used In Investment (6.08) (6.24) (6.37)

Free Cash Flow 7.33 6.30 6.69

Term inal Value

- - -

Present Value Factor 0.92 0.84 0.78

Discounted Cash Flow 6.74 5.32 5.18

Industry Value (Net Present Value)

Millions **90 $** 

NPV base y ear: 2004

Real dollars are in year for Eng Analysis (2004$)

Terminal Values (depends on TV calc option) 94 81 86

perpetual growth TVWA CC_real

0 Stranded Assets (Million US$)

Stranded Asset W riteoff 0 0 0

(This writeoff results in a FCF benefit equal to [Tax Rate * writeoff] )Announcement

Year Standard Year

2007 2008 2009 2010 2011 2012

0.342 0.351 0.359 0.366 0.373 0.380

336.44 345.41 353.50 403.53 411.37 418.94

60.87 62.49 63.95 73.20 74.62 76.00

163.48 167.84 171.77 195.85 199.65 203.32

39.50 40.55 41.50 47.40 48.32 49.21

5.32 5.46 5.59 6.38 6.50 6.62

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

45.42 46.63 47.72 54.48 55.53 56.56

7.68 7.88 8.07 9.21 9.39 9.56

0.75 1.05 1.20 0.06

- -

- - - - - -

- - - - - -

13.44 13.52 13.71 16.96 17.35 17.67

3.996% 3.9% 3.9% 4.2% 4.2% 4.2%

4.83 4.86 4.93 6.09 6.23 6.35

8.62 8.67 8.79 10.87 11.12 11.32

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

8.62 8.67 8.79 10.87 11.12 11.32

5.32 5.46 5.59 6.38 6.50 6.62

(1.23) (1.33) (1.20) (7.44) (1.16) (1.13)

12.70 12.79 13.17 9.81 16.45 16.82

(6.53) (6.71) (6.87) (7.84) (7.99) (8.14)

(2.57) (3.59) (4.10)

- - -

(9.10) (10.30) (10.97) (7.84) (7.99) (8.14)

3.60 2.49 2.20 1.97 8.47 8.68

- - - - - -

0.71 0.65 0.60 0.55 0.51 0.47

2.56 1.63 1.32 1.09 4.30 4.05

46 32 28 25 109 1128.85%

0 0 0 0 0 02013 2014 2015 2016 2017 2018

0.386 0.394 0.400 0.407 0.414 0.422

425.86 433.93 441.15 448.29 456.83 465.58

77.25 78.72 80.03 81.32 82.87 84.46

206.68 210.60 214.10 217.57 221.71 225.96

50.03 50.97 51.82 52.66 53.66 54.69

6.73 6.86 6.97 7.08 7.22 7.36

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

57.49 58.58 59.56 60.52 61.67 62.85

9.72 9.90 10.07 10.23 10.43 10.63

- - - - - -

- - - - - -

- - - - - -

17.96 18.30 18.61 18.91 19.27 19.64

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

6.45 6.57 6.68 6.79 6.92 7.05

11.51 11.73 11.92 12.12 12.35 12.58

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

11.51 11.73 11.92 12.12 12.35 12.58

6.73 6.86 6.97 7.08 7.22 7.36

(1.03) (1.20) (1.07) (1.06) (1.27) (1.30)

17.21 17.39 17.82 18.14 18.30 18.64

(8.27) (8.43) (8.57) (8.71) (8.87) (9.04)

- - - - - -

(8.27) (8.43) (8.57) (8.71) (8.87) (9.04)

8.94 8.96 9.25 9.43 9.42 9.60

- - - - - -

0.43 0.39 0.36 0.33 0.31 0.28

3.83 3.52 3.34 3.13 2.87 2.69

115 115 119 121 121 1230 0 0 0 0 02019 2020 2021 2022 2023 2024

0.430 0.437 0.444 0.452 0.460 0.469

473.66 481.77 489.56 497.94 506.97 516.64

85.92 87.39 88.81 90.33 91.97 93.72

229.88 233.82 237.60 241.67 246.05 250.74

55.64 56.59 57.51 58.49 59.55 60.69

7.48 7.61 7.73 7.87 8.01 8.16

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

63.94 65.04 66.09 67.22 68.44 69.75

10.81 11.00 11.17 11.36 11.57 11.79

- - - - - -

- - - - - -

- - - - - -

19.98 20.32 20.65 21.00 21.38 21.79

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

7.17 7.30 7.42 7.54 7.68 7.83

12.80 13.02 13.23 13.46 13.70 13.96

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

12.80 13.02 13.23 13.46 13.70 13.96

7.48 7.61 7.73 7.87 8.01 8.16

(1.20) (1.21) (1.16) (1.25) (1.34) (1.44)

19.09 19.43 19.81 20.08 20.37 20.69

(9.20) (9.36) (9.51) (9.67) (9.85) (10.03)

- - - - - -

(9.20) (9.36) (9.51) (9.67) (9.85) (10.03)

9.89 10.07 10.30 10.41 10.53 10.66

- - - - - -

0.26 0.24 0.22 0.20 0.18 0.17

2.55 2.38 2.24 2.08 1.93 1.80

127 130 133 134 135 1370 0 0 0 0 02025 2026 2027 2028 2029 2030

0.477 0.486 0.494 0.503 0.512 0.521

526.02 535.36 544.86 554.53 564.37 574.39

95.42 97.12 98.84 100.59 102.38 104.20

255.29 259.82 264.44 269.13 273.91 278.77

61.79 62.89 64.00 65.14 66.30 67.47

8.31 8.46 8.61 8.76 8.92 9.08

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

71.01 72.27 73.56 74.86 76.19 77.54

12.01 12.22 12.44 12.66 12.88 13.11

- - - - - -

- - - - - -

- - - - - -

22.19 22.58 22.98 23.39 23.80 24.23

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

7.97 8.11 8.25 8.40 8.55 8.70

14.22 14.47 14.73 14.99 15.25 15.53

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

14.22 14.47 14.73 14.99 15.25 15.53

8.31 8.46 8.61 8.76 8.92 9.08

(1.40) (1.39) (1.41) (1.44) (1.46) (1.49)

21.13 21.54 21.92 22.31 22.71 23.11

(10.22) (10.40) (10.58) (10.77) (10.96) (11.16)

- - - - - -

(10.22) (10.40) (10.58) (10.77) (10.96) (11.16)

10.92 11.14 11.34 11.54 11.75 11.96

- - - - - -

0.15 0.14 0.13 0.12 0.11 0.10

1.69 1.58 1.48 1.39 1.30 1.21

140 143 146 149 151 1540 0 0 0 0 02031 2032 2033 2034 2035 2036

0.530 0.540 0.549 0.559 0.569 0.579

584.58 594.95 605.51 616.26 627.19 638.32

106.04 107.93 109.84 111.79 113.77 115.79

283.71 288.75 293.87 299.09 304.39 309.79

68.67 69.89 71.13 72.39 73.68 74.98

9.24 9.40 9.57 9.74 9.91 10.09

1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

78.92 80.32 81.74 83.19 84.67 86.17

13.34 13.58 13.82 14.06 14.31 14.57

- - - - - -

- - - - -

- - - - - -

24.66 25.09 25.54 25.99 26.45 26.92

4.2% 4.2% 4.2% 4.2% 4.2% 4.2%

8.86 9.01 9.17 9.33 9.50 9.67

15.80 16.08 16.37 16.66 16.95 17.25

0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

15.80 16.08 16.37 16.66 16.95 17.25

9.24 9.40 9.57 9.74 9.91 10.09

(1.51) (1.54) (1.57) (1.60) (1.63) (1.65)

23.52 23.94 24.36 24.80 25.24 25.69

(11.35) (11.55) (11.76) (11.97) (12.18) (12.40)

- - - - - -

(11.35) (11.55) (11.76) (11.97) (12.18) (12.40)

12.17 12.39 12.60 12.83 13.06 13.29

- - - - - -

0.09 0.09 0.08 0.07 0.07 0.06

1.13 1.06 0.99 0.93 0.87 0.81

157 159 162 165 168 1710 0 0 0 0 0Terminal Year

2037 2038

0.589 0.600

649.65 661.17

117.85 119.94

315.29 320.89

76.31 77.67

10.26 10.45

1.2500 1.2500

87.70 89.26

14.83 15.09

- -

- -

27.40 27.89

4.2% 4.2%

9.84 10.02

17.56 17.87

0.2500 0.2500

17.56 17.87

10.26 10.45

(1.68) (1.71)

26.14 26.60

(12.62) (12.84)

- -

(12.62) (12.84)

13.52 13.76

- 177.07

0.06 0.05

0.76 9.81

174 1770 0Standard Becomes Effective in: 2010 **Base Case TSL1** 

Unit Shipments (2010) 366,160 366,088

mVA sold (2010) mVA 27,799 27,794

Total Revenues (2010) $, Millions $360.1 $403.5

Price per kVA (weighted avg.) (2010) $ per kVA $12.95 $14.52

Net Operating Profit After Taxes (2010) $, Millions $9.7 $10.9

Free Cash Flow (2011) $, Millions $7.6 $8.5

Industry Net Present Value $, Millions $93.4 $89.5

**MAJOR ASSUMPTIONS**

**Manufacturing Costs**

Materials (2010) $ per kVA 6.29 $ 7.05

$

Labor (2010) $ per kVA 2.34 $ 2.63

$

Overhead (2010) $ per kVA 1.73 $ 1.93

$

**Conversion Cost**

Capital Expenditures $, Millions $10.3

Product Conversion Costs $, Millions $3.05

Total Conversion Costs (excl. compliance costs) $, Millions $13.3

**Compliance Cost**

Annual Compliance Costs $/yr, Millions $0.0

Note: All dollar values are in 2004 U.S.$. The base year for the Industry NPV calculation is 2004. **Summary Report for**

**LV Dry**

**LV Dry**

Change in Industry NPV -$3.8 $, Millions0.300

0.350 0.400 0.450 0.500**M i** **l l** **i o** **n s** **o f** **U n** **i t** **s** 

# LV **Dry**

**- Ty**  **pe Shipments** 

- 0.050 0.100 0.150 0.200 0.250

2004 2006 2008 2010 2012 2014 2016 2018 2020**M i** **l l** **i o** **n s** **o f** **U n** **i t** **s**

**Year** Base

Standard$10.00

$12.00 $14.00 $16.00 

# LV **Dry**

**- Ty**  **pe A verage**  **Price per kV**

**A**

$

- $2.00 $4.00 $6.00 $8.00

2004 2006 2008 2010 2012 2014 2016 2018 2020**$ p** **e r** **k V** **A**

**Year** Base

Standard400.0

500.0 600.0**R e** **v e** **n u** **e (** **m i** **l l** **i o** **n U** **. S** **. $** **)** 

## LV **Dry**

**- Ty**  **pe Revenue** 

0.0 100.0 200.0 300.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**R e** **v e** **n u** **e (** **m i** **l l** **i o** **n U** **. S** **. $** **)**



### Ye **ar** Base

Standard

### 15.0 20.0 25.0**E B** **I T** **( M** **i l** **l i** **o n** **U .** **S .** **$ )**  

### LV **Dry**

**- Ty**  **pe Earnings Before Interest and T**  **axes (EBIT)** 

Base

Standard



### 0.0 5.0 10.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**E B** **I T** **( M** **i l** **l i** **o n** **U .** **S .** **$ )** 



### Year8.0

10.0 12.0 14.0**N e** **t O** **p e** **r a** **t i** **n g** **P r** **o f** **i t** **A f** **t e** **r T** **a x** **e s** **( M** **i l** **l i** **o n** **U .** **S .** **$ )**  

### LV **Dry**

**- Ty**  **pe Net Operating Profit**  **Af ter**  **Ta xes** 

0.0 2.0 4.0 6.0 8.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**N e** **t O** **p e** **r a** **t i** **n g** **P r** **o f** **i t** **A f** **t e** **r T** **a x** **e s** **( M** **i l** **l i** **o n** **U .** **S .** **$ )** 

**Year** Base

Standard15.0

20.0 25.0**C a** **s h** **F l** **o w** **f r** **o m** **O p** **e r** **a t** **i o** **n s** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)** 

### LV **Dry**

**- Ty**  **pe Cash Flow**  **from Operations**

0.0 5.0 10.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**C a** **s h** **F l** **o w** **f r** **o m** **O p** **e r** **a t** **i o** **n s** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)**

**Year** Base

Standard8.0

10.0 12.0**C a** **s h** **U s** **e d** **f o** **r I** **n v** **e s** **t m** **e n** **t (** **M i** **l l** **i o** **n s** **U .** **S .** **$ )**  

### LV **Dry**

**- Ty**  **pe Cash Used for Investment** 

0.0 2.0 4.0 6.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**C a** **s h** **U s** **e d** **f o** **r I** **n v** **e s** **t m** **e n** **t (** **M i** **l l** **i o** **n s** **U .** **S .** **$ )** 

**Year** Base

Standard8.0

10.0 12.0**F r** **e e** **C a** **s h** **F l** **o w** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)** 

### LV **Dry**

**- Ty**  **pe Free Cash Flow** 

0.0 2.0 4.0 6.0

2004 2006 2008 2010 2012 2014 2016 2018 2020**F r** **e e** **C a** **s h** **F l** **o w** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)**

**Year** Base

Standard60

70 80 90 100**I N** **P V** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)** 

### LV **Dry**

**- Ty**  **pe Industry**  **V alue**  **(NPV)**

0 10 20 30 40 50 60**I N** **P V** **( M** **i l** **l i** **o n** **s U** **. S** **. $** **)**

Base

Standard10.00%

12.00% 14.00% 16.00% 

## LV **Dry**

**- Ty**  **pe Return on Sales (EBIT/Revenue)** 

0.00% 2.00% 4.00% 6.00% 8.00%

2004 2006 2008 2010 2012 2014 2016 2018 2020**P e** **r c** **e n** **t**



### Ye **ar** Base

StandardStd Base Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Dry Announcement

Year

2004 2005 2006 2007

**PC3**

**kVA 15**  43,090.86 44,223.47 45,144.97 46,285.32

Unit Price 313 313 313 313

Unit Sales (mln) 0.002873 0.002948 0.003010 0.003086

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor (mln) 0.29 0.30 0.30 0.31

Material (mln) 0.38 0.39 0.40 0.41

Overhead (mln) 0.05 0.05 0.05 0.05

**PC3**

**kVA 25**  128,592.07 131,972.03 134,721.98 138,125.01

Unit Price 460 460 460 460

Unit Sales (mln) 0.005144 0.005279 0.005389 0.005525

Unit Revenue (mln) 2 2 2 3

Cost of Goods Sold

Labor 0.76 0.78 0.80 0.82

Material 1.00 1.03 1.05 1.08

Overhead 0.13 0.13 0.13 0.13 Overhead

**PC3**

**kVA 37.5**  185,422.28 190,296.00 194,261.26 199,168.23

Unit Price 623 623 623 623

Unit Sales (mln) 0.004945 0.005075 0.005180 0.005311

Unit Revenue (mln) 3 3 3 3

Cost of Goods Sold

Labor 1.00 1.02 1.04 1.07

Material 1.31 1.34 1.37 1.40

Overhead 0.16 0.17 0.17 0.18

**PC3**

**kVA 50**  548,843.21 563,269.22 575,006.26 589,530.73

Unit Price 773 773 773 773

Unit Sales (mln) 0.010977 0.011265 0.011500 0.011791

Unit Revenue (mln) 8 9 9 9

Cost of Goods Sold

Labor 2.74 2.81 2.87 2.94

Material 3.60 3.69 3.77 3.86

Overhead 0.45 0.46 0.47 0.48

**PC3**

**kVA 75**  93,470.38 95,927.19 97,926.06 100,399.64

Unit Price 1,048 1,048 1,048 1,048

Unit Sales (mln) 0.001246 0.001279 0.001306 0.001339Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.42 0.43 0.44 0.45

Material 0.55 0.57 0.58 0.59

Overhead 0.07 0.07 0.07 0.07

**PC3**

**kVA 100**  104,493.36 107,239.90 109,474.50 112,239.79

Unit Price 1,300 1,300 1,300 1,300

Unit Sales (mln) 0.001045 0.001072 0.001095 0.001122

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.44 0.45 0.46 0.47

Material 0.58 0.59 0.60 0.62

Overhead 0.07 0.07 0.08 0.08

**PC3**

**kVA 167** 

- - - -

Unit Price 1,910 1,910 1,910 1,910

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC3**

**kVA 250**  1,124.79 1,154.36 1,178.41 1,208.18

Unit Price 2,585 2,585 2,585 2,585

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0.00 0.00 0.00 0.00

Material 0.00 0.01 0.01 0.01

Overhead 0.00 0.00 0.00 0.00

**PC3**

**kVA 333** 

- - - -

Unit Price 3,205 3,205 3,205 3,205

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC4 kVA**  **15** 413,096.04 423,954.03 432,788.10 443,720.19

Unit Price 315 315 315 315

Unit Sales (mln) 0.027540 0.028264 0.028853 0.029581

Unit Revenue (mln) 9 9 9 9

Cost of Goods Sold

Labor 2.16 2.21 2.26 2.32

Material 4.25 4.36 4.46 4.57

Overhead 0.53 0.55 0.56 0.57

**PC4**

**kVA 30**  1,906,896.93 1,957,018.57 1,997,797.64 2,048,261.35

Unit Price 530 530 530 530

Unit Sales (mln) 0.063563 0.065234 0.066593 0.068275

Unit Revenue (mln) 34 35 35 36

Cost of Goods Sold

Labor 8.38 8.60 8.78 9.00

Material 16.51 16.94 17.30 17.73

Overhead 2.06 2.12 2.16 2.22

**PC4**

**kVA 45**  1,744,217.98 1,790,063.70 1,827,363.88 1,873,522.48

Unit Price 718 718 718 718

Unit Sales (mln) 0.038760 0.039779 0.040608 0.041634 Unit Sales (mln) 0.038760 0.039779 0.040608 0.041634

Unit Revenue (mln) 28 29 29 30

Cost of Goods Sold

Labor 6.92 7.10 7.25 7.44

Material 13.64 14.00 14.30 14.66

Overhead 1.71 1.75 1.79 1.83

**PC4**

**kVA 75**  7,200,420.51 7,389,679.22 7,543,660.54 7,734,210.89

Unit Price 1,054 1,054 1,054 1,054

Unit Sales (mln) 0.096006 0.098529 0.100582 0.103123

Unit Revenue (mln) 101 104 106 109

Cost of Goods Sold

Labor 25.15 25.81 26.35 27.02

Material 49.57 50.88 51.94 53.25

Overhead 6.20 6.36 6.49 6.66

**DL PC4** 

**kVA 112.5**  3,055,924.57 3,136,247.71 3,201,598.79 3,282,470.11

Unit Price 1,428 1,428 1,428 1,428

Unit Sales (mln) 0.027164 0.027878 0.028459 0.029178

Unit Revenue (mln) 39 40 41 42

Cost of Goods Sold

Labor 9.65 9.90 10.11 10.36

Material 19.01 19.51 19.92 20.42Overhead 2.38 2.44 2.49 2.55

**DL PC4** 

**kVA 150**  2,912,935.14 2,989,499.88 3,051,793.13 3,128,880.41

Unit Price 1,772 1,772 1,772 1,772

Unit Sales (mln) 0.019420 0.019930 0.020345 0.020859

Unit Revenue (mln) 34 35 36 37

Cost of Goods Sold

Labor 8.56 8.78 8.96 9.19

Material 16.86 17.31 17.67 18.11

Overhead 2.11 2.16 2.21 2.26

**DL PC4** 

**kVA 225**  2,405,512.47 2,468,739.91 2,520,181.90 2,583,840.86

Unit Price 2,133 2,133 2,133 2,133

Unit Sales (mln) 0.010691 0.010972 0.011201 0.011484

Unit Revenue (mln) 23 23 24 24

Cost of Goods Sold

Labor 4.99 5.12 5.22 5.36

Material 11.79 12.10 12.35 12.66

Overhead 1.47 1.51 1.54 1.58

**DL PC4** 

**kVA 300**  1,842,412.49 1,890,839.20 1,930,239.27 1,978,996.47

Unit Price 2,647 2,647 2,647 2,647

Unit Sales (mln) 0.006141 0.006303 0.006434 0.006597

Unit Revenue (mln) 16 17 17 17

Cost of Goods Sold

Labor 3.55 3.65 3.72 3.82

Material 8.40 8.62 8.80 9.02

Overhead 1.05 1.08 1.10 1.13

**DL PC4** 

**kVA 500**  1,231,649.38 1,264,022.54 1,290,361.42 1,322,955.52

Unit Price 3,883 3,883 3,883 3,883

Unit Sales (mln) 0.002463 0.002528 0.002581 0.002646

Unit Revenue (mln) 10 10 10 10

Cost of Goods Sold

Labor 2.09 2.15 2.19 2.25

Material 4.94 5.07 5.18 5.31

Overhead 0.62 0.63 0.65 0.66

**DL PC4** 

**kVA 750**  354,310.09 363,622.92 371,199.86 380,576.24

Unit Price 5,263 5,263 5,263 5,263

Unit Sales (mln) 0.000472 0.000485 0.000495 0.000507

Unit Revenue (mln) 2 3 3 3Cost of Goods Sold

Labor 0.54 0.56 0.57 0.58

Material 1.28 1.32 1.35 1.38

Overhead 0.16 0.16 0.17 0.17

**DL PC4** 

**kVA 1000**  5,623.97 5,771.79 5,892.06 6,040.89

Unit Price 6,530 6,530 6,530 6,530

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0.01 0.01 0.01 0.01

Material 0.02 0.02 0.02 0.02

Overhead 0.00 0.00 0.00 0.00

**Al l Design Lines** 

**Totals**

kVA 24,178,036.51 24,813,541.65 25,330,590.05 25,970,432.31

Unit Sales (mln)

**PC3** 0.03 0.03 0.03 0.028178

**PC4** 0.29 0.30 0.31 0.313890

Revenues (mln)

**PC3** 18 18 18 19

**PC4** 296 303 310 318

Cost of Goods Sold

Labor (mln)

**PC3** 6 6 6 6

**PC4** 72 74 75 77

Material (mln)

**PC3** 7 8 8 8

**PC4** 146 150 153 157

Overhead (mln)

**PC3** 1 1 1 1

**PC4** 18 19 19 20

Totals

Unit Sales (Million) 0.32 0.33 0.33 0.34

Revenue (Million $US) 313 321 328 336

2004 2005 2006 2007

Cost of Goods Sold

Labor 78 80 81 83

Material 154 158 161 165

Overhead 19 20 20 21

Average Price per Unit 984 $ 984

$ 984

$ 984

$

Average Price per kVA 12.95 $ 12.95

$ 12.95

$ 12.95

$mV A 24,178.04 24,813.54 25,330.59 25,970.43

PC3 kVA 1,105,036.95 1,134,082.18 1,157,713.44 1,186,956.90

PC4 kVA 23,072,999.57 23,679,459.47 24,172,876.60 24,783,475.41

PC3, Labor (% of COGS) 40.4% 40.4% 40.4% 40.4%

PC3, Material (% of COGS) 53.0% 53.0% 53.0% 53.0%

PC3, OH (% of COGS) 6.6% 6.6% 6.6% 6.6%

PC4, Labor (% of COGS) 30.4% 30.4% 30.4% 30.4%

PC4, Material (% of COGS) 61.8% 61.8% 61.8% 61.8%

PC4, OH (% of COGS) 7.7% 7.7% 7.7% 7.7%112.5Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

47,519.73 48,632.61 49,545.13 50,506.93 51,437.06 52,286.83

313 313 313 313 313 313

0.003168 0.003242 0.003303 0.003367 0.003429 0.003486

1 1 1 1 1 1

0.32 0.33 0.33 0.34 0.35 0.35

0.42 0.43 0.44 0.45 0.46 0.46

0.05 0.05 0.05 0.06 0.06 0.06

141,808.76 145,129.80 147,852.97 150,723.18 153,498.89 156,034.78

460 460 460 460 460 460

0.005672 0.005805 0.005914 0.006029 0.006140 0.006241

3 3 3 3 3 3

0.84 0.86 0.88 0.90 0.91 0.93

1.11 1.13 1.15 1.17 1.20 1.22

0.14 0.14 0.14 0.15 0.15 0.15

204,479.98 209,268.74 213,195.38 217,334.05 221,336.47 224,993.08

623 623 623 623 623 623

0.005453 0.005580 0.005685 0.005796 0.005902 0.006000

3 3 4 4 4 4

1.10 1.12 1.14 1.17 1.19 1.21

1.44 1.47 1.50 1.53 1.56 1.58

0.18 0.18 0.19 0.19 0.19 0.20

605,253.31 619,427.84 631,050.57 643,300.88 655,147.89 665,971.31

773 773 773 773 773 773

0.012105 0.012389 0.012621 0.012866 0.013103 0.013319

9 10 10 10 10 10

3.02 3.09 3.15 3.21 3.27 3.33

3.97 4.06 4.14 4.22 4.29 4.37

0.50 0.51 0.52 0.53 0.54 0.55

103,077.26 105,491.25 107,470.65 109,556.93 111,574.53 113,417.80

1,048 1,048 1,048 1,048 1,048 1,048

0.001374 0.001407 0.001433 0.001461 0.001488 0.0015121 1 2 2 2 2

0.47 0.48 0.49 0.49 0.50 0.51

0.61 0.62 0.64 0.65 0.66 0.67

0.08 0.08 0.08 0.08 0.08 0.08

115,233.18 117,931.85 120,144.68 122,477.00 124,732.53 126,793.19

1,300 1,300 1,300 1,300 1,300 1,300

0.001152 0.001179 0.001201 0.001225 0.001247 0.001268

1 2 2 2 2 2

0.48 0.50 0.50 0.51 0.52 0.53

0.64 0.65 0.66 0.68 0.69 0.70

0.08 0.08 0.08 0.08 0.09 0.09

- - - - - - 1,910 1,910 1,910 1,910 1,910 1,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,240.40 1,269.45 1,293.27 1,318.37 1,342.65 1,364.84

2,585 2,585 2,585 2,585 2,585 2,585

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0 0 0 0 0 0

0.00 0.00 0.00 0.00 0.00 0.00

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,205 3,205 3,205 3,205

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -455,554.05 466,222.75 474,970.80 484,191.20 493,108.04 501,254.48

315 315 315 315 315 315

0.030370 0.031082 0.031665 0.032279 0.032874 0.033417

10 10 10 10 10 11

2.38 2.44 2.48 2.53 2.58 2.62

4.69 4.80 4.89 4.98 5.08 5.16

0.59 0.60 0.61 0.62 0.63 0.65

2,102,887.78 2,152,135.67 2,192,517.62 2,235,080.00 2,276,241.15 2,313,845.99

530 530 530 530 530 530

0.070096 0.071738 0.073084 0.074503 0.075875 0.077128

37 38 39 39 40 41

9.24 9.45 9.63 9.82 10.00 10.16

18.21 18.63 18.98 19.35 19.71 20.03

2.28 2.33 2.37 2.42 2.46 2.50

1,923,488.69 1,968,535.20 2,005,472.13 2,044,403.48 2,082,053.14 2,116,449.88

718 718 718 718 718 718

0.042744 0.043745 0.044566 0.045431 0.046268 0.047032 0.042744 0.043745 0.044566 0.045431 0.046268 0.047032

31 31 32 33 33 34

7.63 7.81 7.96 8.11 8.26 8.40

15.05 15.40 15.69 15.99 16.29 16.56

1.88 1.92 1.96 2.00 2.04 2.07

7,940,479.64 8,126,439.11 8,278,920.88 8,439,635.93 8,595,059.97 8,737,055.38

1,054 1,054 1,054 1,054 1,054 1,054

0.105873 0.108353 0.110386 0.112528 0.114601 0.116494

112 114 116 119 121 123

27.74 28.39 28.92 29.48 30.02 30.52

54.67 55.95 57.00 58.11 59.18 60.15

6.83 6.99 7.13 7.26 7.40 7.52

3,370,012.46 3,448,935.36 3,513,650.03 3,581,858.97 3,647,822.36 3,708,086.52

1,428 1,428 1,428 1,428 1,428 1,428

0.029956 0.030657 0.031232 0.031839 0.032425 0.032961

43 44 45 45 46 47

10.64 10.89 11.09 11.31 11.51 11.70

20.97 21.46 21.86 22.28 22.69 23.072.62 2.68 2.73 2.79 2.84 2.88

3,212,326.58 3,287,556.61 3,349,243.21 3,414,260.60 3,477,137.50 3,534,581.85

1,772 1,772 1,772 1,772 1,772 1,772

0.021416 0.021917 0.022328 0.022762 0.023181 0.023564

38 39 40 40 41 42

9.44 9.66 9.84 10.03 10.21 10.38

18.60 19.03 19.39 19.77 20.13 20.46

2.32 2.38 2.42 2.47 2.52 2.56

2,652,751.01 2,714,876.24 2,765,817.27 2,819,508.86 2,871,432.84 2,918,870.59

2,133 2,133 2,133 2,133 2,133 2,133

0.011790 0.012066 0.012293 0.012531 0.012762 0.012973

25 26 26 27 27 28

5.50 5.63 5.73 5.84 5.95 6.05

13.00 13.30 13.55 13.82 14.07 14.30

1.62 1.66 1.69 1.73 1.76 1.79

2,031,775.63 2,079,358.13 2,118,374.51 2,159,497.58 2,199,266.81 2,235,599.99

2,647 2,647 2,647 2,647 2,647 2,647

0.006773 0.006931 0.007061 0.007198 0.007331 0.007452

18 18 19 19 19 20

3.92 4.01 4.09 4.17 4.24 4.31

9.26 9.48 9.66 9.85 10.03 10.19

1.16 1.19 1.21 1.23 1.25 1.27

1,358,238.29 1,390,047.10 1,416,129.48 1,443,620.18 1,470,205.84 1,494,494.50

3,883 3,883 3,883 3,883 3,883 3,883

0.002716 0.002780 0.002832 0.002887 0.002940 0.002989

11 11 11 11 11 12

2.31 2.36 2.40 2.45 2.50 2.54

5.45 5.58 5.68 5.79 5.90 6.00

0.68 0.70 0.71 0.72 0.74 0.75

390,726.08 399,876.56 407,379.71 415,288.00 422,935.93 429,923.07

5,263 5,263 5,263 5,263 5,263 5,263

0.000521 0.000533 0.000543 0.000554 0.000564 0.000573

3 3 3 3 3 30.60 0.61 0.62 0.64 0.65 0.66

1.42 1.45 1.48 1.51 1.53 1.56

0.18 0.18 0.18 0.19 0.19 0.19

6,202.00 6,347.25 6,466.34 6,591.87 6,713.27 6,824.18

6,530 6,530 6,530 6,530 6,530 6,530

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.02 0.02 0.02 0.02 0.02 0.02

0.00 0.00 0.00 0.00 0.00 0.00

26,663,054.84 27,287,481.52 27,799,494.64 28,339,154.03 28,861,046.87 29,337,848.23

0.03 0.03 0.030163 0.03 0.03 0.03

0.32 0.33 0.335997 0.34 0.35 0.35

19 20 20 21 21 21

326 334 340 347 353 359

6 6 7 7 7 7

79 81 83 84 86 87

8 8 9 9 9 9

161 165 168 171 175 178

1 1 1 1 1 1

20 21 21 21 22 22

0.35 0.36 0.37 0.37 0.38 0.39

345 354 360 367 374 380

2008 2009 2010 2011 2012 2013

86 88 89 91 93 94

170 173 177 180 183 187

21 22 22 23 23 23

984 $ 984

$ 984

$ 984

$ 984

$ 984

$

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$26,663.05 27,287.48 27,799.49 28,339.15 28,861.05 29,337.85

1,218,612.63 1,247,151.53 1,270,552.66 1,295,217.34 1,319,070.02 1,340,861.83

25,444,442.21 26,040,329.99 26,528,941.97 27,043,936.69 27,541,976.85 27,996,986.40

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.4% 30.4% 30.4% 30.4%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2014 2015 2016 2017 2018 2019

53,277.09 54,163.69 55,040.51 56,089.59 57,162.88 58,155.35

313 313 313 313 313 313

0.003552 0.003611 0.003669 0.003739 0.003811 0.003877

1 1 1 1 1 1

0.36 0.37 0.37 0.38 0.39 0.39

0.47 0.48 0.49 0.50 0.51 0.52

0.06 0.06 0.06 0.06 0.06 0.06

158,989.90 161,635.70 164,252.32 167,383.00 170,585.92 173,547.65

460 460 460 460 460 460

0.006360 0.006465 0.006570 0.006695 0.006823 0.006942

3 3 3 3 3 3

0.94 0.96 0.98 0.99 1.01 1.03

1.24 1.26 1.28 1.30 1.33 1.35

0.15 0.16 0.16 0.16 0.17 0.17

229,254.19 233,069.28 236,842.28 241,356.55 245,974.97 250,245.61

623 623 623 623 623 623

0.006113 0.006215 0.006316 0.006436 0.006559 0.006673

4 4 4 4 4 4

1.23 1.25 1.27 1.30 1.32 1.34

1.61 1.64 1.67 1.70 1.73 1.76

0.20 0.21 0.21 0.21 0.22 0.22

678,584.06 689,876.58 701,044.54 714,406.59 728,076.95 740,717.90

773 773 773 773 773 773

0.013572 0.013798 0.014021 0.014288 0.014562 0.014814

10 11 11 11 11 11

3.39 3.45 3.50 3.57 3.64 3.70

4.45 4.52 4.60 4.68 4.77 4.86

0.56 0.57 0.57 0.59 0.60 0.61

115,565.81 117,488.97 119,390.92 121,666.54 123,994.66 126,147.47

1,048 1,048 1,048 1,048 1,048 1,048

0.001541 0.001567 0.001592 0.001622 0.001653 0.0016822 2 2 2 2 2

0.52 0.53 0.54 0.55 0.56 0.57

0.68 0.70 0.71 0.72 0.73 0.75

0.09 0.09 0.09 0.09 0.09 0.09

129,194.51 131,344.47 133,470.72 136,014.70 138,617.38 141,024.07

1,300 1,300 1,300 1,300 1,300 1,300

0.001292 0.001313 0.001335 0.001360 0.001386 0.001410

2 2 2 2 2 2

0.54 0.55 0.56 0.57 0.58 0.59

0.71 0.72 0.74 0.75 0.76 0.78

0.09 0.09 0.09 0.09 0.10 0.10

- - - - - - 1,910 1,910 1,910 1,910 1,910 1,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,390.68 1,413.83 1,436.71 1,464.10 1,492.11 1,518.02

2,585 2,585 2,585 2,585 2,585 2,585

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0 0 0 0 0 0

0.00 0.00 0.00 0.00 0.00 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,205 3,205 3,205 3,205

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -510,747.67 519,247.18 527,652.93 537,710.10 547,999.33 557,513.75

315 315 315 315 315 315

0.034050 0.034616 0.035177 0.035847 0.036533 0.037168

11 11 11 11 12 12

2.67 2.71 2.76 2.81 2.86 2.91

5.26 5.35 5.43 5.54 5.64 5.74

0.66 0.67 0.68 0.69 0.71 0.72

2,357,667.60 2,396,902.29 2,435,704.16 2,482,129.18 2,529,625.36 2,573,544.99

530 530 530 530 530 530

0.078589 0.079897 0.081190 0.082738 0.084321 0.085785

42 42 43 44 45 45

10.36 10.53 10.70 10.90 11.11 11.30

20.41 20.75 21.09 21.49 21.90 22.28

2.55 2.59 2.64 2.69 2.74 2.79

2,156,533.04 2,192,420.58 2,227,912.23 2,270,376.69 2,313,820.94 2,353,993.74

718 718 718 718 718 718

0.047923 0.048720 0.049509 0.050453 0.051418 0.052311 0.047923 0.048720 0.049509 0.050453 0.051418 0.052311

34 35 36 36 37 38

8.56 8.70 8.84 9.01 9.18 9.34

16.87 17.15 17.43 17.76 18.10 18.41

2.11 2.14 2.18 2.22 2.26 2.30

8,902,525.29 9,050,675.00 9,197,190.41 9,372,490.74 9,551,835.78 9,717,675.78

1,054 1,054 1,054 1,054 1,054 1,054

0.118700 0.120676 0.122629 0.124967 0.127358 0.129569

125 127 129 132 134 137

31.10 31.61 32.13 32.74 33.37 33.94

61.29 62.31 63.32 64.53 65.76 66.91

7.66 7.79 7.92 8.07 8.22 8.36

3,778,313.47 3,841,189.56 3,903,372.05 3,977,771.12 4,053,886.80 4,124,270.82

1,428 1,428 1,428 1,428 1,428 1,428

0.033585 0.034144 0.034697 0.035358 0.036035 0.036660

48 49 50 50 51 52

11.93 12.12 12.32 12.56 12.80 13.02

23.51 23.90 24.28 24.75 25.22 25.662.94 2.99 3.04 3.09 3.15 3.21

3,601,522.81 3,661,456.88 3,720,729.79 3,791,647.67 3,864,201.82 3,931,292.51

1,772 1,772 1,772 1,772 1,772 1,772

0.024010 0.024410 0.024805 0.025278 0.025761 0.026209

43 43 44 45 46 46

10.58 10.75 10.93 11.14 11.35 11.55

20.85 21.20 21.54 21.95 22.37 22.76

2.61 2.65 2.69 2.74 2.80 2.85

2,974,150.68 3,023,644.45 3,072,592.24 3,131,156.48 3,191,071.97 3,246,475.70

2,133 2,133 2,133 2,133 2,133 2,133

0.013218 0.013438 0.013656 0.013916 0.014183 0.014429

28 29 29 30 30 31

6.16 6.27 6.37 6.49 6.61 6.73

14.57 14.82 15.06 15.34 15.64 15.91

1.82 1.85 1.88 1.92 1.95 1.99

2,277,939.71 2,315,847.62 2,353,337.35 2,398,192.44 2,444,082.47 2,486,516.90

2,647 2,647 2,647 2,647 2,647 2,647

0.007593 0.007719 0.007844 0.007994 0.008147 0.008288

20 20 21 21 22 22

4.39 4.47 4.54 4.63 4.71 4.80

10.39 10.56 10.73 10.94 11.14 11.34

1.30 1.32 1.34 1.37 1.39 1.42

1,522,798.53 1,548,139.89 1,573,201.71 1,603,187.26 1,633,864.66 1,662,231.99

3,883 3,883 3,883 3,883 3,883 3,883

0.003046 0.003096 0.003146 0.003206 0.003268 0.003324

12 12 12 12 13 13

2.59 2.63 2.67 2.72 2.77 2.82

6.11 6.21 6.31 6.43 6.56 6.67

0.76 0.78 0.79 0.80 0.82 0.83

438,065.33 445,355.31 452,564.87 461,190.85 470,015.86 478,176.33

5,263 5,263 5,263 5,263 5,263 5,263

0.000584 0.000594 0.000603 0.000615 0.000627 0.000638

3 3 3 3 3 30.67 0.68 0.69 0.71 0.72 0.73

1.59 1.62 1.64 1.67 1.70 1.73

0.20 0.20 0.21 0.21 0.21 0.22

6,953.42 7,069.13 7,183.57 7,320.49 7,460.57 7,590.10

6,530 6,530 6,530 6,530 6,530 6,530

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.02 0.02 0.02 0.02 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

29,893,473.77 30,390,940.41 30,882,919.32 31,471,554.09 32,073,770.41 32,630,638.68

0.03 0.03 0.03 0.03 0.03 0.04

0.36 0.37 0.37 0.38 0.39 0.39

22 22 22 23 23 24

366 372 378 385 392 399

7 7 7 7 8 8

89 90 92 94 96 97

9 9 9 10 10 10

181 184 187 190 194 197

1 1 1 1 1 1

23 23 23 24 24 25

0.39 0.40 0.41 0.41 0 0

387 394 400 408 416 423

2014 2015 2016 2017 2018 2019

96 98 99 101 103 105

190 193 196 200 204 207

24 24 25 25 25 26

984 $ 984

$ 984

$ 984

$ 984

$ 984

$

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$29,893.47 30,390.94 30,882.92 31,471.55 32,073.77 32,630.64

1,366,256.23 1,388,992.53 1,411,478.01 1,438,381.07 1,465,904.86 1,491,356.06

28,527,217.54 29,001,947.89 29,471,441.31 30,033,173.02 30,607,865.55 31,139,282.61

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.4% 30.4% 30.4% 30.4%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2020 2021 2022 2023 2024 2025

59,151.06 60,107.16 61,136.70 62,245.67 63,431.84 64,584.41

313 313 313 313 313 313

0.003943 0.004007 0.004076 0.004150 0.004229 0.004306

1 1 1 1 1 1

0.40 0.41 0.41 0.42 0.43 0.44

0.52 0.53 0.54 0.55 0.56 0.57

0.07 0.07 0.07 0.07 0.07 0.07

176,519.04 179,372.25 182,444.60 185,754.00 189,293.78 192,733.30

460 460 460 460 460 460

0.007061 0.007175 0.007298 0.007430 0.007572 0.007709

3 3 3 3 3 4

1.05 1.07 1.08 1.10 1.12 1.14

1.38 1.40 1.42 1.45 1.48 1.50

0.17 0.17 0.18 0.18 0.18 0.19

254,530.19 258,644.35 263,074.51 267,846.47 272,950.62 277,910.21

623 623 623 623 623 623

0.006787 0.006897 0.007015 0.007143 0.007279 0.007411

4 4 4 4 5 5

1.37 1.39 1.41 1.44 1.46 1.49

1.79 1.82 1.85 1.89 1.92 1.96

0.22 0.23 0.23 0.24 0.24 0.24

753,400.11 765,577.87 778,690.97 792,815.79 807,923.91 822,604.11

773 773 773 773 773 773

0.015068 0.015312 0.015574 0.015856 0.016158 0.016452

12 12 12 12 12 13

3.76 3.82 3.89 3.96 4.04 4.11

4.94 5.02 5.10 5.20 5.30 5.39

0.62 0.63 0.64 0.65 0.66 0.67

128,307.30 130,381.23 132,614.45 135,019.97 137,592.94 140,093.05

1,048 1,048 1,048 1,048 1,048 1,048

0.001711 0.001738 0.001768 0.001800 0.001835 0.0018682 2 2 2 2 2

0.58 0.59 0.60 0.61 0.62 0.63

0.76 0.77 0.79 0.80 0.82 0.83

0.10 0.10 0.10 0.10 0.10 0.10

143,438.61 145,757.12 148,253.70 150,942.90 153,819.31 156,614.25

1,300 1,300 1,300 1,300 1,300 1,300

0.001434 0.001458 0.001483 0.001509 0.001538 0.001566

2 2 2 2 2 2

0.60 0.61 0.62 0.63 0.65 0.66

0.79 0.80 0.82 0.83 0.85 0.86

0.10 0.10 0.10 0.10 0.11 0.11

- - - - - - 1,910 1,910 1,910 1,910 1,910 1,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,544.01 1,568.97 1,595.84 1,624.79 1,655.75 1,685.84

2,585 2,585 2,585 2,585 2,585 2,585

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,205 3,205 3,205 3,205

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -567,059.23 576,225.02 586,094.81 596,726.10 608,097.48 619,146.78

315 315 315 315 315 315

0.037804 0.038415 0.039073 0.039782 0.040540 0.041276

12 12 12 13 13 13

2.96 3.01 3.06 3.12 3.18 3.23

5.84 5.93 6.03 6.14 6.26 6.37

0.73 0.74 0.75 0.77 0.78 0.80

2,617,607.98 2,659,918.30 2,705,478.34 2,754,553.54 2,807,045.07 2,858,049.86

530 530 530 530 530 530

0.087254 0.088664 0.090183 0.091818 0.093568 0.095268

46 47 48 49 50 50

11.50 11.68 11.88 12.10 12.33 12.55

22.66 23.03 23.42 23.85 24.30 24.74

2.83 2.88 2.93 2.98 3.04 3.09

2,394,297.68 2,432,998.48 2,474,671.76 2,519,560.30 2,567,573.74 2,614,227.27

718 718 718 718 718 718

0.053207 0.054067 0.054993 0.055990 0.057057 0.058094 0.053207 0.054067 0.054993 0.055990 0.057057 0.058094

38 39 40 40 41 42

9.50 9.66 9.82 10.00 10.19 10.38

18.73 19.03 19.36 19.71 20.09 20.45

2.34 2.38 2.42 2.46 2.51 2.56

9,884,057.11 10,043,820.40 10,215,854.58 10,401,161.93 10,599,369.37 10,791,962.83

1,054 1,054 1,054 1,054 1,054 1,054

0.131787 0.133918 0.136211 0.138682 0.141325 0.143893

139 141 144 146 149 152

34.53 35.08 35.69 36.33 37.02 37.70

68.05 69.15 70.34 71.61 72.98 74.30

8.51 8.64 8.79 8.95 9.12 9.29

4,194,884.58 4,262,689.59 4,335,702.47 4,414,348.61 4,498,469.67 4,580,208.11

1,428 1,428 1,428 1,428 1,428 1,428

0.037288 0.037891 0.038540 0.039239 0.039986 0.040713

53 54 55 56 57 58

13.24 13.45 13.69 13.93 14.20 14.46

26.10 26.52 26.97 27.46 27.99 28.493.26 3.31 3.37 3.43 3.50 3.56

3,998,602.20 4,063,234.55 4,132,831.10 4,207,797.31 4,287,982.27 4,365,896.09

1,772 1,772 1,772 1,772 1,772 1,772

0.026657 0.027088 0.027552 0.028052 0.028587 0.029106

47 48 49 50 51 52

11.75 11.94 12.14 12.36 12.60 12.82

23.15 23.52 23.93 24.36 24.83 25.28

2.89 2.94 2.99 3.05 3.10 3.16

3,302,060.28 3,355,433.92 3,412,907.00 3,474,814.37 3,541,031.40 3,605,372.92

2,133 2,133 2,133 2,133 2,133 2,133

0.014676 0.014913 0.015168 0.015444 0.015738 0.016024

31 32 32 33 34 34

6.84 6.95 7.07 7.20 7.34 7.47

16.18 16.44 16.72 17.03 17.35 17.67

2.02 2.06 2.09 2.13 2.17 2.21

2,529,089.83 2,569,969.38 2,613,988.74 2,661,404.38 2,712,120.84 2,761,400.83

2,647 2,647 2,647 2,647 2,647 2,647

0.008430 0.008567 0.008713 0.008871 0.009040 0.009205

22 23 23 23 24 24

4.88 4.96 5.04 5.13 5.23 5.33

11.53 11.72 11.92 12.14 12.37 12.59

1.44 1.46 1.49 1.52 1.55 1.57

1,690,691.92 1,718,019.82 1,747,446.68 1,779,143.95 1,813,047.82 1,845,991.40

3,883 3,883 3,883 3,883 3,883 3,883

0.003381 0.003436 0.003495 0.003558 0.003626 0.003692

13 13 14 14 14 14

2.87 2.92 2.97 3.02 3.08 3.13

6.79 6.89 7.01 7.14 7.28 7.41

0.85 0.86 0.88 0.89 0.91 0.93

486,363.43 494,224.88 502,690.14 511,808.53 521,561.70 531,038.62

5,263 5,263 5,263 5,263 5,263 5,263

0.000648 0.000659 0.000670 0.000682 0.000695 0.000708

3 3 4 4 4 40.75 0.76 0.77 0.79 0.80 0.81

1.76 1.79 1.82 1.86 1.89 1.93

0.22 0.22 0.23 0.23 0.24 0.24

7,720.05 7,844.84 7,979.21 8,123.94 8,278.76 8,429.18

6,530 6,530 6,530 6,530 6,530 6,530

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

33,189,324.64 33,725,788.13 34,303,455.60 34,925,692.57 35,591,246.29 36,237,949.06

0.04 0.04 0.04 0.04 0.04 0.04

0.40 0.41 0.41 0.42 0.43 0.44

24 24 25 25 26 26

406 412 420 427 435 443

8 8 8 8 8 8

99 100 102 104 106 108

10 10 11 11 11 11

201 204 208 211 215 219

1 1 1 1 1 1

25 26 26 26 27 27

0 0 0 0 0 0

430 437 444 452 461 469

2020 2021 2022 2023 2024 2025

107 108 110 112 114 116

211 214 218 222 226 230

26 27 27 28 28 29

984 $ 984

$ 984

$ 984

$ 984

$ 984

$

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$33,189.32 33,725.79 34,303.46 34,925.69 35,591.25 36,237.95

1,516,890.34 1,541,408.95 1,567,810.76 1,596,249.58 1,626,668.16 1,656,225.17

31,672,434.30 32,184,379.18 32,735,644.84 33,329,442.99 33,964,578.13 34,581,723.89

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.4% 30.4% 30.4% 30.4%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2026 2027 2028 2029 2030 2031

65,730.72 66,897.33 68,084.62 69,292.94 70,522.66 71,774.17

313 313 313 313 313 313

0.004382 0.004460 0.004539 0.004620 0.004702 0.004785

1 1 1 1 1 1

0.44 0.45 0.46 0.47 0.48 0.48

0.58 0.59 0.60 0.61 0.62 0.64

0.07 0.07 0.08 0.08 0.08 0.08

196,154.12 199,635.54 203,178.64 206,784.52 210,454.27 214,189.04

460 460 460 460 460 460

0.007846 0.007985 0.008127 0.008271 0.008418 0.008568

4 4 4 4 4 4

1.17 1.19 1.21 1.23 1.25 1.27

1.53 1.56 1.58 1.61 1.64 1.67

0.19 0.19 0.20 0.20 0.21 0.21

282,842.83 287,862.84 292,971.79 298,171.25 303,462.82 308,848.13

623 623 623 623 623 623

0.007542 0.007676 0.007813 0.007951 0.008092 0.008236

5 5 5 5 5 5

1.52 1.54 1.57 1.60 1.63 1.66

1.99 2.03 2.06 2.10 2.14 2.18

0.25 0.25 0.26 0.26 0.27 0.27

837,204.47 852,063.52 867,185.82 882,576.03 898,238.90 914,179.24

773 773 773 773 773 773

0.016744 0.017041 0.017344 0.017652 0.017965 0.018284

13 13 13 14 14 14

4.18 4.26 4.33 4.41 4.49 4.57

5.49 5.59 5.68 5.79 5.89 5.99

0.69 0.70 0.71 0.72 0.74 0.75

142,579.55 145,110.11 147,685.50 150,306.52 152,973.98 155,688.69

1,048 1,048 1,048 1,048 1,048 1,048

0.001901 0.001935 0.001969 0.002004 0.002040 0.0020762 2 2 2 2 2

0.64 0.65 0.67 0.68 0.69 0.70

0.84 0.86 0.87 0.89 0.91 0.92

0.11 0.11 0.11 0.11 0.11 0.12

159,393.99 162,222.98 165,102.09 168,032.20 171,014.23 174,049.08

1,300 1,300 1,300 1,300 1,300 1,300

0.001594 0.001622 0.001651 0.001680 0.001710 0.001740

2 2 2 2 2 2

0.67 0.68 0.69 0.71 0.72 0.73

0.88 0.89 0.91 0.93 0.94 0.96

0.11 0.11 0.11 0.12 0.12 0.12

- - - - - - 1,910 1,910 1,910 1,910 1,910 1,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,715.76 1,746.21 1,777.20 1,808.74 1,840.84 1,873.51

2,585 2,585 2,585 2,585 2,585 2,585

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,205 3,205 3,205 3,205

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -630,135.99 641,319.90 652,701.95 664,285.65 676,074.57 688,072.33

315 315 315 315 315 315

0.042009 0.042755 0.043513 0.044286 0.045072 0.045871

13 13 14 14 14 14

3.29 3.35 3.41 3.47 3.53 3.59

6.49 6.60 6.72 6.84 6.96 7.08

0.81 0.83 0.84 0.85 0.87 0.89

2,908,777.25 2,960,403.41 3,012,944.23 3,066,415.88 3,120,834.83 3,176,217.81

530 530 530 530 530 530

0.096959 0.098680 0.100431 0.102214 0.104028 0.105874

51 52 53 54 55 56

12.78 13.00 13.23 13.47 13.71 13.95

25.18 25.63 26.08 26.55 27.02 27.50

3.15 3.20 3.26 3.32 3.38 3.44

2,660,627.07 2,707,848.96 2,755,907.47 2,804,817.41 2,854,593.83 2,905,252.05

718 718 718 718 718 718

0.059125 0.060174 0.061242 0.062329 0.063435 0.064561 0.059125 0.060174 0.061242 0.062329 0.063435 0.064561

42 43 44 45 46 46

10.56 10.75 10.94 11.13 11.33 11.53

20.81 21.18 21.56 21.94 22.33 22.73

2.60 2.65 2.69 2.74 2.79 2.84

10,983,508.88 11,178,448.66 11,376,842.17 11,578,750.50 11,784,235.80 11,993,361.32

1,054 1,054 1,054 1,054 1,054 1,054

0.146447 0.149046 0.151691 0.154383 0.157123 0.159911

154 157 160 163 166 168

38.37 39.05 39.74 40.45 41.16 41.89

75.62 76.96 78.33 79.72 81.13 82.57

9.45 9.62 9.79 9.96 10.14 10.32

4,661,502.01 4,744,236.24 4,828,436.27 4,914,128.01 5,001,337.86 5,090,092.65

1,428 1,428 1,428 1,428 1,428 1,428

0.041436 0.042171 0.042919 0.043681 0.044456 0.045245

59 60 61 62 63 65

14.71 14.97 15.24 15.51 15.79 16.07

29.00 29.52 30.04 30.57 31.11 31.673.63 3.69 3.75 3.82 3.89 3.96

4,443,386.18 4,522,249.20 4,602,509.43 4,684,191.59 4,767,320.81 4,851,922.68

1,772 1,772 1,772 1,772 1,772 1,772

0.029623 0.030148 0.030683 0.031228 0.031782 0.032346

52 53 54 55 56 57

13.05 13.28 13.52 13.76 14.00 14.25

25.73 26.18 26.65 27.12 27.60 28.09

3.22 3.27 3.33 3.39 3.45 3.51

3,669,364.52 3,734,489.89 3,800,769.09 3,868,222.51 3,936,870.92 4,006,735.46

2,133 2,133 2,133 2,133 2,133 2,133

0.016308 0.016598 0.016892 0.017192 0.017497 0.017808

35 35 36 37 37 38

7.61 7.74 7.88 8.02 8.16 8.30

17.98 18.30 18.62 18.95 19.29 19.63

2.25 2.29 2.33 2.37 2.41 2.45

2,810,412.81 2,860,293.15 2,911,057.23 2,962,720.66 3,015,299.35 3,068,809.48

2,647 2,647 2,647 2,647 2,647 2,647

0.009368 0.009534 0.009704 0.009876 0.010051 0.010229

25 25 26 26 27 27

5.42 5.52 5.61 5.71 5.82 5.92

12.82 13.04 13.27 13.51 13.75 13.99

1.60 1.63 1.66 1.69 1.72 1.75

1,878,755.81 1,912,100.73 1,946,036.42 1,980,573.33 2,015,722.09 2,051,493.52

3,883 3,883 3,883 3,883 3,883 3,883

0.003758 0.003824 0.003892 0.003961 0.004031 0.004103

15 15 15 15 16 16

3.19 3.25 3.30 3.36 3.42 3.48

7.54 7.67 7.81 7.95 8.09 8.23

0.94 0.96 0.98 0.99 1.01 1.03

540,464.00 550,056.38 559,818.70 569,753.97 579,865.26 590,155.67

5,263 5,263 5,263 5,263 5,263 5,263

0.000721 0.000733 0.000746 0.000760 0.000773 0.000787

4 4 4 4 4 40.83 0.84 0.86 0.87 0.89 0.91

1.96 1.99 2.03 2.07 2.10 2.14

0.24 0.25 0.25 0.26 0.26 0.27

8,578.79 8,731.05 8,886.01 9,043.71 9,204.21 9,367.55

6,530 6,530 6,530 6,530 6,530 6,530

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

36,881,134.74 37,535,716.09 38,201,894.63 38,879,875.44 39,569,867.23 40,272,082.39

0.04 0.04 0.04 0.04 0.04 0.04

0.45 0.45 0.46 0.47 0.48 0.49

27 27 28 28 29 29

451 459 467 476 484 493

9 9 9 9 9 9

110 112 114 116 118 120

11 12 12 12 12 12

223 227 231 235 239 244

1 1 1 1 2 2

28 28 29 29 30 30

0 0 1 1 1 1

478 486 495 504 513 522

2026 2027 2028 2029 2030 2031

118 121 123 125 127 129

234 239 243 247 252 256

29 30 30 31 31 32

984 $ 984

$ 984

$ 984

$ 984

$ 984

$

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$36,881.13 37,535.72 38,201.89 38,879.88 39,569.87 40,272.08

1,685,621.43 1,715,538.52 1,745,985.66 1,776,972.20 1,808,507.70 1,840,601.86

35,195,513.31 35,820,177.57 36,455,908.97 37,102,903.23 37,761,359.53 38,431,480.53

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.4% 30.4% 30.4% 30.4%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2032 2033 2034 2035 2036 2037

73,047.85 74,344.09 75,663.30 77,005.87 78,372.22 79,762.77

313 313 313 313 313 313

0.004870 0.004956 0.005044 0.005134 0.005225 0.005318

2 2 2 2 2 2

0.49 0.50 0.51 0.52 0.53 0.54

0.65 0.66 0.67 0.68 0.69 0.71

0.08 0.08 0.08 0.09 0.09 0.09

217,989.96 221,858.22 225,795.00 229,801.50 233,878.98 238,028.67

460 460 460 460 460 460

0.008720 0.008874 0.009032 0.009192 0.009355 0.009521

4 4 4 4 4 4

1.29 1.32 1.34 1.36 1.39 1.41

1.70 1.73 1.76 1.79 1.82 1.86

0.21 0.22 0.22 0.22 0.23 0.23

314,328.85 319,906.65 325,583.25 331,360.40 337,239.88 343,223.49

623 623 623 623 623 623

0.008382 0.008531 0.008682 0.008836 0.008993 0.009153

5 5 5 6 6 6

1.69 1.72 1.75 1.78 1.81 1.84

2.21 2.25 2.29 2.33 2.38 2.42

0.28 0.28 0.29 0.29 0.30 0.30

930,401.95 946,912.03 963,714.57 980,814.73 998,217.77 1,015,929.05

773 773 773 773 773 773

0.018608 0.018938 0.019274 0.019616 0.019964 0.020319

14 15 15 15 15 16

4.65 4.73 4.81 4.90 4.99 5.07

6.10 6.21 6.32 6.43 6.54 6.66

0.76 0.78 0.79 0.80 0.82 0.83

158,451.48 161,263.22 164,124.77 167,037.00 170,000.81 173,017.12

1,048 1,048 1,048 1,048 1,048 1,048

0.002113 0.002150 0.002188 0.002227 0.002267 0.0023072 2 2 2 2 2

0.72 0.73 0.74 0.75 0.77 0.78

0.94 0.96 0.97 0.99 1.01 1.02

0.12 0.12 0.12 0.12 0.13 0.13

177,137.70 180,281.03 183,480.04 186,735.71 190,049.04 193,421.07

1,300 1,300 1,300 1,300 1,300 1,300

0.001771 0.001803 0.001835 0.001867 0.001900 0.001934

2 2 2 2 2 3

0.74 0.76 0.77 0.78 0.80 0.81

0.98 0.99 1.01 1.03 1.05 1.07

0.12 0.12 0.13 0.13 0.13 0.13

- - - - - - 1,910 1,910 1,910 1,910 1,910 1,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,906.76 1,940.59 1,975.03 2,010.07 2,045.74 2,082.04

2,585 2,585 2,585 2,585 2,585 2,585

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,205 3,205 3,205 3,205

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -700,282.63 712,709.22 725,355.93 738,226.65 751,325.34 764,656.04

315 315 315 315 315 315

0.046686 0.047514 0.048357 0.049215 0.050088 0.050977

15 15 15 16 16 16

3.66 3.72 3.79 3.86 3.92 3.99

7.21 7.34 7.47 7.60 7.74 7.87

0.90 0.92 0.93 0.95 0.97 0.98

3,232,581.89 3,289,944.41 3,348,323.02 3,407,735.69 3,468,200.70 3,529,736.65

530 530 530 530 530 530

0.107753 0.109665 0.111611 0.113591 0.115607 0.117658

57 58 59 60 61 62

14.20 14.45 14.71 14.97 15.23 15.50

27.99 28.48 28.99 29.50 30.03 30.56

3.50 3.56 3.62 3.69 3.75 3.82

2,956,807.67 3,009,276.54 3,062,674.83 3,117,018.95 3,172,325.64 3,228,611.90

718 718 718 718 718 718

0.065707 0.066873 0.068059 0.069267 0.070496 0.071747 0.065707 0.066873 0.068059 0.069267 0.070496 0.071747

47 48 49 50 51 52

11.74 11.94 12.16 12.37 12.59 12.81

23.13 23.54 23.96 24.38 24.82 25.26

2.89 2.94 2.99 3.05 3.10 3.16

12,206,191.42 12,422,791.62 12,643,228.57 12,867,570.11 13,095,885.26 13,328,244.29

1,054 1,054 1,054 1,054 1,054 1,054

0.162749 0.165637 0.168576 0.171568 0.174612 0.177710

171 175 178 181 184 187

42.64 43.39 44.16 44.95 45.75 46.56

84.04 85.53 87.05 88.59 90.17 91.76

10.50 10.69 10.88 11.07 11.27 11.47

5,180,419.70 5,272,346.82 5,365,902.28 5,461,114.89 5,558,013.94 5,656,629.24

1,428 1,428 1,428 1,428 1,428 1,428

0.046048 0.046865 0.047697 0.048543 0.049405 0.050281

66 67 68 69 71 72

16.35 16.64 16.94 17.24 17.54 17.85

32.23 32.80 33.38 33.98 34.58 35.194.03 4.10 4.17 4.25 4.32 4.40

4,938,023.25 5,025,649.01 5,114,826.94 5,205,584.46 5,297,949.52 5,391,950.52

1,772 1,772 1,772 1,772 1,772 1,772

0.032920 0.033504 0.034099 0.034704 0.035320 0.035946

58 59 60 61 63 64

14.50 14.76 15.02 15.29 15.56 15.84

28.59 29.10 29.61 30.14 30.67 31.22

3.57 3.64 3.70 3.77 3.83 3.90

4,077,837.62 4,150,199.29 4,223,842.75 4,298,790.64 4,375,066.04 4,452,692.42

2,133 2,133 2,133 2,133 2,133 2,133

0.018124 0.018445 0.018773 0.019106 0.019445 0.019790

39 39 40 41 41 42

8.45 8.60 8.75 8.91 9.07 9.23

19.98 20.34 20.70 21.06 21.44 21.82

2.50 2.54 2.59 2.63 2.68 2.73

3,123,267.53 3,178,690.25 3,235,094.71 3,292,498.25 3,350,918.55 3,410,373.57

2,647 2,647 2,647 2,647 2,647 2,647

0.010411 0.010596 0.010784 0.010975 0.011170 0.011368

28 28 29 29 30 30

6.02 6.13 6.24 6.35 6.46 6.58

14.24 14.49 14.75 15.01 15.28 15.55

1.78 1.81 1.84 1.88 1.91 1.94

2,087,898.62 2,124,948.61 2,162,654.89 2,201,029.05 2,240,082.91 2,279,828.49

3,883 3,883 3,883 3,883 3,883 3,883

0.004176 0.004250 0.004325 0.004402 0.004480 0.004560

16 17 17 17 17 18

3.54 3.61 3.67 3.74 3.80 3.87

8.38 8.53 8.68 8.83 8.99 9.15

1.05 1.07 1.08 1.10 1.12 1.14

600,628.37 611,286.59 622,133.60 633,172.74 644,407.41 655,841.07

5,263 5,263 5,263 5,263 5,263 5,263

0.000801 0.000815 0.000830 0.000844 0.000859 0.000874

4 4 4 4 5 50.92 0.94 0.95 0.97 0.99 1.01

2.18 2.22 2.26 2.30 2.34 2.38

0.27 0.28 0.28 0.29 0.29 0.30

9,533.78 9,702.96 9,875.14 10,050.36 10,228.69 10,410.18

6,530 6,530 6,530 6,530 6,530 6,530

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.04

0.00 0.00 0.00 0.00 0.00 0.00

40,986,737.05 41,714,051.17 42,454,248.58 43,207,557.07 43,974,208.43 44,754,438.56

0.04 0.05 0.05 0.05 0.05 0.05

0.50 0.50 0.51 0.52 0.53 0.54

30 30 31 31 32 32

501 510 519 528 538 547

10 10 10 10 10 10

122 124 126 129 131 133

13 13 13 13 14 14

248 252 257 261 266 271

2 2 2 2 2 2

31 32 32 33 33 34

1 1 1 1 1 1

531 540 550 560 570 580

2032 2033 2034 2035 2036 2037

132 134 136 139 141 144

261 265 270 275 280 285

33 33 34 34 35 36

984 $ 984

$ 984

$ 984

$ 984

$ 984

$

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$40,986.74 41,714.05 42,454.25 43,207.56 43,974.21 44,754.44

1,873,264.55 1,906,505.84 1,940,335.94 1,974,765.27 2,009,804.43 2,045,464.20

39,113,472.50 39,807,545.34 40,513,912.64 41,232,791.79 41,964,403.99 42,708,974.36

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.4% 30.4% 30.4% 30.4%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%Terminal Year

2038

81,177.95

313

0.005412

2

0.55

0.72

0.09

242,251.86

460

0.009690

4

1.44

1.89

0.24

349,313.09

623

0.009315

6

1.87

2.46

0.31

1,033,954.02

773

0.020679

16

5.16

6.78

0.85

176,086.85

1,048

0.0023482

0.79

1.04

0.13

196,852.81

1,300

0.001969

3

0.83

1.09

0.14

- 1,910

-

-

-

-

-

2,118.98

2,585

0.000008

0

0.01

0.01

0.00

- 3,205

-

-

-

-

-778,222.83

315

0.051882

16

4.06

8.01

1.00

3,592,362.47

530

0.119745

63

15.78

31.10

3.89

3,285,895.07

718

0.073020

52

13.04

25.71

3.21

13,564,718.67

1,054

0.180863

191

47.38

93.39

11.67

5,756,991.14

1,428

0.051173

73

18.17

35.824.48

5,487,616.40

1,772

0.036584

65

16.12

31.77

3.97

4,531,693.65

2,133

0.020141

43

9.39

22.20

2.78

3,470,881.62

2,647

0.011570

31

6.69

15.83

1.98

2,320,278.00

3,883

0.004641

18

3.94

9.31

1.16

667,477.23

5,263

0.000890

51.02

2.42

0.30

10,594.88

6,530

0.000011

0

0.02

0.04

0.00

45,548,487.51

0.05

0.55

33

557

11

136

14

276

2

34

1

590

2038

146

290

36

984 $

12.95 $45,548.49

2,081,755.54

43,466,731.96

40.4%

53.0%

6.6%

30.4%

61.8%

7.7%Std TSL1 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Dry Announcement

Year

2004 2005 2006 2007

**PC3**

**kVA 15**  43,090.86 44,223.47 45,144.97 46,285.32

Unit Price 313 313 313 313

Unit Sales (mln) 0.002873 0.002948 0.003010 0.003086

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor (mln) 0.29 0.30 0.30 0.31

Material (mln) 0.38 0.39 0.40 0.41

Overhead (mln) 0.05 0.05 0.05 0.05

**PC3**

**kVA 25**  128,592.07 131,972.03 134,721.98 138,125.01

Unit Price 460 460 460 460

Unit Sales (mln) 0.005144 0.005279 0.005389 0.005525

Unit Revenue (mln) 2 2 2 3

Cost of Goods Sold

Labor 0.76 0.78 0.80 0.82

Material 1.00 1.03 1.05 1.08

Overhead 0.13 0.13 0.13 0.13 Overhead

1.25

**PC3**

**kVA 37.5**  185,422.28 190,296.00 194,261.26 199,168.23

Unit Price 623 623 623 623

Unit Sales (mln) 0.004945 0.005075 0.005180 0.005311

Unit Revenue (mln) 3 3 3 3

Cost of Goods Sold

Labor 1.00 1.02 1.04 1.07

Material 1.31 1.34 1.37 1.40

Overhead 0.16 0.17 0.17 0.18

1.25

**PC3**

**kVA 50**  548,843.21 563,269.22 575,006.26 589,530.73

Unit Price 773 773 773 773

Unit Sales (mln) 0.010977 0.011265 0.011500 0.011791

Unit Revenue (mln) 8 9 9 9

Cost of Goods Sold

Labor 2.74 2.81 2.87 2.94

Material 3.60 3.69 3.77 3.86

Overhead 0.45 0.46 0.47 0.48

1.25

**PC3**

**kVA 75**  93,470.38 95,927.19 97,926.06 100,399.64

Unit Price 1,048 1,048 1,048 1,048

Unit Sales (mln) 0.001246 0.001279 0.001306 0.001339Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.42 0.43 0.44 0.45

Material 0.55 0.57 0.58 0.59

Overhead 0.07 0.07 0.07 0.07

1.25

**PC3**

**kVA 100**  104,493.36 107,239.90 109,474.50 112,239.79

Unit Price 1,300 1,300 1,300 1,300

Unit Sales (mln) 0.001045 0.001072 0.001095 0.001122

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.44 0.45 0.46 0.47

Material 0.58 0.59 0.60 0.62

Overhead 0.07 0.07 0.08 0.08

1.25

**PC3**

**kVA 167** 

- - - -

Unit Price 1,910 1,910 1,910 1,910

Unit Sales

- - - -

Unit Revenue

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC3**

**kVA 250**  1,124.79 1,154.36 1,178.41 1,208.18

Unit Price 2,585 2,585 2,585 2,585

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0.00 0.00 0.00 0.00

Material 0.00 0.01 0.01 0.01

Overhead 0.00 0.00 0.00 0.00

1.25

**PC3**

**kVA 333** 

- - - -

Unit Price 3,205 3,205 3,205 3,205

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

#DIV/0!

**PC4 kVA**  **15** 413,096.04 423,954.03 432,788.10 443,720.19

Unit Price 315 315 315 315

Unit Sales (mln) 0.027540 0.028264 0.028853 0.029581

Unit Revenue (mln) 9 9 9 9

Cost of Goods Sold

Labor 2.16 2.21 2.26 2.32

Material 4.25 4.36 4.46 4.57

Overhead 0.53 0.55 0.56 0.57

1.25

**PC4**

**kVA 30**  1,906,896.93 1,957,018.57 1,997,797.64 2,048,261.35

Unit Price 530 530 530 530

Unit Sales (mln) 0.063563 0.065234 0.066593 0.068275

Unit Revenue (mln) 34 35 35 36

Cost of Goods Sold

Labor 8.38 8.60 8.78 9.00

Material 16.51 16.94 17.30 17.73

Overhead 2.06 2.12 2.16 2.22

1.25

**PC4**

**kVA 45**  1,744,217.98 1,790,063.70 1,827,363.88 1,873,522.48

Unit Price 718 718 718 718

Unit Sales (mln) 0.038760 0.039779 0.040608 0.041634 Unit Sales (mln) 0.038760 0.039779 0.040608 0.041634

Unit Revenue (mln) 28 29 29 30

Cost of Goods Sold

Labor 6.92 7.10 7.25 7.44

Material 13.64 14.00 14.30 14.66

Overhead 1.71 1.75 1.79 1.83

1.25

**PC4**

**kVA 75**  7,200,420.51 7,389,679.22 7,543,660.54 7,734,210.89

Unit Price 1,054 1,054 1,054 1,054

Unit Sales (mln) 0.096006 0.098529 0.100582 0.103123

Unit Revenue (mln) 101 104 106 109

Cost of Goods Sold

Labor 25.15 25.81 26.35 27.02

Material 49.57 50.88 51.94 53.25

Overhead 6.20 6.36 6.49 6.66

1.25

**DL PC4** 

**kVA 112.5**  3,055,924.57 3,136,247.71 3,201,598.79 3,282,470.11

Unit Price 1,428 1,428 1,428 1,428

Unit Sales (mln) 0.027164 0.027878 0.028459 0.029178

Unit Revenue (mln) 39 40 41 42

Cost of Goods Sold

Labor 9.65 9.90 10.11 10.36

Material 19.01 19.51 19.92 20.42Overhead 2.38 2.44 2.49 2.55

1.25

**DL PC4** 

**kVA 150**  2,912,935.14 2,989,499.88 3,051,793.13 3,128,880.41

Unit Price 1,772 1,772 1,772 1,772

Unit Sales (mln) 0.019420 0.019930 0.020345 0.020859

Unit Revenue (mln) 34 35 36 37

Cost of Goods Sold

Labor 8.56 8.78 8.96 9.19

Material 16.86 17.31 17.67 18.11

Overhead 2.11 2.16 2.21 2.26

1.25

**DL PC4** 

**kVA 225**  2,405,512.47 2,468,739.91 2,520,181.90 2,583,840.86

Unit Price 2,133 2,133 2,133 2,133

Unit Sales (mln) 0.010691 0.010972 0.011201 0.011484

Unit Revenue (mln) 23 23 24 24

Cost of Goods Sold

Labor 4.99 5.12 5.22 5.36

Material 11.79 12.10 12.35 12.66

Overhead 1.47 1.51 1.54 1.58

1.25

**DL PC4** 

**kVA 300**  1,842,412.49 1,890,839.20 1,930,239.27 1,978,996.47

Unit Price 2,647 2,647 2,647 2,647

Unit Sales (mln) 0.006141 0.006303 0.006434 0.006597

Unit Revenue (mln) 16 17 17 17

Cost of Goods Sold

Labor 3.55 3.65 3.72 3.82

Material 8.40 8.62 8.80 9.02

Overhead 1.05 1.08 1.10 1.13

1.25

**DL PC4** 

**kVA 500**  1,231,649.38 1,264,022.54 1,290,361.42 1,322,955.52

Unit Price 3,883 3,883 3,883 3,883

Unit Sales (mln) 0.002463 0.002528 0.002581 0.002646

Unit Revenue (mln) 10 10 10 10

Cost of Goods Sold

Labor 2.09 2.15 2.19 2.25

Material 4.94 5.07 5.18 5.31

Overhead 0.62 0.63 0.65 0.66

1.25

**DL PC4** 

**kVA 750**  354,310.09 363,622.92 371,199.86 380,576.24

Unit Price 5,263 5,263 5,263 5,263

Unit Sales (mln) 0.000472 0.000485 0.000495 0.000507

Unit Revenue (mln) 2 3 3 3Cost of Goods Sold

Labor 0.54 0.56 0.57 0.58

Material 1.28 1.32 1.35 1.38

Overhead 0.16 0.16 0.17 0.17

1.25

**DL PC4** 

**kVA 1000**  5,623.97 5,771.79 5,892.06 6,040.89

Unit Price 6,530 6,530 6,530 6,530

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0.01 0.01 0.01 0.01

Material 0.02 0.02 0.02 0.02

Overhead 0.00 0.00 0.00 0.00

1.25

**Al l Design Lines** 

**Totals**

kVA 24,178,036.51 24,813,541.65 25,330,590.05 25,970,432.31

Unit Sales (mln)

**PC3** 0.03 0.03 0.03 0.03

**PC4** 0.29 0.30 0.31 0.31

Revenues (mln)

**PC3** 18 18 18 19

**PC4** 296 303 310 318

Cost of Goods Sold

Labor (mln)

**PC3** 6 6 6 6

**PC4** 72 74 75 77

Material (mln)

**PC3** 7 8 8 8

**PC4** 146 150 153 157

Overhead (mln)

**PC3** 1 1 1 1

**PC4** 18 19 19 20

Totals

Unit Sales (Million) 0.32 0 0 0

Revenue (Million $US) 313 321 328 336

2004 2005 2006 2007

Cost of Goods Sold

Labor 78 80 81 83

Material 154 158 161 165

Overhead 19 20 20 21

Average Price per Unit 984 $ 984

$ 984

$ 984

$

Average Price per kVA 12.95 $ 12.95

$ 12.95

$ 12.95

$mV A 24,178.04 24,813.54 25,330.59 25,970.43

PC3 kVA 1,105,036.95 1,134,082.18 1,157,713.44 1,186,956.90

PC4 kVA 23,072,999.57 23,679,459.47 24,172,876.60 24,783,475.41

PC3, Labor (% of COGS) 40.4% 40.4% 40.4% 40.4%

PC3, Material (% of COGS) 53.0% 53.0% 53.0% 53.0%

PC3, OH (% of COGS) 6.6% 6.6% 6.6% 6.6%

PC4, Labor (% of COGS) 30.4% 30.4% 30.4% 30.4%

PC4, Material (% of COGS) 61.8% 61.8% 61.8% 61.8%

PC4, OH (% of COGS) 7.7% 7.7% 7.7% 7.7%

PC3_LVdry

_kVAshare 0.045704164

PC4_LVdry

_kVAshare 0.954295836112.5Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

47,519.73 48,632.61 49,535.38 50,496.99 51,426.94 52,276.55

313 313 388 388 388 388

0.003168 0.003242 0.003302 0.003366 0.003428 0.003485

1 1 1 1 1 1

0.32 0.33 0.41 0.42 0.43 0.44

0.42 0.43 0.54 0.55 0.56 0.57

0.05 0.05 0.07 0.07 0.07 0.07

141,808.76 145,129.80 147,823.88 150,693.52 153,468.69 156,004.08

460 460 569 569 569 569

0.005672 0.005805 0.005913 0.006028 0.006139 0.006240

3 3 3 3 3 4

0.84 0.86 1.09 1.11 1.13 1.15

1.11 1.13 1.43 1.45 1.48 1.50

0.14 0.14 0.18 0.18 0.18 0.19

204,479.98 209,268.74 213,153.44 217,291.29 221,292.92 224,948.81

623 623 771 771 771 771

0.005453 0.005580 0.005684 0.005794 0.005901 0.005999

3 3 4 4 5 5

1.10 1.12 1.42 1.44 1.47 1.49

1.44 1.47 1.86 1.89 1.93 1.96

0.18 0.18 0.23 0.24 0.24 0.25

605,253.31 619,427.84 630,926.42 643,174.32 655,018.99 665,840.29

773 773 956 956 956 956

0.012105 0.012389 0.012619 0.012863 0.013100 0.013317

9 10 12 12 13 13

3.02 3.09 3.90 3.97 4.05 4.11

3.97 4.06 5.12 5.22 5.31 5.40

0.50 0.51 0.64 0.65 0.66 0.67

103,077.26 105,491.25 107,449.50 109,535.37 111,552.57 113,395.49

1,048 1,048 1,296 1,296 1,296 1,296

0.001374 0.001407 0.001433 0.001460 0.001487 0.0015121 1 2 2 2 2

0.47 0.48 0.60 0.61 0.62 0.63

0.61 0.62 0.79 0.80 0.82 0.83

0.08 0.08 0.10 0.10 0.10 0.10

115,233.18 117,931.85 120,121.05 122,452.90 124,707.99 126,768.24

1,300 1,300 1,608 1,608 1,608 1,608

0.001152 0.001179 0.001201 0.001225 0.001247 0.001268

1 2 2 2 2 2

0.48 0.50 0.62 0.64 0.65 0.66

0.64 0.65 0.82 0.83 0.85 0.86

0.08 0.08 0.10 0.10 0.11 0.11

- - - - - - 1,910 1,910 2,363 2,363 2,363 2,363

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,240.40 1,269.45 1,293.01 1,318.12 1,342.39 1,364.57

2,585 2,585 3,197 3,197 3,197 3,197

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0 0 0 0 0 0

0.00 0.00 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,205 3,205 3,964 3,964 3,964 3,964

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -455,554.05 466,222.75 474,877.35 484,095.93 493,011.03 501,155.86

315 315 354 354 354 354

0.030370 0.031082 0.031658 0.032273 0.032867 0.033410

10 10 11 11 12 12

2.38 2.44 2.78 2.84 2.89 2.94

4.69 4.80 5.49 5.60 5.70 5.79

0.59 0.60 0.69 0.70 0.71 0.72

2,102,887.78 2,152,135.67 2,192,086.25 2,234,640.26 2,275,793.31 2,313,390.74

530 530 595 595 595 595

0.070096 0.071738 0.073070 0.074488 0.075860 0.077113

37 38 43 44 45 46

9.24 9.45 10.81 11.02 11.22 11.41

18.21 18.63 21.31 21.72 22.12 22.49

2.28 2.33 2.66 2.72 2.77 2.81

1,923,488.69 1,968,535.20 2,005,077.56 2,044,001.25 2,081,643.51 2,116,033.47

718 718 806 806 806 806

0.042744 0.043745 0.044557 0.045422 0.046259 0.047023 0.042744 0.043745 0.044557 0.045422 0.046259 0.047023

31 31 36 37 37 38

7.63 7.81 8.93 9.11 9.28 9.43

15.05 15.40 17.61 17.95 18.28 18.59

1.88 1.92 2.20 2.24 2.29 2.32

7,940,479.64 8,126,439.11 8,277,292.03 8,437,975.47 8,593,368.92 8,735,336.39

1,054 1,054 1,183 1,183 1,183 1,183

0.105873 0.108353 0.110364 0.112506 0.114578 0.116471

112 114 131 133 136 138

27.74 28.39 32.46 33.09 33.70 34.26

54.67 55.95 63.98 65.23 66.43 67.52

6.83 6.99 8.00 8.15 8.30 8.44

3,370,012.46 3,448,935.36 3,512,958.73 3,581,154.26 3,647,104.66 3,707,356.96

1,428 1,428 1,603 1,603 1,603 1,603

0.029956 0.030657 0.031226 0.031832 0.032419 0.032954

43 44 50 51 52 53

10.64 10.89 12.45 12.69 12.92 13.14

20.97 21.46 24.54 25.01 25.47 25.902.62 2.68 3.07 3.13 3.18 3.24

3,212,326.58 3,287,556.61 3,348,584.26 3,413,588.86 3,476,453.39 3,533,886.43

1,772 1,772 1,989 1,989 1,989 1,989

0.021416 0.021917 0.022324 0.022757 0.023176 0.023559

38 39 44 45 46 47

9.44 9.66 11.04 11.26 11.46 11.65

18.60 19.03 21.77 22.19 22.60 22.97

2.32 2.38 2.72 2.77 2.82 2.87

2,652,751.01 2,714,876.24 2,765,273.10 2,818,954.14 2,870,867.89 2,918,296.31

2,133 2,133 2,285 2,285 2,285 2,285

0.011790 0.012066 0.012290 0.012529 0.012759 0.012970

25 26 28 29 29 30

5.50 5.63 6.14 6.26 6.37 6.48

13.00 13.30 14.52 14.80 15.07 15.32

1.62 1.66 1.81 1.85 1.88 1.91

2,031,775.63 2,079,358.13 2,117,957.73 2,159,072.71 2,198,834.12 2,235,160.14

2,647 2,647 2,836 2,836 2,836 2,836

0.006773 0.006931 0.007060 0.007197 0.007329 0.007451

18 18 20 20 21 21

3.92 4.01 4.38 4.46 4.54 4.62

9.26 9.48 10.35 10.55 10.74 10.92

1.16 1.19 1.29 1.32 1.34 1.36

1,358,238.29 1,390,047.10 1,415,850.86 1,443,336.15 1,469,916.58 1,494,200.46

3,883 3,883 4,160 4,160 4,160 4,160

0.002716 0.002780 0.002832 0.002887 0.002940 0.002988

11 11 12 12 12 12

2.31 2.36 2.57 2.62 2.67 2.72

5.45 5.58 6.09 6.21 6.32 6.42

0.68 0.70 0.76 0.78 0.79 0.80

390,726.08 399,876.56 407,299.56 415,206.29 422,852.71 429,838.49

5,263 5,263 5,638 5,638 5,638 5,638

0.000521 0.000533 0.000543 0.000554 0.000564 0.000573

3 3 3 3 3 30.60 0.61 0.67 0.68 0.69 0.71

1.42 1.45 1.58 1.61 1.64 1.67

0.18 0.18 0.20 0.20 0.21 0.21

6,202.00 6,347.25 6,465.07 6,590.58 6,711.95 6,822.83

6,530 6,530 6,996 6,996 6,996 6,996

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.02 0.02 0.02 0.02 0.02 0.02

0.00 0.00 0.00 0.00 0.00 0.00

26,663,054.84 27,287,481.52 27,794,025.19 28,333,578.40 28,855,368.56 29,332,076.11

0.03 0.029607 0.030157 0.03 0.03 0.031826

0.32 0.329808 0.335931 0.34 0.35 0.354520

19 20 25 25 26 26

326 334 379 386 393 400

6 6 8 8 8 8

79 81 92 94 96 97

8 8 11 11 11 11

161 165 187 191 194 198

1 1 1 1 1 1

20 21 23 24 24 25

0 0 0 0 0 0

345 354 404 411 419 426

2008 2009 2010 2011 2012 2013

86 88 100 102 104 106

170 173 198 202 205 209

21 22 25 25 26 26

984 $ 984

$ 1,102

$ 1,102

$ 1,102

$ 1,102

$

12.95 $ 12.95

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$26,663.05 27,287.48 27,794.03 28,333.58 28,855.37 29,332.08

1,218,612.63 1,247,151.53 1,270,302.69 1,294,962.51 1,318,810.50 1,340,598.02

25,444,442.21 26,040,329.99 26,523,722.50 27,038,615.89 27,536,558.07 27,991,478.09

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.4% 30.4% 30.5% 30.5% 30.5% 30.5%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2014 2015 2016 2017 2018 2019

53,266.61 54,153.03 55,029.68 56,078.56 57,151.63 58,143.91

388 388 388 388 388 388

0.003551 0.003610 0.003669 0.003739 0.003810 0.003876

1 1 1 1 1 2

0.44 0.45 0.46 0.47 0.48 0.49

0.58 0.59 0.60 0.61 0.63 0.64

0.07 0.07 0.08 0.08 0.08 0.08

158,958.62 161,603.90 164,220.00 167,350.07 170,552.35 173,513.50

569 569 569 569 569 569

0.006358 0.006464 0.006569 0.006694 0.006822 0.006941

4 4 4 4 4 4

1.17 1.19 1.21 1.23 1.25 1.27

1.53 1.56 1.58 1.61 1.64 1.67

0.19 0.19 0.20 0.20 0.21 0.21

229,209.08 233,023.42 236,795.69 241,309.06 245,926.57 250,196.38

771 771 771 771 771 771

0.006112 0.006214 0.006315 0.006435 0.006558 0.006672

5 5 5 5 5 5

1.52 1.55 1.57 1.60 1.63 1.66

2.00 2.03 2.06 2.10 2.14 2.18

0.25 0.25 0.26 0.26 0.27 0.27

678,450.55 689,740.85 700,906.61 714,266.04 727,933.70 740,572.17

956 956 956 956 956 956

0.013569 0.013795 0.014018 0.014285 0.014559 0.014811

13 13 13 14 14 14

4.19 4.26 4.33 4.41 4.50 4.58

5.50 5.59 5.68 5.79 5.90 6.01

0.69 0.70 0.71 0.72 0.74 0.75

115,543.07 117,465.86 119,367.43 121,642.60 123,970.26 126,122.65

1,296 1,296 1,296 1,296 1,296 1,296

0.001541 0.001566 0.001592 0.001622 0.001653 0.0016822 2 2 2 2 2

0.65 0.66 0.67 0.68 0.69 0.70

0.85 0.86 0.87 0.89 0.91 0.92

0.11 0.11 0.11 0.11 0.11 0.12

129,169.09 131,318.63 133,444.46 135,987.94 138,590.10 140,996.32

1,608 1,608 1,608 1,608 1,608 1,608

0.001292 0.001313 0.001334 0.001360 0.001386 0.001410

2 2 2 2 2 2

0.67 0.68 0.69 0.71 0.72 0.73

0.88 0.90 0.91 0.93 0.94 0.96

0.11 0.11 0.11 0.12 0.12 0.12

- - - - - - 2,363 2,363 2,363 2,363 2,363 2,363

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,390.41 1,413.55 1,436.43 1,463.81 1,491.82 1,517.72

3,197 3,197 3,197 3,197 3,197 3,197

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,964 3,964 3,964 3,964 3,964 3,964

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -510,647.18 519,145.02 527,549.12 537,604.31 547,891.51 557,404.06

354 354 354 354 354 354

0.034043 0.034610 0.035170 0.035840 0.036526 0.037160

12 12 12 13 13 13

2.99 3.04 3.09 3.15 3.21 3.27

5.90 6.00 6.10 6.21 6.33 6.44

0.74 0.75 0.76 0.78 0.79 0.81

2,357,203.74 2,396,430.70 2,435,224.94 2,481,640.83 2,529,127.67 2,573,038.65

595 595 595 595 595 595

0.078573 0.079881 0.081174 0.082721 0.084304 0.085768

47 48 48 49 50 51

11.62 11.82 12.01 12.24 12.47 12.69

22.91 23.29 23.67 24.12 24.58 25.01

2.86 2.91 2.96 3.02 3.07 3.13

2,156,108.75 2,191,989.23 2,227,473.89 2,269,930.00 2,313,365.70 2,353,530.61

806 806 806 806 806 806

0.047914 0.048711 0.049499 0.050443 0.051408 0.052301 0.047914 0.048711 0.049499 0.050443 0.051408 0.052301

39 39 40 41 41 42

9.61 9.77 9.93 10.11 10.31 10.49

18.94 19.25 19.56 19.94 20.32 20.67

2.37 2.41 2.45 2.49 2.54 2.58

8,900,773.75 9,048,894.31 9,195,380.89 9,370,646.74 9,549,956.49 9,715,763.86

1,183 1,183 1,183 1,183 1,183 1,183

0.118677 0.120652 0.122605 0.124942 0.127333 0.129544

140 143 145 148 151 153

34.91 35.49 36.06 36.75 37.45 38.10

68.80 69.95 71.08 72.44 73.82 75.10

8.60 8.74 8.89 9.05 9.23 9.39

3,777,570.10 3,840,433.82 3,902,604.07 3,976,988.51 4,053,089.21 4,123,459.38

1,603 1,603 1,603 1,603 1,603 1,603

0.033578 0.034137 0.034690 0.035351 0.036027 0.036653

54 55 56 57 58 59

13.39 13.61 13.83 14.09 14.36 14.61

26.39 26.82 27.26 27.78 28.31 28.803.30 3.35 3.41 3.47 3.54 3.60

3,600,814.23 3,660,736.50 3,719,997.75 3,790,901.67 3,863,441.56 3,930,519.05

1,989 1,989 1,989 1,989 1,989 1,989

0.024005 0.024405 0.024800 0.025273 0.025756 0.026203

48 49 49 50 51 52

11.87 12.07 12.27 12.50 12.74 12.96

23.41 23.80 24.18 24.64 25.11 25.55

2.93 2.97 3.02 3.08 3.14 3.19

2,973,565.53 3,023,049.56 3,071,987.72 3,130,540.43 3,190,444.14 3,245,836.97

2,285 2,285 2,285 2,285 2,285 2,285

0.013216 0.013436 0.013653 0.013914 0.014180 0.014426

30 31 31 32 32 33

6.60 6.71 6.82 6.95 7.08 7.21

15.61 15.87 16.13 16.43 16.75 17.04

1.95 1.98 2.02 2.05 2.09 2.13

2,277,491.54 2,315,391.98 2,352,874.34 2,397,720.61 2,443,601.61 2,486,027.69

2,836 2,836 2,836 2,836 2,836 2,836

0.007592 0.007718 0.007843 0.007992 0.008145 0.008287

22 22 22 23 23 23

4.71 4.78 4.86 4.95 5.05 5.14

11.13 11.31 11.49 11.71 11.94 12.14

1.39 1.41 1.44 1.46 1.49 1.52

1,522,498.92 1,547,835.30 1,572,892.19 1,602,871.83 1,633,543.20 1,661,904.95

4,160 4,160 4,160 4,160 4,160 4,160

0.003045 0.003096 0.003146 0.003206 0.003267 0.003324

13 13 13 13 14 14

2.77 2.81 2.86 2.91 2.97 3.02

6.55 6.65 6.76 6.89 7.02 7.15

0.82 0.83 0.85 0.86 0.88 0.89

437,979.14 445,267.69 452,475.83 461,100.12 469,923.39 478,082.25

5,638 5,638 5,638 5,638 5,638 5,638

0.000584 0.000594 0.000603 0.000615 0.000627 0.000637

3 3 3 3 4 40.72 0.73 0.74 0.76 0.77 0.79

1.70 1.73 1.76 1.79 1.83 1.86

0.21 0.22 0.22 0.22 0.23 0.23

6,952.05 7,067.74 7,182.16 7,319.05 7,459.10 7,588.61

6,996 6,996 6,996 6,996 6,996 6,996

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

29,887,592.34 30,384,961.11 30,876,843.21 31,465,362.17 32,067,460.02 32,624,218.72

0.03 0.03 0.03 0.03 0.03 0.04

0.36 0.37 0.37 0.38 0.39 0.39

27 27 28 28 29 29

407 414 421 429 437 444

9 9 9 9 9 9

99 101 102 104 106 108

11 12 12 12 12 12

201 205 208 212 216 220

1 1 1 1 2 2

25 26 26 26 27 27

0 0 0 0 0 0

434 441 448 457 466 474

2014 2015 2016 2017 2018 2019

108 110 111 114 116 118

213 216 220 224 228 232

27 27 27 28 29 29

1,102 $ 1,102

$ 1,102

$ 1,102

$ 1,102

$ 1,102

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$29,887.59 30,384.96 30,876.84 31,465.36 32,067.46 32,624.22

1,365,987.42 1,388,719.25 1,411,200.31 1,438,098.07 1,465,616.45 1,491,062.64

28,521,604.91 28,996,241.86 29,465,642.91 30,027,264.10 30,601,843.57 31,133,156.07

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.5% 30.5% 30.5% 30.5% 30.5% 30.5%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2020 2021 2022 2023 2024 2025

59,139.42 60,095.33 61,124.67 62,233.42 63,419.36 64,571.70

388 388 388 388 388 388

0.003943 0.004006 0.004075 0.004149 0.004228 0.004305

2 2 2 2 2 2

0.49 0.50 0.51 0.52 0.53 0.54

0.65 0.66 0.67 0.68 0.69 0.71

0.08 0.08 0.08 0.09 0.09 0.09

176,484.32 179,336.96 182,408.71 185,717.46 189,256.54 192,695.38

569 569 569 569 569 569

0.007059 0.007173 0.007296 0.007429 0.007570 0.007708

4 4 4 4 4 4

1.30 1.32 1.34 1.36 1.39 1.42

1.70 1.73 1.76 1.79 1.82 1.86

0.21 0.22 0.22 0.22 0.23 0.23

254,480.12 258,593.47 263,022.75 267,793.77 272,896.92 277,855.53

771 771 771 771 771 771

0.006786 0.006896 0.007014 0.007141 0.007277 0.007409

5 5 5 6 6 6

1.69 1.72 1.75 1.78 1.81 1.84

2.22 2.25 2.29 2.33 2.38 2.42

0.28 0.28 0.29 0.29 0.30 0.30

753,251.88 765,427.25 778,537.76 792,659.81 807,764.95 822,442.27

956 956 956 956 956 956

0.015065 0.015309 0.015571 0.015853 0.016155 0.016449

14 15 15 15 15 16

4.65 4.73 4.81 4.90 4.99 5.08

6.11 6.21 6.31 6.43 6.55 6.67

0.76 0.78 0.79 0.80 0.82 0.83

128,282.06 130,355.58 132,588.36 134,993.40 137,565.87 140,065.48

1,296 1,296 1,296 1,296 1,296 1,296

0.001710 0.001738 0.001768 0.001800 0.001834 0.0018682 2 2 2 2 2

0.72 0.73 0.74 0.75 0.77 0.78

0.94 0.96 0.97 0.99 1.01 1.03

0.12 0.12 0.12 0.12 0.13 0.13

143,410.39 145,728.44 148,224.53 150,913.20 153,789.04 156,583.43

1,608 1,608 1,608 1,608 1,608 1,608

0.001434 0.001457 0.001482 0.001509 0.001538 0.001566

2 2 2 2 2 3

0.75 0.76 0.77 0.78 0.80 0.81

0.98 0.99 1.01 1.03 1.05 1.07

0.12 0.12 0.13 0.13 0.13 0.13

- - - - - - 2,363 2,363 2,363 2,363 2,363 2,363

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,543.71 1,568.66 1,595.53 1,624.47 1,655.43 1,685.51

3,197 3,197 3,197 3,197 3,197 3,197

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,964 3,964 3,964 3,964 3,964 3,964

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -566,947.66 576,111.65 585,979.50 596,608.70 607,977.84 619,024.96

354 354 354 354 354 354

0.037797 0.038407 0.039065 0.039774 0.040532 0.041268

13 14 14 14 14 15

3.32 3.38 3.44 3.50 3.57 3.63

6.55 6.66 6.77 6.90 7.03 7.16

0.82 0.83 0.85 0.86 0.88 0.89

2,617,092.97 2,659,394.97 2,704,946.05 2,754,011.59 2,806,492.80 2,857,487.55

595 595 595 595 595 595

0.087236 0.088646 0.090165 0.091800 0.093550 0.095250

52 53 54 55 56 57

12.91 13.11 13.34 13.58 13.84 14.09

25.44 25.85 26.29 26.77 27.28 27.77

3.18 3.23 3.29 3.35 3.41 3.47

2,393,826.61 2,432,519.80 2,474,184.87 2,519,064.59 2,567,068.58 2,613,712.93

806 806 806 806 806 806

0.053196 0.054056 0.054982 0.055979 0.057046 0.058083 0.053196 0.054056 0.054982 0.055979 0.057046 0.058083

43 44 44 45 46 47

10.67 10.84 11.03 11.23 11.44 11.65

21.02 21.36 21.73 22.12 22.55 22.96

2.63 2.67 2.72 2.77 2.82 2.87

9,882,112.46 10,041,844.32 10,213,844.65 10,399,115.54 10,597,283.98 10,789,839.55

1,183 1,183 1,183 1,183 1,183 1,183

0.131761 0.133891 0.136185 0.138655 0.141297 0.143865

156 158 161 164 167 170

38.76 39.38 40.06 40.78 41.56 42.32

76.39 77.62 78.95 80.39 81.92 83.41

9.55 9.70 9.87 10.05 10.24 10.43

4,194,059.25 4,261,850.92 4,334,849.44 4,413,480.11 4,497,584.61 4,579,306.97

1,603 1,603 1,603 1,603 1,603 1,603

0.037281 0.037883 0.038532 0.039231 0.039979 0.040705

60 61 62 63 64 65

14.86 15.10 15.36 15.64 15.94 16.23

29.29 29.77 30.28 30.83 31.42 31.993.66 3.72 3.78 3.85 3.93 4.00

3,997,815.49 4,062,435.12 4,132,017.98 4,206,969.44 4,287,138.62 4,365,037.12

1,989 1,989 1,989 1,989 1,989 1,989

0.026652 0.027083 0.027547 0.028046 0.028581 0.029100

53 54 55 56 57 58

13.18 13.40 13.63 13.87 14.14 14.40

25.99 26.41 26.86 27.35 27.87 28.37

3.25 3.30 3.36 3.42 3.48 3.55

3,301,410.62 3,354,773.75 3,412,235.52 3,474,130.72 3,540,334.72 3,604,663.58

2,285 2,285 2,285 2,285 2,285 2,285

0.014673 0.014910 0.015165 0.015441 0.015735 0.016021

34 34 35 35 36 37

7.33 7.45 7.58 7.71 7.86 8.00

17.33 17.61 17.91 18.24 18.58 18.92

2.17 2.20 2.24 2.28 2.32 2.37

2,528,592.24 2,569,463.74 2,613,474.45 2,660,880.76 2,711,587.24 2,760,857.53

2,836 2,836 2,836 2,836 2,836 2,836

0.008429 0.008565 0.008712 0.008870 0.009039 0.009203

24 24 25 25 26 26

5.22 5.31 5.40 5.50 5.60 5.70

12.35 12.55 12.77 13.00 13.25 13.49

1.54 1.57 1.60 1.62 1.66 1.69

1,690,359.28 1,717,681.81 1,747,102.88 1,778,793.91 1,812,691.11 1,845,628.20

4,160 4,160 4,160 4,160 4,160 4,160

0.003381 0.003435 0.003494 0.003558 0.003625 0.003691

14 14 15 15 15 15

3.07 3.12 3.18 3.23 3.30 3.36

7.27 7.38 7.51 7.65 7.79 7.93

0.91 0.92 0.94 0.96 0.97 0.99

486,267.74 494,127.64 502,591.24 511,707.84 521,459.09 530,934.14

5,638 5,638 5,638 5,638 5,638 5,638

0.000648 0.000659 0.000670 0.000682 0.000695 0.000708

4 4 4 4 4 40.80 0.81 0.83 0.84 0.86 0.87

1.89 1.92 1.95 1.99 2.03 2.06

0.24 0.24 0.24 0.25 0.25 0.26

7,718.54 7,843.30 7,977.64 8,122.35 8,277.13 8,427.53

6,996 6,996 6,996 6,996 6,996 6,996

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

33,182,794.76 33,719,152.70 34,296,706.52 34,918,821.06 35,584,243.84 36,230,819.37

0.04 0.04 0.04 0.04 0.04 0.04

0.40 0.41 0.41 0.42 0.43 0.44

30 30 31 31 32 32

452 459 467 476 485 494

10 10 10 10 10 10

110 112 114 116 118 120

13 13 13 13 14 14

224 227 231 235 240 244

2 2 2 2 2 2

28 28 29 29 30 31

0 0 0 0 0 0

482 490 498 507 517 526

2020 2021 2022 2023 2024 2025

120 122 124 126 128 131

236 240 244 249 253 258

30 30 31 31 32 32

1,102 $ 1,102

$ 1,102

$ 1,102

$ 1,102

$ 1,102

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$33,182.79 33,719.15 34,296.71 34,918.82 35,584.24 36,230.82

1,516,591.89 1,541,105.69 1,567,502.30 1,595,935.52 1,626,348.12 1,655,899.31

31,666,202.87 32,178,047.02 32,729,204.22 33,322,885.54 33,957,895.72 34,574,920.06

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.5% 30.5% 30.5% 30.5% 30.5% 30.5%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2026 2027 2028 2029 2030 2031

65,717.78 66,884.17 68,071.22 69,279.30 70,508.79 71,760.05

388 388 388 388 388 388

0.004381 0.004459 0.004538 0.004619 0.004701 0.004784

2 2 2 2 2 2

0.55 0.56 0.57 0.58 0.59 0.60

0.72 0.73 0.75 0.76 0.77 0.79

0.09 0.09 0.09 0.09 0.10 0.10

196,115.52 199,596.26 203,138.67 206,743.83 210,412.87 214,146.90

569 569 569 569 569 569

0.007845 0.007984 0.008126 0.008270 0.008417 0.008566

4 5 5 5 5 5

1.44 1.47 1.49 1.52 1.55 1.57

1.89 1.92 1.96 1.99 2.03 2.07

0.24 0.24 0.24 0.25 0.25 0.26

282,787.18 287,806.20 292,914.14 298,112.58 303,403.11 308,787.37

771 771 771 771 771 771

0.007541 0.007675 0.007811 0.007950 0.008091 0.008234

6 6 6 6 6 6

1.88 1.91 1.94 1.98 2.01 2.05

2.46 2.51 2.55 2.60 2.64 2.69

0.31 0.31 0.32 0.32 0.33 0.34

837,039.76 851,895.88 867,015.20 882,402.39 898,062.17 913,999.37

956 956 956 956 956 956

0.016741 0.017038 0.017340 0.017648 0.017961 0.018280

16 16 17 17 17 17

5.17 5.26 5.36 5.45 5.55 5.65

6.79 6.91 7.03 7.16 7.28 7.41

0.85 0.86 0.88 0.89 0.91 0.93

142,551.50 145,081.56 147,656.45 150,276.95 152,943.88 155,658.06

1,296 1,296 1,296 1,296 1,296 1,296

0.001901 0.001934 0.001969 0.002004 0.002039 0.0020752 3 3 3 3 3

0.80 0.81 0.82 0.84 0.85 0.87

1.04 1.06 1.08 1.10 1.12 1.14

0.13 0.13 0.14 0.14 0.14 0.14

159,362.63 162,191.06 165,069.60 167,999.14 170,980.58 174,014.84

1,608 1,608 1,608 1,608 1,608 1,608

0.001594 0.001622 0.001651 0.001680 0.001710 0.001740

3 3 3 3 3 3

0.83 0.84 0.86 0.87 0.89 0.90

1.09 1.11 1.13 1.15 1.17 1.19

0.14 0.14 0.14 0.14 0.15 0.15

- - - - - - 2,363 2,363 2,363 2,363 2,363 2,363

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,715.42 1,745.87 1,776.85 1,808.39 1,840.48 1,873.14

3,197 3,197 3,197 3,197 3,197 3,197

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,964 3,964 3,964 3,964 3,964 3,964

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -630,012.01 641,193.72 652,573.53 664,154.96 675,941.55 687,936.96

354 354 354 354 354 354

0.042001 0.042746 0.043505 0.044277 0.045063 0.045862

15 15 15 16 16 16

3.69 3.76 3.83 3.89 3.96 4.03

7.28 7.41 7.54 7.68 7.81 7.95

0.91 0.93 0.94 0.96 0.98 0.99

2,908,204.96 2,959,820.96 3,012,351.44 3,065,812.57 3,120,220.81 3,175,592.91

595 595 595 595 595 595

0.096940 0.098661 0.100412 0.102194 0.104007 0.105853

58 59 60 61 62 63

14.34 14.60 14.86 15.12 15.39 15.66

28.27 28.77 29.28 29.80 30.33 30.87

3.53 3.60 3.66 3.72 3.79 3.86

2,660,103.60 2,707,316.20 2,755,365.26 2,804,265.58 2,854,032.20 2,904,680.46

806 806 806 806 806 806

0.059113 0.060163 0.061230 0.062317 0.063423 0.064548 0.059113 0.060163 0.061230 0.062317 0.063423 0.064548

48 49 49 50 51 52

11.85 12.06 12.28 12.50 12.72 12.94

23.36 23.78 24.20 24.63 25.07 25.51

2.92 2.97 3.03 3.08 3.13 3.19

10,981,347.92 11,176,249.34 11,374,603.82 11,576,472.42 11,781,917.29 11,991,001.66

1,183 1,183 1,183 1,183 1,183 1,183

0.146418 0.149017 0.151661 0.154353 0.157092 0.159880

173 176 179 183 186 189

43.07 43.83 44.61 45.40 46.21 47.03

84.89 86.39 87.93 89.49 91.07 92.69

10.61 10.80 10.99 11.19 11.38 11.59

4,660,584.87 4,743,302.83 4,827,486.29 4,913,161.18 5,000,353.87 5,089,091.19

1,603 1,603 1,603 1,603 1,603 1,603

0.041427 0.042163 0.042911 0.043673 0.044448 0.045236

66 68 69 70 71 73

16.52 16.81 17.11 17.41 17.72 18.03

32.55 33.13 33.72 34.32 34.93 35.554.07 4.14 4.21 4.29 4.37 4.44

4,442,511.96 4,521,359.46 4,601,603.91 4,683,269.99 4,766,382.86 4,850,968.09

1,989 1,989 1,989 1,989 1,989 1,989

0.029617 0.030142 0.030677 0.031222 0.031776 0.032340

59 60 61 62 63 64

14.65 14.91 15.18 15.44 15.72 16.00

28.88 29.39 29.91 30.44 30.98 31.53

3.61 3.67 3.74 3.81 3.87 3.94

3,668,642.59 3,733,755.14 3,800,021.30 3,867,461.45 3,936,096.36 4,005,947.15

2,285 2,285 2,285 2,285 2,285 2,285

0.016305 0.016594 0.016889 0.017189 0.017494 0.017804

37 38 39 39 40 41

8.15 8.29 8.44 8.59 8.74 8.89

19.26 19.60 19.95 20.30 20.66 21.03

2.41 2.45 2.49 2.54 2.58 2.63

2,809,859.87 2,859,730.40 2,910,484.49 2,962,137.75 3,014,706.10 3,068,205.71

2,836 2,836 2,836 2,836 2,836 2,836

0.009366 0.009532 0.009702 0.009874 0.010049 0.010227

27 27 28 28 28 29

5.81 5.91 6.01 6.12 6.23 6.34

13.73 13.97 14.22 14.47 14.73 14.99

1.72 1.75 1.78 1.81 1.84 1.87

1,878,386.17 1,911,724.53 1,945,653.55 1,980,183.66 2,015,325.51 2,051,089.89

4,160 4,160 4,160 4,160 4,160 4,160

0.003757 0.003823 0.003891 0.003960 0.004031 0.004102

16 16 16 16 17 17

3.42 3.48 3.54 3.60 3.67 3.73

8.08 8.22 8.36 8.51 8.66 8.82

1.01 1.03 1.05 1.06 1.08 1.10

540,357.67 549,948.15 559,708.56 569,641.88 579,751.17 590,039.56

5,638 5,638 5,638 5,638 5,638 5,638

0.000720 0.000733 0.000746 0.000760 0.000773 0.000787

4 4 4 4 4 40.89 0.90 0.92 0.94 0.95 0.97

2.10 2.14 2.17 2.21 2.25 2.29

0.26 0.27 0.27 0.28 0.28 0.29

8,577.11 8,729.34 8,884.26 9,041.93 9,202.40 9,365.71

6,996 6,996 6,996 6,996 6,996 6,996

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.03 0.03 0.03 0.03 0.03 0.03

0.00 0.00 0.00 0.00 0.00 0.00

36,873,878.52 37,528,331.08 38,194,378.54 38,872,225.96 39,562,082.00 40,264,159.00

0.04 0.04 0.04 0.04 0.04 0.04

0.45 0.45 0.46 0.47 0.48 0.49

33 34 34 35 35 36

502 511 520 530 539 549

11 11 11 11 11 12

122 125 127 129 131 134

14 14 15 15 15 15

248 253 257 262 267 271

2 2 2 2 2 2

31 32 32 33 33 34

0 0 1 1 1 1

535 545 555 564 574 585

2026 2027 2028 2029 2030 2031

133 135 138 140 143 145

262 267 272 277 282 287

33 33 34 35 35 36

1,102 $ 1,102

$ 1,102

$ 1,102

$ 1,102

$ 1,102

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$36,873.88 37,528.33 38,194.38 38,872.23 39,562.08 40,264.16

1,685,289.79 1,715,201.00 1,745,642.14 1,776,622.59 1,808,151.88 1,840,239.73

35,188,588.72 35,813,130.08 36,448,736.40 37,095,603.37 37,753,930.12 38,423,919.27

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.5% 30.5% 30.5% 30.5% 30.5% 30.5%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%2032 2033 2034 2035 2036 2037

73,033.48 74,329.47 75,648.41 76,990.72 78,356.80 79,747.07

388 388 388 388 388 388

0.004869 0.004955 0.005043 0.005133 0.005224 0.005316

2 2 2 2 2 2

0.61 0.62 0.63 0.64 0.65 0.67

0.80 0.81 0.83 0.84 0.86 0.87

0.10 0.10 0.10 0.11 0.11 0.11

217,947.07 221,814.57 225,750.57 229,756.29 233,832.96 237,981.84

569 569 569 569 569 569

0.008718 0.008873 0.009030 0.009190 0.009353 0.009519

5 5 5 5 5 5

1.60 1.63 1.66 1.69 1.72 1.75

2.10 2.14 2.18 2.22 2.25 2.29

0.26 0.27 0.27 0.28 0.28 0.29

314,267.00 319,843.71 325,519.19 331,295.21 337,173.53 343,155.97

771 771 771 771 771 771

0.008380 0.008529 0.008681 0.008835 0.008991 0.009151

6 7 7 7 7 7

2.09 2.12 2.16 2.20 2.24 2.28

2.74 2.79 2.84 2.89 2.94 2.99

0.34 0.35 0.35 0.36 0.37 0.37

930,218.90 946,725.73 963,524.96 980,621.75 998,021.37 1,015,729.17

956 956 956 956 956 956

0.018604 0.018935 0.019270 0.019612 0.019960 0.020315

18 18 18 19 19 19

5.75 5.85 5.95 6.06 6.17 6.28

7.54 7.68 7.81 7.95 8.09 8.24

0.94 0.96 0.98 0.99 1.01 1.03

158,420.31 161,231.50 164,092.48 167,004.14 169,967.37 172,983.08

1,296 1,296 1,296 1,296 1,296 1,296

0.002112 0.002150 0.002188 0.002227 0.002266 0.0023063 3 3 3 3 3

0.88 0.90 0.92 0.93 0.95 0.97

1.16 1.18 1.20 1.22 1.25 1.27

0.15 0.15 0.15 0.15 0.16 0.16

177,102.85 180,245.56 183,443.94 186,698.97 190,011.65 193,383.01

1,608 1,608 1,608 1,608 1,608 1,608

0.001771 0.001802 0.001834 0.001867 0.001900 0.001934

3 3 3 3 3 3

0.92 0.94 0.95 0.97 0.99 1.00

1.21 1.23 1.25 1.27 1.30 1.32

0.15 0.15 0.16 0.16 0.16 0.16

- - - - - - 2,363 2,363 2,363 2,363 2,363 2,363

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,906.38 1,940.21 1,974.64 2,009.68 2,045.34 2,081.63

3,197 3,197 3,197 3,197 3,197 3,197

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0 0 0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01

0.01 0.01 0.01 0.01 0.01 0.01

0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - 3,964 3,964 3,964 3,964 3,964 3,964

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -700,144.85 712,569.00 725,213.22 738,081.41 751,177.52 764,505.59

354 354 354 354 354 354

0.046676 0.047505 0.048348 0.049205 0.050079 0.050967

17 17 17 17 18 18

4.11 4.18 4.25 4.33 4.41 4.48

8.09 8.24 8.38 8.53 8.68 8.84

1.01 1.03 1.05 1.07 1.09 1.10

3,231,945.90 3,289,297.13 3,347,664.25 3,407,065.23 3,467,518.34 3,529,042.18

595 595 595 595 595 595

0.107732 0.109643 0.111589 0.113569 0.115584 0.117635

64 65 66 68 69 70

15.94 16.22 16.51 16.80 17.10 17.40

31.41 31.97 32.54 33.12 33.70 34.30

3.93 4.00 4.07 4.14 4.21 4.29

2,956,225.93 3,008,684.48 3,062,072.26 3,116,405.69 3,171,701.49 3,227,976.69

806 806 806 806 806 806

0.065694 0.066860 0.068046 0.069253 0.070482 0.071733 0.065694 0.066860 0.068046 0.069253 0.070482 0.071733

53 54 55 56 57 58

13.17 13.41 13.64 13.89 14.13 14.38

25.96 26.43 26.89 27.37 27.86 28.35

3.25 3.30 3.36 3.42 3.48 3.54

12,203,789.90 12,420,347.48 12,640,741.06 12,865,038.46 13,093,308.69 13,325,622.00

1,183 1,183 1,183 1,183 1,183 1,183

0.162717 0.165605 0.168543 0.171534 0.174577 0.177675

192 196 199 203 207 210

47.86 48.71 49.57 50.45 51.35 52.26

94.34 96.01 97.71 99.45 101.21 103.01

11.79 12.00 12.21 12.43 12.65 12.88

5,179,400.47 5,271,309.50 5,364,846.56 5,460,040.43 5,556,920.42 5,655,516.32

1,603 1,603 1,603 1,603 1,603 1,603

0.046039 0.046856 0.047688 0.048534 0.049395 0.050271

74 75 76 78 79 81

18.35 18.68 19.01 19.35 19.69 20.04

36.18 36.82 37.47 38.14 38.81 39.504.52 4.60 4.68 4.77 4.85 4.94

4,937,051.71 5,024,660.24 5,113,820.61 5,204,560.28 5,296,907.16 5,390,889.68

1,989 1,989 1,989 1,989 1,989 1,989

0.032914 0.033498 0.034092 0.034697 0.035313 0.035939

65 67 68 69 70 72

16.28 16.57 16.86 17.16 17.47 17.78

32.09 32.66 33.24 33.83 34.43 35.04

4.01 4.08 4.16 4.23 4.30 4.38

4,077,035.32 4,149,382.76 4,223,011.72 4,297,944.87 4,374,205.26 4,451,816.37

2,285 2,285 2,285 2,285 2,285 2,285

0.018120 0.018442 0.018769 0.019102 0.019441 0.019786

41 42 43 44 44 45

9.05 9.21 9.38 9.54 9.71 9.88

21.40 21.78 22.17 22.56 22.96 23.37

2.68 2.72 2.77 2.82 2.87 2.92

3,122,653.04 3,178,064.86 3,234,458.22 3,291,850.46 3,350,259.27 3,409,702.59

2,836 2,836 2,836 2,836 2,836 2,836

0.010409 0.010594 0.010782 0.010973 0.011168 0.011366

30 30 31 31 32 32

6.45 6.57 6.68 6.80 6.92 7.05

15.25 15.52 15.80 16.08 16.37 16.66

1.91 1.94 1.98 2.01 2.05 2.08

2,087,487.84 2,124,530.54 2,162,229.39 2,200,596.01 2,239,642.18 2,279,379.94

4,160 4,160 4,160 4,160 4,160 4,160

0.004175 0.004249 0.004324 0.004401 0.004479 0.004559

17 18 18 18 19 19

3.80 3.86 3.93 4.00 4.07 4.15

8.97 9.13 9.30 9.46 9.63 9.80

1.12 1.14 1.16 1.18 1.20 1.22

600,510.20 611,166.32 622,011.20 633,048.17 644,280.63 655,712.04

5,638 5,638 5,638 5,638 5,638 5,638

0.000801 0.000815 0.000829 0.000844 0.000859 0.000874

5 5 5 5 5 50.99 1.00 1.02 1.04 1.06 1.08

2.33 2.37 2.42 2.46 2.50 2.55

0.29 0.30 0.30 0.31 0.31 0.32

9,531.91 9,701.05 9,873.19 10,048.38 10,226.68 10,408.13

6,996 6,996 6,996 6,996 6,996 6,996

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0 0 0 0 0 0

0.01 0.01 0.02 0.02 0.02 0.02

0.03 0.04 0.04 0.04 0.04 0.04

0.00 0.00 0.00 0.00 0.00 0.00

40,978,673.06 41,705,844.08 42,445,895.86 43,199,056.14 43,965,556.66 44,745,633.28

0.04 0.05 0.05 0.05 0.05 0.05

0.50 0.50 0.51 0.52 0.53 0.54

37 37 38 39 39 40

558 568 578 588 599 610

12 12 12 12 13 13

136 138 141 143 146 149

16 16 16 16 17 17

276 281 286 291 296 301

2 2 2 2 2 2

35 35 36 36 37 38

1 1 1 1 1 1

595 606 616 627 638 650

2032 2033 2034 2035 2036 2037

148 150 153 156 159 161

292 297 302 307 313 318

36 37 38 38 39 40

1,102 $ 1,102

$ 1,102

$ 1,102

$ 1,102

$ 1,102

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$40,978.67 41,705.84 42,445.90 43,199.06 43,965.56 44,745.63

1,872,895.99 1,906,130.74 1,939,954.19 1,974,376.75 2,009,409.01 2,045,061.76

39,105,777.07 39,799,713.35 40,505,941.68 41,224,679.39 41,956,147.65 42,700,571.52

40.4% 40.4% 40.4% 40.4% 40.4% 40.4%

53.0% 53.0% 53.0% 53.0% 53.0% 53.0%

6.6% 6.6% 6.6% 6.6% 6.6% 6.6%

30.5% 30.5% 30.5% 30.5% 30.5% 30.5%

61.8% 61.8% 61.8% 61.8% 61.8% 61.8%

7.7% 7.7% 7.7% 7.7% 7.7% 7.7%Terminal Year

2038

81,161.97

388

0.005411

2

0.68

0.89

0.11

242,204.19

569

0.009688

6

1.78

2.34

0.29

349,244.36

771

0.009313

7

2.32

3.04

0.38

1,033,750.59

956

0.020675

20

6.39

8.38

1.05

176,052.21

1,296

0.0023473

0.98

1.29

0.16

196,814.08

1,608

0.001968

3

1.02

1.34

0.17

- 2,363

-

-

-

-

-

2,118.56

3,197

0.000008

0

0.01

0.01

0.00

- 3,964

-

-

-

-

-778,069.72

354

0.051871

18

4.56

8.99

1.12

3,591,655.69

595

0.119722

71

17.71

34.91

4.36

3,285,248.58

806

0.073006

59

14.64

28.85

3.61

13,562,049.87

1,183

0.180827

214

53.19

104.83

13.10

5,755,858.47

1,603

0.051163

82

20.40

40.205.03

5,486,536.73

1,989

0.036577

73

18.09

35.66

4.46

4,530,802.05

2,285

0.020137

46

10.06

23.78

2.97

3,470,198.73

2,836

0.011567

33

7.17

16.95

2.12

2,319,821.50

4,160

0.004640

19

4.22

9.97

1.25

667,345.91

5,638

0.000890

51.10

2.59

0.32

10,592.79

6,996

0.000011

0

0.02

0.04

0.00

45,539,526.01

0.05

0.55

41

620

13

151

17

307

2

38

1

661

2038

164

324

41

1,102 $

14.52 $45,539.53

2,081,345.97

43,458,180.04

40.4%

53.0%

6.6%

30.5%

61.8%

7.7%Std Base Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Dry Announcement

Year

2004 2005 2006 2007

**PC5**

**kVA 15**  50.62 51.95 53.03 54.37

Unit Price 432 432 432 432

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.0015 0.001 0.002 0.002

Cost of Goods Sold

Labor (mln) 0.0003 0.0003 0.0003 0.0003

Material (mln) 0.0008 0.0008 0.0008 0.0008

Overhead (mln) 0.0001 0.0001 0.0001 0.0001

**PC5**

**kVA 25**  196.84 202.01 206.22 211.43

Unit Price 634 634 634 634

Unit Sales (mln) 0.000008 0.000008 0.000008 0.000008

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0011 0.0011 0.0011 0.0012

Material 0.0026 0.0026 0.0027 0.0028

Overhead 0.0003 0.0003 0.0003 0.0003 Overhead

**PC5**

**kVA 37.5**  421.80 432.88 441.90 453.07

Unit Price 859 859 859 859

Unit Sales (mln) 0.000011 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.010 0.010 0.010 0.010

Cost of Goods Sold

Labor 0.0021 0.0022 0.0022 0.0023

Material 0.0050 0.0051 0.0052 0.0054

Overhead 0.0006 0.0006 0.0007 0.0007

**PC5**

**kVA 50**  956.07 981.20 1,001.65 1,026.95

Unit Price 1,065 1,065 1,065 1,065

Unit Sales (mln) 0.000019 0.000020 0.000020 0.000021

Unit Revenue (mln) 0.020 0.021 0.021 0.022

Cost of Goods Sold

Labor 0.0044 0.0046 0.0047 0.0048

Material 0.0105 0.0108 0.0110 0.0113

Overhead 0.0013 0.0014 0.0014 0.0014

**PC5**

**kVA 75**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 1,444 1,444 1,444 1,444

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024Unit Revenue (mln) 0.032 0.033 0.034 0.035

Cost of Goods Sold

Labor 0.0071 0.0073 0.0074 0.0076

Material 0.0168 0.0172 0.0176 0.0180

Overhead 0.0021 0.0022 0.0022 0.0023

**PC5**

**kVA 100**  2,249.59 2,308.72 2,356.82 2,416.36

Unit Price 1,792 1,792 1,792 1,792

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.040 0.041 0.042 0.043

Cost of Goods Sold

Labor 0.0088 0.0090 0.0092 0.0095

Material 0.0208 0.0214 0.0218 0.0224

Overhead 0.0026 0.0027 0.0027 0.0028

**PC5**

**kVA 167** 

- - - -

Unit Price 2,632 2,632 2,632 2,632

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5**

**kVA 250**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 4,018 4,018 4,018 4,018

Unit Sales (mln) 0.000007 0.000007 0.000007 0.000007

Unit Revenue (mln) 0.027 0.028 0.028 0.029

Cost of Goods Sold

Labor 0.0031 0.0032 0.0032 0.0033

Material 0.0166 0.0170 0.0173 0.0178

Overhead 0.0021 0.0021 0.0022 0.0022

**PC5**

**kVA 333** 

- - - -

Unit Price 4,982 4,982 4,982 4,982

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5 kVA**  **500** 6,748.76 6,926.15 7,070.47 7,249.07

Unit Price 6,758 6,758 6,758 6,758

Unit Sales (mln) 0.000013 0.000014 0.000014 0.000014

Unit Revenue (mln) 0.091 0.094 0.096 0.098

Cost of Goods Sold

Labor 0.0103 0.0106 0.0108 0.0111

Material 0.0557 0.0571 0.0583 0.0598

Overhead 0.0070 0.0071 0.0073 0.0075

**PC5**

**kVA 667** 

- - - -

Unit Price 8,389 8,389 8,389 8,389

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5**

**kVA 833** 

- - - -

Unit Price 9,910 9,910 9,910 9,910

Unit Sales (mln)

- - - - Unit Sales (mln)

Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC6**

**kVA 15**  33.74 34.63 35.35 36.25

Unit Price 568 568 568 568

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.001 0.001

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0007 0.0007 0.0007 0.0007

Overhead 0.0001 0.0001 0.0001 0.0001

**DL PC6** 

**kVA 30**  134.98 138.52 141.41 144.98

Unit Price 956 956 956 956

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.004 0.004 0.005 0.005

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0022 0.0023 0.0023 0.0024Overhead 0.0003 0.0003 0.0003 0.0003

**DL PC6** 

**kVA 45**  202.46 207.78 212.11 217.47

Unit Price 1,296 1,296 1,296 1,296

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.006 0.006 0.006 0.006

Cost of Goods Sold

Labor 0.0013 0.0013 0.0013 0.0014

Material 0.0030 0.0031 0.0032 0.0032

Overhead 0.0004 0.0004 0.0004 0.0004

**DL PC6** 

**kVA 75**  590.52 606.04 618.67 634.29

Unit Price 1,901 1,901 1,901 1,901

Unit Sales (mln) 0.000008 0.000008 0.000008 0.000008

Unit Revenue (mln) 0.015 0.015 0.016 0.016

Cost of Goods Sold

Labor 0.0033 0.0034 0.0034 0.0035

Material 0.0077 0.0079 0.0081 0.0083

Overhead 0.0010 0.0010 0.0010 0.0010

**DL PC6** 

**kVA 112.5**  2,530.79 2,597.31 2,651.43 2,718.40

Unit Price 2,576 2,576 2,576 2,576

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.058 0.059 0.061 0.062

Cost of Goods Sold

Labor 0.0127 0.0130 0.0133 0.0136

Material 0.0300 0.0307 0.0314 0.0322

Overhead 0.0037 0.0038 0.0039 0.0040

**DL PC6** 

**kVA 150**  3,036.94 3,116.77 3,181.71 3,262.08

Unit Price 3,196 3,196 3,196 3,196

Unit Sales (mln) 0.000020 0.000021 0.000021 0.000022

Unit Revenue (mln) 0.065 0.066 0.068 0.070

Cost of Goods Sold

Labor 0.0141 0.0145 0.0148 0.0152

Material 0.0335 0.0343 0.0351 0.0359

Overhead 0.0042 0.0043 0.0044 0.0045

**DL PC6** 

**kVA 225**  5,061.57 5,194.61 5,302.86 5,436.80

Unit Price 4,332 4,332 4,332 4,332

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.097 0.100 0.102 0.105Cost of Goods Sold

Labor 0.0213 0.0218 0.0223 0.0229

Material 0.0504 0.0517 0.0528 0.0541

Overhead 0.0063 0.0065 0.0066 0.0068

**DL PC6** 

**kVA 300**  19,908.85 20,432.15 20,857.90 21,384.76

Unit Price 5,376 5,376 5,376 5,376

Unit Sales (mln) 0.000066 0.000068 0.000070 0.000071

Unit Revenue (mln) 0.357 0.366 0.374 0.383

Cost of Goods Sold

Labor 0.0779 0.0800 0.0816 0.0837

Material 0.1844 0.1893 0.1932 0.1981

Overhead 0.0231 0.0237 0.0242 0.0248

**PC6**

**kVA 500**  42,742.17 43,865.62 44,779.67 45,910.79

Unit Price 7,885 7,885 7,885 7,885

Unit Sales (mln) 0.000085 0.000088 0.000090 0.000092

Unit Revenue (mln) 0.674 0.692 0.706 0.724

Cost of Goods Sold

Labor 0.1472 0.1511 0.1542 0.1581

Material 0.3485 0.3576 0.3651 0.3743 Material

Overhead 0.0436 0.0447 0.0456 0.0468

**PC6**

**kVA 750**  67,487.64 69,261.51 70,704.74 72,490.71

Unit Price 12,055 12,055 12,055 12,055

Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.085 1.113 1.136 1.165

Cost of Goods Sold

Labor 0.1230 0.1262 0.1288 0.1321

Material 0.6621 0.6795 0.6937 0.7112

Overhead 0.0828 0.0849 0.0867 0.0889

**PC6**

**kVA 1000**  89,983.52 92,348.68 94,272.98 96,654.28

Unit Price 14,958 14,958 14,958 14,958

Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.346 1.381 1.410 1.446

Cost of Goods Sold

Labor 0.1526 0.1566 0.1599 0.1639

Material 0.8215 0.8431 0.8607 0.8824

Overhead 0.1027 0.1054 0.1076 0.1103

**PC6**

**kVA 1500**  134,975.27 138,523.02 141,409.47 144,981.43

Unit Price 20,275 20,275 20,275 20,275Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.824 1.872 1.911 1.960

Cost of Goods Sold

Labor 0.2068 0.2123 0.2167 0.2221

Material 1.1135 1.1428 1.1666 1.1960

Overhead 0.1392 0.1428 0.1458 0.1495

**PC6**

**kVA 2000**  224,958.79 230,871.70 235,682.45 241,635.71

Unit Price 25,157 25,157 25,157 25,157

Unit Sales (mln) 0.000112 0.000115 0.000118 0.000121

Unit Revenue (mln) 2.830 2.904 2.965 3.039

Cost of Goods Sold

Labor 0.3208 0.3292 0.3361 0.3446

Material 1.7270 1.7724 1.8094 1.8551

Overhead 0.2159 0.2216 0.2262 0.2319

**PC6**

**kVA 2500**  281,198.49 288,589.62 294,603.06 302,044.64

Unit Price 29,740 29,740 29,740 29,740

Unit Sales (mln) 0.000112 0.000115 0.000118 0.000121

Unit Revenue (mln) 3.345 3.433 3.505 3.593

Cost of Goods Sold

Labor 0.3792 0.3892 0.3973 0.4073

Material 2.0417 2.0953 2.1390 2.1930

Overhead 0.2552 0.2619 0.2674 0.2741

**PC7**

**kVA 15**  33.74 34.63 35.35 36.25

Unit Price 629 629 629 629

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.001 0.002

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0007 0.0007 0.0008 0.0008

Overhead 0.0001 0.0001 0.0001 0.0001

**PC7**

**kVA 25**  84.36 86.58 88.38 90.61

Unit Price 923 923 923 923

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.003 0.003 0.003 0.003

Cost of Goods Sold

Labor 0.0007 0.0007 0.0007 0.0007

Material 0.0016 0.0016 0.0017 0.0017

Overhead 0.0002 0.0002 0.0002 0.0002**PC7**

**kVA 37.5**  210.90 216.44 220.95 226.53

Unit Price 1,250 1,250 1,250 1,250

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.007 0.007 0.007 0.008

Cost of Goods Sold

Labor 0.0016 0.0016 0.0016 0.0017

Material 0.0036 0.0037 0.0038 0.0039

Overhead 0.0005 0.0005 0.0005 0.0005

**PC7**

**kVA 50**  449.92 461.74 471.36 483.27

Unit Price 1,551 1,551 1,551 1,551

Unit Sales (mln) 0.000009 0.000009 0.000009 0.000010

Unit Revenue (mln) 0.014 0.014 0.015 0.015

Cost of Goods Sold

Labor 0.0031 0.0032 0.0033 0.0033

Material 0.0072 0.0074 0.0075 0.0077

Overhead 0.0009 0.0009 0.0009 0.0010

**PC7**

**kVA 75**  2,108.99 2,164.42 2,209.52 2,265.33

Unit Price 2,103 2,103 2,103 2,103 Unit Price

Unit Sales (mln) 0.000028 0.000029 0.000029 0.000030

Unit Revenue (mln) 0.059 0.061 0.062 0.064

Cost of Goods Sold

Labor 0.0132 0.0135 0.0138 0.0141

Material 0.0303 0.0311 0.0318 0.0326

Overhead 0.0038 0.0039 0.0040 0.0041

**PC7**

**kVA 100**  2,811.98 2,885.90 2,946.03 3,020.45

Unit Price 2,609 2,609 2,609 2,609

Unit Sales (mln) 0.000028 0.000029 0.000029 0.000030

Unit Revenue (mln) 0.073 0.075 0.077 0.079

Cost of Goods Sold

Labor 0.0163 0.0168 0.0171 0.0175

Material 0.0377 0.0386 0.0394 0.0404

Overhead 0.0047 0.0048 0.0049 0.0051

**PC7**

**kVA 167** 

- - - -

Unit Price 3,833 3,833 3,833 3,833

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -Material

- - - -

Overhead

- - - -

**DL PC7** 

**kVA 250**  2,249.59 2,308.72 2,356.82 2,416.36

Unit Price 4,478 4,478 4,478 4,478

Unit Sales (mln) 0.000009 0.000009 0.000009 0.000010

Unit Revenue (mln) 0.040 0.041 0.042 0.043

Cost of Goods Sold

Labor 0.0045 0.0046 0.0047 0.0048

Material 0.0246 0.0253 0.0258 0.0265

Overhead 0.0031 0.0032 0.0032 0.0033

**DL PC7** 

**kVA 333** 

- - - -

Unit Price 5,553 5,553 5,553 5,553

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**DL PC7** 

**kVA 500**  8,435.95 8,657.69 8,838.09 9,061.34

Unit Price 7,532 7,532 7,532 7,532

Unit Sales (mln) 0.000017 0.000017 0.000018 0.000018

Unit Revenue (mln) 0.127 0.130 0.133 0.136

Cost of Goods Sold

Labor 0.0142 0.0146 0.0149 0.0153

Material 0.0777 0.0798 0.0814 0.0835

Overhead 0.0097 0.0100 0.0102 0.0104

**PC7**

**kVA 667** 

- - - -

Unit Price 9,349 9,349 9,349 9,349

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC7**

**kVA 833** 

- - - -

Unit Price 11,045 11,045 11,045 11,045

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC8**

**kVA 15**  16.87 17.32 17.68 18.12

Unit Price 828 828 828 828

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.001 0.001 0.001 0.001

Cost of Goods Sold

Labor 0.0002 0.0002 0.0002 0.0002

Material 0.0005 0.0005 0.0005 0.0005

Overhead 0.0001 0.0001 0.0001 0.0001

**PC8**

**kVA 30**  67.49 69.26 70.70 72.49

Unit Price 1,392 1,392 1,392 1,392

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.003 0.003 0.003 0.003

Cost of Goods Sold

Labor 0.0007 0.0007 0.0007 0.0007

Material 0.0016 0.0016 0.0017 0.0017

Overhead 0.0002 0.0002 0.0002 0.0002

**PC8**

**kVA 45**  101.23 103.89 106.06 108.74

Unit Price 1,887 1,887 1,887 1,887

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.004 0.004 0.004 0.005

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0022 0.0022 0.0023 0.0023

Overhead 0.0003 0.0003 0.0003 0.0003

**PC8**

**kVA 75**  253.08 259.73 265.14 271.84

Unit Price 2,768 2,768 2,768 2,768

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.009 0.010 0.010 0.010

Cost of Goods Sold

Labor 0.0021 0.0021 0.0022 0.0022

Material 0.0048 0.0049 0.0050 0.0051

Overhead 0.0006 0.0006 0.0006 0.0006

**PC8**

**kVA 112.5**  1,391.93 1,428.52 1,458.29 1,495.12Unit Price 3,751 3,751 3,751 3,751

Unit Sales (mln) 0.000012 0.000013 0.000013 0.000013

Unit Revenue (mln) 0.046 0.048 0.049 0.050

Cost of Goods Sold

Labor 0.0103 0.0106 0.0108 0.0111

Material 0.0238 0.0244 0.0250 0.0256

Overhead 0.0030 0.0031 0.0031 0.0032

**PC8**

**kVA 150**  1,855.91 1,904.69 1,944.38 1,993.49

Unit Price 4,654 4,654 4,654 4,654

Unit Sales (mln) 0.000012 0.000013 0.000013 0.000013

Unit Revenue (mln) 0.058 0.059 0.060 0.062

Cost of Goods Sold

Labor 0.0128 0.0132 0.0134 0.0138

Material 0.0296 0.0303 0.0310 0.0317

Overhead 0.0037 0.0038 0.0039 0.0040

**PC8**

**kVA 225**  4,808.49 4,934.88 5,037.71 5,164.96

Unit Price 6,309 6,309 6,309 6,309

Unit Sales (mln) 0.000021 0.000022 0.000022 0.000023

Unit Revenue (mln) 0.135 0.138 0.141 0.145 Unit Revenue (mln)

Cost of Goods Sold

Labor 0.0300 0.0308 0.0315 0.0322

Material 0.0692 0.0710 0.0725 0.0743

Overhead 0.0086 0.0089 0.0091 0.0093

**PC8**

**kVA 300**  20,246.29 20,778.45 21,211.42 21,747.21

Unit Price 7,828 7,828 7,828 7,828

Unit Sales (mln) 0.000067 0.000069 0.000071 0.000072

Unit Revenue (mln) 0.528 0.542 0.553 0.567

Cost of Goods Sold

Labor 0.1176 0.1207 0.1232 0.1264

Material 0.2711 0.2782 0.2840 0.2912

Overhead 0.0339 0.0348 0.0355 0.0364

**PC8**

**kVA 500**  84,359.55 86,576.89 88,380.92 90,613.39

Unit Price 11,482 11,482 11,482 11,482

Unit Sales (mln) 0.000169 0.000173 0.000177 0.000181

Unit Revenue (mln) 1.937 1.988 2.030 2.081

Cost of Goods Sold

Labor 0.4314 0.4427 0.4519 0.4634

Material 0.9942 1.0203 1.0416 1.0679

Overhead 0.1243 0.1275 0.1302 0.1335**PC8**

**kVA 750**  149,316.40 153,241.09 156,434.23 160,385.70

Unit Price 13,435 13,435 13,435 13,435

Unit Sales (mln) 0.000199 0.000204 0.000209 0.000214

Unit Revenue (mln) 2.675 2.745 2.802 2.873

Cost of Goods Sold

Labor 0.2997 0.3075 0.3139 0.3219

Material 1.6357 1.6787 1.7137 1.7570

Overhead 0.2045 0.2098 0.2142 0.2196

**PC8**

**kVA 1000**  359,934.06 369,394.71 377,091.92 386,617.14

Unit Price 16,671 16,671 16,671 16,671

Unit Sales (mln) 0.000360 0.000369 0.000377 0.000387

Unit Revenue (mln) 6.000 6.158 6.286 6.445

Cost of Goods Sold

Labor 0.6722 0.6899 0.7043 0.7221

Material 3.6694 3.7658 3.8443 3.9414

Overhead 0.4587 0.4707 0.4805 0.4927

**DL PC8** 

**kVA 1500**  658,004.46 675,299.71 689,371.17 706,784.45 658,004.46 675,299.71 689,371.17 706,784.45

Unit Price 22,595 22,595 22,595 22,595

Unit Sales (mln) 0.000439 0.000450 0.000460 0.000471

Unit Revenue (mln) 9.912 10.172 10.384 10.647

Cost of Goods Sold

Labor 1.1105 1.1396 1.1634 1.1928

Material 6.0614 6.2208 6.3504 6.5108

Overhead 0.7577 0.7776 0.7938 0.8138

**DL PC8** 

**kVA 2000**  1,293,513.04 1,327,512.26 1,355,174.09 1,389,405.34

Unit Price 28,037 28,037 28,037 28,037

Unit Sales (mln) 0.000647 0.000664 0.000678 0.000695

Unit Revenue (mln) 18.133 18.609 18.997 19.477

Cost of Goods Sold

Labor 2.0315 2.0849 2.1283 2.1821

Material 11.0887 11.3802 11.6173 11.9108

Overhead 1.3861 1.4225 1.4522 1.4888

**DL PC8** 

**kVA 2500**  1,827,790.17 1,875,832.54 1,914,919.91 1,963,290.15

Unit Price 33,144 33,144 33,144 33,144

Unit Sales (mln) 0.000731 0.000750 0.000766 0.000785

Unit Revenue (mln) 24.232 24.869 25.387 26.029

Cost of Goods SoldLabor 2.7148 2.7861 2.8442 2.9160

Material 14.8187 15.2082 15.5251 15.9173

Overhead 1.8523 1.9010 1.9406 1.9897

**PC9**

**kVA 75**  421.80 432.88 441.90 453.07

Unit Price 1,840 1,840 1,840 1,840

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.010 0.011 0.011 0.011

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0065 0.0067 0.0068 0.0070

Overhead 0.0008 0.0008 0.0009 0.0009

**PC9**

**kVA 100**  562.40 577.18 589.21 604.09

Unit Price 2,283 2,283 2,283 2,283

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.013 0.013 0.013 0.014

Cost of Goods Sold

Labor 0.0012 0.0012 0.0012 0.0013

Material 0.0081 0.0083 0.0085 0.0087

Overhead 0.0010 0.0010 0.0011 0.0011 Overhead

**PC9**

**kVA 167** 

- - - -

Unit Price 3,354 3,354 3,354 3,354

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 250**  281.20 288.59 294.60 302.04

Unit Price 4,540 4,540 4,540 4,540

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0005 0.0005 0.0005 0.0005

Material 0.0032 0.0033 0.0034 0.0035

Overhead 0.0004 0.0004 0.0004 0.0004

**PC9**

**kVA 333** 

- - - -

Unit Price 5,628 5,628 5,628 5,628

Unit Sales (mln)

- - - -Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 500**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 7,635 7,635 7,635 7,635

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.026 0.026 0.027 0.028

Cost of Goods Sold

Labor 0.0023 0.0024 0.0025 0.0025

Material 0.0162 0.0167 0.0170 0.0174

Overhead 0.0020 0.0021 0.0021 0.0022

**PC9**

**kVA 667** 

- - - -

Unit Price 9,477 9,477 9,477 9,477

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 833** 

- - - -

Unit Price 11,195 11,195 11,195 11,195

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PCX**

**kVA 225**  253.08 259.73 265.14 271.84

Unit Price 5,523 5,523 5,523 5,523

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.006 0.006 0.007 0.007

Cost of Goods Sold

Labor 0.0006 0.0006 0.0006 0.0006

Material 0.0039 0.0040 0.0041 0.0042

Overhead 0.0005 0.0005 0.0005 0.0005

**PCX kVA**  **300** 674.88 692.62 707.05 724.91

Unit Price 6,852 6,852 6,852 6,852

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.015 0.016 0.016 0.017

Cost of Goods Sold

Labor 0.0014 0.0014 0.0015 0.0015

Material 0.0097 0.0100 0.0102 0.0104

Overhead 0.0012 0.0012 0.0013 0.0013

**PCX**

**kVA 500**  2,811.98 2,885.90 2,946.03 3,020.45

Unit Price 10,051 10,051 10,051 10,051

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.057 0.058 0.059 0.061

Cost of Goods Sold

Labor 0.0051 0.0053 0.0054 0.0055

Material 0.0356 0.0366 0.0373 0.0383

Overhead 0.0045 0.0046 0.0047 0.0048

**DL PCX** 

**kVA 750**  4,217.98 4,328.84 4,419.05 4,530.67

Unit Price 13,624 13,624 13,624 13,624

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006 Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.077 0.079 0.080 0.082

Cost of Goods Sold

Labor 0.0070 0.0071 0.0073 0.0075

Material 0.0483 0.0496 0.0506 0.0519

Overhead 0.0060 0.0062 0.0063 0.0065

**DL PCX** 

**kVA 1000**  11,247.94 11,543.58 11,784.12 12,081.79

Unit Price 16,904 16,904 16,904 16,904

Unit Sales (mln) 0.000011 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.190 0.195 0.199 0.204

Cost of Goods Sold

Labor 0.0173 0.0177 0.0181 0.0185

Material 0.1199 0.1230 0.1256 0.1288

Overhead 0.0150 0.0154 0.0157 0.0161

**DL PCX** 

**kVA 1500**  53,990.11 55,409.21 56,563.79 57,992.57

Unit Price 22,912 22,912 22,912 22,912

Unit Sales (mln) 0.000036 0.000037 0.000038 0.000039

Unit Revenue (mln) 0.825 0.846 0.864 0.886

Cost of Goods Sold

Labor 0.0749 0.0768 0.0784 0.0804

Material 0.5199 0.5336 0.5447 0.5584Overhead 0.0650 0.0667 0.0681 0.0698

**DL PCX** 

**kVA 2000**  125,976.92 129,288.15 131,982.17 135,316.00

Unit Price 28,430 28,430 28,430 28,430

Unit Sales (mln) 0.000063 0.000065 0.000066 0.000068

Unit Revenue (mln) 1.791 1.838 1.876 1.924

Cost of Goods Sold

Labor 0.1626 0.1668 0.1703 0.1746

Material 1.1289 1.1586 1.1827 1.2126

Overhead 0.1411 0.1448 0.1478 0.1516

**DL PCX** 

**kVA 2500**  213,710.85 219,328.11 223,898.33 229,553.93

Unit Price 33,609 33,609 33,609 33,609

Unit Sales (mln) 0.000085 0.000088 0.000090 0.000092

Unit Revenue (mln) 2.873 2.949 3.010 3.086

Cost of Goods Sold

Labor 0.2608 0.2677 0.2733 0.2802

Material 1.8112 1.8588 1.8976 1.9455

Overhead 0.2264 0.2324 0.2372 0.2432

**Al l Design Lines** 

**Totals**

kVA 5,720,725 5,871,090 5,993,428 6,144,820

Unit Sales (mln)

**PC5** 0.0001 0.0001 0.0001 0.000115

**PC6** 0.0007 0.0008 0.0008 0.000785

**PC7** 0.0001 0.0001 0.0001 0.000110

**PC8** 0.0027 0.0027 0.0028 0.002865

**PC9** 0.0000 0.0000 0.0000 0.000017

**PC10** 0.0002 0.0002 0.0002 0.000226

Revenues (mln)

**PC5** 0.23 0.23 0.24 0.24

**PC6** 11.71 12.01 12.27 12.58

**PC7** 0.33 0.33 0.34 0.35

**PC8** 63.67 65.35 66.71 68.39

**PC9** 0.05 0.06 0.06 0.06

**PC10** 5.83 5.99 6.11 6.27

Cost of Goods Sold

Labor (mln)

**PC5** 0.04 0.04 0.04 0.04

**PC6** 1.46 1.50 1.53 1.57

**PC7** 0.05 0.06 0.06 0.06

**PC8** 7.43 7.63 7.79 7.99

**PC9** 0.00 0.01 0.01 0.01

**PC10** 0.53 0.54 0.55 0.57Material (mln)

**PC5** 0.13 0.13 0.13 0.14

**PC6** 7.03 7.21 7.36 7.55

**PC7** 0.18 0.19 0.19 0.20

**PC8** 38.67 39.69 40.51 41.54

**PC9** 0.03 0.03 0.04 0.04

**PC10** 3.68 3.77 3.85 3.95

Overhead (mln)

**PC5** 0.02 0.02 0.02 0.02

**PC6** 0.88 0.90 0.92 0.94

**PC7** 0.02 0.02 0.02 0.02

**PC8** 4.83 4.96 5.06 5.19

**PC9** 0.00 0.00 0.00 0.00

**PC10** 0.46 0.47 0.48 0.49

Totals

Unit Sales (Millions) 0.003833 0.00 0.00 0.004117

Revenue (Million $US) 81.82 83.97 85.72 87.89

2004 2005 2006 2007

Cost of Goods Sold

Labor 9.52 9.77 9.98 10.23

Material 49.72 51.03 52.09 53.41

Overhead 6.22 6.38 6.51 6.68 Overhead

Average Price per Unit 21,345 $ 21,345

$ 21,345

$ 21,345

$

Average Price per kVA 14.30 $ 14.30

$ 14.30

$ 14.30

$

mV A 5,720.72 5,871.09 5,993.43 6,144.82

PC5 kVA 13,998.06 14,365.99 14,665.34 15,035.78

PC6 kVA 872,845.73 895,787.96 914,453.80 937,552.60

PC7 kVA 16,385.44 16,816.12 17,166.52 17,600.14

PC8 kVA 4,401,658.98 4,517,353.94 4,611,483.62 4,727,968.15

PC9 kVA 2,952.58 3,030.19 3,093.33 3,171.47

PC10 kVA 412,883.74 423,736.14 432,565.68 443,492.14

PC5, Labor (% of COGS) 20.5% 20.5% 20.5% 20.5%

PC5, Material (% of COGS) 70.7% 70.7% 70.7% 70.7%

PC5, OH (% of COGS) 8.8% 8.8% 8.8% 8.8%

PC6, Labor (% of COGS) 15.6% 15.6% 15.6% 15.6%

PC6, Material (% of COGS) 75.0% 75.0% 75.0% 75.0%

PC6, OH (% of COGS) 9.4% 9.4% 9.4% 9.4%

PC7, Labor (% of COGS) 20.7% 20.7% 20.7% 20.7%

PC7, Material (% of COGS) 70.5% 70.5% 70.5% 70.5%

PC7, OH (% of COGS) 8.8% 8.8% 8.8% 8.8%

PC8, Labor (% of COGS) 14.6% 14.6% 14.6% 14.6%

PC8, Material (% of COGS) 75.9% 75.9% 75.9% 75.9%

PC8, OH (% of COGS) 9.5% 9.5% 9.5% 9.5%

PC9, Labor (% of COGS) 11.3% 11.3% 11.3% 11.3%

PC9, Material (% of COGS) 78.8% 78.8% 78.8% 78.8%

PC9, OH (% of COGS) 9.9% 9.9% 9.9% 9.9%

PC10, Labor (% of COGS) 11.3% 11.3% 11.3% 11.3%

PC10, Material (% of COGS) 78.8% 78.8% 78.8% 78.8%PC10, OH (% of COGS) 9.9% 9.9% 9.9% 9.9%Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

55.82 57.13 58.20 59.33 60.42 61.42

432 432 432 432 432 432

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0009 0.0009 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

217.07 222.15 226.32 230.72 234.96 238.85

634 634 634 634 634 634

0.000009 0.000009 0.000009 0.000009 0.000009 0.000010

0.006 0.006 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

0.0028 0.0029 0.0030 0.0030 0.0031 0.0031

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

465.15 476.04 484.98 494.39 503.50 511.81

859 859 859 859 859 859

0.000012 0.000013 0.000013 0.000013 0.000013 0.000014

0.011 0.011 0.011 0.011 0.012 0.012

0.0023 0.0024 0.0024 0.0025 0.0025 0.0026

0.0055 0.0056 0.0057 0.0059 0.0060 0.0061

0.0007 0.0007 0.0007 0.0007 0.0007 0.0008

1,054.34 1,079.03 1,099.28 1,120.62 1,141.26 1,160.11

1,065 1,065 1,065 1,065 1,065 1,065

0.000021 0.000022 0.000022 0.000022 0.000023 0.000023

0.022 0.023 0.023 0.024 0.024 0.025

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

0.0116 0.0119 0.0121 0.0123 0.0126 0.0128

0.0015 0.0015 0.0015 0.0015 0.0016 0.0016

1,860.60 1,904.17 1,939.90 1,977.56 2,013.98 2,047.25

1,444 1,444 1,444 1,444 1,444 1,444

0.000025 0.000025 0.000026 0.000026 0.000027 0.0000270.036 0.037 0.037 0.038 0.039 0.039

0.0078 0.0080 0.0082 0.0083 0.0085 0.0086

0.0185 0.0190 0.0193 0.0197 0.0200 0.0204

0.0023 0.0024 0.0024 0.0025 0.0025 0.0025

2,480.80 2,538.90 2,586.54 2,636.75 2,685.31 2,729.67

1,792 1,792 1,792 1,792 1,792 1,792

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.044 0.045 0.046 0.047 0.048 0.049

0.0097 0.0099 0.0101 0.0103 0.0105 0.0107

0.0230 0.0235 0.0240 0.0244 0.0249 0.0253

0.0029 0.0029 0.0030 0.0031 0.0031 0.0032

- - - - - - 2,632 2,632 2,632 2,632 2,632 2,632

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,860.60 1,904.17 1,939.90 1,977.56 2,013.98 2,047.25

4,018 4,018 4,018 4,018 4,018 4,018

0.000007 0.000008 0.000008 0.000008 0.000008 0.000008

0.030 0.031 0.031 0.032 0.032 0.033

0.0034 0.0035 0.0035 0.0036 0.0037 0.0037

0.0183 0.0187 0.0190 0.0194 0.0198 0.0201

0.0023 0.0023 0.0024 0.0024 0.0025 0.0025

- - - - - - 4,982 4,982 4,982 4,982 4,982 4,982

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -7,442.40 7,616.70 7,759.61 7,910.25 8,055.92 8,189.01

6,758 6,758 6,758 6,758 6,758 6,758

0.000015 0.000015 0.000016 0.000016 0.000016 0.000016

0.101 0.103 0.105 0.107 0.109 0.111

0.0114 0.0117 0.0119 0.0121 0.0123 0.0125

0.0614 0.0628 0.0640 0.0653 0.0665 0.0676

0.0077 0.0079 0.0080 0.0082 0.0083 0.0084

- - - - - - 8,389 8,389 8,389 8,389 8,389 8,389

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 9,910 9,910 9,910 9,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

37.21 38.08 38.80 39.55 40.28 40.95

568 568 568 568 568 568

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.001 0.001 0.001 0.001 0.002 0.002

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0007 0.0007 0.0008 0.0008 0.0008 0.0008

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

148.85 152.33 155.19 158.20 161.12 163.78

956 956 956 956 956 956

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.005 0.005 0.005 0.005 0.005 0.005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0025 0.0025 0.0026 0.0026 0.0027 0.00270.0003 0.0003 0.0003 0.0003 0.0003 0.0003

223.27 228.50 232.79 237.31 241.68 245.67

1,296 1,296 1,296 1,296 1,296 1,296

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.006 0.007 0.007 0.007 0.007 0.007

0.0014 0.0014 0.0015 0.0015 0.0015 0.0015

0.0033 0.0034 0.0035 0.0035 0.0036 0.0037

0.0004 0.0004 0.0004 0.0004 0.0004 0.0005

651.21 666.46 678.97 692.15 704.89 716.54

1,901 1,901 1,901 1,901 1,901 1,901

0.000009 0.000009 0.000009 0.000009 0.000009 0.000010

0.017 0.017 0.017 0.018 0.018 0.018

0.0036 0.0037 0.0038 0.0038 0.0039 0.0040

0.0085 0.0087 0.0089 0.0091 0.0092 0.0094

0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

2,790.90 2,856.26 2,909.86 2,966.34 3,020.97 3,070.88

2,576 2,576 2,576 2,576 2,576 2,576

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.064 0.065 0.067 0.068 0.069 0.070

0.0140 0.0143 0.0146 0.0148 0.0151 0.0154

0.0330 0.0338 0.0344 0.0351 0.0358 0.0364

0.0041 0.0042 0.0043 0.0044 0.0045 0.0045

3,349.08 3,427.51 3,491.83 3,559.61 3,625.17 3,685.05

3,196 3,196 3,196 3,196 3,196 3,196

0.000022 0.000023 0.000023 0.000024 0.000024 0.000025

0.071 0.073 0.074 0.076 0.077 0.079

0.0156 0.0160 0.0163 0.0166 0.0169 0.0172

0.0369 0.0378 0.0385 0.0392 0.0399 0.0406

0.0046 0.0047 0.0048 0.0049 0.0050 0.0051

5,581.80 5,712.52 5,819.71 5,932.69 6,041.94 6,141.76

4,332 4,332 4,332 4,332 4,332 4,332

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.107 0.110 0.112 0.114 0.116 0.1180.0235 0.0240 0.0245 0.0250 0.0254 0.0258

0.0556 0.0569 0.0579 0.0591 0.0601 0.0611

0.0069 0.0071 0.0072 0.0074 0.0075 0.0076

21,955.08 22,469.25 22,890.86 23,335.23 23,764.97 24,157.58

5,376 5,376 5,376 5,376 5,376 5,376

0.000073 0.000075 0.000076 0.000078 0.000079 0.000081

0.393 0.403 0.410 0.418 0.426 0.433

0.0859 0.0879 0.0896 0.0913 0.0930 0.0945

0.2034 0.2081 0.2121 0.2162 0.2202 0.2238

0.0254 0.0260 0.0265 0.0270 0.0275 0.0280

47,135.21 48,239.08 49,144.22 50,098.23 51,020.84 51,863.74

7,885 7,885 7,885 7,885 7,885 7,885

0.000094 0.000096 0.000098 0.000100 0.000102 0.000104

0.743 0.761 0.775 0.790 0.805 0.818

0.1624 0.1662 0.1693 0.1726 0.1757 0.1786

0.3843 0.3933 0.4007 0.4085 0.4160 0.4228

0.0480 0.0492 0.0501 0.0511 0.0520 0.0529

74,424.02 76,166.96 77,596.14 79,102.48 80,559.22 81,890.11

12,055 12,055 12,055 12,055 12,055 12,055

0.000099 0.000102 0.000103 0.000105 0.000107 0.000109

1.196 1.224 1.247 1.271 1.295 1.316

0.1356 0.1388 0.1414 0.1441 0.1468 0.1492

0.7301 0.7472 0.7613 0.7760 0.7903 0.8034

0.0913 0.0934 0.0952 0.0970 0.0988 0.1004

99,232.02 101,555.95 103,461.51 105,469.97 107,412.30 109,186.81

14,958 14,958 14,958 14,958 14,958 14,958

0.000099 0.000102 0.000103 0.000105 0.000107 0.000109

1.484 1.519 1.548 1.578 1.607 1.633

0.1683 0.1722 0.1754 0.1788 0.1821 0.1852

0.9060 0.9272 0.9446 0.9629 0.9806 0.9968

0.1132 0.1159 0.1181 0.1204 0.1226 0.1246

148,848.03 152,333.93 155,192.27 158,204.95 161,118.45 163,780.22

20,275 20,275 20,275 20,275 20,275 20,2750.000099 0.000102 0.000103 0.000105 0.000107 0.000109

2.012 2.059 2.098 2.138 2.178 2.214

0.2281 0.2334 0.2378 0.2424 0.2469 0.2510

1.2279 1.2567 1.2803 1.3051 1.3292 1.3511

0.1535 0.1571 0.1600 0.1631 0.1661 0.1689

248,080.05 253,889.88 258,653.79 263,674.92 268,530.75 272,967.03

25,157 25,157 25,157 25,157 25,157 25,157

0.000124 0.000127 0.000129 0.000132 0.000134 0.000136

3.120 3.194 3.253 3.317 3.378 3.434

0.3537 0.3620 0.3688 0.3760 0.3829 0.3892

1.9046 1.9492 1.9857 2.0243 2.0616 2.0956

0.2381 0.2436 0.2482 0.2530 0.2577 0.2620

310,100.07 317,362.35 323,317.23 329,593.65 335,663.43 341,208.79

29,740 29,740 29,740 29,740 29,740 29,740

0.000124 0.000127 0.000129 0.000132 0.000134 0.000136

3.689 3.775 3.846 3.921 3.993 4.059

0.4182 0.4280 0.4360 0.4445 0.4527 0.4601

2.2515 2.3043 2.3475 2.3931 2.4371 2.4774

0.2814 0.2880 0.2934 0.2991 0.3046 0.3097

37.21 38.08 38.80 39.55 40.28 40.95

629 629 629 629 629 629

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0008 0.0008 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

93.03 95.21 97.00 98.88 100.70 102.36

923 923 923 923 923 923

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.003 0.004 0.004 0.004 0.004 0.004

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002232.58 238.02 242.49 247.20 251.75 255.91

1,250 1,250 1,250 1,250 1,250 1,250

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.008 0.008 0.008 0.008 0.008 0.009

0.0017 0.0018 0.0018 0.0018 0.0019 0.0019

0.0040 0.0041 0.0041 0.0042 0.0043 0.0044

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

496.16 507.78 517.31 527.35 537.06 545.93

1,551 1,551 1,551 1,551 1,551 1,551

0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

0.015 0.016 0.016 0.016 0.017 0.017

0.0034 0.0035 0.0036 0.0036 0.0037 0.0038

0.0079 0.0081 0.0082 0.0084 0.0086 0.0087

0.0010 0.0010 0.0010 0.0010 0.0011 0.0011

2,325.75 2,380.22 2,424.88 2,471.95 2,517.48 2,559.07

2,103 2,103 2,103 2,103 2,103 2,103

0.000031 0.000032 0.000032 0.000033 0.000034 0.000034

0.065 0.067 0.068 0.069 0.071 0.072

0.0145 0.0149 0.0151 0.0154 0.0157 0.0160

0.0335 0.0342 0.0349 0.0356 0.0362 0.0368

0.0042 0.0043 0.0044 0.0044 0.0045 0.0046

3,101.00 3,173.62 3,233.17 3,295.94 3,356.63 3,412.09

2,609 2,609 2,609 2,609 2,609 2,609

0.000031 0.000032 0.000032 0.000033 0.000034 0.000034

0.081 0.083 0.084 0.086 0.088 0.089

0.0180 0.0184 0.0188 0.0191 0.0195 0.0198

0.0415 0.0425 0.0433 0.0441 0.0449 0.0457

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

- - - - - - 3,833 3,833 3,833 3,833 3,833 3,833

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

2,480.80 2,538.90 2,586.54 2,636.75 2,685.31 2,729.67

4,478 4,478 4,478 4,478 4,478 4,478

0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

0.044 0.045 0.046 0.047 0.048 0.049

0.0050 0.0051 0.0052 0.0053 0.0054 0.0055

0.0272 0.0278 0.0283 0.0289 0.0294 0.0299

0.0034 0.0035 0.0035 0.0036 0.0037 0.0037

- - - - - - 5,553 5,553 5,553 5,553 5,553 5,553

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

9,303.00 9,520.87 9,699.52 9,887.81 10,069.90 10,236.26

7,532 7,532 7,532 7,532 7,532 7,532

0.000019 0.000019 0.000019 0.000020 0.000020 0.000020

0.140 0.143 0.146 0.149 0.152 0.154

0.0157 0.0161 0.0164 0.0167 0.0170 0.0173

0.0857 0.0877 0.0894 0.0911 0.0928 0.0943

0.0107 0.0110 0.0112 0.0114 0.0116 0.0118

- - - - - - 9,349 9,349 9,349 9,349 9,349 9,349

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,045 11,045 11,045 11,045

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

18.61 19.04 19.40 19.78 20.14 20.47

828 828 828 828 828 828

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.001 0.001 0.001 0.001 0.001 0.001

0.0002 0.0002 0.0002 0.0002 0.0002 0.0003

0.0005 0.0005 0.0005 0.0006 0.0006 0.0006

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

74.42 76.17 77.60 79.10 80.56 81.89

1,392 1,392 1,392 1,392 1,392 1,392

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.003 0.004 0.004 0.004 0.004 0.004

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

111.64 114.25 116.39 118.65 120.84 122.84

1,887 1,887 1,887 1,887 1,887 1,887

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.005 0.005 0.005 0.005 0.005 0.005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0024 0.0025 0.0025 0.0026 0.0026 0.0026

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

279.09 285.63 290.99 296.63 302.10 307.09

2,768 2,768 2,768 2,768 2,768 2,768

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.010 0.011 0.011 0.011 0.011 0.011

0.0023 0.0023 0.0024 0.0024 0.0025 0.0025

0.0053 0.0054 0.0055 0.0056 0.0057 0.0058

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

1,535.00 1,570.94 1,600.42 1,631.49 1,661.53 1,688.983,751 3,751 3,751 3,751 3,751 3,751

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.051 0.052 0.053 0.054 0.055 0.056

0.0114 0.0117 0.0119 0.0121 0.0123 0.0125

0.0263 0.0269 0.0274 0.0279 0.0284 0.0289

0.0033 0.0034 0.0034 0.0035 0.0036 0.0036

2,046.66 2,094.59 2,133.89 2,175.32 2,215.38 2,251.98

4,654 4,654 4,654 4,654 4,654 4,654

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.064 0.065 0.066 0.067 0.069 0.070

0.0141 0.0145 0.0147 0.0150 0.0153 0.0156

0.0326 0.0334 0.0340 0.0346 0.0353 0.0359

0.0041 0.0042 0.0042 0.0043 0.0044 0.0045

5,302.71 5,426.90 5,528.72 5,636.05 5,739.84 5,834.67

6,309 6,309 6,309 6,309 6,309 6,309

0.000024 0.000024 0.000025 0.000025 0.000026 0.000026

0.149 0.152 0.155 0.158 0.161 0.164

0.0331 0.0339 0.0345 0.0352 0.0358 0.0364

0.0763 0.0781 0.0796 0.0811 0.0826 0.0840

0.0095 0.0098 0.0099 0.0101 0.0103 0.0105

22,327.20 22,850.09 23,278.84 23,730.74 24,167.77 24,567.03

7,828 7,828 7,828 7,828 7,828 7,828

0.000074 0.000076 0.000078 0.000079 0.000081 0.000082

0.583 0.596 0.607 0.619 0.631 0.641

0.1297 0.1328 0.1353 0.1379 0.1404 0.1427

0.2990 0.3060 0.3117 0.3178 0.3236 0.3290

0.0374 0.0382 0.0390 0.0397 0.0405 0.0411

93,030.02 95,208.71 96,995.17 98,878.09 100,699.03 102,362.64

11,482 11,482 11,482 11,482 11,482 11,482

0.000186 0.000190 0.000194 0.000198 0.000201 0.000205

2.136 2.186 2.227 2.271 2.312 2.351

0.4757 0.4869 0.4960 0.5056 0.5149 0.5234

1.0964 1.1220 1.1431 1.1653 1.1867 1.2063

0.1370 0.1403 0.1429 0.1457 0.1483 0.1508164,663.13 168,519.41 171,681.45 175,014.23 178,237.28 181,181.87

13,435 13,435 13,435 13,435 13,435 13,435

0.000220 0.000225 0.000229 0.000233 0.000238 0.000242

2.950 3.019 3.075 3.135 3.193 3.246

0.3305 0.3382 0.3445 0.3512 0.3577 0.3636

1.8038 1.8461 1.8807 1.9172 1.9526 1.9848

0.2255 0.2308 0.2351 0.2397 0.2441 0.2481

396,928.08 406,223.81 413,846.06 421,879.87 429,649.19 436,747.25

16,671 16,671 16,671 16,671 16,671 16,671

0.000397 0.000406 0.000414 0.000422 0.000430 0.000437

6.617 6.772 6.899 7.033 7.163 7.281

0.7413 0.7587 0.7729 0.7879 0.8024 0.8157

4.0465 4.1413 4.2190 4.3009 4.3801 4.4525

0.5058 0.5177 0.5274 0.5376 0.5475 0.5566

725,634.15 742,627.90 756,562.32 771,249.14 785,452.43 798,428.57 725,634.15 742,627.90 756,562.32 771,249.14 785,452.43 798,428.57

22,595 22,595 22,595 22,595 22,595 22,595

0.000484 0.000495 0.000504 0.000514 0.000524 0.000532

10.931 11.187 11.397 11.618 11.832 12.027

1.2246 1.2533 1.2768 1.3016 1.3255 1.3474

6.6844 6.8410 6.9693 7.1046 7.2355 7.3550

0.8356 0.8551 0.8712 0.8881 0.9044 0.9194

1,426,460.30 1,459,866.82 1,487,259.27 1,516,130.78 1,544,051.79 1,569,560.43

28,037 28,037 28,037 28,037 28,037 28,037

0.000713 0.000730 0.000744 0.000758 0.000772 0.000785

19.997 20.465 20.849 21.254 21.645 22.003

2.2402 2.2927 2.3357 2.3811 2.4249 2.4650

12.2285 12.5148 12.7497 12.9972 13.2365 13.4552

1.5286 1.5644 1.5937 1.6246 1.6546 1.6819

2,015,650.43 2,062,855.29 2,101,562.01 2,142,358.71 2,181,812.32 2,217,857.13

33,144 33,144 33,144 33,144 33,144 33,144

0.000806 0.000825 0.000841 0.000857 0.000873 0.000887

26.723 27.349 27.862 28.403 28.926 29.4042.9938 3.0639 3.1214 3.1820 3.2406 3.2941

16.3418 16.7245 17.0383 17.3691 17.6889 17.9812

2.0427 2.0906 2.1298 2.1711 2.2111 2.2476

465.15 476.04 484.98 494.39 503.50 511.81

1,840 1,840 1,840 1,840 1,840 1,840

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.011 0.012 0.012 0.012 0.012 0.013

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0072 0.0074 0.0075 0.0076 0.0078 0.0079

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

620.20 634.72 646.63 659.19 671.33 682.42

2,283 2,283 2,283 2,283 2,283 2,283

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.014 0.014 0.015 0.015 0.015 0.016

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0089 0.0091 0.0093 0.0095 0.0097 0.0098

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

- - - - - - 3,354 3,354 3,354 3,354 3,354 3,354

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

310.10 317.36 323.32 329.59 335.66 341.21

4,540 4,540 4,540 4,540 4,540 4,540

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.006 0.006 0.006 0.006 0.006 0.006

0.0005 0.0005 0.0005 0.0005 0.0006 0.0006

0.0035 0.0036 0.0037 0.0038 0.0038 0.0039

0.0004 0.0005 0.0005 0.0005 0.0005 0.0005

- - - - - - 5,628 5,628 5,628 5,628 5,628 5,628

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,860.60 1,904.17 1,939.90 1,977.56 2,013.98 2,047.25

7,635 7,635 7,635 7,635 7,635 7,635

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.028 0.029 0.030 0.030 0.031 0.031

0.0026 0.0026 0.0027 0.0027 0.0028 0.0028

0.0179 0.0183 0.0187 0.0190 0.0194 0.0197

0.0022 0.0023 0.0023 0.0024 0.0024 0.0025

- - - - - - 9,477 9,477 9,477 9,477 9,477 9,477

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,195 11,195 11,195 11,195

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

279.09 285.63 290.99 296.63 302.10 307.09

5,523 5,523 5,523 5,523 5,523 5,523

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.007 0.007 0.007 0.007 0.007 0.008

0.0006 0.0006 0.0006 0.0007 0.0007 0.0007

0.0043 0.0044 0.0045 0.0046 0.0047 0.0048

0.0005 0.0006 0.0006 0.0006 0.0006 0.0006744.24 761.67 775.96 791.02 805.59 818.90

6,852 6,852 6,852 6,852 6,852 6,852

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.017 0.017 0.018 0.018 0.018 0.019

0.0015 0.0016 0.0016 0.0016 0.0017 0.0017

0.0107 0.0110 0.0112 0.0114 0.0116 0.0118

0.0013 0.0014 0.0014 0.0014 0.0015 0.0015

3,101.00 3,173.62 3,233.17 3,295.94 3,356.63 3,412.09

10,051 10,051 10,051 10,051 10,051 10,051

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.062 0.064 0.065 0.066 0.067 0.069

0.0057 0.0058 0.0059 0.0060 0.0061 0.0062

0.0393 0.0402 0.0410 0.0418 0.0425 0.0432

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

4,651.50 4,760.44 4,849.76 4,943.90 5,034.95 5,118.13

13,624 13,624 13,624 13,624 13,624 13,624

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.084 0.086 0.088 0.090 0.091 0.093

0.0077 0.0079 0.0080 0.0082 0.0083 0.0084

0.0533 0.0545 0.0555 0.0566 0.0577 0.0586

0.0067 0.0068 0.0069 0.0071 0.0072 0.0073

12,404.00 12,694.49 12,932.69 13,183.75 13,426.54 13,648.35

16,904 16,904 16,904 16,904 16,904 16,904

0.000012 0.000013 0.000013 0.000013 0.000013 0.000014

0.210 0.215 0.219 0.223 0.227 0.231

0.0190 0.0195 0.0198 0.0202 0.0206 0.0209

0.1322 0.1353 0.1378 0.1405 0.1431 0.1454

0.0165 0.0169 0.0172 0.0176 0.0179 0.0182

59,539.21 60,933.57 62,076.91 63,281.98 64,447.38 65,512.09

22,912 22,912 22,912 22,912 22,912 22,912

0.000040 0.000041 0.000041 0.000042 0.000043 0.000044

0.909 0.931 0.948 0.967 0.984 1.001

0.0826 0.0845 0.0861 0.0878 0.0894 0.0908

0.5733 0.5868 0.5978 0.6094 0.6206 0.63090.0717 0.0733 0.0747 0.0762 0.0776 0.0789

138,924.83 142,178.33 144,846.12 147,657.95 150,377.22 152,861.54

28,430 28,430 28,430 28,430 28,430 28,430

0.000069 0.000071 0.000072 0.000074 0.000075 0.000076

1.975 2.021 2.059 2.099 2.138 2.173

0.1793 0.1835 0.1869 0.1905 0.1941 0.1973

1.2450 1.2741 1.2980 1.3232 1.3476 1.3698

0.1556 0.1593 0.1623 0.1654 0.1684 0.1712

235,676.05 241,195.39 245,721.10 250,491.17 255,104.21 259,318.68

33,609 33,609 33,609 33,609 33,609 33,609

0.000094 0.000096 0.000098 0.000100 0.000102 0.000104

3.168 3.243 3.303 3.368 3.430 3.486

0.2876 0.2944 0.2999 0.3057 0.3113 0.3165

1.9974 2.0442 2.0825 2.1229 2.1620 2.1978

0.2497 0.2555 0.2603 0.2654 0.2703 0.2747

6,308,701 6,456,445 6,577,592 6,705,280 6,828,764 6,941,579

0.0001 0.0001 0.0001 0.000125 0.0001 0.0001

0.0008 0.0008 0.0008 0.000857 0.0009 0.0009

0.0001 0.0001 0.0001 0.000120 0.0001 0.0001

0.0029 0.0030 0.0031 0.003126 0.0032 0.0032

0.0000 0.0000 0.0000 0.000018 0.0000 0.0000

0.0002 0.0002 0.0002 0.000247 0.0003 0.0003

0.25 0.26 0.26 0.27 0.27 0.28

12.91 13.21 13.46 13.72 13.97 14.21

0.36 0.37 0.37 0.38 0.39 0.39

70.22 71.86 73.21 74.63 76.01 77.26

0.06 0.06 0.06 0.06 0.06 0.07

6.43 6.58 6.71 6.84 6.96 7.08

0.04 0.04 0.04 0.04 0.04 0.05

1.61 1.65 1.68 1.71 1.74 1.77

0.06 0.06 0.06 0.06 0.06 0.07

8.20 8.39 8.55 8.71 8.87 9.02

0.01 0.01 0.01 0.01 0.01 0.01

0.58 0.60 0.61 0.62 0.63 0.640.14 0.15 0.15 0.15 0.15 0.16

7.75 7.93 8.08 8.24 8.39 8.53

0.20 0.21 0.21 0.22 0.22 0.22

42.65 43.64 44.46 45.33 46.16 46.92

0.04 0.04 0.04 0.04 0.04 0.04

4.06 4.15 4.23 4.31 4.39 4.46

0.02 0.02 0.02 0.02 0.02 0.02

0.97 0.99 1.01 1.03 1.05 1.07

0.03 0.03 0.03 0.03 0.03 0.03

5.33 5.46 5.56 5.67 5.77 5.87

0.00 0.00 0.00 0.00 0.01 0.01

0.51 0.52 0.53 0.54 0.55 0.56

0.00 0.00 0.00 0.00 0.00 0.00

90.23 92.34 94.08 95.90 97.67 99.28

2008 2009 2010 2011 2012 2013

10.50 10.75 10.95 11.16 11.37 11.55

54.83 56.12 57.17 58.28 59.35 60.33

6.85 7.01 7.15 7.28 7.42 7.54

21,345 $ 21,345

$ 21,345

$ 21,345

$ 21,345

$ 21,345

$

14.30 $ 14.30

$ 14.30

$ 14.30

$ 14.30

$ 14.30

$

6,308.70 6,456.45 6,577.59 6,705.28 6,828.76 6,941.58

15,436.78 15,798.30 16,094.73 16,407.17 16,709.33 16,985.37

962,556.81 985,099.09 1,003,583.16 1,023,065.28 1,041,906.01 1,059,118.91

18,069.53 18,492.70 18,839.70 19,205.42 19,559.11 19,882.24

4,854,061.45 4,967,739.55 5,060,952.54 5,159,198.59 5,254,210.21 5,341,012.83

3,256.05 3,332.30 3,394.83 3,460.73 3,524.47 3,582.69

455,319.93 465,983.14 474,726.69 483,942.35 492,854.62 500,996.87

20.5% 20.5% 20.5% 20.5% 20.5% 20.5%

70.7% 70.7% 70.7% 70.7% 70.7% 70.7%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.0% 75.0% 75.0% 75.0%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.7% 20.7% 20.7% 20.7%

70.5% 70.5% 70.5% 70.5% 70.5% 70.5%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2014 2015 2016 2017 2018 2019

62.58 63.62 64.65 65.88 67.15 68.31

432 432 432 432 432 432

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0009 0.0010 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

243.37 247.42 251.42 256.22 261.12 265.65

634 634 634 634 634 634

0.000010 0.000010 0.000010 0.000010 0.000010 0.000011

0.006 0.006 0.006 0.006 0.007 0.007

0.0013 0.0014 0.0014 0.0014 0.0014 0.0015

0.0032 0.0032 0.0033 0.0034 0.0034 0.0035

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

521.51 530.18 538.77 549.04 559.54 569.26

859 859 859 859 859 859

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.012 0.012 0.012 0.013 0.013 0.013

0.0026 0.0027 0.0027 0.0027 0.0028 0.0028

0.0062 0.0063 0.0064 0.0065 0.0066 0.0067

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

1,182.08 1,201.75 1,221.21 1,244.48 1,268.30 1,290.32

1,065 1,065 1,065 1,065 1,065 1,065

0.000024 0.000024 0.000024 0.000025 0.000025 0.000026

0.025 0.026 0.026 0.027 0.027 0.027

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0130 0.0132 0.0135 0.0137 0.0140 0.0142

0.0016 0.0017 0.0017 0.0017 0.0017 0.0018

2,086.03 2,120.74 2,155.07 2,196.15 2,238.17 2,277.03

1,444 1,444 1,444 1,444 1,444 1,444

0.000028 0.000028 0.000029 0.000029 0.000030 0.0000300.040 0.041 0.041 0.042 0.043 0.044

0.0088 0.0089 0.0091 0.0092 0.0094 0.0096

0.0208 0.0211 0.0215 0.0219 0.0223 0.0227

0.0026 0.0026 0.0027 0.0027 0.0028 0.0028

2,781.37 2,827.65 2,873.43 2,928.20 2,984.23 3,036.04

1,792 1,792 1,792 1,792 1,792 1,792

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.050 0.051 0.051 0.052 0.053 0.054

0.0109 0.0111 0.0112 0.0115 0.0117 0.0119

0.0258 0.0262 0.0266 0.0271 0.0276 0.0281

0.0032 0.0033 0.0033 0.0034 0.0035 0.0035

- - - - - - 2,632 2,632 2,632 2,632 2,632 2,632

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,086.03 2,120.74 2,155.07 2,196.15 2,238.17 2,277.03

4,018 4,018 4,018 4,018 4,018 4,018

0.000008 0.000008 0.000009 0.000009 0.000009 0.000009

0.034 0.034 0.035 0.035 0.036 0.037

0.0038 0.0039 0.0039 0.0040 0.0041 0.0041

0.0205 0.0208 0.0211 0.0215 0.0220 0.0223

0.0026 0.0026 0.0026 0.0027 0.0027 0.0028

- - - - - - 4,982 4,982 4,982 4,982 4,982 4,982

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -8,344.10 8,482.96 8,620.28 8,784.59 8,952.68 9,108.12

6,758 6,758 6,758 6,758 6,758 6,758

0.000017 0.000017 0.000017 0.000018 0.000018 0.000018

0.113 0.115 0.117 0.119 0.121 0.123

0.0128 0.0130 0.0132 0.0135 0.0137 0.0140

0.0688 0.0700 0.0711 0.0725 0.0739 0.0751

0.0086 0.0087 0.0089 0.0091 0.0092 0.0094

- - - - - - 8,389 8,389 8,389 8,389 8,389 8,389

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 9,910 9,910 9,910 9,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

41.72 42.41 43.10 43.92 44.76 45.54

568 568 568 568 568 568

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0008 0.0008 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

166.88 169.66 172.41 175.69 179.05 182.16

956 956 956 956 956 956

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.005 0.005 0.005 0.006 0.006 0.006

0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

0.0027 0.0028 0.0028 0.0029 0.0029 0.00300.0003 0.0003 0.0004 0.0004 0.0004 0.0004

250.32 254.49 258.61 263.54 268.58 273.24

1,296 1,296 1,296 1,296 1,296 1,296

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.007 0.007 0.007 0.008 0.008 0.008

0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

0.0037 0.0038 0.0038 0.0039 0.0040 0.0041

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

730.11 742.26 754.27 768.65 783.36 796.96

1,901 1,901 1,901 1,901 1,901 1,901

0.000010 0.000010 0.000010 0.000010 0.000010 0.000011

0.019 0.019 0.019 0.019 0.020 0.020

0.0040 0.0041 0.0042 0.0043 0.0043 0.0044

0.0096 0.0097 0.0099 0.0101 0.0103 0.0104

0.0012 0.0012 0.0012 0.0013 0.0013 0.0013

3,129.04 3,181.11 3,232.61 3,294.22 3,357.26 3,415.55

2,576 2,576 2,576 2,576 2,576 2,576

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.072 0.073 0.074 0.075 0.077 0.078

0.0156 0.0159 0.0162 0.0165 0.0168 0.0171

0.0370 0.0377 0.0383 0.0390 0.0397 0.0404

0.0046 0.0047 0.0048 0.0049 0.0050 0.0051

3,754.85 3,817.33 3,879.13 3,953.06 4,028.71 4,098.65

3,196 3,196 3,196 3,196 3,196 3,196

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.080 0.081 0.083 0.084 0.086 0.087

0.0175 0.0178 0.0181 0.0184 0.0188 0.0191

0.0414 0.0421 0.0427 0.0435 0.0444 0.0452

0.0052 0.0053 0.0053 0.0054 0.0055 0.0056

6,258.08 6,362.22 6,465.21 6,588.44 6,714.51 6,831.09

4,332 4,332 4,332 4,332 4,332 4,332

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.121 0.123 0.124 0.127 0.129 0.1320.0263 0.0268 0.0272 0.0277 0.0282 0.0287

0.0623 0.0633 0.0644 0.0656 0.0668 0.0680

0.0078 0.0079 0.0080 0.0082 0.0084 0.0085

24,615.10 25,024.73 25,429.84 25,914.53 26,410.42 26,868.96

5,376 5,376 5,376 5,376 5,376 5,376

0.000082 0.000083 0.000085 0.000086 0.000088 0.000090

0.441 0.448 0.456 0.464 0.473 0.481

0.0963 0.0979 0.0995 0.1014 0.1034 0.1052

0.2280 0.2318 0.2356 0.2401 0.2447 0.2489

0.0285 0.0290 0.0294 0.0300 0.0306 0.0311

52,845.98 53,725.40 54,595.13 55,635.72 56,700.33 57,684.76

7,885 7,885 7,885 7,885 7,885 7,885

0.000106 0.000107 0.000109 0.000111 0.000113 0.000115

0.833 0.847 0.861 0.877 0.894 0.910

0.1820 0.1851 0.1881 0.1916 0.1953 0.1987

0.4309 0.4380 0.4451 0.4536 0.4623 0.4703

0.0539 0.0548 0.0556 0.0567 0.0578 0.0588

83,441.02 84,829.58 86,202.83 87,845.88 89,526.83 91,081.21

12,055 12,055 12,055 12,055 12,055 12,055

0.000111 0.000113 0.000115 0.000117 0.000119 0.000121

1.341 1.364 1.386 1.412 1.439 1.464

0.1520 0.1546 0.1571 0.1601 0.1631 0.1660

0.8186 0.8322 0.8457 0.8618 0.8783 0.8936

0.1023 0.1040 0.1057 0.1077 0.1098 0.1117

111,254.69 113,106.11 114,937.11 117,127.84 119,369.11 121,441.61

14,958 14,958 14,958 14,958 14,958 14,958

0.000111 0.000113 0.000115 0.000117 0.000119 0.000121

1.664 1.692 1.719 1.752 1.786 1.817

0.1887 0.1918 0.1949 0.1986 0.2024 0.2059

1.0157 1.0326 1.0493 1.0693 1.0898 1.1087

0.1270 0.1291 0.1312 0.1337 0.1362 0.1386

166,882.03 169,659.17 172,405.67 175,691.75 179,053.66 182,162.41

20,275 20,275 20,275 20,275 20,275 20,2750.000111 0.000113 0.000115 0.000117 0.000119 0.000121

2.256 2.293 2.330 2.375 2.420 2.462

0.2557 0.2600 0.2642 0.2692 0.2744 0.2791

1.3767 1.3996 1.4223 1.4494 1.4771 1.5028

0.1721 0.1750 0.1778 0.1812 0.1846 0.1878

278,136.72 282,765.28 287,342.78 292,819.59 298,422.77 303,604.02

25,157 25,157 25,157 25,157 25,157 25,157

0.000139 0.000141 0.000144 0.000146 0.000149 0.000152

3.499 3.557 3.614 3.683 3.754 3.819

0.3966 0.4032 0.4097 0.4175 0.4255 0.4329

2.1353 2.1708 2.2060 2.2480 2.2910 2.3308

0.2669 0.2714 0.2757 0.2810 0.2864 0.2914

347,670.90 353,456.60 359,178.47 366,024.49 373,028.46 379,505.02

29,740 29,740 29,740 29,740 29,740 29,740

0.000139 0.000141 0.000144 0.000146 0.000149 0.000152

4.136 4.205 4.273 4.354 4.438 4.515

0.4689 0.4767 0.4844 0.4936 0.5031 0.5118

2.5243 2.5663 2.6079 2.6576 2.7084 2.7554

0.3155 0.3208 0.3260 0.3322 0.3386 0.3444

41.72 42.41 43.10 43.92 44.76 45.54

629 629 629 629 629 629

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0009 0.0009 0.0009 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

104.30 106.04 107.75 109.81 111.91 113.85

923 923 923 923 923 923

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.004 0.004 0.004 0.004 0.004 0.004

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

0.0020 0.0020 0.0020 0.0021 0.0021 0.0022

0.0002 0.0003 0.0003 0.0003 0.0003 0.0003260.75 265.09 269.38 274.52 279.77 284.63

1,250 1,250 1,250 1,250 1,250 1,250

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.009 0.009 0.009 0.009 0.009 0.009

0.0019 0.0020 0.0020 0.0020 0.0021 0.0021

0.0045 0.0045 0.0046 0.0047 0.0048 0.0049

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

556.27 565.53 574.69 585.64 596.85 607.21

1,551 1,551 1,551 1,551 1,551 1,551

0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

0.017 0.018 0.018 0.018 0.019 0.019

0.0038 0.0039 0.0040 0.0040 0.0041 0.0042

0.0089 0.0090 0.0092 0.0093 0.0095 0.0097

0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

2,607.53 2,650.92 2,693.84 2,745.18 2,797.71 2,846.29

2,103 2,103 2,103 2,103 2,103 2,103

0.000035 0.000035 0.000036 0.000037 0.000037 0.000038

0.073 0.074 0.076 0.077 0.078 0.080

0.0163 0.0166 0.0168 0.0171 0.0175 0.0178

0.0375 0.0381 0.0388 0.0395 0.0403 0.0410

0.0047 0.0048 0.0048 0.0049 0.0050 0.0051

3,476.71 3,534.57 3,591.78 3,660.24 3,730.28 3,795.05

2,609 2,609 2,609 2,609 2,609 2,609

0.000035 0.000035 0.000036 0.000037 0.000037 0.000038

0.091 0.092 0.094 0.096 0.097 0.099

0.0202 0.0205 0.0209 0.0213 0.0217 0.0220

0.0466 0.0473 0.0481 0.0490 0.0499 0.0508

0.0058 0.0059 0.0060 0.0061 0.0062 0.0064

- - - - - - 3,833 3,833 3,833 3,833 3,833 3,833

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

2,781.37 2,827.65 2,873.43 2,928.20 2,984.23 3,036.04

4,478 4,478 4,478 4,478 4,478 4,478

0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

0.050 0.051 0.051 0.052 0.053 0.054

0.0056 0.0057 0.0058 0.0059 0.0060 0.0061

0.0305 0.0310 0.0315 0.0321 0.0327 0.0333

0.0038 0.0039 0.0039 0.0040 0.0041 0.0042

- - - - - - 5,553 5,553 5,553 5,553 5,553 5,553

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

10,430.13 10,603.70 10,775.35 10,980.73 11,190.85 11,385.15

7,532 7,532 7,532 7,532 7,532 7,532

0.000021 0.000021 0.000022 0.000022 0.000022 0.000023

0.157 0.160 0.162 0.165 0.169 0.172

0.0176 0.0179 0.0182 0.0185 0.0189 0.0192

0.0961 0.0977 0.0993 0.1012 0.1031 0.1049

0.0120 0.0122 0.0124 0.0126 0.0129 0.0131

- - - - - - 9,349 9,349 9,349 9,349 9,349 9,349

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,045 11,045 11,045 11,045

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

20.86 21.21 21.55 21.96 22.38 22.77

828 828 828 828 828 828

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.001 0.001 0.001 0.001 0.001 0.001

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

83.44 84.83 86.20 87.85 89.53 91.08

1,392 1,392 1,392 1,392 1,392 1,392

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.004 0.004 0.004 0.004 0.004 0.004

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

0.0020 0.0020 0.0021 0.0021 0.0021 0.0022

0.0002 0.0003 0.0003 0.0003 0.0003 0.0003

125.16 127.24 129.30 131.77 134.29 136.62

1,887 1,887 1,887 1,887 1,887 1,887

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.005 0.005 0.005 0.006 0.006 0.006

0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

0.0027 0.0027 0.0028 0.0028 0.0029 0.0029

0.0003 0.0003 0.0003 0.0004 0.0004 0.0004

312.90 318.11 323.26 329.42 335.73 341.55

2,768 2,768 2,768 2,768 2,768 2,768

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.012 0.012 0.012 0.012 0.012 0.013

0.0026 0.0026 0.0027 0.0027 0.0028 0.0028

0.0059 0.0060 0.0061 0.0062 0.0064 0.0065

0.0007 0.0008 0.0008 0.0008 0.0008 0.0008

1,720.97 1,749.61 1,777.93 1,811.82 1,846.49 1,878.553,751 3,751 3,751 3,751 3,751 3,751

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.057 0.058 0.059 0.060 0.062 0.063

0.0128 0.0130 0.0132 0.0135 0.0137 0.0139

0.0294 0.0299 0.0304 0.0310 0.0316 0.0321

0.0037 0.0037 0.0038 0.0039 0.0039 0.0040

2,294.63 2,332.81 2,370.58 2,415.76 2,461.99 2,504.73

4,654 4,654 4,654 4,654 4,654 4,654

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.071 0.072 0.074 0.075 0.076 0.078

0.0159 0.0161 0.0164 0.0167 0.0170 0.0173

0.0365 0.0371 0.0377 0.0385 0.0392 0.0399

0.0046 0.0046 0.0047 0.0048 0.0049 0.0050

5,945.17 6,044.11 6,141.95 6,259.02 6,378.79 6,489.54

6,309 6,309 6,309 6,309 6,309 6,309

0.000026 0.000027 0.000027 0.000028 0.000028 0.000029

0.167 0.169 0.172 0.175 0.179 0.182

0.0371 0.0377 0.0383 0.0391 0.0398 0.0405

0.0855 0.0870 0.0884 0.0901 0.0918 0.0934

0.0107 0.0109 0.0110 0.0113 0.0115 0.0117

25,032.30 25,448.87 25,860.85 26,353.76 26,858.05 27,324.36

7,828 7,828 7,828 7,828 7,828 7,828

0.000083 0.000085 0.000086 0.000088 0.000090 0.000091

0.653 0.664 0.675 0.688 0.701 0.713

0.1454 0.1479 0.1503 0.1531 0.1560 0.1588

0.3352 0.3408 0.3463 0.3529 0.3596 0.3659

0.0419 0.0426 0.0433 0.0441 0.0450 0.0457

104,301.27 106,036.98 107,753.54 109,807.35 111,908.54 113,851.51

11,482 11,482 11,482 11,482 11,482 11,482

0.000209 0.000212 0.000216 0.000220 0.000224 0.000228

2.395 2.435 2.475 2.522 2.570 2.615

0.5333 0.5422 0.5510 0.5615 0.5722 0.5822

1.2292 1.2496 1.2699 1.2941 1.3188 1.3417

0.1536 0.1562 0.1587 0.1618 0.1649 0.1677184,613.25 187,685.45 190,723.77 194,359.00 198,078.11 201,517.17

13,435 13,435 13,435 13,435 13,435 13,435

0.000246 0.000250 0.000254 0.000259 0.000264 0.000269

3.307 3.362 3.417 3.482 3.548 3.610

0.3705 0.3767 0.3828 0.3901 0.3975 0.4044

2.0224 2.0561 2.0893 2.1292 2.1699 2.2076

0.2528 0.2570 0.2612 0.2661 0.2712 0.2759

445,018.75 452,424.44 459,748.44 468,511.34 477,476.43 485,766.43

16,671 16,671 16,671 16,671 16,671 16,671

0.000445 0.000452 0.000460 0.000469 0.000477 0.000486

7.419 7.542 7.664 7.810 7.960 8.098

0.8311 0.8450 0.8586 0.8750 0.8918 0.9072

4.5368 4.6123 4.6869 4.7763 4.8677 4.9522

0.5671 0.5765 0.5859 0.5970 0.6085 0.6190

813,549.90 827,088.44 840,477.62 856,497.30 872,886.60 888,041.75 813,549.90 827,088.44 840,477.62 856,497.30 872,886.60 888,041.75

22,595 22,595 22,595 22,595 22,595 22,595

0.000542 0.000551 0.000560 0.000571 0.000582 0.000592

12.255 12.459 12.661 12.902 13.149 13.377

1.3730 1.3958 1.4184 1.4454 1.4731 1.4987

7.4943 7.6190 7.7423 7.8899 8.0409 8.1805

0.9368 0.9524 0.9678 0.9862 1.0051 1.0226

1,599,286.12 1,625,900.34 1,652,220.97 1,683,712.64 1,715,930.92 1,745,723.10

28,037 28,037 28,037 28,037 28,037 28,037

0.000800 0.000813 0.000826 0.000842 0.000858 0.000873

22.419 22.792 23.161 23.603 24.054 24.472

2.5117 2.5535 2.5948 2.6443 2.6949 2.7416

13.7100 13.9382 14.1638 14.4338 14.7100 14.9654

1.7138 1.7423 1.7705 1.8042 1.8387 1.8707

2,259,860.83 2,297,467.88 2,334,660.07 2,379,159.17 2,424,684.99 2,466,782.64

33,144 33,144 33,144 33,144 33,144 33,144

0.000904 0.000919 0.000934 0.000952 0.000970 0.000987

29.961 30.459 30.952 31.542 32.146 32.7043.3565 3.4124 3.4676 3.5337 3.6013 3.6639

18.3217 18.6266 18.9281 19.2889 19.6580 19.9993

2.2902 2.3283 2.3660 2.4111 2.4573 2.4999

521.51 530.18 538.77 549.04 559.54 569.26

1,840 1,840 1,840 1,840 1,840 1,840

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.013 0.013 0.013 0.013 0.014 0.014

0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

0.0081 0.0082 0.0083 0.0085 0.0087 0.0088

0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

695.34 706.91 718.36 732.05 746.06 759.01

2,283 2,283 2,283 2,283 2,283 2,283

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.016 0.016 0.016 0.017 0.017 0.017

0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

0.0100 0.0102 0.0103 0.0105 0.0107 0.0109

0.0013 0.0013 0.0013 0.0013 0.0013 0.0014

- - - - - - 3,354 3,354 3,354 3,354 3,354 3,354

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

347.67 353.46 359.18 366.02 373.03 379.51

4,540 4,540 4,540 4,540 4,540 4,540

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.006 0.006 0.007 0.007 0.007 0.007

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

0.0040 0.0040 0.0041 0.0042 0.0043 0.0043

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

- - - - - - 5,628 5,628 5,628 5,628 5,628 5,628

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,086.03 2,120.74 2,155.07 2,196.15 2,238.17 2,277.03

7,635 7,635 7,635 7,635 7,635 7,635

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.032 0.032 0.033 0.034 0.034 0.035

0.0029 0.0029 0.0030 0.0030 0.0031 0.0032

0.0201 0.0204 0.0207 0.0211 0.0215 0.0219

0.0025 0.0026 0.0026 0.0026 0.0027 0.0027

- - - - - - 9,477 9,477 9,477 9,477 9,477 9,477

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,195 11,195 11,195 11,195

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

312.90 318.11 323.26 329.42 335.73 341.55

5,523 5,523 5,523 5,523 5,523 5,523

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.008 0.008 0.008 0.008 0.008 0.008

0.0007 0.0007 0.0007 0.0007 0.0007 0.0008

0.0048 0.0049 0.0050 0.0051 0.0052 0.0053

0.0006 0.0006 0.0006 0.0006 0.0006 0.0007834.41 848.30 862.03 878.46 895.27 910.81

6,852 6,852 6,852 6,852 6,852 6,852

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.019 0.019 0.020 0.020 0.020 0.021

0.0017 0.0018 0.0018 0.0018 0.0019 0.0019

0.0120 0.0122 0.0124 0.0126 0.0129 0.0131

0.0015 0.0015 0.0016 0.0016 0.0016 0.0016

3,476.71 3,534.57 3,591.78 3,660.24 3,730.28 3,795.05

10,051 10,051 10,051 10,051 10,051 10,051

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.070 0.071 0.072 0.074 0.075 0.076

0.0063 0.0065 0.0066 0.0067 0.0068 0.0069

0.0441 0.0448 0.0455 0.0464 0.0473 0.0481

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

5,215.06 5,301.85 5,387.68 5,490.37 5,595.43 5,692.58

13,624 13,624 13,624 13,624 13,624 13,624

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008 0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.095 0.096 0.098 0.100 0.102 0.103

0.0086 0.0087 0.0089 0.0091 0.0092 0.0094

0.0597 0.0607 0.0617 0.0629 0.0641 0.0652

0.0075 0.0076 0.0077 0.0079 0.0080 0.0081

13,906.84 14,138.26 14,367.14 14,640.98 14,921.14 15,180.20

16,904 16,904 16,904 16,904 16,904 16,904

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.235 0.239 0.243 0.247 0.252 0.257

0.0213 0.0217 0.0220 0.0225 0.0229 0.0233

0.1482 0.1507 0.1531 0.1560 0.1590 0.1618

0.0185 0.0188 0.0191 0.0195 0.0199 0.0202

66,752.81 67,863.67 68,962.27 70,276.70 71,621.46 72,864.96

22,912 22,912 22,912 22,912 22,912 22,912

0.000045 0.000045 0.000046 0.000047 0.000048 0.000049

1.020 1.037 1.053 1.073 1.094 1.113

0.0926 0.0941 0.0956 0.0975 0.0993 0.1010

0.6428 0.6535 0.6641 0.6767 0.6897 0.70170.0804 0.0817 0.0830 0.0846 0.0862 0.0877

155,756.56 158,348.56 160,911.96 163,978.97 167,116.75 170,018.25

28,430 28,430 28,430 28,430 28,430 28,430

0.000078 0.000079 0.000080 0.000082 0.000084 0.000085

2.214 2.251 2.287 2.331 2.376 2.417

0.2010 0.2043 0.2077 0.2116 0.2157 0.2194

1.3958 1.4190 1.4420 1.4695 1.4976 1.5236

0.1745 0.1774 0.1802 0.1837 0.1872 0.1904

264,229.88 268,627.01 272,975.64 278,178.61 283,501.63 288,423.82

33,609 33,609 33,609 33,609 33,609 33,609

0.000106 0.000107 0.000109 0.000111 0.000113 0.000115

3.552 3.611 3.670 3.740 3.811 3.877

0.3225 0.3278 0.3332 0.3395 0.3460 0.3520

2.2394 2.2766 2.3135 2.3576 2.4027 2.4444

0.2799 0.2846 0.2892 0.2947 0.3003 0.3056

7,073,045 7,190,749 7,307,156 7,446,431 7,588,921 7,720,681

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

0.0033 0.0034 0.0034 0.0035 0.0035 0.0036

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.28 0.29 0.29 0.30 0.30 0.31

14.47 14.72 14.95 15.24 15.53 15.80

0.40 0.41 0.42 0.42 0.43 0.44

78.73 80.04 81.33 82.88 84.47 85.93

0.07 0.07 0.07 0.07 0.07 0.07

7.21 7.33 7.45 7.59 7.74 7.87

0.05 0.05 0.05 0.05 0.05 0.05

1.81 1.84 1.87 1.90 1.94 1.97

0.07 0.07 0.07 0.07 0.07 0.07

9.19 9.35 9.50 9.68 9.86 10.03

0.01 0.01 0.01 0.01 0.01 0.01

0.65 0.67 0.68 0.69 0.70 0.710.16 0.16 0.16 0.17 0.17 0.17

8.69 8.83 8.97 9.15 9.32 9.48

0.23 0.23 0.23 0.24 0.24 0.25

47.81 48.61 49.39 50.34 51.30 52.19

0.04 0.04 0.04 0.04 0.05 0.05

4.55 4.62 4.70 4.79 4.88 4.96

0.02 0.02 0.02 0.02 0.02 0.02

1.09 1.10 1.12 1.14 1.17 1.19

0.03 0.03 0.03 0.03 0.03 0.03

5.98 6.08 6.17 6.29 6.41 6.52

0.01 0.01 0.01 0.01 0.01 0.01

0.57 0.58 0.59 0.60 0.61 0.62

0.00 0.00 0.00 0.00 0.01 0.01

101.16 102.85 104.51 106.50 108.54 110.43

2014 2015 2016 2017 2018 2019

11.77 11.97 12.16 12.39 12.63 12.85

61.47 62.50 63.51 64.72 65.96 67.10

7.68 7.81 7.94 8.09 8.24 8.39

21,345 $ 21,345

$ 21,345

$ 21,345

$ 21,345

$ 21,345

$

14.30 $ 14.30

$ 14.30

$ 14.30

$ 14.30

$ 14.30

$

7,073.04 7,190.75 7,307.16 7,446.43 7,588.92 7,720.68

17,307.06 17,595.07 17,879.90 18,220.70 18,569.36 18,891.76

1,079,177.42 1,097,136.34 1,114,897.16 1,136,147.33 1,157,887.80 1,177,991.18

20,258.78 20,595.92 20,929.33 21,328.25 21,736.37 22,113.76

5,442,165.55 5,532,730.33 5,622,296.05 5,729,458.17 5,839,092.83 5,940,471.79

3,650.54 3,711.29 3,771.37 3,843.26 3,916.80 3,984.80

510,485.18 518,980.32 527,381.75 537,433.75 547,717.69 557,227.22

20.5% 20.5% 20.5% 20.5% 20.5% 20.5%

70.7% 70.7% 70.7% 70.7% 70.7% 70.7%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.0% 75.0% 75.0% 75.0%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.7% 20.7% 20.7% 20.7%

70.5% 70.5% 70.5% 70.5% 70.5% 70.5%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2020 2021 2022 2023 2024 2025

69.48 70.60 71.81 73.12 74.51 75.86

432 432 432 432 432 432

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0005 0.0005 0.0005 0.0005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

270.20 274.57 279.27 284.34 289.76 295.02

634 634 634 634 634 634

0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

0.007 0.007 0.007 0.007 0.007 0.007

0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

0.0035 0.0036 0.0037 0.0037 0.0038 0.0039

0.0004 0.0004 0.0005 0.0005 0.0005 0.0005

579.00 588.36 598.44 609.30 620.91 632.19

859 859 859 859 859 859

0.000015 0.000016 0.000016 0.000016 0.000017 0.000017

0.013 0.013 0.014 0.014 0.014 0.014

0.0029 0.0029 0.0030 0.0030 0.0031 0.0032

0.0069 0.0070 0.0071 0.0072 0.0074 0.0075

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

1,312.41 1,333.62 1,356.47 1,381.07 1,407.39 1,432.96

1,065 1,065 1,065 1,065 1,065 1,065

0.000026 0.000027 0.000027 0.000028 0.000028 0.000029

0.028 0.028 0.029 0.029 0.030 0.031

0.0061 0.0062 0.0063 0.0064 0.0066 0.0067

0.0145 0.0147 0.0149 0.0152 0.0155 0.0158

0.0018 0.0018 0.0019 0.0019 0.0019 0.0020

2,316.02 2,353.45 2,393.76 2,437.18 2,483.63 2,528.76

1,444 1,444 1,444 1,444 1,444 1,444

0.000031 0.000031 0.000032 0.000032 0.000033 0.0000340.045 0.045 0.046 0.047 0.048 0.049

0.0097 0.0099 0.0101 0.0102 0.0104 0.0106

0.0231 0.0234 0.0238 0.0243 0.0247 0.0252

0.0029 0.0029 0.0030 0.0030 0.0031 0.0031

3,088.02 3,137.94 3,191.68 3,249.58 3,311.50 3,371.67

1,792 1,792 1,792 1,792 1,792 1,792

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.055 0.056 0.057 0.058 0.059 0.060

0.0121 0.0123 0.0125 0.0127 0.0130 0.0132

0.0286 0.0291 0.0296 0.0301 0.0307 0.0312

0.0036 0.0036 0.0037 0.0038 0.0038 0.0039

- - - - - - 2,632 2,632 2,632 2,632 2,632 2,632

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,316.02 2,353.45 2,393.76 2,437.18 2,483.63 2,528.76

4,018 4,018 4,018 4,018 4,018 4,018

0.000009 0.000009 0.000010 0.000010 0.000010 0.000010

0.037 0.038 0.038 0.039 0.040 0.041

0.0042 0.0043 0.0044 0.0044 0.0045 0.0046

0.0227 0.0231 0.0235 0.0239 0.0244 0.0248

0.0028 0.0029 0.0029 0.0030 0.0030 0.0031

- - - - - - 4,982 4,982 4,982 4,982 4,982 4,982

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -9,264.07 9,413.81 9,575.05 9,748.73 9,934.51 10,115.02

6,758 6,758 6,758 6,758 6,758 6,758

0.000019 0.000019 0.000019 0.000019 0.000020 0.000020

0.125 0.127 0.129 0.132 0.134 0.137

0.0142 0.0144 0.0147 0.0149 0.0152 0.0155

0.0764 0.0777 0.0790 0.0804 0.0820 0.0834

0.0096 0.0097 0.0099 0.0101 0.0102 0.0104

- - - - - - 8,389 8,389 8,389 8,389 8,389 8,389

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 9,910 9,910 9,910 9,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

46.32 47.07 47.88 48.74 49.67 50.58

568 568 568 568 568 568

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

185.28 188.28 191.50 194.97 198.69 202.30

956 956 956 956 956 956

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0.006 0.006 0.006 0.006 0.006 0.006

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0031 0.0031 0.0032 0.0032 0.0033 0.00330.0004 0.0004 0.0004 0.0004 0.0004 0.0004

277.92 282.41 287.25 292.46 298.04 303.45

1,296 1,296 1,296 1,296 1,296 1,296

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0.008 0.008 0.008 0.008 0.009 0.009

0.0017 0.0018 0.0018 0.0018 0.0019 0.0019

0.0041 0.0042 0.0043 0.0044 0.0044 0.0045

0.0005 0.0005 0.0005 0.0005 0.0006 0.0006

810.61 823.71 837.82 853.01 869.27 885.06

1,901 1,901 1,901 1,901 1,901 1,901

0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

0.021 0.021 0.021 0.022 0.022 0.022

0.0045 0.0046 0.0046 0.0047 0.0048 0.0049

0.0106 0.0108 0.0110 0.0112 0.0114 0.0116

0.0013 0.0013 0.0014 0.0014 0.0014 0.0014

3,474.02 3,530.18 3,590.64 3,655.78 3,725.44 3,793.13

2,576 2,576 2,576 2,576 2,576 2,576

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.080 0.081 0.082 0.084 0.085 0.087

0.0174 0.0177 0.0180 0.0183 0.0186 0.0190

0.0411 0.0418 0.0425 0.0433 0.0441 0.0449

0.0051 0.0052 0.0053 0.0054 0.0055 0.0056

4,168.83 4,236.21 4,308.77 4,386.93 4,470.53 4,551.76

3,196 3,196 3,196 3,196 3,196 3,196

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.089 0.090 0.092 0.093 0.095 0.097

0.0194 0.0197 0.0201 0.0204 0.0208 0.0212

0.0459 0.0467 0.0475 0.0483 0.0492 0.0501

0.0057 0.0058 0.0059 0.0060 0.0062 0.0063

6,948.05 7,060.36 7,181.29 7,311.55 7,450.88 7,586.27

4,332 4,332 4,332 4,332 4,332 4,332

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.134 0.136 0.138 0.141 0.143 0.1460.0292 0.0297 0.0302 0.0307 0.0313 0.0319

0.0692 0.0703 0.0715 0.0728 0.0742 0.0755

0.0086 0.0088 0.0089 0.0091 0.0093 0.0094

27,328.99 27,770.73 28,246.40 28,758.77 29,306.80 29,839.31

5,376 5,376 5,376 5,376 5,376 5,376

0.000091 0.000093 0.000094 0.000096 0.000098 0.000099

0.490 0.498 0.506 0.515 0.525 0.535

0.1070 0.1087 0.1105 0.1126 0.1147 0.1168

0.2532 0.2573 0.2617 0.2664 0.2715 0.2764

0.0316 0.0322 0.0327 0.0333 0.0339 0.0346

58,672.41 59,620.78 60,641.99 61,741.98 62,918.55 64,061.80

7,885 7,885 7,885 7,885 7,885 7,885

0.000117 0.000119 0.000121 0.000123 0.000126 0.000128

0.925 0.940 0.956 0.974 0.992 1.010

0.2021 0.2054 0.2089 0.2127 0.2167 0.2207

0.4784 0.4861 0.4944 0.5034 0.5130 0.5223

0.0598 0.0608 0.0618 0.0629 0.0641 0.0653

92,640.65 94,138.07 95,750.50 97,487.34 99,345.09 101,150.21

12,055 12,055 12,055 12,055 12,055 12,055

0.000124 0.000126 0.000128 0.000130 0.000132 0.000135

1.489 1.513 1.539 1.567 1.597 1.626

0.1688 0.1715 0.1745 0.1776 0.1810 0.1843

0.9089 0.9235 0.9394 0.9564 0.9746 0.9923

0.1136 0.1154 0.1174 0.1196 0.1218 0.1240

123,520.87 125,517.43 127,667.34 129,983.12 132,460.11 134,866.95

14,958 14,958 14,958 14,958 14,958 14,958

0.000124 0.000126 0.000128 0.000130 0.000132 0.000135

1.848 1.878 1.910 1.944 1.981 2.017

0.2095 0.2128 0.2165 0.2204 0.2246 0.2287

1.1277 1.1459 1.1656 1.1867 1.2093 1.2313

0.1410 0.1432 0.1457 0.1483 0.1512 0.1539

185,281.31 188,276.14 191,501.01 194,974.68 198,690.17 202,300.43

20,275 20,275 20,275 20,275 20,275 20,2750.000124 0.000126 0.000128 0.000130 0.000132 0.000135

2.504 2.545 2.588 2.635 2.686 2.734

0.2839 0.2885 0.2934 0.2988 0.3044 0.3100

1.5285 1.5532 1.5798 1.6085 1.6391 1.6689

0.1911 0.1942 0.1975 0.2011 0.2049 0.2086

308,802.18 313,793.57 319,168.34 324,957.80 331,150.29 337,167.38

25,157 25,157 25,157 25,157 25,157 25,157

0.000154 0.000157 0.000160 0.000162 0.000166 0.000169

3.884 3.947 4.015 4.087 4.165 4.241

0.4403 0.4474 0.4551 0.4634 0.4722 0.4808

2.3707 2.4091 2.4503 2.4948 2.5423 2.5885

0.2963 0.3011 0.3063 0.3118 0.3178 0.3236

386,002.72 392,241.97 398,960.43 406,197.25 413,937.86 421,459.22

29,740 29,740 29,740 29,740 29,740 29,740

0.000154 0.000157 0.000160 0.000162 0.000166 0.000169

4.592 4.666 4.746 4.832 4.924 5.014

0.5205 0.5290 0.5380 0.5478 0.5582 0.5684

2.8026 2.8479 2.8967 2.9492 3.0054 3.0601

0.3503 0.3560 0.3621 0.3687 0.3757 0.3825

46.32 47.07 47.88 48.74 49.67 50.58

629 629 629 629 629 629

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0005 0.0005 0.0005

0.0010 0.0010 0.0010 0.0010 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

115.80 117.67 119.69 121.86 124.18 126.44

923 923 923 923 923 923

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.004 0.004 0.004 0.004 0.005 0.005

0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

0.0022 0.0022 0.0023 0.0023 0.0024 0.0024

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003289.50 294.18 299.22 304.65 310.45 316.09

1,250 1,250 1,250 1,250 1,250 1,250

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.010 0.010 0.010 0.010 0.010 0.011

0.0021 0.0022 0.0022 0.0023 0.0023 0.0023

0.0050 0.0050 0.0051 0.0052 0.0053 0.0054

0.0006 0.0006 0.0006 0.0007 0.0007 0.0007

617.60 627.59 638.34 649.92 662.30 674.33

1,551 1,551 1,551 1,551 1,551 1,551

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0.019 0.019 0.020 0.020 0.021 0.021

0.0043 0.0043 0.0044 0.0045 0.0046 0.0047

0.0098 0.0100 0.0102 0.0103 0.0105 0.0107

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

2,895.02 2,941.81 2,992.20 3,046.48 3,104.53 3,160.94

2,103 2,103 2,103 2,103 2,103 2,103

0.000039 0.000039 0.000040 0.000041 0.000041 0.000042

0.081 0.082 0.084 0.085 0.087 0.089

0.0181 0.0184 0.0187 0.0190 0.0194 0.0197

0.0417 0.0423 0.0431 0.0438 0.0447 0.0455

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

3,860.03 3,922.42 3,989.60 4,061.97 4,139.38 4,214.59

2,609 2,609 2,609 2,609 2,609 2,609

0.000039 0.000039 0.000040 0.000041 0.000041 0.000042

0.101 0.102 0.104 0.106 0.108 0.110

0.0224 0.0228 0.0232 0.0236 0.0241 0.0245

0.0517 0.0525 0.0534 0.0544 0.0554 0.0564

0.0065 0.0066 0.0067 0.0068 0.0069 0.0071

- - - - - - 3,833 3,833 3,833 3,833 3,833 3,833

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,088.02 3,137.94 3,191.68 3,249.58 3,311.50 3,371.67

4,478 4,478 4,478 4,478 4,478 4,478

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0.055 0.056 0.057 0.058 0.059 0.060

0.0062 0.0063 0.0064 0.0065 0.0066 0.0068

0.0338 0.0344 0.0350 0.0356 0.0363 0.0369

0.0042 0.0043 0.0044 0.0044 0.0045 0.0046

- - - - - - 5,553 5,553 5,553 5,553 5,553 5,553

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

11,580.08 11,767.26 11,968.81 12,185.92 12,418.14 12,643.78

7,532 7,532 7,532 7,532 7,532 7,532

0.000023 0.000024 0.000024 0.000024 0.000025 0.000025

0.174 0.177 0.180 0.184 0.187 0.190

0.0195 0.0199 0.0202 0.0206 0.0210 0.0213

0.1067 0.1084 0.1103 0.1123 0.1144 0.1165

0.0133 0.0135 0.0138 0.0140 0.0143 0.0146

- - - - - - 9,349 9,349 9,349 9,349 9,349 9,349

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,045 11,045 11,045 11,045

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

23.16 23.53 23.94 24.37 24.84 25.29

828 828 828 828 828 828

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.001 0.001 0.001 0.001 0.001 0.001

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

92.64 94.14 95.75 97.49 99.35 101.15

1,392 1,392 1,392 1,392 1,392 1,392

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.004 0.004 0.004 0.005 0.005 0.005

0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

0.0022 0.0022 0.0023 0.0023 0.0024 0.0024

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

138.96 141.21 143.63 146.23 149.02 151.73

1,887 1,887 1,887 1,887 1,887 1,887

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.006 0.006 0.006 0.006 0.006 0.006

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0030 0.0030 0.0031 0.0031 0.0032 0.0033

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

347.40 353.02 359.06 365.58 372.54 379.31

2,768 2,768 2,768 2,768 2,768 2,768

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.013 0.013 0.013 0.013 0.014 0.014

0.0029 0.0029 0.0030 0.0030 0.0031 0.0031

0.0066 0.0067 0.0068 0.0069 0.0071 0.0072

0.0008 0.0008 0.0008 0.0009 0.0009 0.0009

1,910.71 1,941.60 1,974.85 2,010.68 2,048.99 2,086.223,751 3,751 3,751 3,751 3,751 3,751

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.064 0.065 0.066 0.067 0.068 0.070

0.0142 0.0144 0.0147 0.0149 0.0152 0.0155

0.0327 0.0332 0.0338 0.0344 0.0351 0.0357

0.0041 0.0042 0.0042 0.0043 0.0044 0.0045

2,547.62 2,588.80 2,633.14 2,680.90 2,731.99 2,781.63

4,654 4,654 4,654 4,654 4,654 4,654

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.079 0.080 0.082 0.083 0.085 0.086

0.0176 0.0179 0.0182 0.0185 0.0189 0.0192

0.0406 0.0412 0.0419 0.0427 0.0435 0.0443

0.0051 0.0052 0.0052 0.0053 0.0054 0.0055

6,600.65 6,707.34 6,822.22 6,945.97 7,078.34 7,206.95

6,309 6,309 6,309 6,309 6,309 6,309

0.000029 0.000030 0.000030 0.000031 0.000031 0.000032

0.185 0.188 0.191 0.195 0.198 0.202

0.0412 0.0419 0.0426 0.0434 0.0442 0.0450

0.0950 0.0965 0.0982 0.0999 0.1018 0.1037

0.0119 0.0121 0.0123 0.0125 0.0127 0.0130

27,792.20 28,241.42 28,725.15 29,246.20 29,803.53 30,345.06

7,828 7,828 7,828 7,828 7,828 7,828

0.000093 0.000094 0.000096 0.000097 0.000099 0.000101

0.725 0.737 0.750 0.763 0.778 0.792

0.1615 0.1641 0.1669 0.1699 0.1732 0.1763

0.3721 0.3782 0.3846 0.3916 0.3991 0.4063

0.0465 0.0473 0.0481 0.0490 0.0499 0.0508

115,800.82 117,672.59 119,688.13 121,859.17 124,181.36 126,437.77

11,482 11,482 11,482 11,482 11,482 11,482

0.000232 0.000235 0.000239 0.000244 0.000248 0.000253

2.659 2.702 2.749 2.798 2.852 2.904

0.5921 0.6017 0.6120 0.6231 0.6350 0.6465

1.3647 1.3868 1.4105 1.4361 1.4635 1.4901

0.1706 0.1733 0.1763 0.1795 0.1829 0.1863204,967.45 208,280.49 211,847.99 215,690.74 219,801.00 223,794.85

13,435 13,435 13,435 13,435 13,435 13,435

0.000273 0.000278 0.000282 0.000288 0.000293 0.000298

3.672 3.731 3.795 3.864 3.937 4.009

0.4114 0.4180 0.4252 0.4329 0.4411 0.4491

2.2454 2.2817 2.3207 2.3628 2.4079 2.4516

0.2807 0.2852 0.2901 0.2954 0.3010 0.3065

494,083.48 502,069.72 510,669.35 519,932.48 529,840.46 539,467.81

16,671 16,671 16,671 16,671 16,671 16,671

0.000494 0.000502 0.000511 0.000520 0.000530 0.000539

8.237 8.370 8.513 8.668 8.833 8.993

0.9228 0.9377 0.9537 0.9710 0.9896 1.0075

5.0370 5.1184 5.2061 5.3005 5.4015 5.4996

0.6296 0.6398 0.6508 0.6626 0.6752 0.6875

903,246.37 917,846.21 933,567.41 950,501.56 968,614.59 986,214.58 903,246.37 917,846.21 933,567.41 950,501.56 968,614.59 986,214.58

22,595 22,595 22,595 22,595 22,595 22,595

0.000602 0.000612 0.000622 0.000634 0.000646 0.000657

13.606 13.826 14.063 14.318 14.591 14.856

1.5243 1.5490 1.5755 1.6041 1.6346 1.6643

8.3206 8.4551 8.5999 8.7559 8.9227 9.0849

1.0401 1.0569 1.0750 1.0945 1.1153 1.1356

1,775,612.52 1,804,313.05 1,835,217.98 1,868,507.35 1,904,114.15 1,938,712.43

28,037 28,037 28,037 28,037 28,037 28,037

0.000888 0.000902 0.000918 0.000934 0.000952 0.000969

24.891 25.293 25.727 26.193 26.692 27.177

2.7886 2.8337 2.8822 2.9345 2.9904 3.0447

15.2216 15.4676 15.7326 16.0179 16.3232 16.6198

1.9027 1.9335 1.9666 2.0022 2.0404 2.0775

2,509,017.69 2,549,572.79 2,593,242.80 2,640,282.12 2,690,596.08 2,739,484.95

33,144 33,144 33,144 33,144 33,144 33,144

0.001004 0.001020 0.001037 0.001056 0.001076 0.001096

33.264 33.801 34.380 35.004 35.671 36.3193.7266 3.7868 3.8517 3.9216 3.9963 4.0689

20.3417 20.6705 21.0246 21.4060 21.8139 22.2102

2.5427 2.5838 2.6281 2.6757 2.7267 2.7763

579.00 588.36 598.44 609.30 620.91 632.19

1,840 1,840 1,840 1,840 1,840 1,840

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.014 0.014 0.015 0.015 0.015 0.016

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0090 0.0091 0.0093 0.0094 0.0096 0.0098

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

772.01 784.48 797.92 812.39 827.88 842.92

2,283 2,283 2,283 2,283 2,283 2,283

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.018 0.018 0.018 0.019 0.019 0.019

0.0016 0.0016 0.0017 0.0017 0.0017 0.0017

0.0111 0.0113 0.0115 0.0117 0.0119 0.0121

0.0014 0.0014 0.0014 0.0015 0.0015 0.0015

- - - - - - 3,354 3,354 3,354 3,354 3,354 3,354

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

386.00 392.24 398.96 406.20 413.94 421.46

4,540 4,540 4,540 4,540 4,540 4,540

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.007 0.007 0.007 0.007 0.008 0.008

0.0006 0.0006 0.0007 0.0007 0.0007 0.0007

0.0044 0.0045 0.0046 0.0046 0.0047 0.0048

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

- - - - - - 5,628 5,628 5,628 5,628 5,628 5,628

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,316.02 2,353.45 2,393.76 2,437.18 2,483.63 2,528.76

7,635 7,635 7,635 7,635 7,635 7,635

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.035 0.036 0.037 0.037 0.038 0.039

0.0032 0.0033 0.0033 0.0034 0.0034 0.0035

0.0223 0.0227 0.0230 0.0235 0.0239 0.0243

0.0028 0.0028 0.0029 0.0029 0.0030 0.0030

- - - - - - 9,477 9,477 9,477 9,477 9,477 9,477

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,195 11,195 11,195 11,195

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

347.40 353.02 359.06 365.58 372.54 379.31

5,523 5,523 5,523 5,523 5,523 5,523

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.009 0.009 0.009 0.009 0.009 0.009

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

0.0054 0.0055 0.0056 0.0057 0.0058 0.0059

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007926.41 941.38 957.51 974.87 993.45 1,011.50

6,852 6,852 6,852 6,852 6,852 6,852

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.021 0.022 0.022 0.022 0.023 0.023

0.0019 0.0020 0.0020 0.0020 0.0021 0.0021

0.0133 0.0136 0.0138 0.0140 0.0143 0.0146

0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

3,860.03 3,922.42 3,989.60 4,061.97 4,139.38 4,214.59

10,051 10,051 10,051 10,051 10,051 10,051

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.078 0.079 0.080 0.082 0.083 0.085

0.0070 0.0072 0.0073 0.0074 0.0076 0.0077

0.0489 0.0497 0.0506 0.0515 0.0525 0.0534

0.0061 0.0062 0.0063 0.0064 0.0066 0.0067

5,790.04 5,883.63 5,984.41 6,092.96 6,209.07 6,321.89

13,624 13,624 13,624 13,624 13,624 13,624

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.105 0.107 0.109 0.111 0.113 0.115

0.0095 0.0097 0.0099 0.0100 0.0102 0.0104

0.0663 0.0674 0.0685 0.0698 0.0711 0.0724

0.0083 0.0084 0.0086 0.0087 0.0089 0.0090

15,440.11 15,689.68 15,958.42 16,247.89 16,557.51 16,858.37

16,904 16,904 16,904 16,904 16,904 16,904

0.000015 0.000016 0.000016 0.000016 0.000017 0.000017

0.261 0.265 0.270 0.275 0.280 0.285

0.0237 0.0241 0.0245 0.0249 0.0254 0.0259

0.1645 0.1672 0.1701 0.1732 0.1765 0.1797

0.0206 0.0209 0.0213 0.0216 0.0221 0.0225

74,112.52 75,310.46 76,600.40 77,989.87 79,476.07 80,920.17

22,912 22,912 22,912 22,912 22,912 22,912

0.000049 0.000050 0.000051 0.000052 0.000053 0.000054

1.132 1.150 1.170 1.191 1.214 1.236

0.1028 0.1044 0.1062 0.1081 0.1102 0.1122

0.7137 0.7252 0.7376 0.7510 0.7653 0.77920.0892 0.0907 0.0922 0.0939 0.0957 0.0974

172,929.22 175,724.40 178,734.27 181,976.37 185,444.16 188,813.73

28,430 28,430 28,430 28,430 28,430 28,430

0.000086 0.000088 0.000089 0.000091 0.000093 0.000094

2.458 2.498 2.541 2.587 2.636 2.684

0.2232 0.2268 0.2306 0.2348 0.2393 0.2437

1.5497 1.5747 1.6017 1.6307 1.6618 1.6920

0.1937 0.1968 0.2002 0.2038 0.2077 0.2115

293,362.07 298,103.90 303,209.93 308,709.91 314,592.77 320,309.01

33,609 33,609 33,609 33,609 33,609 33,609

0.000117 0.000119 0.000121 0.000123 0.000126 0.000128

3.944 4.008 4.076 4.150 4.229 4.306

0.3580 0.3638 0.3700 0.3768 0.3839 0.3909

2.4863 2.5265 2.5697 2.6163 2.6662 2.7146

0.3108 0.3158 0.3212 0.3270 0.3333 0.3393

7,852,870 7,979,802 8,116,483 8,263,709 8,421,185 8,574,200

0.0001 0.0001 0.0002 0.0002 0.0002 0.0002

0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0002 0.0002

0.0037 0.0037 0.0038 0.0039 0.0039 0.0040

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.31 0.32 0.32 0.33 0.34 0.34

16.07 16.33 16.61 16.91 17.23 17.55

0.45 0.45 0.46 0.47 0.48 0.49

87.41 88.82 90.34 91.98 93.73 95.43

0.07 0.08 0.08 0.08 0.08 0.08

8.01 8.14 8.28 8.43 8.59 8.74

0.05 0.05 0.05 0.05 0.05 0.06

2.01 2.04 2.07 2.11 2.15 2.19

0.07 0.08 0.08 0.08 0.08 0.08

10.21 10.37 10.55 10.74 10.94 11.14

0.01 0.01 0.01 0.01 0.01 0.01

0.73 0.74 0.75 0.76 0.78 0.790.18 0.18 0.18 0.19 0.19 0.19

9.64 9.80 9.97 10.15 10.34 10.53

0.25 0.26 0.26 0.26 0.27 0.27

53.08 53.94 54.87 55.86 56.93 57.96

0.05 0.05 0.05 0.05 0.05 0.05

5.05 5.13 5.22 5.31 5.41 5.51

0.02 0.02 0.02 0.02 0.02 0.02

1.21 1.23 1.25 1.27 1.29 1.32

0.03 0.03 0.03 0.03 0.03 0.03

6.64 6.74 6.86 6.98 7.12 7.24

0.01 0.01 0.01 0.01 0.01 0.01

0.63 0.64 0.65 0.66 0.68 0.69

0.01 0.01 0.01 0.01 0.01 0.01

112.32 114.13 116.09 118.19 120.45 122.63

2020 2021 2022 2023 2024 2025

13.07 13.28 13.51 13.75 14.02 14.27

68.25 69.36 70.54 71.82 73.19 74.52

8.53 8.67 8.82 8.98 9.15 9.32

21,345 $ 21,345

$ 21,345

$ 21,345

$ 21,345

$ 21,345

$

14.30 $ 14.30

$ 14.30

$ 14.30

$ 14.30

$ 14.30

$

7,852.87 7,979.80 8,116.48 8,263.71 8,421.18 8,574.20

19,215.22 19,525.81 19,860.25 20,220.50 20,605.83 20,980.24

1,198,160.17 1,217,526.91 1,238,381.15 1,260,844.39 1,284,871.39 1,308,217.86

22,492.38 22,855.94 23,247.42 23,669.11 24,120.16 24,558.43

6,042,181.67 6,139,845.90 6,245,011.40 6,358,290.86 6,479,456.22 6,597,189.72

4,053.03 4,118.54 4,189.08 4,265.07 4,346.35 4,425.32

566,767.80 575,928.88 585,793.60 596,419.42 607,784.96 618,828.58

20.5% 20.5% 20.5% 20.5% 20.5% 20.5%

70.7% 70.7% 70.7% 70.7% 70.7% 70.7%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.0% 75.0% 75.0% 75.0%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.7% 20.7% 20.7% 20.7%

70.5% 70.5% 70.5% 70.5% 70.5% 70.5%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2026 2027 2028 2029 2030 2031

77.21 78.58 79.97 81.39 82.84 84.31

432 432 432 432 432 432

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0011 0.0012 0.0012 0.0012 0.0012 0.0013

0.0001 0.0001 0.0001 0.0002 0.0002 0.0002

300.26 305.59 311.01 316.53 322.15 327.86

634 634 634 634 634 634

0.000012 0.000012 0.000012 0.000013 0.000013 0.000013

0.008 0.008 0.008 0.008 0.008 0.008

0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

0.0039 0.0040 0.0041 0.0041 0.0042 0.0043

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

643.41 654.83 666.45 678.28 690.32 702.57

859 859 859 859 859 859

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.015 0.015 0.015 0.016 0.016 0.016

0.0032 0.0033 0.0033 0.0034 0.0035 0.0035

0.0076 0.0078 0.0079 0.0080 0.0082 0.0083

0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

1,458.39 1,484.28 1,510.62 1,537.43 1,564.72 1,592.48

1,065 1,065 1,065 1,065 1,065 1,065

0.000029 0.000030 0.000030 0.000031 0.000031 0.000032

0.031 0.032 0.032 0.033 0.033 0.034

0.0068 0.0069 0.0070 0.0072 0.0073 0.0074

0.0161 0.0164 0.0166 0.0169 0.0172 0.0175

0.0020 0.0020 0.0021 0.0021 0.0022 0.0022

2,573.64 2,619.32 2,665.80 2,713.11 2,761.26 2,810.27

1,444 1,444 1,444 1,444 1,444 1,444

0.000034 0.000035 0.000036 0.000036 0.000037 0.0000370.050 0.050 0.051 0.052 0.053 0.054

0.0108 0.0110 0.0112 0.0114 0.0116 0.0118

0.0256 0.0261 0.0265 0.0270 0.0275 0.0280

0.0032 0.0033 0.0033 0.0034 0.0034 0.0035

3,431.52 3,492.42 3,554.40 3,617.49 3,681.68 3,747.02

1,792 1,792 1,792 1,792 1,792 1,792

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.061 0.063 0.064 0.065 0.066 0.067

0.0134 0.0137 0.0139 0.0142 0.0144 0.0147

0.0318 0.0324 0.0329 0.0335 0.0341 0.0347

0.0040 0.0040 0.0041 0.0042 0.0043 0.0043

- - - - - - 2,632 2,632 2,632 2,632 2,632 2,632

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,573.64 2,619.32 2,665.80 2,713.11 2,761.26 2,810.27

4,018 4,018 4,018 4,018 4,018 4,018

0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

0.041 0.042 0.043 0.044 0.044 0.045

0.0047 0.0048 0.0049 0.0049 0.0050 0.0051

0.0252 0.0257 0.0262 0.0266 0.0271 0.0276

0.0032 0.0032 0.0033 0.0033 0.0034 0.0034

- - - - - - 4,982 4,982 4,982 4,982 4,982 4,982

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -10,294.55 10,477.26 10,663.21 10,852.46 11,045.05 11,241.06

6,758 6,758 6,758 6,758 6,758 6,758

0.000021 0.000021 0.000021 0.000022 0.000022 0.000022

0.139 0.142 0.144 0.147 0.149 0.152

0.0158 0.0161 0.0163 0.0166 0.0169 0.0172

0.0849 0.0864 0.0880 0.0895 0.0911 0.0927

0.0106 0.0108 0.0110 0.0112 0.0114 0.0116

- - - - - - 8,389 8,389 8,389 8,389 8,389 8,389

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 9,910 9,910 9,910 9,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

51.47 52.39 53.32 54.26 55.23 56.21

568 568 568 568 568 568

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0005 0.0005

0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

205.89 209.55 213.26 217.05 220.90 224.82

956 956 956 956 956 956

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0.007 0.007 0.007 0.007 0.007 0.007

0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

0.0034 0.0035 0.0035 0.0036 0.0036 0.00370.0004 0.0004 0.0004 0.0004 0.0005 0.0005

308.84 314.32 319.90 325.57 331.35 337.23

1,296 1,296 1,296 1,296 1,296 1,296

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0.009 0.009 0.009 0.009 0.010 0.010

0.0019 0.0020 0.0020 0.0020 0.0021 0.0021

0.0046 0.0047 0.0048 0.0048 0.0049 0.0050

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

900.77 916.76 933.03 949.59 966.44 983.59

1,901 1,901 1,901 1,901 1,901 1,901

0.000012 0.000012 0.000012 0.000013 0.000013 0.000013

0.023 0.023 0.024 0.024 0.024 0.025

0.0050 0.0051 0.0052 0.0053 0.0053 0.0054

0.0118 0.0120 0.0122 0.0124 0.0127 0.0129

0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

3,860.46 3,928.97 3,998.70 4,069.67 4,141.89 4,215.40

2,576 2,576 2,576 2,576 2,576 2,576

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.088 0.090 0.092 0.093 0.095 0.097

0.0193 0.0197 0.0200 0.0204 0.0207 0.0211

0.0457 0.0465 0.0473 0.0482 0.0490 0.0499

0.0057 0.0058 0.0059 0.0060 0.0061 0.0062

4,632.55 4,714.77 4,798.45 4,883.61 4,970.27 5,058.48

3,196 3,196 3,196 3,196 3,196 3,196

0.000031 0.000031 0.000032 0.000033 0.000033 0.000034

0.099 0.100 0.102 0.104 0.106 0.108

0.0216 0.0219 0.0223 0.0227 0.0231 0.0235

0.0510 0.0519 0.0529 0.0538 0.0548 0.0557

0.0064 0.0065 0.0066 0.0067 0.0068 0.0070

7,720.91 7,857.95 7,997.41 8,139.34 8,283.79 8,430.80

4,332 4,332 4,332 4,332 4,332 4,332

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.149 0.151 0.154 0.157 0.160 0.1620.0325 0.0330 0.0336 0.0342 0.0348 0.0355

0.0769 0.0782 0.0796 0.0810 0.0825 0.0839

0.0096 0.0098 0.0100 0.0101 0.0103 0.0105

30,368.93 30,907.93 31,456.48 32,014.75 32,582.91 33,161.13

5,376 5,376 5,376 5,376 5,376 5,376

0.000101 0.000103 0.000105 0.000107 0.000109 0.000111

0.544 0.554 0.564 0.574 0.584 0.594

0.1189 0.1210 0.1231 0.1253 0.1275 0.1298

0.2813 0.2863 0.2914 0.2966 0.3018 0.3072

0.0352 0.0358 0.0364 0.0371 0.0377 0.0384

65,198.83 66,356.01 67,533.68 68,732.23 69,952.00 71,193.38

7,885 7,885 7,885 7,885 7,885 7,885

0.000130 0.000133 0.000135 0.000137 0.000140 0.000142

1.028 1.046 1.065 1.084 1.103 1.123

0.2246 0.2286 0.2326 0.2368 0.2410 0.2452

0.5316 0.5410 0.5506 0.5604 0.5703 0.5804

0.0664 0.0676 0.0688 0.0700 0.0713 0.0726

102,945.52 104,772.64 106,632.13 108,524.57 110,450.53 112,410.60

12,055 12,055 12,055 12,055 12,055 12,055

0.000137 0.000140 0.000142 0.000145 0.000147 0.000150

1.655 1.684 1.714 1.744 1.775 1.807

0.1876 0.1909 0.1943 0.1978 0.2013 0.2048

1.0100 1.0279 1.0461 1.0647 1.0836 1.1028

0.1262 0.1285 0.1308 0.1331 0.1354 0.1379

137,260.70 139,696.86 142,176.18 144,699.42 147,267.37 149,880.81

14,958 14,958 14,958 14,958 14,958 14,958

0.000137 0.000140 0.000142 0.000145 0.000147 0.000150

2.053 2.090 2.127 2.164 2.203 2.242

0.2328 0.2369 0.2411 0.2454 0.2497 0.2542

1.2532 1.2754 1.2980 1.3211 1.3445 1.3684

0.1566 0.1594 0.1623 0.1651 0.1681 0.1710

205,891.05 209,545.29 213,264.27 217,049.13 220,901.05 224,821.21

20,275 20,275 20,275 20,275 20,275 20,2750.000137 0.000140 0.000142 0.000145 0.000147 0.000150

2.783 2.832 2.883 2.934 2.986 3.039

0.3155 0.3211 0.3268 0.3326 0.3385 0.3445

1.6985 1.7287 1.7594 1.7906 1.8224 1.8547

0.2123 0.2161 0.2199 0.2238 0.2278 0.2318

343,151.75 349,242.14 355,440.44 361,748.55 368,168.42 374,702.01

25,157 25,157 25,157 25,157 25,157 25,157

0.000172 0.000175 0.000178 0.000181 0.000184 0.000187

4.316 4.393 4.471 4.550 4.631 4.713

0.4893 0.4980 0.5068 0.5158 0.5250 0.5343

2.6344 2.6812 2.7288 2.7772 2.8265 2.8767

0.3293 0.3351 0.3411 0.3472 0.3533 0.3596

428,939.68 436,552.68 444,300.55 452,185.69 460,210.52 468,377.52

29,740 29,740 29,740 29,740 29,740 29,740

0.000172 0.000175 0.000178 0.000181 0.000184 0.000187

5.103 5.193 5.285 5.379 5.475 5.572

0.5785 0.5887 0.5992 0.6098 0.6206 0.6316

3.1144 3.1696 3.2259 3.2832 3.3414 3.4007

0.3893 0.3962 0.4032 0.4104 0.4177 0.4251

51.47 52.39 53.32 54.26 55.23 56.21

629 629 629 629 629 629

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

0.0001 0.0001 0.0001 0.0001 0.0001 0.0002

128.68 130.97 133.29 135.66 138.06 140.51

923 923 923 923 923 923

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.005 0.005 0.005 0.005 0.005 0.005

0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

0.0024 0.0025 0.0025 0.0026 0.0026 0.0027

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003321.70 327.41 333.23 339.14 345.16 351.28

1,250 1,250 1,250 1,250 1,250 1,250

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.011 0.011 0.011 0.011 0.012 0.012

0.0024 0.0024 0.0025 0.0025 0.0026 0.0026

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0007 0.0007 0.0007 0.0007 0.0007 0.0008

686.30 698.48 710.88 723.50 736.34 749.40

1,551 1,551 1,551 1,551 1,551 1,551

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.021 0.022 0.022 0.022 0.023 0.023

0.0047 0.0048 0.0049 0.0050 0.0051 0.0052

0.0109 0.0111 0.0113 0.0115 0.0117 0.0119

0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

3,217.05 3,274.15 3,332.25 3,391.39 3,451.58 3,512.83

2,103 2,103 2,103 2,103 2,103 2,103

0.000043 0.000044 0.000044 0.000045 0.000046 0.000047

0.090 0.092 0.093 0.095 0.097 0.098

0.0201 0.0204 0.0208 0.0212 0.0215 0.0219

0.0463 0.0471 0.0479 0.0488 0.0497 0.0505

0.0058 0.0059 0.0060 0.0061 0.0062 0.0063

4,289.40 4,365.53 4,443.01 4,521.86 4,602.11 4,683.78

2,609 2,609 2,609 2,609 2,609 2,609

0.000043 0.000044 0.000044 0.000045 0.000046 0.000047

0.112 0.114 0.116 0.118 0.120 0.122

0.0249 0.0254 0.0258 0.0263 0.0267 0.0272

0.0574 0.0585 0.0595 0.0605 0.0616 0.0627

0.0072 0.0073 0.0074 0.0076 0.0077 0.0078

- - - - - - 3,833 3,833 3,833 3,833 3,833 3,833

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,431.52 3,492.42 3,554.40 3,617.49 3,681.68 3,747.02

4,478 4,478 4,478 4,478 4,478 4,478

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.061 0.063 0.064 0.065 0.066 0.067

0.0069 0.0070 0.0071 0.0073 0.0074 0.0075

0.0376 0.0383 0.0389 0.0396 0.0403 0.0410

0.0047 0.0048 0.0049 0.0050 0.0050 0.0051

- - - - - - 5,553 5,553 5,553 5,553 5,553 5,553

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

12,868.19 13,096.58 13,329.02 13,565.57 13,806.32 14,051.33

7,532 7,532 7,532 7,532 7,532 7,532

0.000026 0.000026 0.000027 0.000027 0.000028 0.000028

0.194 0.197 0.201 0.204 0.208 0.212

0.0217 0.0221 0.0225 0.0229 0.0233 0.0237

0.1185 0.1206 0.1228 0.1250 0.1272 0.1294

0.0148 0.0151 0.0153 0.0156 0.0159 0.0162

- - - - - - 9,349 9,349 9,349 9,349 9,349 9,349

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,045 11,045 11,045 11,045

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

25.74 26.19 26.66 27.13 27.61 28.10

828 828 828 828 828 828

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.001 0.001 0.001 0.001 0.002 0.002

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0007 0.0007 0.0008 0.0008 0.0008 0.0008

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

102.95 104.77 106.63 108.52 110.45 112.41

1,392 1,392 1,392 1,392 1,392 1,392

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.005 0.005 0.005 0.005 0.005 0.005

0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

0.0025 0.0025 0.0025 0.0026 0.0026 0.0027

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

154.42 157.16 159.95 162.79 165.68 168.62

1,887 1,887 1,887 1,887 1,887 1,887

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.006 0.007 0.007 0.007 0.007 0.007

0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

0.0033 0.0034 0.0034 0.0035 0.0036 0.0036

0.0004 0.0004 0.0004 0.0004 0.0004 0.0005

386.05 392.90 399.87 406.97 414.19 421.54

2,768 2,768 2,768 2,768 2,768 2,768

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.014 0.014 0.015 0.015 0.015 0.016

0.0032 0.0032 0.0033 0.0033 0.0034 0.0035

0.0073 0.0074 0.0076 0.0077 0.0078 0.0080

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

2,123.25 2,160.94 2,199.29 2,238.32 2,278.04 2,318.473,751 3,751 3,751 3,751 3,751 3,751

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.071 0.072 0.073 0.075 0.076 0.077

0.0158 0.0160 0.0163 0.0166 0.0169 0.0172

0.0363 0.0370 0.0376 0.0383 0.0390 0.0397

0.0045 0.0046 0.0047 0.0048 0.0049 0.0050

2,831.00 2,881.25 2,932.38 2,984.43 3,037.39 3,091.29

4,654 4,654 4,654 4,654 4,654 4,654

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.088 0.089 0.091 0.093 0.094 0.096

0.0196 0.0199 0.0203 0.0206 0.0210 0.0214

0.0451 0.0459 0.0467 0.0475 0.0484 0.0492

0.0056 0.0057 0.0058 0.0059 0.0060 0.0062

7,334.87 7,465.05 7,597.54 7,732.38 7,869.60 8,009.26

6,309 6,309 6,309 6,309 6,309 6,309

0.000033 0.000033 0.000034 0.000034 0.000035 0.000036

0.206 0.209 0.213 0.217 0.221 0.225

0.0458 0.0466 0.0474 0.0483 0.0491 0.0500

0.1055 0.1074 0.1093 0.1113 0.1132 0.1152

0.0132 0.0134 0.0137 0.0139 0.0142 0.0144

30,883.66 31,431.79 31,989.64 32,557.37 33,135.16 33,723.18

7,828 7,828 7,828 7,828 7,828 7,828

0.000103 0.000105 0.000107 0.000109 0.000110 0.000112

0.806 0.820 0.835 0.850 0.865 0.880

0.1794 0.1826 0.1859 0.1892 0.1925 0.1959

0.4135 0.4209 0.4283 0.4360 0.4437 0.4516

0.0517 0.0526 0.0535 0.0545 0.0555 0.0564

128,681.90 130,965.80 133,290.17 135,655.71 138,063.16 140,513.25

11,482 11,482 11,482 11,482 11,482 11,482

0.000257 0.000262 0.000267 0.000271 0.000276 0.000281

2.955 3.008 3.061 3.115 3.171 3.227

0.6580 0.6697 0.6816 0.6937 0.7060 0.7185

1.5165 1.5434 1.5708 1.5987 1.6271 1.6559

0.1896 0.1929 0.1964 0.1998 0.2034 0.2070227,766.97 231,809.47 235,923.59 240,110.60 244,371.79 248,708.46

13,435 13,435 13,435 13,435 13,435 13,435

0.000304 0.000309 0.000315 0.000320 0.000326 0.000332

4.080 4.153 4.226 4.301 4.378 4.455

0.4571 0.4652 0.4735 0.4819 0.4904 0.4991

2.4951 2.5394 2.5845 2.6304 2.6770 2.7245

0.3119 0.3174 0.3231 0.3288 0.3346 0.3406

549,042.79 558,787.43 568,704.71 578,797.69 589,069.47 599,523.22

16,671 16,671 16,671 16,671 16,671 16,671

0.000549 0.000559 0.000569 0.000579 0.000589 0.000600

9.153 9.315 9.481 9.649 9.820 9.994

1.0254 1.0436 1.0621 1.0810 1.1002 1.1197

5.5973 5.6966 5.7977 5.9006 6.0053 6.1119

0.6997 0.7121 0.7247 0.7376 0.7507 0.7640

1,003,718.86 1,021,533.27 1,039,663.30 1,058,114.52 1,076,892.62 1,096,003.39 1,003,718.86 1,021,533.27 1,039,663.30 1,058,114.52 1,076,892.62 1,096,003.39

22,595 22,595 22,595 22,595 22,595 22,595

0.000669 0.000681 0.000693 0.000705 0.000718 0.000731

15.120 15.388 15.661 15.939 16.222 16.510

1.6939 1.7239 1.7545 1.7857 1.8174 1.8496

9.2461 9.4102 9.5772 9.7472 9.9202 10.0962

1.1558 1.1763 1.1972 1.2184 1.2400 1.2620

1,973,122.54 2,008,142.32 2,043,782.55 2,080,054.19 2,116,968.41 2,154,536.57

28,037 28,037 28,037 28,037 28,037 28,037

0.000987 0.001004 0.001022 0.001040 0.001058 0.001077

27.660 28.151 28.650 29.159 29.676 30.203

3.0988 3.1538 3.2097 3.2667 3.3247 3.3837

16.9148 17.2150 17.5205 17.8314 18.1479 18.4699

2.1143 2.1519 2.1901 2.2289 2.2685 2.3087

2,788,107.94 2,837,592.41 2,887,953.60 2,939,207.00 2,991,368.40 3,044,453.85

33,144 33,144 33,144 33,144 33,144 33,144

0.001115 0.001135 0.001155 0.001176 0.001197 0.001218

36.964 37.620 38.288 38.967 39.659 40.3624.1411 4.2146 4.2894 4.3656 4.4430 4.5219

22.6044 23.0056 23.4139 23.8295 24.2524 24.6828

2.8256 2.8757 2.9267 2.9787 3.0315 3.0853

643.41 654.83 666.45 678.28 690.32 702.57

1,840 1,840 1,840 1,840 1,840 1,840

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.016 0.016 0.016 0.017 0.017 0.017

0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

0.0100 0.0101 0.0103 0.0105 0.0107 0.0109

0.0012 0.0013 0.0013 0.0013 0.0013 0.0014

857.88 873.11 888.60 904.37 920.42 936.76

2,283 2,283 2,283 2,283 2,283 2,283

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.020 0.020 0.020 0.021 0.021 0.021

0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

0.0123 0.0126 0.0128 0.0130 0.0132 0.0135

0.0015 0.0016 0.0016 0.0016 0.0017 0.0017

- - - - - - 3,354 3,354 3,354 3,354 3,354 3,354

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

428.94 436.55 444.30 452.19 460.21 468.38

4,540 4,540 4,540 4,540 4,540 4,540

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.008 0.008 0.008 0.008 0.008 0.009

0.0007 0.0007 0.0007 0.0007 0.0008 0.0008

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

0.0006 0.0006 0.0006 0.0006 0.0007 0.0007

- - - - - - 5,628 5,628 5,628 5,628 5,628 5,628

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,573.64 2,619.32 2,665.80 2,713.11 2,761.26 2,810.27

7,635 7,635 7,635 7,635 7,635 7,635

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.039 0.040 0.041 0.041 0.042 0.043

0.0036 0.0036 0.0037 0.0038 0.0038 0.0039

0.0248 0.0252 0.0257 0.0261 0.0266 0.0271

0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

- - - - - - 9,477 9,477 9,477 9,477 9,477 9,477

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,195 11,195 11,195 11,195

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

386.05 392.90 399.87 406.97 414.19 421.54

5,523 5,523 5,523 5,523 5,523 5,523

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.009 0.010 0.010 0.010 0.010 0.010

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

0.0060 0.0061 0.0062 0.0063 0.0064 0.0065

0.0007 0.0008 0.0008 0.0008 0.0008 0.00081,029.46 1,047.73 1,066.32 1,085.25 1,104.51 1,124.11

6,852 6,852 6,852 6,852 6,852 6,852

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.024 0.024 0.024 0.025 0.025 0.026

0.0021 0.0022 0.0022 0.0023 0.0023 0.0023

0.0148 0.0151 0.0154 0.0156 0.0159 0.0162

0.0019 0.0019 0.0019 0.0020 0.0020 0.0020

4,289.40 4,365.53 4,443.01 4,521.86 4,602.11 4,683.78

10,051 10,051 10,051 10,051 10,051 10,051

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.086 0.088 0.089 0.091 0.093 0.094

0.0078 0.0080 0.0081 0.0083 0.0084 0.0085

0.0544 0.0553 0.0563 0.0573 0.0583 0.0594

0.0068 0.0069 0.0070 0.0072 0.0073 0.0074

6,434.10 6,548.29 6,664.51 6,782.79 6,903.16 7,025.66

13,624 13,624 13,624 13,624 13,624 13,624

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.117 0.119 0.121 0.123 0.125 0.128

0.0106 0.0108 0.0110 0.0112 0.0114 0.0116

0.0737 0.0750 0.0763 0.0777 0.0791 0.0805

0.0092 0.0094 0.0095 0.0097 0.0099 0.0101

17,157.59 17,462.11 17,772.02 18,087.43 18,408.42 18,735.10

16,904 16,904 16,904 16,904 16,904 16,904

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.290 0.295 0.300 0.306 0.311 0.317

0.0263 0.0268 0.0273 0.0278 0.0282 0.0288

0.1828 0.1861 0.1894 0.1928 0.1962 0.1997

0.0229 0.0233 0.0237 0.0241 0.0245 0.0250

82,356.42 83,818.11 85,305.71 86,819.65 88,360.42 89,928.48

22,912 22,912 22,912 22,912 22,912 22,912

0.000055 0.000056 0.000057 0.000058 0.000059 0.000060

1.258 1.280 1.303 1.326 1.350 1.374

0.1142 0.1162 0.1183 0.1204 0.1225 0.1247

0.7931 0.8071 0.8215 0.8360 0.8509 0.86600.0991 0.1009 0.1027 0.1045 0.1064 0.1082

192,164.98 195,575.60 199,046.65 202,579.19 206,174.31 209,833.13

28,430 28,430 28,430 28,430 28,430 28,430

0.000096 0.000098 0.000100 0.000101 0.000103 0.000105

2.732 2.780 2.829 2.880 2.931 2.983

0.2480 0.2524 0.2569 0.2614 0.2661 0.2708

1.7221 1.7526 1.7837 1.8154 1.8476 1.8804

0.2153 0.2191 0.2230 0.2269 0.2309 0.2350

325,994.16 331,780.04 337,668.42 343,661.13 349,760.00 355,966.91

33,609 33,609 33,609 33,609 33,609 33,609

0.000130 0.000133 0.000135 0.000137 0.000140 0.000142

4.383 4.460 4.539 4.620 4.702 4.785

0.3979 0.4049 0.4121 0.4194 0.4269 0.4344

2.7628 2.8119 2.8618 2.9126 2.9642 3.0169

0.3454 0.3515 0.3577 0.3641 0.3705 0.3771

8,726,383 8,881,263 9,038,886 9,199,302 9,362,560 9,528,710

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0041 0.0041 0.0042 0.0043 0.0044 0.0044

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0004

0.35 0.35 0.36 0.37 0.37 0.38

17.86 18.18 18.50 18.83 19.16 19.50

0.50 0.51 0.51 0.52 0.53 0.54

97.13 98.85 100.61 102.39 104.21 106.06

0.08 0.08 0.09 0.09 0.09 0.09

8.90 9.06 9.22 9.38 9.55 9.72

0.06 0.06 0.06 0.06 0.06 0.06

2.23 2.27 2.31 2.35 2.39 2.43

0.08 0.08 0.09 0.09 0.09 0.09

11.34 11.54 11.75 11.96 12.17 12.38

0.01 0.01 0.01 0.01 0.01 0.01

0.81 0.82 0.84 0.85 0.87 0.880.20 0.20 0.20 0.21 0.21 0.21

10.72 10.91 11.10 11.30 11.50 11.70

0.28 0.28 0.29 0.29 0.30 0.31

58.99 60.04 61.10 62.19 63.29 64.41

0.05 0.05 0.05 0.05 0.06 0.06

5.61 5.71 5.81 5.91 6.02 6.13

0.02 0.02 0.03 0.03 0.03 0.03

1.34 1.36 1.39 1.41 1.44 1.46

0.03 0.04 0.04 0.04 0.04 0.04

7.37 7.50 7.64 7.77 7.91 8.05

0.01 0.01 0.01 0.01 0.01 0.01

0.70 0.71 0.73 0.74 0.75 0.77

0.01 0.01 0.01 0.01 0.01 0.01

124.81 127.03 129.28 131.58 133.91 136.29

2026 2027 2028 2029 2030 2031

14.52 14.78 15.04 15.31 15.58 15.86

75.84 77.19 78.56 79.95 81.37 82.82

9.48 9.65 9.82 9.99 10.17 10.35

21,345 $ 21,345

$ 21,345

$ 21,345

$ 21,345

$ 21,345

$

14.30 $ 14.30

$ 14.30

$ 14.30

$ 14.30

$ 14.30

$

8,726.38 8,881.26 9,038.89 9,199.30 9,362.56 9,528.71

21,352.62 21,731.59 22,117.28 22,509.80 22,909.28 23,315.83

1,331,437.36 1,355,068.25 1,379,117.80 1,403,593.43 1,428,502.67 1,453,853.18

24,994.32 25,437.92 25,889.39 26,348.86 26,816.47 27,292.36

6,714,282.94 6,833,450.76 6,954,729.87 7,078,157.60 7,203,771.96 7,331,611.61

4,503.87 4,583.80 4,665.16 4,747.95 4,832.21 4,917.96

629,812.14 640,990.30 652,366.50 663,944.25 675,727.11 687,718.71

20.5% 20.5% 20.5% 20.5% 20.5% 20.5%

70.7% 70.7% 70.7% 70.7% 70.7% 70.7%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.0% 75.0% 75.0% 75.0%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.7% 20.7% 20.7% 20.7%

70.5% 70.5% 70.5% 70.5% 70.5% 70.5%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2032 2033 2034 2035 2036 2037

85.80 87.33 88.88 90.45 92.06 93.69

432 432 432 432 432 432

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.002 0.003 0.003 0.003 0.003 0.003

0.0005 0.0005 0.0006 0.0006 0.0006 0.0006

0.0013 0.0013 0.0013 0.0013 0.0014 0.0014

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

333.68 339.60 345.63 351.76 358.00 364.36

634 634 634 634 634 634

0.000013 0.000014 0.000014 0.000014 0.000014 0.000015

0.008 0.009 0.009 0.009 0.009 0.009

0.0018 0.0019 0.0019 0.0019 0.0020 0.0020

0.0044 0.0044 0.0045 0.0046 0.0047 0.0048

0.0005 0.0006 0.0006 0.0006 0.0006 0.0006

715.03 727.72 740.64 753.78 767.15 780.76

859 859 859 859 859 859

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.016 0.017 0.017 0.017 0.018 0.018

0.0036 0.0036 0.0037 0.0038 0.0038 0.0039

0.0085 0.0086 0.0088 0.0089 0.0091 0.0092

0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

1,620.74 1,649.50 1,678.77 1,708.56 1,738.88 1,769.73

1,065 1,065 1,065 1,065 1,065 1,065

0.000032 0.000033 0.000034 0.000034 0.000035 0.000035

0.035 0.035 0.036 0.036 0.037 0.038

0.0075 0.0077 0.0078 0.0080 0.0081 0.0082

0.0179 0.0182 0.0185 0.0188 0.0192 0.0195

0.0022 0.0023 0.0023 0.0024 0.0024 0.0024

2,860.14 2,910.89 2,962.54 3,015.11 3,068.61 3,123.05

1,444 1,444 1,444 1,444 1,444 1,444

0.000038 0.000039 0.000040 0.000040 0.000041 0.0000420.055 0.056 0.057 0.058 0.059 0.060

0.0120 0.0122 0.0125 0.0127 0.0129 0.0131

0.0285 0.0290 0.0295 0.0300 0.0305 0.0311

0.0036 0.0036 0.0037 0.0038 0.0038 0.0039

3,813.51 3,881.18 3,950.05 4,020.14 4,091.48 4,164.07

1,792 1,792 1,792 1,792 1,792 1,792

0.000038 0.000039 0.000040 0.000040 0.000041 0.000042

0.068 0.070 0.071 0.072 0.073 0.075

0.0149 0.0152 0.0155 0.0157 0.0160 0.0163

0.0353 0.0360 0.0366 0.0372 0.0379 0.0386

0.0044 0.0045 0.0046 0.0047 0.0047 0.0048

- - - - - - 2,632 2,632 2,632 2,632 2,632 2,632

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,860.14 2,910.89 2,962.54 3,015.11 3,068.61 3,123.05

4,018 4,018 4,018 4,018 4,018 4,018

0.000011 0.000012 0.000012 0.000012 0.000012 0.000012

0.046 0.047 0.048 0.048 0.049 0.050

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

0.0281 0.0286 0.0291 0.0296 0.0301 0.0306

0.0035 0.0036 0.0036 0.0037 0.0038 0.0038

- - - - - - 4,982 4,982 4,982 4,982 4,982 4,982

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -11,440.54 11,643.55 11,850.16 12,060.43 12,274.43 12,492.21

6,758 6,758 6,758 6,758 6,758 6,758

0.000023 0.000023 0.000024 0.000024 0.000025 0.000025

0.155 0.157 0.160 0.163 0.166 0.169

0.0175 0.0178 0.0182 0.0185 0.0188 0.0191

0.0944 0.0961 0.0978 0.0995 0.1013 0.1031

0.0118 0.0120 0.0122 0.0124 0.0127 0.0129

- - - - - - 8,389 8,389 8,389 8,389 8,389 8,389

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 9,910 9,910 9,910 9,910

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

57.20 58.22 59.25 60.30 61.37 62.46

568 568 568 568 568 568

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

0.0001 0.0001 0.0001 0.0001 0.0002 0.0002

228.81 232.87 237.00 241.21 245.49 249.84

956 956 956 956 956 956

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.007 0.007 0.008 0.008 0.008 0.008

0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

0.0038 0.0038 0.0039 0.0040 0.0040 0.00410.0005 0.0005 0.0005 0.0005 0.0005 0.0005

343.22 349.31 355.50 361.81 368.23 374.77

1,296 1,296 1,296 1,296 1,296 1,296

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.010 0.010 0.010 0.010 0.011 0.011

0.0022 0.0022 0.0022 0.0023 0.0023 0.0024

0.0051 0.0052 0.0053 0.0054 0.0055 0.0056

0.0006 0.0006 0.0007 0.0007 0.0007 0.0007

1,001.05 1,018.81 1,036.89 1,055.29 1,074.01 1,093.07

1,901 1,901 1,901 1,901 1,901 1,901

0.000013 0.000014 0.000014 0.000014 0.000014 0.000015

0.025 0.026 0.026 0.027 0.027 0.028

0.0055 0.0056 0.0057 0.0058 0.0059 0.0061

0.0131 0.0133 0.0136 0.0138 0.0141 0.0143

0.0016 0.0017 0.0017 0.0017 0.0018 0.0018

4,290.20 4,366.33 4,443.81 4,522.66 4,602.91 4,684.58

2,576 2,576 2,576 2,576 2,576 2,576

0.000038 0.000039 0.000040 0.000040 0.000041 0.000042

0.098 0.100 0.102 0.104 0.105 0.107

0.0215 0.0218 0.0222 0.0226 0.0230 0.0234

0.0508 0.0517 0.0526 0.0535 0.0545 0.0555

0.0063 0.0065 0.0066 0.0067 0.0068 0.0069

5,148.24 5,239.60 5,332.57 5,427.19 5,523.49 5,621.49

3,196 3,196 3,196 3,196 3,196 3,196

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.110 0.112 0.114 0.116 0.118 0.120

0.0240 0.0244 0.0248 0.0253 0.0257 0.0262

0.0567 0.0577 0.0587 0.0598 0.0608 0.0619

0.0071 0.0072 0.0073 0.0075 0.0076 0.0077

8,580.41 8,732.67 8,887.62 9,045.32 9,205.82 9,369.16

4,332 4,332 4,332 4,332 4,332 4,332

0.000038 0.000039 0.000040 0.000040 0.000041 0.000042

0.165 0.168 0.171 0.174 0.177 0.1800.0361 0.0367 0.0374 0.0380 0.0387 0.0394

0.0854 0.0869 0.0885 0.0900 0.0916 0.0933

0.0107 0.0109 0.0111 0.0113 0.0115 0.0117

33,749.59 34,348.48 34,957.98 35,578.28 36,209.56 36,852.02

5,376 5,376 5,376 5,376 5,376 5,376

0.000112 0.000114 0.000117 0.000119 0.000121 0.000123

0.605 0.615 0.626 0.638 0.649 0.660

0.1321 0.1344 0.1368 0.1392 0.1417 0.1442

0.3126 0.3182 0.3238 0.3296 0.3354 0.3414

0.0391 0.0398 0.0405 0.0412 0.0419 0.0427

72,456.76 73,742.51 75,051.04 76,382.74 77,738.04 79,117.34

7,885 7,885 7,885 7,885 7,885 7,885

0.000145 0.000147 0.000150 0.000153 0.000155 0.000158

1.143 1.163 1.184 1.205 1.226 1.248

0.2496 0.2540 0.2585 0.2631 0.2678 0.2725

0.5907 0.6012 0.6119 0.6228 0.6338 0.6450

0.0738 0.0752 0.0765 0.0778 0.0792 0.0806

114,405.40 116,435.54 118,501.64 120,604.33 122,744.27 124,922.11

12,055 12,055 12,055 12,055 12,055 12,055

0.000153 0.000155 0.000158 0.000161 0.000164 0.000167

1.839 1.872 1.905 1.939 1.973 2.008

0.2085 0.2122 0.2159 0.2198 0.2237 0.2276

1.1224 1.1423 1.1626 1.1832 1.2042 1.2256

0.1403 0.1428 0.1453 0.1479 0.1505 0.1532

152,540.54 155,247.39 158,002.18 160,805.78 163,659.03 166,562.81

14,958 14,958 14,958 14,958 14,958 14,958

0.000153 0.000155 0.000158 0.000161 0.000164 0.000167

2.282 2.322 2.363 2.405 2.448 2.492

0.2587 0.2633 0.2679 0.2727 0.2775 0.2824

1.3927 1.4174 1.4425 1.4681 1.4942 1.5207

0.1741 0.1772 0.1803 0.1835 0.1868 0.1901

228,810.81 232,871.08 237,003.28 241,208.66 245,488.54 249,844.22

20,275 20,275 20,275 20,275 20,275 20,2750.000153 0.000155 0.000158 0.000161 0.000164 0.000167

3.093 3.148 3.203 3.260 3.318 3.377

0.3506 0.3568 0.3632 0.3696 0.3762 0.3828

1.8876 1.9211 1.9552 1.9899 2.0252 2.0611

0.2360 0.2401 0.2444 0.2487 0.2531 0.2576

381,351.35 388,118.47 395,005.46 402,014.44 409,147.56 416,407.03

25,157 25,157 25,157 25,157 25,157 25,157

0.000191 0.000194 0.000198 0.000201 0.000205 0.000208

4.797 4.882 4.969 5.057 5.146 5.238

0.5438 0.5534 0.5632 0.5732 0.5834 0.5938

2.9277 2.9797 3.0325 3.0863 3.1411 3.1968

0.3660 0.3725 0.3791 0.3858 0.3926 0.3996

476,689.18 485,148.09 493,756.82 502,518.05 511,434.45 520,508.79

29,740 29,740 29,740 29,740 29,740 29,740

0.000191 0.000194 0.000198 0.000201 0.000205 0.000208

5.671 5.771 5.874 5.978 6.084 6.192

0.6428 0.6543 0.6659 0.6777 0.6897 0.7019

3.4611 3.5225 3.5850 3.6486 3.7133 3.7792

0.4326 0.4403 0.4481 0.4561 0.4642 0.4724

57.20 58.22 59.25 60.30 61.37 62.46

629 629 629 629 629 629

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.003 0.003 0.003

0.0005 0.0005 0.0006 0.0006 0.0006 0.0006

0.0012 0.0013 0.0013 0.0013 0.0013 0.0013

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

143.01 145.54 148.13 150.76 153.43 156.15

923 923 923 923 923 923

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.005 0.005 0.005 0.006 0.006 0.006

0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

0.0027 0.0028 0.0028 0.0029 0.0029 0.0030

0.0003 0.0003 0.0004 0.0004 0.0004 0.0004357.52 363.86 370.32 376.89 383.58 390.38

1,250 1,250 1,250 1,250 1,250 1,250

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.012 0.012 0.012 0.013 0.013 0.013

0.0027 0.0027 0.0027 0.0028 0.0028 0.0029

0.0061 0.0062 0.0063 0.0064 0.0066 0.0067

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

762.70 776.24 790.01 804.03 818.30 832.81

1,551 1,551 1,551 1,551 1,551 1,551

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.024 0.024 0.025 0.025 0.025 0.026

0.0053 0.0054 0.0055 0.0056 0.0057 0.0058

0.0121 0.0124 0.0126 0.0128 0.0130 0.0133

0.0015 0.0015 0.0016 0.0016 0.0016 0.0017

3,575.17 3,638.61 3,703.18 3,768.89 3,835.76 3,903.82

2,103 2,103 2,103 2,103 2,103 2,103

0.000048 0.000049 0.000049 0.000050 0.000051 0.000052

0.100 0.102 0.104 0.106 0.108 0.109

0.0223 0.0227 0.0231 0.0235 0.0239 0.0244

0.0514 0.0524 0.0533 0.0542 0.0552 0.0562

0.0064 0.0065 0.0067 0.0068 0.0069 0.0070

4,766.89 4,851.48 4,937.57 5,025.18 5,114.34 5,205.09

2,609 2,609 2,609 2,609 2,609 2,609

0.000048 0.000049 0.000049 0.000050 0.000051 0.000052

0.124 0.127 0.129 0.131 0.133 0.136

0.0277 0.0282 0.0287 0.0292 0.0297 0.0302

0.0638 0.0650 0.0661 0.0673 0.0685 0.0697

0.0080 0.0081 0.0083 0.0084 0.0086 0.0087

- - - - - - 3,833 3,833 3,833 3,833 3,833 3,833

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,813.51 3,881.18 3,950.05 4,020.14 4,091.48 4,164.07

4,478 4,478 4,478 4,478 4,478 4,478

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.068 0.070 0.071 0.072 0.073 0.075

0.0077 0.0078 0.0079 0.0081 0.0082 0.0084

0.0418 0.0425 0.0433 0.0440 0.0448 0.0456

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

- - - - - - 5,553 5,553 5,553 5,553 5,553 5,553

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

14,300.68 14,554.44 14,812.70 15,075.54 15,343.03 15,615.26

7,532 7,532 7,532 7,532 7,532 7,532

0.000029 0.000029 0.000030 0.000030 0.000031 0.000031

0.215 0.219 0.223 0.227 0.231 0.235

0.0241 0.0246 0.0250 0.0254 0.0259 0.0264

0.1317 0.1341 0.1365 0.1389 0.1413 0.1438

0.0165 0.0168 0.0171 0.0174 0.0177 0.0180

- - - - - - 9,349 9,349 9,349 9,349 9,349 9,349

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,045 11,045 11,045 11,045

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

28.60 29.11 29.63 30.15 30.69 31.23

828 828 828 828 828 828

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0008 0.0008 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

114.41 116.44 118.50 120.60 122.74 124.92

1,392 1,392 1,392 1,392 1,392 1,392

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.005 0.005 0.005 0.006 0.006 0.006

0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

0.0027 0.0028 0.0028 0.0029 0.0029 0.0030

0.0003 0.0003 0.0004 0.0004 0.0004 0.0004

171.61 174.65 177.75 180.91 184.12 187.38

1,887 1,887 1,887 1,887 1,887 1,887

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.007 0.007 0.007 0.008 0.008 0.008

0.0016 0.0016 0.0017 0.0017 0.0017 0.0017

0.0037 0.0038 0.0038 0.0039 0.0040 0.0040

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

429.02 436.63 444.38 452.27 460.29 468.46

2,768 2,768 2,768 2,768 2,768 2,768

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.016 0.016 0.016 0.017 0.017 0.017

0.0035 0.0036 0.0037 0.0037 0.0038 0.0038

0.0081 0.0083 0.0084 0.0086 0.0087 0.0089

0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

2,359.61 2,401.48 2,444.10 2,487.46 2,531.60 2,576.523,751 3,751 3,751 3,751 3,751 3,751

0.000021 0.000021 0.000022 0.000022 0.000023 0.000023

0.079 0.080 0.081 0.083 0.084 0.086

0.0175 0.0178 0.0181 0.0185 0.0188 0.0191

0.0404 0.0411 0.0418 0.0426 0.0433 0.0441

0.0050 0.0051 0.0052 0.0053 0.0054 0.0055

3,146.15 3,201.98 3,258.80 3,316.62 3,375.47 3,435.36

4,654 4,654 4,654 4,654 4,654 4,654

0.000021 0.000021 0.000022 0.000022 0.000023 0.000023

0.098 0.099 0.101 0.103 0.105 0.107

0.0217 0.0221 0.0225 0.0229 0.0233 0.0237

0.0501 0.0510 0.0519 0.0528 0.0538 0.0547

0.0063 0.0064 0.0065 0.0066 0.0067 0.0068

8,151.39 8,296.03 8,443.24 8,593.06 8,745.53 8,900.70

6,309 6,309 6,309 6,309 6,309 6,309

0.000036 0.000037 0.000038 0.000038 0.000039 0.000040

0.229 0.233 0.237 0.241 0.245 0.250

0.0509 0.0518 0.0527 0.0536 0.0546 0.0556

0.1173 0.1194 0.1215 0.1236 0.1258 0.1281

0.0147 0.0149 0.0152 0.0155 0.0157 0.0160

34,321.62 34,930.66 35,550.49 36,181.30 36,823.28 37,476.63

7,828 7,828 7,828 7,828 7,828 7,828

0.000114 0.000116 0.000119 0.000121 0.000123 0.000125

0.896 0.911 0.928 0.944 0.961 0.978

0.1994 0.2029 0.2066 0.2102 0.2139 0.2177

0.4596 0.4677 0.4760 0.4845 0.4931 0.5018

0.0574 0.0585 0.0595 0.0606 0.0616 0.0627

143,006.76 145,544.43 148,127.05 150,755.41 153,430.34 156,152.64

11,482 11,482 11,482 11,482 11,482 11,482

0.000286 0.000291 0.000296 0.000302 0.000307 0.000312

3.284 3.342 3.402 3.462 3.523 3.586

0.7313 0.7442 0.7574 0.7709 0.7846 0.7985

1.6853 1.7152 1.7457 1.7766 1.8082 1.8402

0.2107 0.2144 0.2182 0.2221 0.2260 0.2300253,121.96 257,613.63 262,184.87 266,837.08 271,571.70 276,390.17

13,435 13,435 13,435 13,435 13,435 13,435

0.000337 0.000343 0.000350 0.000356 0.000362 0.000369

4.534 4.615 4.697 4.780 4.865 4.951

0.5080 0.5170 0.5262 0.5355 0.5450 0.5547

2.7729 2.8221 2.8722 2.9231 2.9750 3.0278

0.3466 0.3528 0.3590 0.3654 0.3719 0.3785

610,162.15 620,989.55 632,008.73 643,223.10 654,636.10 666,251.25

16,671 16,671 16,671 16,671 16,671 16,671

0.000610 0.000621 0.000632 0.000643 0.000655 0.000666

10.172 10.352 10.536 10.723 10.913 11.107

1.1396 1.1598 1.1804 1.2013 1.2226 1.2443

6.2203 6.3307 6.4431 6.5574 6.6737 6.7921

0.7775 0.7913 0.8054 0.8197 0.8342 0.8490

1,115,452.69 1,135,246.52 1,155,390.97 1,175,892.23 1,196,756.62 1,217,990.56 1,115,452.69 1,135,246.52 1,155,390.97 1,175,892.23 1,196,756.62 1,217,990.56

22,595 22,595 22,595 22,595 22,595 22,595

0.000744 0.000757 0.000770 0.000784 0.000798 0.000812

16.803 17.101 17.404 17.713 18.028 18.347

1.8824 1.9158 1.9498 1.9844 2.0197 2.0555

10.2754 10.4577 10.6433 10.8321 11.0243 11.2199

1.2844 1.3072 1.3304 1.3540 1.3780 1.4025

2,192,770.24 2,231,681.19 2,271,281.39 2,311,583.02 2,352,598.49 2,394,340.42

28,037 28,037 28,037 28,037 28,037 28,037

0.001096 0.001116 0.001136 0.001156 0.001176 0.001197

30.739 31.284 31.840 32.404 32.979 33.565

3.4437 3.5048 3.5670 3.6303 3.6947 3.7603

18.7977 19.1313 19.4707 19.8162 20.1678 20.5257

2.3497 2.3914 2.4338 2.4770 2.5210 2.5657

3,098,479.69 3,153,462.55 3,209,419.35 3,266,367.31 3,324,323.96 3,383,307.11

33,144 33,144 33,144 33,144 33,144 33,144

0.001239 0.001261 0.001284 0.001307 0.001330 0.001353

41.079 41.808 42.550 43.305 44.073 44.8554.6021 4.6838 4.7669 4.8515 4.9376 5.0252

25.1208 25.5665 26.0202 26.4819 26.9518 27.4300

3.1401 3.1958 3.2525 3.3102 3.3690 3.4287

715.03 727.72 740.64 753.78 767.15 780.76

1,840 1,840 1,840 1,840 1,840 1,840

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.018 0.018 0.018 0.018 0.019 0.019

0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

0.0111 0.0113 0.0115 0.0117 0.0119 0.0121

0.0014 0.0014 0.0014 0.0015 0.0015 0.0015

953.38 970.30 987.51 1,005.04 1,022.87 1,041.02

2,283 2,283 2,283 2,283 2,283 2,283

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.022 0.022 0.023 0.023 0.023 0.024

0.0020 0.0020 0.0020 0.0021 0.0021 0.0022

0.0137 0.0140 0.0142 0.0145 0.0147 0.0150

0.0017 0.0017 0.0018 0.0018 0.0018 0.0019

- - - - - - 3,354 3,354 3,354 3,354 3,354 3,354

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

476.69 485.15 493.76 502.52 511.43 520.51

4,540 4,540 4,540 4,540 4,540 4,540

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.009 0.009 0.009 0.009 0.009 0.009

0.0008 0.0008 0.0008 0.0008 0.0008 0.0009

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

- - - - - - 5,628 5,628 5,628 5,628 5,628 5,628

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,860.14 2,910.89 2,962.54 3,015.11 3,068.61 3,123.05

7,635 7,635 7,635 7,635 7,635 7,635

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.044 0.044 0.045 0.046 0.047 0.048

0.0040 0.0040 0.0041 0.0042 0.0043 0.0043

0.0275 0.0280 0.0285 0.0290 0.0295 0.0301

0.0034 0.0035 0.0036 0.0036 0.0037 0.0038

- - - - - - 9,477 9,477 9,477 9,477 9,477 9,477

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,195 11,195 11,195 11,195

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

429.02 436.63 444.38 452.27 460.29 468.46

5,523 5,523 5,523 5,523 5,523 5,523

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.011 0.011 0.011 0.011 0.011 0.011

0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

0.0066 0.0068 0.0069 0.0070 0.0071 0.0072

0.0008 0.0008 0.0009 0.0009 0.0009 0.00091,144.05 1,164.36 1,185.02 1,206.04 1,227.44 1,249.22

6,852 6,852 6,852 6,852 6,852 6,852

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.026 0.027 0.027 0.028 0.028 0.029

0.0024 0.0024 0.0025 0.0025 0.0025 0.0026

0.0165 0.0168 0.0171 0.0174 0.0177 0.0180

0.0021 0.0021 0.0021 0.0022 0.0022 0.0022

4,766.89 4,851.48 4,937.57 5,025.18 5,114.34 5,205.09

10,051 10,051 10,051 10,051 10,051 10,051

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.096 0.098 0.099 0.101 0.103 0.105

0.0087 0.0089 0.0090 0.0092 0.0093 0.0095

0.0604 0.0615 0.0626 0.0637 0.0648 0.0660

0.0076 0.0077 0.0078 0.0080 0.0081 0.0082

7,150.34 7,277.22 7,406.35 7,537.77 7,671.52 7,807.63

13,624 13,624 13,624 13,624 13,624 13,624

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.130 0.132 0.135 0.137 0.139 0.142

0.0118 0.0120 0.0122 0.0124 0.0127 0.0129

0.0819 0.0833 0.0848 0.0863 0.0879 0.0894

0.0102 0.0104 0.0106 0.0108 0.0110 0.0112

19,067.57 19,405.92 19,750.27 20,100.72 20,457.38 20,820.35

16,904 16,904 16,904 16,904 16,904 16,904

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.322 0.328 0.334 0.340 0.346 0.352

0.0293 0.0298 0.0303 0.0308 0.0314 0.0320

0.2032 0.2068 0.2105 0.2142 0.2180 0.2219

0.0254 0.0259 0.0263 0.0268 0.0273 0.0277

91,524.32 93,148.43 94,801.31 96,483.47 98,195.42 99,937.69

22,912 22,912 22,912 22,912 22,912 22,912

0.000061 0.000062 0.000063 0.000064 0.000065 0.000067

1.398 1.423 1.448 1.474 1.500 1.527

0.1269 0.1292 0.1315 0.1338 0.1362 0.1386

0.8813 0.8970 0.9129 0.9291 0.9456 0.96240.1102 0.1121 0.1141 0.1161 0.1182 0.1203

213,556.75 217,346.34 221,203.06 225,128.09 229,122.64 233,187.94

28,430 28,430 28,430 28,430 28,430 28,430

0.000107 0.000109 0.000111 0.000113 0.000115 0.000117

3.036 3.090 3.144 3.200 3.257 3.315

0.2756 0.2805 0.2855 0.2905 0.2957 0.3009

1.9138 1.9477 1.9823 2.0174 2.0532 2.0897

0.2392 0.2435 0.2478 0.2522 0.2567 0.2612

362,283.78 368,712.54 375,255.19 381,913.72 388,690.19 395,586.68

33,609 33,609 33,609 33,609 33,609 33,609

0.000145 0.000147 0.000150 0.000153 0.000155 0.000158

4.870 4.957 5.045 5.134 5.225 5.318

0.4421 0.4500 0.4580 0.4661 0.4744 0.4828

3.0704 3.1249 3.1803 3.2368 3.2942 3.3526

0.3838 0.3906 0.3975 0.4046 0.4118 0.4191

9,697,803 9,869,891 10,045,028 10,223,267 10,404,663 10,589,272

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0012 0.0013 0.0013 0.0013 0.0013 0.0014

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0045 0.0046 0.0047 0.0048 0.0049 0.0049

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.39 0.39 0.40 0.41 0.41 0.42

19.85 20.20 20.56 20.92 21.29 21.67

0.55 0.56 0.57 0.58 0.59 0.60

107.94 109.86 111.81 113.79 115.81 117.86

0.09 0.09 0.09 0.10 0.10 0.10

9.89 10.06 10.24 10.42 10.61 10.80

0.06 0.06 0.07 0.07 0.07 0.07

2.48 2.52 2.57 2.61 2.66 2.71

0.09 0.09 0.09 0.10 0.10 0.10

12.60 12.83 13.05 13.29 13.52 13.76

0.01 0.01 0.01 0.01 0.01 0.01

0.90 0.91 0.93 0.95 0.96 0.980.22 0.22 0.23 0.23 0.23 0.24

11.91 12.12 12.34 12.56 12.78 13.01

0.31 0.32 0.32 0.33 0.33 0.34

65.56 66.72 67.90 69.11 70.33 71.58

0.06 0.06 0.06 0.06 0.06 0.06

6.23 6.34 6.46 6.57 6.69 6.81

0.03 0.03 0.03 0.03 0.03 0.03

1.49 1.52 1.54 1.57 1.60 1.63

0.04 0.04 0.04 0.04 0.04 0.04

8.19 8.34 8.49 8.64 8.79 8.95

0.01 0.01 0.01 0.01 0.01 0.01

0.78 0.79 0.81 0.82 0.84 0.85

0.01 0.01 0.01 0.01 0.01 0.01

138.71 141.17 143.67 146.22 148.82 151.46

2032 2033 2034 2035 2036 2037

16.14 16.43 16.72 17.02 17.32 17.63

84.29 85.78 87.30 88.85 90.43 92.04

10.54 10.72 10.91 11.11 11.30 11.50

21,345 $ 21,345

$ 21,345

$ 21,345

$ 21,345

$ 21,345

$

14.30 $ 14.30

$ 14.30

$ 14.30

$ 14.30

$ 14.30

$

9,697.80 9,869.89 10,045.03 10,223.27 10,404.66 10,589.27

23,729.59 24,150.67 24,579.21 25,015.35 25,459.21 25,910.93

1,479,652.76 1,505,909.36 1,532,631.06 1,559,826.07 1,587,502.78 1,615,669.68

27,776.68 28,269.58 28,771.21 29,281.73 29,801.29 30,330.05

7,461,715.90 7,594,124.86 7,728,879.25 7,866,020.54 8,005,590.92 8,147,633.35

5,005.24 5,094.05 5,184.45 5,276.44 5,370.06 5,465.34

699,922.73 712,342.93 724,983.14 737,847.25 750,939.21 764,263.05

20.5% 20.5% 20.5% 20.5% 20.5% 20.5%

70.7% 70.7% 70.7% 70.7% 70.7% 70.7%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.0% 75.0% 75.0% 75.0%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.7% 20.7% 20.7% 20.7%

70.5% 70.5% 70.5% 70.5% 70.5% 70.5%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%Terminal Year

2038

95.35

432

0.000006

0.003

0.0006

0.0014

0.0002

370.82

634

0.000015

0.009

0.0021

0.0049

0.0006

794.62

859

0.000021

0.018

0.0040

0.0094

0.0012

1,801.13

1,065

0.000036

0.038

0.0084

0.0198

0.0025

3,178.46

1,444

0.0000420.061

0.0134

0.0316

0.0040

4,237.95

1,792

0.000042

0.076

0.0166

0.0393

0.0049

- 2,632

-

-

-

-

-

3,178.46

4,018

0.000013

0.051

0.0058

0.0312

0.0039

- 4,982

-

-

-

-

-12,713.85

6,758

0.000025

0.172

0.0195

0.1049

0.0131

- 8,389

-

-

-

-

-

- 9,910

-

-

-

-

-

63.57

568

0.000004

0.002

0.0005

0.0012

0.0002

254.28

956

0.000008

0.008

0.0018

0.00420.0005

381.42

1,296

0.000008

0.011

0.0024

0.0057

0.0007

1,112.46

1,901

0.000015

0.028

0.0062

0.0146

0.0018

4,767.69

2,576

0.000042

0.109

0.0238

0.0564

0.0071

5,721.23

3,196

0.000038

0.122

0.0266

0.0630

0.0079

9,535.39

4,332

0.000042

0.1840.0401

0.0949

0.0119

37,505.86

5,376

0.000125

0.672

0.1468

0.3474

0.0434

80,521.06

7,885

0.000161

1.270

0.2774

0.6565

0.0821

127,138.52

12,055

0.000170

2.044

0.2317

1.2473

0.1559

169,518.03

14,958

0.000170

2.536

0.2875

1.5477

0.1935

254,277.04

20,2750.000170

3.437

0.3896

2.0977

0.2622

423,795.07

25,157

0.000212

5.331

0.6043

3.2536

0.4067

529,743.84

29,740

0.000212

6.302

0.7144

3.8463

0.4808

63.57

629

0.000004

0.003

0.0006

0.0014

0.0002

158.92

923

0.000006

0.006

0.0013

0.0030

0.0004397.31

1,250

0.000011

0.013

0.0029

0.0068

0.0008

847.59

1,551

0.000017

0.026

0.0059

0.0135

0.0017

3,973.08

2,103

0.000053

0.111

0.0248

0.0572

0.0071

5,297.44

2,609

0.000053

0.138

0.0308

0.0709

0.0089

- 3,833

-

-

--

-

4,237.95

4,478

0.000017

0.076

0.0085

0.0464

0.0058

- 5,553

-

-

-

-

-

15,892.32

7,532

0.000032

0.239

0.0268

0.1464

0.0183

- 9,349

-

-

-

-

-

- 11,045

-

--

-

-

31.78

828

0.000002

0.002

0.0004

0.0009

0.0001

127.14

1,392

0.000004

0.006

0.0013

0.0030

0.0004

190.71

1,887

0.000004

0.008

0.0018

0.0041

0.0005

476.77

2,768

0.000006

0.018

0.0039

0.0090

0.0011

2,622.233,751

0.000023

0.087

0.0195

0.0449

0.0056

3,496.31

4,654

0.000023

0.108

0.0242

0.0557

0.0070

9,058.62

6,309

0.000040

0.254

0.0566

0.1303

0.0163

38,141.56

7,828

0.000127

0.995

0.2216

0.5107

0.0638

158,923.15

11,482

0.000318

3.650

0.8127

1.8729

0.2341281,293.98

13,435

0.000375

5.039

0.5645

3.0815

0.3852

678,072.11

16,671

0.000678

11.304

1.2664

6.9127

0.8641

1,239,600.58

22,595

0.000826

18.673

2.0920

11.4190

1.4274

2,436,821.65

28,037

0.001218

34.160

3.8270

20.8899

2.6112

3,443,334.94

33,144

0.001377

45.6515.1143

27.9167

3.4896

794.62

1,840

0.000011

0.019

0.0018

0.0123

0.0015

1,059.49

2,283

0.000011

0.024

0.0022

0.0153

0.0019

- 3,354

-

-

-

-

-

529.74

4,540

0.000002

0.010

0.0009

0.0061

0.0008

- 5,628

--

-

-

-

3,178.46

7,635

0.000006

0.049

0.0044

0.0306

0.0038

- 9,477

-

-

-

-

-

- 11,195

-

-

-

-

-

476.77

5,523

0.000002

0.012

0.0011

0.0074

0.00091,271.39

6,852

0.000004

0.029

0.0026

0.0183

0.0023

5,297.44

10,051

0.000011

0.106

0.0097

0.0671

0.0084

7,946.16

13,624

0.000011

0.144

0.0131

0.0910

0.0114

21,189.75

16,904

0.000021

0.358

0.0325

0.2258

0.0282

101,710.82

22,912

0.000068

1.554

0.1410

0.97940.1224

237,325.24

28,430

0.000119

3.374

0.3063

2.1267

0.2658

402,605.32

33,609

0.000161

5.412

0.4914

3.4121

0.4265

10,777,151

0.0002

0.0014

0.0002

0.0050

0.0000

0.0004

0.43

22.06

0.61

119.95

0.10

10.99

0.07

2.75

0.10

14.01

0.01

1.000.24

13.24

0.35

72.85

0.06

6.93

0.03

1.65

0.04

9.11

0.01

0.87

0.01

154.14

2038

17.94

93.67

11.71

21,345 $

14.30 $

10,777.15

26,370.65

1,644,335.46

30,868.17

8,292,191.52

5,562.31

777,822.87

20.5%

70.7%

8.8%

15.6%

75.0%

9.4%

20.7%

70.5%

8.8%

14.6%

75.9%

9.5%

11.3%

78.8%

9.9%

11.3%

78.8%9.9%Std TSL1 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Dry Announcement

Year

2004 2005 2006 2007

**PC5**

**kVA 15**  50.62 51.95 53.03 54.37

Unit Price 432 432 432 432

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.001 0.001 0.002 0.002

Cost of Goods Sold

Labor (mln) 0.0003 0.0003 0.0003 0.0003

Material (mln) 0.0008 0.0008 0.0008 0.0008

Overhead (mln) 0.0001 0.0001 0.0001 0.0001

**PC5**

**kVA 25**  196.84 202.01 206.22 211.43

Unit Price 634 634 634 634

Unit Sales (mln) 0.000008 0.000008 0.000008 0.000008

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0011 0.0011 0.0011 0.0012

Material 0.0026 0.0026 0.0027 0.0028

Overhead 0.0003 0.0003 0.0003 0.0003 Overhead

**PC5**

**kVA 37.5**  421.80 432.88 441.90 453.07

Unit Price 859 859 859 859

Unit Sales (mln) 0.000011 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.010 0.010 0.010 0.010

Cost of Goods Sold

Labor 0.0021 0.0022 0.0022 0.0023

Material 0.0050 0.0051 0.0052 0.0054

Overhead 0.0006 0.0006 0.0007 0.0007

**PC5**

**kVA 50**  956.07 981.20 1,001.65 1,026.95

Unit Price 1,065 1,065 1,065 1,065

Unit Sales (mln) 0.000019 0.000020 0.000020 0.000021

Unit Revenue (mln) 0.020 0.021 0.021 0.022

Cost of Goods Sold

Labor 0.0044 0.0046 0.0047 0.0048

Material 0.0105 0.0108 0.0110 0.0113

Overhead 0.0013 0.0014 0.0014 0.0014

**PC5**

**kVA 75**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 1,444 1,444 1,444 1,444

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024Unit Revenue (mln) 0.032 0.033 0.034 0.035

Cost of Goods Sold

Labor 0.0071 0.0073 0.0074 0.0076

Material 0.0168 0.0172 0.0176 0.0180

Overhead 0.0021 0.0022 0.0022 0.0023

**PC5**

**kVA 100**  2,249.59 2,308.72 2,356.82 2,416.36

Unit Price 1,792 1,792 1,792 1,792

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.040 0.041 0.042 0.043

Cost of Goods Sold

Labor 0.0088 0.0090 0.0092 0.0095

Material 0.0208 0.0214 0.0218 0.0224

Overhead 0.0026 0.0027 0.0027 0.0028

**PC5**

**kVA 167** 

- - - -

Unit Price 2,632 2,632 2,632 2,632

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5**

**kVA 250**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 4,018 4,018 4,018 4,018

Unit Sales (mln) 0.000007 0.000007 0.000007 0.000007

Unit Revenue (mln) 0.027 0.028 0.028 0.029

Cost of Goods Sold

Labor 0.0031 0.0032 0.0032 0.0033

Material 0.0166 0.0170 0.0173 0.0178

Overhead 0.0021 0.0021 0.0022 0.0022

**PC5**

**kVA 333** 

- - - -

Unit Price 4,982 4,982 4,982 4,982

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5 kVA**  **500** 6,748.76 6,926.15 7,070.47 7,249.07

Unit Price 6,758 6,758 6,758 6,758

Unit Sales (mln) 0.000013 0.000014 0.000014 0.000014

Unit Revenue (mln) 0.091 0.094 0.096 0.098

Cost of Goods Sold

Labor 0.0103 0.0106 0.0108 0.0111

Material 0.0557 0.0571 0.0583 0.0598

Overhead 0.0070 0.0071 0.0073 0.0075

**PC5**

**kVA 667** 

- - - -

Unit Price 8,389 8,389 8,389 8,389

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC5**

**kVA 833** 

- - - -

Unit Price 9,910 9,910 9,910 9,910

Unit Sales (mln)

- - - - Unit Sales (mln)

Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC6**

**kVA 15**  33.74 34.63 35.35 36.25

Unit Price 568 568 568 568

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.001 0.001

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0007 0.0007 0.0007 0.0007

Overhead 0.0001 0.0001 0.0001 0.0001

**DL PC6** 

**kVA 30**  134.98 138.52 141.41 144.98

Unit Price 956 956 956 956

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.004 0.004 0.005 0.005

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0022 0.0023 0.0023 0.0024Overhead 0.0003 0.0003 0.0003 0.0003

**DL PC6** 

**kVA 45**  202.46 207.78 212.11 217.47

Unit Price 1,296 1,296 1,296 1,296

Unit Sales (mln) 0.000004 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.006 0.006 0.006 0.006

Cost of Goods Sold

Labor 0.0013 0.0013 0.0013 0.0014

Material 0.0030 0.0031 0.0032 0.0032

Overhead 0.0004 0.0004 0.0004 0.0004

**DL PC6** 

**kVA 75**  590.52 606.04 618.67 634.29

Unit Price 1,901 1,901 1,901 1,901

Unit Sales (mln) 0.000008 0.000008 0.000008 0.000008

Unit Revenue (mln) 0.015 0.015 0.016 0.016

Cost of Goods Sold

Labor 0.0033 0.0034 0.0034 0.0035

Material 0.0077 0.0079 0.0081 0.0083

Overhead 0.0010 0.0010 0.0010 0.0010

**DL PC6** 

**kVA 112.5**  2,530.79 2,597.31 2,651.43 2,718.40

Unit Price 2,576 2,576 2,576 2,576

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.058 0.059 0.061 0.062

Cost of Goods Sold

Labor 0.0127 0.0130 0.0133 0.0136

Material 0.0300 0.0307 0.0314 0.0322

Overhead 0.0037 0.0038 0.0039 0.0040

**DL PC6** 

**kVA 150**  3,036.94 3,116.77 3,181.71 3,262.08

Unit Price 3,196 3,196 3,196 3,196

Unit Sales (mln) 0.000020 0.000021 0.000021 0.000022

Unit Revenue (mln) 0.065 0.066 0.068 0.070

Cost of Goods Sold

Labor 0.0141 0.0145 0.0148 0.0152

Material 0.0335 0.0343 0.0351 0.0359

Overhead 0.0042 0.0043 0.0044 0.0045

**DL PC6** 

**kVA 225**  5,061.57 5,194.61 5,302.86 5,436.80

Unit Price 4,332 4,332 4,332 4,332

Unit Sales (mln) 0.000022 0.000023 0.000024 0.000024

Unit Revenue (mln) 0.097 0.100 0.102 0.105Cost of Goods Sold

Labor 0.0213 0.0218 0.0223 0.0229

Material 0.0504 0.0517 0.0528 0.0541

Overhead 0.0063 0.0065 0.0066 0.0068

**DL PC6** 

**kVA 300**  19,908.85 20,432.15 20,857.90 21,384.76

Unit Price 5,376 5,376 5,376 5,376

Unit Sales (mln) 0.000066 0.000068 0.000070 0.000071

Unit Revenue (mln) 0.357 0.366 0.374 0.383

Cost of Goods Sold

Labor 0.0779 0.0800 0.0816 0.0837

Material 0.1844 0.1893 0.1932 0.1981

Overhead 0.0231 0.0237 0.0242 0.0248

**PC6**

**kVA 500**  42,742.17 43,865.62 44,779.67 45,910.79

Unit Price 7,885 7,885 7,885 7,885

Unit Sales (mln) 0.000085 0.000088 0.000090 0.000092

Unit Revenue (mln) 0.674 0.692 0.706 0.724

Cost of Goods Sold

Labor 0.1472 0.1511 0.1542 0.1581

Material 0.3485 0.3576 0.3651 0.3743 Material

Overhead 0.0436 0.0447 0.0456 0.0468

**PC6**

**kVA 750**  67,487.64 69,261.51 70,704.74 72,490.71

Unit Price 12,055 12,055 12,055 12,055

Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.085 1.113 1.136 1.165

Cost of Goods Sold

Labor 0.1230 0.1262 0.1288 0.1321

Material 0.6621 0.6795 0.6937 0.7112

Overhead 0.0828 0.0849 0.0867 0.0889

**PC6**

**kVA 1000**  89,983.52 92,348.68 94,272.98 96,654.28

Unit Price 14,958 14,958 14,958 14,958

Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.346 1.381 1.410 1.446

Cost of Goods Sold

Labor 0.1526 0.1566 0.1599 0.1639

Material 0.8215 0.8431 0.8607 0.8824

Overhead 0.1027 0.1054 0.1076 0.1103

**PC6**

**kVA 1500**  134,975.27 138,523.02 141,409.47 144,981.43

Unit Price 20,275 20,275 20,275 20,275Unit Sales (mln) 0.000090 0.000092 0.000094 0.000097

Unit Revenue (mln) 1.824 1.872 1.911 1.960

Cost of Goods Sold

Labor 0.2068 0.2123 0.2167 0.2221

Material 1.1135 1.1428 1.1666 1.1960

Overhead 0.1392 0.1428 0.1458 0.1495

**PC6**

**kVA 2000**  224,958.79 230,871.70 235,682.45 241,635.71

Unit Price 25,157 25,157 25,157 25,157

Unit Sales (mln) 0.000112 0.000115 0.000118 0.000121

Unit Revenue (mln) 2.830 2.904 2.965 3.039

Cost of Goods Sold

Labor 0.3208 0.3292 0.3361 0.3446

Material 1.7270 1.7724 1.8094 1.8551

Overhead 0.2159 0.2216 0.2262 0.2319

**PC6**

**kVA 2500**  281,198.49 288,589.62 294,603.06 302,044.64

Unit Price 29,740 29,740 29,740 29,740

Unit Sales (mln) 0.000112 0.000115 0.000118 0.000121

Unit Revenue (mln) 3.345 3.433 3.505 3.593

Cost of Goods Sold

Labor 0.3792 0.3892 0.3973 0.4073

Material 2.0417 2.0953 2.1390 2.1930

Overhead 0.2552 0.2619 0.2674 0.2741

**PC7**

**kVA 15**  33.74 34.63 35.35 36.25

Unit Price 629 629 629 629

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.001 0.002

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0007 0.0007 0.0008 0.0008

Overhead 0.0001 0.0001 0.0001 0.0001

**PC7**

**kVA 25**  84.36 86.58 88.38 90.61

Unit Price 923 923 923 923

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.003 0.003 0.003 0.003

Cost of Goods Sold

Labor 0.0007 0.0007 0.0007 0.0007

Material 0.0016 0.0016 0.0017 0.0017

Overhead 0.0002 0.0002 0.0002 0.0002**PC7**

**kVA 37.5**  210.90 216.44 220.95 226.53

Unit Price 1,250 1,250 1,250 1,250

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.007 0.007 0.007 0.008

Cost of Goods Sold

Labor 0.0016 0.0016 0.0016 0.0017

Material 0.0036 0.0037 0.0038 0.0039

Overhead 0.0005 0.0005 0.0005 0.0005

**PC7**

**kVA 50**  449.92 461.74 471.36 483.27

Unit Price 1,551 1,551 1,551 1,551

Unit Sales (mln) 0.000009 0.000009 0.000009 0.000010

Unit Revenue (mln) 0.014 0.014 0.015 0.015

Cost of Goods Sold

Labor 0.0031 0.0032 0.0033 0.0033

Material 0.0072 0.0074 0.0075 0.0077

Overhead 0.0009 0.0009 0.0009 0.0010

**PC7**

**kVA 75**  2,108.99 2,164.42 2,209.52 2,265.33

Unit Price 2,103 2,103 2,103 2,103 Unit Price

Unit Sales (mln) 0.000028 0.000029 0.000029 0.000030

Unit Revenue (mln) 0.059 0.061 0.062 0.064

Cost of Goods Sold

Labor 0.0132 0.0135 0.0138 0.0141

Material 0.0303 0.0311 0.0318 0.0326

Overhead 0.0038 0.0039 0.0040 0.0041

**PC7**

**kVA 100**  2,811.98 2,885.90 2,946.03 3,020.45

Unit Price 2,609 2,609 2,609 2,609

Unit Sales (mln) 0.000028 0.000029 0.000029 0.000030

Unit Revenue (mln) 0.073 0.075 0.077 0.079

Cost of Goods Sold

Labor 0.0163 0.0168 0.0171 0.0175

Material 0.0377 0.0386 0.0394 0.0404

Overhead 0.0047 0.0048 0.0049 0.0051

**PC7**

**kVA 167** 

- - - -

Unit Price 3,833 3,833 3,833 3,833

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -Material

- - - -

Overhead

- - - -

**DL PC7** 

**kVA 250**  2,249.59 2,308.72 2,356.82 2,416.36

Unit Price 4,478 4,478 4,478 4,478

Unit Sales (mln) 0.000009 0.000009 0.000009 0.000010

Unit Revenue (mln) 0.040 0.041 0.042 0.043

Cost of Goods Sold

Labor 0.0045 0.0046 0.0047 0.0048

Material 0.0246 0.0253 0.0258 0.0265

Overhead 0.0031 0.0032 0.0032 0.0033

**DL PC7** 

**kVA 333** 

- - - -

Unit Price 5,553 5,553 5,553 5,553

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**DL PC7** 

**kVA 500**  8,435.95 8,657.69 8,838.09 9,061.34

Unit Price 7,532 7,532 7,532 7,532

Unit Sales (mln) 0.000017 0.000017 0.000018 0.000018

Unit Revenue (mln) 0.127 0.130 0.133 0.136

Cost of Goods Sold

Labor 0.0142 0.0146 0.0149 0.0153

Material 0.0777 0.0798 0.0814 0.0835

Overhead 0.0097 0.0100 0.0102 0.0104

**PC7**

**kVA 667** 

- - - -

Unit Price 9,349 9,349 9,349 9,349

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC7**

**kVA 833** 

- - - -

Unit Price 11,045 11,045 11,045 11,045

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC8**

**kVA 15**  16.87 17.32 17.68 18.12

Unit Price 828 828 828 828

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.001 0.001 0.001 0.001

Cost of Goods Sold

Labor 0.0002 0.0002 0.0002 0.0002

Material 0.0005 0.0005 0.0005 0.0005

Overhead 0.0001 0.0001 0.0001 0.0001

**PC8**

**kVA 30**  67.49 69.26 70.70 72.49

Unit Price 1,392 1,392 1,392 1,392

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.003 0.003 0.003 0.003

Cost of Goods Sold

Labor 0.0007 0.0007 0.0007 0.0007

Material 0.0016 0.0016 0.0017 0.0017

Overhead 0.0002 0.0002 0.0002 0.0002

**PC8**

**kVA 45**  101.23 103.89 106.06 108.74

Unit Price 1,887 1,887 1,887 1,887

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.004 0.004 0.004 0.005

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0022 0.0022 0.0023 0.0023

Overhead 0.0003 0.0003 0.0003 0.0003

**PC8**

**kVA 75**  253.08 259.73 265.14 271.84

Unit Price 2,768 2,768 2,768 2,768

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.009 0.010 0.010 0.010

Cost of Goods Sold

Labor 0.0021 0.0021 0.0022 0.0022

Material 0.0048 0.0049 0.0050 0.0051

Overhead 0.0006 0.0006 0.0006 0.0006

**PC8**

**kVA 112.5**  1,391.93 1,428.52 1,458.29 1,495.12Unit Price 3,751 3,751 3,751 3,751

Unit Sales (mln) 0.000012 0.000013 0.000013 0.000013

Unit Revenue (mln) 0.046 0.048 0.049 0.050

Cost of Goods Sold

Labor 0.0103 0.0106 0.0108 0.0111

Material 0.0238 0.0244 0.0250 0.0256

Overhead 0.0030 0.0031 0.0031 0.0032

**PC8**

**kVA 150**  1,855.91 1,904.69 1,944.38 1,993.49

Unit Price 4,654 4,654 4,654 4,654

Unit Sales (mln) 0.000012 0.000013 0.000013 0.000013

Unit Revenue (mln) 0.058 0.059 0.060 0.062

Cost of Goods Sold

Labor 0.0128 0.0132 0.0134 0.0138

Material 0.0296 0.0303 0.0310 0.0317

Overhead 0.0037 0.0038 0.0039 0.0040

**PC8**

**kVA 225**  4,808.49 4,934.88 5,037.71 5,164.96

Unit Price 6,309 6,309 6,309 6,309

Unit Sales (mln) 0.000021 0.000022 0.000022 0.000023

Unit Revenue (mln) 0.135 0.138 0.141 0.145 Unit Revenue (mln)

Cost of Goods Sold

Labor 0.0300 0.0308 0.0315 0.0322

Material 0.0692 0.0710 0.0725 0.0743

Overhead 0.0086 0.0089 0.0091 0.0093

**PC8**

**kVA 300**  20,246.29 20,778.45 21,211.42 21,747.21

Unit Price 7,828 7,828 7,828 7,828

Unit Sales (mln) 0.000067 0.000069 0.000071 0.000072

Unit Revenue (mln) 0.528 0.542 0.553 0.567

Cost of Goods Sold

Labor 0.1176 0.1207 0.1232 0.1264

Material 0.2711 0.2782 0.2840 0.2912

Overhead 0.0339 0.0348 0.0355 0.0364

**PC8**

**kVA 500**  84,359.55 86,576.89 88,380.92 90,613.39

Unit Price 11,482 11,482 11,482 11,482

Unit Sales (mln) 0.000169 0.000173 0.000177 0.000181

Unit Revenue (mln) 1.937 1.988 2.030 2.081

Cost of Goods Sold

Labor 0.4314 0.4427 0.4519 0.4634

Material 0.9942 1.0203 1.0416 1.0679

Overhead 0.1243 0.1275 0.1302 0.1335**PC8**

**kVA 750**  149,316.40 153,241.09 156,434.23 160,385.70

Unit Price 13,435 13,435 13,435 13,435

Unit Sales (mln) 0.000199 0.000204 0.000209 0.000214

Unit Revenue (mln) 2.675 2.745 2.802 2.873

Cost of Goods Sold

Labor 0.2997 0.3075 0.3139 0.3219

Material 1.6357 1.6787 1.7137 1.7570

Overhead 0.2045 0.2098 0.2142 0.2196

**PC8**

**kVA 1000**  359,934.06 369,394.71 377,091.92 386,617.14

Unit Price 16,671 16,671 16,671 16,671

Unit Sales (mln) 0.000360 0.000369 0.000377 0.000387

Unit Revenue (mln) 6.000 6.158 6.286 6.445

Cost of Goods Sold

Labor 0.6722 0.6899 0.7043 0.7221

Material 3.6694 3.7658 3.8443 3.9414

Overhead 0.4587 0.4707 0.4805 0.4927

**DL PC8** 

**kVA 1500**  658,004.46 675,299.71 689,371.17 706,784.45 658,004.46 675,299.71 689,371.17 706,784.45

Unit Price 22,595 22,595 22,595 22,595

Unit Sales (mln) 0.000439 0.000450 0.000460 0.000471

Unit Revenue (mln) 9.912 10.172 10.384 10.647

Cost of Goods Sold

Labor 1.1105 1.1396 1.1634 1.1928

Material 6.0614 6.2208 6.3504 6.5108

Overhead 0.7577 0.7776 0.7938 0.8138

**DL PC8** 

**kVA 2000**  1,293,513.04 1,327,512.26 1,355,174.09 1,389,405.34

Unit Price 28,037 28,037 28,037 28,037

Unit Sales (mln) 0.000647 0.000664 0.000678 0.000695

Unit Revenue (mln) 18.133 18.609 18.997 19.477

Cost of Goods Sold

Labor 2.0315 2.0849 2.1283 2.1821

Material 11.0887 11.3802 11.6173 11.9108

Overhead 1.3861 1.4225 1.4522 1.4888

**DL PC8** 

**kVA 2500**  1,827,790.17 1,875,832.54 1,914,919.91 1,963,290.15

Unit Price 33,144 33,144 33,144 33,144

Unit Sales (mln) 0.000731 0.000750 0.000766 0.000785

Unit Revenue (mln) 24.232 24.869 25.387 26.029

Cost of Goods SoldLabor 2.7148 2.7861 2.8442 2.9160

Material 14.8187 15.2082 15.5251 15.9173

Overhead 1.8523 1.9010 1.9406 1.9897

**PC9**

**kVA 75**  421.80 432.88 441.90 453.07

Unit Price 1,840 1,840 1,840 1,840

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.010 0.011 0.011 0.011

Cost of Goods Sold

Labor 0.0009 0.0010 0.0010 0.0010

Material 0.0065 0.0067 0.0068 0.0070

Overhead 0.0008 0.0008 0.0009 0.0009

**PC9**

**kVA 100**  562.40 577.18 589.21 604.09

Unit Price 2,283 2,283 2,283 2,283

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.013 0.013 0.013 0.014

Cost of Goods Sold

Labor 0.0012 0.0012 0.0012 0.0013

Material 0.0081 0.0083 0.0085 0.0087

Overhead 0.0010 0.0010 0.0011 0.0011 Overhead

**PC9**

**kVA 167** 

- - - -

Unit Price 3,354 3,354 3,354 3,354

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 250**  281.20 288.59 294.60 302.04

Unit Price 4,540 4,540 4,540 4,540

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0005 0.0005 0.0005 0.0005

Material 0.0032 0.0033 0.0034 0.0035

Overhead 0.0004 0.0004 0.0004 0.0004

**PC9**

**kVA 333** 

- - - -

Unit Price 5,628 5,628 5,628 5,628

Unit Sales (mln)

- - - -Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 500**  1,687.19 1,731.54 1,767.62 1,812.27

Unit Price 7,635 7,635 7,635 7,635

Unit Sales (mln) 0.000003 0.000003 0.000004 0.000004

Unit Revenue (mln) 0.026 0.026 0.027 0.028

Cost of Goods Sold

Labor 0.0023 0.0024 0.0025 0.0025

Material 0.0162 0.0167 0.0170 0.0174

Overhead 0.0020 0.0021 0.0021 0.0022

**PC9**

**kVA 667** 

- - - -

Unit Price 9,477 9,477 9,477 9,477

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC9**

**kVA 833** 

- - - -

Unit Price 11,195 11,195 11,195 11,195

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PCX**

**kVA 225**  253.08 259.73 265.14 271.84

Unit Price 5,523 5,523 5,523 5,523

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.006 0.006 0.007 0.007

Cost of Goods Sold

Labor 0.0006 0.0006 0.0006 0.0006

Material 0.0039 0.0040 0.0041 0.0042

Overhead 0.0005 0.0005 0.0005 0.0005

**PCX kVA**  **300** 674.88 692.62 707.05 724.91

Unit Price 6,852 6,852 6,852 6,852

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.015 0.016 0.016 0.017

Cost of Goods Sold

Labor 0.0014 0.0014 0.0015 0.0015

Material 0.0097 0.0100 0.0102 0.0104

Overhead 0.0012 0.0012 0.0013 0.0013

**PCX**

**kVA 500**  2,811.98 2,885.90 2,946.03 3,020.45

Unit Price 10,051 10,051 10,051 10,051

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.057 0.058 0.059 0.061

Cost of Goods Sold

Labor 0.0051 0.0053 0.0054 0.0055

Material 0.0356 0.0366 0.0373 0.0383

Overhead 0.0045 0.0046 0.0047 0.0048

**DL PCX** 

**kVA 750**  4,217.98 4,328.84 4,419.05 4,530.67

Unit Price 13,624 13,624 13,624 13,624

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006 Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.077 0.079 0.080 0.082

Cost of Goods Sold

Labor 0.0070 0.0071 0.0073 0.0075

Material 0.0483 0.0496 0.0506 0.0519

Overhead 0.0060 0.0062 0.0063 0.0065

**DL PCX** 

**kVA 1000**  11,247.94 11,543.58 11,784.12 12,081.79

Unit Price 16,904 16,904 16,904 16,904

Unit Sales (mln) 0.000011 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.190 0.195 0.199 0.204

Cost of Goods Sold

Labor 0.0173 0.0177 0.0181 0.0185

Material 0.1199 0.1230 0.1256 0.1288

Overhead 0.0150 0.0154 0.0157 0.0161

**DL PCX** 

**kVA 1500**  53,990.11 55,409.21 56,563.79 57,992.57

Unit Price 22,912 22,912 22,912 22,912

Unit Sales (mln) 0.000036 0.000037 0.000038 0.000039

Unit Revenue (mln) 0.825 0.846 0.864 0.886

Cost of Goods Sold

Labor 0.0749 0.0768 0.0784 0.0804

Material 0.5199 0.5336 0.5447 0.5584Overhead 0.0650 0.0667 0.0681 0.0698

**DL PCX** 

**kVA 2000**  125,976.92 129,288.15 131,982.17 135,316.00

Unit Price 28,430 28,430 28,430 28,430

Unit Sales (mln) 0.000063 0.000065 0.000066 0.000068

Unit Revenue (mln) 1.791 1.838 1.876 1.924

Cost of Goods Sold

Labor 0.1626 0.1668 0.1703 0.1746

Material 1.1289 1.1586 1.1827 1.2126

Overhead 0.1411 0.1448 0.1478 0.1516

**DL PCX** 

**kVA 2500**  213,710.85 219,328.11 223,898.33 229,553.93

Unit Price 33,609 33,609 33,609 33,609

Unit Sales (mln) 0.000085 0.000088 0.000090 0.000092

Unit Revenue (mln) 2.873 2.949 3.010 3.086

Cost of Goods Sold

Labor 0.2608 0.2677 0.2733 0.2802

Material 1.8112 1.8588 1.8976 1.9455

Overhead 0.2264 0.2324 0.2372 0.2432

**Al l Design Lines** 

**Totals**

kVA 5,720,725 5,871,090 5,993,428 6,144,820

Unit Sales (mln)

**PC5** 0.0001 0.0001 0.0001 0.0001

**PC6** 0.0007 0.0008 0.0008 0.0008

**PC7** 0.0001 0.0001 0.0001 0.0001

**PC8** 0.0027 0.0027 0.0028 0.0029

**PC9** 0.0000 0.0000 0.0000 0.0000

**PC10** 0.0002 0.0002 0.0002 0.0002

Revenues (mln)

**PC5** 0.23 0.23 0.24 0.24

**PC6** 11.71 12.01 12.27 12.58

**PC7** 0.33 0.33 0.34 0.35

**PC8** 63.67 65.35 66.71 68.39

**PC9** 0.05 0.06 0.06 0.06

**PC10** 5.83 5.99 6.11 6.27

Cost of Goods Sold

Labor (mln)

**PC5** 0.04 0.04 0.04 0.04

**PC6** 1.46 1.50 1.53 1.57

**PC7** 0.05 0.06 0.06 0.06

**PC8** 7.43 7.63 7.79 7.99

**PC9** 0.00 0.01 0.01 0.01

**PC10** 0.53 0.54 0.55 0.57Material (mln)

**PC5** 0.13 0.13 0.13 0.14

**PC6** 7.03 7.21 7.36 7.55

**PC7** 0.18 0.19 0.19 0.20

**PC8** 38.67 39.69 40.51 41.54

**PC9** 0.03 0.03 0.04 0.04

**PC10** 3.68 3.77 3.85 3.95

Overhead (mln)

**PC5** 0.02 0.02 0.02 0.02

**PC6** 0.88 0.90 0.92 0.94

**PC7** 0.02 0.02 0.02 0.02

**PC8** 4.83 4.96 5.06 5.19

**PC9** 0.00 0.00 0.00 0.00

**PC10** 0.46 0.47 0.48 0.49

Totals

Unit Sales (Millions) 0.00 0.00 0.00 0.00

Revenue (Million $US) 81.82 83.97 85.72 87.89

2004 2005 2006 2007

Cost of Goods Sold

Labor 9.52 9.77 9.98 10.23

Material 49.72 51.03 52.09 53.41

Overhead 6.22 6.38 6.51 6.68 Overhead

Average Price per Unit 21,345 $ 21,345

$ 21,345

$ 21,345

$

Average Price per kVA 14.30 $ 14.30

$ 14.30

$ 14.30

$

mV A 5,720.72 5,871.09 5,993.43 6,144.82

PC5 kVA 13,998.06 14,365.99 14,665.34 15,035.78

PC6 kVA 872,845.73 895,787.96 914,453.80 937,552.60

PC7 kVA 16,385.44 16,816.12 17,166.52 17,600.14

PC8 kVA 4,401,658.98 4,517,353.94 4,611,483.62 4,727,968.15

PC9 kVA 2,952.58 3,030.19 3,093.33 3,171.47

PC10 kVA 412,883.74 423,736.14 432,565.68 443,492.14

PC5, Labor (% of COGS) 20.5% 20.5% 20.5% 20.5%

PC5, Material (% of COGS) 70.7% 70.7% 70.7% 70.7%

PC5, OH (% of COGS) 8.8% 8.8% 8.8% 8.8%

PC6, Labor (% of COGS) 15.6% 15.6% 15.6% 15.6%

PC6, Material (% of COGS) 75.0% 75.0% 75.0% 75.0%

PC6, OH (% of COGS) 9.4% 9.4% 9.4% 9.4%

PC7, Labor (% of COGS) 20.7% 20.7% 20.7% 20.7%

PC7, Material (% of COGS) 70.5% 70.5% 70.5% 70.5%

PC7, OH (% of COGS) 8.8% 8.8% 8.8% 8.8%

PC8, Labor (% of COGS) 14.6% 14.6% 14.6% 14.6%

PC8, Material (% of COGS) 75.9% 75.9% 75.9% 75.9%

PC8, OH (% of COGS) 9.5% 9.5% 9.5% 9.5%

PC9, Labor (% of COGS) 11.3% 11.3% 11.3% 11.3%

PC9, Material (% of COGS) 78.8% 78.8% 78.8% 78.8%

PC9, OH (% of COGS) 9.9% 9.9% 9.9% 9.9%

PC10, Labor (% of COGS) 11.3% 11.3% 11.3% 11.3%

PC10, Material (% of COGS) 78.8% 78.8% 78.8% 78.8%PC10, OH (% of COGS) 9.9% 9.9% 9.9% 9.9%

PC5_MVdry

_kVAshare

PC6_MVdry

_kVAshare

PC7_MVdry

_kVAshare

PC8_MVdry

_kVAshare

PC9_MVdry

_kVAshare

PC10_MVdry

_kVAshareNote: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

55.82 57.13 58.19 59.32 60.41 61.41

432 432 436 436 436 436

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0009 0.0009 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

217.07 222.15 226.28 230.67 234.92 238.80

634 634 639 639 639 639

0.000009 0.000009 0.000009 0.000009 0.000009 0.000010

0.006 0.006 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

0.0028 0.0029 0.0030 0.0030 0.0031 0.0032

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

465.15 476.04 484.88 494.29 503.40 511.71

859 859 866 866 866 866

0.000012 0.000013 0.000013 0.000013 0.000013 0.000014

0.011 0.011 0.011 0.011 0.012 0.012

0.0023 0.0024 0.0024 0.0025 0.0025 0.0026

0.0055 0.0056 0.0058 0.0059 0.0060 0.0061

0.0007 0.0007 0.0007 0.0007 0.0008 0.0008

1,054.34 1,079.03 1,099.06 1,120.40 1,141.03 1,159.88

1,065 1,065 1,075 1,075 1,075 1,075

0.000021 0.000022 0.000022 0.000022 0.000023 0.000023

0.022 0.023 0.024 0.024 0.025 0.025

0.0049 0.0050 0.0052 0.0053 0.0054 0.0054

0.0116 0.0119 0.0122 0.0125 0.0127 0.0129

0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

1,860.60 1,904.17 1,939.52 1,977.17 2,013.58 2,046.85

1,444 1,444 1,457 1,457 1,457 1,457

0.000025 0.000025 0.000026 0.000026 0.000027 0.0000270.036 0.037 0.038 0.038 0.039 0.040

0.0078 0.0080 0.0082 0.0084 0.0085 0.0087

0.0185 0.0190 0.0195 0.0199 0.0202 0.0206

0.0023 0.0024 0.0024 0.0025 0.0025 0.0026

2,480.80 2,538.90 2,586.03 2,636.23 2,684.78 2,729.13

1,792 1,792 1,808 1,808 1,808 1,808

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.044 0.045 0.047 0.048 0.049 0.049

0.0097 0.0099 0.0102 0.0104 0.0106 0.0108

0.0230 0.0235 0.0242 0.0246 0.0251 0.0255

0.0029 0.0029 0.0030 0.0031 0.0031 0.0032

- - - - - - 2,632 2,632 2,655 2,655 2,655 2,655

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,860.60 1,904.17 1,939.52 1,977.17 2,013.58 2,046.85

4,018 4,018 4,216 4,216 4,216 4,216

0.000007 0.000008 0.000008 0.000008 0.000008 0.000008

0.030 0.031 0.033 0.033 0.034 0.035

0.0034 0.0035 0.0037 0.0038 0.0038 0.0039

0.0183 0.0187 0.0200 0.0204 0.0207 0.0211

0.0023 0.0023 0.0025 0.0025 0.0026 0.0026

- - - - - - 4,982 4,982 5,228 5,228 5,228 5,228

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -7,442.40 7,616.70 7,758.09 7,908.69 8,054.34 8,187.40

6,758 6,758 7,091 7,091 7,091 7,091

0.000015 0.000015 0.000016 0.000016 0.000016 0.000016

0.101 0.103 0.110 0.112 0.114 0.116

0.0114 0.0117 0.0125 0.0127 0.0129 0.0132

0.0614 0.0628 0.0672 0.0685 0.0697 0.0709

0.0077 0.0079 0.0084 0.0086 0.0087 0.0089

- - - - - - 8,389 8,389 8,802 8,802 8,802 8,802

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 9,910 9,910 10,398 10,398 10,398 10,398

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

37.21 38.08 38.79 39.54 40.27 40.94

568 568 573 573 573 573

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.001 0.001 0.001 0.002 0.002 0.002

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0007 0.0007 0.0008 0.0008 0.0008 0.0008

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

148.85 152.33 155.16 158.17 161.09 163.75

956 956 964 964 964 964

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.005 0.005 0.005 0.005 0.005 0.005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0025 0.0025 0.0026 0.0026 0.0027 0.00270.0003 0.0003 0.0003 0.0003 0.0003 0.0003

223.27 228.50 232.74 237.26 241.63 245.62

1,296 1,296 1,307 1,307 1,307 1,307

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.006 0.007 0.007 0.007 0.007 0.007

0.0014 0.0014 0.0015 0.0015 0.0015 0.0016

0.0033 0.0034 0.0035 0.0036 0.0036 0.0037

0.0004 0.0004 0.0004 0.0004 0.0005 0.0005

651.21 666.46 678.83 692.01 704.75 716.40

1,901 1,901 1,917 1,917 1,917 1,917

0.000009 0.000009 0.000009 0.000009 0.000009 0.000010

0.017 0.017 0.017 0.018 0.018 0.018

0.0036 0.0037 0.0038 0.0039 0.0039 0.0040

0.0085 0.0087 0.0090 0.0091 0.0093 0.0095

0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

2,790.90 2,856.26 2,909.28 2,965.76 3,020.38 3,070.27

2,576 2,576 2,599 2,599 2,599 2,599

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.064 0.065 0.067 0.069 0.070 0.071

0.0140 0.0143 0.0147 0.0150 0.0152 0.0155

0.0330 0.0338 0.0347 0.0354 0.0361 0.0367

0.0041 0.0042 0.0043 0.0044 0.0045 0.0046

3,349.08 3,427.51 3,491.14 3,558.91 3,624.45 3,684.33

3,196 3,196 3,224 3,224 3,224 3,224

0.000022 0.000023 0.000023 0.000024 0.000024 0.000025

0.071 0.073 0.075 0.077 0.078 0.079

0.0156 0.0160 0.0164 0.0167 0.0170 0.0173

0.0369 0.0378 0.0388 0.0395 0.0403 0.0409

0.0046 0.0047 0.0048 0.0049 0.0050 0.0051

5,581.80 5,712.52 5,818.57 5,931.52 6,040.75 6,140.55

4,332 4,332 4,370 4,370 4,370 4,370

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.107 0.110 0.113 0.115 0.117 0.1190.0235 0.0240 0.0247 0.0252 0.0256 0.0261

0.0556 0.0569 0.0584 0.0596 0.0607 0.0617

0.0069 0.0071 0.0073 0.0074 0.0076 0.0077

21,955.08 22,469.25 22,886.36 23,330.64 23,760.30 24,152.83

5,376 5,376 5,423 5,423 5,423 5,423

0.000073 0.000075 0.000076 0.000078 0.000079 0.000081

0.393 0.403 0.414 0.422 0.429 0.437

0.0859 0.0879 0.0904 0.0921 0.0938 0.0954

0.2034 0.2081 0.2139 0.2180 0.2220 0.2257

0.0254 0.0260 0.0267 0.0273 0.0278 0.0282

47,135.21 48,239.08 49,134.55 50,088.38 51,010.80 51,853.53

7,885 7,885 7,954 7,954 7,954 7,954

0.000094 0.000096 0.000098 0.000100 0.000102 0.000104

0.743 0.761 0.782 0.797 0.812 0.825

0.1624 0.1662 0.1707 0.1740 0.1772 0.1802

0.3843 0.3933 0.4041 0.4119 0.4195 0.4265

0.0480 0.0492 0.0505 0.0515 0.0524 0.0533

74,424.02 76,166.96 77,580.87 79,086.91 80,543.37 81,874.00

12,055 12,055 12,649 12,649 12,649 12,649

0.000099 0.000102 0.000103 0.000105 0.000107 0.000109

1.196 1.224 1.308 1.334 1.358 1.381

0.1356 0.1388 0.1483 0.1512 0.1540 0.1565

0.7301 0.7472 0.7986 0.8141 0.8291 0.8428

0.0913 0.0934 0.0998 0.1018 0.1036 0.1053

99,232.02 101,555.95 103,441.16 105,449.22 107,391.17 109,165.33

14,958 14,958 15,695 15,695 15,695 15,695

0.000099 0.000102 0.000103 0.000105 0.000107 0.000109

1.484 1.519 1.623 1.655 1.685 1.713

0.1683 0.1722 0.1840 0.1876 0.1911 0.1942

0.9060 0.9272 0.9909 1.0101 1.0287 1.0457

0.1132 0.1159 0.1239 0.1263 0.1286 0.1307

148,848.03 152,333.93 155,161.74 158,173.82 161,086.75 163,748.00

20,275 20,275 21,273 21,273 21,273 21,2730.000099 0.000102 0.000103 0.000105 0.000107 0.000109

2.012 2.059 2.200 2.243 2.285 2.322

0.2281 0.2334 0.2495 0.2543 0.2590 0.2633

1.2279 1.2567 1.3431 1.3691 1.3943 1.4174

0.1535 0.1571 0.1679 0.1711 0.1743 0.1772

248,080.05 253,889.88 258,602.90 263,623.04 268,477.91 272,913.33

25,157 25,157 26,396 26,396 26,396 26,396

0.000124 0.000127 0.000129 0.000132 0.000134 0.000136

3.120 3.194 3.413 3.479 3.543 3.602

0.3537 0.3620 0.3869 0.3944 0.4017 0.4083

1.9046 1.9492 2.0831 2.1235 2.1626 2.1984

0.2381 0.2436 0.2604 0.2654 0.2703 0.2748

310,100.07 317,362.35 323,253.62 329,528.80 335,597.39 341,141.66

29,740 29,740 31,204 31,204 31,204 31,204

0.000124 0.000127 0.000129 0.000132 0.000134 0.000136

3.689 3.775 4.035 4.113 4.189 4.258

0.4182 0.4280 0.4574 0.4663 0.4749 0.4827

2.2515 2.3043 2.4626 2.5104 2.5566 2.5989

0.2814 0.2880 0.3078 0.3138 0.3196 0.3249

37.21 38.08 38.79 39.54 40.27 40.94

629 629 653 653 653 653

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0008 0.0009 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

93.03 95.21 96.98 98.86 100.68 102.34

923 923 958 958 958 958

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.003 0.004 0.004 0.004 0.004 0.004

0.0008 0.0008 0.0008 0.0008 0.0009 0.0009

0.0018 0.0018 0.0019 0.0019 0.0020 0.0020

0.0002 0.0002 0.0002 0.0002 0.0002 0.0003232.58 238.02 242.44 247.15 251.70 255.86

1,250 1,250 1,298 1,298 1,298 1,298

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.008 0.008 0.008 0.009 0.009 0.009

0.0017 0.0018 0.0019 0.0019 0.0019 0.0020

0.0040 0.0041 0.0043 0.0044 0.0045 0.0045

0.0005 0.0005 0.0005 0.0005 0.0006 0.0006

496.16 507.78 517.21 527.25 536.96 545.83

1,551 1,551 1,611 1,611 1,611 1,611

0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

0.015 0.016 0.017 0.017 0.017 0.018

0.0034 0.0035 0.0037 0.0038 0.0039 0.0039

0.0079 0.0081 0.0086 0.0087 0.0089 0.0090

0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

2,325.75 2,380.22 2,424.40 2,471.47 2,516.98 2,558.56

2,103 2,103 2,183 2,183 2,183 2,183

0.000031 0.000032 0.000032 0.000033 0.000034 0.000034

0.065 0.067 0.071 0.072 0.073 0.074

0.0145 0.0149 0.0157 0.0160 0.0163 0.0166

0.0335 0.0342 0.0362 0.0369 0.0376 0.0382

0.0042 0.0043 0.0045 0.0046 0.0047 0.0048

3,101.00 3,173.62 3,232.54 3,295.29 3,355.97 3,411.42

2,609 2,609 2,709 2,709 2,709 2,709

0.000031 0.000032 0.000032 0.000033 0.000034 0.000034

0.081 0.083 0.088 0.089 0.091 0.092

0.0180 0.0184 0.0195 0.0199 0.0202 0.0206

0.0415 0.0425 0.0449 0.0458 0.0467 0.0474

0.0052 0.0053 0.0056 0.0057 0.0058 0.0059

- - - - - - 3,833 3,833 3,980 3,980 3,980 3,980

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

2,480.80 2,538.90 2,586.03 2,636.23 2,684.78 2,729.13

4,478 4,478 4,550 4,550 4,550 4,550

0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

0.044 0.045 0.047 0.048 0.049 0.050

0.0050 0.0051 0.0053 0.0054 0.0055 0.0056

0.0272 0.0278 0.0288 0.0293 0.0299 0.0304

0.0034 0.0035 0.0036 0.0037 0.0037 0.0038

- - - - - - 5,553 5,553 5,641 5,641 5,641 5,641

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

9,303.00 9,520.87 9,697.61 9,885.86 10,067.92 10,234.25

7,532 7,532 7,652 7,652 7,652 7,652

0.000019 0.000019 0.000019 0.000020 0.000020 0.000020

0.140 0.143 0.148 0.151 0.154 0.157

0.0157 0.0161 0.0166 0.0169 0.0173 0.0175

0.0857 0.0877 0.0908 0.0925 0.0942 0.0958

0.0107 0.0110 0.0113 0.0116 0.0118 0.0120

- - - - - - 9,349 9,349 9,498 9,498 9,498 9,498

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,045 11,045 11,220 11,220 11,220 11,220

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

18.61 19.04 19.40 19.77 20.14 20.47

828 828 859 859 859 859

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.001 0.001 0.001 0.001 0.001 0.001

0.0002 0.0002 0.0002 0.0003 0.0003 0.0003

0.0005 0.0005 0.0006 0.0006 0.0006 0.0006

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

74.42 76.17 77.58 79.09 80.54 81.87

1,392 1,392 1,445 1,445 1,445 1,445

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.003 0.004 0.004 0.004 0.004 0.004

0.0008 0.0008 0.0008 0.0008 0.0009 0.0009

0.0018 0.0018 0.0019 0.0020 0.0020 0.0020

0.0002 0.0002 0.0002 0.0002 0.0002 0.0003

111.64 114.25 116.37 118.63 120.82 122.81

1,887 1,887 1,959 1,959 1,959 1,959

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.005 0.005 0.005 0.005 0.005 0.005

0.0010 0.0011 0.0011 0.0011 0.0012 0.0012

0.0024 0.0025 0.0026 0.0026 0.0027 0.0027

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

279.09 285.63 290.93 296.58 302.04 307.03

2,768 2,768 2,873 2,873 2,873 2,873

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.010 0.011 0.011 0.011 0.012 0.012

0.0023 0.0023 0.0025 0.0025 0.0026 0.0026

0.0053 0.0054 0.0057 0.0058 0.0059 0.0060

0.0007 0.0007 0.0007 0.0007 0.0007 0.0008

1,535.00 1,570.94 1,600.11 1,631.17 1,661.21 1,688.653,751 3,751 3,894 3,894 3,894 3,894

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.051 0.052 0.055 0.056 0.058 0.058

0.0114 0.0117 0.0123 0.0126 0.0128 0.0130

0.0263 0.0269 0.0284 0.0290 0.0295 0.0300

0.0033 0.0034 0.0036 0.0036 0.0037 0.0037

2,046.66 2,094.59 2,133.47 2,174.89 2,214.94 2,251.53

4,654 4,654 4,832 4,832 4,832 4,832

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.064 0.065 0.069 0.070 0.071 0.073

0.0141 0.0145 0.0153 0.0156 0.0159 0.0162

0.0326 0.0334 0.0353 0.0360 0.0366 0.0372

0.0041 0.0042 0.0044 0.0045 0.0046 0.0047

5,302.71 5,426.90 5,527.64 5,634.94 5,738.72 5,833.52

6,309 6,309 6,550 6,550 6,550 6,550

0.000024 0.000024 0.000025 0.000025 0.000026 0.000026

0.149 0.152 0.161 0.164 0.167 0.170

0.0331 0.0339 0.0358 0.0365 0.0372 0.0378

0.0763 0.0781 0.0826 0.0842 0.0857 0.0871

0.0095 0.0098 0.0103 0.0105 0.0107 0.0109

22,327.20 22,850.09 23,274.26 23,726.07 24,163.01 24,562.20

7,828 7,828 8,127 8,127 8,127 8,127

0.000074 0.000076 0.000078 0.000079 0.000081 0.000082

0.583 0.596 0.630 0.643 0.655 0.665

0.1297 0.1328 0.1404 0.1431 0.1458 0.1482

0.2990 0.3060 0.3236 0.3298 0.3359 0.3415

0.0374 0.0382 0.0404 0.0412 0.0420 0.0427

93,030.02 95,208.71 96,976.09 98,858.64 100,679.22 102,342.50

11,482 11,482 11,921 11,921 11,921 11,921

0.000186 0.000190 0.000194 0.000198 0.000201 0.000205

2.136 2.186 2.312 2.357 2.400 2.440

0.4757 0.4869 0.5148 0.5248 0.5345 0.5433

1.0964 1.1220 1.1865 1.2096 1.2318 1.2522

0.1370 0.1403 0.1483 0.1512 0.1540 0.1565164,663.13 168,519.41 171,647.67 174,979.79 178,202.22 181,146.22

13,435 13,435 13,649 13,649 13,649 13,649

0.000220 0.000225 0.000229 0.000233 0.000238 0.000242

2.950 3.019 3.124 3.184 3.243 3.297

0.3305 0.3382 0.3500 0.3568 0.3633 0.3693

1.8038 1.8461 1.9103 1.9473 1.9832 2.0160

0.2255 0.2308 0.2388 0.2434 0.2479 0.2520

396,928.08 406,223.81 413,764.64 421,796.87 429,564.66 436,661.32

16,671 16,671 16,936 16,936 16,936 16,936

0.000397 0.000406 0.000414 0.000422 0.000430 0.000437

6.617 6.772 7.007 7.143 7.275 7.395

0.7413 0.7587 0.7850 0.8003 0.8150 0.8285

4.0465 4.1413 4.2852 4.3684 4.4488 4.5223

0.5058 0.5177 0.5357 0.5460 0.5561 0.5653

725,634.15 742,627.90 756,413.47 771,097.40 785,297.90 798,271.48 725,634.15 742,627.90 756,413.47 771,097.40 785,297.90 798,271.48

22,595 22,595 22,955 22,955 22,955 22,955

0.000484 0.000495 0.000504 0.000514 0.000524 0.000532

10.931 11.187 11.575 11.800 12.018 12.216

1.2246 1.2533 1.2968 1.3220 1.3463 1.3686

6.6844 6.8410 7.0787 7.2161 7.3490 7.4704

0.8356 0.8551 0.8848 0.9020 0.9186 0.9338

1,426,460.30 1,459,866.82 1,486,966.66 1,515,832.49 1,543,748.01 1,569,251.62

28,037 28,037 28,482 28,482 28,482 28,482

0.000713 0.000730 0.000743 0.000758 0.000772 0.000785

19.997 20.465 21.176 21.587 21.985 22.348

2.2402 2.2927 2.3724 2.4185 2.4630 2.5037

12.2285 12.5148 12.9498 13.2012 13.4443 13.6664

1.5286 1.5644 1.6187 1.6501 1.6805 1.7083

2,015,650.43 2,062,855.29 2,101,148.54 2,141,937.21 2,181,383.05 2,217,420.77

33,144 33,144 33,671 33,671 33,671 33,671

0.000806 0.000825 0.000840 0.000857 0.000873 0.000887

26.723 27.349 28.299 28.849 29.380 29.8652.9938 3.0639 3.1704 3.2320 3.2915 3.3459

16.3418 16.7245 17.3058 17.6417 17.9666 18.2634

2.0427 2.0906 2.1632 2.2052 2.2458 2.2829

465.15 476.04 484.88 494.29 503.40 511.71

1,840 1,840 1,853 1,853 1,853 1,853

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.011 0.012 0.012 0.012 0.012 0.013

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0072 0.0074 0.0076 0.0077 0.0078 0.0080

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

620.20 634.72 646.51 659.06 671.19 682.28

2,283 2,283 2,299 2,299 2,299 2,299

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.014 0.014 0.015 0.015 0.015 0.016

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0089 0.0091 0.0094 0.0096 0.0097 0.0099

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

- - - - - - 3,354 3,354 3,377 3,377 3,377 3,377

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

310.10 317.36 323.25 329.53 335.60 341.14

4,540 4,540 4,570 4,570 4,570 4,570

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.006 0.006 0.006 0.006 0.006 0.006

0.0005 0.0005 0.0005 0.0005 0.0006 0.0006

0.0035 0.0036 0.0037 0.0038 0.0039 0.0039

0.0004 0.0005 0.0005 0.0005 0.0005 0.0005

- - - - - - 5,628 5,628 5,667 5,667 5,667 5,667

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

1,860.60 1,904.17 1,939.52 1,977.17 2,013.58 2,046.85

7,635 7,635 7,686 7,686 7,686 7,686

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.028 0.029 0.030 0.030 0.031 0.031

0.0026 0.0026 0.0027 0.0028 0.0028 0.0029

0.0179 0.0183 0.0188 0.0192 0.0195 0.0198

0.0022 0.0023 0.0023 0.0024 0.0024 0.0025

- - - - - - 9,477 9,477 9,541 9,541 9,541 9,541

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,195 11,195 11,271 11,271 11,271 11,271

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

279.09 285.63 290.93 296.58 302.04 307.03

5,523 5,523 5,560 5,560 5,560 5,560

0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

0.007 0.007 0.007 0.007 0.007 0.008

0.0006 0.0006 0.0007 0.0007 0.0007 0.0007

0.0043 0.0044 0.0045 0.0046 0.0047 0.0048

0.0005 0.0006 0.0006 0.0006 0.0006 0.0006744.24 761.67 775.81 790.87 805.43 818.74

6,852 6,852 6,899 6,899 6,899 6,899

0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

0.017 0.017 0.018 0.018 0.019 0.019

0.0015 0.0016 0.0016 0.0017 0.0017 0.0017

0.0107 0.0110 0.0112 0.0115 0.0117 0.0119

0.0013 0.0014 0.0014 0.0014 0.0015 0.0015

3,101.00 3,173.62 3,232.54 3,295.29 3,355.97 3,411.42

10,051 10,051 10,120 10,120 10,120 10,120

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.062 0.064 0.065 0.067 0.068 0.069

0.0057 0.0058 0.0059 0.0061 0.0062 0.0063

0.0393 0.0402 0.0412 0.0420 0.0428 0.0435

0.0049 0.0050 0.0052 0.0053 0.0054 0.0054

4,651.50 4,760.44 4,848.80 4,942.93 5,033.96 5,117.12

13,624 13,624 13,716 13,716 13,716 13,716

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0.084 0.086 0.089 0.090 0.092 0.094

0.0077 0.0079 0.0081 0.0082 0.0084 0.0085

0.0533 0.0545 0.0559 0.0570 0.0580 0.0590

0.0067 0.0068 0.0070 0.0071 0.0073 0.0074

12,404.00 12,694.49 12,930.14 13,181.15 13,423.90 13,645.67

16,904 16,904 17,019 17,019 17,019 17,019

0.000012 0.000013 0.000013 0.000013 0.000013 0.000014

0.210 0.215 0.220 0.224 0.228 0.232

0.0190 0.0195 0.0200 0.0204 0.0207 0.0211

0.1322 0.1353 0.1387 0.1414 0.1440 0.1464

0.0165 0.0169 0.0173 0.0177 0.0180 0.0183

59,539.21 60,933.57 62,064.70 63,269.53 64,434.70 65,499.20

22,912 22,912 23,068 23,068 23,068 23,068

0.000040 0.000041 0.000041 0.000042 0.000043 0.000044

0.909 0.931 0.954 0.973 0.991 1.007

0.0826 0.0845 0.0866 0.0883 0.0900 0.0914

0.5733 0.5868 0.6017 0.6134 0.6247 0.63500.0717 0.0733 0.0752 0.0767 0.0781 0.0794

138,924.83 142,178.33 144,817.62 147,628.90 150,347.63 152,831.46

28,430 28,430 28,623 28,623 28,623 28,623

0.000069 0.000071 0.000072 0.000074 0.000075 0.000076

1.975 2.021 2.073 2.113 2.152 2.187

0.1793 0.1835 0.1881 0.1918 0.1953 0.1986

1.2450 1.2741 1.3066 1.3319 1.3564 1.3789

0.1556 0.1593 0.1633 0.1665 0.1696 0.1724

235,676.05 241,195.39 245,672.75 250,441.89 255,054.02 259,267.66

33,609 33,609 33,837 33,837 33,837 33,837

0.000094 0.000096 0.000098 0.000100 0.000102 0.000104

3.168 3.243 3.325 3.390 3.452 3.509

0.2876 0.2944 0.3019 0.3077 0.3134 0.3186

1.9974 2.0442 2.0962 2.1369 2.1763 2.2122

0.2497 0.2555 0.2620 0.2671 0.2720 0.2765

6,308,701 6,456,445 6,576,298 6,703,960 6,827,420 6,940,213

0.0001 0.0001 0.0001 0.0001 0.000128 0.0001

0.0008 0.0008 0.0008 0.0009 0.000873 0.0009

0.0001 0.0001 0.0001 0.0001 0.000122 0.0001

0.0029 0.0030 0.0031 0.0031 0.003183 0.0032

0.0000 0.0000 0.0000 0.0000 0.000019 0.0000

0.0002 0.0002 0.0002 0.0002 0.000251 0.0003

0.25 0.26 0.27 0.27 0.28 0.28

12.91 13.21 14.06 14.33 14.60 14.84

0.36 0.37 0.38 0.39 0.40 0.41

70.22 71.86 74.43 75.88 77.27 78.55

0.06 0.06 0.06 0.06 0.06 0.07

6.43 6.58 6.75 6.88 7.01 7.12

0.04 0.04 0.04 0.04 0.05 0.05

1.61 1.65 1.75 1.78 1.82 1.85

0.06 0.06 0.06 0.07 0.07 0.07

8.20 8.39 8.70 8.87 9.03 9.18

0.01 0.01 0.01 0.01 0.01 0.01

0.58 0.60 0.61 0.62 0.64 0.650.14 0.15 0.15 0.16 0.16 0.16

7.75 7.93 8.44 8.61 8.77 8.91

0.20 0.21 0.22 0.22 0.22 0.23

42.65 43.64 45.20 46.07 46.92 47.70

0.04 0.04 0.04 0.04 0.04 0.04

4.06 4.15 4.26 4.34 4.42 4.49

0.02 0.02 0.02 0.02 0.02 0.02

0.97 0.99 1.06 1.08 1.10 1.11

0.03 0.03 0.03 0.03 0.03 0.03

5.33 5.46 5.65 5.76 5.87 5.96

0.00 0.00 0.00 0.01 0.01 0.01

0.51 0.52 0.53 0.54 0.55 0.56

0.00 0.00 0.00 0.00 0.00 0.00

90.23 92.34 95.96 97.82 99.62 101.27

2008 2009 2010 2011 2012 2013

10.50 10.75 11.17 11.39 11.60 11.79

54.83 56.12 58.31 59.44 60.53 61.53

6.85 7.01 7.29 7.43 7.57 7.69

21,345 $ 21,345

$ 21,776

$ 21,776

$ 21,776

$ 21,776

$

14.30 $ 14.30

$ 14.59

$ 14.59

$ 14.59

$ 14.59

$

6,308.70 6,456.45 6,576.30 6,703.96 6,827.42 6,940.21

15,436.78 15,798.30 16,091.57 16,403.94 16,706.04 16,982.03

962,556.81 985,099.09 1,003,385.71 1,022,863.99 1,041,701.02 1,058,910.53

18,069.53 18,492.70 18,835.99 19,201.64 19,555.26 19,878.32

4,854,061.45 4,967,739.55 5,059,956.82 5,158,183.54 5,253,176.46 5,339,962.00

3,256.05 3,332.30 3,394.16 3,460.05 3,523.77 3,581.99

455,319.93 465,983.14 474,633.29 483,847.14 492,757.65 500,898.30

20.5% 20.5% 20.3% 20.3% 20.3% 20.3%

70.7% 70.7% 70.8% 70.8% 70.8% 70.8%

8.8% 8.8% 8.9% 8.9% 8.9% 8.9%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.0% 75.0% 75.1% 75.1% 75.1% 75.1%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.7% 20.7% 20.8% 20.8% 20.8% 20.8%

70.5% 70.5% 70.4% 70.4% 70.4% 70.4%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

0.002446903

0.152576081

0.002864224

0.769423341

0.000516121

0.072173332014 2015 2016 2017 2018 2019

62.57 63.61 64.64 65.87 67.13 68.30

436 436 436 436 436 436

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0010 0.0010 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

243.32 247.37 251.38 256.17 261.07 265.60

639 639 639 639 639 639

0.000010 0.000010 0.000010 0.000010 0.000010 0.000011

0.006 0.006 0.006 0.007 0.007 0.007

0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

0.0032 0.0033 0.0033 0.0034 0.0035 0.0035

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

521.40 530.08 538.66 548.93 559.43 569.15

866 866 866 866 866 866

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.012 0.012 0.012 0.013 0.013 0.013

0.0026 0.0027 0.0027 0.0028 0.0028 0.0029

0.0062 0.0063 0.0064 0.0066 0.0067 0.0068

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

1,181.85 1,201.52 1,220.97 1,244.24 1,268.05 1,290.06

1,075 1,075 1,075 1,075 1,075 1,075

0.000024 0.000024 0.000024 0.000025 0.000025 0.000026

0.025 0.026 0.026 0.027 0.027 0.028

0.0055 0.0056 0.0057 0.0058 0.0060 0.0061

0.0131 0.0134 0.0136 0.0138 0.0141 0.0143

0.0016 0.0017 0.0017 0.0017 0.0018 0.0018

2,085.61 2,120.32 2,154.65 2,195.71 2,237.73 2,276.58

1,457 1,457 1,457 1,457 1,457 1,457

0.000028 0.000028 0.000029 0.000029 0.000030 0.0000300.041 0.041 0.042 0.043 0.043 0.044

0.0088 0.0090 0.0091 0.0093 0.0095 0.0097

0.0209 0.0213 0.0216 0.0220 0.0225 0.0229

0.0026 0.0027 0.0027 0.0028 0.0028 0.0029

2,780.82 2,827.10 2,872.86 2,927.62 2,983.64 3,035.44

1,808 1,808 1,808 1,808 1,808 1,808

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.050 0.051 0.052 0.053 0.054 0.055

0.0110 0.0112 0.0113 0.0116 0.0118 0.0120

0.0260 0.0264 0.0268 0.0274 0.0279 0.0284

0.0032 0.0033 0.0034 0.0034 0.0035 0.0035

- - - - - - 2,655 2,655 2,655 2,655 2,655 2,655

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,085.61 2,120.32 2,154.65 2,195.71 2,237.73 2,276.58

4,216 4,216 4,216 4,216 4,216 4,216

0.000008 0.000008 0.000009 0.000009 0.000009 0.000009

0.035 0.036 0.036 0.037 0.038 0.038

0.0040 0.0041 0.0041 0.0042 0.0043 0.0044

0.0215 0.0218 0.0222 0.0226 0.0230 0.0234

0.0027 0.0027 0.0028 0.0028 0.0029 0.0029

- - - - - - 5,228 5,228 5,228 5,228 5,228 5,228

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -8,342.46 8,481.29 8,618.59 8,782.86 8,950.92 9,106.33

7,091 7,091 7,091 7,091 7,091 7,091

0.000017 0.000017 0.000017 0.000018 0.000018 0.000018

0.118 0.120 0.122 0.125 0.127 0.129

0.0134 0.0136 0.0139 0.0141 0.0144 0.0146

0.0722 0.0734 0.0746 0.0760 0.0775 0.0788

0.0090 0.0092 0.0093 0.0095 0.0097 0.0099

- - - - - - 8,802 8,802 8,802 8,802 8,802 8,802

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 10,398 10,398 10,398 10,398 10,398 10,398

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

41.71 42.41 43.09 43.91 44.75 45.53

573 573 573 573 573 573

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0008 0.0009 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

166.85 169.63 172.37 175.66 179.02 182.13

964 964 964 964 964 964

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.005 0.005 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

0.0028 0.0028 0.0029 0.0029 0.0030 0.00300.0003 0.0004 0.0004 0.0004 0.0004 0.0004

250.27 254.44 258.56 263.49 268.53 273.19

1,307 1,307 1,307 1,307 1,307 1,307

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.007 0.007 0.008 0.008 0.008 0.008

0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

0.0038 0.0038 0.0039 0.0040 0.0040 0.0041

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

729.97 742.11 754.13 768.50 783.21 796.80

1,917 1,917 1,917 1,917 1,917 1,917

0.000010 0.000010 0.000010 0.000010 0.000010 0.000011

0.019 0.019 0.019 0.020 0.020 0.020

0.0041 0.0041 0.0042 0.0043 0.0044 0.0044

0.0096 0.0098 0.0100 0.0102 0.0104 0.0105

0.0012 0.0012 0.0012 0.0013 0.0013 0.0013

3,128.42 3,180.48 3,231.97 3,293.57 3,356.60 3,414.87

2,599 2,599 2,599 2,599 2,599 2,599

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.072 0.073 0.075 0.076 0.078 0.079

0.0158 0.0160 0.0163 0.0166 0.0169 0.0172

0.0374 0.0380 0.0386 0.0393 0.0401 0.0408

0.0047 0.0047 0.0048 0.0049 0.0050 0.0051

3,754.11 3,816.58 3,878.36 3,952.29 4,027.91 4,097.85

3,224 3,224 3,224 3,224 3,224 3,224

0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

0.081 0.082 0.083 0.085 0.087 0.088

0.0176 0.0179 0.0182 0.0186 0.0189 0.0192

0.0417 0.0424 0.0431 0.0439 0.0448 0.0455

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

6,256.84 6,360.97 6,463.94 6,587.14 6,713.19 6,829.75

4,370 4,370 4,370 4,370 4,370 4,370

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.122 0.124 0.126 0.128 0.130 0.1330.0265 0.0270 0.0274 0.0279 0.0285 0.0290

0.0628 0.0639 0.0649 0.0661 0.0674 0.0686

0.0079 0.0080 0.0081 0.0083 0.0084 0.0086

24,610.26 25,019.80 25,424.83 25,909.44 26,405.22 26,863.67

5,423 5,423 5,423 5,423 5,423 5,423

0.000082 0.000083 0.000085 0.000086 0.000088 0.000090

0.445 0.452 0.460 0.468 0.477 0.486

0.0972 0.0988 0.1004 0.1023 0.1042 0.1061

0.2300 0.2338 0.2376 0.2421 0.2468 0.2510

0.0287 0.0292 0.0297 0.0303 0.0308 0.0314

52,835.58 53,714.83 54,584.39 55,624.78 56,689.17 57,673.41

7,954 7,954 7,954 7,954 7,954 7,954

0.000106 0.000107 0.000109 0.000111 0.000113 0.000115

0.841 0.855 0.868 0.885 0.902 0.918

0.1836 0.1866 0.1897 0.1933 0.1970 0.2004

0.4345 0.4418 0.4489 0.4575 0.4662 0.4743

0.0543 0.0552 0.0561 0.0572 0.0583 0.0593

83,424.60 84,812.89 86,185.87 87,828.59 89,509.22 91,063.29

12,649 12,649 12,649 12,649 12,649 12,649

0.000111 0.000113 0.000115 0.000117 0.000119 0.000121

1.407 1.430 1.454 1.481 1.510 1.536

0.1595 0.1622 0.1648 0.1679 0.1711 0.1741

0.8587 0.8730 0.8872 0.9041 0.9214 0.9374

0.1073 0.1091 0.1109 0.1130 0.1152 0.1172

111,232.80 113,083.86 114,914.50 117,104.79 119,345.62 121,417.71

15,695 15,695 15,695 15,695 15,695 15,695

0.000111 0.000113 0.000115 0.000117 0.000119 0.000121

1.746 1.775 1.804 1.838 1.873 1.906

0.1979 0.2012 0.2045 0.2084 0.2123 0.2160

1.0655 1.0833 1.1008 1.1218 1.1432 1.1631

0.1332 0.1354 0.1376 0.1402 0.1429 0.1454

166,849.20 169,625.79 172,371.75 175,657.19 179,018.43 182,126.57

21,273 21,273 21,273 21,273 21,273 21,2730.000111 0.000113 0.000115 0.000117 0.000119 0.000121

2.366 2.406 2.445 2.491 2.539 2.583

0.2682 0.2727 0.2771 0.2824 0.2878 0.2928

1.4442 1.4683 1.4920 1.5205 1.5496 1.5765

0.1805 0.1835 0.1865 0.1901 0.1937 0.1971

278,081.99 282,709.64 287,286.24 292,761.98 298,364.06 303,544.28

26,396 26,396 26,396 26,396 26,396 26,396

0.000139 0.000141 0.000144 0.000146 0.000149 0.000152

3.670 3.731 3.792 3.864 3.938 4.006

0.4160 0.4230 0.4298 0.4380 0.4464 0.4541

2.2400 2.2773 2.3141 2.3583 2.4034 2.4451

0.2800 0.2847 0.2893 0.2948 0.3004 0.3056

347,602.49 353,387.06 359,107.81 365,952.47 372,955.07 379,430.35

31,204 31,204 31,204 31,204 31,204 31,204

0.000139 0.000141 0.000144 0.000146 0.000149 0.000152

4.339 4.411 4.482 4.568 4.655 4.736

0.4918 0.5000 0.5081 0.5178 0.5277 0.5369

2.6481 2.6921 2.7357 2.7879 2.8412 2.8905

0.3310 0.3365 0.3420 0.3485 0.3552 0.3613

41.71 42.41 43.09 43.91 44.75 45.53

653 653 653 653 653 653

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0009 0.0010 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

104.28 106.02 107.73 109.79 111.89 113.83

958 958 958 958 958 958

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.004 0.004 0.004 0.004 0.004 0.004

0.0009 0.0009 0.0009 0.0009 0.0010 0.0010

0.0021 0.0021 0.0021 0.0022 0.0022 0.0022

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003260.70 265.04 269.33 274.46 279.72 284.57

1,298 1,298 1,298 1,298 1,298 1,298

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.009 0.009 0.009 0.010 0.010 0.010

0.0020 0.0020 0.0021 0.0021 0.0022 0.0022

0.0046 0.0047 0.0048 0.0049 0.0050 0.0051

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

556.16 565.42 574.57 585.52 596.73 607.09

1,611 1,611 1,611 1,611 1,611 1,611

0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

0.018 0.018 0.019 0.019 0.019 0.020

0.0040 0.0041 0.0041 0.0042 0.0043 0.0044

0.0092 0.0093 0.0095 0.0097 0.0099 0.0100

0.0011 0.0012 0.0012 0.0012 0.0012 0.0013

2,607.02 2,650.40 2,693.31 2,744.64 2,797.16 2,845.73

2,183 2,183 2,183 2,183 2,183 2,183

0.000035 0.000035 0.000036 0.000037 0.000037 0.000038

0.076 0.077 0.078 0.080 0.081 0.083

0.0169 0.0172 0.0175 0.0178 0.0181 0.0184

0.0389 0.0396 0.0402 0.0410 0.0418 0.0425

0.0049 0.0049 0.0050 0.0051 0.0052 0.0053

3,476.02 3,533.87 3,591.08 3,659.52 3,729.55 3,794.30

2,709 2,709 2,709 2,709 2,709 2,709

0.000035 0.000035 0.000036 0.000037 0.000037 0.000038

0.094 0.096 0.097 0.099 0.101 0.103

0.0210 0.0213 0.0217 0.0221 0.0225 0.0229

0.0483 0.0491 0.0499 0.0509 0.0518 0.0527

0.0060 0.0061 0.0062 0.0064 0.0065 0.0066

- - - - - - 3,980 3,980 3,980 3,980 3,980 3,980

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

2,780.82 2,827.10 2,872.86 2,927.62 2,983.64 3,035.44

4,550 4,550 4,550 4,550 4,550 4,550

0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

0.051 0.051 0.052 0.053 0.054 0.055

0.0057 0.0058 0.0059 0.0060 0.0061 0.0062

0.0309 0.0315 0.0320 0.0326 0.0332 0.0338

0.0039 0.0039 0.0040 0.0041 0.0042 0.0042

- - - - - - 5,641 5,641 5,641 5,641 5,641 5,641

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

10,428.07 10,601.61 10,773.23 10,978.57 11,188.65 11,382.91

7,652 7,652 7,652 7,652 7,652 7,652

0.000021 0.000021 0.000022 0.000022 0.000022 0.000023

0.160 0.162 0.165 0.168 0.171 0.174

0.0179 0.0182 0.0185 0.0188 0.0192 0.0195

0.0976 0.0992 0.1008 0.1027 0.1047 0.1065

0.0122 0.0124 0.0126 0.0128 0.0131 0.0133

- - - - - - 9,498 9,498 9,498 9,498 9,498 9,498

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,220 11,220 11,220 11,220 11,220 11,220

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

20.86 21.20 21.55 21.96 22.38 22.77

859 859 859 859 859 859

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.001 0.001 0.001 0.001 0.001 0.001

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0006 0.0006 0.0006 0.0006 0.0007 0.0007

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

83.42 84.81 86.19 87.83 89.51 91.06

1,445 1,445 1,445 1,445 1,445 1,445

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.004 0.004 0.004 0.004 0.004 0.004

0.0009 0.0009 0.0009 0.0009 0.0010 0.0010

0.0021 0.0021 0.0021 0.0022 0.0022 0.0023

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

125.14 127.22 129.28 131.74 134.26 136.59

1,959 1,959 1,959 1,959 1,959 1,959

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.005 0.006 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

0.0028 0.0028 0.0029 0.0029 0.0030 0.0031

0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

312.84 318.05 323.20 329.36 335.66 341.49

2,873 2,873 2,873 2,873 2,873 2,873

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.012 0.012 0.012 0.013 0.013 0.013

0.0027 0.0027 0.0028 0.0028 0.0029 0.0029

0.0062 0.0063 0.0064 0.0065 0.0066 0.0067

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

1,720.63 1,749.27 1,777.58 1,811.46 1,846.13 1,878.183,894 3,894 3,894 3,894 3,894 3,894

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.060 0.061 0.062 0.063 0.064 0.065

0.0133 0.0135 0.0137 0.0140 0.0142 0.0145

0.0306 0.0311 0.0316 0.0322 0.0328 0.0334

0.0038 0.0039 0.0039 0.0040 0.0041 0.0042

2,294.18 2,332.35 2,370.11 2,415.29 2,461.50 2,504.24

4,832 4,832 4,832 4,832 4,832 4,832

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.074 0.075 0.076 0.078 0.079 0.081

0.0165 0.0167 0.0170 0.0173 0.0177 0.0180

0.0379 0.0386 0.0392 0.0399 0.0407 0.0414

0.0047 0.0048 0.0049 0.0050 0.0051 0.0052

5,944.00 6,042.92 6,140.74 6,257.79 6,377.53 6,488.26

6,550 6,550 6,550 6,550 6,550 6,550

0.000026 0.000027 0.000027 0.000028 0.000028 0.000029

0.173 0.176 0.179 0.182 0.186 0.189

0.0385 0.0392 0.0398 0.0406 0.0413 0.0421

0.0888 0.0903 0.0917 0.0935 0.0953 0.0969

0.0111 0.0113 0.0115 0.0117 0.0119 0.0121

25,027.38 25,443.87 25,855.76 26,348.58 26,852.76 27,318.99

8,127 8,127 8,127 8,127 8,127 8,127

0.000083 0.000085 0.000086 0.000088 0.000090 0.000091

0.678 0.689 0.700 0.714 0.727 0.740

0.1510 0.1535 0.1560 0.1589 0.1620 0.1648

0.3479 0.3537 0.3594 0.3663 0.3733 0.3798

0.0435 0.0442 0.0449 0.0458 0.0467 0.0475

104,280.75 106,016.12 107,732.34 109,785.74 111,886.52 113,829.11

11,921 11,921 11,921 11,921 11,921 11,921

0.000209 0.000212 0.000215 0.000220 0.000224 0.000228

2.486 2.528 2.569 2.617 2.668 2.714

0.5536 0.5628 0.5719 0.5828 0.5940 0.6043

1.2759 1.2971 1.3181 1.3432 1.3689 1.3927

0.1595 0.1621 0.1648 0.1679 0.1711 0.1741184,576.92 187,648.53 190,686.24 194,320.76 198,039.14 201,477.52

13,649 13,649 13,649 13,649 13,649 13,649

0.000246 0.000250 0.000254 0.000259 0.000264 0.000269

3.359 3.415 3.470 3.536 3.604 3.667

0.3763 0.3826 0.3888 0.3962 0.4038 0.4108

2.0541 2.0883 2.1221 2.1626 2.2040 2.2422

0.2568 0.2610 0.2653 0.2703 0.2755 0.2803

444,931.19 452,335.43 459,657.99 468,419.17 477,382.49 485,670.85

16,936 16,936 16,936 16,936 16,936 16,936

0.000445 0.000452 0.000460 0.000468 0.000477 0.000486

7.535 7.661 7.785 7.933 8.085 8.225

0.8442 0.8582 0.8721 0.8887 0.9058 0.9215

4.6080 4.6847 4.7605 4.8512 4.9441 5.0299

0.5760 0.5856 0.5951 0.6064 0.6180 0.6287

813,389.83 826,925.71 840,312.26 856,328.79 872,714.86 887,867.03 813,389.83 826,925.71 840,312.26 856,328.79 872,714.86 887,867.03

22,955 22,955 22,955 22,955 22,955 22,955

0.000542 0.000551 0.000560 0.000571 0.000582 0.000592

12.447 12.655 12.859 13.105 13.355 13.587

1.3945 1.4177 1.4407 1.4681 1.4962 1.5222

7.6119 7.7386 7.8639 8.0138 8.1671 8.3089

0.9515 0.9673 0.9830 1.0017 1.0209 1.0386

1,598,971.47 1,625,580.45 1,651,895.90 1,683,381.38 1,715,593.32 1,745,379.63

28,482 28,482 28,482 28,482 28,482 28,482

0.000799 0.000813 0.000826 0.000842 0.000858 0.000873

22.771 23.150 23.525 23.973 24.432 24.856

2.5511 2.5935 2.6355 2.6858 2.7372 2.7847

13.9252 14.1570 14.3861 14.6603 14.9409 15.2003

1.7407 1.7696 1.7983 1.8325 1.8676 1.9000

2,259,416.21 2,297,015.86 2,334,200.73 2,378,691.08 2,424,207.95 2,466,297.31

33,671 33,671 33,671 33,671 33,671 33,671

0.000904 0.000919 0.000934 0.000951 0.000970 0.000987

30.431 30.937 31.438 32.037 32.650 33.2173.4092 3.4660 3.5221 3.5892 3.6579 3.7214

18.6093 18.9190 19.2253 19.5917 19.9666 20.3132

2.3262 2.3649 2.4032 2.4490 2.4958 2.5392

521.40 530.08 538.66 548.93 559.43 569.15

1,853 1,853 1,853 1,853 1,853 1,853

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.013 0.013 0.013 0.014 0.014 0.014

0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

0.0081 0.0083 0.0084 0.0085 0.0087 0.0089

0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

695.20 706.77 718.22 731.90 745.91 758.86

2,299 2,299 2,299 2,299 2,299 2,299

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.016 0.016 0.017 0.017 0.017 0.017

0.0015 0.0015 0.0015 0.0015 0.0016 0.0016

0.0101 0.0102 0.0104 0.0106 0.0108 0.0110

0.0013 0.0013 0.0013 0.0013 0.0014 0.0014

- - - - - - 3,377 3,377 3,377 3,377 3,377 3,377

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

347.60 353.39 359.11 365.95 372.96 379.43

4,570 4,570 4,570 4,570 4,570 4,570

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.006 0.006 0.007 0.007 0.007 0.007

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

0.0040 0.0041 0.0041 0.0042 0.0043 0.0044

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

- - - - - - 5,667 5,667 5,667 5,667 5,667 5,667

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,085.61 2,120.32 2,154.65 2,195.71 2,237.73 2,276.58

7,686 7,686 7,686 7,686 7,686 7,686

0.000004 0.000004 0.000004 0.000004 0.000004 0.000005

0.032 0.033 0.033 0.034 0.034 0.035

0.0029 0.0030 0.0030 0.0031 0.0031 0.0032

0.0202 0.0205 0.0209 0.0213 0.0217 0.0221

0.0025 0.0026 0.0026 0.0027 0.0027 0.0028

- - - - - - 9,541 9,541 9,541 9,541 9,541 9,541

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,271 11,271 11,271 11,271 11,271 11,271

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

312.84 318.05 323.20 329.36 335.66 341.49

5,560 5,560 5,560 5,560 5,560 5,560

0.000001 0.000001 0.000001 0.000001 0.000001 0.000002

0.008 0.008 0.008 0.008 0.008 0.008

0.0007 0.0007 0.0007 0.0007 0.0008 0.0008

0.0049 0.0050 0.0050 0.0051 0.0052 0.0053

0.0006 0.0006 0.0006 0.0006 0.0007 0.0007834.25 848.13 861.86 878.29 895.09 910.63

6,899 6,899 6,899 6,899 6,899 6,899

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.019 0.020 0.020 0.020 0.021 0.021

0.0017 0.0018 0.0018 0.0018 0.0019 0.0019

0.0121 0.0123 0.0125 0.0127 0.0130 0.0132

0.0015 0.0015 0.0016 0.0016 0.0016 0.0017

3,476.02 3,533.87 3,591.08 3,659.52 3,729.55 3,794.30

10,120 10,120 10,120 10,120 10,120 10,120

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.070 0.072 0.073 0.074 0.075 0.077

0.0064 0.0065 0.0066 0.0067 0.0069 0.0070

0.0444 0.0451 0.0458 0.0467 0.0476 0.0484

0.0055 0.0056 0.0057 0.0058 0.0059 0.0061

5,214.04 5,300.81 5,386.62 5,489.29 5,594.33 5,691.46

13,716 13,716 13,716 13,716 13,716 13,716

0.000007 0.000007 0.000007 0.000007 0.000007 0.000008 0.000007 0.000007 0.000007 0.000007 0.000007 0.000008

0.095 0.097 0.099 0.100 0.102 0.104

0.0087 0.0088 0.0089 0.0091 0.0093 0.0094

0.0601 0.0611 0.0621 0.0633 0.0645 0.0656

0.0075 0.0076 0.0078 0.0079 0.0081 0.0082

13,904.10 14,135.48 14,364.31 14,638.10 14,918.20 15,177.21

17,019 17,019 17,019 17,019 17,019 17,019

0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

0.237 0.241 0.244 0.249 0.254 0.258

0.0215 0.0218 0.0222 0.0226 0.0230 0.0234

0.1492 0.1517 0.1541 0.1571 0.1601 0.1628

0.0186 0.0190 0.0193 0.0196 0.0200 0.0204

66,739.68 67,850.31 68,948.70 70,262.87 71,607.37 72,850.63

23,068 23,068 23,068 23,068 23,068 23,068

0.000044 0.000045 0.000046 0.000047 0.000048 0.000049

1.026 1.043 1.060 1.081 1.101 1.120

0.0932 0.0947 0.0963 0.0981 0.1000 0.1017

0.6470 0.6578 0.6684 0.6812 0.6942 0.70630.0809 0.0822 0.0836 0.0851 0.0868 0.0883

155,725.92 158,317.40 160,880.30 163,946.71 167,083.87 169,984.80

28,623 28,623 28,623 28,623 28,623 28,623

0.000078 0.000079 0.000080 0.000082 0.000084 0.000085

2.229 2.266 2.302 2.346 2.391 2.433

0.2023 0.2057 0.2090 0.2130 0.2171 0.2208

1.4050 1.4284 1.4515 1.4791 1.5074 1.5336

0.1756 0.1785 0.1814 0.1849 0.1884 0.1917

264,177.89 268,574.16 272,921.93 278,123.88 283,445.85 288,367.07

33,837 33,837 33,837 33,837 33,837 33,837

0.000106 0.000107 0.000109 0.000111 0.000113 0.000115

3.576 3.635 3.694 3.764 3.836 3.903

0.3246 0.3300 0.3353 0.3417 0.3483 0.3543

2.2541 2.2916 2.3287 2.3731 2.4185 2.4605

0.2818 0.2865 0.2911 0.2966 0.3023 0.3076

7,071,653 7,189,335 7,305,718 7,444,966 7,587,428 7,719,161

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

0.0033 0.0034 0.0034 0.0035 0.0035 0.0036

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.29 0.29 0.30 0.31 0.31 0.32

15.12 15.37 15.62 15.92 16.22 16.51

0.41 0.42 0.43 0.43 0.44 0.45

80.04 81.37 82.69 84.26 85.87 87.37

0.07 0.07 0.07 0.07 0.07 0.07

7.26 7.38 7.50 7.64 7.79 7.92

0.05 0.05 0.05 0.05 0.05 0.05

1.88 1.91 1.94 1.98 2.02 2.05

0.07 0.07 0.07 0.07 0.07 0.07

9.35 9.51 9.66 9.85 10.04 10.21

0.01 0.01 0.01 0.01 0.01 0.01

0.66 0.67 0.68 0.69 0.71 0.720.16 0.17 0.17 0.17 0.18 0.18

9.08 9.23 9.38 9.56 9.74 9.91

0.23 0.24 0.24 0.24 0.25 0.25

48.60 49.41 50.21 51.17 52.15 53.05

0.04 0.04 0.04 0.04 0.05 0.05

4.58 4.65 4.73 4.82 4.91 5.00

0.02 0.02 0.02 0.02 0.02 0.02

1.13 1.15 1.17 1.19 1.22 1.24

0.03 0.03 0.03 0.03 0.03 0.03

6.08 6.18 6.28 6.40 6.52 6.63

0.01 0.01 0.01 0.01 0.01 0.01

0.57 0.58 0.59 0.60 0.61 0.62

0.00 0.00 0.00 0.00 0.01 0.01

103.19 104.90 106.60 108.63 110.71 112.64

2014 2015 2016 2017 2018 2019

12.02 12.22 12.41 12.65 12.89 13.12

62.70 63.74 64.77 66.01 67.27 68.44

7.84 7.97 8.10 8.25 8.41 8.55

21,776 $ 21,776

$ 21,776

$ 21,776

$ 21,776

$ 21,776

$

14.59 $ 14.59

$ 14.59

$ 14.59

$ 14.59

$ 14.59

$

7,071.65 7,189.33 7,305.72 7,444.97 7,587.43 7,719.16

17,303.65 17,591.61 17,876.39 18,217.11 18,565.70 18,888.04

1,078,965.09 1,096,920.49 1,114,677.81 1,135,923.80 1,157,659.99 1,177,759.41

20,254.80 20,591.86 20,925.21 21,324.05 21,732.09 22,109.41

5,441,094.82 5,531,641.78 5,621,189.89 5,728,330.92 5,837,944.01 5,939,303.03

3,649.83 3,710.56 3,770.63 3,842.50 3,916.03 3,984.02

510,384.74 518,878.21 527,277.99 537,328.02 547,609.93 557,117.59

20.3% 20.3% 20.3% 20.3% 20.3% 20.3%

70.8% 70.8% 70.8% 70.8% 70.8% 70.8%

8.9% 8.9% 8.9% 8.9% 8.9% 8.9%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.1% 75.1% 75.1% 75.1% 75.1% 75.1%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.8% 20.8% 20.8% 20.8% 20.8% 20.8%

70.4% 70.4% 70.4% 70.4% 70.4% 70.4%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2020 2021 2022 2023 2024 2025

69.47 70.59 71.80 73.10 74.49 75.85

436 436 436 436 436 436

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0005 0.0005 0.0005 0.0005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

270.15 274.52 279.22 284.28 289.70 294.96

639 639 639 639 639 639

0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

0.007 0.007 0.007 0.007 0.007 0.008

0.0015 0.0015 0.0016 0.0016 0.0016 0.0016

0.0036 0.0036 0.0037 0.0038 0.0038 0.0039

0.0004 0.0005 0.0005 0.0005 0.0005 0.0005

578.89 588.25 598.32 609.18 620.78 632.06

866 866 866 866 866 866

0.000015 0.000016 0.000016 0.000016 0.000017 0.000017

0.013 0.014 0.014 0.014 0.014 0.015

0.0029 0.0030 0.0030 0.0031 0.0031 0.0032

0.0069 0.0070 0.0071 0.0073 0.0074 0.0075

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

1,312.15 1,333.36 1,356.20 1,380.80 1,407.11 1,432.68

1,075 1,075 1,075 1,075 1,075 1,075

0.000026 0.000027 0.000027 0.000028 0.000028 0.000029

0.028 0.029 0.029 0.030 0.030 0.031

0.0062 0.0063 0.0064 0.0065 0.0066 0.0067

0.0146 0.0148 0.0151 0.0153 0.0156 0.0159

0.0018 0.0019 0.0019 0.0019 0.0020 0.0020

2,315.56 2,352.99 2,393.29 2,436.70 2,483.14 2,528.26

1,457 1,457 1,457 1,457 1,457 1,457

0.000031 0.000031 0.000032 0.000032 0.000033 0.0000340.045 0.046 0.046 0.047 0.048 0.049

0.0098 0.0100 0.0102 0.0103 0.0105 0.0107

0.0233 0.0236 0.0240 0.0245 0.0249 0.0254

0.0029 0.0030 0.0030 0.0031 0.0031 0.0032

3,087.41 3,137.32 3,191.06 3,248.94 3,310.85 3,371.01

1,808 1,808 1,808 1,808 1,808 1,808

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.056 0.057 0.058 0.059 0.060 0.061

0.0122 0.0124 0.0126 0.0128 0.0131 0.0133

0.0289 0.0293 0.0298 0.0304 0.0309 0.0315

0.0036 0.0037 0.0037 0.0038 0.0039 0.0039

- - - - - - 2,655 2,655 2,655 2,655 2,655 2,655

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,315.56 2,352.99 2,393.29 2,436.70 2,483.14 2,528.26

4,216 4,216 4,216 4,216 4,216 4,216

0.000009 0.000009 0.000010 0.000010 0.000010 0.000010

0.039 0.040 0.040 0.041 0.042 0.043

0.0044 0.0045 0.0046 0.0047 0.0047 0.0048

0.0238 0.0242 0.0246 0.0251 0.0256 0.0260

0.0030 0.0030 0.0031 0.0031 0.0032 0.0033

- - - - - - 5,228 5,228 5,228 5,228 5,228 5,228

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -9,262.24 9,411.96 9,573.17 9,746.82 9,932.55 10,113.03

7,091 7,091 7,091 7,091 7,091 7,091

0.000019 0.000019 0.000019 0.000019 0.000020 0.000020

0.131 0.133 0.136 0.138 0.141 0.143

0.0149 0.0151 0.0154 0.0157 0.0160 0.0163

0.0802 0.0815 0.0829 0.0844 0.0860 0.0875

0.0100 0.0102 0.0104 0.0105 0.0107 0.0109

- - - - - - 8,802 8,802 8,802 8,802 8,802 8,802

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 10,398 10,398 10,398 10,398 10,398 10,398

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

46.31 47.06 47.87 48.73 49.66 50.57

573 573 573 573 573 573

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

185.24 188.24 191.46 194.94 198.65 202.26

964 964 964 964 964 964

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0.006 0.006 0.006 0.006 0.006 0.007

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0031 0.0031 0.0032 0.0032 0.0033 0.00340.0004 0.0004 0.0004 0.0004 0.0004 0.0004

277.87 282.36 287.19 292.40 297.98 303.39

1,307 1,307 1,307 1,307 1,307 1,307

0.000006 0.000006 0.000006 0.000006 0.000007 0.000007

0.008 0.008 0.008 0.008 0.009 0.009

0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

0.0042 0.0042 0.0043 0.0044 0.0045 0.0046

0.0005 0.0005 0.0005 0.0005 0.0006 0.0006

810.45 823.55 837.65 852.85 869.10 884.89

1,917 1,917 1,917 1,917 1,917 1,917

0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

0.021 0.021 0.021 0.022 0.022 0.023

0.0045 0.0046 0.0047 0.0048 0.0049 0.0049

0.0107 0.0109 0.0111 0.0113 0.0115 0.0117

0.0013 0.0014 0.0014 0.0014 0.0014 0.0015

3,473.34 3,529.48 3,589.94 3,655.06 3,724.71 3,792.39

2,599 2,599 2,599 2,599 2,599 2,599

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.080 0.082 0.083 0.084 0.086 0.088

0.0175 0.0178 0.0181 0.0184 0.0188 0.0191

0.0415 0.0421 0.0429 0.0436 0.0445 0.0453

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

4,168.01 4,235.38 4,307.92 4,386.07 4,469.65 4,550.86

3,224 3,224 3,224 3,224 3,224 3,224

0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

0.090 0.091 0.093 0.094 0.096 0.098

0.0196 0.0199 0.0202 0.0206 0.0210 0.0214

0.0463 0.0471 0.0479 0.0487 0.0497 0.0506

0.0058 0.0059 0.0060 0.0061 0.0062 0.0063

6,946.68 7,058.97 7,179.87 7,310.11 7,449.42 7,584.77

4,370 4,370 4,370 4,370 4,370 4,370

0.000031 0.000031 0.000032 0.000032 0.000033 0.000034

0.135 0.137 0.139 0.142 0.145 0.1470.0295 0.0299 0.0305 0.0310 0.0316 0.0322

0.0698 0.0709 0.0721 0.0734 0.0748 0.0762

0.0087 0.0089 0.0090 0.0092 0.0094 0.0095

27,323.62 27,765.27 28,240.84 28,753.11 29,301.03 29,833.44

5,423 5,423 5,423 5,423 5,423 5,423

0.000091 0.000093 0.000094 0.000096 0.000098 0.000099

0.494 0.502 0.510 0.520 0.530 0.539

0.1079 0.1096 0.1115 0.1135 0.1157 0.1178

0.2553 0.2595 0.2639 0.2687 0.2738 0.2788

0.0319 0.0324 0.0330 0.0336 0.0342 0.0348

58,660.87 59,609.05 60,630.05 61,729.83 62,906.18 64,049.20

7,954 7,954 7,954 7,954 7,954 7,954

0.000117 0.000119 0.000121 0.000123 0.000126 0.000128

0.933 0.948 0.965 0.982 1.001 1.019

0.2038 0.2071 0.2107 0.2145 0.2186 0.2226

0.4825 0.4903 0.4986 0.5077 0.5174 0.5268

0.0603 0.0613 0.0623 0.0635 0.0647 0.0658

92,622.43 94,119.55 95,731.66 97,468.16 99,325.54 101,130.31

12,649 12,649 12,649 12,649 12,649 12,649

0.000123 0.000125 0.000128 0.000130 0.000132 0.000135

1.562 1.587 1.615 1.644 1.675 1.706

0.1771 0.1799 0.1830 0.1863 0.1899 0.1934

0.9534 0.9688 0.9854 1.0033 1.0224 1.0410

0.1192 0.1211 0.1232 0.1254 0.1278 0.1301

123,496.57 125,492.73 127,642.22 129,957.55 132,434.05 134,840.42

15,695 15,695 15,695 15,695 15,695 15,695

0.000123 0.000125 0.000128 0.000130 0.000132 0.000135

1.938 1.970 2.003 2.040 2.079 2.116

0.2197 0.2233 0.2271 0.2312 0.2356 0.2399

1.1830 1.2021 1.2227 1.2449 1.2686 1.2917

0.1479 0.1503 0.1528 0.1556 0.1586 0.1615

185,244.85 188,239.10 191,463.33 194,936.32 198,651.08 202,260.63

21,273 21,273 21,273 21,273 21,273 21,2730.000123 0.000125 0.000128 0.000130 0.000132 0.000135

2.627 2.670 2.715 2.765 2.817 2.868

0.2978 0.3026 0.3078 0.3134 0.3194 0.3252

1.6035 1.6294 1.6573 1.6873 1.7195 1.7507

0.2004 0.2037 0.2072 0.2109 0.2149 0.2188

308,741.42 313,731.84 319,105.55 324,893.87 331,085.13 337,101.04

26,396 26,396 26,396 26,396 26,396 26,396

0.000154 0.000157 0.000160 0.000162 0.000166 0.000169

4.075 4.141 4.211 4.288 4.370 4.449

0.4619 0.4694 0.4774 0.4861 0.4953 0.5043

2.4870 2.5272 2.5705 2.6171 2.6670 2.7154

0.3109 0.3159 0.3213 0.3271 0.3334 0.3394

385,926.78 392,164.80 398,881.94 406,117.33 413,856.42 421,376.30

31,204 31,204 31,204 31,204 31,204 31,204

0.000154 0.000157 0.000160 0.000162 0.000166 0.000169

4.817 4.895 4.979 5.069 5.166 5.259

0.5461 0.5549 0.5644 0.5746 0.5856 0.5962

2.9400 2.9876 3.0387 3.0939 3.1528 3.2101

0.3675 0.3734 0.3798 0.3867 0.3941 0.4013

46.31 47.06 47.87 48.73 49.66 50.57

653 653 653 653 653 653

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0005 0.0005 0.0005 0.0005 0.0005

0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

115.78 117.65 119.66 121.84 124.16 126.41

958 958 958 958 958 958

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.004 0.005 0.005 0.005 0.005 0.005

0.0010 0.0010 0.0010 0.0010 0.0011 0.0011

0.0023 0.0023 0.0024 0.0024 0.0024 0.0025

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003289.45 294.12 299.16 304.59 310.39 316.03

1,298 1,298 1,298 1,298 1,298 1,298

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.010 0.010 0.010 0.011 0.011 0.011

0.0022 0.0023 0.0023 0.0023 0.0024 0.0024

0.0051 0.0052 0.0053 0.0054 0.0055 0.0056

0.0006 0.0007 0.0007 0.0007 0.0007 0.0007

617.48 627.46 638.21 649.79 662.17 674.20

1,611 1,611 1,611 1,611 1,611 1,611

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0.020 0.020 0.021 0.021 0.021 0.022

0.0044 0.0045 0.0046 0.0047 0.0047 0.0048

0.0102 0.0104 0.0106 0.0107 0.0109 0.0111

0.0013 0.0013 0.0013 0.0013 0.0014 0.0014

2,894.45 2,941.24 2,991.61 3,045.88 3,103.92 3,160.32

2,183 2,183 2,183 2,183 2,183 2,183

0.000039 0.000039 0.000040 0.000041 0.000041 0.000042

0.084 0.086 0.087 0.089 0.090 0.092

0.0188 0.0191 0.0194 0.0197 0.0201 0.0205

0.0432 0.0439 0.0447 0.0455 0.0464 0.0472

0.0054 0.0055 0.0056 0.0057 0.0058 0.0059

3,859.27 3,921.65 3,988.82 4,061.17 4,138.56 4,213.76

2,709 2,709 2,709 2,709 2,709 2,709

0.000039 0.000039 0.000040 0.000041 0.000041 0.000042

0.105 0.106 0.108 0.110 0.112 0.114

0.0233 0.0237 0.0241 0.0245 0.0250 0.0254

0.0537 0.0545 0.0555 0.0565 0.0575 0.0586

0.0067 0.0068 0.0069 0.0071 0.0072 0.0073

- - - - - - 3,980 3,980 3,980 3,980 3,980 3,980

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,087.41 3,137.32 3,191.06 3,248.94 3,310.85 3,371.01

4,550 4,550 4,550 4,550 4,550 4,550

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0.056 0.057 0.058 0.059 0.060 0.061

0.0063 0.0064 0.0065 0.0066 0.0068 0.0069

0.0344 0.0349 0.0355 0.0362 0.0368 0.0375

0.0043 0.0044 0.0044 0.0045 0.0046 0.0047

- - - - - - 5,641 5,641 5,641 5,641 5,641 5,641

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

11,577.80 11,764.94 11,966.46 12,183.52 12,415.69 12,641.29

7,652 7,652 7,652 7,652 7,652 7,652

0.000023 0.000024 0.000024 0.000024 0.000025 0.000025

0.177 0.180 0.183 0.186 0.190 0.193

0.0198 0.0202 0.0205 0.0209 0.0213 0.0217

0.1083 0.1101 0.1120 0.1140 0.1162 0.1183

0.0135 0.0138 0.0140 0.0143 0.0145 0.0148

- - - - - - 9,498 9,498 9,498 9,498 9,498 9,498

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,220 11,220 11,220 11,220 11,220 11,220

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

23.16 23.53 23.93 24.37 24.83 25.28

859 859 859 859 859 859

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.001 0.001 0.001 0.001 0.001 0.001

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

92.62 94.12 95.73 97.47 99.33 101.13

1,445 1,445 1,445 1,445 1,445 1,445

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.004 0.005 0.005 0.005 0.005 0.005

0.0010 0.0010 0.0010 0.0010 0.0011 0.0011

0.0023 0.0023 0.0024 0.0024 0.0025 0.0025

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

138.93 141.18 143.60 146.20 148.99 151.70

1,959 1,959 1,959 1,959 1,959 1,959

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.006 0.006 0.006 0.006 0.006 0.007

0.0013 0.0014 0.0014 0.0014 0.0014 0.0015

0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

347.33 352.95 358.99 365.51 372.47 379.24

2,873 2,873 2,873 2,873 2,873 2,873

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.013 0.014 0.014 0.014 0.014 0.015

0.0030 0.0030 0.0031 0.0031 0.0032 0.0032

0.0068 0.0069 0.0071 0.0072 0.0073 0.0075

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

1,910.34 1,941.22 1,974.47 2,010.28 2,048.59 2,085.813,894 3,894 3,894 3,894 3,894 3,894

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.066 0.067 0.068 0.070 0.071 0.072

0.0147 0.0150 0.0152 0.0155 0.0158 0.0161

0.0339 0.0345 0.0351 0.0357 0.0364 0.0371

0.0042 0.0043 0.0044 0.0045 0.0045 0.0046

2,547.12 2,588.29 2,632.62 2,680.37 2,731.45 2,781.08

4,832 4,832 4,832 4,832 4,832 4,832

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.082 0.083 0.085 0.086 0.088 0.090

0.0183 0.0186 0.0189 0.0192 0.0196 0.0199

0.0421 0.0428 0.0435 0.0443 0.0452 0.0460

0.0053 0.0053 0.0054 0.0055 0.0056 0.0057

6,599.35 6,706.02 6,820.88 6,944.61 7,076.94 7,205.53

6,550 6,550 6,550 6,550 6,550 6,550

0.000029 0.000030 0.000030 0.000031 0.000031 0.000032

0.192 0.195 0.199 0.202 0.206 0.210

0.0428 0.0435 0.0442 0.0450 0.0459 0.0467

0.0986 0.1002 0.1019 0.1037 0.1057 0.1076

0.0123 0.0125 0.0127 0.0130 0.0132 0.0135

27,786.73 28,235.87 28,719.50 29,240.45 29,797.66 30,339.09

8,127 8,127 8,127 8,127 8,127 8,127

0.000093 0.000094 0.000096 0.000097 0.000099 0.000101

0.753 0.765 0.778 0.792 0.807 0.822

0.1676 0.1703 0.1732 0.1764 0.1797 0.1830

0.3863 0.3925 0.3993 0.4065 0.4142 0.4218

0.0483 0.0491 0.0499 0.0508 0.0518 0.0527

115,778.03 117,649.44 119,664.58 121,835.20 124,156.93 126,412.89

11,921 11,921 11,921 11,921 11,921 11,921

0.000232 0.000235 0.000239 0.000244 0.000248 0.000253

2.760 2.805 2.853 2.905 2.960 3.014

0.6146 0.6246 0.6353 0.6468 0.6591 0.6711

1.4166 1.4395 1.4641 1.4907 1.5191 1.5467

0.1771 0.1799 0.1830 0.1863 0.1899 0.1933204,927.12 208,239.51 211,806.31 215,648.30 219,757.76 223,750.82

13,649 13,649 13,649 13,649 13,649 13,649

0.000273 0.000278 0.000282 0.000288 0.000293 0.000298

3.729 3.790 3.855 3.924 3.999 4.072

0.4178 0.4246 0.4318 0.4397 0.4480 0.4562

2.2806 2.3175 2.3572 2.3999 2.4457 2.4901

0.2851 0.2897 0.2946 0.3000 0.3057 0.3113

493,986.27 501,970.94 510,568.88 519,830.19 529,736.21 539,361.67

16,936 16,936 16,936 16,936 16,936 16,936

0.000494 0.000502 0.000511 0.000520 0.000530 0.000539

8.366 8.501 8.647 8.804 8.971 9.134

0.9373 0.9524 0.9687 0.9863 1.0051 1.0233

5.1160 5.1987 5.2878 5.3837 5.4863 5.5860

0.6395 0.6498 0.6610 0.6730 0.6858 0.6982

903,068.66 917,665.62 933,383.73 950,314.56 968,424.02 986,020.55 903,068.66 917,665.62 933,383.73 950,314.56 968,424.02 986,020.55

22,955 22,955 22,955 22,955 22,955 22,955

0.000602 0.000612 0.000622 0.000634 0.000646 0.000657

13.820 14.043 14.284 14.543 14.820 15.089

1.5483 1.5733 1.6002 1.6293 1.6603 1.6905

8.4512 8.5878 8.7349 8.8933 9.0628 9.2275

1.0564 1.0735 1.0919 1.1117 1.1328 1.1534

1,775,263.18 1,803,958.06 1,834,856.91 1,868,139.73 1,903,739.52 1,938,330.99

28,482 28,482 28,482 28,482 28,482 28,482

0.000888 0.000902 0.000917 0.000934 0.000952 0.000969

25.282 25.690 26.130 26.604 27.111 27.604

2.8324 2.8781 2.9274 2.9805 3.0373 3.0925

15.4605 15.7104 15.9795 16.2694 16.5794 16.8807

1.9326 1.9638 1.9974 2.0337 2.0724 2.1101

2,508,524.05 2,549,071.17 2,592,732.59 2,639,762.66 2,690,066.71 2,738,945.97

33,671 33,671 33,671 33,671 33,671 33,671

0.001003 0.001020 0.001037 0.001056 0.001076 0.001096

33.786 34.332 34.920 35.554 36.231 36.8893.7851 3.8463 3.9122 3.9831 4.0590 4.1328

20.6610 20.9950 21.3546 21.7420 22.1563 22.5589

2.5826 2.6244 2.6693 2.7177 2.7695 2.8199

578.89 588.25 598.32 609.18 620.78 632.06

1,853 1,853 1,853 1,853 1,853 1,853

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.014 0.015 0.015 0.015 0.015 0.016

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0090 0.0092 0.0093 0.0095 0.0097 0.0098

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

771.85 784.33 797.76 812.23 827.71 842.75

2,299 2,299 2,299 2,299 2,299 2,299

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.018 0.018 0.018 0.019 0.019 0.019

0.0016 0.0016 0.0017 0.0017 0.0017 0.0018

0.0112 0.0114 0.0116 0.0118 0.0120 0.0122

0.0014 0.0014 0.0014 0.0015 0.0015 0.0015

- - - - - - 3,377 3,377 3,377 3,377 3,377 3,377

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

385.93 392.16 398.88 406.12 413.86 421.38

4,570 4,570 4,570 4,570 4,570 4,570

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.007 0.007 0.007 0.007 0.008 0.008

0.0006 0.0007 0.0007 0.0007 0.0007 0.0007

0.0044 0.0045 0.0046 0.0047 0.0048 0.0049

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

- - - - - - 5,667 5,667 5,667 5,667 5,667 5,667

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,315.56 2,352.99 2,393.29 2,436.70 2,483.14 2,528.26

7,686 7,686 7,686 7,686 7,686 7,686

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0.036 0.036 0.037 0.037 0.038 0.039

0.0032 0.0033 0.0033 0.0034 0.0035 0.0035

0.0224 0.0228 0.0232 0.0236 0.0241 0.0245

0.0028 0.0029 0.0029 0.0030 0.0030 0.0031

- - - - - - 9,541 9,541 9,541 9,541 9,541 9,541

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,271 11,271 11,271 11,271 11,271 11,271

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

347.33 352.95 358.99 365.51 372.47 379.24

5,560 5,560 5,560 5,560 5,560 5,560

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.009 0.009 0.009 0.009 0.009 0.009

0.0008 0.0008 0.0008 0.0008 0.0008 0.0009

0.0054 0.0055 0.0056 0.0057 0.0058 0.0059

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007926.22 941.20 957.32 974.68 993.26 1,011.30

6,899 6,899 6,899 6,899 6,899 6,899

0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

0.021 0.022 0.022 0.022 0.023 0.023

0.0019 0.0020 0.0020 0.0020 0.0021 0.0021

0.0134 0.0136 0.0139 0.0141 0.0144 0.0147

0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

3,859.27 3,921.65 3,988.82 4,061.17 4,138.56 4,213.76

10,120 10,120 10,120 10,120 10,120 10,120

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.078 0.079 0.081 0.082 0.084 0.085

0.0071 0.0072 0.0073 0.0075 0.0076 0.0077

0.0492 0.0500 0.0509 0.0518 0.0528 0.0538

0.0062 0.0063 0.0064 0.0065 0.0066 0.0067

5,788.90 5,882.47 5,983.23 6,091.76 6,207.85 6,320.64

13,716 13,716 13,716 13,716 13,716 13,716

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.106 0.108 0.109 0.111 0.114 0.116

0.0096 0.0098 0.0099 0.0101 0.0103 0.0105

0.0667 0.0678 0.0690 0.0702 0.0716 0.0729

0.0083 0.0085 0.0086 0.0088 0.0089 0.0091

15,437.07 15,686.59 15,955.28 16,244.69 16,554.26 16,855.05

17,019 17,019 17,019 17,019 17,019 17,019

0.000015 0.000016 0.000016 0.000016 0.000017 0.000017

0.263 0.267 0.272 0.276 0.282 0.287

0.0239 0.0242 0.0247 0.0251 0.0256 0.0260

0.1656 0.1683 0.1712 0.1743 0.1776 0.1808

0.0207 0.0210 0.0214 0.0218 0.0222 0.0226

74,097.94 75,295.64 76,585.33 77,974.53 79,460.43 80,904.25

23,068 23,068 23,068 23,068 23,068 23,068

0.000049 0.000050 0.000051 0.000052 0.000053 0.000054

1.140 1.158 1.178 1.199 1.222 1.244

0.1034 0.1051 0.1069 0.1089 0.1109 0.1129

0.7184 0.7300 0.7425 0.7560 0.7704 0.78440.0898 0.0912 0.0928 0.0945 0.0963 0.0980

172,895.20 175,689.83 178,699.11 181,940.56 185,407.67 188,776.58

28,623 28,623 28,623 28,623 28,623 28,623

0.000086 0.000088 0.000089 0.000091 0.000093 0.000094

2.474 2.514 2.557 2.604 2.653 2.702

0.2246 0.2283 0.2322 0.2364 0.2409 0.2453

1.5599 1.5851 1.6122 1.6415 1.6728 1.7032

0.1950 0.1981 0.2015 0.2052 0.2091 0.2129

293,304.35 298,045.24 303,150.27 308,649.17 314,530.88 320,245.99

33,837 33,837 33,837 33,837 33,837 33,837

0.000117 0.000119 0.000121 0.000123 0.000126 0.000128

3.970 4.034 4.103 4.178 4.257 4.334

0.3604 0.3662 0.3725 0.3792 0.3865 0.3935

2.5026 2.5431 2.5866 2.6336 2.6838 2.7325

0.3128 0.3179 0.3233 0.3292 0.3355 0.3416

7,851,325 7,978,232 8,114,886 8,262,083 8,419,528 8,572,513

0.0001 0.0001 0.0002 0.0002 0.0002 0.0002

0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0002 0.0002

0.0037 0.0037 0.0038 0.0039 0.0039 0.0040

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.32 0.33 0.33 0.34 0.34 0.35

16.79 17.06 17.35 17.67 18.00 18.33

0.46 0.47 0.47 0.48 0.49 0.50

88.86 90.30 91.84 93.51 95.29 97.02

0.07 0.08 0.08 0.08 0.08 0.08

8.06 8.19 8.33 8.48 8.64 8.80

0.05 0.05 0.05 0.06 0.06 0.06

2.09 2.12 2.16 2.20 2.24 2.28

0.08 0.08 0.08 0.08 0.08 0.08

10.38 10.55 10.73 10.93 11.14 11.34

0.01 0.01 0.01 0.01 0.01 0.01

0.73 0.74 0.76 0.77 0.78 0.800.18 0.19 0.19 0.19 0.20 0.20

10.08 10.24 10.42 10.61 10.81 11.01

0.26 0.26 0.27 0.27 0.28 0.28

53.96 54.83 55.77 56.78 57.86 58.92

0.05 0.05 0.05 0.05 0.05 0.05

5.08 5.16 5.25 5.35 5.45 5.55

0.02 0.02 0.02 0.02 0.02 0.02

1.26 1.28 1.30 1.33 1.35 1.38

0.03 0.03 0.03 0.03 0.03 0.04

6.74 6.85 6.97 7.10 7.23 7.36

0.01 0.01 0.01 0.01 0.01 0.01

0.64 0.65 0.66 0.67 0.68 0.69

0.01 0.01 0.01 0.01 0.01 0.01

114.56 116.42 118.41 120.56 122.86 125.09

2020 2021 2022 2023 2024 2025

13.34 13.56 13.79 14.04 14.31 14.57

69.61 70.73 71.95 73.25 74.65 76.00

8.70 8.84 8.99 9.16 9.33 9.50

21,776 $ 21,776

$ 21,776

$ 21,776

$ 21,776

$ 21,776

$

14.59 $ 14.59

$ 14.59

$ 14.59

$ 14.59

$ 14.59

$

7,851.33 7,978.23 8,114.89 8,262.08 8,419.53 8,572.51

19,211.43 19,521.96 19,856.34 20,216.52 20,601.77 20,976.11

1,197,924.44 1,217,287.37 1,238,137.51 1,260,596.32 1,284,618.60 1,307,960.47

22,487.95 22,851.44 23,242.85 23,664.46 24,115.41 24,553.60

6,040,992.89 6,138,637.91 6,243,782.71 6,357,039.88 6,478,181.41 6,595,891.75

4,052.23 4,117.73 4,188.26 4,264.23 4,345.49 4,424.45

566,656.29 575,815.57 585,678.35 596,302.08 607,665.38 618,706.82

20.3% 20.3% 20.3% 20.3% 20.3% 20.3%

70.8% 70.8% 70.8% 70.8% 70.8% 70.8%

8.9% 8.9% 8.9% 8.9% 8.9% 8.9%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.1% 75.1% 75.1% 75.1% 75.1% 75.1%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.8% 20.8% 20.8% 20.8% 20.8% 20.8%

70.4% 70.4% 70.4% 70.4% 70.4% 70.4%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2026 2027 2028 2029 2030 2031

77.19 78.56 79.96 81.38 82.82 84.29

436 436 436 436 436 436

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

0.0001 0.0001 0.0002 0.0002 0.0002 0.0002

300.20 305.53 310.95 316.47 322.08 327.80

639 639 639 639 639 639

0.000012 0.000012 0.000012 0.000013 0.000013 0.000013

0.008 0.008 0.008 0.008 0.008 0.008

0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

0.0040 0.0040 0.0041 0.0042 0.0043 0.0043

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

643.28 654.70 666.32 678.15 690.18 702.43

866 866 866 866 866 866

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.015 0.015 0.015 0.016 0.016 0.016

0.0032 0.0033 0.0034 0.0034 0.0035 0.0035

0.0077 0.0078 0.0080 0.0081 0.0082 0.0084

0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

1,458.11 1,483.99 1,510.32 1,537.13 1,564.41 1,592.17

1,075 1,075 1,075 1,075 1,075 1,075

0.000029 0.000030 0.000030 0.000031 0.000031 0.000032

0.031 0.032 0.032 0.033 0.034 0.034

0.0068 0.0070 0.0071 0.0072 0.0073 0.0075

0.0162 0.0165 0.0168 0.0171 0.0174 0.0177

0.0020 0.0021 0.0021 0.0021 0.0022 0.0022

2,573.13 2,618.80 2,665.28 2,712.58 2,760.72 2,809.71

1,457 1,457 1,457 1,457 1,457 1,457

0.000034 0.000035 0.000036 0.000036 0.000037 0.0000370.050 0.051 0.052 0.053 0.054 0.055

0.0109 0.0111 0.0113 0.0115 0.0117 0.0119

0.0258 0.0263 0.0268 0.0272 0.0277 0.0282

0.0032 0.0033 0.0033 0.0034 0.0035 0.0035

3,430.84 3,491.73 3,553.71 3,616.77 3,680.96 3,746.28

1,808 1,808 1,808 1,808 1,808 1,808

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.062 0.063 0.064 0.065 0.067 0.068

0.0135 0.0138 0.0140 0.0143 0.0145 0.0148

0.0321 0.0326 0.0332 0.0338 0.0344 0.0350

0.0040 0.0041 0.0042 0.0042 0.0043 0.0044

- - - - - - 2,655 2,655 2,655 2,655 2,655 2,655

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,573.13 2,618.80 2,665.28 2,712.58 2,760.72 2,809.71

4,216 4,216 4,216 4,216 4,216 4,216

0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

0.043 0.044 0.045 0.046 0.047 0.047

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

0.0265 0.0270 0.0274 0.0279 0.0284 0.0289

0.0033 0.0034 0.0034 0.0035 0.0036 0.0036

- - - - - - 5,228 5,228 5,228 5,228 5,228 5,228

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -10,292.53 10,475.20 10,661.12 10,850.32 11,042.88 11,238.85

7,091 7,091 7,091 7,091 7,091 7,091

0.000021 0.000021 0.000021 0.000022 0.000022 0.000022

0.146 0.149 0.151 0.154 0.157 0.159

0.0165 0.0168 0.0171 0.0174 0.0178 0.0181

0.0891 0.0907 0.0923 0.0939 0.0956 0.0973

0.0111 0.0113 0.0115 0.0117 0.0119 0.0122

- - - - - - 8,802 8,802 8,802 8,802 8,802 8,802

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 10,398 10,398 10,398 10,398 10,398 10,398

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

51.46 52.38 53.31 54.25 55.21 56.19

573 573 573 573 573 573

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0005 0.0005 0.0005

0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

205.85 209.50 213.22 217.01 220.86 224.78

964 964 964 964 964 964

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0.007 0.007 0.007 0.007 0.007 0.007

0.0014 0.0015 0.0015 0.0015 0.0016 0.0016

0.0034 0.0035 0.0035 0.0036 0.0037 0.00370.0004 0.0004 0.0004 0.0005 0.0005 0.0005

308.78 314.26 319.83 325.51 331.29 337.17

1,307 1,307 1,307 1,307 1,307 1,307

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0.009 0.009 0.009 0.009 0.010 0.010

0.0020 0.0020 0.0020 0.0021 0.0021 0.0021

0.0046 0.0047 0.0048 0.0049 0.0050 0.0051

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

900.60 916.58 932.85 949.40 966.25 983.40

1,917 1,917 1,917 1,917 1,917 1,917

0.000012 0.000012 0.000012 0.000013 0.000013 0.000013

0.023 0.023 0.024 0.024 0.025 0.025

0.0050 0.0051 0.0052 0.0053 0.0054 0.0055

0.0119 0.0121 0.0123 0.0125 0.0128 0.0130

0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

3,859.70 3,928.20 3,997.92 4,068.87 4,141.08 4,214.57

2,599 2,599 2,599 2,599 2,599 2,599

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.089 0.091 0.092 0.094 0.096 0.097

0.0195 0.0198 0.0202 0.0205 0.0209 0.0213

0.0461 0.0469 0.0477 0.0486 0.0495 0.0503

0.0058 0.0059 0.0060 0.0061 0.0062 0.0063

4,631.64 4,713.84 4,797.50 4,882.64 4,969.30 5,057.48

3,224 3,224 3,224 3,224 3,224 3,224

0.000031 0.000031 0.000032 0.000033 0.000033 0.000034

0.100 0.101 0.103 0.105 0.107 0.109

0.0217 0.0221 0.0225 0.0229 0.0233 0.0237

0.0515 0.0524 0.0533 0.0543 0.0552 0.0562

0.0064 0.0065 0.0067 0.0068 0.0069 0.0070

7,719.40 7,856.40 7,995.84 8,137.74 8,282.16 8,429.14

4,370 4,370 4,370 4,370 4,370 4,370

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.150 0.153 0.155 0.158 0.161 0.1640.0327 0.0333 0.0339 0.0345 0.0351 0.0358

0.0775 0.0789 0.0803 0.0817 0.0832 0.0846

0.0097 0.0099 0.0100 0.0102 0.0104 0.0106

30,362.95 30,901.85 31,450.29 32,008.45 32,576.49 33,154.60

5,423 5,423 5,423 5,423 5,423 5,423

0.000101 0.000103 0.000105 0.000107 0.000109 0.000111

0.549 0.559 0.568 0.579 0.589 0.599

0.1199 0.1220 0.1242 0.1264 0.1286 0.1309

0.2837 0.2888 0.2939 0.2991 0.3044 0.3098

0.0355 0.0361 0.0367 0.0374 0.0381 0.0387

65,186.00 66,342.95 67,520.40 68,718.70 69,938.24 71,179.38

7,954 7,954 7,954 7,954 7,954 7,954

0.000130 0.000133 0.000135 0.000137 0.000140 0.000142

1.037 1.055 1.074 1.093 1.113 1.132

0.2265 0.2305 0.2346 0.2388 0.2430 0.2473

0.5361 0.5456 0.5553 0.5652 0.5752 0.5854

0.0670 0.0682 0.0694 0.0706 0.0719 0.0732

102,925.27 104,752.03 106,611.15 108,503.21 110,428.79 112,388.49

12,649 12,649 12,649 12,649 12,649 12,649

0.000137 0.000140 0.000142 0.000145 0.000147 0.000150

1.736 1.767 1.798 1.830 1.862 1.895

0.1968 0.2003 0.2038 0.2074 0.2111 0.2149

1.0595 1.0783 1.0974 1.1169 1.1367 1.1569

0.1324 0.1348 0.1372 0.1396 0.1421 0.1446

137,233.69 139,669.37 142,148.20 144,670.95 147,238.39 149,851.32

15,695 15,695 15,695 15,695 15,695 15,695

0.000137 0.000140 0.000142 0.000145 0.000147 0.000150

2.154 2.192 2.231 2.271 2.311 2.352

0.2442 0.2485 0.2529 0.2574 0.2620 0.2666

1.3146 1.3379 1.3617 1.3858 1.4104 1.4355

0.1643 0.1672 0.1702 0.1732 0.1763 0.1794

205,850.54 209,504.06 213,222.31 217,006.43 220,857.59 224,776.97

21,273 21,273 21,273 21,273 21,273 21,2730.000137 0.000140 0.000142 0.000145 0.000147 0.000150

2.919 2.971 3.024 3.078 3.132 3.188

0.3309 0.3368 0.3428 0.3489 0.3551 0.3614

1.7818 1.8134 1.8456 1.8784 1.9117 1.9456

0.2227 0.2267 0.2307 0.2348 0.2390 0.2432

343,084.23 349,173.43 355,370.51 361,677.38 368,095.98 374,628.29

26,396 26,396 26,396 26,396 26,396 26,396

0.000172 0.000175 0.000178 0.000181 0.000184 0.000187

4.528 4.608 4.690 4.773 4.858 4.944

0.5133 0.5224 0.5317 0.5411 0.5507 0.5605

2.7636 2.8127 2.8626 2.9134 2.9651 3.0177

0.3455 0.3516 0.3578 0.3642 0.3706 0.3772

428,855.29 436,466.79 444,213.14 452,096.73 460,119.98 468,285.36

31,204 31,204 31,204 31,204 31,204 31,204

0.000172 0.000175 0.000178 0.000181 0.000184 0.000187

5.353 5.448 5.545 5.643 5.743 5.845

0.6068 0.6176 0.6285 0.6397 0.6511 0.6626

3.2671 3.3251 3.3841 3.4441 3.5053 3.5675

0.4084 0.4156 0.4230 0.4305 0.4382 0.4459

51.46 52.38 53.31 54.25 55.21 56.19

653 653 653 653 653 653

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0011 0.0012 0.0012 0.0012 0.0012 0.0013

0.0001 0.0001 0.0001 0.0002 0.0002 0.0002

128.66 130.94 133.26 135.63 138.04 140.49

958 958 958 958 958 958

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.005 0.005 0.005 0.005 0.005 0.005

0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

0.0025 0.0026 0.0026 0.0027 0.0027 0.0028

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003321.64 327.35 333.16 339.07 345.09 351.21

1,298 1,298 1,298 1,298 1,298 1,298

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.011 0.011 0.012 0.012 0.012 0.012

0.0025 0.0025 0.0026 0.0026 0.0027 0.0027

0.0057 0.0058 0.0059 0.0060 0.0061 0.0062

0.0007 0.0007 0.0007 0.0008 0.0008 0.0008

686.17 698.35 710.74 723.35 736.19 749.26

1,611 1,611 1,611 1,611 1,611 1,611

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.022 0.022 0.023 0.023 0.024 0.024

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

0.0113 0.0115 0.0118 0.0120 0.0122 0.0124

0.0014 0.0014 0.0015 0.0015 0.0015 0.0015

3,216.41 3,273.50 3,331.60 3,390.73 3,450.90 3,512.14

2,183 2,183 2,183 2,183 2,183 2,183

0.000043 0.000044 0.000044 0.000045 0.000046 0.000047

0.094 0.095 0.097 0.099 0.100 0.102

0.0208 0.0212 0.0216 0.0220 0.0224 0.0228

0.0480 0.0489 0.0498 0.0507 0.0516 0.0525

0.0060 0.0061 0.0062 0.0063 0.0064 0.0066

4,288.55 4,364.67 4,442.13 4,520.97 4,601.20 4,682.85

2,709 2,709 2,709 2,709 2,709 2,709

0.000043 0.000044 0.000044 0.000045 0.000046 0.000047

0.116 0.118 0.120 0.122 0.125 0.127

0.0259 0.0263 0.0268 0.0273 0.0278 0.0282

0.0596 0.0607 0.0618 0.0628 0.0640 0.0651

0.0075 0.0076 0.0077 0.0079 0.0080 0.0081

- - - - - - 3,980 3,980 3,980 3,980 3,980 3,980

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,430.84 3,491.73 3,553.71 3,616.77 3,680.96 3,746.28

4,550 4,550 4,550 4,550 4,550 4,550

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0.062 0.064 0.065 0.066 0.067 0.068

0.0070 0.0071 0.0072 0.0074 0.0075 0.0076

0.0382 0.0389 0.0395 0.0403 0.0410 0.0417

0.0048 0.0049 0.0049 0.0050 0.0051 0.0052

- - - - - - 5,641 5,641 5,641 5,641 5,641 5,641

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

12,865.66 13,094.00 13,326.39 13,562.90 13,803.60 14,048.56

7,652 7,652 7,652 7,652 7,652 7,652

0.000026 0.000026 0.000027 0.000027 0.000028 0.000028

0.197 0.200 0.204 0.208 0.211 0.215

0.0221 0.0224 0.0228 0.0233 0.0237 0.0241

0.1204 0.1225 0.1247 0.1269 0.1292 0.1315

0.0151 0.0153 0.0156 0.0159 0.0161 0.0164

- - - - - - 9,498 9,498 9,498 9,498 9,498 9,498

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,220 11,220 11,220 11,220 11,220 11,220

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

25.73 26.19 26.65 27.13 27.61 28.10

859 859 859 859 859 859

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.001 0.002 0.002 0.002 0.002 0.002

0.0003 0.0003 0.0003 0.0003 0.0004 0.0004

0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

102.93 104.75 106.61 108.50 110.43 112.39

1,445 1,445 1,445 1,445 1,445 1,445

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.005 0.005 0.005 0.005 0.005 0.005

0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

0.0025 0.0026 0.0026 0.0027 0.0027 0.0028

0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

154.39 157.13 159.92 162.75 165.64 168.58

1,959 1,959 1,959 1,959 1,959 1,959

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.007 0.007 0.007 0.007 0.007 0.007

0.0015 0.0015 0.0016 0.0016 0.0016 0.0016

0.0034 0.0035 0.0036 0.0036 0.0037 0.0038

0.0004 0.0004 0.0004 0.0005 0.0005 0.0005

385.97 392.82 399.79 406.89 414.11 421.46

2,873 2,873 2,873 2,873 2,873 2,873

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.015 0.015 0.015 0.016 0.016 0.016

0.0033 0.0034 0.0034 0.0035 0.0035 0.0036

0.0076 0.0077 0.0079 0.0080 0.0081 0.0083

0.0009 0.0010 0.0010 0.0010 0.0010 0.0010

2,122.83 2,160.51 2,198.86 2,237.88 2,277.59 2,318.013,894 3,894 3,894 3,894 3,894 3,894

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.073 0.075 0.076 0.077 0.079 0.080

0.0164 0.0167 0.0169 0.0173 0.0176 0.0179

0.0377 0.0384 0.0391 0.0398 0.0405 0.0412

0.0047 0.0048 0.0049 0.0050 0.0051 0.0051

2,830.44 2,880.68 2,931.81 2,983.84 3,036.79 3,090.68

4,832 4,832 4,832 4,832 4,832 4,832

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.091 0.093 0.094 0.096 0.098 0.100

0.0203 0.0207 0.0210 0.0214 0.0218 0.0222

0.0468 0.0476 0.0485 0.0493 0.0502 0.0511

0.0058 0.0060 0.0061 0.0062 0.0063 0.0064

7,333.43 7,463.58 7,596.04 7,730.85 7,868.05 8,007.68

6,550 6,550 6,550 6,550 6,550 6,550

0.000033 0.000033 0.000034 0.000034 0.000035 0.000036

0.213 0.217 0.221 0.225 0.229 0.233

0.0475 0.0484 0.0492 0.0501 0.0510 0.0519

0.1096 0.1115 0.1135 0.1155 0.1175 0.1196

0.0137 0.0139 0.0142 0.0144 0.0147 0.0150

30,877.58 31,425.61 31,983.35 32,550.96 33,128.64 33,716.55

8,127 8,127 8,127 8,127 8,127 8,127

0.000103 0.000105 0.000107 0.000109 0.000110 0.000112

0.836 0.851 0.866 0.882 0.897 0.913

0.1863 0.1896 0.1929 0.1963 0.1998 0.2034

0.4293 0.4369 0.4446 0.4525 0.4605 0.4687

0.0537 0.0546 0.0556 0.0566 0.0576 0.0586

128,656.59 130,940.04 133,263.94 135,629.02 138,035.99 140,485.61

11,921 11,921 11,921 11,921 11,921 11,921

0.000257 0.000262 0.000267 0.000271 0.000276 0.000281

3.067 3.122 3.177 3.234 3.291 3.349

0.6830 0.6951 0.7075 0.7200 0.7328 0.7458

1.5741 1.6021 1.6305 1.6594 1.6889 1.7189

0.1968 0.2003 0.2038 0.2074 0.2111 0.2149227,722.16 231,763.86 235,877.18 240,063.36 244,323.71 248,659.53

13,649 13,649 13,649 13,649 13,649 13,649

0.000304 0.000309 0.000315 0.000320 0.000326 0.000332

4.144 4.218 4.293 4.369 4.446 4.525

0.4643 0.4725 0.4809 0.4894 0.4981 0.5070

2.5343 2.5793 2.6251 2.6716 2.7191 2.7673

0.3168 0.3224 0.3281 0.3340 0.3399 0.3459

548,934.77 558,677.49 568,592.82 578,683.81 588,953.57 599,405.27

16,936 16,936 16,936 16,936 16,936 16,936

0.000549 0.000559 0.000569 0.000579 0.000589 0.000599

9.297 9.462 9.630 9.800 9.974 10.151

1.0415 1.0600 1.0788 1.0980 1.1174 1.1373

5.6851 5.7860 5.8887 5.9932 6.0996 6.2078

0.7106 0.7233 0.7361 0.7492 0.7624 0.7760

1,003,521.38 1,021,332.29 1,039,458.75 1,057,906.34 1,076,680.75 1,095,787.75 1,003,521.38 1,021,332.29 1,039,458.75 1,057,906.34 1,076,680.75 1,095,787.75

22,955 22,955 22,955 22,955 22,955 22,955

0.000669 0.000681 0.000693 0.000705 0.000718 0.000731

15.357 15.630 15.907 16.189 16.477 16.769

1.7205 1.7510 1.7821 1.8137 1.8459 1.8787

9.3912 9.5579 9.7275 9.9002 10.0759 10.2547

1.1739 1.1947 1.2159 1.2375 1.2595 1.2818

1,972,734.34 2,007,747.23 2,043,380.44 2,079,644.94 2,116,551.90 2,154,112.67

28,482 28,482 28,482 28,482 28,482 28,482

0.000986 0.001004 0.001022 0.001040 0.001058 0.001077

28.094 28.593 29.100 29.617 30.142 30.677

3.1474 3.2033 3.2601 3.3180 3.3769 3.4368

17.1803 17.4852 17.7955 18.1113 18.4328 18.7599

2.1475 2.1856 2.2244 2.2639 2.3041 2.3450

2,787,559.39 2,837,034.13 2,887,385.40 2,938,628.72 2,990,779.86 3,043,854.87

33,671 33,671 33,671 33,671 33,671 33,671

0.001115 0.001135 0.001155 0.001175 0.001196 0.001218

37.544 38.210 38.889 39.579 40.281 40.9964.2061 4.2808 4.3568 4.4341 4.5128 4.5929

22.9593 23.3668 23.7815 24.2035 24.6331 25.0702

2.8699 2.9208 2.9727 3.0254 3.0791 3.1338

643.28 654.70 666.32 678.15 690.18 702.43

1,853 1,853 1,853 1,853 1,853 1,853

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.016 0.016 0.016 0.017 0.017 0.017

0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

0.0100 0.0102 0.0104 0.0106 0.0107 0.0109

0.0013 0.0013 0.0013 0.0013 0.0013 0.0014

857.71 872.93 888.43 904.19 920.24 936.57

2,299 2,299 2,299 2,299 2,299 2,299

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.020 0.020 0.020 0.021 0.021 0.022

0.0018 0.0018 0.0019 0.0019 0.0019 0.0020

0.0124 0.0127 0.0129 0.0131 0.0133 0.0136

0.0016 0.0016 0.0016 0.0016 0.0017 0.0017

- - - - - - 3,377 3,377 3,377 3,377 3,377 3,377

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

428.86 436.47 444.21 452.10 460.12 468.29

4,570 4,570 4,570 4,570 4,570 4,570

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.008 0.008 0.008 0.008 0.008 0.009

0.0007 0.0007 0.0007 0.0008 0.0008 0.0008

0.0049 0.0050 0.0051 0.0052 0.0053 0.0054

0.0006 0.0006 0.0006 0.0007 0.0007 0.0007

- - - - - - 5,667 5,667 5,667 5,667 5,667 5,667

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,573.13 2,618.80 2,665.28 2,712.58 2,760.72 2,809.71

7,686 7,686 7,686 7,686 7,686 7,686

0.000005 0.000005 0.000005 0.000005 0.000006 0.000006

0.040 0.040 0.041 0.042 0.042 0.043

0.0036 0.0037 0.0037 0.0038 0.0039 0.0039

0.0249 0.0254 0.0258 0.0263 0.0268 0.0272

0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

- - - - - - 9,541 9,541 9,541 9,541 9,541 9,541

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,271 11,271 11,271 11,271 11,271 11,271

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

385.97 392.82 399.79 406.89 414.11 421.46

5,560 5,560 5,560 5,560 5,560 5,560

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.010 0.010 0.010 0.010 0.010 0.010

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

0.0060 0.0061 0.0062 0.0063 0.0065 0.0066

0.0008 0.0008 0.0008 0.0008 0.0008 0.00081,029.25 1,047.52 1,066.11 1,085.03 1,104.29 1,123.88

6,899 6,899 6,899 6,899 6,899 6,899

0.000003 0.000003 0.000004 0.000004 0.000004 0.000004

0.024 0.024 0.025 0.025 0.025 0.026

0.0021 0.0022 0.0022 0.0023 0.0023 0.0023

0.0149 0.0152 0.0155 0.0157 0.0160 0.0163

0.0019 0.0019 0.0019 0.0020 0.0020 0.0020

4,288.55 4,364.67 4,442.13 4,520.97 4,601.20 4,682.85

10,120 10,120 10,120 10,120 10,120 10,120

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.087 0.088 0.090 0.092 0.093 0.095

0.0079 0.0080 0.0082 0.0083 0.0085 0.0086

0.0547 0.0557 0.0567 0.0577 0.0587 0.0597

0.0068 0.0070 0.0071 0.0072 0.0073 0.0075

6,432.83 6,547.00 6,663.20 6,781.45 6,901.80 7,024.28

13,716 13,716 13,716 13,716 13,716 13,716

0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

0.118 0.120 0.122 0.124 0.126 0.128

0.0107 0.0109 0.0111 0.0113 0.0115 0.0117

0.0742 0.0755 0.0768 0.0782 0.0796 0.0810

0.0093 0.0094 0.0096 0.0098 0.0099 0.0101

17,154.21 17,458.67 17,768.53 18,083.87 18,404.80 18,731.41

17,019 17,019 17,019 17,019 17,019 17,019

0.000017 0.000017 0.000018 0.000018 0.000018 0.000019

0.292 0.297 0.302 0.308 0.313 0.319

0.0265 0.0270 0.0275 0.0279 0.0284 0.0289

0.1840 0.1873 0.1906 0.1940 0.1975 0.2010

0.0230 0.0234 0.0238 0.0243 0.0247 0.0251

82,340.22 83,801.62 85,288.92 86,802.57 88,343.04 89,910.79

23,068 23,068 23,068 23,068 23,068 23,068

0.000055 0.000056 0.000057 0.000058 0.000059 0.000060

1.266 1.289 1.312 1.335 1.359 1.383

0.1150 0.1170 0.1191 0.1212 0.1233 0.1255

0.7983 0.8124 0.8269 0.8415 0.8565 0.87170.0998 0.1016 0.1034 0.1052 0.1071 0.1090

192,127.17 195,537.12 199,007.49 202,539.33 206,133.75 209,791.84

28,623 28,623 28,623 28,623 28,623 28,623

0.000096 0.000098 0.000100 0.000101 0.000103 0.000105

2.750 2.798 2.848 2.899 2.950 3.002

0.2496 0.2540 0.2586 0.2631 0.2678 0.2726

1.7334 1.7642 1.7955 1.8273 1.8598 1.8928

0.2167 0.2205 0.2244 0.2284 0.2325 0.2366

325,930.02 331,714.76 337,601.99 343,593.51 349,691.18 355,896.88

33,837 33,837 33,837 33,837 33,837 33,837

0.000130 0.000133 0.000135 0.000137 0.000140 0.000142

4.411 4.490 4.569 4.650 4.733 4.817

0.4005 0.4076 0.4148 0.4222 0.4297 0.4373

2.7810 2.8304 2.8806 2.9317 2.9838 3.0367

0.3476 0.3538 0.3601 0.3665 0.3730 0.3796

8,724,666 8,879,515 9,037,108 9,197,492 9,360,718 9,526,835

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0041 0.0041 0.0042 0.0043 0.0044 0.0044

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0003 0.0003 0.0003 0.0003 0.0003 0.0004

0.36 0.36 0.37 0.38 0.38 0.39

18.65 18.99 19.32 19.67 20.01 20.37

0.51 0.52 0.53 0.54 0.55 0.56

98.75 100.50 102.28 104.10 105.94 107.82

0.08 0.08 0.09 0.09 0.09 0.09

8.96 9.12 9.28 9.44 9.61 9.78

0.06 0.06 0.06 0.06 0.06 0.06

2.32 2.36 2.40 2.45 2.49 2.53

0.08 0.09 0.09 0.09 0.09 0.09

11.54 11.74 11.95 12.16 12.38 12.60

0.01 0.01 0.01 0.01 0.01 0.01

0.81 0.83 0.84 0.86 0.87 0.890.20 0.21 0.21 0.21 0.22 0.22

11.20 11.40 11.60 11.81 12.02 12.23

0.29 0.29 0.30 0.30 0.31 0.31

59.96 61.03 62.11 63.21 64.33 65.48

0.05 0.05 0.05 0.06 0.06 0.06

5.65 5.75 5.85 5.95 6.06 6.17

0.03 0.03 0.03 0.03 0.03 0.03

1.40 1.43 1.45 1.48 1.50 1.53

0.04 0.04 0.04 0.04 0.04 0.04

7.50 7.63 7.76 7.90 8.04 8.18

0.01 0.01 0.01 0.01 0.01 0.01

0.71 0.72 0.73 0.74 0.76 0.77

0.01 0.01 0.01 0.01 0.01 0.01

127.31 129.57 131.87 134.21 136.59 139.01

2026 2027 2028 2029 2030 2031

14.82 15.09 15.36 15.63 15.91 16.19

77.35 78.73 80.12 81.54 82.99 84.46

9.67 9.84 10.02 10.19 10.37 10.56

21,776 $ 21,776

$ 21,776

$ 21,776

$ 21,776

$ 21,776

$

14.59 $ 14.59

$ 14.59

$ 14.59

$ 14.59

$ 14.59

$

8,724.67 8,879.52 9,037.11 9,197.49 9,360.72 9,526.83

21,348.42 21,727.32 22,112.93 22,505.38 22,904.77 23,311.25

1,331,175.40 1,354,801.64 1,378,846.47 1,403,317.28 1,428,221.62 1,453,567.14

24,989.40 25,432.92 25,884.30 26,343.68 26,811.19 27,286.99

6,712,961.93 6,832,106.30 6,953,361.55 7,076,765.00 7,202,354.65 7,330,169.14

4,502.98 4,582.90 4,664.24 4,747.02 4,831.26 4,917.00

629,688.22 640,864.19 652,238.15 663,813.62 675,594.16 687,583.40

20.3% 20.3% 20.3% 20.3% 20.3% 20.3%

70.8% 70.8% 70.8% 70.8% 70.8% 70.8%

8.9% 8.9% 8.9% 8.9% 8.9% 8.9%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.1% 75.1% 75.1% 75.1% 75.1% 75.1%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.8% 20.8% 20.8% 20.8% 20.8% 20.8%

70.4% 70.4% 70.4% 70.4% 70.4% 70.4%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%2032 2033 2034 2035 2036 2037

85.79 87.31 88.86 90.44 92.04 93.67

436 436 436 436 436 436

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.002 0.003 0.003 0.003 0.003 0.003

0.0005 0.0006 0.0006 0.0006 0.0006 0.0006

0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

333.62 339.54 345.56 351.69 357.93 364.28

639 639 639 639 639 639

0.000013 0.000014 0.000014 0.000014 0.000014 0.000015

0.009 0.009 0.009 0.009 0.009 0.009

0.0019 0.0019 0.0019 0.0020 0.0020 0.0020

0.0044 0.0045 0.0046 0.0046 0.0047 0.0048

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

714.89 727.58 740.49 753.63 767.00 780.61

866 866 866 866 866 866

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.017 0.017 0.017 0.017 0.018 0.018

0.0036 0.0037 0.0037 0.0038 0.0039 0.0039

0.0085 0.0087 0.0088 0.0090 0.0092 0.0093

0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

1,620.42 1,649.18 1,678.44 1,708.23 1,738.54 1,769.38

1,075 1,075 1,075 1,075 1,075 1,075

0.000032 0.000033 0.000034 0.000034 0.000035 0.000035

0.035 0.035 0.036 0.037 0.037 0.038

0.0076 0.0077 0.0079 0.0080 0.0082 0.0083

0.0180 0.0183 0.0187 0.0190 0.0193 0.0197

0.0023 0.0023 0.0023 0.0024 0.0024 0.0025

2,859.57 2,910.32 2,961.96 3,014.52 3,068.00 3,122.44

1,457 1,457 1,457 1,457 1,457 1,457

0.000038 0.000039 0.000039 0.000040 0.000041 0.0000420.056 0.057 0.058 0.059 0.060 0.061

0.0121 0.0123 0.0126 0.0128 0.0130 0.0132

0.0287 0.0292 0.0297 0.0303 0.0308 0.0314

0.0036 0.0037 0.0037 0.0038 0.0039 0.0039

3,812.76 3,880.42 3,949.28 4,019.35 4,090.67 4,163.25

1,808 1,808 1,808 1,808 1,808 1,808

0.000038 0.000039 0.000039 0.000040 0.000041 0.000042

0.069 0.070 0.071 0.073 0.074 0.075

0.0151 0.0153 0.0156 0.0159 0.0162 0.0164

0.0356 0.0363 0.0369 0.0376 0.0382 0.0389

0.0045 0.0045 0.0046 0.0047 0.0048 0.0049

- - - - - - 2,655 2,655 2,655 2,655 2,655 2,655

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,859.57 2,910.32 2,961.96 3,014.52 3,068.00 3,122.44

4,216 4,216 4,216 4,216 4,216 4,216

0.000011 0.000012 0.000012 0.000012 0.000012 0.000012

0.048 0.049 0.050 0.051 0.052 0.053

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0294 0.0300 0.0305 0.0310 0.0316 0.0321

0.0037 0.0037 0.0038 0.0039 0.0039 0.0040

- - - - - - 5,228 5,228 5,228 5,228 5,228 5,228

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -11,438.29 11,641.26 11,847.83 12,058.06 12,272.01 12,489.75

7,091 7,091 7,091 7,091 7,091 7,091

0.000023 0.000023 0.000024 0.000024 0.000025 0.000025

0.162 0.165 0.168 0.171 0.174 0.177

0.0184 0.0187 0.0190 0.0194 0.0197 0.0201

0.0990 0.1008 0.1026 0.1044 0.1062 0.1081

0.0124 0.0126 0.0128 0.0130 0.0133 0.0135

- - - - - - 8,802 8,802 8,802 8,802 8,802 8,802

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 10,398 10,398 10,398 10,398 10,398 10,398

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

57.19 58.21 59.24 60.29 61.36 62.45

573 573 573 573 573 573

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.002 0.002 0.002 0.002 0.002

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

0.0011 0.0012 0.0012 0.0012 0.0012 0.0012

0.0001 0.0001 0.0001 0.0001 0.0002 0.0002

228.77 232.83 236.96 241.16 245.44 249.80

964 964 964 964 964 964

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.007 0.007 0.008 0.008 0.008 0.008

0.0016 0.0016 0.0017 0.0017 0.0017 0.0018

0.0038 0.0039 0.0039 0.0040 0.0041 0.00420.0005 0.0005 0.0005 0.0005 0.0005 0.0005

343.15 349.24 355.43 361.74 368.16 374.69

1,307 1,307 1,307 1,307 1,307 1,307

0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

0.010 0.010 0.010 0.011 0.011 0.011

0.0022 0.0022 0.0023 0.0023 0.0023 0.0024

0.0052 0.0052 0.0053 0.0054 0.0055 0.0056

0.0006 0.0007 0.0007 0.0007 0.0007 0.0007

1,000.85 1,018.61 1,036.69 1,055.08 1,073.80 1,092.85

1,917 1,917 1,917 1,917 1,917 1,917

0.000013 0.000014 0.000014 0.000014 0.000014 0.000015

0.026 0.026 0.027 0.027 0.027 0.028

0.0056 0.0057 0.0058 0.0059 0.0060 0.0061

0.0132 0.0135 0.0137 0.0139 0.0142 0.0144

0.0017 0.0017 0.0017 0.0017 0.0018 0.0018

4,289.36 4,365.47 4,442.94 4,521.77 4,602.00 4,683.66

2,599 2,599 2,599 2,599 2,599 2,599

0.000038 0.000039 0.000039 0.000040 0.000041 0.000042

0.099 0.101 0.103 0.104 0.106 0.108

0.0216 0.0220 0.0224 0.0228 0.0232 0.0236

0.0512 0.0521 0.0531 0.0540 0.0550 0.0559

0.0064 0.0065 0.0066 0.0067 0.0069 0.0070

5,147.23 5,238.57 5,331.52 5,426.13 5,522.41 5,620.39

3,224 3,224 3,224 3,224 3,224 3,224

0.000034 0.000035 0.000036 0.000036 0.000037 0.000037

0.111 0.113 0.115 0.117 0.119 0.121

0.0242 0.0246 0.0250 0.0255 0.0259 0.0264

0.0572 0.0582 0.0592 0.0603 0.0614 0.0625

0.0072 0.0073 0.0074 0.0075 0.0077 0.0078

8,578.72 8,730.95 8,885.87 9,043.55 9,204.01 9,367.31

4,370 4,370 4,370 4,370 4,370 4,370

0.000038 0.000039 0.000039 0.000040 0.000041 0.000042

0.167 0.170 0.173 0.176 0.179 0.1820.0364 0.0370 0.0377 0.0384 0.0390 0.0397

0.0861 0.0877 0.0892 0.0908 0.0924 0.0941

0.0108 0.0110 0.0112 0.0114 0.0116 0.0118

33,742.95 34,341.73 34,951.11 35,571.28 36,202.44 36,844.77

5,423 5,423 5,423 5,423 5,423 5,423

0.000112 0.000114 0.000117 0.000119 0.000121 0.000123

0.610 0.621 0.632 0.643 0.654 0.666

0.1332 0.1356 0.1380 0.1404 0.1429 0.1455

0.3153 0.3209 0.3266 0.3324 0.3383 0.3443

0.0394 0.0401 0.0408 0.0416 0.0423 0.0430

72,442.50 73,728.00 75,036.27 76,367.72 77,722.74 79,101.77

7,954 7,954 7,954 7,954 7,954 7,954

0.000145 0.000147 0.000150 0.000153 0.000155 0.000158

1.152 1.173 1.194 1.215 1.236 1.258

0.2517 0.2562 0.2607 0.2654 0.2701 0.2749

0.5958 0.6064 0.6171 0.6281 0.6392 0.6506

0.0745 0.0758 0.0771 0.0785 0.0799 0.0813

114,382.90 116,412.63 118,478.32 120,580.60 122,720.12 124,897.53

12,649 12,649 12,649 12,649 12,649 12,649

0.000153 0.000155 0.000158 0.000161 0.000164 0.000167

1.929 1.963 1.998 2.034 2.070 2.106

0.2187 0.2226 0.2265 0.2305 0.2346 0.2388

1.1774 1.1983 1.2196 1.2412 1.2632 1.2856

0.1472 0.1498 0.1524 0.1552 0.1579 0.1607

152,510.53 155,216.84 157,971.10 160,774.14 163,626.83 166,530.04

15,695 15,695 15,695 15,695 15,695 15,695

0.000153 0.000155 0.000158 0.000161 0.000164 0.000167

2.394 2.436 2.479 2.523 2.568 2.614

0.2713 0.2762 0.2811 0.2861 0.2911 0.2963

1.4609 1.4869 1.5132 1.5401 1.5674 1.5952

0.1826 0.1859 0.1892 0.1925 0.1959 0.1994

228,765.79 232,825.26 236,956.65 241,161.21 245,440.24 249,795.06

21,273 21,273 21,273 21,273 21,273 21,2730.000153 0.000155 0.000158 0.000161 0.000164 0.000167

3.244 3.302 3.361 3.420 3.481 3.543

0.3678 0.3743 0.3810 0.3877 0.3946 0.4016

1.9802 2.0153 2.0511 2.0875 2.1245 2.1622

0.2475 0.2519 0.2564 0.2609 0.2656 0.2703

381,276.32 388,042.11 394,927.74 401,935.34 409,067.07 416,325.10

26,396 26,396 26,396 26,396 26,396 26,396

0.000191 0.000194 0.000197 0.000201 0.000205 0.000208

5.032 5.121 5.212 5.305 5.399 5.495

0.5704 0.5806 0.5909 0.6014 0.6120 0.6229

3.0713 3.1258 3.1812 3.2377 3.2951 3.3536

0.3839 0.3907 0.3977 0.4047 0.4119 0.4192

476,595.40 485,052.63 493,659.68 502,419.18 511,333.83 520,406.38

31,204 31,204 31,204 31,204 31,204 31,204

0.000191 0.000194 0.000197 0.000201 0.000205 0.000208

5.949 6.054 6.162 6.271 6.382 6.496

0.6744 0.6863 0.6985 0.7109 0.7235 0.7364

3.6308 3.6952 3.7608 3.8275 3.8954 3.9645

0.4538 0.4619 0.4701 0.4784 0.4869 0.4956

57.19 58.21 59.24 60.29 61.36 62.45

653 653 653 653 653 653

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.002 0.003 0.003 0.003 0.003 0.003

0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

0.0013 0.0013 0.0013 0.0013 0.0014 0.0014

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

142.98 145.52 148.10 150.73 153.40 156.12

958 958 958 958 958 958

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.005 0.006 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

0.0028 0.0029 0.0029 0.0030 0.0030 0.0031

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004357.45 363.79 370.24 376.81 383.50 390.30

1,298 1,298 1,298 1,298 1,298 1,298

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.012 0.013 0.013 0.013 0.013 0.014

0.0028 0.0028 0.0029 0.0029 0.0030 0.0030

0.0064 0.0065 0.0066 0.0067 0.0068 0.0069

0.0008 0.0008 0.0008 0.0008 0.0009 0.0009

762.55 776.08 789.86 803.87 818.13 832.65

1,611 1,611 1,611 1,611 1,611 1,611

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.025 0.025 0.025 0.026 0.026 0.027

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0126 0.0128 0.0131 0.0133 0.0135 0.0138

0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

3,574.47 3,637.89 3,702.45 3,768.14 3,835.00 3,903.05

2,183 2,183 2,183 2,183 2,183 2,183

0.000048 0.000049 0.000049 0.000050 0.000051 0.000052

0.104 0.106 0.108 0.110 0.112 0.114

0.0232 0.0236 0.0240 0.0244 0.0249 0.0253

0.0534 0.0543 0.0553 0.0563 0.0573 0.0583

0.0067 0.0068 0.0069 0.0070 0.0072 0.0073

4,765.95 4,850.53 4,936.60 5,024.19 5,113.34 5,204.06

2,709 2,709 2,709 2,709 2,709 2,709

0.000048 0.000049 0.000049 0.000050 0.000051 0.000052

0.129 0.131 0.134 0.136 0.139 0.141

0.0287 0.0293 0.0298 0.0303 0.0308 0.0314

0.0663 0.0674 0.0686 0.0698 0.0711 0.0723

0.0083 0.0084 0.0086 0.0087 0.0089 0.0090

- - - - - - 3,980 3,980 3,980 3,980 3,980 3,980

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

3,812.76 3,880.42 3,949.28 4,019.35 4,090.67 4,163.25

4,550 4,550 4,550 4,550 4,550 4,550

0.000015 0.000016 0.000016 0.000016 0.000016 0.000017

0.069 0.071 0.072 0.073 0.074 0.076

0.0078 0.0079 0.0081 0.0082 0.0083 0.0085

0.0424 0.0432 0.0440 0.0447 0.0455 0.0463

0.0053 0.0054 0.0055 0.0056 0.0057 0.0058

- - - - - - 5,641 5,641 5,641 5,641 5,641 5,641

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

14,297.86 14,551.58 14,809.79 15,072.58 15,340.01 15,612.19

7,652 7,652 7,652 7,652 7,652 7,652

0.000029 0.000029 0.000030 0.000030 0.000031 0.000031

0.219 0.223 0.227 0.231 0.235 0.239

0.0245 0.0249 0.0254 0.0258 0.0263 0.0268

0.1338 0.1362 0.1386 0.1411 0.1436 0.1461

0.0167 0.0170 0.0173 0.0176 0.0179 0.0183

- - - - - - 9,498 9,498 9,498 9,498 9,498 9,498

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,220 11,220 11,220 11,220 11,220 11,220

- - - - - -

- - - - - -- - - - - -

- - - - - -

- - - - - -

28.60 29.10 29.62 30.15 30.68 31.22

859 859 859 859 859 859

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.002 0.002 0.002 0.002 0.002 0.002

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.0008 0.0009 0.0009 0.0009 0.0009 0.0009

0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

114.38 116.41 118.48 120.58 122.72 124.90

1,445 1,445 1,445 1,445 1,445 1,445

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.006 0.006 0.006 0.006 0.006 0.006

0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

0.0028 0.0029 0.0029 0.0030 0.0030 0.0031

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

171.57 174.62 177.72 180.87 184.08 187.35

1,959 1,959 1,959 1,959 1,959 1,959

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.007 0.008 0.008 0.008 0.008 0.008

0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

0.0038 0.0039 0.0040 0.0040 0.0041 0.0042

0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

428.94 436.55 444.29 452.18 460.20 468.37

2,873 2,873 2,873 2,873 2,873 2,873

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.016 0.017 0.017 0.017 0.018 0.018

0.0037 0.0037 0.0038 0.0039 0.0039 0.0040

0.0084 0.0086 0.0087 0.0089 0.0090 0.0092

0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

2,359.15 2,401.01 2,443.62 2,486.97 2,531.10 2,576.013,894 3,894 3,894 3,894 3,894 3,894

0.000021 0.000021 0.000022 0.000022 0.000022 0.000023

0.082 0.083 0.085 0.086 0.088 0.089

0.0182 0.0185 0.0188 0.0192 0.0195 0.0199

0.0419 0.0427 0.0434 0.0442 0.0450 0.0458

0.0052 0.0053 0.0054 0.0055 0.0056 0.0057

3,145.53 3,201.35 3,258.15 3,315.97 3,374.80 3,434.68

4,832 4,832 4,832 4,832 4,832 4,832

0.000021 0.000021 0.000022 0.000022 0.000022 0.000023

0.101 0.103 0.105 0.107 0.109 0.111

0.0226 0.0230 0.0234 0.0238 0.0242 0.0246

0.0520 0.0529 0.0539 0.0548 0.0558 0.0568

0.0065 0.0066 0.0067 0.0069 0.0070 0.0071

8,149.78 8,294.40 8,441.58 8,591.37 8,743.81 8,898.95

6,550 6,550 6,550 6,550 6,550 6,550

0.000036 0.000037 0.000038 0.000038 0.000039 0.000040

0.237 0.241 0.246 0.250 0.255 0.259

0.0528 0.0538 0.0547 0.0557 0.0567 0.0577

0.1217 0.1239 0.1261 0.1283 0.1306 0.1329

0.0152 0.0155 0.0158 0.0160 0.0163 0.0166

34,314.87 34,923.79 35,543.50 36,174.18 36,816.04 37,469.26

8,127 8,127 8,127 8,127 8,127 8,127

0.000114 0.000116 0.000118 0.000121 0.000123 0.000125

0.930 0.946 0.963 0.980 0.997 1.015

0.2070 0.2107 0.2144 0.2182 0.2221 0.2260

0.4770 0.4855 0.4941 0.5029 0.5118 0.5209

0.0596 0.0607 0.0618 0.0629 0.0640 0.0651

142,978.62 145,515.79 148,097.90 150,725.75 153,400.15 156,121.91

11,921 11,921 11,921 11,921 11,921 11,921

0.000286 0.000291 0.000296 0.000301 0.000307 0.000312

3.409 3.469 3.531 3.594 3.657 3.722

0.7591 0.7725 0.7862 0.8002 0.8144 0.8288

1.7494 1.7804 1.8120 1.8442 1.8769 1.9102

0.2187 0.2226 0.2265 0.2305 0.2346 0.2388253,072.16 257,562.95 262,133.29 266,784.58 271,518.26 276,335.79

13,649 13,649 13,649 13,649 13,649 13,649

0.000337 0.000343 0.000350 0.000356 0.000362 0.000368

4.606 4.687 4.770 4.855 4.941 5.029

0.5160 0.5251 0.5344 0.5439 0.5536 0.5634

2.8164 2.8664 2.9173 2.9690 3.0217 3.0753

0.3521 0.3583 0.3647 0.3711 0.3777 0.3844

610,042.11 620,867.37 631,884.39 643,096.55 654,507.30 666,120.16

16,936 16,936 16,936 16,936 16,936 16,936

0.000610 0.000621 0.000632 0.000643 0.000655 0.000666

10.331 10.515 10.701 10.891 11.085 11.281

1.1575 1.1780 1.1989 1.2202 1.2418 1.2639

6.3180 6.4301 6.5442 6.6603 6.7785 6.8988

0.7897 0.8038 0.8180 0.8325 0.8473 0.8623

1,115,233.23 1,135,023.16 1,155,163.65 1,175,660.88 1,196,521.17 1,217,750.93 1,115,233.23 1,135,023.16 1,155,163.65 1,175,660.88 1,196,521.17 1,217,750.93

22,955 22,955 22,955 22,955 22,955 22,955

0.000743 0.000757 0.000770 0.000784 0.000798 0.000812

17.067 17.369 17.678 17.991 18.311 18.635

1.9120 1.9459 1.9805 2.0156 2.0514 2.0878

10.4367 10.6219 10.8103 11.0022 11.1974 11.3961

1.3046 1.3277 1.3513 1.3753 1.3997 1.4245

2,192,338.82 2,231,242.12 2,270,834.52 2,311,128.23 2,352,135.63 2,393,869.34

28,482 28,482 28,482 28,482 28,482 28,482

0.001096 0.001116 0.001135 0.001156 0.001176 0.001197

31.221 31.775 32.339 32.913 33.497 34.091

3.4978 3.5599 3.6230 3.6873 3.7527 3.8193

19.0928 19.4316 19.7764 20.1273 20.4844 20.8479

2.3866 2.4289 2.4720 2.5159 2.5606 2.6060

3,097,870.08 3,152,842.12 3,208,787.91 3,265,724.67 3,323,669.91 3,382,641.46

33,671 33,671 33,671 33,671 33,671 33,671

0.001239 0.001261 0.001284 0.001306 0.001329 0.001353

41.724 42.464 43.217 43.984 44.765 45.5594.6744 4.7573 4.8417 4.9276 5.0151 5.1040

25.5151 25.9679 26.4286 26.8976 27.3748 27.8606

3.1894 3.2460 3.3036 3.3622 3.4219 3.4826

714.89 727.58 740.49 753.63 767.00 780.61

1,853 1,853 1,853 1,853 1,853 1,853

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.018 0.018 0.018 0.019 0.019 0.019

0.0016 0.0016 0.0017 0.0017 0.0017 0.0018

0.0111 0.0113 0.0115 0.0117 0.0119 0.0122

0.0014 0.0014 0.0014 0.0015 0.0015 0.0015

953.19 970.11 987.32 1,004.84 1,022.67 1,040.81

2,299 2,299 2,299 2,299 2,299 2,299

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.022 0.022 0.023 0.023 0.024 0.024

0.0020 0.0020 0.0021 0.0021 0.0021 0.0022

0.0138 0.0141 0.0143 0.0146 0.0148 0.0151

0.0017 0.0018 0.0018 0.0018 0.0019 0.0019

- - - - - - 3,377 3,377 3,377 3,377 3,377 3,377

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

476.60 485.05 493.66 502.42 511.33 520.41

4,570 4,570 4,570 4,570 4,570 4,570

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.009 0.009 0.009 0.009 0.009 0.010

0.0008 0.0008 0.0008 0.0008 0.0008 0.0009

0.0055 0.0056 0.0057 0.0058 0.0059 0.0060

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

- - - - - - 5,667 5,667 5,667 5,667 5,667 5,667

- - - - - -- - - - - -

- - - - - -

- - - - - -

- - - - - -

2,859.57 2,910.32 2,961.96 3,014.52 3,068.00 3,122.44

7,686 7,686 7,686 7,686 7,686 7,686

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0.044 0.045 0.046 0.046 0.047 0.048

0.0040 0.0041 0.0041 0.0042 0.0043 0.0044

0.0277 0.0282 0.0287 0.0292 0.0297 0.0303

0.0035 0.0035 0.0036 0.0037 0.0037 0.0038

- - - - - - 9,541 9,541 9,541 9,541 9,541 9,541

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - 11,271 11,271 11,271 11,271 11,271 11,271

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

428.94 436.55 444.29 452.18 460.20 468.37

5,560 5,560 5,560 5,560 5,560 5,560

0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

0.011 0.011 0.011 0.011 0.011 0.012

0.0010 0.0010 0.0010 0.0010 0.0010 0.0011

0.0067 0.0068 0.0069 0.0070 0.0072 0.0073

0.0008 0.0009 0.0009 0.0009 0.0009 0.00091,143.83 1,164.13 1,184.78 1,205.81 1,227.20 1,248.98

6,899 6,899 6,899 6,899 6,899 6,899

0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

0.026 0.027 0.027 0.028 0.028 0.029

0.0024 0.0024 0.0025 0.0025 0.0026 0.0026

0.0166 0.0169 0.0172 0.0175 0.0178 0.0181

0.0021 0.0021 0.0021 0.0022 0.0022 0.0023

4,765.95 4,850.53 4,936.60 5,024.19 5,113.34 5,204.06

10,120 10,120 10,120 10,120 10,120 10,120

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.096 0.098 0.100 0.102 0.103 0.105

0.0088 0.0089 0.0091 0.0092 0.0094 0.0096

0.0608 0.0619 0.0630 0.0641 0.0652 0.0664

0.0076 0.0077 0.0079 0.0080 0.0082 0.0083

7,148.93 7,275.79 7,404.90 7,536.29 7,670.01 7,806.10

13,716 13,716 13,716 13,716 13,716 13,716

0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

0.131 0.133 0.135 0.138 0.140 0.143

0.0119 0.0121 0.0123 0.0125 0.0127 0.0130

0.0824 0.0839 0.0854 0.0869 0.0884 0.0900

0.0103 0.0105 0.0107 0.0109 0.0111 0.0112

19,063.82 19,402.11 19,746.39 20,096.77 20,453.35 20,816.26

17,019 17,019 17,019 17,019 17,019 17,019

0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

0.324 0.330 0.336 0.342 0.348 0.354

0.0295 0.0300 0.0305 0.0311 0.0316 0.0322

0.2045 0.2082 0.2119 0.2156 0.2194 0.2233

0.0256 0.0260 0.0265 0.0270 0.0274 0.0279

91,506.32 93,130.11 94,782.66 96,464.48 98,176.10 99,918.02

23,068 23,068 23,068 23,068 23,068 23,068

0.000061 0.000062 0.000063 0.000064 0.000065 0.000067

1.407 1.432 1.458 1.483 1.510 1.537

0.1278 0.1300 0.1323 0.1347 0.1371 0.1395

0.8871 0.9029 0.9189 0.9352 0.9518 0.96870.1109 0.1129 0.1149 0.1169 0.1190 0.1211

213,514.74 217,303.58 221,159.54 225,083.79 229,077.56 233,142.06

28,623 28,623 28,623 28,623 28,623 28,623

0.000107 0.000109 0.000111 0.000113 0.000115 0.000117

3.056 3.110 3.165 3.221 3.278 3.337

0.2774 0.2823 0.2873 0.2924 0.2976 0.3029

1.9263 1.9605 1.9953 2.0307 2.0668 2.1034

0.2408 0.2451 0.2494 0.2538 0.2583 0.2629

362,212.50 368,640.00 375,181.36 381,838.58 388,613.71 395,508.85

33,837 33,837 33,837 33,837 33,837 33,837

0.000145 0.000147 0.000150 0.000153 0.000155 0.000158

4.902 4.989 5.078 5.168 5.260 5.353

0.4451 0.4530 0.4610 0.4692 0.4775 0.4860

3.0906 3.1454 3.2013 3.2581 3.3159 3.3747

0.3863 0.3932 0.4002 0.4073 0.4145 0.4218

9,695,895 9,867,950 10,043,052 10,221,256 10,402,616 10,587,189

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0012 0.0013 0.0013 0.0013 0.0013 0.0014

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.0045 0.0046 0.0047 0.0048 0.0048 0.0049

0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

0.40 0.40 0.41 0.42 0.43 0.43

20.73 21.10 21.47 21.85 22.24 22.64

0.57 0.58 0.59 0.60 0.61 0.62

109.74 111.69 113.67 115.68 117.74 119.83

0.09 0.09 0.10 0.10 0.10 0.10

9.95 10.13 10.31 10.49 10.68 10.87

0.06 0.07 0.07 0.07 0.07 0.07

2.58 2.63 2.67 2.72 2.77 2.82

0.09 0.10 0.10 0.10 0.10 0.10

12.82 13.05 13.28 13.52 13.76 14.00

0.01 0.01 0.01 0.01 0.01 0.01

0.90 0.92 0.94 0.95 0.97 0.990.23 0.23 0.23 0.24 0.24 0.25

12.45 12.67 12.90 13.12 13.36 13.59

0.32 0.32 0.33 0.34 0.34 0.35

66.64 67.82 69.02 70.25 71.49 72.76

0.06 0.06 0.06 0.06 0.06 0.06

6.28 6.39 6.50 6.62 6.73 6.85

0.03 0.03 0.03 0.03 0.03 0.03

1.56 1.58 1.61 1.64 1.67 1.70

0.04 0.04 0.04 0.04 0.04 0.04

8.33 8.48 8.63 8.78 8.94 9.10

0.01 0.01 0.01 0.01 0.01 0.01

0.78 0.80 0.81 0.83 0.84 0.86

0.01 0.01 0.01 0.01 0.01 0.01

141.48 143.99 146.55 149.15 151.79 154.49

2032 2033 2034 2035 2036 2037

16.47 16.77 17.06 17.37 17.68 17.99

85.96 87.49 89.04 90.62 92.23 93.87

10.75 10.94 11.13 11.33 11.53 11.73

21,776 $ 21,776

$ 21,776

$ 21,776

$ 21,776

$ 21,776

$

14.59 $ 14.59

$ 14.59

$ 14.59

$ 14.59

$ 14.59

$

9,695.89 9,867.95 10,043.05 10,221.26 10,402.62 10,587.19

23,724.92 24,145.92 24,574.38 25,010.43 25,454.20 25,905.83

1,479,361.64 1,505,613.08 1,532,329.52 1,559,519.18 1,587,190.44 1,615,351.81

27,771.21 28,264.02 28,765.55 29,275.97 29,795.42 30,324.08

7,460,247.83 7,592,630.74 7,727,358.62 7,864,472.93 8,004,015.85 8,146,030.33

5,004.25 5,093.05 5,183.43 5,275.40 5,369.01 5,464.27

699,785.02 712,202.78 724,840.51 737,702.08 750,791.47 764,112.69

20.3% 20.3% 20.3% 20.3% 20.3% 20.3%

70.8% 70.8% 70.8% 70.8% 70.8% 70.8%

8.9% 8.9% 8.9% 8.9% 8.9% 8.9%

15.6% 15.6% 15.6% 15.6% 15.6% 15.6%

75.1% 75.1% 75.1% 75.1% 75.1% 75.1%

9.4% 9.4% 9.4% 9.4% 9.4% 9.4%

20.8% 20.8% 20.8% 20.8% 20.8% 20.8%

70.4% 70.4% 70.4% 70.4% 70.4% 70.4%

8.8% 8.8% 8.8% 8.8% 8.8% 8.8%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

75.9% 75.9% 75.9% 75.9% 75.9% 75.9%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

11.3% 11.3% 11.3% 11.3% 11.3% 11.3%

78.8% 78.8% 78.8% 78.8% 78.8% 78.8%9.9% 9.9% 9.9% 9.9% 9.9% 9.9%Terminal Year

2038

95.34

436

0.000006

0.003

0.0006

0.0014

0.0002

370.75

639

0.000015

0.009

0.0021

0.0049

0.0006

794.46

866

0.000021

0.018

0.0040

0.0095

0.0012

1,800.77

1,075

0.000036

0.039

0.0085

0.0200

0.0025

3,177.84

1,457

0.0000420.062

0.0135

0.0319

0.0040

4,237.12

1,808

0.000042

0.077

0.0167

0.0396

0.0049

- 2,655

-

-

-

-

-

3,177.84

4,216

0.000013

0.054

0.0061

0.0327

0.0041

- 5,228

-

-

-

-

-12,711.35

7,091

0.000025

0.180

0.0204

0.1100

0.0138

- 8,802

-

-

-

-

-

- 10,398

-

-

-

-

-

63.56

573

0.000004

0.002

0.0005

0.0013

0.0002

254.23

964

0.000008

0.008

0.0018

0.00420.0005

381.34

1,307

0.000008

0.011

0.0024

0.0057

0.0007

1,112.24

1,917

0.000015

0.028

0.0062

0.0147

0.0018

4,766.76

2,599

0.000042

0.110

0.0240

0.0569

0.0071

5,720.11

3,224

0.000038

0.123

0.0269

0.0636

0.0079

9,533.51

4,370

0.000042

0.1850.0404

0.0957

0.0120

37,498.48

5,423

0.000125

0.678

0.1480

0.3504

0.0438

80,505.22

7,954

0.000161

1.281

0.2797

0.6621

0.0828

127,113.51

12,649

0.000169

2.144

0.2430

1.3085

0.1636

169,484.68

15,695

0.000169

2.660

0.3016

1.6235

0.2029

254,227.01

21,2730.000169

3.605

0.4087

2.2006

0.2751

423,711.69

26,396

0.000212

5.592

0.6339

3.4131

0.4266

529,639.61

31,204

0.000212

6.611

0.7494

4.0349

0.5044

63.56

653

0.000004

0.003

0.0006

0.0014

0.0002

158.89

958

0.000006

0.006

0.0014

0.0031

0.0004397.23

1,298

0.000011

0.014

0.0031

0.0071

0.0009

847.42

1,611

0.000017

0.027

0.0061

0.0140

0.0018

3,972.30

2,183

0.000053

0.116

0.0257

0.0593

0.0074

5,296.40

2,709

0.000053

0.143

0.0319

0.0736

0.0092

- 3,980

-

-

--

-

4,237.12

4,550

0.000017

0.077

0.0086

0.0472

0.0059

- 5,641

-

-

-

-

-

15,889.19

7,652

0.000032

0.243

0.0272

0.1487

0.0186

- 9,498

-

-

-

-

-

- 11,220

-

--

-

-

31.78

859

0.000002

0.002

0.0004

0.0009

0.0001

127.11

1,445

0.000004

0.006

0.0014

0.0031

0.0004

190.67

1,959

0.000004

0.008

0.0018

0.0043

0.0005

476.68

2,873

0.000006

0.018

0.0041

0.0094

0.0012

2,621.723,894

0.000023

0.091

0.0202

0.0466

0.0058

3,495.62

4,832

0.000023

0.113

0.0251

0.0578

0.0072

9,056.84

6,550

0.000040

0.264

0.0587

0.1353

0.0169

38,134.05

8,127

0.000127

1.033

0.2300

0.5301

0.0663

158,891.88

11,921

0.000318

3.788

0.8435

1.9441

0.2430281,238.63

13,649

0.000375

5.118

0.5734

3.1299

0.3912

677,938.70

16,936

0.000678

11.481

1.2863

7.0212

0.8776

1,239,356.69

22,955

0.000826

18.966

2.1248

11.5982

1.4498

2,436,342.21

28,482

0.001218

34.696

3.8871

21.2178

2.6522

3,442,657.47

33,671

0.001377

46.3675.1946

28.3549

3.5444

794.46

1,853

0.000011

0.020

0.0018

0.0124

0.0015

1,059.28

2,299

0.000011

0.024

0.0022

0.0154

0.0019

- 3,377

-

-

-

-

-

529.64

4,570

0.000002

0.010

0.0009

0.0061

0.0008

- 5,667

--

-

-

-

3,177.84

7,686

0.000006

0.049

0.0044

0.0308

0.0038

- 9,541

-

-

-

-

-

- 11,271

-

-

-

-

-

476.68

5,560

0.000002

0.012

0.0011

0.0074

0.00091,271.14

6,899

0.000004

0.029

0.0027

0.0184

0.0023

5,296.40

10,120

0.000011

0.107

0.0097

0.0676

0.0084

7,944.59

13,716

0.000011

0.145

0.0132

0.0916

0.0114

21,185.58

17,019

0.000021

0.361

0.0327

0.2273

0.0284

101,690.81

23,068

0.000068

1.564

0.1420

0.98590.1232

237,278.55

28,623

0.000119

3.396

0.3083

2.1407

0.2676

402,526.10

33,837

0.000161

5.448

0.4946

3.4346

0.4293

10,775,031

0.0002

0.0014

0.0002

0.0050

0.0000

0.0004

0.44

23.04

0.63

121.95

0.10

11.06

0.07

2.87

0.10

14.25

0.01

1.000.25

13.84

0.35

74.05

0.06

6.97

0.03

1.73

0.04

9.26

0.01

0.87

0.01

157.23

2038

18.31

95.53

11.94

21,776 $

14.59 $

10,775.03

26,365.46

1,644,011.95

30,862.10

8,290,560.06

5,561.22

777,669.84

20.3%

70.8%

8.9%

15.6%

75.1%

9.4%

20.8%

70.4%

8.8%

14.6%

75.9%

9.5%

11.3%

78.8%

9.9%

11.3%

78.8%9.9%Std Base Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Liquid Announcement

Year

2004 2005 2006 2007

**PC1**

**kVA 10**  1,199,133 1,234,822 1,258,942 1,289,429

Unit Price 312 312 312 312

Unit Sales (mln) 0.119913 0.123482 0.125894 0.128943

Unit Revenue (mln) 37 39 39 40

Cost of Goods Sold

Labor 6 6 6 6

Material 22 22 23 23

Overhead 3 3 3 3

**PC1**

**kVA 15**  2,624,952 2,703,077 2,755,876 2,822,614

Unit Price 425 425 425 425

Unit Sales (mln) 0.174997 0.180205 0.183725 0.188174

Unit Revenue (mln) 74 77 78 80

Cost of Goods Sold

Labor 11 12 12 12

Material 43 44 45 46

Overhead 5 6 6 6 Overhead

**PC1**

**kVA 25**  7,261,649 7,477,774 7,623,836 7,808,459

Unit Price 629 629 629 629

Unit Sales (mln) 0.290466 0.299111 0.304953 0.312338

Unit Revenue (mln) 183 188 192 196

Cost of Goods Sold

Labor 28 28 29 30

Material 105 109 111 113

Overhead 13 14 14 14

**PC1**

**kVA 37.5**  2,628,225 2,706,447 2,759,312 2,826,133

Unit Price 847 847 847 847

Unit Sales (mln) 0.070086 0.072172 0.073582 0.075364

Unit Revenue (mln) 59 61 62 64

Cost of Goods Sold

Labor 9 9 9 10

Material 34 35 36 37

Overhead 4 4 4 5

**PC1**

**kVA 50**  12,710,377 13,088,670 13,344,330 13,667,482

Unit Price 1,062 1,062 1,062 1,062

Unit Sales (mln) 0.254208 0.261773 0.266887 0.273350Unit Revenue (mln) 270 278 284 290

Cost of Goods Sold

Labor 41 42 43 44

Material 156 160 164 168

Overhead 19 20 20 21

**PC1**

**kVA 75**  3,469,977 3,573,252 3,643,048 3,731,270

Unit Price 1,436 1,436 1,436 1,436

Unit Sales (mln) 0.046266 0.047643 0.048574 0.049750

Unit Revenue (mln) 66 68 70 71

Cost of Goods Sold

Labor 10 10 11 11

Material 38 39 40 41

Overhead 5 5 5 5

**PC1**

**kVA 100**  5,200,387 5,355,164 5,459,766 5,591,982

Unit Price 1,781 1,781 1,781 1,781

Unit Sales (mln) 0.052004 0.053552 0.054598 0.055920

Unit Revenue (mln) 93 95 97 100

Cost of Goods Sold

Labor 14 14 15 15

Material 53 55 56 57

Overhead 7 7 7 7

**PC1**

**kVA 167** 

- - - -

Unit Price 1,864 1,864 1,864 1,864

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC1**

**kVA 250**  564,543 581,345 592,700 607,054

Unit Price 2,523 2,523 2,523 2,523

Unit Sales (mln) 0.002258 0.002325 0.002371 0.002428

Unit Revenue (mln) 6 6 6 6

Cost of Goods Sold

Labor 0 1 1 1

Material 4 4 4 4

Overhead 0 0 0 0

**PC1 kVA**  **333** 413,967 426,288 434,615 445,140

Unit Price 3,128 3,128 3,128 3,128

Unit Sales (mln) 0.001243 0.001280 0.001305 0.001337

Unit Revenue (mln) 4 4 4 4

Cost of Goods Sold

Labor 0 0 0 0

Material 2 3 3 3

Overhead 0 0 0 0

**PC1**

**kVA 500**  544,138 560,333 571,278 585,112

Unit Price 4,243 4,243 4,243 4,243

Unit Sales (mln) 0.001088 0.001121 0.001143 0.001170

Unit Revenue (mln) 5 5 5 5

Cost of Goods Sold

Labor 0 0 0 0

Material 3 3 3 3

Overhead 0 0 0 0

**PC1**

**kVA 667**  2,792 2,875 2,931 3,002

Unit Price 5,267 5,267 5,267 5,267

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000005 Unit Sales (mln) 0.000004 0.000004 0.000004 0.000005

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**PC1**

**kVA 833**  6,973 7,181 7,321 7,498

Unit Price 6,222 6,222 6,222 6,222

Unit Sales (mln) 0.000008 0.000009 0.000009 0.000009

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**DL PC2** 

**kVA 15** 

- - - -

Unit Price 483 483 483 483

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -Overhead

- - - -

**DL PC2** 

**kVA 30** 

- - - -

Unit Price 812 812 812 812

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**DL PC2** 

**kVA 45**  28,489 29,337 29,910 30,634

Unit Price 1,101 1,101 1,101 1,101

Unit Sales (mln) 0.000633 0.000652 0.000665 0.000681

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**DL PC2** 

**kVA 75**  142,522 146,764 149,631 153,254

Unit Price 1,615 1,615 1,615 1,615

Unit Sales (mln) 0.001900 0.001957 0.001995 0.002043

Unit Revenue (mln) 3 3 3 3

Cost of Goods Sold

Labor 0 0 0 0

Material 2 2 2 2

Overhead 0 0 0 0

**DL PC2** 

**kVA 112.5**  570,010 586,975 598,441 612,933

Unit Price 2,189 2,189 2,189 2,189

Unit Sales (mln) 0.005067 0.005218 0.005319 0.005448

Unit Revenue (mln) 11 11 12 12

Cost of Goods Sold

Labor 1 1 1 1

Material 7 7 7 7

Overhead 1 1 1 1

**DL PC2** 

**kVA 150**  1,424,908 1,467,317 1,495,978 1,532,206

Unit Price 2,717 2,717 2,717 2,717

Unit Sales (mln) 0.009499 0.009782 0.009973 0.010215

Unit Revenue (mln) 26 27 27 28Cost of Goods Sold

Labor 3 3 3 3

Material 16 16 17 17

Overhead 2 2 2 2

**DL PC2** 

**kVA 225**  2,137,363 2,200,976 2,243,967 2,298,308

Unit Price 3,682 3,682 3,682 3,682

Unit Sales (mln) 0.009499 0.009782 0.009973 0.010215

Unit Revenue (mln) 35 36 37 38

Cost of Goods Sold

Labor 4 4 4 4

Material 22 22 23 23

Overhead 3 3 3 3

**DL PC2** 

**kVA 300**  5,510,022 5,674,015 5,784,845 5,924,933

Unit Price 4,569 4,569 4,569 4,569

Unit Sales (mln) 0.018367 0.018913 0.019283 0.019750

Unit Revenue (mln) 84 86 88 90

Cost of Goods Sold

Labor 9 9 9 9

Material 52 53 54 56 Material

Overhead 6 7 7 7

**DL PC2** 

**kVA 500**  9,183,371 9,456,691 9,641,408 9,874,888

Unit Price 6,702 6,702 6,702 6,702

Unit Sales (mln) 0.018367 0.018913 0.019283 0.019750

Unit Revenue (mln) 123 127 129 132

Cost of Goods Sold

Labor 13 13 14 14

Material 76 78 80 82

Overhead 10 10 10 10

**DL PC2** 

**kVA 750**  4,880,759 5,026,022 5,124,195 5,248,285

Unit Price 6,441 6,441 6,441 6,441

Unit Sales (mln) 0.006508 0.006701 0.006832 0.006998

Unit Revenue (mln) 42 43 44 45

Cost of Goods Sold

Labor 4 4 4 4

Material 26 27 28 28

Overhead 3 3 3 4

**DL PC2** 

**kVA 1000**  4,732,952 4,873,816 4,969,016 5,089,348

Unit Price 7,992 7,992 7,992 7,992Unit Sales (mln) 0.004733 0.004874 0.004969 0.005089

Unit Revenue (mln) 38 39 40 41

Cost of Goods Sold

Labor 3 4 4 4

Material 24 25 25 26

Overhead 3 3 3 3

**DL PC2** 

**kVA 1500**  5,915,928 6,092,001 6,210,996 6,361,404

Unit Price 10,832 10,832 10,832 10,832

Unit Sales (mln) 0.003944 0.004061 0.004141 0.004241

Unit Revenue (mln) 43 44 45 46

Cost of Goods Sold

Labor 4 4 4 4

Material 27 28 28 29

Overhead 3 3 4 4

**DL PC2** 

**kVA 2000**  3,942,906 4,060,257 4,139,565 4,239,811

Unit Price 13,440 13,440 13,440 13,440

Unit Sales (mln) 0.001971 0.002030 0.002070 0.002120

Unit Revenue (mln) 26 27 28 28

Cost of Goods Sold

Labor 2 2 3 3

Material 17 17 18 18

Overhead 2 2 2 2

**DL PC2** 

**kVA 2500**  6,409,315 6,600,072 6,728,991 6,891,943

Unit Price 15,889 15,889 15,889 15,889

Unit Sales (mln) 0.002564 0.002640 0.002692 0.002757

Unit Revenue (mln) 41 42 43 44

Cost of Goods Sold

Labor 4 4 4 4

Material 26 26 27 28

Overhead 3 3 3 3

**Al l Design Lines** 

**Totals**

kVA 81,505,658 83,931,472 85,570,896 87,643,121

Unit Sales

**PC1** 1.01 1.04 1.06 1.09

**PC2** 0.08 0.09 0.09 0.089306

Revenues (mln)

**PC1** 797 821 837 857

**PC2** 472 486 496 508Cost of Goods Sold

Labor

**PC1** 119 123 125 128

**PC2** 47 48 49 50

Material

**PC1** 461 475 484 496

**PC2** 294 303 309 316

Overhead

**PC1** 58 59 60 62

**PC2** 37 38 39 40

Totals

Unit Sales (Millions) 1.1 1.1 1.2 1.2

Revenue (Million $US) 1,270 1,307 1,333 1,365

2004 2005 2006 2007

Cost of Goods Sold

Labor 166 171 175 179

Material 755 777 793 812

Overhead 94 97 99 101

Average Price per Unit 1,159 $ 1,159

$ 1,159

$ 1,159

$

Average Price per kVA $15.58 $15.58 $15.58 $15.58

mV A 81,505.66 83,931.47 85,570.90 87,643.12

PC1 kVA 36,627,113 37,717,228 38,453,955 39,385,174

PC2 kVA 44,878,545 46,214,243 47,116,941 48,257,947

PC1, Labor (% of COGS) 18.7% 18.7% 18.7% 18.7%

PC1, Material (% of COGS) 72.3% 72.3% 72.3% 72.3%

PC1, OH (% of COGS) 9.0% 9.0% 9.0% 9.0%

PC2, Labor (% of COGS) 12.4% 12.4% 12.4% 12.4%

PC2, Material (% of COGS) 77.9% 77.9% 77.9% 77.9%

PC2, OH (% of COGS) 9.7% 9.7% 9.7% 9.7%112.5Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

1,322,778 1,350,376 1,375,030 1,399,873 1,425,209 1,446,264

312 312 312 312 312 312

0.132278 0.135038 0.137503 0.139987 0.142521 0.144626

41 42 43 44 45 45

6 6 6 7 7 7

24 24 25 25 26 26

3 3 3 3 3 3

2,895,616 2,956,028 3,009,997 3,064,381 3,119,841 3,165,931

425 425 425 425 425 425

0.193041 0.197069 0.200666 0.204292 0.207989 0.211062

82 84 85 87 88 90

12 13 13 13 13 14

47 48 49 50 51 52

6 6 6 6 6 6

8,010,414 8,177,536 8,326,834 8,477,282 8,630,708 8,758,209

629 629 629 629 629 629

0.320417 0.327101 0.333073 0.339091 0.345228 0.350328

202 206 209 213 217 220

30 31 32 32 33 33

116 119 121 123 125 127

15 15 15 15 16 16

2,899,227 2,959,713 3,013,749 3,068,201 3,123,731 3,169,878

847 847 847 847 847 847

0.077313 0.078926 0.080367 0.081819 0.083299 0.084530

65 67 68 69 71 72

10 10 10 10 11 11

38 39 39 40 41 41

5 5 5 5 5 5

14,020,973 14,313,494 14,574,818 14,838,153 15,106,701 15,329,871

1,062 1,062 1,062 1,062 1,062 1,062

0.280419 0.286270 0.291496 0.296763 0.302134 0.306597298 304 310 315 321 326

45 46 47 48 48 49

172 176 179 182 185 188

21 22 22 23 23 23

3,827,774 3,907,633 3,978,975 4,050,867 4,124,181 4,185,108

1,436 1,436 1,436 1,436 1,436 1,436

0.051037 0.052102 0.053053 0.054012 0.054989 0.055801

73 75 76 78 79 80

11 11 11 12 12 12

42 43 44 45 46 46

5 5 5 6 6 6

5,736,611 5,856,294 5,963,213 6,070,956 6,180,831 6,272,140

1,781 1,781 1,781 1,781 1,781 1,781

0.057366 0.058563 0.059632 0.060710 0.061808 0.062721

102 104 106 108 110 112

15 16 16 16 17 17

59 60 61 62 64 64

7 8 8 8 8 8

- - - - - - 1,864 1,864 1,864 1,864 1,864 1,864

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

622,754 635,747 647,354 659,050 670,978 680,890

2,523 2,523 2,523 2,523 2,523 2,523

0.002491 0.002543 0.002589 0.002636 0.002684 0.002724

6 6 7 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

0 1 1 1 1 1456,653 466,180 474,691 483,267 492,014 499,282

3,128 3,128 3,128 3,128 3,128 3,128

0.001371 0.001400 0.001425 0.001451 0.001478 0.001499

4 4 4 5 5 5

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

600,245 612,768 623,955 635,229 646,726 656,280

4,243 4,243 4,243 4,243 4,243 4,243

0.001200 0.001226 0.001248 0.001270 0.001293 0.001313

5 5 5 5 5 6

0 0 0 0 0 0

3 3 3 3 3 4

0 0 0 0 0 0

3,080 3,144 3,201 3,259 3,318 3,367

5,267 5,267 5,267 5,267 5,267 5,267

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

7,692 7,853 7,996 8,141 8,288 8,410

6,222 6,222 6,222 6,222 6,222 6,222

0.000009 0.000009 0.000010 0.000010 0.000010 0.000010

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 483 483 483 483

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 812 812 812 812

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

31,426 32,082 32,668 33,258 33,860 34,360

1,101 1,101 1,101 1,101 1,101 1,101

0.000698 0.000713 0.000726 0.000739 0.000752 0.000764

1 1 1 1 1 1

0 0 0 0 0 0

0 0 0 1 1 1

0 0 0 0 0 0

157,218 160,498 163,428 166,381 169,392 171,895

1,615 1,615 1,615 1,615 1,615 1,615

0.002096 0.002140 0.002179 0.002218 0.002259 0.002292

3 3 4 4 4 4

0 0 0 0 0 0

2 2 2 2 2 2

0 0 0 0 0 0

628,785 641,904 653,623 665,433 677,476 687,484

2,189 2,189 2,189 2,189 2,189 2,189

0.005589 0.005706 0.005810 0.005915 0.006022 0.006111

12 12 13 13 13 13

1 1 1 1 1 1

8 8 8 8 8 8

1 1 1 1 1 1

1,571,834 1,604,627 1,633,923 1,663,445 1,693,550 1,718,569

2,717 2,717 2,717 2,717 2,717 2,717

0.010479 0.010698 0.010893 0.011090 0.011290 0.011457

28 29 30 30 31 313 3 3 3 3 3

18 18 18 19 19 19

2 2 2 2 2 2

2,357,751 2,406,941 2,450,885 2,495,167 2,540,326 2,577,854

3,682 3,682 3,682 3,682 3,682 3,682

0.010479 0.010698 0.010893 0.011090 0.011290 0.011457

39 39 40 41 42 42

4 4 4 4 4 4

24 24 25 25 26 26

3 3 3 3 3 3

6,078,173 6,204,983 6,318,268 6,432,425 6,548,843 6,645,588

4,569 4,569 4,569 4,569 4,569 4,569

0.020261 0.020683 0.021061 0.021441 0.021829 0.022152

93 95 96 98 100 101

10 10 10 10 10 11

57 58 59 61 62 63

7 7 7 8 8 8

10,130,289 10,341,638 10,530,447 10,720,709 10,914,738 11,075,980

6,702 6,702 6,702 6,702 6,702 6,702

0.020261 0.020683 0.021061 0.021441 0.021829 0.022152

136 139 141 144 146 148

14 15 15 15 15 16

84 86 87 89 90 92

10 11 11 11 11 11

5,384,024 5,496,352 5,596,700 5,697,820 5,800,942 5,886,639

6,441 6,441 6,441 6,441 6,441 6,441

0.007179 0.007328 0.007462 0.007597 0.007735 0.007849

46 47 48 49 50 51

4 4 4 4 5 5

29 30 30 31 31 32

4 4 4 4 4 4

5,220,977 5,329,903 5,427,212 5,525,270 5,625,269 5,708,370

7,992 7,992 7,992 7,992 7,992 7,9920.005221 0.005330 0.005427 0.005525 0.005625 0.005708

42 43 43 44 45 46

4 4 4 4 4 4

26 27 27 28 28 29

3 3 3 3 4 4

6,525,933 6,662,084 6,783,715 6,906,282 7,031,275 7,135,147

10,832 10,832 10,832 10,832 10,832 10,832

0.004351 0.004441 0.004522 0.004604 0.004688 0.004757

47 48 49 50 51 52

4 4 4 5 5 5

30 30 31 31 32 32

4 4 4 4 4 4

4,349,468 4,440,211 4,521,277 4,602,966 4,686,273 4,755,503

13,440 13,440 13,440 13,440 13,440 13,440

0.002175 0.002220 0.002261 0.002301 0.002343 0.002378

29 30 30 31 31 32

3 3 3 3 3 3

18 19 19 19 20 20

2 2 2 2 2 3

7,070,193 7,217,700 7,349,474 7,482,263 7,617,681 7,730,216

15,889 15,889 15,889 15,889 15,889 15,889

0.002828 0.002887 0.002940 0.002993 0.003047 0.003092

45 46 47 48 48 49

4 4 4 4 4 4

28 29 29 30 30 31

4 4 4 4 4 4

89,909,888 91,785,686 93,461,434 95,150,077 96,872,149 98,303,233

1.12 1.140250 1.16 1.18 1.20 1.22

0.09 0.09 0.10 0.10 0.10 0.10

879 898 914 931 948 962

521 532 542 551 561 570132 134 137 139 142 144

52 53 54 55 56 57

508 519 528 538 548 556

325 331 337 343 350 355

64 65 66 67 68 69

41 41 42 43 44 44

1.2 1.2 1.3 1.3 1.3 1.3

1,401 1,430 1,456 1,482 1,509 1,531

2008 2009 2010 2011 2012 2013

183 187 191 194 198 201

833 850 866 881 897 911

104 106 108 110 112 114

1,159 $ 1,159

$ 1,159

$ 1,159

$ 1,159

$ 1,159

$

$15.58 $15.58 $15.58 $15.58 $15.58 $15.58

89,909.89 91,785.69 93,461.43 95,150.08 96,872.15 98,303.23

40,403,816 41,246,765 41,999,814 42,758,659 43,532,526 44,175,628

49,506,072 50,538,921 51,461,619 52,391,418 53,339,623 54,127,605

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.9% 77.9% 77.9% 77.9%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2014 2015 2016 2017 2018 2019

1,470,891 1,494,140 1,518,269 1,542,653 1,568,622 1,593,012

312 312 312 312 312 312

0.147089 0.149414 0.151827 0.154265 0.156862 0.159301

46 47 47 48 49 50

7 7 7 7 7 8

26 27 27 28 28 29

3 3 3 3 4 4

3,219,841 3,270,734 3,323,553 3,376,932 3,433,778 3,487,170

425 425 425 425 425 425

0.214656 0.218049 0.221570 0.225129 0.228919 0.232478

91 93 94 96 97 99

14 14 14 14 15 15

53 53 54 55 56 57

7 7 7 7 7 7

8,907,347 9,048,138 9,194,256 9,341,921 9,499,180 9,646,883

629 629 629 629 629 629

0.356294 0.361926 0.367770 0.373677 0.379967 0.385875

224 228 231 235 239 243

34 34 35 35 36 37

129 131 133 136 138 140

16 16 17 17 17 18

3,223,856 3,274,812 3,327,697 3,381,142 3,438,059 3,491,518

847 847 847 847 847 847

0.085969 0.087328 0.088739 0.090164 0.091682 0.093107

73 74 75 76 78 79

11 11 11 12 12 12

42 43 43 44 45 45

5 5 5 6 6 6

15,590,914 15,837,345 16,093,102 16,351,568 16,626,824 16,885,356

1,062 1,062 1,062 1,062 1,062 1,062

0.311818 0.316747 0.321862 0.327031 0.332536 0.337707331 337 342 347 353 359

50 51 52 52 53 54

191 194 197 201 204 207

24 24 25 25 25 26

4,256,373 4,323,650 4,393,472 4,464,034 4,539,180 4,609,760

1,436 1,436 1,436 1,436 1,436 1,436

0.056752 0.057649 0.058580 0.059520 0.060522 0.061463

81 83 84 85 87 88

12 12 13 13 13 13

47 48 49 49 50 51

6 6 6 6 6 6

6,378,944 6,479,770 6,584,412 6,690,162 6,802,782 6,908,559

1,781 1,781 1,781 1,781 1,781 1,781

0.063789 0.064798 0.065844 0.066902 0.068028 0.069086

114 115 117 119 121 123

17 17 18 18 18 19

66 67 68 69 70 71

8 8 8 9 9 9

- - - - - - 1,864 1,864 1,864 1,864 1,864 1,864

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

692,485 703,430 714,790 726,270 738,495 749,978

2,523 2,523 2,523 2,523 2,523 2,523

0.002770 0.002814 0.002859 0.002905 0.002954 0.003000

7 7 7 7 7 8

1 1 1 1 1 1

4 4 5 5 5 5

1 1 1 1 1 1507,784 515,810 524,140 532,558 541,523 549,943

3,128 3,128 3,128 3,128 3,128 3,128

0.001525 0.001549 0.001574 0.001599 0.001626 0.001651

5 5 5 5 5 5

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

667,455 678,005 688,954 700,019 711,803 722,871

4,243 4,243 4,243 4,243 4,243 4,243

0.001335 0.001356 0.001378 0.001400 0.001424 0.001446

6 6 6 6 6 6

0 1 1 1 1 1

4 4 4 4 4 4

0 0 0 0 0 0

3,425 3,479 3,535 3,592 3,652 3,709

5,267 5,267 5,267 5,267 5,267 5,267

0.000005 0.000005 0.000005 0.000005 0.000005 0.000006 0.000005 0.000005 0.000005 0.000005 0.000005 0.000006

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

8,554 8,689 8,829 8,971 9,122 9,264

6,222 6,222 6,222 6,222 6,222 6,222

0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 483 483 483 483

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 812 812 812 812

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

34,945 35,497 36,071 36,650 37,267 37,846

1,101 1,101 1,101 1,101 1,101 1,101

0.000777 0.000789 0.000802 0.000814 0.000828 0.000841

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

174,822 177,585 180,453 183,351 186,438 189,337

1,615 1,615 1,615 1,615 1,615 1,615

0.002331 0.002368 0.002406 0.002445 0.002486 0.002524

4 4 4 4 4 4

0 0 0 0 0 0

2 2 2 2 2 3

0 0 0 0 0 0

699,191 710,243 721,712 733,304 745,648 757,242

2,189 2,189 2,189 2,189 2,189 2,189

0.006215 0.006313 0.006415 0.006518 0.006628 0.006731

14 14 14 14 15 15

1 1 1 1 2 2

8 9 9 9 9 9

1 1 1 1 1 1

1,747,834 1,775,460 1,804,132 1,833,107 1,863,965 1,892,948

2,717 2,717 2,717 2,717 2,717 2,717

0.011652 0.011836 0.012028 0.012221 0.012426 0.012620

32 32 33 33 34 343 3 3 3 4 4

20 20 20 21 21 21

2 2 3 3 3 3

2,621,750 2,663,190 2,706,198 2,749,661 2,795,948 2,839,422

3,682 3,682 3,682 3,682 3,682 3,682

0.011652 0.011836 0.012028 0.012221 0.012426 0.012620

43 44 44 45 46 46

4 5 5 5 5 5

27 27 27 28 28 29

3 3 3 3 4 4

6,758,752 6,865,581 6,976,453 7,088,500 7,207,825 7,319,900

4,569 4,569 4,569 4,569 4,569 4,569

0.022529 0.022885 0.023255 0.023628 0.024026 0.024400

103 105 106 108 110 111

11 11 11 11 11 12

64 65 66 67 68 69

8 8 8 8 8 9

11,264,586 11,442,635 11,627,422 11,814,166 12,013,041 12,199,833

6,702 6,702 6,702 6,702 6,702 6,702

0.022529 0.022885 0.023255 0.023628 0.024026 0.024400

151 153 156 158 161 164

16 16 16 17 17 17

93 95 96 98 100 101

12 12 12 12 12 13

5,986,879 6,081,508 6,179,718 6,278,968 6,384,666 6,483,942

6,441 6,441 6,441 6,441 6,441 6,441

0.007983 0.008109 0.008240 0.008372 0.008513 0.008645

51 52 53 54 55 56

5 5 5 5 5 5

32 33 33 34 35 35

4 4 4 4 4 4

5,805,575 5,897,338 5,992,574 6,088,819 6,191,316 6,287,585

7,992 7,992 7,992 7,992 7,992 7,9920.005806 0.005897 0.005993 0.006089 0.006191 0.006288

46 47 48 49 49 50

4 4 4 4 5 5

29 30 30 31 31 32

4 4 4 4 4 4

7,256,647 7,371,347 7,490,386 7,610,687 7,738,802 7,859,133

10,832 10,832 10,832 10,832 10,832 10,832

0.004838 0.004914 0.004994 0.005074 0.005159 0.005239

52 53 54 55 56 57

5 5 5 5 5 5

33 34 34 35 35 36

4 4 4 4 4 4

4,836,481 4,912,927 4,992,266 5,072,445 5,157,833 5,238,032

13,440 13,440 13,440 13,440 13,440 13,440

0.002418 0.002456 0.002496 0.002536 0.002579 0.002619

33 33 34 34 35 35

3 3 3 3 3 3

20 21 21 21 22 22

3 3 3 3 3 3

7,861,849 7,986,115 8,115,082 8,245,416 8,384,216 8,514,583

15,889 15,889 15,889 15,889 15,889 15,889

0.003145 0.003194 0.003246 0.003298 0.003354 0.003406

50 51 52 52 53 54

5 5 5 5 5 5

31 32 32 33 34 34

4 4 4 4 4 4

99,977,179 101,557,430 103,197,478 104,854,897 106,619,982 108,277,825

1.24 1.26 1.28 1.30 1.32 1.35

0.10 0.10 0.11 0.11 0.11 0.11

978 993 1,009 1,026 1,043 1,059

579 589 598 608 618 627146 149 151 154 156 159

58 58 59 60 61 62

565 574 583 593 603 612

361 367 372 378 385 391

71 72 73 74 75 77

45 46 47 47 48 49

1.3 1.4 1.4 1.4 1.4 1.5

1,557 1,582 1,607 1,633 1,661 1,687

2014 2015 2016 2017 2018 2019

204 207 211 214 218 221

926 941 956 971 988 1,003

116 118 119 121 123 125

1,159 $ 1,159

$ 1,159

$ 1,159

$ 1,159

$ 1,159

$

$15.58 $15.58 $15.58 $15.58 $15.58 $15.58

99,977.18 101,557.43 103,197.48 104,854.90 106,619.98 108,277.82

44,927,868 45,638,003 46,375,010 47,119,823 47,913,019 48,658,022

55,049,311 55,919,427 56,822,468 57,735,074 58,706,963 59,619,802

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.9% 77.9% 77.9% 77.9%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2020 2021 2022 2023 2024 2025

1,619,187 1,641,622 1,667,519 1,695,263 1,725,854 1,752,603

312 312 312 312 312 312

0.161919 0.164162 0.166752 0.169526 0.172585 0.175260

51 51 52 53 54 55

8 8 8 8 8 8

29 30 30 31 31 32

4 4 4 4 4 4

3,544,468 3,593,579 3,650,267 3,711,000 3,777,965 3,836,520

425 425 425 425 425 425

0.236298 0.239572 0.243351 0.247400 0.251864 0.255768

100 102 103 105 107 109

15 15 16 16 16 16

58 59 60 61 62 63

7 7 7 8 8 8

9,805,393 9,941,253 10,098,075 10,266,085 10,451,337 10,613,324

629 629 629 629 629 629

0.392216 0.397650 0.403923 0.410643 0.418053 0.424533

247 250 254 258 263 267

37 38 38 39 40 40

142 144 147 149 152 154

18 18 18 19 19 19

3,548,887 3,598,060 3,654,818 3,715,627 3,782,675 3,841,304

847 847 847 847 847 847

0.094637 0.095948 0.097462 0.099083 0.100871 0.102435

80 81 83 84 85 87

12 12 12 13 13 13

46 47 48 48 49 50

6 6 6 6 6 6

17,162,802 17,400,605 17,675,096 17,969,171 18,293,426 18,576,959

1,062 1,062 1,062 1,062 1,062 1,062

0.343256 0.348012 0.353502 0.359383 0.365869 0.371539365 370 376 382 389 395

55 56 57 58 59 60

210 213 217 220 224 228

26 27 27 28 28 28

4,685,504 4,750,425 4,825,362 4,905,646 4,994,168 5,071,574

1,436 1,436 1,436 1,436 1,436 1,436

0.062473 0.063339 0.064338 0.065409 0.066589 0.067621

90 91 92 94 96 97

14 14 14 14 14 15

52 52 53 54 55 56

6 7 7 7 7 7

7,022,075 7,119,370 7,231,677 7,351,996 7,484,663 7,600,670

1,781 1,781 1,781 1,781 1,781 1,781

0.070221 0.071194 0.072317 0.073520 0.074847 0.076007

125 127 129 131 133 135

19 19 19 20 20 20

72 73 74 76 77 78

9 9 9 9 10 10

- - - - - - 1,864 1,864 1,864 1,864 1,864 1,864

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

762,301 772,864 785,055 798,117 812,519 825,112

2,523 2,523 2,523 2,523 2,523 2,523

0.003049 0.003091 0.003140 0.003192 0.003250 0.003300

8 8 8 8 8 8

1 1 1 1 1 1

5 5 5 5 5 5

1 1 1 1 1 1558,980 566,725 575,665 585,242 595,803 605,038

3,128 3,128 3,128 3,128 3,128 3,128

0.001679 0.001702 0.001729 0.001757 0.001789 0.001817

5 5 5 5 6 6

0 0 0 0 0 0

3 3 3 3 4 4

0 0 0 0 0 0

734,748 744,929 756,680 769,269 783,151 795,289

4,243 4,243 4,243 4,243 4,243 4,243

0.001469 0.001490 0.001513 0.001539 0.001566 0.001591

6 6 6 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

0 1 1 1 1 1

3,770 3,822 3,882 3,947 4,018 4,080

5,267 5,267 5,267 5,267 5,267 5,267

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

9,416 9,547 9,697 9,858 10,036 10,192

6,222 6,222 6,222 6,222 6,222 6,222

0.000011 0.000011 0.000012 0.000012 0.000012 0.000012

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 483 483 483 483

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 812 812 812 812

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

38,468 39,001 39,617 40,276 41,002 41,638

1,101 1,101 1,101 1,101 1,101 1,101

0.000855 0.000867 0.000880 0.000895 0.000911 0.000925

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

192,448 195,114 198,192 201,489 205,125 208,305

1,615 1,615 1,615 1,615 1,615 1,615

0.002566 0.002602 0.002643 0.002687 0.002735 0.002777

4 4 4 4 4 4

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

769,684 780,349 792,659 805,847 820,388 833,104

2,189 2,189 2,189 2,189 2,189 2,189

0.006842 0.006936 0.007046 0.007163 0.007292 0.007405

15 15 15 16 16 16

2 2 2 2 2 2

9 9 10 10 10 10

1 1 1 1 1 1

1,924,052 1,950,711 1,981,483 2,014,450 2,050,801 2,082,587

2,717 2,717 2,717 2,717 2,717 2,717

0.012827 0.013005 0.013210 0.013430 0.013672 0.013884

35 35 36 36 37 384 4 4 4 4 4

22 22 22 23 23 23

3 3 3 3 3 3

2,886,077 2,926,066 2,972,224 3,021,675 3,076,202 3,123,880

3,682 3,682 3,682 3,682 3,682 3,682

0.012827 0.013005 0.013210 0.013430 0.013672 0.013884

47 48 49 49 50 51

5 5 5 5 5 5

29 30 30 31 31 32

4 4 4 4 4 4

7,440,175 7,543,263 7,662,257 7,789,740 7,930,306 8,053,220

4,569 4,569 4,569 4,569 4,569 4,569

0.024801 0.025144 0.025541 0.025966 0.026434 0.026844

113 115 117 119 121 123

12 12 12 12 13 13

70 71 72 73 75 76

9 9 9 9 9 9

12,400,291 12,572,105 12,770,428 12,982,900 13,217,177 13,422,033

6,702 6,702 6,702 6,702 6,702 6,702

0.024801 0.025144 0.025541 0.025966 0.026434 0.026844

166 169 171 174 177 180

17 18 18 18 19 19

103 104 106 108 109 111

13 13 13 13 14 14

6,590,481 6,681,796 6,787,200 6,900,124 7,024,637 7,133,514

6,441 6,441 6,441 6,441 6,441 6,441

0.008787 0.008909 0.009050 0.009200 0.009366 0.009511

57 57 58 59 60 61

5 5 5 5 6 6

36 36 37 37 38 39

4 5 5 5 5 5

6,390,897 6,479,448 6,581,660 6,691,164 6,811,907 6,917,486

7,992 7,992 7,992 7,992 7,992 7,9920.006391 0.006479 0.006582 0.006691 0.006812 0.006917

51 52 53 53 54 55

5 5 5 5 5 5

32 33 33 34 34 35

4 4 4 4 4 4

7,988,269 8,098,951 8,226,711 8,363,585 8,514,507 8,646,475

10,832 10,832 10,832 10,832 10,832 10,832

0.005326 0.005399 0.005484 0.005576 0.005676 0.005764

58 58 59 60 61 62

5 5 5 6 6 6

36 37 37 38 39 39

5 5 5 5 5 5

5,324,099 5,397,868 5,483,019 5,574,244 5,674,832 5,762,787

13,440 13,440 13,440 13,440 13,440 13,440

0.002662 0.002699 0.002742 0.002787 0.002837 0.002881

36 36 37 37 38 39

3 3 3 3 3 4

23 23 23 24 24 24

3 3 3 3 3 3

8,654,487 8,774,401 8,912,816 9,061,106 9,224,614 9,367,588

15,889 15,889 15,889 15,889 15,889 15,889

0.003462 0.003510 0.003565 0.003624 0.003690 0.003747

55 56 57 58 59 60

5 5 5 5 5 5

35 35 36 36 37 38

4 4 4 5 5 5

110,056,960 111,581,873 113,342,058 115,227,823 117,307,113 119,125,279

1.37 1.39 1.41 1.43 1.46 1.48

0.11 0.11 0.12 0.12 0.12 0.12

1,077 1,091 1,109 1,127 1,147 1,165

638 647 657 668 680 690161 163 166 169 172 174

63 64 65 66 68 69

622 631 641 651 663 674

397 403 409 416 423 430

78 79 80 81 83 84

50 50 51 52 53 54

1.5 1.5 1.5 1.5 1.6 1.6

1,714 1,738 1,765 1,795 1,827 1,856

2020 2021 2022 2023 2024 2025

225 228 231 235 239 243

1,020 1,034 1,050 1,067 1,087 1,104

127 129 131 133 136 138

1,159 $ 1,159

$ 1,159

$ 1,159

$ 1,159

$ 1,159

$

$15.58 $15.58 $15.58 $15.58 $15.58 $15.58

110,056.96 111,581.87 113,342.06 115,227.82 117,307.11 119,125.28

49,457,533 50,142,800 50,933,794 51,781,221 52,715,615 53,532,665

60,599,428 61,439,074 62,408,264 63,446,602 64,591,498 65,592,615

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.9% 77.9% 77.9% 77.9%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2026 2027 2028 2029 2030 2031

1,780,785 1,809,419 1,838,513 1,868,073 1,898,108 1,928,625

312 312 312 312 312 312

0.178079 0.180942 0.183851 0.186807 0.189811 0.192862

56 56 57 58 59 60

8 9 9 9 9 9

32 33 33 34 34 35

4 4 4 4 4 4

3,898,212 3,960,893 4,024,581 4,089,290 4,155,037 4,221,839

425 425 425 425 425 425

0.259881 0.264060 0.268305 0.272619 0.277002 0.281456

110 112 114 116 118 120

17 17 17 18 18 18

64 65 66 67 68 69

8 8 8 8 8 9

10,783,987 10,957,389 11,133,573 11,312,583 11,494,466 11,679,266

629 629 629 629 629 629

0.431359 0.438296 0.445343 0.452503 0.459779 0.467171

271 276 280 285 289 294

41 42 42 43 44 44

157 159 162 164 167 170

20 20 20 21 21 21

3,903,072 3,965,832 4,029,598 4,094,388 4,160,217 4,227,102

847 847 847 847 847 847

0.104082 0.105756 0.107456 0.109184 0.110939 0.112723

88 90 91 92 94 95

13 14 14 14 14 14

51 52 53 53 54 55

6 6 7 7 7 7

18,875,678 19,179,190 19,487,572 19,800,902 20,119,259 20,442,723

1,062 1,062 1,062 1,062 1,062 1,062

0.377514 0.383584 0.389751 0.396018 0.402385 0.408854401 408 414 421 427 434

60 61 62 63 64 65

231 235 239 243 247 251

29 29 30 30 31 31

5,153,125 5,235,985 5,320,174 5,405,715 5,492,627 5,580,934

1,436 1,436 1,436 1,436 1,436 1,436

0.068708 0.069813 0.070936 0.072076 0.073235 0.074412

99 100 102 103 105 107

15 15 15 16 16 16

57 58 59 60 61 62

7 7 7 7 8 8

7,722,889 7,847,070 7,973,242 8,101,440 8,231,694 8,364,038

1,781 1,781 1,781 1,781 1,781 1,781

0.077229 0.078471 0.079732 0.081014 0.082317 0.083640

138 140 142 144 147 149

21 21 21 22 22 22

79 81 82 83 85 86

10 10 10 10 11 11

- - - - - - 1,864 1,864 1,864 1,864 1,864 1,864

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

838,380 851,861 865,558 879,475 893,615 907,982

2,523 2,523 2,523 2,523 2,523 2,523

0.003354 0.003407 0.003462 0.003518 0.003574 0.003632

8 9 9 9 9 9

1 1 1 1 1 1

5 5 6 6 6 6

1 1 1 1 1 1614,767 624,652 634,696 644,900 655,269 665,804

3,128 3,128 3,128 3,128 3,128 3,128

0.001846 0.001876 0.001906 0.001937 0.001968 0.001999

6 6 6 6 6 6

1 1 1 1 1 1

4 4 4 4 4 4

0 0 0 0 0 0

808,077 821,071 834,273 847,687 861,316 875,163

4,243 4,243 4,243 4,243 4,243 4,243

0.001616 0.001642 0.001669 0.001695 0.001723 0.001750

7 7 7 7 7 7

1 1 1 1 1 1

4 4 4 5 5 5

1 1 1 1 1 1

4,146 4,213 4,280 4,349 4,419 4,490

5,267 5,267 5,267 5,267 5,267 5,267

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

10,356 10,522 10,692 10,863 11,038 11,216

6,222 6,222 6,222 6,222 6,222 6,222

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 483 483 483 483

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 812 812 812 812

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

42,308 42,988 43,679 44,381 45,095 45,820

1,101 1,101 1,101 1,101 1,101 1,101

0.000940 0.000955 0.000971 0.000986 0.001002 0.001018

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

211,654 215,057 218,515 222,029 225,598 229,225

1,615 1,615 1,615 1,615 1,615 1,615

0.002822 0.002867 0.002914 0.002960 0.003008 0.003056

5 5 5 5 5 5

0 0 0 1 1 1

3 3 3 3 3 3

0 0 0 0 0 0

846,500 860,111 873,941 887,993 902,270 916,776

2,189 2,189 2,189 2,189 2,189 2,189

0.007524 0.007645 0.007768 0.007893 0.008020 0.008149

16 17 17 17 18 18

2 2 2 2 2 2

10 10 11 11 11 11

1 1 1 1 1 1

2,116,075 2,150,101 2,184,672 2,219,798 2,255,488 2,291,750

2,717 2,717 2,717 2,717 2,717 2,717

0.014107 0.014334 0.014564 0.014799 0.015037 0.015278

38 39 40 40 41 424 4 4 4 4 4

24 24 24 25 25 26

3 3 3 3 3 3

3,174,113 3,225,151 3,277,008 3,329,697 3,383,232 3,437,625

3,682 3,682 3,682 3,682 3,682 3,682

0.014107 0.014334 0.014564 0.014799 0.015037 0.015278

52 53 54 54 55 56

5 6 6 6 6 6

32 33 33 34 34 35

4 4 4 4 4 4

8,182,716 8,314,290 8,447,976 8,583,806 8,721,816 8,862,039

4,569 4,569 4,569 4,569 4,569 4,569

0.027276 0.027714 0.028160 0.028613 0.029073 0.029540

125 127 129 131 133 135

13 13 13 14 14 14

77 78 80 81 82 83

10 10 10 10 10 10

13,637,860 13,857,151 14,079,960 14,306,344 14,536,360 14,770,066

6,702 6,702 6,702 6,702 6,702 6,702

0.027276 0.027714 0.028160 0.028613 0.029073 0.029540

183 186 189 192 195 198

19 19 20 20 20 21

113 115 117 119 120 122

14 14 15 15 15 15

7,248,221 7,364,769 7,483,187 7,603,505 7,725,754 7,849,963

6,441 6,441 6,441 6,441 6,441 6,441

0.009664 0.009820 0.009978 0.010138 0.010301 0.010467

62 63 64 65 66 67

6 6 6 6 6 6

39 40 40 41 42 42

5 5 5 5 5 5

7,028,719 7,141,738 7,256,570 7,373,244 7,491,791 7,612,239

7,992 7,992 7,992 7,992 7,992 7,9920.007029 0.007142 0.007257 0.007373 0.007492 0.007612

56 57 58 59 60 61

5 5 5 5 5 6

35 36 37 37 38 38

4 4 5 5 5 5

8,785,511 8,926,778 9,070,311 9,216,148 9,364,324 9,514,878

10,832 10,832 10,832 10,832 10,832 10,832

0.005857 0.005951 0.006047 0.006144 0.006243 0.006343

63 64 65 67 68 69

6 6 6 6 6 6

40 41 41 42 43 43

5 5 5 5 5 5

5,855,453 5,949,606 6,045,270 6,142,468 6,241,226 6,341,569

13,440 13,440 13,440 13,440 13,440 13,440

0.002928 0.002975 0.003023 0.003071 0.003121 0.003171

39 40 41 41 42 43

4 4 4 4 4 4

25 25 26 26 26 27

3 3 3 3 3 3

9,518,219 9,671,268 9,826,772 9,984,772 10,145,306 10,308,415

15,889 15,889 15,889 15,889 15,889 15,889

0.003807 0.003869 0.003931 0.003994 0.004058 0.004123

60 61 62 63 64 66

6 6 6 6 6 6

38 39 39 40 41 41

5 5 5 5 5 5

121,040,824 122,987,105 124,964,614 126,973,851 129,015,323 131,089,548

1.50 1.53 1.55 1.58 1.60 1.63

0.12 0.13 0.13 0.13 0.13 0.13

1,184 1,203 1,222 1,242 1,262 1,282

701 713 724 736 748 760177 180 183 186 189 192

70 71 72 73 74 75

684 695 707 718 729 741

437 444 451 458 466 473

86 87 88 90 91 93

55 55 56 57 58 59

1.6 1.7 1.7 1.7 1.7 1.8

1,885 1,916 1,947 1,978 2,010 2,042

2026 2027 2028 2029 2030 2031

247 251 255 259 263 267

1,121 1,139 1,158 1,176 1,195 1,214

140 142 145 147 149 152

1,159 $ 1,159

$ 1,159

$ 1,159

$ 1,159

$ 1,159

$

$15.58 $15.58 $15.58 $15.58 $15.58 $15.58

121,040.82 122,987.11 124,964.61 126,973.85 129,015.32 131,089.55

54,393,475 55,268,097 56,156,752 57,059,666 57,977,065 58,909,183

66,647,350 67,719,008 68,807,862 69,914,185 71,038,258 72,180,365

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.9% 77.9% 77.9% 77.9%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2032 2033 2034 2035 2036 2037

1,959,631 1,991,134 2,023,143 2,055,665 2,088,709 2,122,283

312 312 312 312 312 312

0.195963 0.199113 0.202314 0.205567 0.208871 0.212228

61 62 63 64 65 66

9 9 10 10 10 10

35 36 36 37 38 38

4 4 5 5 5 5

4,289,712 4,358,675 4,428,744 4,499,936 4,572,271 4,645,766

425 425 425 425 425 425

0.285981 0.290578 0.295250 0.299996 0.304818 0.309718

122 124 126 128 130 132

18 19 19 19 20 20

70 71 72 74 75 76

9 9 9 9 9 9

11,867,031 12,057,809 12,251,646 12,448,594 12,648,700 12,852,015

629 629 629 629 629 629

0.474681 0.482312 0.490066 0.497944 0.505948 0.514081

299 303 308 313 318 323

45 46 46 47 48 49

172 175 178 181 184 187

22 22 22 23 23 23

4,295,061 4,364,109 4,434,265 4,505,547 4,577,972 4,651,558

847 847 847 847 847 847

0.114535 0.116376 0.118247 0.120148 0.122079 0.124042

97 99 100 102 103 105

15 15 15 15 16 16

56 57 58 59 60 61

7 7 7 7 7 8

20,771,377 21,105,303 21,444,585 21,789,310 22,139,565 22,495,437

1,062 1,062 1,062 1,062 1,062 1,062

0.415428 0.422106 0.428892 0.435786 0.442791 0.449909441 448 456 463 470 478

67 68 69 70 71 72

255 259 263 267 271 276

32 32 33 33 34 34

5,670,657 5,761,820 5,854,446 5,948,557 6,044,177 6,141,332

1,436 1,436 1,436 1,436 1,436 1,436

0.075609 0.076824 0.078059 0.079314 0.080589 0.081884

109 110 112 114 116 118

16 17 17 17 17 18

63 64 65 66 67 68

8 8 8 8 8 8

8,498,505 8,635,129 8,773,945 8,914,987 9,058,292 9,203,895

1,781 1,781 1,781 1,781 1,781 1,781

0.084985 0.086351 0.087739 0.089150 0.090583 0.092039

151 154 156 159 161 164

23 23 24 24 24 25

87 89 90 92 93 95

11 11 11 11 12 12

- - - - - - 1,864 1,864 1,864 1,864 1,864 1,864

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

922,579 937,411 952,481 967,792 983,349 999,155

2,523 2,523 2,523 2,523 2,523 2,523

0.003690 0.003750 0.003810 0.003871 0.003933 0.003997

9 9 10 10 10 10

1 1 1 1 1 1

6 6 6 6 6 6

1 1 1 1 1 1676,508 687,384 698,434 709,661 721,069 732,659

3,128 3,128 3,128 3,128 3,128 3,128

0.002032 0.002064 0.002097 0.002131 0.002165 0.002200

6 6 7 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

1 1 1 1 1 1

889,233 903,529 918,054 932,811 947,806 963,041

4,243 4,243 4,243 4,243 4,243 4,243

0.001778 0.001807 0.001836 0.001866 0.001896 0.001926

8 8 8 8 8 8

1 1 1 1 1 1

5 5 5 5 5 5

1 1 1 1 1 1

4,562 4,636 4,710 4,786 4,863 4,941

5,267 5,267 5,267 5,267 5,267 5,267

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

11,396 11,579 11,765 11,954 12,146 12,342

6,222 6,222 6,222 6,222 6,222 6,222

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 483 483 483 483

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 812 812 812 812

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

46,556 47,305 48,065 48,838 49,623 50,421

1,101 1,101 1,101 1,101 1,101 1,101

0.001035 0.001051 0.001068 0.001085 0.001103 0.001120

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

232,911 236,655 240,459 244,325 248,252 252,243

1,615 1,615 1,615 1,615 1,615 1,615

0.003105 0.003155 0.003206 0.003258 0.003310 0.003363

5 5 5 5 5 5

1 1 1 1 1 1

3 3 3 3 3 3

0 0 0 0 0 0

931,515 946,490 961,705 977,165 992,872 1,008,832

2,189 2,189 2,189 2,189 2,189 2,189

0.008280 0.008413 0.008548 0.008686 0.008826 0.008967

18 18 19 19 19 20

2 2 2 2 2 2

11 11 12 12 12 12

1 1 1 1 1 2

2,328,594 2,366,029 2,404,065 2,442,710 2,481,976 2,521,871

2,717 2,717 2,717 2,717 2,717 2,717

0.015524 0.015774 0.016027 0.016285 0.016547 0.016812

42 43 44 44 45 464 4 5 5 5 5

26 26 27 27 28 28

3 3 3 3 3 4

3,492,891 3,549,044 3,606,097 3,664,066 3,722,964 3,782,807

3,682 3,682 3,682 3,682 3,682 3,682

0.015524 0.015774 0.016027 0.016285 0.016547 0.016812

57 58 59 60 61 62

6 6 6 6 6 6

35 36 36 37 38 38

4 4 5 5 5 5

9,004,513 9,149,271 9,296,352 9,445,793 9,597,630 9,751,903

4,569 4,569 4,569 4,569 4,569 4,569

0.030015 0.030498 0.030988 0.031486 0.031992 0.032506

137 139 142 144 146 149

14 15 15 15 15 16

85 86 88 89 90 92

11 11 11 11 11 11

15,007,521 15,248,786 15,493,921 15,742,988 15,996,050 16,253,171

6,702 6,702 6,702 6,702 6,702 6,702

0.030015 0.030498 0.030988 0.031486 0.031992 0.032506

201 204 208 211 214 218

21 21 22 22 22 23

124 126 128 130 133 135

16 16 16 16 17 17

7,976,166 8,104,393 8,234,676 8,367,050 8,501,547 8,638,201

6,441 6,441 6,441 6,441 6,441 6,441

0.010635 0.010806 0.010980 0.011156 0.011335 0.011518

68 70 71 72 73 74

6 6 6 7 7 7

43 44 45 45 46 47

5 5 6 6 6 6

7,734,619 7,858,963 7,985,301 8,113,666 8,244,090 8,376,606

7,992 7,992 7,992 7,992 7,992 7,9920.007735 0.007859 0.007985 0.008114 0.008244 0.008377

62 63 64 65 66 67

6 6 6 6 6 6

39 40 40 41 42 42

5 5 5 5 5 5

9,667,846 9,823,269 9,981,185 10,141,634 10,304,657 10,470,294

10,832 10,832 10,832 10,832 10,832 10,832

0.006445 0.006549 0.006654 0.006761 0.006870 0.006980

70 71 72 73 74 76

6 6 7 7 7 7

44 45 45 46 47 48

5 6 6 6 6 6

6,443,521 6,547,109 6,652,358 6,759,296 6,867,948 6,978,344

13,440 13,440 13,440 13,440 13,440 13,440

0.003222 0.003274 0.003326 0.003380 0.003434 0.003489

43 44 45 45 46 47

4 4 4 4 4 4

27 28 28 29 29 30

3 3 4 4 4 4

10,474,142 10,642,526 10,813,613 10,987,443 11,164,062 11,343,513

15,889 15,889 15,889 15,889 15,889 15,889

0.004190 0.004257 0.004325 0.004395 0.004466 0.004537

67 68 69 70 71 72

6 6 6 6 6 7

42 43 43 44 45 45

5 5 5 5 6 6

133,197,048 135,338,357 137,514,016 139,724,574 141,970,590 144,252,632

1.65 1.68 1.71 1.74 1.76 1.79

0.14 0.14 0.14 0.14 0.14 0.15

1,303 1,324 1,345 1,367 1,389 1,411

772 784 797 810 823 836195 198 201 205 208 211

77 78 79 80 82 83

753 765 778 790 803 816

481 488 496 504 512 521

94 96 97 99 100 102

60 61 62 63 64 65

1.8 1.8 1.8 1.9 1.9 1.9

2,075 2,108 2,142 2,176 2,211 2,247

2032 2033 2034 2035 2036 2037

272 276 281 285 290 294

1,234 1,254 1,274 1,294 1,315 1,336

154 157 159 162 164 167

1,159 $ 1,159

$ 1,159

$ 1,159

$ 1,159

$ 1,159

$

$15.58 $15.58 $15.58 $15.58 $15.58 $15.58

133,197.05 135,338.36 137,514.02 139,724.57 141,970.59 144,252.63

59,856,254 60,818,518 61,796,218 62,789,601 63,798,919 64,824,426

73,340,794 74,519,839 75,717,798 76,934,973 78,171,671 79,428,207

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.9% 77.9% 77.9% 77.9%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%Terminal Year

2038

2,156,396

312

0.215640

67

10

39

5

4,720,440

425

0.314696

134

20

77

10

13,058,592

629

0.522344

329

50

190

24

4,726,325

847

0.126035

107

16

62

8

22,857,017

1,062

0.457140486

73

280

35

6,240,045

1,436

0.083201

119

18

69

9

9,351,834

1,781

0.093518

167

25

96

12

- 1,864

-

-

-

-

-

1,015,215

2,523

0.004061

10

1

6

1744,436

3,128

0.002236

7

1

4

1

978,521

4,243

0.001957

8

1

5

1

5,021

5,267

0.000008

0

0

0

0

12,540

6,222

0.000015

0

0

0

0

-

483

-

-

-

--

-

812

-

-

-

-

-

51,231

1,101

0.001138

1

0

1

0

256,297

1,615

0.003417

6

1

3

0

1,025,047

2,189

0.009112

20

2

12

2

2,562,407

2,717

0.017083

465

29

4

3,843,610

3,682

0.017083

63

7

39

5

9,908,650

4,569

0.033029

151

16

93

12

16,514,416

6,702

0.033029

221

23

137

17

8,777,047

6,441

0.011703

75

7

47

6

8,511,247

7,9920.008511

68

6

43

5

10,638,589

10,832

0.007092

77

7

48

6

7,090,511

13,440

0.003545

48

4

30

4

11,525,843

15,889

0.004610

73

7

46

6

146,571,276

1.82

0.15

1,434

849215

84

829

529

104

66

2.0

2,283

2038

299

1,358

170

1,159 $

$15.58

146,571.28

65,866,381

80,704,896

18.7%

72.3%

9.0%

12.4%

77.9%

9.7%Std TSL1 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Ty pe Liquid Announcement

Year

2004 2005 2006 2007

**PC1**

**kVA 10**  1,199,133 1,234,822 1,258,942 1,289,429

Unit Price 312 312 312 312

Unit Sales (mln) 0.119913 0.123482 0.125894 0.128943

Unit Revenue (mln) 37 39 39 40

Cost of Goods Sold

Labor 6 6 6 6

Material 22 22 23 23

Overhead 3 3 3 3

**PC1**

**kVA 15**  2,624,952 2,703,077 2,755,876 2,822,614

Unit Price 425 425 425 425

Unit Sales (mln) 0.174997 0.180205 0.183725 0.188174

Unit Revenue (mln) 74 77 78 80

Cost of Goods Sold

Labor 11 12 12 12

Material 43 44 45 46

Overhead 5 6 6 6 Overhead

**PC1**

**kVA 25**  7,261,649 7,477,774 7,623,836 7,808,459

Unit Price 629 629 629 629

Unit Sales (mln) 0.290466 0.299111 0.304953 0.312338

Unit Revenue (mln) 183 188 192 196

Cost of Goods Sold

Labor 28 28 29 30

Material 105 109 111 113

Overhead 13 14 14 14

**PC1**

**kVA 37.5**  2,628,225 2,706,447 2,759,312 2,826,133

Unit Price 847 847 847 847

Unit Sales (mln) 0.070086 0.072172 0.073582 0.075364

Unit Revenue (mln) 59 61 62 64

Cost of Goods Sold

Labor 9 9 9 10

Material 34 35 36 37

Overhead 4 4 4 5

**PC1**

**kVA 50**  12,710,377 13,088,670 13,344,330 13,667,482

Unit Price 1,062 1,062 1,062 1,062

Unit Sales (mln) 0.254208 0.261773 0.266887 0.273350Unit Revenue (mln) 270 278 284 290

Cost of Goods Sold

Labor 41 42 43 44

Material 156 160 164 168

Overhead 19 20 20 21

**PC1**

**kVA 75**  3,469,977 3,573,252 3,643,048 3,731,270

Unit Price 1,436 1,436 1,436 1,436

Unit Sales (mln) 0.046266 0.047643 0.048574 0.049750

Unit Revenue (mln) 66 68 70 71

Cost of Goods Sold

Labor 10 10 11 11

Material 38 39 40 41

Overhead 5 5 5 5

**PC1**

**kVA 100**  5,200,387 5,355,164 5,459,766 5,591,982

Unit Price 1,781 1,781 1,781 1,781

Unit Sales (mln) 0.052004 0.053552 0.054598 0.055920

Unit Revenue (mln) 93 95 97 100

Cost of Goods Sold

Labor 14 14 15 15

Material 53 55 56 57

Overhead 7 7 7 7

**PC1**

**kVA 167** 

- - - -

Unit Price 1,864 1,864 1,864 1,864

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**PC1**

**kVA 250**  564,543 581,345 592,700 607,054

Unit Price 2,523 2,523 2,523 2,523

Unit Sales (mln) 0.002258 0.002325 0.002371 0.002428

Unit Revenue (mln) 6 6 6 6

Cost of Goods Sold

Labor 0 1 1 1

Material 4 4 4 4

Overhead 0 0 0 0

**PC1 kVA**  **333** 413,967 426,288 434,615 445,140

Unit Price 3,128 3,128 3,128 3,128

Unit Sales (mln) 0.001243 0.001280 0.001305 0.001337

Unit Revenue (mln) 4 4 4 4

Cost of Goods Sold

Labor 0 0 0 0

Material 2 3 3 3

Overhead 0 0 0 0

**PC1**

**kVA 500**  544,138 560,333 571,278 585,112

Unit Price 4,243 4,243 4,243 4,243

Unit Sales (mln) 0.001088 0.001121 0.001143 0.001170

Unit Revenue (mln) 5 5 5 5

Cost of Goods Sold

Labor 0 0 0 0

Material 3 3 3 3

Overhead 0 0 0 0

**PC1**

**kVA 667**  2,792 2,875 2,931 3,002

Unit Price 5,267 5,267 5,267 5,267

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000005 Unit Sales (mln) 0.000004 0.000004 0.000004 0.000005

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**PC1**

**kVA 833**  6,973 7,181 7,321 7,498

Unit Price 6,222 6,222 6,222 6,222

Unit Sales (mln) 0.000008 0.000009 0.000009 0.000009

Unit Revenue (mln) 0 0 0 0

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**DL PC2** 

**kVA 15** 

- - - -

Unit Price 483 483 483 483

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -Overhead

- - - -

**DL PC2** 

**kVA 30** 

- - - -

Unit Price 812 812 812 812

Unit Sales (mln)

- - - - Unit Revenue (mln)

- - - -

Cost of Goods Sold

Labor

- - - -

Material

- - - -

Overhead

- - - -

**DL PC2** 

**kVA 45**  28,489 29,337 29,910 30,634

Unit Price 1,101 1,101 1,101 1,101

Unit Sales (mln) 0.000633 0.000652 0.000665 0.000681

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0 0 0 0

Material 0 0 0 0

Overhead 0 0 0 0

**DL PC2** 

**kVA 75**  142,522 146,764 149,631 153,254

Unit Price 1,615 1,615 1,615 1,615

Unit Sales (mln) 0.001900 0.001957 0.001995 0.002043

Unit Revenue (mln) 3 3 3 3

Cost of Goods Sold

Labor 0 0 0 0

Material 2 2 2 2

Overhead 0 0 0 0

**DL PC2** 

**kVA 112.5**  570,010 586,975 598,441 612,933

Unit Price 2,189 2,189 2,189 2,189

Unit Sales (mln) 0.005067 0.005218 0.005319 0.005448

Unit Revenue (mln) 11 11 12 12

Cost of Goods Sold

Labor 1 1 1 1

Material 7 7 7 7

Overhead 1 1 1 1

**DL PC2** 

**kVA 150**  1,424,908 1,467,317 1,495,978 1,532,206

Unit Price 2,717 2,717 2,717 2,717

Unit Sales (mln) 0.009499 0.009782 0.009973 0.010215

Unit Revenue (mln) 26 27 27 28Cost of Goods Sold

Labor 3 3 3 3

Material 16 16 17 17

Overhead 2 2 2 2

**DL PC2** 

**kVA 225**  2,137,363 2,200,976 2,243,967 2,298,308

Unit Price 3,682 3,682 3,682 3,682

Unit Sales (mln) 0.009499 0.009782 0.009973 0.010215

Unit Revenue (mln) 35 36 37 38

Cost of Goods Sold

Labor 4 4 4 4

Material 22 22 23 23

Overhead 3 3 3 3

**DL PC2** 

**kVA 300**  5,510,022 5,674,015 5,784,845 5,924,933

Unit Price 4,569 4,569 4,569 4,569

Unit Sales (mln) 0.018367 0.018913 0.019283 0.019750

Unit Revenue (mln) 84 86 88 90

Cost of Goods Sold

Labor 9 9 9 9

Material 52 53 54 56 Material

Overhead 6 7 7 7

**DL PC2** 

**kVA 500**  9,183,371 9,456,691 9,641,408 9,874,888

Unit Price 6,702 6,702 6,702 6,702

Unit Sales (mln) 0.018367 0.018913 0.019283 0.019750

Unit Revenue (mln) 123 127 129 132

Cost of Goods Sold

Labor 13 13 14 14

Material 76 78 80 82

Overhead 10 10 10 10

**DL PC2** 

**kVA 750**  4,880,759 5,026,022 5,124,195 5,248,285

Unit Price 6,441 6,441 6,441 6,441

Unit Sales (mln) 0.006508 0.006701 0.006832 0.006998

Unit Revenue (mln) 42 43 44 45

Cost of Goods Sold

Labor 4 4 4 4

Material 26 27 28 28

Overhead 3 3 3 4

**DL PC2** 

**kVA 1000**  4,732,952 4,873,816 4,969,016 5,089,348

Unit Price 7,992 7,992 7,992 7,992Unit Sales (mln) 0.004733 0.004874 0.004969 0.005089

Unit Revenue (mln) 38 39 40 41

Cost of Goods Sold

Labor 3 4 4 4

Material 24 25 25 26

Overhead 3 3 3 3

**DL PC2** 

**kVA 1500**  5,915,928 6,092,001 6,210,996 6,361,404

Unit Price 10,832 10,832 10,832 10,832

Unit Sales (mln) 0.003944 0.004061 0.004141 0.004241

Unit Revenue (mln) 43 44 45 46

Cost of Goods Sold

Labor 4 4 4 4

Material 27 28 28 29

Overhead 3 3 4 4

**DL PC2** 

**kVA 2000**  3,942,906 4,060,257 4,139,565 4,239,811

Unit Price 13,440 13,440 13,440 13,440

Unit Sales (mln) 0.001971 0.002030 0.002070 0.002120

Unit Revenue (mln) 26 27 28 28

Cost of Goods Sold

Labor 2 2 3 3

Material 17 17 18 18

Overhead 2 2 2 2

**DL PC2** 

**kVA 2500**  6,409,315 6,600,072 6,728,991 6,891,943

Unit Price 15,889 15,889 15,889 15,889

Unit Sales (mln) 0.002564 0.002640 0.002692 0.002757

Unit Revenue (mln) 41 42 43 44

Cost of Goods Sold

Labor 4 4 4 4

Material 26 26 27 28

Overhead 3 3 3 3

**Al l Design Lines** 

**Totals**

kVA 81,505,658 83,931,472 85,570,896 87,643,121

Unit Sales (mln)

**PC1** 1.01 1.04 1.06 1.09

**PC2** 0.08 0.09 0.09 0.09

Revenues (mln)

**PC1** 797 821 837 857

**PC2** 472 486 496 508Cost of Goods Sold

Labor (mln)

**PC1** 119 123 125 128

**PC2** 47 48 49 50

Material (mln)

**PC1** 461 475 484 496

**PC2** 294 303 309 316

Overhead (mln)

**PC1** 58 59 60 62

**PC2** 37 38 39 40

Totals

Unit Sales (Millions) 1.1 1.1 1.2 1.2

Revenue (Million $US) 1,270 1,307 1,333 1,365

2004 2005 2006 2007

Cost of Goods Sold

Labor 166 171 175 179

Material 755 777 793 812

Overhead 94 97 99 101

Average Price per Unit 1,159 $ 1,159

$ 1,159

$ 1,159

$

Average Price per kVA 15.58 $ 15.58

$ 15.58

$ 15.58

$ Average Price per kVA $ $ $ $

mV A 81,505.66 83,931.47 85,570.90 87,643.12

PC1 kVA 36,627,113 37,717,228 38,453,955 39,385,174

PC2 kVA 44,878,545 46,214,243 47,116,941 48,257,947

PC1, Labor (% of COGS) 18.7% 18.7% 18.7% 18.7%

PC1, Material (% of COGS) 72.3% 72.3% 72.3% 72.3%

PC1, OH (% of COGS) 9.0% 9.0% 9.0% 9.0%

PC2, Labor (% of COGS) 12.4% 12.4% 12.4% 12.4%

PC2, Material (% of COGS) 77.9% 77.9% 77.9% 77.9%

PC2, OH (% of COGS) 9.7% 9.7% 9.7% 9.7%

PC1_liq_kVAshare 0.449381233

PC2_liq_kVAshare 0.550618767112.5Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Standard Year

2008 2009 2010 2011 2012 2013

1,322,778 1,350,376 1,374,489 1,399,323 1,424,648 1,445,694

312 312 321 321 321 321

0.132278 0.135038 0.137449 0.139932 0.142465 0.144569

41 42 44 45 46 46

6 6 7 7 7 7

24 24 25 26 26 27

3 3 3 3 3 3

2,895,616 2,956,028 3,008,812 3,063,175 3,118,614 3,164,685

425 425 437 437 437 437

0.193041 0.197069 0.200587 0.204212 0.207908 0.210979

82 84 88 89 91 92

12 13 13 13 14 14

47 48 51 51 52 53

6 6 6 6 7 7

8,010,414 8,177,536 8,323,558 8,473,947 8,627,312 8,754,763

629 629 647 647 647 647

0.320417 0.327101 0.332942 0.338958 0.345092 0.350191

202 206 215 219 223 227

30 31 32 33 34 34

116 119 124 127 129 131

15 15 16 16 16 16

2,899,227 2,959,713 3,012,564 3,066,994 3,122,502 3,168,631

847 847 870 870 870 870

0.077313 0.078926 0.080335 0.081787 0.083267 0.084497

65 67 70 71 72 74

10 10 11 11 11 11

38 39 40 41 42 42

5 5 5 5 5 5

14,020,973 14,313,494 14,569,083 14,832,314 15,100,757 15,323,839

1,062 1,062 1,093 1,093 1,093 1,093

0.280419 0.286270 0.291382 0.296646 0.302015 0.306477298 304 318 324 330 335

45 46 48 49 50 50

172 176 184 187 191 193

21 22 23 23 24 24

3,827,774 3,907,633 3,977,410 4,049,273 4,122,559 4,183,461

1,436 1,436 1,477 1,477 1,477 1,477

0.051037 0.052102 0.053032 0.053990 0.054967 0.055779

73 75 78 80 81 82

11 11 12 12 12 12

42 43 45 46 47 48

5 5 6 6 6 6

5,736,611 5,856,294 5,960,867 6,068,567 6,178,399 6,269,672

1,781 1,781 1,831 1,831 1,831 1,831

0.057366 0.058563 0.059609 0.060686 0.061784 0.062697

102 104 109 111 113 115

15 16 16 17 17 17

59 60 63 64 65 66

7 8 8 8 8 8

- - - - - - 1,864 1,864 1,899 1,899 1,899 1,899

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

622,754 635,747 647,099 658,791 670,714 680,622

2,523 2,523 2,570 2,570 2,570 2,570

0.002491 0.002543 0.002588 0.002635 0.002683 0.002722

6 6 7 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

0 1 1 1 1 1456,653 466,180 474,504 483,077 491,820 499,086

3,128 3,128 3,186 3,186 3,186 3,186

0.001371 0.001400 0.001425 0.001451 0.001477 0.001499

4 4 5 5 5 5

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

600,245 612,768 623,710 634,979 646,471 656,021

4,243 4,243 4,321 4,321 4,321 4,321

0.001200 0.001226 0.001247 0.001270 0.001293 0.001312

5 5 5 5 6 6

0 0 0 0 0 0

3 3 3 3 4 4

0 0 0 0 0 0

3,080 3,144 3,200 3,258 3,317 3,366

5,267 5,267 5,364 5,364 5,364 5,364

0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

7,692 7,853 7,993 8,137 8,285 8,407

6,222 6,222 6,337 6,337 6,337 6,337

0.000009 0.000009 0.000010 0.000010 0.000010 0.000010

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

483 483 506 506 506 506

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

812 812 850 850 850 850

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

31,426 32,082 32,655 33,245 33,846 34,347

1,101 1,101 1,153 1,153 1,153 1,153

0.000698 0.000713 0.000726 0.000739 0.000752 0.000763

1 1 1 1 1 1

0 0 0 0 0 0

0 0 1 1 1 1

0 0 0 0 0 0

157,218 160,498 163,364 166,316 169,326 171,827

1,615 1,615 1,691 1,691 1,691 1,691

0.002096 0.002140 0.002178 0.002218 0.002258 0.002291

3 3 4 4 4 4

0 0 0 0 0 0

2 2 2 2 2 2

0 0 0 0 0 0

628,785 641,904 653,366 665,171 677,210 687,214

2,189 2,189 2,292 2,292 2,292 2,292

0.005589 0.005706 0.005808 0.005913 0.006020 0.006109

12 12 13 14 14 14

1 1 1 1 1 1

8 8 8 8 9 9

1 1 1 1 1 1

1,571,834 1,604,627 1,633,280 1,662,790 1,692,884 1,717,893

2,717 2,717 2,843 2,843 2,843 2,843

0.010479 0.010698 0.010889 0.011085 0.011286 0.011453

28 29 31 32 32 333 3 3 3 3 3

18 18 19 19 20 20

2 2 2 2 2 3

2,357,751 2,406,941 2,449,920 2,494,185 2,539,326 2,576,839

3,682 3,682 3,854 3,854 3,854 3,854

0.010479 0.010698 0.010889 0.011085 0.011286 0.011453

39 39 42 43 43 44

4 4 4 4 5 5

24 24 26 26 27 27

3 3 3 3 3 3

6,078,173 6,204,983 6,315,782 6,429,895 6,546,266 6,642,973

4,569 4,569 4,782 4,782 4,782 4,782

0.020261 0.020683 0.021053 0.021433 0.021821 0.022143

93 95 101 102 104 106

10 10 11 11 11 11

57 58 62 63 64 65

7 7 8 8 8 8

10,130,289 10,341,638 10,526,304 10,716,491 10,910,443 11,071,622

6,702 6,702 7,015 7,015 7,015 7,015

0.020261 0.020683 0.021053 0.021433 0.021821 0.022143

136 139 148 150 153 155

14 15 15 16 16 16

84 86 91 93 95 96

10 11 11 12 12 12

5,384,024 5,496,352 5,594,498 5,695,578 5,798,659 5,884,322

6,441 6,441 6,630 6,630 6,630 6,630

0.007179 0.007328 0.007459 0.007594 0.007732 0.007846

46 47 49 50 51 52

4 4 5 5 5 5

29 30 31 32 32 33

4 4 4 4 4 4

5,220,977 5,329,903 5,425,076 5,523,096 5,623,055 5,706,124

7,992 7,992 8,227 8,227 8,227 8,2270.005221 0.005330 0.005425 0.005523 0.005623 0.005706

42 43 45 45 46 47

4 4 4 4 4 4

26 27 28 29 29 30

3 3 4 4 4 4

6,525,933 6,662,084 6,781,046 6,903,564 7,028,508 7,132,340

10,832 10,832 11,151 11,151 11,151 11,151

0.004351 0.004441 0.004521 0.004602 0.004686 0.004755

47 48 50 51 52 53

4 4 5 5 5 5

30 30 32 32 33 33

4 4 4 4 4 4

4,349,468 4,440,211 4,519,498 4,601,155 4,684,429 4,753,632

13,440 13,440 13,836 13,836 13,836 13,836

0.002175 0.002220 0.002260 0.002301 0.002342 0.002377

29 30 31 32 32 33

3 3 3 3 3 3

18 19 20 20 20 21

2 2 2 3 3 3

7,070,193 7,217,700 7,346,583 7,479,319 7,614,684 7,727,175

15,889 15,889 16,357 16,357 16,357 16,357

0.002828 0.002887 0.002939 0.002992 0.003046 0.003091

45 46 48 49 50 51

4 4 4 4 5 5

28 29 30 31 31 32

4 4 4 4 4 4

89,909,888 91,785,686 93,424,661 95,112,640 96,834,034 98,264,556

1.12 1.14 1.16 1.18 1.20 1.22

0.09 0.09 0.10 0.10 0.10 0.10

879 898 940 957 974 988

521 532 563 573 583 592132 134 141 143 146 148

52 53 56 57 58 59

508 519 543 553 563 571

325 331 351 357 363 369

64 65 68 69 70 71

41 41 44 45 45 46

1.2 1.2 1.3 1.3 1.3 1.3

1,401 1,430 1,503 1,530 1,557 1,580

2008 2009 2010 2011 2012 2013

183 187 197 200 204 207

833 850 894 910 926 940

104 106 112 114 116 117

1,159 $ 1,159

$ 1,196

$ 1,196

$ 1,196

$ 1,196

$

15.58 $ 15.58

$ 16.08

$ 16.08

$ 16.08

$ 16.08

$ $ $ $ $ $ $

89,909.89 91,785.69 93,424.66 95,112.64 96,834.03 98,264.56

40,403,816 41,246,765 41,983,289 42,741,835 43,515,398 44,158,247

49,506,072 50,538,921 51,441,372 52,370,805 53,318,637 54,106,308

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.9% 77.9% 77.8% 77.8% 77.8% 77.8%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2014 2015 2016 2017 2018 2019

1,470,312 1,493,552 1,517,672 1,542,046 1,568,005 1,592,386

321 321 321 321 321 321

0.147031 0.149355 0.151767 0.154205 0.156800 0.159239

47 48 49 49 50 51

7 7 7 7 8 8

27 28 28 29 29 29

3 3 4 4 4 4

3,218,574 3,269,448 3,322,246 3,375,603 3,432,427 3,485,798

437 437 437 437 437 437

0.214572 0.217963 0.221483 0.225040 0.228828 0.232387

94 95 97 98 100 101

14 14 15 15 15 15

54 55 56 57 58 59

7 7 7 7 7 7

8,903,842 9,044,578 9,190,638 9,338,246 9,495,442 9,643,087

647 647 647 647 647 647

0.356154 0.361783 0.367626 0.373530 0.379818 0.385723

230 234 238 242 246 249

35 35 36 36 37 38

133 135 137 139 142 144

17 17 17 17 18 18

3,222,587 3,273,524 3,326,388 3,379,812 3,436,706 3,490,144

870 870 870 870 870 870

0.085936 0.087294 0.088704 0.090128 0.091645 0.093071

75 76 77 78 80 81

11 11 12 12 12 12

43 44 45 45 46 47

5 5 6 6 6 6

15,584,779 15,831,114 16,086,770 16,345,135 16,620,282 16,878,712

1,093 1,093 1,093 1,093 1,093 1,093

0.311696 0.316622 0.321735 0.326903 0.332406 0.337574341 346 352 357 363 369

51 52 53 54 55 56

197 200 203 206 210 213

25 25 25 26 26 27

4,254,698 4,321,949 4,391,744 4,462,278 4,537,394 4,607,947

1,477 1,477 1,477 1,477 1,477 1,477

0.056729 0.057626 0.058557 0.059497 0.060499 0.061439

84 85 86 88 89 91

13 13 13 13 13 14

48 49 50 51 52 52

6 6 6 6 6 7

6,376,434 6,477,221 6,581,821 6,687,530 6,800,105 6,905,840

1,831 1,831 1,831 1,831 1,831 1,831

0.063764 0.064772 0.065818 0.066875 0.068001 0.069058

117 119 121 122 125 126

18 18 18 18 19 19

67 68 70 71 72 73

8 9 9 9 9 9

- - - - - - 1,899 1,899 1,899 1,899 1,899 1,899

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

692,212 703,153 714,508 725,984 738,205 749,683

2,570 2,570 2,570 2,570 2,570 2,570

0.002769 0.002813 0.002858 0.002904 0.002953 0.002999

7 7 7 7 8 8

1 1 1 1 1 1

5 5 5 5 5 5

1 1 1 1 1 1507,585 515,607 523,934 532,349 541,310 549,727

3,186 3,186 3,186 3,186 3,186 3,186

0.001524 0.001548 0.001573 0.001599 0.001626 0.001651

5 5 5 5 5 5

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

667,192 677,738 688,683 699,744 711,523 722,586

4,321 4,321 4,321 4,321 4,321 4,321

0.001334 0.001355 0.001377 0.001399 0.001423 0.001445

6 6 6 6 6 6

1 1 1 1 1 1

4 4 4 4 4 4

0 0 0 0 0 0

3,423 3,477 3,533 3,590 3,651 3,707

5,364 5,364 5,364 5,364 5,364 5,364

0.000005 0.000005 0.000005 0.000005 0.000005 0.000006 0.000005 0.000005 0.000005 0.000005 0.000005 0.000006

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

8,550 8,685 8,826 8,967 9,118 9,260

6,337 6,337 6,337 6,337 6,337 6,337

0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

506 506 506 506 506 506

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

850 850 850 850 850 850

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

34,931 35,483 36,057 36,636 37,252 37,832

1,153 1,153 1,153 1,153 1,153 1,153

0.000776 0.000789 0.000801 0.000814 0.000828 0.000841

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

174,753 177,515 180,382 183,279 186,364 189,262

1,691 1,691 1,691 1,691 1,691 1,691

0.002330 0.002367 0.002405 0.002444 0.002485 0.002523

4 4 4 4 4 4

0 0 0 0 0 0

2 2 3 3 3 3

0 0 0 0 0 0

698,916 709,963 721,428 733,015 745,354 756,944

2,292 2,292 2,292 2,292 2,292 2,292

0.006213 0.006311 0.006413 0.006516 0.006625 0.006728

14 14 15 15 15 15

1 2 2 2 2 2

9 9 9 9 9 10

1 1 1 1 1 1

1,747,146 1,774,761 1,803,422 1,832,386 1,863,232 1,892,203

2,843 2,843 2,843 2,843 2,843 2,843

0.011648 0.011832 0.012023 0.012216 0.012422 0.012615

33 34 34 35 35 363 4 4 4 4 4

20 21 21 21 22 22

3 3 3 3 3 3

2,620,719 2,662,142 2,705,133 2,748,579 2,794,848 2,838,305

3,854 3,854 3,854 3,854 3,854 3,854

0.011648 0.011832 0.012023 0.012216 0.012422 0.012615

45 46 46 47 48 49

5 5 5 5 5 5

28 28 29 29 30 30

3 4 4 4 4 4

6,756,092 6,862,880 6,973,708 7,085,711 7,204,989 7,317,020

4,782 4,782 4,782 4,782 4,782 4,782

0.022520 0.022876 0.023246 0.023619 0.024017 0.024390

108 109 111 113 115 117

11 11 12 12 12 12

67 68 69 70 71 72

8 8 9 9 9 9

11,260,154 11,438,133 11,622,847 11,809,518 12,008,315 12,195,033

7,015 7,015 7,015 7,015 7,015 7,015

0.022520 0.022876 0.023246 0.023619 0.024017 0.024390

158 160 163 166 168 171

17 17 17 17 18 18

98 99 101 102 104 106

12 12 13 13 13 13

5,984,523 6,079,115 6,177,286 6,276,498 6,382,154 6,481,390

6,630 6,630 6,630 6,630 6,630 6,630

0.007979 0.008105 0.008236 0.008369 0.008510 0.008642

53 54 55 55 56 57

5 5 5 5 5 5

33 34 34 35 36 36

4 4 4 4 4 5

5,803,290 5,895,018 5,990,216 6,086,423 6,188,880 6,285,111

8,227 8,227 8,227 8,227 8,227 8,2270.005803 0.005895 0.005990 0.006086 0.006189 0.006285

48 48 49 50 51 52

4 4 4 5 5 5

30 31 31 32 32 33

4 4 4 4 4 4

7,253,792 7,368,447 7,487,439 7,607,693 7,735,757 7,856,041

11,151 11,151 11,151 11,151 11,151 11,151

0.004836 0.004912 0.004992 0.005072 0.005157 0.005237

54 55 56 57 58 58

5 5 5 5 5 5

34 35 35 36 36 37

4 4 4 4 5 5

4,834,578 4,910,994 4,990,302 5,070,449 5,155,803 5,235,971

13,836 13,836 13,836 13,836 13,836 13,836

0.002417 0.002455 0.002495 0.002535 0.002578 0.002618

33 34 35 35 36 36

3 3 3 3 3 3

21 21 22 22 22 23

3 3 3 3 3 3

7,858,756 7,982,973 8,111,889 8,242,172 8,380,917 8,511,232

16,357 16,357 16,357 16,357 16,357 16,357

0.003144 0.003193 0.003245 0.003297 0.003352 0.003404

51 52 53 54 55 56

5 5 5 5 5 5

32 33 33 34 35 35

4 4 4 4 4 4

99,937,842 101,517,472 103,156,874 104,813,642 106,578,031 108,235,222

1.24 1.26 1.28 1.30 1.32 1.34

0.10 0.10 0.11 0.11 0.11 0.11

1,005 1,021 1,037 1,054 1,072 1,089

602 612 622 632 642 652150 153 155 158 160 163

60 61 62 63 64 65

581 590 600 609 620 629

375 381 387 393 400 406

73 74 75 76 77 79

47 48 48 49 50 51

1.3 1.4 1.4 1.4 1.4 1.5

1,607 1,633 1,659 1,686 1,714 1,741

2014 2015 2016 2017 2018 2019

210 214 217 221 224 228

956 971 987 1,003 1,019 1,035

119 121 123 125 127 129

1,196 $ 1,196

$ 1,196

$ 1,196

$ 1,196

$ 1,196

$

16.08 $ 16.08

$ 16.08

$ 16.08

$ 16.08

$ 16.08

$ $ $ $ $ $ $

99,937.84 101,517.47 103,156.87 104,813.64 106,578.03 108,235.22

44,910,191 45,620,047 46,356,763 47,101,283 47,894,167 48,638,878

55,027,652 55,897,425 56,800,111 57,712,358 58,683,864 59,596,345

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.8% 77.8% 77.8% 77.8% 77.8% 77.8%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2020 2021 2022 2023 2024 2025

1,618,550 1,640,977 1,666,863 1,694,596 1,725,175 1,751,913

321 321 321 321 321 321

0.161855 0.164098 0.166686 0.169460 0.172517 0.175191

52 53 53 54 55 56

8 8 8 8 8 8

30 30 31 31 32 32

4 4 4 4 4 4

3,543,074 3,592,165 3,648,831 3,709,540 3,776,479 3,835,011

437 437 437 437 437 437

0.236205 0.239478 0.243255 0.247303 0.251765 0.255667

103 105 106 108 110 112

16 16 16 16 17 17

60 60 61 62 63 64

7 8 8 8 8 8

9,801,535 9,937,342 10,094,102 10,262,046 10,447,225 10,609,148

647 647 647 647 647 647

0.392061 0.397494 0.403764 0.410482 0.417889 0.424366

254 257 261 266 270 274

38 39 39 40 41 41

146 148 151 153 156 158

18 19 19 19 19 20

3,547,491 3,596,644 3,653,380 3,714,165 3,781,187 3,839,792

870 870 870 870 870 870

0.094600 0.095911 0.097423 0.099044 0.100832 0.102394

82 83 85 86 88 89

12 13 13 13 13 13

47 48 49 50 51 51

6 6 6 6 6 6

17,156,050 17,393,758 17,668,142 17,962,101 18,286,228 18,569,650

1,093 1,093 1,093 1,093 1,093 1,093

0.343121 0.347875 0.353363 0.359242 0.365725 0.371393375 380 386 393 400 406

57 57 58 59 60 61

216 219 223 227 231 234

27 27 28 28 29 29

4,683,661 4,748,556 4,823,464 4,903,715 4,992,203 5,069,578

1,477 1,477 1,477 1,477 1,477 1,477

0.062449 0.063314 0.064313 0.065383 0.066563 0.067594

92 93 95 97 98 100

14 14 14 15 15 15

53 54 55 56 57 58

7 7 7 7 7 7

7,019,312 7,116,569 7,228,832 7,349,104 7,481,718 7,597,679

1,831 1,831 1,831 1,831 1,831 1,831

0.070193 0.071166 0.072288 0.073491 0.074817 0.075977

129 130 132 135 137 139

19 20 20 20 21 21

74 75 76 78 79 80

9 9 10 10 10 10

- - - - - - 1,899 1,899 1,899 1,899 1,899 1,899

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

762,001 772,559 784,746 797,803 812,199 824,788

2,570 2,570 2,570 2,570 2,570 2,570

0.003048 0.003090 0.003139 0.003191 0.003249 0.003299

8 8 8 8 8 8

1 1 1 1 1 1

5 5 5 5 5 5

1 1 1 1 1 1558,760 566,502 575,438 585,012 595,569 604,800

3,186 3,186 3,186 3,186 3,186 3,186

0.001678 0.001701 0.001728 0.001757 0.001788 0.001816

5 5 6 6 6 6

0 0 0 0 0 1

3 3 3 4 4 4

0 0 0 0 0 0

734,459 744,636 756,382 768,967 782,843 794,976

4,321 4,321 4,321 4,321 4,321 4,321

0.001469 0.001489 0.001513 0.001538 0.001566 0.001590

6 6 7 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

1 1 1 1 1 1

3,768 3,821 3,881 3,945 4,017 4,079

5,364 5,364 5,364 5,364 5,364 5,364

0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

9,412 9,543 9,693 9,855 10,032 10,188

6,337 6,337 6,337 6,337 6,337 6,337

0.000011 0.000011 0.000012 0.000012 0.000012 0.000012

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

506 506 506 506 506 506

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

850 850 850 850 850 850

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

38,453 38,986 39,601 40,260 40,986 41,622

1,153 1,153 1,153 1,153 1,153 1,153

0.000855 0.000866 0.000880 0.000895 0.000911 0.000925

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

192,372 195,037 198,114 201,410 205,045 208,223

1,691 1,691 1,691 1,691 1,691 1,691

0.002565 0.002600 0.002642 0.002685 0.002734 0.002776

4 4 4 5 5 5

0 0 0 0 0 0

3 3 3 3 3 3

0 0 0 0 0 0

769,381 780,042 792,347 805,530 820,065 832,776

2,292 2,292 2,292 2,292 2,292 2,292

0.006839 0.006934 0.007043 0.007160 0.007289 0.007402

16 16 16 16 17 17

2 2 2 2 2 2

10 10 10 10 10 10

1 1 1 1 1 1

1,923,294 1,949,943 1,980,703 2,013,658 2,049,994 2,081,767

2,843 2,843 2,843 2,843 2,843 2,843

0.012822 0.013000 0.013205 0.013424 0.013667 0.013878

36 37 38 38 39 394 4 4 4 4 4

23 23 23 24 24 24

3 3 3 3 3 3

2,884,942 2,924,915 2,971,055 3,020,486 3,074,991 3,122,651

3,854 3,854 3,854 3,854 3,854 3,854

0.012822 0.013000 0.013205 0.013424 0.013667 0.013878

49 50 51 52 53 53

5 5 5 5 6 6

31 31 31 32 33 33

4 4 4 4 4 4

7,437,247 7,540,295 7,659,242 7,786,675 7,927,186 8,050,051

4,782 4,782 4,782 4,782 4,782 4,782

0.024791 0.025134 0.025531 0.025956 0.026424 0.026834

119 120 122 124 126 128

12 13 13 13 13 13

73 74 75 77 78 79

9 9 9 10 10 10

12,395,412 12,567,159 12,765,403 12,977,792 13,211,977 13,416,752

7,015 7,015 7,015 7,015 7,015 7,015

0.024791 0.025134 0.025531 0.025956 0.026424 0.026834

174 176 179 182 185 188

18 18 19 19 19 20

107 109 111 113 115 116

13 14 14 14 14 15

6,587,887 6,679,167 6,784,530 6,897,410 7,021,874 7,130,707

6,630 6,630 6,630 6,630 6,630 6,630

0.008784 0.008906 0.009046 0.009197 0.009362 0.009508

58 59 60 61 62 63

5 5 5 6 6 6

37 37 38 38 39 40

5 5 5 5 5 5

6,388,383 6,476,898 6,579,070 6,688,532 6,809,226 6,914,764

8,227 8,227 8,227 8,227 8,227 8,2270.006388 0.006477 0.006579 0.006689 0.006809 0.006915

53 53 54 55 56 57

5 5 5 5 5 5

33 34 34 35 35 36

4 4 4 4 4 4

7,985,126 8,095,765 8,223,474 8,360,295 8,511,157 8,643,073

11,151 11,151 11,151 11,151 11,151 11,151

0.005323 0.005397 0.005482 0.005574 0.005674 0.005762

59 60 61 62 63 64

5 5 6 6 6 6

37 38 39 39 40 40

5 5 5 5 5 5

5,322,005 5,395,745 5,480,861 5,572,051 5,672,599 5,760,520

13,836 13,836 13,836 13,836 13,836 13,836

0.002661 0.002698 0.002740 0.002786 0.002836 0.002880

37 37 38 39 39 40

3 3 3 4 4 4

23 24 24 24 25 25

3 3 3 3 3 3

8,651,082 8,770,949 8,909,309 9,057,541 9,220,984 9,363,902

16,357 16,357 16,357 16,357 16,357 16,357

0.003460 0.003508 0.003564 0.003623 0.003688 0.003746

57 57 58 59 60 61

5 5 5 5 6 6

36 36 37 37 38 39

4 5 5 5 5 5

110,013,658 111,537,971 113,297,463 115,182,486 117,260,958 119,078,409

1.37 1.39 1.41 1.43 1.46 1.48

0.11 0.11 0.12 0.12 0.12 0.12

1,106 1,122 1,139 1,158 1,179 1,198

663 672 683 694 707 718166 168 171 173 177 179

66 67 68 69 70 71

640 648 659 670 682 692

413 419 425 432 440 447

80 81 82 84 85 87

52 52 53 54 55 56

1.5 1.5 1.5 1.5 1.6 1.6

1,769 1,794 1,822 1,852 1,886 1,915

2020 2021 2022 2023 2024 2025

232 235 238 242 247 251

1,052 1,067 1,084 1,102 1,122 1,139

132 133 135 138 140 142

1,196 $ 1,196

$ 1,196

$ 1,196

$ 1,196

$ 1,196

$

16.08 $ 16.08

$ 16.08

$ 16.08

$ 16.08

$ 16.08

$ $ $ $ $ $ $

110,013.66 111,537.97 113,297.46 115,182.49 117,260.96 119,078.41

49,438,073 50,123,071 50,913,753 51,760,848 52,694,874 53,511,602

60,575,585 61,414,900 62,383,709 63,421,638 64,566,084 65,566,807

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.8% 77.8% 77.8% 77.8% 77.8% 77.8%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2026 2027 2028 2029 2030 2031

1,780,084 1,808,707 1,837,790 1,867,338 1,897,361 1,927,866

321 321 321 321 321 321

0.178008 0.180871 0.183779 0.186734 0.189736 0.192787

57 58 59 60 61 62

9 9 9 9 9 9

33 33 34 35 35 36

4 4 4 4 4 4

3,896,678 3,959,335 4,022,997 4,087,681 4,153,402 4,220,178

437 437 437 437 437 437

0.259779 0.263956 0.268200 0.272512 0.276893 0.281345

113 115 117 119 121 123

17 17 18 18 18 19

65 66 68 69 70 71

8 8 8 9 9 9

10,779,744 10,953,078 11,129,192 11,308,132 11,489,943 11,674,671

647 647 647 647 647 647

0.431190 0.438123 0.445168 0.452325 0.459598 0.466987

279 283 288 293 297 302

42 43 43 44 45 46

161 164 166 169 172 174

20 20 21 21 21 22

3,901,536 3,964,271 4,028,013 4,092,777 4,158,580 4,225,439

870 870 870 870 870 870

0.104041 0.105714 0.107414 0.109141 0.110895 0.112678

91 92 93 95 97 98

14 14 14 14 15 15

52 53 54 55 56 57

7 7 7 7 7 7

18,868,251 19,171,644 19,479,905 19,793,112 20,111,343 20,434,680

1,093 1,093 1,093 1,093 1,093 1,093

0.377365 0.383433 0.389598 0.395862 0.402227 0.408694412 419 426 433 440 447

62 63 64 65 66 67

238 242 246 250 254 258

30 30 31 31 32 32

5,151,098 5,233,925 5,318,081 5,403,588 5,490,466 5,578,738

1,477 1,477 1,477 1,477 1,477 1,477

0.068681 0.069786 0.070908 0.072048 0.073206 0.074383

101 103 105 106 108 110

15 16 16 16 16 17

59 59 60 61 62 63

7 7 8 8 8 8

7,719,850 7,843,982 7,970,105 8,098,252 8,228,455 8,360,747

1,831 1,831 1,831 1,831 1,831 1,831

0.077199 0.078440 0.079701 0.080983 0.082285 0.083607

141 144 146 148 151 153

21 22 22 22 23 23

82 83 84 86 87 88

10 10 11 11 11 11

- - - - - - 1,899 1,899 1,899 1,899 1,899 1,899

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

838,050 851,526 865,218 879,129 893,263 907,625

2,570 2,570 2,570 2,570 2,570 2,570

0.003352 0.003406 0.003461 0.003517 0.003573 0.003630

9 9 9 9 9 9

1 1 1 1 1 1

5 6 6 6 6 6

1 1 1 1 1 1614,525 624,406 634,446 644,647 655,011 665,542

3,186 3,186 3,186 3,186 3,186 3,186

0.001845 0.001875 0.001905 0.001936 0.001967 0.001999

6 6 6 6 6 6

1 1 1 1 1 1

4 4 4 4 4 4

0 0 0 0 0 1

807,759 820,748 833,945 847,353 860,977 874,819

4,321 4,321 4,321 4,321 4,321 4,321

0.001616 0.001641 0.001668 0.001695 0.001722 0.001750

7 7 7 7 7 8

1 1 1 1 1 1

4 4 5 5 5 5

1 1 1 1 1 1

4,144 4,211 4,279 4,348 4,417 4,488

5,364 5,364 5,364 5,364 5,364 5,364

0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

10,352 10,518 10,687 10,859 11,034 11,211

6,337 6,337 6,337 6,337 6,337 6,337

0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

506 506 506 506 506 506

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

850 850 850 850 850 850

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

42,291 42,971 43,662 44,364 45,077 45,802

1,153 1,153 1,153 1,153 1,153 1,153

0.000940 0.000955 0.000970 0.000986 0.001002 0.001018

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

211,571 214,973 218,429 221,941 225,510 229,135

1,691 1,691 1,691 1,691 1,691 1,691

0.002821 0.002866 0.002912 0.002959 0.003007 0.003055

5 5 5 5 5 5

0 1 1 1 1 1

3 3 3 3 3 3

0 0 0 0 0 0

846,167 859,773 873,597 887,643 901,915 916,415

2,292 2,292 2,292 2,292 2,292 2,292

0.007521 0.007642 0.007765 0.007890 0.008017 0.008146

17 18 18 18 18 19

2 2 2 2 2 2

11 11 11 11 11 12

1 1 1 1 1 1

2,115,242 2,149,255 2,183,812 2,218,925 2,254,600 2,290,848

2,843 2,843 2,843 2,843 2,843 2,843

0.014102 0.014328 0.014559 0.014793 0.015031 0.015272

40 41 41 42 43 434 4 4 4 4 5

25 25 26 26 26 27

3 3 3 3 3 3

3,172,864 3,223,882 3,275,719 3,328,387 3,381,901 3,436,273

3,854 3,854 3,854 3,854 3,854 3,854

0.014102 0.014328 0.014559 0.014793 0.015031 0.015272

54 55 56 57 58 59

6 6 6 6 6 6

34 34 35 35 36 36

4 4 4 4 4 5

8,179,497 8,311,019 8,444,652 8,580,429 8,718,384 8,858,553

4,782 4,782 4,782 4,782 4,782 4,782

0.027265 0.027703 0.028149 0.028601 0.029061 0.029529

130 132 135 137 139 141

14 14 14 14 15 15

81 82 83 85 86 87

10 10 10 11 11 11

13,632,494 13,851,699 14,074,420 14,300,715 14,530,640 14,764,254

7,015 7,015 7,015 7,015 7,015 7,015

0.027265 0.027703 0.028149 0.028601 0.029061 0.029529

191 194 197 201 204 207

20 20 21 21 21 22

118 120 122 124 126 128

15 15 15 15 16 16

7,245,369 7,361,872 7,480,243 7,600,514 7,722,714 7,846,875

6,630 6,630 6,630 6,630 6,630 6,630

0.009660 0.009816 0.009974 0.010134 0.010297 0.010462

64 65 66 67 68 69

6 6 6 6 6 6

40 41 42 42 43 44

5 5 5 5 5 5

7,025,954 7,138,928 7,253,715 7,370,343 7,488,843 7,609,244

8,227 8,227 8,227 8,227 8,227 8,2270.007026 0.007139 0.007254 0.007370 0.007489 0.007609

58 59 60 61 62 63

5 5 5 6 6 6

36 37 38 38 39 39

5 5 5 5 5 5

8,782,054 8,923,265 9,066,743 9,212,522 9,360,640 9,511,134

11,151 11,151 11,151 11,151 11,151 11,151

0.005855 0.005949 0.006044 0.006142 0.006240 0.006341

65 66 67 68 70 71

6 6 6 6 6 6

41 42 42 43 44 45

5 5 5 5 5 6

5,853,149 5,947,265 6,042,891 6,140,052 6,238,771 6,339,074

13,836 13,836 13,836 13,836 13,836 13,836

0.002927 0.002974 0.003021 0.003070 0.003119 0.003170

40 41 42 42 43 44

4 4 4 4 4 4

26 26 26 27 27 28

3 3 3 3 3 3

9,514,474 9,667,463 9,822,906 9,980,843 10,141,314 10,304,359

16,357 16,357 16,357 16,357 16,357 16,357

0.003806 0.003867 0.003929 0.003992 0.004057 0.004122

62 63 64 65 66 67

6 6 6 6 6 6

39 40 40 41 42 42

5 5 5 5 5 5

120,993,200 122,938,716 124,915,446 126,923,892 128,964,562 131,037,970

1.50 1.53 1.55 1.58 1.60 1.63

0.12 0.13 0.13 0.13 0.13 0.13

1,217 1,236 1,256 1,276 1,297 1,318

729 741 753 765 777 790182 185 188 191 194 197

72 74 75 76 77 78

703 715 726 738 750 762

454 461 469 476 484 492

88 89 91 92 94 95

57 58 59 60 60 61

1.6 1.7 1.7 1.7 1.7 1.8

1,946 1,977 2,009 2,041 2,074 2,107

2026 2027 2028 2029 2030 2031

255 259 263 267 271 276

1,157 1,176 1,195 1,214 1,234 1,253

145 147 149 152 154 157

1,196 $ 1,196

$ 1,196

$ 1,196

$ 1,196

$ 1,196

$

16.08 $ 16.08

$ 16.08

$ 16.08

$ 16.08

$ 16.08

$ $ $ $ $ $ $

120,993.20 122,938.72 124,915.45 126,923.89 128,964.56 131,037.97

54,372,074 55,246,352 56,134,657 57,037,215 57,954,254 58,886,004

66,621,127 67,692,364 68,780,789 69,886,677 71,010,308 72,151,965

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.8% 77.8% 77.8% 77.8% 77.8% 77.8%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%2032 2033 2034 2035 2036 2037

1,958,860 1,990,351 2,022,347 2,054,857 2,087,888 2,121,448

321 321 321 321 321 321

0.195886 0.199035 0.202235 0.205486 0.208789 0.212145

63 64 65 66 67 68

9 10 10 10 10 10

36 37 37 38 39 39

5 5 5 5 5 5

4,288,025 4,356,960 4,427,001 4,498,166 4,570,472 4,643,938

437 437 437 437 437 437

0.285868 0.290464 0.295133 0.299878 0.304698 0.309596

125 127 129 131 133 135

19 19 19 20 20 20

72 73 74 76 77 78

9 9 9 9 10 10

11,862,362 12,053,065 12,246,826 12,443,696 12,643,723 12,846,959

647 647 647 647 647 647

0.474494 0.482123 0.489873 0.497748 0.505749 0.513878

307 312 317 322 327 332

46 47 48 49 49 50

177 180 183 186 189 192

22 22 23 23 24 24

4,293,371 4,362,392 4,432,521 4,503,774 4,576,170 4,649,728

870 870 870 870 870 870

0.114490 0.116330 0.118201 0.120101 0.122031 0.123993

100 101 103 105 106 108

15 15 16 16 16 16

57 58 59 60 61 62

7 7 7 8 8 8

20,763,204 21,096,999 21,436,148 21,780,737 22,130,854 22,486,586

1,093 1,093 1,093 1,093 1,093 1,093

0.415264 0.421940 0.428723 0.435615 0.442617 0.449732454 461 469 476 484 492

68 70 71 72 73 74

262 266 270 275 279 284

33 33 34 34 35 35

5,668,426 5,759,553 5,852,142 5,946,216 6,041,799 6,138,916

1,477 1,477 1,477 1,477 1,477 1,477

0.075579 0.076794 0.078029 0.079283 0.080557 0.081852

112 113 115 117 119 121

17 17 17 18 18 18

64 65 66 68 69 70

8 8 8 8 9 9

8,495,161 8,631,731 8,770,492 8,911,479 9,054,728 9,200,274

1,831 1,831 1,831 1,831 1,831 1,831

0.084952 0.086317 0.087705 0.089115 0.090547 0.092003

156 158 161 163 166 168

23 24 24 25 25 25

90 91 93 94 96 97

11 11 12 12 12 12

- - - - - - 1,899 1,899 1,899 1,899 1,899 1,899

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

922,216 937,042 952,106 967,411 982,962 998,762

2,570 2,570 2,570 2,570 2,570 2,570

0.003689 0.003748 0.003808 0.003870 0.003932 0.003995

9 10 10 10 10 10

1 1 1 1 1 1

6 6 6 6 6 7

1 1 1 1 1 1676,242 687,113 698,159 709,382 720,785 732,371

3,186 3,186 3,186 3,186 3,186 3,186

0.002031 0.002063 0.002097 0.002130 0.002165 0.002199

6 7 7 7 7 7

1 1 1 1 1 1

4 4 4 4 4 4

1 1 1 1 1 1

888,883 903,173 917,692 932,444 947,433 962,662

4,321 4,321 4,321 4,321 4,321 4,321

0.001778 0.001806 0.001835 0.001865 0.001895 0.001925

8 8 8 8 8 8

1 1 1 1 1 1

5 5 5 5 5 5

1 1 1 1 1 1

4,561 4,634 4,708 4,784 4,861 4,939

5,364 5,364 5,364 5,364 5,364 5,364

0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

11,391 11,575 11,761 11,950 12,142 12,337

6,337 6,337 6,337 6,337 6,337 6,337

0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

- - - - - -

506 506 506 506 506 506

- - - - - -

- - - - - -

- - - - - -

- - - - - -- - - - - -

- - - - - -

850 850 850 850 850 850

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

46,538 47,286 48,046 48,819 49,604 50,401

1,153 1,153 1,153 1,153 1,153 1,153

0.001034 0.001051 0.001068 0.001085 0.001102 0.001120

1 1 1 1 1 1

0 0 0 0 0 0

1 1 1 1 1 1

0 0 0 0 0 0

232,819 236,562 240,365 244,229 248,155 252,143

1,691 1,691 1,691 1,691 1,691 1,691

0.003104 0.003154 0.003205 0.003256 0.003309 0.003362

5 5 5 6 6 6

1 1 1 1 1 1

3 3 3 3 3 4

0 0 0 0 0 0

931,148 946,117 961,327 976,780 992,482 1,008,435

2,292 2,292 2,292 2,292 2,292 2,292

0.008277 0.008410 0.008545 0.008682 0.008822 0.008964

19 19 20 20 20 21

2 2 2 2 2 2

12 12 12 12 12 13

1 1 2 2 2 2

2,327,678 2,365,098 2,403,119 2,441,749 2,480,999 2,520,879

2,843 2,843 2,843 2,843 2,843 2,843

0.015518 0.015767 0.016021 0.016278 0.016540 0.016806

44 45 46 46 47 485 5 5 5 5 5

27 28 28 29 29 30

3 3 4 4 4 4

3,491,517 3,547,647 3,604,678 3,662,624 3,721,499 3,781,319

3,854 3,854 3,854 3,854 3,854 3,854

0.015518 0.015767 0.016021 0.016278 0.016540 0.016806

60 61 62 63 64 65

6 6 6 7 7 7

37 38 38 39 39 40

5 5 5 5 5 5

9,000,970 9,145,672 9,292,695 9,442,076 9,593,854 9,748,066

4,782 4,782 4,782 4,782 4,782 4,782

0.030003 0.030486 0.030976 0.031474 0.031980 0.032494

143 146 148 151 153 155

15 15 16 16 16 16

89 90 92 93 95 96

11 11 11 12 12 12

15,001,616 15,242,786 15,487,824 15,736,794 15,989,756 16,246,776

7,015 7,015 7,015 7,015 7,015 7,015

0.030003 0.030486 0.030976 0.031474 0.031980 0.032494

210 214 217 221 224 228

22 22 23 23 23 24

130 132 134 136 139 141

16 17 17 17 17 18

7,973,027 8,101,204 8,231,436 8,363,758 8,498,202 8,634,802

6,630 6,630 6,630 6,630 6,630 6,630

0.010631 0.010802 0.010975 0.011152 0.011331 0.011513

70 72 73 74 75 76

6 7 7 7 7 7

44 45 46 47 47 48

6 6 6 6 6 6

7,731,576 7,855,871 7,982,159 8,110,474 8,240,846 8,373,310

8,227 8,227 8,227 8,227 8,227 8,2270.007732 0.007856 0.007982 0.008110 0.008241 0.008373

64 65 66 67 68 69

6 6 6 6 6 6

40 41 41 42 43 43

5 5 5 5 5 5

9,664,043 9,819,404 9,977,258 10,137,644 10,300,602 10,466,175

11,151 11,151 11,151 11,151 11,151 11,151

0.006443 0.006546 0.006652 0.006758 0.006867 0.006977

72 73 74 75 77 78

7 7 7 7 7 7

45 46 47 47 48 49

6 6 6 6 6 6

6,440,986 6,544,533 6,649,740 6,756,636 6,865,246 6,975,599

13,836 13,836 13,836 13,836 13,836 13,836

0.003220 0.003272 0.003325 0.003378 0.003433 0.003488

45 45 46 47 47 48

4 4 4 4 4 4

28 29 29 29 30 30

4 4 4 4 4 4

10,470,020 10,638,339 10,809,358 10,983,120 11,159,669 11,339,050

16,357 16,357 16,357 16,357 16,357 16,357

0.004188 0.004255 0.004324 0.004393 0.004464 0.004536

69 70 71 72 73 74

6 6 6 7 7 7

43 44 45 45 46 47

5 5 6 6 6 6

133,144,641 135,285,107 137,459,910 139,669,599 141,914,731 144,195,876

1.65 1.68 1.71 1.74 1.76 1.79

0.14 0.14 0.14 0.14 0.14 0.15

1,339 1,361 1,382 1,405 1,427 1,450

802 815 828 842 855 869200 204 207 210 214 217

80 81 82 84 85 86

774 786 799 812 825 838

500 508 516 524 533 541

97 98 100 101 103 105

62 63 64 66 67 68

1.8 1.8 1.8 1.9 1.9 1.9

2,141 2,176 2,211 2,246 2,282 2,319

2032 2033 2034 2035 2036 2037

280 285 289 294 299 303

1,274 1,294 1,315 1,336 1,358 1,379

159 162 164 167 170 172

1,196 $ 1,196

$ 1,196

$ 1,196

$ 1,196

$ 1,196

$

16.08 $ 16.08

$ 16.08

$ 16.08

$ 16.08

$ 16.08

$ $ $ $ $ $ $

133,144.64 135,285.11 137,459.91 139,669.60 141,914.73 144,195.88

59,832,703 60,794,588 61,771,904 62,764,897 63,773,817 64,798,920

73,311,938 74,490,519 75,688,006 76,904,702 78,140,914 79,396,955

18.7% 18.7% 18.7% 18.7% 18.7% 18.7%

72.3% 72.3% 72.3% 72.3% 72.3% 72.3%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

12.4% 12.4% 12.4% 12.4% 12.4% 12.4%

77.8% 77.8% 77.8% 77.8% 77.8% 77.8%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%Terminal Year

2038

2,155,547

321

0.215555

69

10

40

5

4,718,582

437

0.314572

137

21

79

10

13,053,454

647

0.522138

338

51

195

24

4,724,465

870

0.125986

110

17

63

8

22,848,024

1,093

0.456960499

75

288

36

6,237,589

1,477

0.083168

123

19

71

9

9,348,154

1,831

0.093482

171

26

99

12

- 1,899

-

-

-

-

-

1,014,816

2,570

0.004059

10

1

7

1744,143

3,186

0.002235

7

1

5

1

978,136

4,321

0.001956

8

1

5

1

5,019

5,364

0.000008

0

0

0

0

12,535

6,337

0.000015

0

0

0

0

-

506

-

-

-

--

-

850

-

-

-

-

-

51,211

1,153

0.001138

1

0

1

0

256,196

1,691

0.003416

6

1

4

0

1,024,644

2,292

0.009108

21

2

13

2

2,561,398

2,843

0.017076

495

30

4

3,842,098

3,854

0.017076

66

7

41

5

9,904,751

4,782

0.033016

158

17

98

12

16,507,919

7,015

0.033016

232

24

143

18

8,773,594

6,630

0.011698

78

7

49

6

8,507,898

8,2270.008508

70

6

44

6

10,634,403

11,151

0.007090

79

7

50

6

7,087,721

13,836

0.003544

49

4

31

4

11,521,308

16,357

0.004609

75

7

47

6

146,513,607

1.82

0.15

1,473

883221

88

852

550

106

69

2.0

2,356

2038

308

1,402

175

1,196 $

16.08 $

146,513.61

65,840,466

80,673,142

18.7%

72.3%

9.0%

12.4%

77.8%

9.7%Liquid Im me rsed 3 superclass list

LV Dry 1

MV Dry 2

No 2 scenario table list

No 2

1 term value calculation lists

2

1 TSL list

2 (must change logic in cells A12 - A16 if there are fewer than 10 TSLs so non-existent TSLs can't be chosen)

3

4

5

1 ma rkups

2

ma rketshares 1

unit sales 2

Yes Access to TSLs greater than 5?

No(must change logic in cells A12 - A16 if there are fewer than 10 TSLs so non-existent TSLs can't be chosen)**Shipments**

LV Dry -Ty pe Shipm ents 2004 2005 2006 2007 2008 2009

(millions) Base 0.318 0.327 0.334 0.342 0.351 0.359

(millions) Standard 0.318 0.327 0.334 0.342 0.351 0.359

**Revenue**

LV Dry -Ty pe Revenue 2004 2005 2006 2007 2008 2009

(million US$) Base 313.2 321.5 328.2 336.4 345.4 353.5

(million US$) Standard 313.2 321.5 328.2 336.4 345.4 353.5

**Cost of Goods Sold (includes depreciation)**

LV Dry -Ty pe Cost of Goods Sold (incl. Depreciation) 2004 2005 2006 2007 2008 2009

(million US$) Base 250.6 257.2 262.5 269.2 276.3 282.8

(million US$) Standard 250.6 257.2 262.5 269.2 276.3 282.8

**Cost of Goods Sold Including Depreciation + SG&A , R&D, Product Conversion Expense, Compliance, and other** 

LV Dry -Ty pe Cost of Goods Sold (incl. Depreciation) + SG&A, R&D, Product Conversion Expense, Compliance, other 2004 2005 2006 2007 2008 2009

(million US$) Base 300.0 307.9 314.3 322.3 330.8 338.6

(million US$) Standard 300.0 307.9 314.3 323.0 331.9 339.8

**An nual Labor Costs** 

LV Dry -Ty pe Annual Labor Costs 2004 2005 2006 2007 2008 2009

(million US$) Base 56.7 58.2 59.4 60.9 62.5 64.0

(million US$) Standard 56.7 58.2 59.4 60.9 62.5 64.0

**EBIT**

LV Dry -Ty pe Earnings Before Interest and Taxes (EBIT) 2004 2005 2006 2007 2008 2009

(million US$) Base 13.2 13.6 13.8 14.2 14.6 14.9

(million US$) Standard 13.2 13.6 13.8 13.4 13.5 13.7

**NOPA T** 

LV Dry -Ty pe Net Operating Profit After Taxes 2004 2005 2006 2007 2008 2009

(million US$) Base 8.5 8.7 8.9 9.1 9.3 9.6

(million US$) Standard 8.5 8.7 8.9 8.6 8.7 8.8

**CF from Operations**

LV Dry -Ty pe Cash Flow from Operations 2004 2005 2006 2007 2008 2009

(million US$) Base 13.4 12.5 13.1 13.2 13.5 13.9

(million US$) Standard 13.4 12.5 13.1 12.7 12.8 13.2

**Cash Used for Investment**

LV Dry -Ty pe Cash Used for Investment 2004 2005 2006 2007 2008 2009

(million US$) Base 6.1 6.2 6.4 6.5 6.7 6.9

(million US$) Standard 6.1 6.2 6.4 9.1 10.3 11.0**Free Cash Flow**

LV Dry -Ty pe Free Cash Flow 2004 2005 2006 2007 2008 2009

(million US$) Base 7.3 6.3 6.7 6.6 6.8 7.1

(million US$) Standard 7.3 6.3 6.7 3.6 2.5 2.2

**Return on Invested Capital**

LV Dry -Ty pe ROIC 2004 2005 2006 2007 2008 2009

(%) Base 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

(%) Standard 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

**Industry Net Present Value (INPV)**

LV Dry -Ty pe Industry

Value (NPV)

(million US$) Base 93.382356

(million US$) Standard 89.5399

**Price per kVA**

LV Dry -Ty pe Average Price per kVA 2004 2005 2006 2007 2008 2009

(US$ per kVA) Base 12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$

(US$ per kVA) Standard 12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$

**Return on Sales (EBIT/Rev)**

LV Dry -Ty pe Return on Sales (EBIT/Revenue) 2004 2005 2006 2007 2008 2009

(%) Base 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%

(%) Standard 4.22% 4.22% 4.22% 4.00% 3.91% 3.88%2010 2011 2012 2013 2014 2015 2016 2017 2018

0.366 0.373 0.380 0.386 0.394 0.400 0.407 0.415 0.422

0.366 0.373 0.380 0.386 0.394 0.400 0.407 0.414 0.422

2010 2011 2012 2013 2014 2015 2016 2017 2018

360.1 367.1 373.9 380.1 387.3 393.7 400.1 407.7 415.5

403.5 411.4 418.9 425.9 433.9 441.1 448.3 456.8 465.6

2010 2011 2012 2013 2014 2015 2016 2017 2018

288.1 293.7 299.1 304.1 309.8 315.0 320.1 326.2 332.4

322.8 329.1 335.2 340.7 347.1 352.9 358.6 365.5 372.5

**Cost of Goods Sold Including Depreciation + SG&A , R&D, Product Conversion Expense, Compliance, and other** 

2010 2011 2012 2013 2014 2015 2016 2017 2018

344.9 351.6 358.1 364.0 370.9 377.1 383.2 390.5 398.0

386.6 394.0 401.3 407.9 415.6 422.5 429.4 437.6 445.9

2010 2011 2012 2013 2014 2015 2016 2017 2018

65.2 66.4 67.6 68.8 70.1 71.2 72.4 73.8 75.2

73.2 74.6 76.0 77.3 78.7 80.0 81.3 82.9 84.5

2010 2011 2012 2013 2014 2015 2016 2017 2018

15.2 15.5 15.8 16.0 16.3 16.6 16.9 17.2 17.5

17.0 17.4 17.7 18.0 18.3 18.6 18.9 19.3 19.6

2010 2011 2012 2013 2014 2015 2016 2017 2018

9.7 9.9 10.1 10.3 10.5 10.6 10.8 11.0 11.2

10.9 11.1 11.3 11.5 11.7 11.9 12.1 12.3 12.6

2010 2011 2012 2013 2014 2015 2016 2017 2018

14.4 14.7 15.0 15.4 15.5 15.9 16.2 16.3 16.6

9.8 16.5 16.8 17.2 17.4 17.8 18.1 18.3 18.6

2010 2011 2012 2013 2014 2015 2016 2017 2018

7.0 7.1 7.3 7.4 7.5 7.6 7.8 7.9 8.1

7.8 8.0 8.1 8.3 8.4 8.6 8.7 8.9 9.02010 2011 2012 2013 2014 2015 2016 2017 2018

7.4 7.6 7.7 8.0 8.0 8.3 8.4 8.4 8.6

2.0 8.5 8.7 8.9 9.0 9.3 9.4 9.4 9.6

2010 2011 2012 2013 2014 2015 2016 2017 2018

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

2010 2011 2012 2013 2014 2015 2016 2017 2018

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$

2010 2011 2012 2013 2014 2015 2016 2017 2018

4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%

4.20% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%2019 2020 2021 2022 2023 2024 2025 2026 2027

0.430 0.437 0.444 0.452 0.460 0.469 0.477 0.486 0.494

0.430 0.437 0.444 0.452 0.460 0.469 0.477 0.486 0.494

2019 2020 2021 2022 2023 2024 2025 2026 2027

422.7 430.0 436.9 444.4 452.5 461.1 469.5 477.8 486.3

473.7 481.8 489.6 497.9 507.0 516.6 526.0 535.4 544.9

2019 2020 2021 2022 2023 2024 2025 2026 2027

338.2 344.0 349.5 355.5 362.0 368.9 375.6 382.2 389.0

378.9 385.4 391.6 398.4 405.6 413.3 420.8 428.3 435.9

2019 2020 2021 2022 2023 2024 2025 2026 2027

404.9 411.8 418.5 425.6 433.4 441.6 449.7 457.6 465.8

453.7 461.4 468.9 476.9 485.6 494.8 503.8 512.8 521.9

2019 2020 2021 2022 2023 2024 2025 2026 2027

76.5 77.8 79.0 80.4 81.9 83.4 84.9 86.4 88.0

85.9 87.4 88.8 90.3 92.0 93.7 95.4 97.1 98.8

2019 2020 2021 2022 2023 2024 2025 2026 2027

17.8 18.1 18.4 18.7 19.1 19.4 19.8 20.2 20.5

20.0 20.3 20.6 21.0 21.4 21.8 22.2 22.6 23.0

2019 2020 2021 2022 2023 2024 2025 2026 2027

11.4 11.6 11.8 12.0 12.2 12.5 12.7 12.9 13.1

12.8 13.0 13.2 13.5 13.7 14.0 14.2 14.5 14.7

2019 2020 2021 2022 2023 2024 2025 2026 2027

17.0 17.3 17.7 17.9 18.2 18.5 18.9 19.2 19.6

19.1 19.4 19.8 20.1 20.4 20.7 21.1 21.5 21.9

2019 2020 2021 2022 2023 2024 2025 2026 2027

8.2 8.4 8.5 8.6 8.8 9.0 9.1 9.3 9.4

9.2 9.4 9.5 9.7 9.8 10.0 10.2 10.4 10.62019 2020 2021 2022 2023 2024 2025 2026 2027

8.8 9.0 9.2 9.3 9.4 9.5 9.7 9.9 10.1

9.9 10.1 10.3 10.4 10.5 10.7 10.9 11.1 11.3

2019 2020 2021 2022 2023 2024 2025 2026 2027

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

2019 2020 2021 2022 2023 2024 2025 2026 2027

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$

2019 2020 2021 2022 2023 2024 2025 2026 2027

4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%

4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%2028 2029 2030 2031 2032 2033 2034 2035 2036

0.503 0.512 0.521 0.530 0.540 0.549 0.559 0.569 0.579

0.503 0.512 0.521 0.530 0.540 0.549 0.559 0.569 0.579

2028 2029 2030 2031 2032 2033 2034 2035 2036

494.9 503.7 512.6 521.7 531.0 540.4 550.0 559.7 569.7

554.5 564.4 574.4 584.6 595.0 605.5 616.3 627.2 638.3

2028 2029 2030 2031 2032 2033 2034 2035 2036

395.9 402.9 410.1 417.4 424.8 432.3 440.0 447.8 455.7

443.6 451.5 459.5 467.7 476.0 484.4 493.0 501.8 510.7

2028 2029 2030 2031 2032 2033 2034 2035 2036

474.0 482.4 491.0 499.7 508.6 517.6 526.8 536.1 545.6

531.1 540.6 550.2 559.9 569.9 580.0 590.3 600.7 611.4

2028 2029 2030 2031 2032 2033 2034 2035 2036

89.5 91.1 92.7 94.4 96.1 97.8 99.5 101.3 103.1

100.6 102.4 104.2 106.0 107.9 109.8 111.8 113.8 115.8

2028 2029 2030 2031 2032 2033 2034 2035 2036

20.9 21.2 21.6 22.0 22.4 22.8 23.2 23.6 24.0

23.4 23.8 24.2 24.7 25.1 25.5 26.0 26.5 26.9

2028 2029 2030 2031 2032 2033 2034 2035 2036

13.4 13.6 13.9 14.1 14.4 14.6 14.9 15.1 15.4

15.0 15.3 15.5 15.8 16.1 16.4 16.7 17.0 17.3

2028 2029 2030 2031 2032 2033 2034 2035 2036

19.9 20.3 20.6 21.0 21.4 21.7 22.1 22.5 22.9

22.3 22.7 23.1 23.5 23.9 24.4 24.8 25.2 25.7

2028 2029 2030 2031 2032 2033 2034 2035 2036

9.6 9.8 10.0 10.1 10.3 10.5 10.7 10.9 11.1

10.8 11.0 11.2 11.4 11.6 11.8 12.0 12.2 12.42028 2029 2030 2031 2032 2033 2034 2035 2036

10.3 10.5 10.7 10.9 11.1 11.2 11.4 11.7 11.9

11.5 11.7 12.0 12.2 12.4 12.6 12.8 13.1 13.3

2028 2029 2030 2031 2032 2033 2034 2035 2036

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

2028 2029 2030 2031 2032 2033 2034 2035 2036

12.95 $ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$ 12.95

$

14.52 $ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$ 14.52

$

2028 2029 2030 2031 2032 2033 2034 2035 2036

4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%

4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22% 4.22%2037 2038

0.589 0.600

0.589 0.600

2037 2038

579.8 590.1

649.6 661.2

2037 2038

463.8 472.1

519.7 528.9

2037 2038

555.3 565.2

622.2 633.3

2037 2038

104.9 106.7

117.8 119.9

2037 2038

24.5 24.9

27.4 27.9

2037 2038

15.7 15.9

17.6 17.9

2037 2038

23.3 23.7

26.1 26.6

2037 2038

11.3 11.5

12.6 12.82037 2038

12.1 12.3

13.5 13.8

2037 2038

0.0% 0.0%

0.0% 0.0%

2037 2038

12.95 $ 12.95

$

14.52 $ 14.52

$

2037 2038

4.22% 4.22%

4.22% 4.22%