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 damages arising out of the use of

or inability to use the software or documentation,

even if advised of the possibility of such damages.
Welcome to the Government Regulatory Impact Model (GRIM) for the Distrib

User Instructions

1. The red-tabbed sheets pertain to overview information. The pink-tabbed sheets refer to input information. The 

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. 

Row 33 is used to select the markup scenarios. Within each superclass (LV dry-type, MV dry-type, and 

Markup Scenario 1 is the "Preservation of Gross Margin Percentage Scenario". Markup Scenario 2 is t

for more information.

5. After selecting the desired scenario, go to the blue-tabbed sheet entitled "Summary Report." Rows 16-18 summ

6. Other blue-tabbed sheets provide graphical information summarizing the scenario. Note, on some computers

will completely update.
el (GRIM) for the Distribution Transformer Rulemaking

eets refer to input information. The green-tabbed sheets represent calculations. The blue-tabbed sheets contain numerical and graphical o

can be quickly navigated.

 is used to choose the superclass. Cell B6 is used to choose the trial standard level (TSL). Cell B7 allows toggling between TSL5 and TSL

class (LV dry-type, MV dry-type, and Liquid-Immersed), the markup scenario should be chosen consistently. 

e Scenario". Markup Scenario 2 is the "Preservation of Operating Profit Scenario". See Chapter 12 of the Technical Support Document 

mmary Report." Rows 16-18 summarize the impact on Industry Net Present Value (INPV).

Note, on some computers, the workbook may need to be closed and re-opened before the graphical information 
s contain numerical and graphical output.

ws toggling between TSL5 and TSL6.

e Technical Support Document 

 graphical information 
Sheet/Area

Overview Cover

Index

Welcome

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 Analysis Glossary

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

Scenario selection

Detailed product cost assumptions

Shipment 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

Summary of results

Shipments by year

Average price per kVA by year

Total Revenue by year

Earnings Before Interest and Taxes (EBIT), by year

Net Operating Profit After Tax by year

Cash Flow from Operations by year

Capital expenditures by year

Free Cash Flow by year

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

EBIT / Revenue by year (%)

Underlying 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) Working Capital (NWC)

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)

Weighted Average Cost of Capital (WACC)
Federal Register notice detailing preliminary analyses conducted by the DOE to establish the economic feasibility of 

increased 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 

influence 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 + NWC). When ROIC is greater than WACC, 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 WACC is typically specified in real 

terms (inflation-adjusted).

GLOSSARY
Base Case

1. Revenues

Costs

Prices X Shipments = Revenue

•Efficiency 

Level

•Markups

Prices

3. Free Cash 

Flow (FCF )

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

Distribution Transformer GRIM Mode

NOPAT

2. Net 

Operating 

Profit after 

Taxes 

(NOPAT)

= NOPAT

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

Base Case

1. Revenues

Costs

Prices X Shipments = Revenue

Costs

Prices X Shipments = Revenue

•Efficiency 

Level

•Markups

Prices

•Efficiency 

Level

•Markups

Prices

3. Free Cash 

Flow (FCF )

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

Distribution Transformer GRIM Mode

NOPAT

2. Net 

Operating 

Profit after 

Taxes 

(NOPAT)

= NOPAT

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

Change in INPV = INPV Standard

Base Case

INPV Base = 

FCF

(1 + WACC)

t

t

+ Discounted 

Terminal Value

INPV 4. Industry 

Net Present 

Value 

(INPV)

1. Revenues

Costs

Prices X Shipments = Revenue

•Efficiency 

Level

•Markups

Prices

3. Free Cash 

Flow (FCFt)

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

Distribution Transformer GRIM Mode

NOPAT

2. Net 

Operating 

Profit after 

Taxes 

(NOPAT)

= NOPAT

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

Change in INPV = INPV Standard

Base Case

INPV Base = 

FCF

(1 + WACC)

t

t

+ Discounted 

Terminal Value

INPV 4. Industry 

Net Present 

Value 

(INPV)

1. Revenues

Costs

Prices X Shipments = Revenue

Costs

Prices X Shipments = Revenue

•Efficiency 

Level

•Markups

Prices

•Efficiency 

Level

•Markups

Prices

3. Free Cash 

Flow (FCFt)

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

Distribution Transformer GRIM Mode

NOPAT

2. Net 

Operating 

Profit after 

Taxes 

(NOPAT)

= NOPAT

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

Efficiency 

Level

Markups

•Efficiency

Level

Prices X Shipments = Revenue

er GRIM Model

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

•Efficiency

Level

•Conversion 

CAPEX

•Product Conversion 

Expenses

•Efficiency

Level

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

Standard Case

Efficiency 

Level

Markups

•Efficiency

Level

Prices X Shipments = Revenue

Efficiency 

Level

Markups

•Efficiency

Level

Prices X Shipments = Revenue

er GRIM Model

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

•Efficiency

Level

•Conversion 

CAPEX

•Product Conversion 

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 X Shipments = Revenue

er GRIM Model

•Conversion

CAPEX

•Efficiency

Level

•Conversion 

CAPEX

•Efficiency

Level

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

•Efficiency

Level

•Conversion 

CAPEX

•Product Conversion 

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 X Shipments = Revenue

Efficiency 

Level

Markups

•Efficiency

Level

Prices X Shipments = Revenue

er GRIM Model

•Conversion

CAPEX

•Efficiency

Level

•Conversion 

CAPEX

•Efficiency

Level

NOPAT

Change in 

Depreciation Working Capital

Cash Used in 

Investment FCFt

+ + + =

•Efficiency

Level

•Conversion 

CAPEX

•Product Conversion 

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 growth 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

WACC (real) 8.9% 8.9% 8.9% 8.9%

Net Working 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 PC3 PC4 PC6 PC8
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 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

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 UPDATE THESE BASED ON UPDATED SHIPMENTS FORECASTS.

Shipment 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.

mVA 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 49,606
2030 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 Breakdown of the above shipment rollup

From NES originally.

This is all on a kVA basis (as opposed to units or revenue

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)

mVA 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 49,727
2030 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

nt rollup

pposed 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

0.9975737
2500 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 0
TSL1 2.52

0

0

TSL2 5.04

0

0

TSL3 7.77

0

0

TSL4 7.98

0

0

TSL5 94.056 109.20 16

TSL6 326.496 161.20 59

TSL7??

TSL8

TSL9

TSL10
Std Base Base Year

Superclass LV Dry

2004 2005 2006

Income Statement (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 Statement 

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

Terminal 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 year: 2004

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

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

perpetual growth TV
WACC_real
























Announcement 

Year Standard Year

2007 2008 2009 2010 2011 2012

 0.342 0.351 0.359 0.366 0.373 0.380

 336.44 345.41 353.50 360.14 367.13 373.89

 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 97 100
8.85%
























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

 103 103 106 108 108 110

























2019 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

 114 116 118 120 121 122

























2025 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

 125 128 130 133 135 137

























2031 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

 140 142 145 147 150 153

























Terminal 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

 155 158
Std TSL1 Base Year

Superclass LV Dry

2004 2005 2006

Income Statement (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 Statement 

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

Terminal 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 year: 2004

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

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

perpetual growth TV
WACC_real

0 Stranded Assets (Million US$)

Stranded Asset Writeoff 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 25 109 112
8.85%

0 0 0 0 0 0
























2013 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

 115 115 119 121 121 123
0 0 0 0 0 0
























2019 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

 127 130 133 134 135 137
0 0 0 0 0 0
























2025 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

 140 143 146 149 151 154
0 0 0 0 0 0
























2031 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

 157 159 162 165 168 171
0 0 0 0 0 0
























Terminal 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

 174 177
0 0
Standard 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 $, Millions -$3.8
0.300 

0.350 

0.400 

0.450 

0.500 

Millio

n

s

of U

nits

LV Dry-Type Shipments

-

0.050 

0.100 

0.150 

0.200 

0.250 

2004 2006 2008 2010 2012 2014 2016 2018 2020

Millio

n

s

of U

nits

Year

Base

Standard
$10.00 

$12.00 

$14.00 

$16.00 

LV Dry-Type Average Price per kVA

$-

$2.00 

$4.00 

$6.00 

$8.00 

2004 2006 2008 2010 2012 2014 2016 2018 2020

$

p

er k

V

A

Year

Base

Standard
400.0

500.0

600.0

R

e

v

e

n

u

e (millio

n

U.S.$)

LV Dry-Type 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 (millio

n

U.S.$)

Year

Base

Standard
15.0

20.0

25.0

E

BIT (Millio

n

U.S.$)

LV Dry-Type Earnings Before Interest and Taxes (EBIT)

Base

Standard

0.0

5.0

10.0

2004 2006 2008 2010 2012 2014 2016 2018 2020

E

BIT (Millio

n

U.S.$)

Year
8.0

10.0

12.0

14.0

N

et O

p

eratin

g

Profit After T

a

x

e

s (Millio

n

U.S.$)

LV Dry-Type Net Operating Profit After Taxes

0.0

2.0

4.0

6.0

8.0

2004 2006 2008 2010 2012 2014 2016 2018 2020

N

et O

p

eratin

g

Profit After T

a

x

e

s (Millio

n

U.S.$)

Year

Base

Standard
15.0

20.0

25.0

C

a

s

h

Flo

w fro

m

O

p

eratio

n

s (Millio

n

s

U.S.$)

LV Dry-Type Cash Flow from Operations

0.0

5.0

10.0

2004 2006 2008 2010 2012 2014 2016 2018 2020

C

a

s

h

Flo

w fro

m

O

p

eratio

n

s (Millio

n

s

U.S.$)

Year

Base

Standard
8.0

10.0

12.0

C

a

s

h

U

s

e

d for In

v

e

stm

e

nt (Millio

n

s

U.S.$)

LV Dry-Type 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 for In

v

e

stm

e

nt (Millio

n

s

U.S.$)

Year

Base

Standard
8.0

10.0

12.0

Fre

e

C

a

s

h

Flo

w (Millio

n

s

U.S.$)

LV Dry-Type Free Cash Flow

0.0

2.0

4.0

6.0

2004 2006 2008 2010 2012 2014 2016 2018 2020

Fre

e

C

a

s

h

Flo

w (Millio

n

s

U.S.$)

Year

Base

Standard
60

70

80

90

100

IN

P

V (Millio

n

s

U.S.$)

LV Dry-Type Industry Value (NPV)

0

10

20

30

40

50

60

IN

P

V (Millio

n

s

U.S.$)

Base

Standard
10.00%

12.00%

14.00%

16.00%

LV Dry-Type 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

erc

e

nt

Year

Base

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

Type 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 Overhead 0.13 0.13 0.13 0.13

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 0.001339
Unit 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) Unit Sales (mln) 0.038760 0.038760 0.039779 0.039779 0.040608 0.040608 0.041634 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 20.42
Overhead 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 3
Cost 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

All 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
mVA 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%








112.5
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 0.001512
 1 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 0.042744 0.043745 0.043745 0.044566 0.044566 0.045431 0.045431 0.046268 0.046268 0.047032 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 23.07
 2.62 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 3
 0.60 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 0.001682
 2 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 0.047923 0.048720 0.048720 0.049509 0.049509 0.050453 0.050453 0.051418 0.051418 0.052311 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 25.66
 2.94 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 3
 0.67 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 0.001868
 2 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 0.053207 0.054067 0.054067 0.054993 0.054993 0.055990 0.055990 0.057057 0.057057 0.058094 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 28.49
 3.26 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 4
 0.75 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 0.002076
 2 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 0.059125 0.060174 0.060174 0.061242 0.061242 0.062329 0.062329 0.063435 0.063435 0.064561 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 31.67
 3.63 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 4
 0.83 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 0.002307
 2 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 0.065707 0.066873 0.066873 0.068059 0.068059 0.069267 0.069267 0.070496 0.070496 0.071747 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 35.19
 4.03 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 5
 0.92 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

 0.002348
 2

 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

 35.82
 4.48

 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

 5
 1.02

 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.

Type 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 Overhead 0.13 0.13 0.13 0.13

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 0.001339
Unit 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) Unit Sales (mln) 0.038760 0.038760 0.039779 0.039779 0.040608 0.040608 0.041634 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 20.42
Overhead 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 3
Cost 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

All 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
mVA 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 0.954295836








112.5
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 0.001512
 1 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 0.042744 0.043745 0.043745 0.044557 0.044557 0.045422 0.045422 0.046259 0.046259 0.047023 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 25.90
 2.62 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 3
 0.60 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 0.001682
 2 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 0.047914 0.048711 0.048711 0.049499 0.049499 0.050443 0.050443 0.051408 0.051408 0.052301 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 28.80
 3.30 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 4
 0.72 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 0.001868
 2 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 0.053196 0.054056 0.054056 0.054982 0.054982 0.055979 0.055979 0.057046 0.057046 0.058083 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 31.99
 3.66 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 4
 0.80 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 0.002075
 2 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 0.059113 0.060163 0.060163 0.061230 0.061230 0.062317 0.062317 0.063423 0.063423 0.064548 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 35.55
 4.07 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 4
 0.89 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 0.002306
 3 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 0.065694 0.066860 0.066860 0.068046 0.068046 0.069253 0.069253 0.070482 0.070482 0.071733 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 39.50
 4.52 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 5
 0.99 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

 0.002347
 3

 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

 40.20
 5.03

 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

 5
 1.10

 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.

Type 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 Overhead 0.0003 0.0003 0.0003 0.0003

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 0.000024
Unit 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 0.0024
Overhead 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 0.105
Cost 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 Material 0.3485 0.3576 0.3651 0.3743

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 20,275
Unit 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 Unit Price 2,103 2,103 2,103 2,103

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 1,495.12
Unit 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) Unit Revenue (mln) 0.135 0.138 0.141 0.145

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 658,004.46 658,004.46 675,299.71 675,299.71 689,371.17 689,371.17 706,784.45 706,784.45

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 Sold
Labor 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 Overhead 0.0010 0.0010 0.0011 0.0011

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) Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006 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 0.5584
Overhead 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

All 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 0.57
Material (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 Overhead 6.22 6.38 6.51 6.68

Average Price per Unit $ 21,345 $ 21,345 $ 21,345 $ 21,345

Average Price per kVA $ 14.30 $ 14.30 $ 14.30 $ 14.30

mVA 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%
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 0.000027
 0.036 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 0.0027
 0.0003 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 0.118
 0.0235 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 20,275
 0.000099 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 0.0002
 232.58 238.02 242.49 247.20 251.75 255.91

 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 1,688.98
 3,751 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 0.1508
 164,663.13 168,519.41 171,681.45 175,014.23 178,237.28 181,181.87

 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

 725,634.15 725,634.15 742,627.90 742,627.90 756,562.32 756,562.32 771,249.14 771,249.14 785,452.43 785,452.43 798,428.57 798,428.57

 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 29.404
 2.9938 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 0.0006
 744.24 761.67 775.96 791.02 805.59 818.90

 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 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 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 0.6309
 0.0717 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 0.64
 0.14 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 0.000030
 0.040 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 0.0030
 0.0003 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 0.132
 0.0263 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 20,275
 0.000111 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 0.0003
 260.75 265.09 269.38 274.52 279.77 284.63

 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 1,878.55
 3,751 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 0.1677
 184,613.25 187,685.45 190,723.77 194,359.00 198,078.11 201,517.17

 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

 813,549.90 813,549.90 827,088.44 827,088.44 840,477.62 840,477.62 856,497.30 856,497.30 872,886.60 872,886.60 888,041.75 888,041.75

 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 32.704
 3.3565 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 0.0007
 834.41 848.30 862.03 878.46 895.27 910.81

 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 0.000007 0.000007 0.000007 0.000007 0.000007 0.000008 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 0.7017
 0.0804 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 0.71
 0.16 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 0.000034
 0.045 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 0.0033
 0.0004 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 0.146
 0.0292 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 20,275
 0.000124 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 0.0003
 289.50 294.18 299.22 304.65 310.45 316.09

 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 2,086.22
 3,751 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 0.1863
 204,967.45 208,280.49 211,847.99 215,690.74 219,801.00 223,794.85

 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

 903,246.37 903,246.37 917,846.21 917,846.21 933,567.41 933,567.41 950,501.56 950,501.56 968,614.59 968,614.59 986,214.58 986,214.58

 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 36.319
 3.7266 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 0.0007
 926.41 941.38 957.51 974.87 993.45 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 0.7792
 0.0892 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 0.79
 0.18 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 0.000037
 0.050 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 0.0037
 0.0004 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 0.162
 0.0325 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 20,275
 0.000137 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 0.0003
 321.70 327.41 333.23 339.14 345.16 351.28

 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 2,318.47
 3,751 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 0.2070
 227,766.97 231,809.47 235,923.59 240,110.60 244,371.79 248,708.46

 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 1,003,718.86 1,021,533.27 1,021,533.27 1,039,663.30 1,039,663.30 1,058,114.52 1,058,114.52 1,076,892.62 1,076,892.62 1,096,003.39 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 40.362
 4.1411 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 0.0008
 1,029.46 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 0.8660
 0.0991 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 0.88
 0.20 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 0.000042
 0.055 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 0.0041
 0.0005 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 0.180
 0.0361 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 20,275
 0.000153 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 0.0004
 357.52 363.86 370.32 376.89 383.58 390.38

 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 2,576.52
 3,751 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 0.2300
 253,121.96 257,613.63 262,184.87 266,837.08 271,571.70 276,390.17

 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 1,115,452.69 1,135,246.52 1,135,246.52 1,155,390.97 1,155,390.97 1,175,892.23 1,175,892.23 1,196,756.62 1,196,756.62 1,217,990.56 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 44.855
 4.6021 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 0.0009
 1,144.05 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 0.9624
 0.1102 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 0.98
 0.22 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

 0.000042
 0.061

 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

 0.0042
 0.0005

 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

 0.184
 0.0401

 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

 20,275
 0.000170

 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

 0.0004
 397.31

 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

 2,622.23
 3,751

 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

 0.2341
 281,293.98

 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

 45.651
 5.1143

 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

 0.0009
 1,271.39

 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

 0.9794
 0.1224

 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

 1.00
 0.24

 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.

Type 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 Overhead 0.0003 0.0003 0.0003 0.0003

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 0.000024
Unit 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 0.0024
Overhead 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 0.105
Cost 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 Material 0.3485 0.3576 0.3651 0.3743

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 20,275
Unit 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 Unit Price 2,103 2,103 2,103 2,103

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 1,495.12
Unit 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) Unit Revenue (mln) 0.135 0.138 0.141 0.145

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 658,004.46 658,004.46 675,299.71 675,299.71 689,371.17 689,371.17 706,784.45 706,784.45

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 Sold
Labor 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 Overhead 0.0010 0.0010 0.0011 0.0011

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) Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006 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 0.5584
Overhead 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

All 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 0.57
Material (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 Overhead 6.22 6.38 6.51 6.68

Average Price per Unit $ 21,345 $ 21,345 $ 21,345 $ 21,345

Average Price per kVA $ 14.30 $ 14.30 $ 14.30 $ 14.30

mVA 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_kVAshare
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 0.000027
 0.036 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 0.0027
 0.0003 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 0.119
 0.0235 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 21,273
 0.000099 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 0.0003
 232.58 238.02 242.44 247.15 251.70 255.86

 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 1,688.65
 3,751 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 0.1565
 164,663.13 168,519.41 171,647.67 174,979.79 178,202.22 181,146.22

 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

 725,634.15 725,634.15 742,627.90 742,627.90 756,413.47 756,413.47 771,097.40 771,097.40 785,297.90 785,297.90 798,271.48 798,271.48

 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 29.865
 2.9938 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 0.0006
 744.24 761.67 775.81 790.87 805.43 818.74

 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 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 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 0.6350
 0.0717 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 0.65
 0.14 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

0.07217333
2014 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 0.000030
 0.041 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 0.0030
 0.0003 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 0.133
 0.0265 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 21,273
 0.000111 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 0.0003
 260.70 265.04 269.33 274.46 279.72 284.57

 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 1,878.18
 3,894 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 0.1741
 184,576.92 187,648.53 190,686.24 194,320.76 198,039.14 201,477.52

 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

 813,389.83 813,389.83 826,925.71 826,925.71 840,312.26 840,312.26 856,328.79 856,328.79 872,714.86 872,714.86 887,867.03 887,867.03

 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 33.217
 3.4092 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 0.0007
 834.25 848.13 861.86 878.29 895.09 910.63

 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 0.000007 0.000007 0.000007 0.000007 0.000007 0.000008 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 0.7063
 0.0809 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 0.72
 0.16 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 0.000034
 0.045 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 0.0034
 0.0004 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 0.147
 0.0295 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 21,273
 0.000123 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 0.0003
 289.45 294.12 299.16 304.59 310.39 316.03

 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 2,085.81
 3,894 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 0.1933
 204,927.12 208,239.51 211,806.31 215,648.30 219,757.76 223,750.82

 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

 903,068.66 903,068.66 917,665.62 917,665.62 933,383.73 933,383.73 950,314.56 950,314.56 968,424.02 968,424.02 986,020.55 986,020.55

 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 36.889
 3.7851 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 0.0007
 926.22 941.20 957.32 974.68 993.26 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 0.7844
 0.0898 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 0.80
 0.18 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 0.000037
 0.050 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 0.0037
 0.0004 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 0.164
 0.0327 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 21,273
 0.000137 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 0.0003
 321.64 327.35 333.16 339.07 345.09 351.21

 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 2,318.01
 3,894 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 0.2149
 227,722.16 231,763.86 235,877.18 240,063.36 244,323.71 248,659.53

 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 1,003,521.38 1,021,332.29 1,021,332.29 1,039,458.75 1,039,458.75 1,057,906.34 1,057,906.34 1,076,680.75 1,076,680.75 1,095,787.75 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 40.996
 4.2061 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 0.0008
 1,029.25 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 0.8717
 0.0998 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 0.89
 0.20 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 0.000042
 0.056 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 0.0042
 0.0005 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 0.182
 0.0364 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 21,273
 0.000153 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 0.0004
 357.45 363.79 370.24 376.81 383.50 390.30

 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 2,576.01
 3,894 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 0.2388
 253,072.16 257,562.95 262,133.29 266,784.58 271,518.26 276,335.79

 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 1,115,233.23 1,135,023.16 1,135,023.16 1,155,163.65 1,155,163.65 1,175,660.88 1,175,660.88 1,196,521.17 1,196,521.17 1,217,750.93 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 45.559
 4.6744 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 0.0009
 1,143.83 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 0.9687
 0.1109 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 0.99
 0.23 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

 0.000042
 0.062

 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

 0.0042
 0.0005

 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

 0.185
 0.0404

 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

 21,273
 0.000169

 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

 0.0004
 397.23

 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

 2,621.72
 3,894

 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

 0.2430
 281,238.63

 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

 46.367
 5.1946

 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

 0.0009
 1,271.14

 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

 0.9859
 0.1232

 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

 1.00
 0.25

 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.

Type 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 Overhead 5 6 6 6

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 0.273350
Unit 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) Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004 0.000005 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 28
Cost 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 Material 52 53 54 56

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 7,992
Unit 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

All 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 472 486 496 508
Cost 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

mVA 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%








112.5
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 0.306597
 298 304 310 315 321 326

 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 1
 456,653 466,180 474,691 483,267 492,014 499,282

 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 31
 3 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 7,992
 0.005221 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

 521 532 542 551 561 570
 132 134 137 139 142 144

 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 0.337707
 331 337 342 347 353 359

 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 1
 507,784 515,810 524,140 532,558 541,523 549,943

 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 0.000005 0.000005 0.000005 0.000005 0.000005 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

 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 34
 3 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 7,992
 0.005806 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

 579 589 598 608 618 627
 146 149 151 154 156 159

 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 0.371539
 365 370 376 382 389 395

 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 1
 558,980 566,725 575,665 585,242 595,803 605,038

 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 38
 4 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 7,992
 0.006391 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

 638 647 657 668 680 690
 161 163 166 169 172 174

 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 0.408854
 401 408 414 421 427 434

 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 1
 614,767 624,652 634,696 644,900 655,269 665,804

 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 0.000006 0.000006 0.000006 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

 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 42
 4 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 7,992
 0.007029 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

 701 713 724 736 748 760
 177 180 183 186 189 192

 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 0.449909
 441 448 456 463 470 478

 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 1
 676,508 687,384 698,434 709,661 721,069 732,659

 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 46
 4 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 7,992
 0.007735 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

 772 784 797 810 823 836
 195 198 201 205 208 211

 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

 0.457140
 486

 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

 1
 744,436

 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

 46
 5

 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

 7,992
 0.008511

 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

 849
 215

 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.

Type 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 Overhead 5 6 6 6

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 0.273350
Unit 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) Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004 0.000005 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 28
Cost 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 Material 52 53 54 56

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 7,992
Unit 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

All 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 472 486 496 508
Cost 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 Average Price per kVA $ $ 15.58 $ $ 15.58 $ $ 15.58 $ $ 15.58

mVA 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 0.550618767








112.5
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 0.306477
 298 304 318 324 330 335

 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 1
 456,653 466,180 474,504 483,077 491,820 499,086

 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 33
 3 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 8,227
 0.005221 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

 521 532 563 573 583 592
 132 134 141 143 146 148

 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 0.337574
 341 346 352 357 363 369

 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 1
 507,585 515,607 523,934 532,349 541,310 549,727

 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 0.000005 0.000005 0.000005 0.000005 0.000005 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

 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 36
 3 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 8,227
 0.005803 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

 602 612 622 632 642 652
 150 153 155 158 160 163

 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 0.371393
 375 380 386 393 400 406

 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 1
 558,760 566,502 575,438 585,012 595,569 604,800

 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 39
 4 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 8,227
 0.006388 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

 663 672 683 694 707 718
 166 168 171 173 177 179

 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 0.408694
 412 419 426 433 440 447

 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 1
 614,525 624,406 634,446 644,647 655,011 665,542

 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 0.000006 0.000006 0.000006 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

 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 43
 4 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 8,227
 0.007026 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

 729 741 753 765 777 790
 182 185 188 191 194 197

 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 0.449732
 454 461 469 476 484 492

 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 1
 676,242 687,113 698,159 709,382 720,785 732,371

 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 48
 5 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 8,227
 0.007732 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

 802 815 828 842 855 869
 200 204 207 210 214 217

 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

 0.456960
 499

 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

 1
 744,143

 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

 49
 5

 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

 8,227
 0.008508

 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

 883
 221

 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 Immersed 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 c

3

4

5

1 markups

2

marketshares 1

unit sales 2

Yes Access to TSLs greater than 5?

No
than 10 TSLs so non-existent TSLs can't be chosen)
Shipments

LV Dry-Type Shipments 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-Type 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-Type 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-Type Cost of Goods Sold (incl. Depreciation) + SG&A, R&D, Product Conversion Expense, Compliance, oth2004 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

Annual Labor Costs

LV Dry-Type 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-Type 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

NOPAT

LV Dry-Type 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-Type 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-Type 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-Type 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-Type 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-Type Industry Value (NPV)

(million US$) Base 93.382356

(million US$) Standard 89.5399

Price per kVA

LV Dry-Type 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-Type 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

se, 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 9.0
2010 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 10.6
2019 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 12.4
2028 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 12.8
2037 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%