NAVIGANT CONSULTING, INC. Government

1801 K Street NW, Suite 500 Regulatory Impact

Washington DC Model

20006 March 2007

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: Liquid Immersed 3

Trial Standard Level 5 TSL5 TSL5 TSL5

Use TSL6 or TSLs A-D? No

Financial Parameters

Base Year 2007

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 30.0% 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 15.4% 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 1.6% of Revenue 1.6% of Revenue 2.3% of Revenue 1.1% of Revenue

Depreciation 1.64% 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 16.6% 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) 2 2 2 2 2 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 1.246 1.246 1.246 1.246 1.246 1.243 1.243 1.248 1.248 1.248 1.248 1.248 1.248 1.248 1.248

TSL2 1.244 1.244 1.244 1.244 1.244 1.239 1.239 1.246 1.246 1.246 1.246 1.246 1.246 1.246 1.246

TSL3 1.240 1.240 1.240 1.240 1.240 1.235 1.235 1.243 1.243 1.243 1.243 1.243 1.243 1.243 1.243

TSL4 1.238 1.238 1.238 1.238 1.238 1.227 1.227 1.237 1.237 1.237 1.237 1.237 1.237 1.237 1.237

TSL5 1.222 1.222 1.222 1.222 1.222 1.219 1.219 1.219 1.219 1.219 1.219 1.219 1.219 1.219 1.219

PC1 PC2 PC3 PC4 PC6 PC8

1.25

1.25

1.25

DL6

MV Dry-Type Superclass

1.25

DL6

1

1

1.25

Liquid-Immersed Superclass LV Dry-Type Superclass

DL6

1.25

1.227

1.219

1.243

1.25

1.239

1.235
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 Liquid superclass (Product conversion factors include extra year. CAPEX conversion factors do not.)

TSL0 1186 685 5263 3059 13821 space 460 1054 2647 5858 22009 8675 25280 31718 1953 2892 10573 7336 8427 16.6% PPE, net (% of revenues)

TSL1 1218 731 5447 3275 14462 space 569 1183 2836 5894 23635 9139 25871 31977 1965 3046 10659 7878 8624 1605.70 Revenue in standard (implementation) year (base case)

TSL2 1218 739 5687 3692 15007 space 590 1266 3205 6056 25343 9501 26634 33411 2019 3167 11137 8448 8878 2539.18 Revenue in standard (implementation) year (standard case)

TSL3 1218 747 6055 4462 15768 space 645 1404 3382 6512 27343 10212 27731 35015 2171 3404 11672 9114 9244 155.115757 Conversion CAPEX required, prior to standard year (cumulative)

TSL4 1281 756 7008 4462 16870 space 718 1640 4455 8176 29981 11394 30447 41937 2725 3798 13979 9994 10149

TSL5 1479 871 12556 6412 32530 space 945 2126 5459 11428 41286 12459 44642 59169 3809 4153 19723 13762 14881

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 1186 685 5263 3059 13821 space 460 1054 2647 5858 22009 8675 25280 31718 1953 2892 10573 7336 8427

TSL1 1214 729 5430 3264 14416 space 569 1183 2836 5894 23635 9139 25871 31977 1965 3046 10659 7878 8624

TSL2 1212 736 5659 3675 14934 space 590 1266 3205 6056 25343 9501 26634 33411 2019 3167 11137 8448 8878

TSL3 1208 741 6007 4426 15642 space 645 1404 3382 6512 27343 10212 27731 35015 2171 3404 11672 9114 9244

TSL4 1269 749 6941 4419 16708 space 718 1640 4455 8176 29981 11394 30447 41937 2725 3798 13979 9994 10149

TSL5 1446 851 12275 6268 31801 space 945 2126 5459 11428 41286 12459 44642 59169 3809 4153 19723 13762 14881

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 949 548 4210 2447 11057 space 368 843 2118 4686 17607 6940 20224 25374 1562 2313 8458 5869 6741

TSL1 974 585 4358 2620 11570 space 455 946 2269 4716 18908 7311 20697 25582 1572 2437 8527 6303 6899

TSL2 974 592 4549 2954 12005 space 472 1013 2564 4845 20274 7601 21308 26729 1615 2534 8910 6758 7103

TSL3 974 598 4844 3569 12614 space 516 1123 2706 5210 21874 8170 22185 28012 1737 2723 9337 7291 7395

TSL4 1025 605 5606 3569 13496 space 574 1312 3564 6541 23985 9115 24358 33549 2180 3038 11183 7995 8119

TSL5 1183 697 10045 5129 26024 space 756 1701 4367 9142 33029 9967 35713 47335 3047 3322 15778 11010 11904

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 345 469 692 934 1,167 1,579 1,959 2,312 3,129 3,880 5,263 6,532 7,717

PC2 544 915 1,240 1,819 2,465 3,059 4,146 5,144 7,546 8,218 10,197 13,821 17,149 20,273

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 471 690 936 1,161 1,574 1,953 2,869 4,362 5,409 7,336 9,106 10,758

PC6 619 1,042 1,412 2,071 2,807 3,483 4,721 5,858 8,593 13,087 16,238 22,009 27,309 32,284

PC7 697 1,022 1,386 1,719 2,330 2,892 4,248 5,011 6,212 8,427 10,460 12,357

PC8 917 1,543 2,091 3,067 4,157 5,158 6,991 8,675 12,724 15,032 18,651 25,280 31,368 37,082

PC9 2,053 2,547 3,742 5,065 6,279 8,518 10,573 12,490

PCX 6,161 7,645 11,214 15,199 18,860 25,562 31,718 37,496

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 46 63 93 125 158 213 264 170 230 285 387 480 568

PC2 50 84 114 167 226 281 380 472 692 618 767 1,040 1,290 1,525

PC3 67 98 132 164 223 276 406 549 681

PC4 63 106 143 210 285 354 329 409 599 812 1,008

PC5 96 140 190 236 320 397 583 461 572 776 963 1,138

PC6 126 212 287 421 571 708 960 1,191 1,747 1,384 1,717 2,327 2,888 3,414

PC7 141 208 281 349 473 587 862 508 630 855 1,061 1,254

PC8 186 313 424 623 844 1,047 1,419 1,761 2,583 1,525 1,892 2,565 3,182 3,762

PC9 170 211 310 419 520 705 876 1,034

PCX 510 633 929 1,259 1,562 2,117 2,627 3,105

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 204 278 409 553 690 934 1,158 1,493 2,021 2,505 3,398 4,218 4,983

PC2 342 576 781 1,145 1,552 1,926 2,610 3,239 4,751 5,294 6,569 8,904 11,048 13,061

PC3 164 240 325 404 547 679 997 1,350 1,674

PC4 168 283 383 562 762 946 1,224 1,519 2,228 3,020 3,747

PC5 250 366 496 616 835 1,036 1,522 2,692 3,338 4,527 5,620 6,639

PC6 329 553 749 1,099 1,489 1,848 2,504 3,107 4,558 8,076 10,021 13,582 16,853 19,923

PC7 370 543 735 912 1,237 1,535 2,254 3,111 3,857 5,232 6,495 7,673

PC8 487 819 1,110 1,628 2,206 2,737 3,710 4,604 6,753 9,334 11,581 15,697 19,477 23,025

PC9 1,309 1,624 2,386 3,229 4,003 5,430 6,740 7,963

PCX 3,928 4,874 7,149 9,690 12,023 16,296 20,220 23,904

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 26 35 51 69 86 117 145 187 253 313 425 527 623

PC2 43 72 98 143 194 241 326 405 594 662 821 1,113 1,381 1,633

PC3 20 30 41 50 68 85 125 169 209

PC4 21 35 48 70 95 118 153 190 279 378 468

PC5 31 46 62 77 104 129 190 337 417 566 702 830

PC6 41 69 94 137 186 231 313 388 570 1,010 1,253 1,698 2,107 2,490

PC7 46 68 92 114 155 192 282 389 482 654 812 959

PC8 61 102 139 203 276 342 464 575 844 1,167 1,448 1,962 2,435 2,878

PC9 164 203 298 404 500 679 843 995

PCX 491 609 894 1,211 1,503 2,037 2,528 2,988

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 428 581 854 1,156 1,438 1,948 2,417 5,393 7,299 9,050 12,275 15,237 18,000

PC2 1,115 1,875 2,541 3,727 5,052 6,268 8,496 10,542 15,463 18,909 23,462 31,801 39,459 46,647

PC3 644 945 1,281 1,589 2,154 2,672 3,926 5,313 6,587

PC4 636 1,069 1,449 2,126 2,881 3,575 4,400 5,459 8,008 10,854 13,467

PC5 918 1,347 1,825 2,265 3,070 3,809 5,596 8,183 10,146 13,762 17,083 20,181

PC6 1,208 2,032 2,754 4,040 5,476 6,795 9,210 11,428 16,763 24,549 30,461 41,286 51,229 60,561

PC7 1,001 1,468 1,990 2,469 3,347 4,153 6,101 8,848 10,970 14,881 18,471 21,821

PC8 1,317 2,216 3,003 4,405 5,971 7,408 10,041 12,459 18,276 26,544 32,936 44,642 55,392 65,483

PC9 3,830 4,752 6,981 9,448 11,714 15,889 19,723 23,300

PCX 11,494 14,261 20,919 28,354 35,182 47,686 59,169 69,948

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 52 70 103 139 173 234 290 159 216 267 363 450 532

PC2 45 76 103 150 204 253 343 425 624 580 719 975 1,210 1,430

PC3 90 132 180 223 302 375 550 745 923

PC4 63 105 143 210 284 352 443 550 806 1,093 1,356

PC5 106 156 211 262 355 441 648 487 604 820 1,018 1,202

PC6 140 235 319 468 634 787 1,066 1,323 1,941 1,462 1,815 2,460 3,052 3,608

PC7 157 230 312 387 525 651 956 544 675 915 1,136 1,342

PC8 206 347 471 690 936 1,161 1,574 1,952 2,864 1,633 2,026 2,746 3,408 4,028

PC9 185 230 338 457 566 768 954 1,127

PCX 556 690 1,012 1,371 1,701 2,306 2,861 3,383

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 266 361 530 717 893 1,209 1,500 3,781 5,117 6,345 8,606 10,683 12,621

PC2 771 1,296 1,757 2,577 3,493 4,335 5,875 7,290 10,693 13,239 16,427 22,266 27,628 32,661

PC3 378 554 751 932 1,263 1,567 2,302 3,116 3,863

PC4 396 667 904 1,325 1,796 2,229 2,735 3,393 4,978 6,747 8,372

PC5 558 819 1,110 1,378 1,867 2,317 3,403 5,386 6,678 9,058 11,243 13,282

PC6 735 1,236 1,675 2,457 3,331 4,133 5,601 6,950 10,195 16,157 20,048 27,173 33,716 39,859

PC7 572 840 1,138 1,412 1,914 2,375 3,489 5,808 7,201 9,768 12,125 14,324

PC8 753 1,267 1,717 2,519 3,414 4,236 5,742 7,124 10,450 17,424 21,620 29,304 36,361 42,985

PC9 2,559 3,175 4,664 6,312 7,826 10,616 13,177 15,567

PCX 7,679 9,528 13,977 18,944 23,506 31,860 39,532 46,734

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 33 45 66 90 112 151 187 473 640 793 1,076 1,335 1,578

PC2 96 162 220 322 437 542 734 911 1,337 1,655 2,053 2,783 3,453 4,083

PC3 47 69 94 116 158 196 288 389 483

PC4 50 83 113 166 225 279 342 424 622 843 1,046

PC5 70 102 139 172 233 290 425 673 835 1,132 1,405 1,660

PC6 92 154 209 307 416 517 700 869 1,274 2,020 2,506 3,397 4,215 4,982

PC7 72 105 142 177 239 297 436 726 900 1,221 1,516 1,790

Standard Level

% Total Manufacturing Cost

Standard Level

Weighted Average Costs

PC6 92 154 209 307 416 517 700 869 1,274 2,020 2,506 3,397 4,215 4,982

PC7 72 105 142 177 239 297 436 726 900 1,221 1,516 1,790

PC8 94 158 215 315 427 530 718 891 1,306 2,178 2,703 3,663 4,545 5,373

PC9 320 397 583 789 978 1,327 1,647 1,946

PCX 960 1,191 1,747 2,368 2,938 3,983 4,942 5,842

DL1

PC1 10 15 25 37.5 50 75 100

TSL0 Base Cost 284 385 564 765 949 1286 1596

Base Price 355 481 705 956 1,186 1608 1995

Base Material 209 284 416 564 699 948 1176

Market DL1 0.1% 0.5% 3.1% 0.6% 6.9% 1.6% 2.3% Base Labor 48 66 96 131 162 220 273

 Share Dl2 1.4% 2.7% 5.7% 2.5% 8.4% 2.6% 3.9% Base Overhead 26 35 52 70 87 118 147

DL2 DL1 DL3

PC1 10 15 25 37.5 50 75 100 167 250 333 500 667 833 TSL5 Std Cost 354 480 703 953 1,183 1603 1990

TSL0 Base Cost 276 375 554 747 934 1263 1567 1850 2503 3104 4,210 5226 6174 Std Price 432 586 860 1165 1,446 1959 2431

Base Price 345 469 692 934 1167 1579 1959 2312 3129 3880 5,263 6532 7717 Std Material 269 364 534 724 899 1218 1511

Base Material 204 278 409 553 690 934 1158 1493 2021 2505 3,398 4218 4983 Std Labor 51 70 102 139 172 233 289

Base Labor 46 63 93 125 158 213 264 170 230 285 387 480 568 Std Overhead 34 46 67 91 112 152 189

Base Overhead 26 35 51 69 86 117 145 187 253 313 425 527 623

TSL5 Std Cost 351 476 699 946 1177 1594 1978 4413 5973 7406 10,045 12469 14730

Std Price 428 581 854 1156 1438 1948 2417 5393 7299 9050 12,275 15237 18000 DL2

Std Material 266 361 530 717 893 1209 1500 3781 5117 6345 8,606 10683 12621 PC1 10 15 25 37.5 50 75 100

Std Labor 52 70 103 139 173 234 290 159 216 267 363 450 532 TSL0 Base Cost 276 374 548 743 922 1249 1550

Std Overhead 33 45 66 90 112 151 187 473 640 793 1,076 1335 1578 Base Price 345 467 685 929 1152 1562 1938

Base Material 204 277 406 550 682 925 1147

Base Labor 46 62 92 124 154 209 259

Base Overhead 26 35 51 69 85 116 143

TSL5 Std Cost 350 475 697 944 1172 1588 1971

Std Price 428 580 851 1154 1432 1941 2408

Std Material 266 360 528 715 888 1203 1493

Std Labor 52 70 103 139 173 235 291

Std Overhead 33 45 66 89 111 150 187

DL4 DL5

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

TSL0 Base Cost 435 732 992 1455 1972 2,447 3317 4115 6037 6574 8157 11,057 13719 16218

Base Price 544 915 1240 1819 2465 3,059 4146 5144 7546 8218 10197 13,821 17149 20273

Base Material 342 576 781 1145 1552 1,926 2610 3239 4751 5294 6569 8,904 11048 13061

Base Labor 50 84 114 167 226 281 380 472 692 618 767 1,040 1290 1525

Base Overhead 43 72 98 143 194 241 326 405 594 662 821 1,113 1381 1633

TSL5 Std Cost 912 1534 2079 3050 4134 5,129 6952 8627 12654 15474 19200 26,024 32290 38173

Std Price 1115 1875 2541 3727 5052 6,268 8496 10542 15463 18909 23462 31,801 39459 46647

Std Material 771 1296 1757 2577 3493 4,335 5875 7290 10693 13239 16427 22,266 27628 32661

Std Labor 45 76 103 150 204 253 343 425 624 580 719 975 1210 1430

Std Overhead 96 162 220 322 437 542 734 911 1337 1655 2053 2,783 3453 4083

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 164 240 325 404 547 679 997 1350 1674

Base Labor 67 98 132 164 223 276 406 549 681

Base Overhead 20 30 41 50 68 85 125 169 209

TSL5 Std Cost 515 756 1024 1271 1723 2138 3140 4250 5270

Std Price 644 945 1281 1589 2154 2672 3926 5313 6587

Std Material 378 554 751 932 1263 1567 2302 3116 3863

Std Labor 90 132 180 223 302 375 550 745 923

Std Overhead 47 69 94 116 158 196 288 389 483

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 168 283 383 562 762 946 1224 1,519 2228 3020 3747

Base Labor 63 106 143 210 285 354 329 409 599 812 1008

Base Overhead 21 35 48 70 95 118 153 190 279 378 468

TSL5 Std Cost 509 855 1159 1,701 2305 2860 3520 4,367 6406 8683 10774

Std Price 636 1069 1449 2,126 2881 3575 4400 5,459 8008 10854 13467

Std Material 396 667 904 1,325 1796 2229 2735 3,393 4978 6747 8372

Std Labor 63 105 143 210 284 352 443 550 806 1093 1356

Std Overhead 50 83 113 166 225 279 342 424 622 843 1046

PC5_15to167 PC5_250plus

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

TSL0 Base Cost 377 552 749 929 1259 1,562 2295 3490 4327 5869 7285 8607

Base Price 471 690 936 1161 1574 1,953 2869 4362 5409 7336 9106 10758

Base Material 250 366 496 616 835 1,036 1522 2692 3338 4527 5620 6639

Base Labor 96 140 190 236 320 397 583 461 572 776 963 1138

Base Overhead 31 46 62 77 104 129 190 337 417 566 702 830

TSL5 Std Cost 735 1077 1460 1812 2456 3,047 4477 6546 8117 11010 13666 16145

Std Price 918 1347 1825 2265 3070 3,809 5596 8183 10146 13762 17083 20181

Std Material 558 819 1110 1378 1867 2,317 3403 5386 6678 9058 11243 13282

Std Labor 106 156 211 262 355 441 648 487 604 820 1018 1202

Std Overhead 70 102 139 172 233 290 425 673 835 1132 1405 1660

DL9 DL10

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

TSL0 Base Cost 496 833 1130 1657 2246 2787 3777 4,686 6874 10469 12990 17,607 21847 25827

Base Price 619 1042 1412 2071 2807 3483 4721 5,858 8593 13087 16238 22,009 27309 32284

Base Material 329 553 749 1099 1489 1848 2504 3,107 4558 8076 10021 13,582 16853 19923

Base Labor 126 212 287 421 571 708 960 1,191 1747 1384 1717 2,327 2888 3414

Base Overhead 41 69 94 137 186 231 313 388 570 1010 1253 1,698 2107 2490

TSL5 Std Cost 967 1626 2204 3232 4381 5436 7368 9,142 13410 19639 24369 33,029 40983 48449

Std Price 1208 2032 2754 4040 5476 6795 9210 11,428 16763 24549 30461 41,286 51229 60561

Std Material 735 1236 1675 2457 3331 4133 5601 6,950 10195 16157 20048 27,173 33716 39859

Std Labor 140 235 319 468 634 787 1066 1,323 1941 1462 1815 2,460 3052 3608

Std Overhead 92 154 209 307 416 517 700 869 1274 2020 2506 3,397 4215 4982

PC7_15to167 PC7_250plus

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

TSL0 Base Cost 558 818 1109 1375 1864 2,313 3398 4008 4970 6,741 8368 9886

Base Price 697 1022 1386 1719 2330 2,892 4248 5011 6212 8427 10460 12357

Base Material 370 543 735 912 1237 1,535 2254 3111 3857 5232 6495 7673

Base Labor 141 208 281 349 473 587 862 508 630 855 1061 1254

Base Overhead 46 68 92 114 155 192 282 389 482 654 812 959

TSL5 Std Cost 801 1175 1592 1976 2678 3,322 4881 7078 8776 11904 14777 17457

Std Price 1001 1468 1990 2469 3347 4,153 6101 8848 10970 14881 18471 21821

Std Material 572 840 1138 1412 1914 2,375 3489 5808 7201 9768 12125 14324

Std Labor 157 230 312 387 525 651 956 544 675 915 1136 1342

Std Overhead 72 105 142 177 239 297 436 726 900 1221 1516 1790

DL11 DL12

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

TSL0 Base Cost 734 1234 1673 2454 3326 4126 5593 6,940 10179 12025 14921 20,224 25094 29666

Base Price 917 1543 2091 3067 4157 5158 6991 8,675 12724 15032 18651 25,280 31368 37082

Base Material 487 819 1110 1628 2206 2737 3710 4,604 6753 9334 11581 15,697 19477 23025

Base Labor 186 313 424 623 844 1047 1419 1,761 2583 1525 1892 2,565 3182 3762

Base Overhead 61 102 139 203 276 342 464 575 844 1167 1448 1,962 2435 2878

TSL5 Std Cost 1054 1772 2402 3524 4776 5927 8033 9,967 14621 21235 26349 35,713 44313 52386

Std Price 1317 2216 3003 4405 5971 7408 10041 12,459 18276 26544 32936 44,642 55392 65483

Std Material 753 1267 1717 2519 3414 4236 5742 7,124 10450 17424 21620 29,304 36361 42985

Std Labor 206 347 471 690 936 1161 1574 1,952 2864 1633 2026 2,746 3408 4028

Std Overhead 94 158 215 315 427 530 718 891 1306 2178 2703 3,663 4545 5373

PC9

PC9 75 100 167 250 333 500 667 833

TSL0 Base Cost 1642 2038 2994 4052 5024 6814 8,458 9992

Base Price 2053 2547 3742 5065 6279 8518 10,573 12490

Base Material 1309 1624 2386 3229 4003 5430 6,740 7963

Base Labor 170 211 310 419 520 705 876 1034

Base Overhead 164 203 298 404 500 679 843 995

TSL5 Std Cost 3064 3802 5585 7558 9371 12711 15,778 18640

Std Price 3830 4752 6981 9448 11714 15889 19,723 23300

Std Material 2559 3175 4664 6312 7826 10616 13,177 15567

Std Labor 185 230 338 457 566 768 954 1127

Std Overhead 320 397 583 789 978 1327 1,647 1946

DL13

PC10 225 300 500 750 1000 1500 2000 2500

TSL0 Base Cost 4929 6116 8971 12160 15088 20450 25,374 29997

Base Price 6161 7645 11214 15199 18860 25562 31,718 37496

Base Material 3928 4874 7149 9690 12023 16296 20,220 23904

Base Labor 510 633 929 1259 1562 2117 2,627 3105

Base Overhead 491 609 894 1211 1503 2037 2,528 2988

TSL5 Std Cost 9195 11409 16735 22683 28146 38149 47,335 55958

Std Price 11494 14261 20919 28354 35182 47686 59,169 69948

Std Material 7679 9528 13977 18944 23506 31860 39,532 46734

Std Labor 556 690 1012 1371 1701 2306 2,861 3383

Std Overhead 960 1191 1747 2368 2938 3983 4,942 5842

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 1186 685 5263 3059 13821 space 460 1054 2647 5858 22009 8675 25280 31718 1953 2892 10573 7336 8427
TSL1 1218 731 5447 3275 14462 space 569 1183 2836 5894 23635 9139 25871 31977 1965 3046 10659 7878 8624

TSL2 1218 739 5687 3692 15007 space 590 1266 3205 6056 25343 9501 26634 33411 2019 3167 11137 8448 8878

TSL3 1218 747 6055 4462 15768 space 645 1404 3382 6512 27343 10212 27731 35015 2171 3404 11672 9114 9244

TSL4 1281 756 7008 4462 16870 space 718 1640 4455 8176 29981 11394 30447 41937 2725 3798 13979 9994 10149

TSL5 1479 871 12556 6412 32530 space 945 2126 5459 11428 41286 12459 44642 59169 3809 4153 19723 13762 14881

TSL6 2786 1792 13592 7124 32530 space 945 2126 5459 11428 41286 12459 44642 59169 3809 4153 19723 13762 14881

D TSL7 1281 756 5687 3692 15768 space 0 0 0 0 0 0 0 0 0 0 0 0 0

C TSL8 1305 830 5791 3692 15768 space 0 0 0 0 0 0 0 0 0 0 0 0 0

B TSL9 1305 830 6067 3692 16870 space 0 0 0 0 0 0 0 0 0 0 0 0 0

A TSL10 1479 966 7008 4297 21806 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 949 548 4210 2447 11057 space 368 843 2118 4686 17607 6940 20224 25374 1562 2313 8458 5869 6741

TSL1 974 585 4358 2620 11570 space 455 946 2269 4716 18908 7311 20697 25582 1572 2437 8527 6303 6899

TSL2 974 592 4549 2954 12005 space 472 1013 2564 4845 20274 7601 21308 26729 1615 2534 8910 6758 7103

TSL3 974 598 4844 3569 12614 space 516 1123 2706 5210 21874 8170 22185 28012 1737 2723 9337 7291 7395

TSL4 1025 605 5606 3569 13496 space 574 1312 3564 6541 23985 9115 24358 33549 2180 3038 11183 7995 8119

TSL5 1183 697 10045 5129 26024 space 756 1701 4367 9142 33029 9967 35713 47335 3047 3322 15778 11010 11904

TSL6 2229 1434 10873 5699 26024 space 756 1700 4367 9142 33029 9967 35713 47335 3047 3322 15778 11010 11904

D TSL7 1025 605 4549 2954 12614 space 0 0 0 0 0 0 0 0 0 0 0 0 0

C TSL8 1044 664 4633 2954 12614 space 0 0 0 0 0 0 0 0 0 0 0 0 0

B TSL9 1044 664 4853 2954 13496 space 0 0 0 0 0 0 0 0 0 0 0 0 0

A TSL10 1183 773 5606 3437 17445 space 0 0 0 0 0 0 0 0 0 0 0 0 0

DL1 Material Labor Overhead

TSL0 73.71% 17.1% 9.2%

TSL1 73.9% 16.9% 9.2%

TSL2 73.9% 16.9% 9.2%

TSL3 73.9% 16.9% 9.2%

TSL4 74.5% 16.2% 9.3%

TSL5 76.0% 14.5% 9.5%

TSL6 82.7% 7.0% 10.3%

TSL7 74.5% 16.2% 9.3%

TSL8 74.7% 16.0% 9.3%

TSL9 74.7% 16.0% 9.3%

TSL10 76.0% 14.5% 9.5%

DL2 Material Labor Overhead

TSL0 74.0% 16.7% 9.3%

TSL1 74.4% 16.2% 9.3%

TSL2 74.5% 16.2% 9.3%

TSL3 74.7% 16.0% 9.3%

TSL4 74.9% 15.8% 9.4%

TSL5 75.8% 14.8% 9.5%

TSL6 83.2% 6.4% 10.4%

TSL7 74.9% 15.8% 9.4%

TSL8 75.2% 15.4% 9.4%

TSL9 75.2% 15.4% 9.4%

TSL10 76.9% 13.5% 9.6%

DL3 Material Labor Overhead

TSL0 80.7% 9.2% 10.1%

TSL1 80.9% 9.0% 10.1%

TSL2 81.0% 8.8% 10.1%

TSL3 81.3% 8.6% 10.2%

TSL4 81.7% 8.1% 10.2%

TSL5 85.7% 3.6% 10.7%

TSL6 85.8% 3.5% 10.7%

TSL7 81.0% 8.8% 10.1%

TSL8 81.1% 8.8% 10.1%

TSL9 81.3% 8.6% 10.2%

TSL10 81.7% 8.1% 10.2%

DL4 Material Labor Overhead

TSL0 78.7% 11.5% 9.8%

TSL1 79.0% 11.1% 9.9%

TSL2 79.7% 10.3% 10.0%

TSL3 83.1% 6.5% 10.4%

TSL4 83.1% 6.5% 10.4%

TSL5 84.5% 4.9% 10.6%

TSL6 84.8% 4.6% 10.6%

TSL7 79.7% 10.3% 10.0%

TSL8 79.7% 10.3% 10.0%

TSL9 79.7% 10.3% 10.0%

TSL10 81.5% 8.3% 10.2%

DL5 Material Labor Overhead

TSL0 80.5% 9.4% 10.1%

TSL1 80.9% 9.0% 10.1%

TSL2 81.1% 8.8% 10.1%

TSL3 81.3% 8.5% 10.2%

TSL4 81.7% 8.1% 10.2%

TSL5 85.6% 3.7% 10.7%

TSL6 85.6% 3.7% 10.7%

TSL7 81.3% 8.5% 10.2%

TSL8 81.3% 8.5% 10.2%

TSL9 81.7% 8.1% 10.2%

TSL10 84.4% 5.1% 10.5%

DL6 Material Labor Overhead

TSL0 65.3% 26.6% 8.2%

TSL1 69.2% 22.1% 8.7%

TSL2 70.0% 21.2% 8.8%

TSL3 70.3% 20.9% 8.8%

TSL4 72.9% 18.0% 9.1%

TSL5 73.3% 17.5% 9.2%

TSL6 69.2% 22.1% 8.7%

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%

DL7 Material Labor Overhead

TSL0 66.7% 25.0% 8.3%

TSL1 69.5% 21.8% 8.7%

TSL2 70.8% 20.3% 8.9%

TSL3 72.4% 18.5% 9.1%

TSL4 74.9% 15.8% 9.4%

TSL5 77.9% 12.3% 9.7%

TSL6 69.5% 21.8% 8.7%

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%

DL8 Material Labor Overhead

TSL0 71.7% 19.3% 9.0%

TSL1 72.5% 18.4% 9.1%

TSL2 72.7% 18.2% 9.1%

TSL3 75.5% 15.1% 9.4%

TSL4 76.8% 13.6% 9.6%

TSL5 77.7% 12.6% 9.7%

TSL6 72.5% 18.4% 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%

PC5_15-167 [DL9] Material Labor Overhead

TSL0 66.3% 25.4% 8.3%

TSL1 66.4% 25.3% 8.3%

TSL2 67.1% 24.5% 8.4%

TSL3 68.8% 22.6% 8.6%

TSL4 72.3% 18.6% 9.0%

TSL5 76.0% 14.5% 9.5%

TSL6 76.0% 14.5% 9.5%

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%

PC5_250+ [DL10] Material Labor Overhead

TSL0 77.1% 13.2% 9.6%

TSL1 78.0% 12.2% 9.8%

TSL2 78.7% 11.5% 9.8%

TSL3 79.4% 10.7% 9.9%

TSL4 80.1% 9.9% 10.0%

TSL5 82.3% 7.4% 10.3%

TSL6 82.3% 7.4% 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%

DL9 Material Labor Overhead

TSL0 66.3% 25.4% 8.3%

TSL1 66.4% 25.3% 8.3%

TSL2 67.1% 24.5% 8.4%

TSL3 68.8% 22.6% 8.6%

TSL4 72.3% 18.6% 9.0%

TSL5 76.0% 14.5% 9.5%

TSL6 76.0% 14.5% 9.5%

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%

DL10 Material Labor Overhead

TSL0 77.1% 13.2% 9.6%

TSL1 78.0% 12.2% 9.8%

TSL2 78.7% 11.5% 9.8%

TSL3 79.4% 10.7% 9.9%

TSL4 80.1% 9.9% 10.0%

TSL5 82.3% 7.4% 10.3%

TSL6 82.3% 7.4% 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%

PC7_15-167 [DL11] Material Labor Overhead

TSL0 66.3% 25.4% 8.3%

TSL1 67.3% 24.3% 8.4%

TSL2 67.9% 23.6% 8.5%

TSL3 69.3% 22.0% 8.7%

TSL4 70.4% 20.8% 8.8%

TSL5 71.5% 19.6% 8.9%

TSL6 71.5% 19.6% 8.9%

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 77.6% 12.7% 9.7%

TSL1 77.9% 12.3% 9.7%

TSL2 78.3% 11.9% 9.8%

TSL3 78.7% 11.5% 9.8%

TSL4 79.6% 10.5% 9.9%

TSL5 82.1% 7.7% 10.3%

TSL6 82.1% 7.7% 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%

DL11 Material Labor Overhead

TSL0 66.3% 25.4% 8.3%

TSL1 67.3% 24.3% 8.4%

TSL2 67.9% 23.6% 8.5%

TSL3 69.3% 22.0% 8.7%

TSL4 70.4% 20.8% 8.8%

TSL5 71.5% 19.6% 8.9%

TSL6 71.5% 19.6% 8.9%

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 77.6% 12.7% 9.7%

TSL1 77.9% 12.3% 9.7%

TSL2 78.3% 11.9% 9.8%

TSL3 78.7% 11.5% 9.8%

TSL4 79.6% 10.5% 9.9%

TSL5 82.1% 7.7% 10.3%

TSL6 82.1% 7.7% 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%

PC9 [DL13] Material Labor Overhead

TSL0 79.7% 10.4% 10.0%

TSL1 79.8% 10.3% 10.0%

TSL2 80.2% 9.8% 10.0%

TSL3 80.6% 9.3% 10.1%

TSL4 81.7% 8.1% 10.2%

TSL5 83.5% 6.0% 10.4%

TSL6 83.5% 6.0% 10.4%

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%

DL13 Material Labor Overhead

TSL0 79.7% 10.4% 10.0%

TSL1 79.8% 10.3% 10.0%

TSL2 80.2% 9.8% 10.0%

TSL3 80.6% 9.3% 10.1%

TSL4 81.7% 8.1% 10.2%

TSL5 83.5% 6.0% 10.4%

TSL6 83.5% 6.0% 10.4%

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%
NEED TO UPDATE THESE BASED ON UPDATED SHIPMENTS FORECASTS.

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

TSLD TSLC TSLB TSLA

TSL1 TSL2 TSL3 TSL4 TSL5 TSL6 TSL7 TSL8 TSL9 TSL10

Liquid 0.9987565 0.9977410 0.9964174 0.9954208 0.9837861 0.9747129 0.996335 0.9961614 0.9954874 0.9904202

Dry 0.9994330 0.9988494 0.9980124 0.9962783 0.9894186 0.9894186

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

2007 88,126 88,126 88,126 88,126 88,126 88,126 32,528 32,528 32,528 32,528 32,528 32,528

2008 90,005 90,005 90,005 90,005 90,005 90,005 33,187 33,187 33,187 33,187 33,187 33,187

2009 91,320 91,320 91,320 91,320 91,320 91,320 33,637 33,637 33,637 33,637 33,637 33,637

2010 92,811 92,696 92,602 92,479 92,386 91,306 34,140 34,121 34,101 34,072 34,013 33,779

2011 94,243 94,126 94,031 93,906 93,812 92,715 34,665 34,645 34,625 34,596 34,536 34,298

2012 95,833 95,714 95,616 95,490 95,394 94,279 35,237 35,217 35,197 35,167 35,106 34,864

2013 97,127 97,006 96,907 96,779 96,682 95,552 35,763 35,743 35,722 35,692 35,630 35,385

2014 98,432 98,310 98,210 98,079 97,981 96,836 36,252 36,231 36,210 36,180 36,117 35,868

2015 99,761 99,637 99,535 99,403 99,304 98,143 36,751 36,730 36,709 36,678 36,614 36,362

2016 101,197 101,071 100,969 100,835 100,734 99,556 37,255 37,234 37,212 37,181 37,116 36,861

2017 102,274 102,147 102,043 101,907 101,805 100,615 37,664 37,643 37,621 37,589 37,524 37,266

2018 103,461 103,332 103,227 103,090 102,987 101,783 38,074 38,052 38,030 37,998 37,932 37,671

2019 104,830 104,699 104,593 104,454 104,350 103,130 38,573 38,551 38,529 38,496 38,429 38,165

2020 106,309 106,177 106,069 105,928 105,823 104,586 39,074 39,052 39,029 38,997 38,929 38,661

2021 107,472 107,338 107,229 107,087 106,980 105,729 39,570 39,547 39,524 39,491 39,423 39,151

2022 108,878 108,743 108,632 108,488 108,379 107,113 40,121 40,098 40,075 40,041 39,972 39,696

2023 110,242 110,105 109,993 109,847 109,737 108,455 40,647 40,624 40,601 40,567 40,496 40,217

2024 111,773 111,634 111,520 111,372 111,261 109,960 41,211 41,187 41,163 41,129 41,057 40,774

2025 113,163 113,022 112,907 112,757 112,644 111,328 41,820 41,796 41,772 41,737 41,664 41,377

2026 114,598 114,456 114,339 114,187 114,073 112,740 42,364 42,339 42,315 42,279 42,206 41,915

2027 116,052 115,907 115,790 115,636 115,520 114,170 42,914 42,890 42,865 42,829 42,755 42,460

2028 117,524 117,378 117,258 117,103 116,986 115,618 43,473 43,448 43,422 43,386 43,311 43,013

2029 119,015 118,867 118,746 118,588 118,470 117,085 44,038 44,013 43,987 43,950 43,874 43,572

2030 120,524 120,374 120,252 120,092 119,972 118,570 44,611 44,585 44,559 44,522 44,444 44,138

2031 122,053 121,901 121,777 121,616 121,494 120,074 45,191 45,165 45,139 45,101 45,022 44,712

2032 123,601 123,448 123,322 123,158 123,035 121,597 45,778 45,752 45,726 45,687 45,608 45,294
2033 125,169 125,013 124,886 124,721 124,596 123,140 46,374 46,347 46,320 46,281 46,201 45,883

2034 126,757 126,599 126,471 126,303 126,176 124,702 46,977 46,950 46,923 46,883 46,802 46,480

2035 128,365 128,205 128,075 127,905 127,777 126,283 47,588 47,561 47,533 47,493 47,410 47,084

2036 129,993 129,831 129,699 129,527 129,398 127,885 48,206 48,179 48,151 48,111 48,027 47,696

2037 131,642 131,478 131,345 131,170 131,039 129,507 48,833 48,806 48,777 48,736 48,652 48,317

2038 133,312 133,146 133,011 132,834 132,701 131,150 49,468 49,440 49,411 49,370 49,284 48,945

analysis end 0 0 0 0 0 0 0 0 0 0 0 0

analysis end 0 0 0 0 0 0 0 0 0 0 0 0

analysis end 0 0 0 0 0 0 0 0 0 0 0 0

Market Share Breakdown of the above shipment rollup

From NES originally.

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

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 0.9987565 0.9977410 0.9964174 0.9954208 0.9837861 1.0000000 0.9994330 0.9988494 0.9980124 0.9962783

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 82,927 31,029

2005 85,845 31,698

2006 86,719 31,900

2007 88,126 32,528

2008 90,005 33,187

2009 91,320 33,637

2010 92,811 34,140

2011 94,243 34,665

2012 95,833 35,237

2013 97,127 35,763

2014 98,432 36,252

2015 99,761 36,751

2016 101,197 37,255

2017 102,274 37,664

2018 103,461 38,074

2019 104,830 38,573

2020 106,309 39,074

2021 107,472 39,570

2022 108,878 40,121

2023 110,242 40,647

2024 111,773 41,211

2025 113,163 41,820

2026 114,598 42,364

2027 116,052 42,914

2028 117,524 43,473

2029 119,015 44,038
2030 120,524 44,611

2031 122,053 45,191

2032 123,601 45,778

2033 125,169 46,374

2034 126,757 46,977

2035 128,365 47,588

2036 129,993 48,206

2037 131,642 48,833

2038 133,312 49,468

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

0.9894186
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 41.4

TSL2 37.962 8.384508349 0 Product Conversion Expense 119.69

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 2.1 0 0

TSL2 5.5 0 0

TSL3 6.8 3.74 0

TSL4 7.1 4.13 0

TSL5 14.5 5.84 0

TSL6 14.5 5.84 0

TSL7

TSL8

TSL9

TSL10

Liquid-immersed

TSL

Conversion 

CAPEX

Product 

Conversion 

Expenses

Annual 

Compliance 

Costs

Stranded 

Assets

Base 0 0 0 only conventional steels
TSL1 5.2

0

0 only conventional steels

TSL2 2.8

0

0 only conventional steels

TSL3 17.2 86.70 8.2 DL4 partially converts to amorphous

TSL4 17.2 88.90 8.2 DL4 partially converts to amorphous

TSL5 41.4 119.70 13.1 DL3-5 completely convert to amorphous.

TSL6 177.8 175.80 49 complete conversion to amorphous

TSL7 2.8 TSLD only conventional steels

TSL88 TSLC only conventional steels

TSL9 5.4 TSLB only conventional steels

TSL10 17.8 103.050 3.5 TSLA DL4-5 partially convert to amorphous
Std Base Base Year

Superclass Liquid

Announcement 

Year

2007 2008 2009

Income Statement (Million U.S.$)

Unit Sales (Millions) 1.160 1.185 1.202

Revenues 1,524.65 1,557.14 1,579.91

Cost of Goods Sold

Labor 120.87 123.45 125.26

Material 919.83 939.43 953.17

Overhead 154.01 157.29 159.59

Depreciation 25.00 25.54 25.91

[Rev / COGS] 1.2500 1.2500 1.2500

Selling, General and Administrative

Standard SG&A 205.83 210.21 213.29

R&D 23.68 24.19 24.54

Product Conversion Expense - - -

Compliance Costs

Earnings Before Interest and Taxes 75.42 77.03 78.15

[EBIT / Rev] 4.9% 4.9% 4.9%

Taxes 22.60 23.08 23.42

Net Operating Profit After Taxes (NOPAT) 52.82 53.95 54.73

[non-prod costs / COGS] 0.2500 0.2500 0.2500

Cash Flow Statement 

NOPAT 52.82 53.95 54.73

Depreciation 25.00 25.54 25.91

Change in Working Capital - (5.01) (3.51)

Cash Flows from Operations 77.82 74.48 77.14

Ordinary Capital Expenditures (29.31) (29.93) (30.37)

Conversion Capital Expenditures - - -

Cash Used In Investment (29.31) (29.93) (30.37)

Free Cash Flow 48.52 44.55 46.77

Terminal Value - - -

Present Value Factor 0.92 0.84 0.78

Discounted Cash Flow 44.57 37.60 36.26

Industry Value (Net Present Value)

Millions $ 609

NPV base year: 2007

Real dollars are in year for Eng Analysis (2006$) 

Terminal Values (depends on TV calc option) 624 573 602

perpetual growth TV
WACC_real
























Standard Year

2010 2011 2012 2013 2014 2015

 1.222 1.241 1.262 1.279 1.296 1.313

 1,605.70 1,630.48 1,657.98 1,680.36 1,702.94 1,725.93

 127.30 129.26 131.44 133.22 135.01 136.83

 968.73 983.68 1,000.27 1,013.77 1,027.40 1,041.26

 162.20 164.70 167.48 169.74 172.02 174.34

 26.33 26.74 27.19 27.56 27.93 28.31

 1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

 216.77 220.11 223.83 226.85 229.90 233.00

 24.94 25.33 25.75 26.10 26.45 26.81

 - - - - - -

 79.43 80.65 82.01 83.12 84.24 85.37

4.947% 4.9% 4.9% 4.9% 4.9% 4.9%

 23.80 24.17 24.57 24.91 25.24 25.58

 55.63 56.49 57.44 58.21 59.00 59.79

 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

 55.63 56.49 57.44 58.21 59.00 59.79

 26.33 26.74 27.19 27.56 27.93 28.31

 (3.97) (3.82) (4.24) (3.45) (3.48) (3.54)

 77.99 79.41 80.39 82.32 83.45 84.56

 (30.86) (31.34) (31.87) (32.30) (32.73) (33.17)

 - - - - - -

 (30.86) (31.34) (31.87) (32.30) (32.73) (33.17)

 47.12 48.07 48.53 50.03 50.71 51.38

 - - - - - -

 0.71 0.65 0.60 0.55 0.51 0.47

 33.57 31.46 29.17 27.63 25.73 23.95

 606 618 624 644 652 661
8.85%
























2016 2017 2018 2019 2020 2021

 1.332 1.347 1.362 1.380 1.400 1.415

 1,750.78 1,769.41 1,789.94 1,813.63 1,839.23 1,859.34

 138.80 140.28 141.91 143.78 145.81 147.41

 1,056.26 1,067.50 1,079.88 1,094.18 1,109.62 1,121.75

 176.85 178.73 180.81 183.20 185.79 187.82

 28.71 29.02 29.36 29.74 30.16 30.49

 1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

 236.36 238.87 241.64 244.84 248.30 251.01

 27.20 27.49 27.80 28.17 28.57 28.88

 - - - - - -

 86.60 87.53 88.54 89.71 90.98 91.97

4.9% 4.9% 4.9% 4.9% 4.9% 4.9%

 25.95 26.23 26.53 26.88 27.26 27.56

 60.65 61.30 62.01 62.83 63.72 64.41

 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

 60.65 61.30 62.01 62.83 63.72 64.41

 28.71 29.02 29.36 29.74 30.16 30.49

 (3.83) (2.87) (3.16) (3.65) (3.94) (3.10)

 85.54 87.45 88.20 88.93 89.94 91.81

 (33.65) (34.01) (34.40) (34.86) (35.35) (35.74)

 - - - - - -

 (33.65) (34.01) (34.40) (34.86) (35.35) (35.74)

 51.89 53.44 53.80 54.07 54.59 56.07

 - - - - - -

 0.43 0.39 0.36 0.33 0.31 0.28

 22.22 21.02 19.44 17.95 16.65 15.71

 667 687 692 696 702 721

























2022 2023 2024 2025 2026 2027

 1.434 1.451 1.472 1.490 1.509 1.528

 1,883.66 1,907.27 1,933.75 1,957.79 1,982.63 2,007.78

 149.34 151.21 153.31 155.21 157.18 159.18

 1,136.43 1,150.67 1,166.64 1,181.15 1,196.13 1,211.31

 190.27 192.66 195.33 197.76 200.27 202.81

 30.89 31.28 31.71 32.11 32.52 32.93

 1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

 254.29 257.48 261.06 264.30 267.65 271.05

 29.26 29.63 30.04 30.41 30.80 31.19

 - - - - - -

 93.18 94.34 95.65 96.84 98.07 99.32

4.9% 4.9% 4.9% 4.9% 4.9% 4.9%

 27.92 28.27 28.66 29.02 29.39 29.76

 65.26 66.08 66.99 67.83 68.69 69.56

 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

 65.26 66.08 66.99 67.83 68.69 69.56

 30.89 31.28 31.71 32.11 32.52 32.93

 (3.75) (3.64) (4.08) (3.70) (3.83) (3.87)

 92.40 93.72 94.63 96.23 97.38 98.61

 (36.21) (36.66) (37.17) (37.63) (38.11) (38.59)

 - - - - - -

 (36.21) (36.66) (37.17) (37.63) (38.11) (38.59)

 56.20 57.06 57.46 58.60 59.27 60.02

 - - - - - -

 0.26 0.24 0.22 0.20 0.18 0.17

 14.47 13.49 12.48 11.70 10.87 10.11

 723 734 739 754 762 772

























2028 2029 2030 2031 2032 2033

 1.547 1.567 1.587 1.607 1.627 1.648

 2,033.24 2,059.03 2,085.15 2,111.60 2,138.39 2,165.51

 161.20 163.24 165.31 167.41 169.53 171.68

 1,226.67 1,242.23 1,257.99 1,273.94 1,290.10 1,306.47

 205.38 207.99 210.63 213.30 216.00 218.74

 33.35 33.77 34.20 34.63 35.07 35.51

 1.2500 1.2500 1.2500 1.2500 1.2500 1.2500

 274.49 277.97 281.50 285.07 288.68 292.34

 31.58 31.99 32.39 32.80 33.22 33.64

 - - - - - -

 100.58 101.85 103.14 104.45 105.78 107.12

4.9% 4.9% 4.9% 4.9% 4.9% 4.9%

 30.14 30.52 30.91 31.30 31.70 32.10

 70.44 71.33 72.24 73.15 74.08 75.02

 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500

 70.44 71.33 72.24 73.15 74.08 75.02

 33.35 33.77 34.20 34.63 35.07 35.51

 (3.92) (3.97) (4.02) (4.07) (4.13) (4.18)

 99.86 101.13 102.41 103.71 105.03 106.36

 (39.08) (39.58) (40.08) (40.59) (41.10) (41.62)

 - - - - - -

 (39.08) (39.58) (40.08) (40.59) (41.10) (41.62)

 60.78 61.55 62.33 63.12 63.92 64.73

 - - - - - -

 0.15 0.14 0.13 0.12 0.11 0.10

 9.41 8.75 8.14 7.57 7.05 6.56

 782 792 802 812 822 833

























Terminal Year

2034 2035 2036 2037 2038 analysis end

 1.669 1.690 1.712 1.733 1.755 -

 2,192.98 2,220.80 2,248.97 2,277.50 2,306.39 -

 173.86 176.07 178.30 180.56 182.85 -

 1,323.04 1,339.82 1,356.82 1,374.03 1,391.46 -

 221.52 224.33 227.17 230.06 232.97 -

 35.96 36.42 36.88 37.35 37.82 -

 1.2500 1.2500 1.2500 1.2500 1.2500 #DIV/0!

 296.05 299.81 303.61 307.46 311.36 -

 34.07 34.50 34.94 35.38 35.83 -

 - - - - - -

 108.48 109.85 111.25 112.66 114.09 -

4.9% 4.9% 4.9% 4.9% 4.9% #DIV/0!

 32.50 32.92 33.33 33.76 34.19 -

 75.97 76.94 77.91 78.90 79.90 -

 0.2500 0.2500 0.2500 0.2500 0.2500 #DIV/0!

 75.97 76.94 77.91 78.90 79.90 -

 35.96 36.42 36.88 37.35 37.82 -

 (4.23) (4.28) (4.34) (4.39) (4.45) -

 107.71 109.07 110.46 111.86 113.28 -

 (42.15) (42.69) (43.23) (43.78) (44.33) -

 - - - - - -

 (42.15) (42.69) (43.23) (43.78) (44.33) -

 65.56 66.39 67.23 68.08 68.95 -

 - - - - 886.96 -

 0.09 0.09 0.08 0.07 0.07 -

 6.10 5.67 5.28 4.91 63.35 -

 843 854 865 876 887 -

























analysis end analysis end

 - -

 - -

 - -

 - -

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -
Std TSL5 Base Year

Superclass Liquid

Announcement 

Year

2007 2008 2009

Income Statement (Million U.S.$)

Unit Sales 1.160 1.185 1.202

Revenues 1,524.65 1,557.14 1,579.91

Cost of Goods Sold

Labor 120.87 123.45 125.26

Material 919.83 939.43 953.17

Overhead 154.01 157.29 159.59

Depreciation 25.00 25.54 25.91

[Rev / COGS] 1.2500 1.2500 1.2500

Selling, General and Administrative

Standard SG&A 205.83 210.21 213.29

R&D 23.68 24.19 24.54

Product Conversion Expense 29.32 41.05 46.92

Compliance Costs - - -

Stranded Asset Writeoff - - -

Earnings Before Interest and Taxes 46.09 35.97 31.23

[EBIT / Rev] 3.0% 2.3% 2.0%

Taxes 13.81 10.78 9.36

Net Operating Profit After Taxes (NOPAT) 32.28 25.19 21.87

[non-prod costs / COGS] 0.2500 0.2500 0.2500

Cash Flow Statement 

NOPAT 32.28 25.19 21.87

Depreciation 25.00 25.54 25.91

Change in Working Capital - (5.01) (3.51)

Cash Flows from Operations 57.29 45.73 44.28

Ordinary Capital Expenditures (29.31) (29.93) (30.37)

Conversion Capital Expenditures (10.35) (14.49) (16.56)

Cash Used In Investment (39.66) (44.42) (46.93)

Free Cash Flow 17.63 1.31 (2.65)

Terminal Value - - -

Present Value Factor 0.92 0.84 0.78

Discounted Cash Flow 16.20 1.10 (2.05)

Industry Value (Net Present Value)

Millions $ 357

NPV base year: 2007

Real dollars are in year for Eng Analysis (2006$)

Terminal Values (depends on TV calc option) 227 17 (34)

perpetual growth TV
WACC_real

13.1 Stranded Assets (Million US$)

Stranded Asset Writeoff 0 0 0

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
























Standard Year

2010 2011 2012 2013 2014 2015

 1.202 1.221 1.241 1.258 1.275 1.292

 2,539.18 2,578.37 2,621.85 2,657.24 2,692.96 2,729.31

 123.58 125.49 127.61 129.33 131.07 132.84

 1,662.13 1,687.78 1,716.24 1,739.41 1,762.79 1,786.58

 250.54 254.40 258.69 262.19 265.71 269.30

 41.64 42.29 43.00 43.58 44.16 44.76

 1.2220 1.2220 1.2220 1.2220 1.2220 1.2220

 342.79 348.08 353.95 358.73 363.55 368.46

 39.44 40.05 40.73 41.28 41.83 42.40

 2.39 - - - - -

 - - - - - -

 13.10 - - - - -

 63.56 80.28 81.63 82.73 83.85 84.98

2.503% 3.1% 3.1% 3.1% 3.1% 3.1%

 19.05 24.05 24.46 24.79 25.12 25.46

 44.52 56.22 57.17 57.94 58.72 59.52

 0.2220 0.2220 0.2220 0.2220 0.2220 0.2220

 44.52 56.22 57.17 57.94 58.72 59.52

 54.74 42.29 43.00 43.58 44.16 44.76

 (147.76) (6.04) (6.70) (5.45) (5.50) (5.60)

 (48.50) 92.47 93.47 96.07 97.39 98.68

 (48.81) (49.56) (50.40) (51.08) (51.76) (52.46)

 - - - - - -

 (48.81) (49.56) (50.40) (51.08) (51.76) (52.46)

 (97.31) 42.91 43.08 45.00 45.62 46.22

 - - - - - -

 0.71 0.65 0.60 0.55 0.51 0.47

 (69.31) 28.08 25.90 24.85 23.15 21.54

 (1,252) 552 554 579 587 595
8.85%

13.1 0 0 0 0 0
























2016 2017 2018 2019 2020 2021

 1.311 1.325 1.340 1.358 1.377 1.392

 2,768.61 2,798.06 2,830.53 2,867.99 2,908.47 2,940.28

 134.75 136.18 137.76 139.59 141.56 143.11

 1,812.31 1,831.59 1,852.84 1,877.36 1,903.86 1,924.68

 273.17 276.08 279.28 282.98 286.97 290.11

 45.41 45.89 46.42 47.04 47.70 48.22

 1.2220 1.2220 1.2220 1.2220 1.2220 1.2220

 373.76 377.74 382.12 387.18 392.64 396.94

 43.01 43.47 43.97 44.55 45.18 45.67

 - - - - - -

 - - - - - -

 - - - - - -

 86.20 87.12 88.13 89.30 90.56 91.55

3.1% 3.1% 3.1% 3.1% 3.1% 3.1%

 25.83 26.10 26.41 26.76 27.13 27.43

 60.37 61.01 61.72 62.54 63.42 64.12

 0.2220 0.2220 0.2220 0.2220 0.2220 0.2220

 60.37 61.01 61.72 62.54 63.42 64.12

 45.41 45.89 46.42 47.04 47.70 48.22

 (6.05) (4.54) (5.00) (5.77) (6.23) (4.90)

 99.72 102.37 103.14 103.80 104.89 107.44

 (53.22) (53.78) (54.41) (55.13) (55.90) (56.52)

 - - - - - -

 (53.22) (53.78) (54.41) (55.13) (55.90) (56.52)

 46.51 48.58 48.74 48.68 48.98 50.92

 - - - - - -

 0.43 0.39 0.36 0.33 0.31 0.28

 19.92 19.11 17.61 16.16 14.94 14.27

 598 625 627 626 630 655
0 0 0 0 0 0
























2022 2023 2024 2025 2026 2027

 1.410 1.428 1.448 1.466 1.484 1.503

 2,978.74 3,016.07 3,057.94 3,095.97 3,135.24 3,175.01

 144.98 146.80 148.83 150.68 152.60 154.53

 1,949.86 1,974.29 2,001.70 2,026.59 2,052.30 2,078.33

 293.91 297.59 301.72 305.47 309.35 313.27

 48.85 49.46 50.15 50.77 51.42 52.07

 1.2220 1.2220 1.2220 1.2220 1.2220 1.2220

 402.13 407.17 412.82 417.96 423.26 428.63

 46.27 46.85 47.50 48.09 48.70 49.32

 - - - - - -

 - - - - - -

 - - - - - -

 92.74 93.91 95.21 96.39 97.62 98.86

3.1% 3.1% 3.1% 3.1% 3.1% 3.1%

 27.79 28.14 28.53 28.88 29.25 29.62

 64.95 65.77 66.68 67.51 68.37 69.23

 0.2220 0.2220 0.2220 0.2220 0.2220 0.2220

 64.95 65.77 66.68 67.51 68.37 69.23

 48.85 49.46 50.15 50.77 51.42 52.07

 (5.93) (5.75) (6.45) (5.86) (6.05) (6.13)

 107.88 109.48 110.38 112.43 113.74 115.18

 (57.25) (57.97) (58.78) (59.51) (60.26) (61.03)

 - - - - - -

 (57.25) (57.97) (58.78) (59.51) (60.26) (61.03)

 50.63 51.51 51.61 52.92 53.47 54.15

 - - - - - -

 0.26 0.24 0.22 0.20 0.18 0.17

 13.03 12.18 11.21 10.56 9.81 9.12

 651 663 664 681 688 697
0 0 0 0 0 0
























2028 2029 2030 2031 2032 2033

 1.522 1.542 1.561 1.581 1.601 1.621

 3,215.28 3,256.07 3,297.37 3,339.20 3,381.55 3,424.45

 156.49 158.48 160.49 162.52 164.58 166.67

 2,104.70 2,131.39 2,158.43 2,185.81 2,213.53 2,241.61

 317.25 321.27 325.35 329.47 333.65 337.88

 52.73 53.40 54.08 54.76 55.46 56.16

 1.2220 1.2220 1.2220 1.2220 1.2220 1.2220

 434.06 439.57 445.14 450.79 456.51 462.30

 49.95 50.58 51.22 51.87 52.53 53.20

 - - - - - -

 - - - - - -

 - - - - - -

 100.11 101.38 102.66 103.97 105.29 106.62

3.1% 3.1% 3.1% 3.1% 3.1% 3.1%

 30.00 30.38 30.76 31.15 31.55 31.95

 70.11 71.00 71.90 72.81 73.74 74.67

 0.2220 0.2220 0.2220 0.2220 0.2220 0.2220

 70.11 71.00 71.90 72.81 73.74 74.67

 52.73 53.40 54.08 54.76 55.46 56.16

 (6.20) (6.28) (6.36) (6.44) (6.52) (6.61)

 116.64 118.12 119.62 121.13 122.67 124.23

 (61.80) (62.59) (63.38) (64.18) (65.00) (65.82)

 - - - - - -

 (61.80) (62.59) (63.38) (64.18) (65.00) (65.82)

 54.84 55.53 56.24 56.95 57.67 58.41

 - - - - - -

 0.15 0.14 0.13 0.12 0.11 0.10

 8.49 7.90 7.35 6.83 6.36 5.92

 705 714 723 733 742 751
0 0 0 0 0 0
























Terminal Year

2034 2035 2036 2037 2038 analysis end

 1.642 1.663 1.684 1.705 1.727 -

 3,467.89 3,511.87 3,556.42 3,601.53 3,647.22 -

 168.79 170.93 173.09 175.29 177.51 -

 2,270.05 2,298.84 2,328.00 2,357.53 2,387.44 -

 342.17 346.51 350.91 355.36 359.86 -

 56.87 57.59 58.33 59.07 59.81 -

 1.2220 1.2220 1.2220 1.2220 1.2220 #DIV/0!

 468.16 474.10 480.12 486.21 492.37 -

 53.87 54.55 55.25 55.95 56.66 -

 - - - - - -

 - - - - -

 - - - - - -

 107.97 109.34 110.73 112.14 113.56 -

3.1% 3.1% 3.1% 3.1% 3.1% #DIV/0!

 32.35 32.76 33.18 33.60 34.03 -

 75.62 76.58 77.55 78.53 79.53 -

 0.2220 0.2220 0.2220 0.2220 0.2220 #DIV/0!

 75.62 76.58 77.55 78.53 79.53 -

 56.87 57.59 58.33 59.07 59.81 -

 (6.69) (6.78) (6.86) (6.95) (7.04) -

 125.80 127.40 129.01 130.65 132.31 -

 (66.66) (67.50) (68.36) (69.23) (70.10) -

 - - - - - -

 (66.66) (67.50) (68.36) (69.23) (70.10) -

 59.15 59.90 60.66 61.43 62.20 -

 - - - - 800.24 -

 0.09 0.09 0.08 0.07 0.07 -

 5.50 5.12 4.76 4.43 57.16 -

 761 771 780 790 800 -
0 0 0 0 0 0
























analysis end analysis end

 - -

 - -

 - -

 - -

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

 - -

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

#DIV/0! #DIV/0!

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -

 - -
0 0
Standard Becomes Effective in: 2010 Base Case TSL5

Unit Shipments (2010) 1,221,988 1,202,175

mVA sold (2010) mVA 90,909 89,435

Total Revenues (2010) $, Millions $1,605.7 $2,539.2

Price per kVA (weighted avg.) (2010) $ per kVA $17.66 $28.39

Net Operating Profit After Taxes (2010) $, Millions $55.6 $44.5

Free Cash Flow (2011) $, Millions $48.1 $42.9

Industry Net Present Value $, Millions $608.9 $357.2

-41.3%

MAJOR ASSUMPTIONS

Manufacturing Costs

Materials (2010) $ per kVA $ 10.66 $ 18.58

Labor (2010) $ per kVA $ 1.40 $ 1.38

Overhead (2010) $ per kVA $ 2.07 $ 3.27

Conversion Cost

Capital Expenditures $, Millions $41.4

Product Conversion Costs $, Millions $119.69

Total Conversion Costs (excl. compliance costs) $, Millions $161.1

Compliance Cost

Annual Compliance Costs $/yr, Millions $0.0

Note: All dollar values are in 2006 U.S.$. The base year for the Industry NPV calculation is 2007.

Summary Report for 

Liquid Immersed

Liquid Immersed

Change in Industry NPV $, Millions -$251.7
1.000 

1.200 

1.400 

1.600 

Millio

n

s

of U

nits

Liquid-Immersed Shipments

-

0.200 

0.400 

0.600 

0.800 

2004 2006 2008 2010 2012 2014 2016 2018 2020

Millio

n

s

of U

nits

Year

Base

Standard
$20.00 

$25.00 

$30.00 

Liquid-Immersed Average Price per kVA

$-

$5.00 

$10.00 

$15.00 

2004 2006 2008 2010 2012 2014 2016 2018 2020

$

p

er k

V

A

Year

Base

Standard
2,000.0

2,500.0

3,000.0

3,500.0

R

e

v

e

n

u

e (millio

n

U.S.$)

Liquid-Immersed Revenue

0.0

500.0

1,000.0

1,500.0

2,000.0

2004 2006 2008 2010 2012 2014 2016 2018 2020

R

e

v

e

n

u

e (millio

n

U.S.$)

Year

Base

Standard
40.0

50.0

60.0

70.0

80.0

90.0

100.0

E

BIT (Millio

n

U.S.$)

Liquid-Immersed Earnings Before Interest and Taxes (EBIT)

Base

Standard

0.0

10.0

20.0

30.0

2004 2009 2014 2019

E

BIT (Millio

n

U.S.$)

Year
40.0

50.0

60.0

70.0

N

et O

p

eratin

g

Profit After T

a

x

e

s (Millio

n

U.S.$)

Liquid-Immersed Net Operating Profit After Taxes

0.0

10.0

20.0

30.0

40.0

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
60.0

80.0

100.0

120.0

C

a

s

h

Flo

w fro

m

O

p

eratio

n

s (Millio

n

s

U.S.$)

Liquid-Immersed Cash Flow from Operations

-60.0

-40.0

-20.0

0.0

20.0

40.0

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
40.0

50.0

60.0

70.0

C

a

s

h

U

s

e

d for In

v

e

stm

e

nt (Millio

n

s

U.S.$)

Liquid-Immersed Cash Used for Investment

0.0

10.0

20.0

30.0

40.0

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
0.0

20.0

40.0

60.0

80.0

Fre

e

C

a

s

h

Flo

w (Millio

n

s

U.S.$)

Liquid-Immersed Free Cash Flow

-120.0

-100.0

-80.0

-60.0

-40.0

-20.0

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
500

600

700

IN

P

V (Millio

n

s

U.S.$)

Liquid-Immersed Industry Value (NPV)

0

100

200

300

400

IN

P

V (Millio

n

s

U.S.$)

Base

Standard
10.00%

12.00%

14.00%

16.00%

Liquid-Immersed 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 Standard Year

2007 2008 2009 2010

PC3

kVA 15 45,327.75 46,245.99 46,872.36 47,573.28

Unit Price 313 313 313 313

Unit Sales (mln) 0.003022 0.003083 0.003125 0.003172

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor (mln) 0.20 0.21 0.21 0.21

Material (mln) 0.49 0.50 0.51 0.52

Overhead (mln) 0.06 0.06 0.06 0.06

PC3

kVA 25 135,267.43 138,007.65 139,876.86 141,968.57

Unit Price 460 460 460 460

Unit Sales (mln) 0.005411 0.005520 0.005595 0.005679

Unit Revenue (mln) 2 3 3 3

Cost of Goods Sold

Labor 0.53 0.54 0.55 0.55

Material 1.30 1.33 1.34 1.36

Overhead Overhead 0.16 0.17 0.17 0.17

PC3

kVA 37.5 195,047.77 198,999.00 201,694.29 204,710.42

Unit Price 623 623 623 623

Unit Sales (mln) 0.005201 0.005307 0.005379 0.005459

Unit Revenue (mln) 3 3 3 3

Cost of Goods Sold

Labor 0.69 0.70 0.71 0.72

Material 1.69 1.73 1.75 1.78

Overhead 0.21 0.22 0.22 0.22

PC3

kVA 50 577,334.29 589,029.80 597,007.76 605,935.38

Unit Price 773 773 773 773

Unit Sales (mln) 0.011547 0.011781 0.011940 0.012119

Unit Revenue (mln) 9 9 9 9

Cost of Goods Sold

Labor 1.90 1.94 1.96 1.99

Material 4.66 4.76 4.82 4.89

Overhead 0.58 0.59 0.60 0.61

PC3

kVA 75 98,322.53 100,314.33 101,673.01 103,193.42

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

Unit Sales (mln) 0.001311 0.001338 0.001356 0.001376
Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.29 0.30 0.30 0.31

Material 0.72 0.73 0.74 0.75

Overhead 0.09 0.09 0.09 0.09

PC3

kVA 100 109,917.73 112,144.42 113,663.33 115,363.04

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

Unit Sales (mln) 0.001099 0.001121 0.001137 0.001154

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0.30 0.31 0.31 0.32

Material 0.75 0.76 0.77 0.78

Overhead 0.09 0.10 0.10 0.10

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 1,183.18 1,207.15 1,223.50 1,241.80

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

Unit Sales (mln) 0.000005 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 0.01 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 15 434,540.34 443,343.16 449,347.90 456,067.42

Unit Price 315 315 315 315

Unit Sales (mln) 0.028969 0.029556 0.029957 0.030404

Unit Revenue (mln) 9 9 9 10

Cost of Goods Sold

Labor 1.82 1.86 1.88 1.91

Material 4.87 4.97 5.04 5.11

Overhead 0.61 0.62 0.63 0.64

PC4

kVA 30 2,005,886.16 2,046,520.93 2,074,239.49 2,105,257.55

Unit Price 530 530 530 530

Unit Sales (mln) 0.066863 0.068217 0.069141 0.070175

Unit Revenue (mln) 35 36 37 37

Cost of Goods Sold

Labor 7.08 7.22 7.32 7.43

Material 18.91 19.29 19.55 19.84

Overhead 2.36 2.41 2.44 2.48

PC4

kVA 45 1,834,762.35 1,871,930.55 1,897,284.41 1,925,656.30

Unit Price 718 718 718 718

Unit Sales (mln) Unit Sales (mln) 0.040772 0.040772 0.041598 0.041598 0.042162 0.042162 0.042792 0.042792

Unit Revenue (mln) 29 30 30 31

Cost of Goods Sold

Labor 5.85 5.97 6.05 6.14

Material 15.63 15.94 16.16 16.40

Overhead 1.95 1.99 2.02 2.05

PC4

kVA 75 7,574,202.67 7,727,639.11 7,832,304.07 7,949,427.90

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

Unit Sales (mln) 0.100989 0.103035 0.104431 0.105992

Unit Revenue (mln) 106 109 110 112

Cost of Goods Sold

Labor 21.25 21.68 21.97 22.30

Material 56.78 57.93 58.71 59.59

Overhead 7.10 7.24 7.34 7.45

DL PC4

kVA 112.5 3,214,561.15 3,279,680.98 3,324,101.75 3,373,810.18

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

Unit Sales (mln) 0.028574 0.029153 0.029548 0.029989

Unit Revenue (mln) 41 42 42 43

Cost of Goods Sold

Labor 8.15 8.31 8.43 8.55

Material 21.77 22.22 22.52 22.85
Overhead 2.72 2.78 2.81 2.86

DL PC4

kVA 150 3,064,148.97 3,126,221.79 3,168,564.07 3,215,946.60

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

Unit Sales (mln) 0.020428 0.020841 0.021124 0.021440

Unit Revenue (mln) 36 37 37 38

Cost of Goods Sold

Labor 7.23 7.37 7.47 7.59

Material 19.32 19.71 19.97 20.27

Overhead 2.41 2.46 2.50 2.53

DL PC4

kVA 225 2,530,385.40 2,581,645.36 2,616,611.77 2,655,740.44

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

Unit Sales (mln) 0.011246 0.011474 0.011629 0.011803

Unit Revenue (mln) 24 24 25 25

Cost of Goods Sold

Labor 3.70 3.78 3.83 3.89

Material 13.77 14.05 14.24 14.45

Overhead 1.72 1.76 1.78 1.81

DL PC4

kVA 300 1,938,054.26 1,977,314.91 2,004,096.13 2,034,065.27

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

Unit Sales (mln) 0.006460 0.006591 0.006680 0.006780

Unit Revenue (mln) 17 17 18 18

Cost of Goods Sold

Labor 2.64 2.69 2.73 2.77

Material 9.81 10.01 10.15 10.30

Overhead 1.23 1.25 1.27 1.29

DL PC4

kVA 500 1,295,585.72 1,321,831.40 1,339,734.59 1,359,768.91

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

Unit Sales (mln) 0.002591 0.002644 0.002679 0.002720

Unit Revenue (mln) 10 10 10 11

Cost of Goods Sold

Labor 1.55 1.58 1.61 1.63

Material 5.77 5.89 5.97 6.06

Overhead 0.72 0.74 0.75 0.76

DL PC4

kVA 750 372,702.74 380,252.87 385,403.10 391,166.40

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

Unit Sales (mln) 0.000497 0.000507 0.000514 0.000522

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

Labor 0.40 0.41 0.42 0.42

Material 1.50 1.53 1.55 1.58

Overhead 0.19 0.19 0.19 0.20

DL PC4

kVA 1000 5,915.92 6,035.76 6,117.51 6,208.99

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 25,433,146.37 25,948,365.16 26,299,815.91 26,693,101.87

Unit Sales (mln)

PC3 0.03 0.03 0.03 0.028962

PC4 0.31 0.31 0.32 0.322624

Revenues (mln)

PC3 18 19 19 19

PC4 311 317 322 326

Cost of Goods Sold

Labor (mln)

PC3 4 4 4 4

PC4 60 61 62 63

Material (mln)

PC3 10 10 10 10

PC4 168 172 174 176

Overhead (mln)

PC3 1 1 1 1

PC4 21 21 22 22

Totals

Unit Sales (Million) 0.33 0.34 0.35 0.35

Revenue (Million $US) 329 336 341 346

2007 2008 2009 2010

Cost of Goods Sold

Labor 64 65 66 67

Material 178 181 184 187

Overhead 22 23 23 23

Average Price per Unit $ 984 $ 984 $ 984 $ 984

Average Price per kVA $ 12.95 $ 12.95 $ 12.95 $ 12.95
mVA 25,433.15 25,948.37 26,299.82 26,693.10

PC3 kVA 1,162,400.69 1,185,948.34 1,202,011.10 1,219,985.91

PC4 kVA 24,270,745.67 24,762,416.82 25,097,804.81 25,473,115.97

PC3, Labor (% of COGS) 26.6% 26.6% 26.6% 26.6%

PC3, Material (% of COGS) 65.3% 65.3% 65.3% 65.3%

PC3, OH (% of COGS) 8.2% 8.2% 8.2% 8.2%

PC4, Labor (% of COGS) 24.0% 24.0% 24.0% 24.0%

PC4, Material (% of COGS) 67.6% 67.6% 67.6% 67.6%

PC4, OH (% of COGS) 8.4% 8.4% 8.4% 8.4%








112.5
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 48,304.34 49,102.08 49,834.97 50,516.25 51,211.44 51,913.65

 313 313 313 313 313 313

 0.003220 0.003273 0.003322 0.003368 0.003414 0.003461

 1 1 1 1 1 1

 0.21 0.22 0.22 0.22 0.23 0.23

 0.53 0.54 0.54 0.55 0.56 0.57

 0.07 0.07 0.07 0.07 0.07 0.07

 144,150.20 146,530.82 148,717.90 150,750.97 152,825.59 154,921.13

 460 460 460 460 460 460

 0.005766 0.005861 0.005949 0.006030 0.006113 0.006197

 3 3 3 3 3 3

 0.56 0.57 0.58 0.59 0.60 0.61

 1.38 1.41 1.43 1.45 1.47 1.49

 0.17 0.18 0.18 0.18 0.18 0.19

 207,856.21 211,288.92 214,442.56 217,374.13 220,365.60 223,387.26

 623 623 623 623 623 623

 0.005543 0.005634 0.005718 0.005797 0.005876 0.005957

 3 4 4 4 4 4

 0.73 0.75 0.76 0.77 0.78 0.79

 1.80 1.83 1.86 1.89 1.91 1.94

 0.23 0.23 0.23 0.24 0.24 0.24

 615,246.80 625,407.50 634,742.16 643,419.52 652,274.17 661,218.15

 773 773 773 773 773 773

 0.012305 0.012508 0.012695 0.012868 0.013045 0.013224

 10 10 10 10 10 10

 2.02 2.05 2.09 2.11 2.14 2.17

 4.97 5.05 5.13 5.20 5.27 5.34

 0.62 0.63 0.64 0.65 0.66 0.67

 104,779.20 106,509.61 108,099.34 109,577.13 111,085.12 112,608.32

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

 0.001397 0.001420 0.001441 0.001461 0.001481 0.001501
 1 1 2 2 2 2

 0.31 0.32 0.32 0.33 0.33 0.33

 0.76 0.78 0.79 0.80 0.81 0.82

 0.10 0.10 0.10 0.10 0.10 0.10

 117,135.83 119,070.31 120,847.52 122,499.59 124,185.41 125,888.24

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

 0.001171 0.001191 0.001208 0.001225 0.001242 0.001259

 2 2 2 2 2 2

 0.32 0.33 0.33 0.34 0.34 0.35

 0.80 0.81 0.82 0.83 0.84 0.85

 0.10 0.10 0.10 0.10 0.11 0.11

 - - - - - -

 1,910 1,910 1,910 1,910 1,910 1,910

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,260.88 1,281.70 1,300.83 1,318.62 1,336.76 1,355.09

 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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 463,075.82 470,723.44 477,749.33 484,280.49 490,945.09 497,676.93

 315 315 315 315 315 315

 0.030872 0.031382 0.031850 0.032285 0.032730 0.033178

 10 10 10 10 10 10

 1.94 1.97 2.00 2.03 2.06 2.09

 5.19 5.28 5.36 5.43 5.50 5.58

 0.65 0.66 0.67 0.68 0.69 0.70

 2,137,609.11 2,172,911.36 2,205,343.64 2,235,492.20 2,266,256.72 2,297,331.63

 530 530 530 530 530 530

 0.071254 0.072430 0.073511 0.074516 0.075542 0.076578

 38 38 39 39 40 41

 7.54 7.66 7.78 7.89 7.99 8.10

 20.15 20.48 20.79 21.07 21.36 21.66

 2.52 2.56 2.60 2.63 2.67 2.71

 1,955,247.91 1,987,538.50 2,017,203.95 2,044,780.51 2,072,920.49 2,101,344.38

 718 718 718 718 718 718

 0.043450 0.043450 0.044168 0.044168 0.044827 0.044827 0.045440 0.045440 0.046065 0.046065 0.046697 0.046697

 31 32 32 33 33 34

 6.23 6.34 6.43 6.52 6.61 6.70

 16.65 16.93 17.18 17.42 17.66 17.90

 2.08 2.12 2.15 2.18 2.21 2.24

 8,071,586.99 8,204,887.88 8,327,351.77 8,441,192.38 8,557,358.87 8,674,697.37

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

 0.107621 0.109399 0.111031 0.112549 0.114098 0.115663

 113 115 117 119 120 122

 22.64 23.02 23.36 23.68 24.01 24.33

 60.51 61.51 62.43 63.28 64.15 65.03

 7.56 7.69 7.80 7.91 8.02 8.13

 3,425,655.62 3,482,229.74 3,534,204.54 3,582,519.54 3,631,821.67 3,681,621.20

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

 0.030450 0.030953 0.031415 0.031845 0.032283 0.032726

 43 44 45 45 46 47

 8.68 8.83 8.96 9.08 9.21 9.33

 23.20 23.59 23.94 24.27 24.60 24.94
 2.90 2.95 2.99 3.03 3.08 3.12

 3,265,366.15 3,319,293.11 3,368,835.97 3,414,890.27 3,461,885.50 3,509,354.87

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

 0.021769 0.022129 0.022459 0.022766 0.023079 0.023396

 39 39 40 40 41 41

 7.70 7.83 7.95 8.06 8.17 8.28

 20.58 20.92 21.24 21.53 21.82 22.12

 2.57 2.62 2.65 2.69 2.73 2.77

 2,696,551.28 2,741,084.37 2,781,997.04 2,820,028.84 2,858,837.68 2,898,038.06

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

 0.011985 0.012183 0.012364 0.012533 0.012706 0.012880

 26 26 26 27 27 27

 3.95 4.01 4.07 4.13 4.18 4.24

 14.67 14.91 15.14 15.34 15.56 15.77

 1.83 1.86 1.89 1.92 1.94 1.97

 2,065,322.81 2,099,431.27 2,130,766.80 2,159,895.84 2,189,620.02 2,219,644.09

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

 0.006884 0.006998 0.007103 0.007200 0.007299 0.007399

 18 19 19 19 19 20

 2.81 2.86 2.90 2.94 2.98 3.02

 10.46 10.63 10.79 10.94 11.09 11.24

 1.31 1.33 1.35 1.37 1.39 1.40

 1,380,664.52 1,403,465.96 1,424,413.70 1,443,886.41 1,463,756.97 1,483,828.01

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

 0.002761 0.002807 0.002849 0.002888 0.002928 0.002968

 11 11 11 11 11 12

 1.66 1.68 1.71 1.73 1.75 1.78

 6.15 6.25 6.35 6.43 6.52 6.61

 0.77 0.78 0.79 0.80 0.82 0.83

 397,177.46 403,736.78 409,762.85 415,364.58 421,080.77 426,854.63

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

 0.000530 0.000538 0.000546 0.000554 0.000561 0.000569

 3 3 3 3 3 3
 0.43 0.44 0.44 0.45 0.46 0.46

 1.60 1.63 1.65 1.67 1.70 1.72

 0.20 0.20 0.21 0.21 0.21 0.21

 6,304.40 6,408.52 6,504.17 6,593.09 6,683.82 6,775.47

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

 0.000006 0.000006 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

 0.02 0.02 0.02 0.02 0.03 0.03

 0.00 0.00 0.00 0.00 0.00 0.00

27,103,295.53 27,550,901.87 27,962,119.03 28,344,380.37 28,734,451.70 29,128,458.47

 0.03 0.03 0.030339 0.03 0.03 0.03

 0.33 0.33 0.337962 0.34 0.35 0.35

 20 20 20 21 21 21

 331 337 342 347 351 356

 4 4 4 4 4 4

 64 65 66 67 67 68

 10 10 11 11 11 11

 179 182 185 187 190 193

 1 1 1 1 1 1

 22 23 23 23 24 24

 0.36 0.36 0.37 0.37 0.38 0.38

 351 357 362 367 372 377

2011 2012 2013 2014 2015 2016

 68 69 70 71 72 73

 189 193 195 198 201 204

 24 24 24 25 25 25

$ 984 $ 984 $ 984 $ 984 $ 984 $ 984

$ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95
 27,103.30 27,550.90 27,962.12 28,344.38 28,734.45 29,128.46

 1,238,733.46 1,259,190.94 1,277,985.27 1,295,456.21 1,313,284.09 1,331,291.84

25,864,562.07 26,291,710.94 26,684,133.76 27,048,924.17 27,421,167.61 27,797,166.63

26.6% 26.6% 26.6% 26.6% 26.6% 26.6%

65.3% 65.3% 65.3% 65.3% 65.3% 65.3%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

24.0% 24.0% 24.0% 24.0% 24.0% 24.0%

67.6% 67.6% 67.6% 67.6% 67.6% 67.6%

8.4% 8.4% 8.4% 8.4% 8.4% 8.4%









2017 2018 2019 2020 2021 2022

 52,484.44 53,054.75 53,750.47 54,449.20 55,139.79 55,907.61

 313 313 313 313 313 313

 0.003499 0.003537 0.003583 0.003630 0.003676 0.003727

 1 1 1 1 1 1

 0.23 0.24 0.24 0.24 0.24 0.25

 0.57 0.58 0.59 0.59 0.60 0.61

 0.07 0.07 0.07 0.07 0.08 0.08

 156,624.48 158,326.41 160,402.57 162,487.73 164,548.59 166,839.93

 460 460 460 460 460 460

 0.006265 0.006333 0.006416 0.006500 0.006582 0.006674

 3 3 3 3 3 3

 0.61 0.62 0.63 0.63 0.64 0.65

 1.50 1.52 1.54 1.56 1.58 1.60

 0.19 0.19 0.19 0.20 0.20 0.20

 225,843.39 228,297.47 231,291.17 234,297.86 237,269.49 240,573.48

 623 623 623 623 623 623

 0.006022 0.006088 0.006168 0.006248 0.006327 0.006415

 4 4 4 4 4 4

 0.80 0.81 0.82 0.83 0.84 0.85

 1.96 1.98 2.01 2.03 2.06 2.09

 0.24 0.25 0.25 0.25 0.26 0.26

 668,488.22 675,752.21 684,613.46 693,513.13 702,309.06 712,088.74

 773 773 773 773 773 773

 0.013370 0.013515 0.013692 0.013870 0.014046 0.014242

 10 10 11 11 11 11

 2.20 2.22 2.25 2.28 2.31 2.34

 5.40 5.46 5.53 5.60 5.67 5.75

 0.67 0.68 0.69 0.70 0.71 0.72

 113,846.44 115,083.53 116,592.64 118,108.29 119,606.28 121,271.80

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

 0.001518 0.001534 0.001555 0.001575 0.001595 0.001617
 2 2 2 2 2 2

 0.34 0.34 0.35 0.35 0.36 0.36

 0.83 0.84 0.85 0.86 0.87 0.88

 0.10 0.10 0.11 0.11 0.11 0.11

 127,272.38 128,655.35 130,342.43 132,036.83 133,711.47 135,573.41

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

 0.001273 0.001287 0.001303 0.001320 0.001337 0.001356

 2 2 2 2 2 2

 0.35 0.36 0.36 0.36 0.37 0.37

 0.86 0.87 0.89 0.90 0.91 0.92

 0.11 0.11 0.11 0.11 0.11 0.12

 - - - - - -

 1,910 1,910 1,910 1,910 1,910 1,910

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,369.99 1,384.88 1,403.04 1,421.28 1,439.31 1,459.35

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

 0.000005 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 0.00

 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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 503,148.87 508,616.23 515,285.80 521,984.28 528,604.69 535,965.53

 315 315 315 315 315 315

 0.033543 0.033908 0.034352 0.034799 0.035240 0.035731

 11 11 11 11 11 11

 2.11 2.13 2.16 2.19 2.22 2.25

 5.64 5.70 5.78 5.85 5.93 6.01

 0.71 0.71 0.72 0.73 0.74 0.75

 2,322,590.71 2,347,828.66 2,378,616.12 2,409,537.06 2,440,097.57 2,474,076.03

 530 530 530 530 530 530

 0.077420 0.078261 0.079287 0.080318 0.081337 0.082469

 41 41 42 43 43 44

 8.19 8.28 8.39 8.50 8.61 8.73

 21.89 22.13 22.42 22.71 23.00 23.32

 2.74 2.77 2.80 2.84 2.88 2.92

 2,124,448.58 2,147,533.46 2,175,694.42 2,203,977.47 2,231,930.84 2,263,010.57

 718 718 718 718 718 718

 0.047210 0.047210 0.047723 0.047723 0.048349 0.048349 0.048977 0.048977 0.049598 0.049598 0.050289 0.050289

 34 34 35 35 36 36

 6.77 6.85 6.93 7.02 7.11 7.21

 18.10 18.29 18.53 18.77 19.01 19.28

 2.26 2.29 2.32 2.35 2.38 2.41

 8,770,075.36 8,865,373.54 8,981,626.65 9,098,383.77 9,213,779.90 9,342,082.17

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

 0.116934 0.118205 0.119755 0.121312 0.122850 0.124561

 123 125 126 128 129 131

 24.60 24.87 25.20 25.52 25.85 26.21

 65.74 66.46 67.33 68.21 69.07 70.03

 8.22 8.31 8.42 8.53 8.63 8.75

 3,722,100.50 3,762,545.92 3,811,884.81 3,861,437.60 3,910,412.78 3,964,865.44

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

 0.033085 0.033445 0.033883 0.034324 0.034759 0.035243

 47 48 48 49 50 50

 9.43 9.54 9.66 9.79 9.91 10.05

 25.21 25.49 25.82 26.16 26.49 26.86
 3.15 3.19 3.23 3.27 3.31 3.36

 3,547,940.10 3,586,493.05 3,633,523.33 3,680,757.50 3,727,441.08 3,779,345.86

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

 0.023653 0.023910 0.024223 0.024538 0.024850 0.025196

 42 42 43 43 44 45

 8.37 8.46 8.57 8.68 8.79 8.92

 22.37 22.61 22.90 23.20 23.50 23.82

 2.80 2.83 2.86 2.90 2.94 2.98

 2,929,901.88 2,961,739.05 3,000,576.82 3,039,582.97 3,078,134.45 3,120,997.60

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

 0.013022 0.013163 0.013336 0.013509 0.013681 0.013871

 28 28 28 29 29 30

 4.29 4.34 4.39 4.45 4.51 4.57

 15.94 16.12 16.33 16.54 16.75 16.98

 1.99 2.01 2.04 2.07 2.09 2.12

 2,244,049.00 2,268,433.48 2,298,179.83 2,328,055.13 2,357,582.20 2,390,411.63

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

 0.007480 0.007561 0.007661 0.007760 0.007859 0.007968

 20 20 20 21 21 21

 3.06 3.09 3.13 3.17 3.21 3.26

 11.36 11.49 11.64 11.79 11.94 12.10

 1.42 1.44 1.45 1.47 1.49 1.51

 1,500,142.64 1,516,443.63 1,536,329.01 1,556,300.59 1,576,039.38 1,597,985.80

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

 0.003000 0.003033 0.003073 0.003113 0.003152 0.003196

 12 12 12 12 12 12

 1.80 1.82 1.84 1.87 1.89 1.92

 6.69 6.76 6.85 6.94 7.02 7.12

 0.84 0.84 0.86 0.87 0.88 0.89

 431,547.88 436,237.21 441,957.66 447,702.91 453,381.19 459,694.54

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

 0.000575 0.000582 0.000589 0.000597 0.000605 0.000613

 3 3 3 3 3 3
 0.47 0.47 0.48 0.49 0.49 0.50

 1.74 1.76 1.78 1.80 1.83 1.85

 0.22 0.22 0.22 0.23 0.23 0.23

 6,849.97 6,924.40 7,015.20 7,106.40 7,196.53 7,296.74

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

 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

 0.03 0.03 0.03 0.03 0.03 0.03

 0.00 0.00 0.00 0.00 0.00 0.00

29,448,724.87 29,768,723.23 30,159,085.43 30,551,140.00 30,938,624.59 31,369,446.22

 0.03 0.03 0.03 0.03 0.03 0.03

 0.36 0.36 0.36 0.37 0.37 0.38

 21 22 22 22 22 23

 360 364 369 374 378 384

 5 5 5 5 5 5

 69 70 71 72 73 74

 11 11 11 12 12 12

 195 197 199 202 205 207

 1 1 1 1 1 1

 24 25 25 25 26 26

 0.39 0.39 0.40 0.40 0 0

 382 386 391 396 401 406

2017 2018 2019 2020 2021 2022

 74 74 75 76 77 78

 206 208 211 214 216 219

 26 26 26 27 27 27

$ 984 $ 984 $ 984 $ 984 $ 984 $ 984

$ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95
 29,448.72 29,768.72 30,159.09 30,551.14 30,938.62 31,369.45

 1,345,929.35 1,360,554.61 1,378,395.79 1,396,314.31 1,414,023.97 1,433,714.31

28,102,795.51 28,408,168.62 28,780,689.64 29,154,825.69 29,524,600.62 29,935,731.91

26.6% 26.6% 26.6% 26.6% 26.6% 26.6%

65.3% 65.3% 65.3% 65.3% 65.3% 65.3%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

24.0% 24.0% 24.0% 24.0% 24.0% 24.0%

67.6% 67.6% 67.6% 67.6% 67.6% 67.6%

8.4% 8.4% 8.4% 8.4% 8.4% 8.4%









2023 2024 2025 2026 2027 2028

 56,641.13 57,425.99 58,274.80 59,032.63 59,800.32 60,577.98

 313 313 313 313 313 313

 0.003776 0.003828 0.003885 0.003936 0.003987 0.004039

 1 1 1 1 1 1

 0.25 0.25 0.26 0.26 0.27 0.27

 0.62 0.63 0.64 0.64 0.65 0.66

 0.08 0.08 0.08 0.08 0.08 0.08

 169,028.89 171,371.08 173,904.13 176,165.65 178,456.57 180,777.29

 460 460 460 460 460 460

 0.006761 0.006855 0.006956 0.007047 0.007138 0.007231

 3 3 3 3 3 3

 0.66 0.67 0.68 0.69 0.70 0.71

 1.62 1.65 1.67 1.69 1.71 1.74

 0.20 0.21 0.21 0.21 0.21 0.22

 243,729.83 247,107.12 250,759.63 254,020.61 257,324.00 260,670.33

 623 623 623 623 623 623

 0.006499 0.006590 0.006687 0.006774 0.006862 0.006951

 4 4 4 4 4 4

 0.86 0.87 0.89 0.90 0.91 0.92

 2.11 2.14 2.18 2.20 2.23 2.26

 0.26 0.27 0.27 0.28 0.28 0.28

 721,431.43 731,428.09 742,239.39 751,891.77 761,669.66 771,574.69

 773 773 773 773 773 773

 0.014429 0.014629 0.014845 0.015038 0.015233 0.015431

 11 11 11 12 12 12

 2.37 2.40 2.44 2.47 2.50 2.53

 5.83 5.91 5.99 6.07 6.15 6.23

 0.73 0.74 0.75 0.76 0.77 0.78

 122,862.90 124,565.37 126,406.58 128,050.43 129,715.64 131,402.51

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

 0.001638 0.001661 0.001685 0.001707 0.001730 0.001752
 2 2 2 2 2 2

 0.36 0.37 0.38 0.38 0.39 0.39

 0.90 0.91 0.92 0.93 0.95 0.96

 0.11 0.11 0.12 0.12 0.12 0.12

 137,352.15 139,255.39 141,313.74 143,151.44 145,013.04 146,898.84

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

 0.001374 0.001393 0.001413 0.001432 0.001450 0.001469

 2 2 2 2 2 2

 0.38 0.38 0.39 0.40 0.40 0.41

 0.93 0.95 0.96 0.97 0.98 1.00

 0.12 0.12 0.12 0.12 0.12 0.12

 - - - - - -

 1,910 1,910 1,910 1,910 1,910 1,910

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,478.49 1,498.98 1,521.14 1,540.92 1,560.96 1,581.26

 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 0.00

 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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 542,997.46 550,521.62 558,658.92 565,923.95 573,283.44 580,738.63

 315 315 315 315 315 315

 0.036200 0.036701 0.037244 0.037728 0.038219 0.038716

 11 12 12 12 12 12

 2.28 2.31 2.34 2.37 2.40 2.44

 6.09 6.17 6.26 6.34 6.43 6.51

 0.76 0.77 0.78 0.79 0.80 0.81

 2,506,536.20 2,541,268.55 2,578,831.23 2,612,367.40 2,646,339.64 2,680,753.61

 530 530 530 530 530 530

 0.083551 0.084709 0.085961 0.087079 0.088211 0.089358

 44 45 46 46 47 47

 8.84 8.96 9.10 9.21 9.33 9.46

 23.63 23.95 24.31 24.62 24.94 25.27

 2.95 2.99 3.04 3.08 3.12 3.16

 2,292,701.53 2,324,470.84 2,358,829.01 2,389,504.18 2,420,578.22 2,452,056.31

 718 718 718 718 718 718

 0.050949 0.050949 0.051655 0.051655 0.052418 0.052418 0.053100 0.053100 0.053791 0.053791 0.054490 0.054490

 37 37 38 38 39 39

 7.31 7.41 7.52 7.62 7.72 7.82

 19.53 19.80 20.09 20.35 20.62 20.89

 2.44 2.47 2.51 2.54 2.58 2.61

 9,464,651.38 9,595,800.33 9,737,636.56 9,864,268.75 9,992,547.52 10,122,494.28

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

 0.126195 0.127944 0.129835 0.131524 0.133234 0.134967

 133 135 137 139 140 142

 26.55 26.92 27.32 27.67 28.03 28.40

 70.95 71.93 73.00 73.95 74.91 75.88

 8.87 8.99 9.12 9.24 9.36 9.49

 4,016,884.94 4,072,545.76 4,132,742.36 4,186,486.22 4,240,928.91 4,296,079.51

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

 0.035706 0.036200 0.036735 0.037213 0.037697 0.038187

 51 52 52 53 54 55

 10.18 10.32 10.48 10.61 10.75 10.89

 27.21 27.59 27.99 28.36 28.73 29.10
 3.40 3.45 3.50 3.54 3.59 3.64

 3,828,931.32 3,881,987.71 3,939,367.66 3,990,596.80 4,042,492.07 4,095,062.12

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

 0.025526 0.025880 0.026262 0.026604 0.026950 0.027300

 45 46 47 47 48 48

 9.03 9.16 9.29 9.41 9.54 9.66

 24.14 24.47 24.83 25.16 25.48 25.81

 3.02 3.06 3.10 3.14 3.19 3.23

 3,161,945.45 3,205,759.62 3,253,144.19 3,295,449.40 3,338,304.70 3,381,717.24

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

 0.014053 0.014248 0.014458 0.014646 0.014837 0.015030

 30 30 31 31 32 32

 4.63 4.69 4.76 4.82 4.89 4.95

 17.20 17.44 17.70 17.93 18.16 18.40

 2.15 2.18 2.21 2.24 2.27 2.30

 2,421,774.11 2,455,331.93 2,491,624.38 2,524,026.47 2,556,849.89 2,590,100.11

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

 0.008073 0.008184 0.008305 0.008413 0.008523 0.008634

 21 22 22 22 23 23

 3.30 3.34 3.39 3.44 3.48 3.53

 12.26 12.43 12.62 12.78 12.95 13.11

 1.53 1.55 1.58 1.60 1.62 1.64

 1,618,951.56 1,641,384.90 1,665,646.33 1,687,307.08 1,709,249.47 1,731,477.18

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

 0.003238 0.003283 0.003331 0.003375 0.003418 0.003463

 13 13 13 13 13 13

 1.94 1.97 2.00 2.02 2.05 2.08

 7.21 7.31 7.42 7.52 7.62 7.72

 0.90 0.91 0.93 0.94 0.95 0.96

 465,725.79 472,179.22 479,158.53 485,389.71 491,701.90 498,096.17

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

 0.000621 0.000630 0.000639 0.000647 0.000656 0.000664

 3 3 3 3 3 3
 0.50 0.51 0.52 0.53 0.53 0.54

 1.88 1.90 1.93 1.95 1.98 2.01

 0.23 0.24 0.24 0.24 0.25 0.25

 7,392.47 7,494.91 7,605.69 7,704.60 7,804.79 7,906.29

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

 0.000007 0.000007 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

31,781,017.02 32,221,397.42 32,697,664.28 33,122,878.02 33,553,620.75 33,989,964.36

 0.03 0.03 0.04 0.04 0.04 0.04

 0.38 0.39 0.40 0.40 0.41 0.41

 23 23 24 24 24 25

 389 394 400 405 410 416

 5 5 5 5 5 5

 75 76 77 78 79 80

 12 12 12 13 13 13

 210 213 216 219 222 225

 2 2 2 2 2 2

 26 27 27 27 28 28

 0 0 0 0 0 0

 412 417 424 429 435 440

2023 2024 2025 2026 2027 2028

 79 81 82 83 84 85

 222 225 229 232 235 238

 28 28 29 29 29 30

$ 984 $ 984 $ 984 $ 984 $ 984 $ 984

$ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95
 31,781.02 32,221.40 32,697.66 33,122.88 33,553.62 33,989.96

 1,452,524.81 1,472,652.03 1,494,419.41 1,513,853.45 1,533,540.19 1,553,482.91

30,328,492.21 30,748,745.39 31,203,244.87 31,609,024.57 32,020,080.56 32,436,481.45

26.6% 26.6% 26.6% 26.6% 26.6% 26.6%

65.3% 65.3% 65.3% 65.3% 65.3% 65.3%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

24.0% 24.0% 24.0% 24.0% 24.0% 24.0%

67.6% 67.6% 67.6% 67.6% 67.6% 67.6%

8.4% 8.4% 8.4% 8.4% 8.4% 8.4%









2029 2030 2031 2032 2033 2034

 61,365.76 62,163.78 62,972.18 63,791.09 64,620.64 65,460.98

 313 313 313 313 313 313

 0.004091 0.004144 0.004198 0.004253 0.004308 0.004364

 1 1 1 1 1 1

 0.27 0.28 0.28 0.28 0.29 0.29

 0.67 0.68 0.69 0.70 0.71 0.71

 0.08 0.08 0.09 0.09 0.09 0.09

 183,128.18 185,509.64 187,922.06 190,365.85 192,841.42 195,349.18

 460 460 460 460 460 460

 0.007325 0.007420 0.007517 0.007615 0.007714 0.007814

 3 3 3 4 4 4

 0.72 0.72 0.73 0.74 0.75 0.76

 1.76 1.78 1.80 1.83 1.85 1.88

 0.22 0.22 0.23 0.23 0.23 0.23

 264,060.18 267,494.10 270,972.68 274,496.49 278,066.11 281,682.15

 623 623 623 623 623 623

 0.007042 0.007133 0.007226 0.007320 0.007415 0.007512

 4 4 5 5 5 5

 0.93 0.94 0.96 0.97 0.98 0.99

 2.29 2.32 2.35 2.38 2.41 2.44

 0.29 0.29 0.29 0.30 0.30 0.31

 781,608.52 791,772.81 802,069.27 812,499.61 823,065.57 833,768.92

 773 773 773 773 773 773

 0.015632 0.015835 0.016041 0.016250 0.016461 0.016675

 12 12 12 13 13 13

 2.57 2.60 2.63 2.67 2.70 2.74

 6.31 6.39 6.48 6.56 6.65 6.73

 0.79 0.80 0.81 0.82 0.83 0.84

 133,111.32 134,842.34 136,595.87 138,372.21 140,171.63 141,994.46

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

 0.001775 0.001798 0.001821 0.001845 0.001869 0.001893
 2 2 2 2 2 2

 0.40 0.40 0.41 0.41 0.42 0.42

 0.97 0.98 1.00 1.01 1.02 1.04

 0.12 0.12 0.12 0.13 0.13 0.13

 148,809.16 150,744.33 152,704.65 154,690.47 156,702.10 158,739.90

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

 0.001488 0.001507 0.001527 0.001547 0.001567 0.001587

 2 2 2 2 2 2

 0.41 0.42 0.42 0.43 0.43 0.44

 1.01 1.02 1.04 1.05 1.06 1.08

 0.13 0.13 0.13 0.13 0.13 0.13

 - - - - - -

 1,910 1,910 1,910 1,910 1,910 1,910

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,601.82 1,622.65 1,643.75 1,665.13 1,686.78 1,708.72

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

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 588,290.76 595,941.08 603,690.89 611,541.46 619,494.10 627,550.16

 315 315 315 315 315 315

 0.039219 0.039729 0.040246 0.040769 0.041300 0.041837

 12 13 13 13 13 13

 2.47 2.50 2.53 2.57 2.60 2.63

 6.59 6.68 6.77 6.86 6.94 7.03

 0.82 0.84 0.85 0.86 0.87 0.88

 2,715,615.06 2,750,929.81 2,786,703.75 2,822,942.85 2,859,653.15 2,896,840.79

 530 530 530 530 530 530

 0.090521 0.091698 0.092890 0.094098 0.095322 0.096561

 48 49 49 50 51 51

 9.58 9.70 9.83 9.96 10.09 10.22

 25.60 25.93 26.27 26.61 26.96 27.31

 3.20 3.24 3.28 3.33 3.37 3.41

 2,483,943.70 2,516,245.72 2,548,967.75 2,582,115.26 2,615,693.78 2,649,708.91

 718 718 718 718 718 718

 0.055199 0.055199 0.055917 0.055917 0.056644 0.056644 0.057380 0.057380 0.058127 0.058127 0.058882 0.058882

 40 40 41 41 42 42

 7.92 8.02 8.12 8.23 8.34 8.45

 21.16 21.43 21.71 21.99 22.28 22.57

 2.64 2.68 2.71 2.75 2.78 2.82

10,254,130.71 10,387,478.79 10,522,560.76 10,659,399.17 10,798,016.85 10,938,436.94

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

 0.136722 0.138500 0.140301 0.142125 0.143974 0.145846

 144 146 148 150 152 154

 28.77 29.14 29.52 29.90 30.29 30.69

 76.87 77.87 78.88 79.91 80.95 82.00

 9.61 9.73 9.86 9.99 10.12 10.25

 4,351,947.22 4,408,541.36 4,465,871.39 4,523,946.87 4,582,777.49 4,642,373.06

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

 0.038684 0.039187 0.039697 0.040213 0.040736 0.041266

 55 56 57 57 58 59

 11.03 11.18 11.32 11.47 11.62 11.77

 29.48 29.86 30.25 30.64 31.04 31.45
 3.68 3.73 3.78 3.83 3.88 3.93

 4,148,315.73 4,202,261.79 4,256,909.29 4,312,267.37 4,368,345.25 4,425,152.29

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

 0.027655 0.028015 0.028379 0.028748 0.029122 0.029501

 49 50 50 51 52 52

 9.79 9.91 10.04 10.17 10.30 10.44

 26.15 26.49 26.83 27.18 27.54 27.89

 3.27 3.31 3.35 3.40 3.44 3.49

 3,425,694.27 3,470,243.12 3,515,371.23 3,561,086.13 3,607,395.45 3,654,306.91

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

 0.015225 0.015423 0.015624 0.015827 0.016033 0.016241

 32 33 33 34 34 35

 5.01 5.08 5.15 5.21 5.28 5.35

 18.64 18.88 19.13 19.38 19.63 19.88

 2.33 2.36 2.39 2.42 2.45 2.49

 2,623,782.67 2,657,903.20 2,692,467.39 2,727,481.01 2,762,949.90 2,798,879.99

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

 0.008746 0.008860 0.008975 0.009092 0.009210 0.009330

 23 23 24 24 24 25

 3.57 3.62 3.67 3.72 3.76 3.81

 13.29 13.46 13.63 13.81 13.99 14.17

 1.66 1.68 1.70 1.73 1.75 1.77

 1,753,993.91 1,776,803.42 1,799,909.52 1,823,316.06 1,847,026.95 1,871,046.15

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

 0.003508 0.003554 0.003600 0.003647 0.003694 0.003742

 14 14 14 14 14 15

 2.10 2.13 2.16 2.19 2.21 2.24

 7.82 7.92 8.02 8.13 8.23 8.34

 0.98 0.99 1.00 1.02 1.03 1.04

 504,573.59 511,135.23 517,782.19 524,515.58 531,336.52 538,246.15

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

 0.000673 0.000682 0.000690 0.000699 0.000708 0.000718

 4 4 4 4 4 4
 0.55 0.55 0.56 0.57 0.58 0.58

 2.03 2.06 2.09 2.11 2.14 2.17

 0.25 0.26 0.26 0.26 0.27 0.27

 8,009.10 8,113.26 8,218.76 8,325.64 8,433.91 8,543.59

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

 0.000008 0.000008 0.000008 0.000008 0.000008 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

34,431,981.66 34,879,746.43 35,333,333.39 35,792,818.22 36,258,277.62 36,729,789.26

 0.04 0.04 0.04 0.04 0.04 0.04

 0.42 0.42 0.43 0.43 0.44 0.44

 25 25 26 26 26 27

 421 427 432 438 443 449

 5 5 5 6 6 6

 81 82 83 84 85 86

 13 13 13 14 14 14

 228 231 234 237 240 243

 2 2 2 2 2 2

 28 29 29 30 30 30

 0 0 0 0 0 0

 446 452 458 464 470 476

2029 2030 2031 2032 2033 2034

 86 87 88 89 91 92

 241 244 247 250 253 257

 30 30 31 31 32 32

$ 984 $ 984 $ 984 $ 984 $ 984 $ 984

$ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95 $ 12.95
 34,431.98 34,879.75 35,333.33 35,792.82 36,258.28 36,729.79

 1,573,684.94 1,594,149.65 1,614,880.46 1,635,880.83 1,657,154.27 1,678,704.31

32,858,296.73 33,285,596.78 33,718,452.92 34,156,937.39 34,601,123.35 35,051,084.95

26.6% 26.6% 26.6% 26.6% 26.6% 26.6%

65.3% 65.3% 65.3% 65.3% 65.3% 65.3%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

24.0% 24.0% 24.0% 24.0% 24.0% 24.0%

67.6% 67.6% 67.6% 67.6% 67.6% 67.6%

8.4% 8.4% 8.4% 8.4% 8.4% 8.4%









Terminal Year

2035 2036 2037 2038 analysis end analysis end

 66,312.25 67,174.59 68,048.14 68,933.05 - -

 313 313 313 313 - -

 0.004421 0.004478 0.004537 0.004596 - -

 1 1 1 1 - -

 0.29 0.30 0.30 0.31 - -

 0.72 0.73 0.74 0.75 - -

 0.09 0.09 0.09 0.09 - -

 197,889.54 200,462.94 203,069.80 205,710.55 - -

 460 460 460 460 - -

 0.007916 0.008019 0.008123 0.008228 - -

 4 4 4 4 - -

 0.77 0.78 0.79 0.80 - -

 1.90 1.92 1.95 1.98 - -

 0.24 0.24 0.24 0.25 - -

 285,345.21 289,055.90 292,814.84 296,622.65 - -

 623 623 623 623 - -

 0.007609 0.007708 0.007808 0.007910 - -

 5 5 5 5 - -

 1.01 1.02 1.03 1.05 - -

 2.48 2.51 2.54 2.57 - -

 0.31 0.31 0.32 0.32 - -

 844,611.44 855,594.94 866,721.26 877,992.25 - -

 773 773 773 773 - -

 0.016892 0.017112 0.017334 0.017560 - -

 13 13 13 14 - -

 2.77 2.81 2.85 2.88 - -

 6.82 6.91 7.00 7.09 - -

 0.85 0.86 0.87 0.89 - -

 143,840.99 145,711.53 147,606.39 149,525.89 - -

 1,048 1,048 1,048 1,048 - -

 0.001918 0.001943 0.001968 0.001994 - -
 2 2 2 2 - -

 0.43 0.43 0.44 0.44 - -

 1.05 1.06 1.08 1.09 - -

 0.13 0.13 0.13 0.14 - -

 160,804.19 162,895.32 165,013.64 167,159.50 - -

 1,300 1,300 1,300 1,300 - -

 0.001608 0.001629 0.001650 0.001672 - -

 2 2 2 2 - -

 0.44 0.45 0.46 0.46 - -

 1.09 1.11 1.12 1.13 - -

 0.14 0.14 0.14 0.14 - -

 - - - - - -

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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,730.94 1,753.45 1,776.25 1,799.35 - -

 2,585 2,585 2,585 2,585 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0 0 0 0 - -

 0.00 0.00 0.00 0.00 - -

 0.01 0.01 0.01 0.01 - -

 0.00 0.00 0.00 0.00 - -

 - - - - - -

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

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 635,710.96 643,977.88 652,352.29 660,835.59 - -

 315 315 315 315 - -

 0.042381 0.042932 0.043490 0.044056 - -

 13 14 14 14 - -

 2.67 2.70 2.74 2.77 - -

 7.13 7.22 7.31 7.41 - -

 0.89 0.90 0.91 0.93 - -

 2,934,511.97 2,972,672.97 3,011,330.17 3,050,490.02 - -

 530 530 530 530 - -

 0.097817 0.099089 0.100378 0.101683 - -

 52 53 53 54 - -

 10.35 10.49 10.62 10.76 - -

 27.66 28.02 28.39 28.75 - -

 3.46 3.50 3.55 3.59 - -

 2,684,166.33 2,719,071.79 2,754,431.11 2,790,250.20 - -

 718 718 718 718 - -

 0.059648 0.059648 0.060424 0.060424 0.061210 0.061210 0.062006 0.062006 - -

 43 43 44 45 - -

 8.56 8.67 8.78 8.89 - -

 22.86 23.16 23.46 23.77 - -

 2.86 2.89 2.93 2.97 - -

11,080,682.87 11,224,778.38 11,370,747.51 11,518,614.62 - -

 1,054 1,054 1,054 1,054 - -

 0.147742 0.149664 0.151610 0.153582 - -

 156 158 160 162 - -

 31.08 31.49 31.90 32.31 - -

 83.07 84.15 85.24 86.35 - -

 10.38 10.52 10.65 10.79 - -

 4,702,743.54 4,763,899.00 4,825,849.64 4,888,605.80 - -

 1,428 1,428 1,428 1,428 - -

 0.041802 0.042346 0.042896 0.043454 - -

 60 60 61 62 - -

 11.92 12.08 12.23 12.39 - -

 31.86 32.27 32.69 33.11 - -
 3.98 4.03 4.09 4.14 - -

 4,482,697.98 4,540,991.92 4,600,043.83 4,659,863.58 - -

 1,772 1,772 1,772 1,772 - -

 0.029885 0.030273 0.030667 0.031066 - -

 53 54 54 55 - -

 10.57 10.71 10.85 10.99 - -

 28.26 28.63 29.00 29.37 - -

 3.53 3.58 3.62 3.67 - -

 3,701,828.35 3,749,967.70 3,798,732.98 3,848,132.35 - -

 2,133 2,133 2,133 2,133 - -

 0.016453 0.016667 0.016883 0.017103 - -

 35 36 36 36 - -

 5.42 5.49 5.56 5.63 - -

 20.14 20.40 20.67 20.94 - -

 2.52 2.55 2.58 2.62 - -

 2,835,277.26 2,872,147.80 2,909,497.75 2,947,333.35 - -

 2,647 2,647 2,647 2,647 - -

 0.009451 0.009574 0.009698 0.009824 - -

 25 25 26 26 - -

 3.86 3.91 3.96 4.01 - -

 14.36 14.54 14.73 14.92 - -

 1.79 1.82 1.84 1.87 - -

 1,895,377.66 1,920,025.54 1,944,993.92 1,970,286.95 - -

 3,883 3,883 3,883 3,883 - -

 0.003791 0.003840 0.003890 0.003941 - -

 15 15 15 15 - -

 2.27 2.30 2.33 2.36 - -

 8.45 8.56 8.67 8.78 - -

 1.06 1.07 1.08 1.10 - -

 545,245.63 552,336.12 559,518.80 566,794.88 - -

 5,263 5,263 5,263 5,263 - -

 0.000727 0.000736 0.000746 0.000756 - -

 4 4 4 4 - -
 0.59 0.60 0.61 0.61 - -

 2.20 2.22 2.25 2.28 - -

 0.27 0.28 0.28 0.29 - -

 8,654.69 8,767.24 8,881.25 8,996.74 - -

 6,530 6,530 6,530 6,530 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0 0 0 0 - -

 0.01 0.01 0.01 0.01 - -

 0.03 0.03 0.03 0.03 - -

 0.00 0.00 0.00 0.00 - -

37,207,431.82 37,691,285.01 38,181,429.58 38,677,947.32 - -

 0.04 0.04 0.04 0.04 - -

 0.45 0.46 0.46 0.47 - -

 27 27 28 28 - -

 455 461 467 473 - -

 6 6 6 6 - -

 87 88 90 91 - -

 14 14 14 15 - -

 246 249 252 256 - -

 2 2 2 2 - -

 31 31 32 32 - -

 0 0 1 1 - -

 482 488 495 501 - -

2035 2036 2037 2038 analysis end analysis end

 93 94 95 97 - -

 260 263 267 270 - -

 33 33 33 34 - -

$ 984 $ 984 $ 984 $ 984 #DIV/0! #DIV/0!

$ 12.95 $ 12.95 $ 12.95 $ 12.95 #DIV/0! #DIV/0!
 37,207.43 37,691.29 38,181.43 38,677.95 - -

 1,700,534.57 1,722,648.67 1,745,050.32 1,767,743.25 - -

35,506,897.25 35,968,636.34 36,436,379.26 36,910,204.07 - -

26.6% 26.6% 26.6% 26.6% #DIV/0! #DIV/0!

65.3% 65.3% 65.3% 65.3% #DIV/0! #DIV/0!

8.2% 8.2% 8.2% 8.2% #DIV/0! #DIV/0!

24.0% 24.0% 24.0% 24.0% #DIV/0! #DIV/0!

67.6% 67.6% 67.6% 67.6% #DIV/0! #DIV/0!

8.4% 8.4% 8.4% 8.4% #DIV/0! #DIV/0!









analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!
 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
Std TSL5 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Type Dry

Announcement 

Year Standard Year

2007 2008 2009 2010

PC3

kVA 15 45,327.75 46,245.99 46,872.36 47,069.89

Unit Price 313 313 313 644

Unit Sales (mln) 0.003022 0.003083 0.003125 0.003138

Unit Revenue (mln) 1 1 1 2

Cost of Goods Sold

Labor (mln) 0.20 0.21 0.21 0.28

Material (mln) 0.49 0.50 0.51 1.19

Overhead (mln) 0.06 0.06 0.06 0.15

PC3

kVA 25 135,267.43 138,007.65 139,876.86 140,466.34

Unit Price 460 460 460 945

Unit Sales (mln) 0.005411 0.005520 0.005595 0.005619

Unit Revenue (mln) 2 3 3 5

Cost of Goods Sold

Labor 0.53 0.54 0.55 0.74

Material 1.30 1.33 1.34 3.11

Overhead Overhead 0.16 0.17 0.17 0.39

1.25

PC3

kVA 37.5 195,047.77 198,999.00 201,694.29 202,544.29

Unit Price 623 623 623 1,281

Unit Sales (mln) 0.005201 0.005307 0.005379 0.005401

Unit Revenue (mln) 3 3 3 7

Cost of Goods Sold

Labor 0.69 0.70 0.71 0.97

Material 1.69 1.73 1.75 4.06

Overhead 0.21 0.22 0.22 0.51

1.25

PC3

kVA 50 577,334.29 589,029.80 597,007.76 599,523.74

Unit Price 773 773 773 1,589

Unit Sales (mln) 0.011547 0.011781 0.011940 0.011990

Unit Revenue (mln) 9 9 9 19

Cost of Goods Sold

Labor 1.90 1.94 1.96 2.67

Material 4.66 4.76 4.82 11.17

Overhead 0.58 0.59 0.60 1.40

1.25

PC3

kVA 75 98,322.53 100,314.33 101,673.01 102,101.49

Unit Price 1,048 1,048 1,048 2,154

Unit Sales (mln) 0.001311 0.001338 0.001356 0.001361
Unit Revenue (mln) 1 1 1 3

Cost of Goods Sold

Labor 0.29 0.30 0.30 0.41

Material 0.72 0.73 0.74 1.72

Overhead 0.09 0.09 0.09 0.21

1.25

PC3

kVA 100 109,917.73 112,144.42 113,663.33 114,142.34

Unit Price 1,300 1,300 1,300 2,672

Unit Sales (mln) 0.001099 0.001121 0.001137 0.001141

Unit Revenue (mln) 1 1 1 3

Cost of Goods Sold

Labor 0.30 0.31 0.31 0.43

Material 0.75 0.76 0.77 1.79

Overhead 0.09 0.10 0.10 0.22

1.25

PC3

kVA 167 - - - -

Unit Price 1,910 1,910 1,910 3,926

Unit Sales - - - -

Unit Revenue - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC3

kVA 250 1,183.18 1,207.15 1,223.50 1,228.66

Unit Price 2,585 2,585 2,585 5,313

Unit Sales (mln) 0.000005 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 0.01 0.01 0.01 0.02

Overhead 0.00 0.00 0.00 0.00

1.25

PC3

kVA 333 - - - -

Unit Price 3,205 3,205 3,205 6,587

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

#DIV/0!

PC4
kVA 15 434,540.34 443,343.16 449,347.90 451,241.59

Unit Price 315 315 315 636

Unit Sales (mln) 0.028969 0.029556 0.029957 0.030083

Unit Revenue (mln) 9 9 9 19

Cost of Goods Sold

Labor 1.82 1.86 1.88 1.89

Material 4.87 4.97 5.04 11.92

Overhead 0.61 0.62 0.63 1.49

1.25

PC4

kVA 30 2,005,886.16 2,046,520.93 2,074,239.49 2,082,981.00

Unit Price 530 530 530 1,069

Unit Sales (mln) 0.066863 0.068217 0.069141 0.069433

Unit Revenue (mln) 35 36 37 74

Cost of Goods Sold

Labor 7.08 7.22 7.32 7.32

Material 18.91 19.29 19.55 46.28

Overhead 2.36 2.41 2.44 5.79

1.25

PC4

kVA 45 1,834,762.35 1,871,930.55 1,897,284.41 1,905,280.17

Unit Price 718 718 718 1,449

Unit Sales (mln) Unit Sales (mln) 0.040772 0.040772 0.041598 0.041598 0.042162 0.042162 0.042340 0.042340

Unit Revenue (mln) 29 30 30 61

Cost of Goods Sold

Labor 5.85 5.97 6.05 6.05

Material 15.63 15.94 16.16 38.25

Overhead 1.95 1.99 2.02 4.78

1.25

PC4

kVA 75 7,574,202.67 7,727,639.11 7,832,304.07 7,865,311.87

Unit Price 1,054 1,054 1,054 2,126

Unit Sales (mln) 0.100989 0.103035 0.104431 0.104871

Unit Revenue (mln) 106 109 110 223

Cost of Goods Sold

Labor 21.25 21.68 21.97 21.98

Material 56.78 57.93 58.71 138.99

Overhead 7.10 7.24 7.34 17.37

1.25

DL PC4

kVA 112.5 3,214,561.15 3,279,680.98 3,324,101.75 3,338,110.57

Unit Price 1,428 1,428 1,428 2,881

Unit Sales (mln) 0.028574 0.029153 0.029548 0.029672

Unit Revenue (mln) 41 42 42 85

Cost of Goods Sold

Labor 8.15 8.31 8.43 8.43

Material 21.77 22.22 22.52 53.30
Overhead 2.72 2.78 2.81 6.66

1.25

DL PC4

kVA 150 3,064,148.97 3,126,221.79 3,168,564.07 3,181,917.40

Unit Price 1,772 1,772 1,772 3,575

Unit Sales (mln) 0.020428 0.020841 0.021124 0.021213

Unit Revenue (mln) 36 37 37 76

Cost of Goods Sold

Labor 7.23 7.37 7.47 7.48

Material 19.32 19.71 19.97 47.28

Overhead 2.41 2.46 2.50 5.91

1.25

DL PC4

kVA 225 2,530,385.40 2,581,645.36 2,616,611.77 2,627,639.00

Unit Price 2,133 2,133 2,133 4,400

Unit Sales (mln) 0.011246 0.011474 0.011629 0.011678

Unit Revenue (mln) 24 24 25 51

Cost of Goods Sold

Labor 3.70 3.78 3.83 5.17

Material 13.77 14.05 14.24 31.94

Overhead 1.72 1.76 1.78 3.99

1.25

DL PC4

kVA 300 1,938,054.26 1,977,314.91 2,004,096.13 2,012,542.02

Unit Price 2,647 2,647 2,647 5,459

Unit Sales (mln) 0.006460 0.006591 0.006680 0.006708

Unit Revenue (mln) 17 17 18 37

Cost of Goods Sold

Labor 2.64 2.69 2.73 3.69

Material 9.81 10.01 10.15 22.77

Overhead 1.23 1.25 1.27 2.85

1.25

DL PC4

kVA 500 1,295,585.72 1,321,831.40 1,339,734.59 1,345,380.66

Unit Price 3,883 3,883 3,883 8,008

Unit Sales (mln) 0.002591 0.002644 0.002679 0.002691

Unit Revenue (mln) 10 10 10 22

Cost of Goods Sold

Labor 1.55 1.58 1.61 2.17

Material 5.77 5.89 5.97 13.39

Overhead 0.72 0.74 0.75 1.67

1.25

DL PC4

kVA 750 372,702.74 380,252.87 385,403.10 387,027.31

Unit Price 5,263 5,263 5,263 10,854

Unit Sales (mln) 0.000497 0.000507 0.000514 0.000516

Unit Revenue (mln) 3 3 3 6
Cost of Goods Sold

Labor 0.40 0.41 0.42 0.56

Material 1.50 1.53 1.55 3.48

Overhead 0.19 0.19 0.19 0.44

1.25

DL PC4

kVA 1000 5,915.92 6,035.76 6,117.51 6,143.29

Unit Price 6,530 6,530 6,530 13,467

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 0.05

Overhead 0.00 0.00 0.00 0.01

1.25

All Design Lines

Totals

kVA 25,433,146.37 25,948,365.16 26,299,815.91 26,410,651.65

Unit Sales (mln)

PC3 0.03 0.03 0.03 0.03

PC4 0.31 0.31 0.32 0.32

Revenues (mln)

PC3 18 19 19 39

PC4 311 317 322 654

Cost of Goods Sold

Labor (mln)

PC3 4 4 4 6

PC4 60 61 62 65

Material (mln)

PC3 10 10 10 23

PC4 168 172 174 408

Overhead (mln)

PC3 1 1 1 3

PC4 21 21 22 51

Totals

Unit Sales (Million) 0.33 0 0 0

Revenue (Million $US) 329 336 341 694

2007 2008 2009 2010

Cost of Goods Sold

Labor 64 65 66 70

Material 178 181 184 431

Overhead 22 23 23 54

Average Price per Unit $ 984 $ 984 $ 984 $ 1,994

Average Price per kVA $ 12.95 $ 12.95 $ 12.95 $ 26.26
mVA 25,433.15 25,948.37 26,299.82 26,410.65

PC3 kVA 1,162,400.69 1,185,948.34 1,202,011.10 1,207,076.75

PC4 kVA 24,270,745.67 24,762,416.82 25,097,804.81 25,203,574.89

PC3, Labor (% of COGS) 26.6% 26.6% 26.6% 17.5%

PC3, Material (% of COGS) 65.3% 65.3% 65.3% 73.3%

PC3, OH (% of COGS) 8.2% 8.2% 8.2% 9.2%

PC4, Labor (% of COGS) 24.0% 24.0% 24.0% 12.4%

PC4, Material (% of COGS) 67.6% 67.6% 67.6% 77.9%

PC4, OH (% of COGS) 8.4% 8.4% 8.4% 9.7%

PC3_LVdry_kVAshare 0.045704164

PC4_LVdry_kVAshare 0.954295836








112.5
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 47,793.22 48,582.51 49,307.64 49,981.71 50,669.55 51,364.34

 644 644 644 644 644 644

 0.003186 0.003239 0.003287 0.003332 0.003378 0.003424

 2 2 2 2 2 2

 0.29 0.29 0.30 0.30 0.31 0.31

 1.20 1.22 1.24 1.26 1.28 1.29

 0.15 0.15 0.16 0.16 0.16 0.16

 142,624.89 144,980.32 147,144.25 149,155.82 151,208.48 153,281.85

 945 945 945 945 945 945

 0.005705 0.005799 0.005886 0.005966 0.006048 0.006131

 5 5 6 6 6 6

 0.76 0.77 0.78 0.79 0.80 0.81

 3.16 3.21 3.26 3.31 3.35 3.40

 0.40 0.40 0.41 0.41 0.42 0.42

 205,656.80 209,053.18 212,173.45 215,074.01 218,033.83 221,023.51

 1,281 1,281 1,281 1,281 1,281 1,281

 0.005484 0.005575 0.005658 0.005735 0.005814 0.005894

 7 7 7 7 7 8

 0.98 1.00 1.02 1.03 1.04 1.06

 4.12 4.19 4.25 4.31 4.37 4.43

 0.51 0.52 0.53 0.54 0.55 0.55

 608,736.64 618,789.82 628,025.70 636,611.25 645,372.20 654,221.54

 1,589 1,589 1,589 1,589 1,589 1,589

 0.012175 0.012376 0.012561 0.012732 0.012907 0.013084

 19 20 20 20 21 21

 2.71 2.76 2.80 2.84 2.88 2.91

 11.35 11.53 11.70 11.86 12.03 12.19

 1.42 1.44 1.46 1.48 1.50 1.52

 103,670.49 105,382.59 106,955.50 108,417.65 109,909.68 111,416.76

 2,154 2,154 2,154 2,154 2,154 2,154

 0.001382 0.001405 0.001426 0.001446 0.001465 0.001486
 3 3 3 3 3 3

 0.42 0.42 0.43 0.44 0.44 0.45

 1.75 1.77 1.80 1.83 1.85 1.88

 0.22 0.22 0.23 0.23 0.23 0.23

 115,896.37 117,810.38 119,568.78 121,203.37 122,871.35 124,556.17

 2,672 2,672 2,672 2,672 2,672 2,672

 0.001159 0.001178 0.001196 0.001212 0.001229 0.001246

 3 3 3 3 3 3

 0.43 0.44 0.45 0.45 0.46 0.47

 1.82 1.85 1.87 1.90 1.93 1.95

 0.23 0.23 0.23 0.24 0.24 0.24

 - - - - - -

 3,926 3,926 3,926 3,926 3,926 3,926

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,247.54 1,268.14 1,287.07 1,304.66 1,322.62 1,340.76

 5,313 5,313 5,313 5,313 5,313 5,313

 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

 0.02 0.02 0.02 0.02 0.02 0.02

 0.00 0.00 0.00 0.00 0.00 0.00

 - - - - - -

 6,587 6,587 6,587 6,587 6,587 6,587

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 458,175.84 465,742.53 472,694.08 479,156.13 485,750.21 492,410.81

 636 636 636 636 636 636

 0.030545 0.031050 0.031513 0.031944 0.032383 0.032827

 19 20 20 20 21 21

 1.91 1.95 1.98 2.00 2.03 2.06

 12.11 12.31 12.49 12.66 12.84 13.01

 1.51 1.54 1.56 1.58 1.60 1.63

 2,114,990.22 2,149,918.93 2,182,008.03 2,211,837.57 2,242,276.57 2,273,022.66

 1,069 1,069 1,069 1,069 1,069 1,069

 0.070500 0.071664 0.072734 0.073728 0.074743 0.075767

 75 77 78 79 80 81

 7.43 7.55 7.67 7.77 7.88 7.99

 47.00 47.77 48.49 49.15 49.82 50.51

 5.87 5.97 6.06 6.14 6.23 6.31

 1,934,558.66 1,966,507.57 1,995,859.12 2,023,143.89 2,050,986.10 2,079,109.22

 1,449 1,449 1,449 1,449 1,449 1,449

 0.042990 0.042990 0.043700 0.043700 0.044352 0.044352 0.044959 0.044959 0.045577 0.045577 0.046202 0.046202

 62 63 64 65 66 67

 6.14 6.24 6.34 6.42 6.51 6.60

 38.84 39.48 40.07 40.62 41.18 41.75

 4.86 4.94 5.01 5.08 5.15 5.22

 7,986,178.34 8,118,068.73 8,239,236.78 8,351,872.80 8,466,810.08 8,582,906.97

 2,126 2,126 2,126 2,126 2,126 2,126

 0.106482 0.108241 0.109856 0.111358 0.112891 0.114439

 226 230 234 237 240 243

 22.32 22.69 23.03 23.34 23.66 23.99

 141.13 143.46 145.60 147.59 149.62 151.67

 17.64 17.93 18.20 18.45 18.70 18.96

 3,389,407.41 3,445,382.90 3,496,807.73 3,544,611.49 3,593,391.93 3,642,664.52

 2,881 2,881 2,881 2,881 2,881 2,881

 0.030128 0.030626 0.031083 0.031508 0.031941 0.032379

 87 88 90 91 92 93

 8.56 8.70 8.83 8.95 9.07 9.20

 54.12 55.02 55.84 56.60 57.38 58.17
 6.77 6.88 6.98 7.07 7.17 7.27

 3,230,814.02 3,284,170.37 3,333,188.99 3,378,755.97 3,425,253.92 3,472,221.00

 3,575 3,575 3,575 3,575 3,575 3,575

 0.021539 0.021894 0.022221 0.022525 0.022835 0.023148

 77 78 79 81 82 83

 7.59 7.72 7.83 7.94 8.05 8.16

 48.01 48.80 49.53 50.21 50.90 51.60

 6.00 6.10 6.19 6.28 6.36 6.45

 2,668,018.01 2,712,079.87 2,752,559.63 2,790,189.01 2,828,587.19 2,867,372.77

 4,400 4,400 4,400 4,400 4,400 4,400

 0.011858 0.012054 0.012234 0.012401 0.012571 0.012744

 52 53 54 55 55 56

 5.25 5.34 5.42 5.49 5.57 5.65

 32.43 32.97 33.46 33.92 34.38 34.85

 4.05 4.12 4.18 4.24 4.30 4.36

 2,043,468.81 2,077,216.36 2,108,220.31 2,137,041.13 2,166,450.79 2,196,157.16

 5,459 5,459 5,459 5,459 5,459 5,459

 0.006812 0.006924 0.007027 0.007123 0.007222 0.007321

 37 38 38 39 39 40

 3.74 3.81 3.86 3.92 3.97 4.02

 23.11 23.50 23.85 24.17 24.51 24.84

 2.89 2.94 2.98 3.02 3.06 3.11

 1,366,055.16 1,388,615.33 1,409,341.42 1,428,608.08 1,448,268.38 1,468,127.04

 8,008 8,008 8,008 8,008 8,008 8,008

 0.002732 0.002777 0.002819 0.002857 0.002897 0.002936

 22 22 23 23 23 24

 2.20 2.24 2.27 2.30 2.34 2.37

 13.60 13.82 14.03 14.22 14.42 14.62

 1.70 1.73 1.75 1.78 1.80 1.83

 392,974.77 399,464.68 405,426.98 410,969.45 416,625.15 422,337.92

 10,854 10,854 10,854 10,854 10,854 10,854

 0.000524 0.000533 0.000541 0.000548 0.000556 0.000563

 6 6 6 6 6 6
 0.57 0.58 0.59 0.60 0.61 0.62

 3.54 3.59 3.65 3.70 3.75 3.80

 0.44 0.45 0.46 0.46 0.47 0.47

 6,237.69 6,340.71 6,435.35 6,523.32 6,613.10 6,703.78

 13,467 13,467 13,467 13,467 13,467 13,467

 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

 0.05 0.05 0.05 0.05 0.06 0.06

 0.01 0.01 0.01 0.01 0.01 0.01

26,816,504.88 27,259,374.92 27,666,240.83 28,044,457.32 28,430,401.15 28,820,238.77

 0.03 0.029577 0.030018 0.03 0.03 0.031270

 0.32 0.329469 0.334386 0.34 0.34 0.348334

 40 41 41 42 42 43

 664 675 685 695 704 714

 6 6 6 6 6 6

 66 67 68 69 70 71

 23 24 24 24 25 25

 414 421 427 433 439 445

 3 3 3 3 3 3

 52 53 53 54 55 56

 0 0 0 0 0 0

 704 716 726 736 747 757

2011 2012 2013 2014 2015 2016

 71 73 74 75 76 77

 437 445 451 457 464 470

 55 56 56 57 58 59

$ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994

$ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26
 26,816.50 27,259.37 27,666.24 28,044.46 28,430.40 28,820.24

 1,225,625.94 1,245,866.94 1,264,462.41 1,281,748.48 1,299,387.72 1,317,204.92

25,590,878.94 26,013,507.98 26,401,778.43 26,762,708.84 27,131,013.43 27,503,033.85

17.5% 17.5% 17.5% 17.5% 17.5% 17.5%

73.3% 73.3% 73.3% 73.3% 73.3% 73.3%

9.2% 9.2% 9.2% 9.2% 9.2% 9.2%

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%









2017 2018 2019 2020 2021 2022

 51,929.08 52,493.36 53,181.71 53,873.05 54,556.33 55,316.03

 644 644 644 644 644 644

 0.003462 0.003500 0.003545 0.003592 0.003637 0.003688

 2 2 2 2 2 2

 0.31 0.32 0.32 0.32 0.33 0.33

 1.31 1.32 1.34 1.36 1.37 1.39

 0.16 0.17 0.17 0.17 0.17 0.17

 154,967.18 156,651.09 158,705.29 160,768.38 162,807.43 165,074.53

 945 945 945 945 945 945

 0.006199 0.006266 0.006348 0.006431 0.006512 0.006603

 6 6 6 6 6 6

 0.82 0.83 0.84 0.85 0.86 0.87

 3.43 3.47 3.52 3.56 3.61 3.66

 0.43 0.43 0.44 0.45 0.45 0.46

 223,453.65 225,881.77 228,843.79 231,818.66 234,758.85 238,027.88

 1,281 1,281 1,281 1,281 1,281 1,281

 0.005959 0.006024 0.006103 0.006182 0.006260 0.006347

 8 8 8 8 8 8

 1.07 1.08 1.10 1.11 1.12 1.14

 4.48 4.52 4.58 4.64 4.70 4.77

 0.56 0.57 0.57 0.58 0.59 0.60

 661,414.69 668,601.81 677,369.29 686,174.79 694,877.65 704,553.85

 1,589 1,589 1,589 1,589 1,589 1,589

 0.013228 0.013372 0.013547 0.013723 0.013898 0.014091

 21 21 22 22 22 22

 2.95 2.98 3.02 3.06 3.10 3.14

 12.33 12.46 12.62 12.79 12.95 13.13

 1.54 1.56 1.58 1.60 1.62 1.64

 112,641.79 113,865.79 115,358.93 116,858.54 118,340.68 119,988.57

 2,154 2,154 2,154 2,154 2,154 2,154

 0.001502 0.001518 0.001538 0.001558 0.001578 0.001600
 3 3 3 3 3 3

 0.45 0.46 0.46 0.47 0.48 0.48

 1.90 1.92 1.94 1.97 1.99 2.02

 0.24 0.24 0.24 0.25 0.25 0.25

 125,925.66 127,294.00 128,963.23 130,639.69 132,296.62 134,138.85

 2,672 2,672 2,672 2,672 2,672 2,672

 0.001259 0.001273 0.001290 0.001306 0.001323 0.001341

 3 3 3 3 4 4

 0.47 0.48 0.48 0.49 0.50 0.50

 1.97 1.99 2.02 2.05 2.07 2.10

 0.25 0.25 0.25 0.26 0.26 0.26

 - - - - - -

 3,926 3,926 3,926 3,926 3,926 3,926

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,355.50 1,370.23 1,388.19 1,406.24 1,424.08 1,443.91

 5,313 5,313 5,313 5,313 5,313 5,313

 0.000005 0.000005 0.000006 0.000006 0.000006 0.000006

 0 0 0 0 0 0

 0.00 0.00 0.00 0.00 0.00 0.00

 0.02 0.02 0.02 0.02 0.02 0.02

 0.00 0.00 0.00 0.00 0.00 0.00

 - - - - - -

 6,587 6,587 6,587 6,587 6,587 6,587

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 497,824.85 503,234.36 509,833.36 516,460.96 523,011.31 530,294.27

 636 636 636 636 636 636

 0.033188 0.033549 0.033989 0.034431 0.034867 0.035353

 21 21 22 22 22 22

 2.08 2.10 2.13 2.16 2.19 2.22

 13.15 13.30 13.47 13.65 13.82 14.01

 1.64 1.66 1.68 1.71 1.73 1.75

 2,298,014.47 2,322,985.36 2,353,447.05 2,384,040.80 2,414,277.94 2,447,896.86

 1,069 1,069 1,069 1,069 1,069 1,069

 0.076600 0.077433 0.078448 0.079468 0.080476 0.081597

 82 83 84 85 86 87

 8.08 8.16 8.27 8.38 8.48 8.60

 51.06 51.62 52.29 52.97 53.65 54.39

 6.38 6.45 6.54 6.62 6.71 6.80

 2,101,968.96 2,124,809.56 2,152,672.54 2,180,656.32 2,208,313.90 2,239,064.76

 1,449 1,449 1,449 1,449 1,449 1,449

 0.046710 0.046710 0.047218 0.047218 0.047837 0.047837 0.048459 0.048459 0.049074 0.049074 0.049757 0.049757

 68 68 69 70 71 72

 6.67 6.75 6.84 6.92 7.01 7.11

 42.20 42.66 43.22 43.78 44.34 44.96

 5.28 5.33 5.40 5.47 5.54 5.62

 8,677,275.74 8,771,565.53 8,886,588.52 9,002,110.18 9,116,285.27 9,243,229.92

 2,126 2,126 2,126 2,126 2,126 2,126

 0.115697 0.116954 0.118488 0.120028 0.121550 0.123243

 246 249 252 255 258 262

 24.25 24.51 24.83 25.16 25.48 25.83

 153.34 155.00 157.04 159.08 161.10 163.34

 19.17 19.38 19.63 19.88 20.14 20.42

 3,682,715.49 3,722,732.94 3,771,549.75 3,820,578.21 3,869,035.16 3,922,911.64

 2,881 2,881 2,881 2,881 2,881 2,881

 0.032735 0.033091 0.033525 0.033961 0.034391 0.034870

 94 95 97 98 99 100

 9.30 9.40 9.52 9.65 9.77 9.91

 58.80 59.44 60.22 61.01 61.78 62.64
 7.35 7.43 7.53 7.63 7.72 7.83

 3,510,397.95 3,548,542.95 3,595,075.58 3,641,809.95 3,687,999.56 3,739,355.11

 3,575 3,575 3,575 3,575 3,575 3,575

 0.023403 0.023657 0.023967 0.024279 0.024587 0.024929

 84 85 86 87 88 89

 8.25 8.34 8.45 8.56 8.67 8.79

 52.16 52.73 53.42 54.12 54.80 55.57

 6.52 6.59 6.68 6.76 6.85 6.95

 2,898,899.44 2,930,399.72 2,968,826.54 3,007,419.95 3,045,563.50 3,087,973.09

 4,400 4,400 4,400 4,400 4,400 4,400

 0.012884 0.013024 0.013195 0.013366 0.013536 0.013724

 57 57 58 59 60 60

 5.71 5.77 5.84 5.92 6.00 6.08

 35.24 35.62 36.09 36.56 37.02 37.53

 4.40 4.45 4.51 4.57 4.63 4.69

 2,220,303.83 2,244,430.29 2,273,861.88 2,303,421.06 2,332,635.69 2,365,117.74

 5,459 5,459 5,459 5,459 5,459 5,459

 0.007401 0.007481 0.007580 0.007678 0.007775 0.007884

 40 41 41 42 42 43

 4.07 4.11 4.17 4.22 4.27 4.33

 25.12 25.39 25.72 26.06 26.39 26.75

 3.14 3.17 3.22 3.26 3.30 3.34

 1,484,269.04 1,500,397.54 1,520,072.50 1,539,832.76 1,559,362.69 1,581,076.88

 8,008 8,008 8,008 8,008 8,008 8,008

 0.002969 0.003001 0.003040 0.003080 0.003119 0.003162

 24 24 24 25 25 25

 2.39 2.42 2.45 2.48 2.51 2.55

 14.78 14.94 15.13 15.33 15.52 15.74

 1.85 1.87 1.89 1.92 1.94 1.97

 426,981.51 431,621.21 437,281.13 442,965.59 448,583.79 454,830.33

 10,854 10,854 10,854 10,854 10,854 10,854

 0.000569 0.000575 0.000583 0.000591 0.000598 0.000606

 6 6 6 6 6 7
 0.62 0.63 0.64 0.65 0.65 0.66

 3.84 3.88 3.93 3.98 4.04 4.09

 0.48 0.49 0.49 0.50 0.50 0.51

 6,777.48 6,851.13 6,940.97 7,031.20 7,120.38 7,219.53

 13,467 13,467 13,467 13,467 13,467 13,467

 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

 0.06 0.06 0.06 0.06 0.06 0.06

 0.01 0.01 0.01 0.01 0.01 0.01

29,137,116.30 29,453,728.64 29,839,960.26 30,227,866.35 30,611,250.81 31,037,513.75

 0.03 0.03 0.03 0.03 0.03 0.03

 0.35 0.36 0.36 0.37 0.37 0.38

 43 44 44 45 46 46

 722 730 739 749 758 769

 6 6 6 6 6 6

 71 72 73 74 75 76

 25 26 26 26 27 27

 450 455 461 467 473 479

 3 3 3 3 3 3

 56 57 58 58 59 60

 0 0 0 0 0 0

 765 773 784 794 804 815

2017 2018 2019 2020 2021 2022

 78 78 79 80 81 83

 475 480 487 493 499 506

 59 60 61 62 62 63

$ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994

$ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26
 29,137.12 29,453.73 29,839.96 30,227.87 30,611.25 31,037.51

 1,331,687.54 1,346,158.04 1,363,810.44 1,381,539.36 1,399,061.63 1,418,543.62

27,805,428.76 28,107,570.60 28,476,149.82 28,846,326.99 29,212,189.18 29,618,970.13

17.5% 17.5% 17.5% 17.5% 17.5% 17.5%

73.3% 73.3% 73.3% 73.3% 73.3% 73.3%

9.2% 9.2% 9.2% 9.2% 9.2% 9.2%

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%









2023 2024 2025 2026 2027 2028

 56,041.78 56,818.34 57,658.18 58,407.99 59,167.55 59,936.98

 644 644 644 644 644 644

 0.003736 0.003788 0.003844 0.003894 0.003945 0.003996

 2 2 2 3 3 3

 0.34 0.34 0.35 0.35 0.36 0.36

 1.41 1.43 1.45 1.47 1.49 1.51

 0.18 0.18 0.18 0.18 0.19 0.19

 167,240.33 169,557.73 172,063.98 174,301.57 176,568.25 178,864.41

 945 945 945 945 945 945

 0.006690 0.006782 0.006883 0.006972 0.007063 0.007155

 6 6 7 7 7 7

 0.89 0.90 0.91 0.92 0.94 0.95

 3.71 3.76 3.81 3.86 3.91 3.96

 0.46 0.47 0.48 0.48 0.49 0.50

 241,150.83 244,492.39 248,106.25 251,332.72 254,601.15 257,912.08

 1,281 1,281 1,281 1,281 1,281 1,281

 0.006431 0.006520 0.006616 0.006702 0.006789 0.006878

 8 8 8 9 9 9

 1.15 1.17 1.19 1.20 1.22 1.23

 4.83 4.90 4.97 5.03 5.10 5.17

 0.60 0.61 0.62 0.63 0.64 0.65

 713,797.68 723,688.56 734,385.46 743,935.71 753,610.13 763,410.36

 1,589 1,589 1,589 1,589 1,589 1,589

 0.014276 0.014474 0.014688 0.014879 0.015072 0.015268

 23 23 23 24 24 24

 3.18 3.22 3.27 3.31 3.36 3.40

 13.30 13.49 13.69 13.87 14.05 14.23

 1.66 1.69 1.71 1.73 1.76 1.78

 121,562.84 123,247.30 125,069.03 126,695.48 128,343.07 130,012.09

 2,154 2,154 2,154 2,154 2,154 2,154

 0.001621 0.001643 0.001668 0.001689 0.001711 0.001733
 3 4 4 4 4 4

 0.49 0.50 0.50 0.51 0.52 0.52

 2.05 2.08 2.11 2.13 2.16 2.19

 0.26 0.26 0.26 0.27 0.27 0.27

 135,898.77 137,781.88 139,818.44 141,636.70 143,478.60 145,344.45

 2,672 2,672 2,672 2,672 2,672 2,672

 0.001359 0.001378 0.001398 0.001416 0.001435 0.001453

 4 4 4 4 4 4

 0.51 0.52 0.52 0.53 0.54 0.54

 2.13 2.16 2.19 2.22 2.25 2.28

 0.27 0.27 0.27 0.28 0.28 0.28

 - - - - - -

 3,926 3,926 3,926 3,926 3,926 3,926

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,462.85 1,483.12 1,505.04 1,524.61 1,544.44 1,564.53

 5,313 5,313 5,313 5,313 5,313 5,313

 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 0.00

 0.02 0.02 0.02 0.02 0.02 0.02

 0.00 0.00 0.00 0.00 0.00 0.00

 - - - - - -

 6,587 6,587 6,587 6,587 6,587 6,587

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 537,251.79 544,696.33 552,747.53 559,935.68 567,217.30 574,593.61

 636 636 636 636 636 636

 0.035817 0.036313 0.036850 0.037329 0.037814 0.038306

 23 23 23 24 24 24

 2.25 2.28 2.31 2.34 2.37 2.40

 14.20 14.39 14.61 14.80 14.99 15.18

 1.77 1.80 1.83 1.85 1.87 1.90

 2,480,013.55 2,514,378.39 2,551,543.60 2,584,724.91 2,618,337.68 2,652,387.50

 1,069 1,069 1,069 1,069 1,069 1,069

 0.082667 0.083813 0.085051 0.086157 0.087278 0.088413

 88 90 91 92 93 95

 8.71 8.84 8.97 9.08 9.20 9.32

 55.11 55.87 56.70 57.43 58.18 58.94

 6.89 6.98 7.09 7.18 7.27 7.37

 2,268,441.55 2,299,874.69 2,333,869.31 2,364,219.90 2,394,965.13 2,426,110.14

 1,449 1,449 1,449 1,449 1,449 1,449

 0.050410 0.050410 0.051108 0.051108 0.051864 0.051864 0.052538 0.052538 0.053221 0.053221 0.053914 0.053914

 73 74 75 76 77 78

 7.20 7.30 7.41 7.51 7.60 7.70

 45.55 46.18 46.86 47.47 48.09 48.71

 5.69 5.77 5.86 5.93 6.01 6.09

 9,364,502.17 9,494,263.38 9,634,598.79 9,759,891.04 9,886,812.44 10,015,384.18

 2,126 2,126 2,126 2,126 2,126 2,126

 0.124860 0.126590 0.128461 0.130132 0.131824 0.133538

 265 269 273 277 280 284

 26.17 26.53 26.92 27.27 27.63 27.99

 165.48 167.78 170.26 172.47 174.71 176.98

 20.69 20.97 21.28 21.56 21.84 22.12

 3,974,380.70 4,029,452.54 4,089,012.18 4,142,187.36 4,196,053.97 4,250,621.00

 2,881 2,881 2,881 2,881 2,881 2,881

 0.035328 0.035817 0.036347 0.036819 0.037298 0.037783

 102 103 105 106 107 109

 10.04 10.18 10.33 10.46 10.60 10.73

 63.46 64.34 65.29 66.14 67.00 67.87
 7.93 8.04 8.16 8.27 8.38 8.48

 3,788,415.89 3,840,910.87 3,897,683.66 3,948,370.73 3,999,716.87 4,051,730.65

 3,575 3,575 3,575 3,575 3,575 3,575

 0.025256 0.025606 0.025985 0.026322 0.026665 0.027012

 90 92 93 94 95 97

 8.90 9.03 9.16 9.28 9.40 9.52

 56.29 57.07 57.92 58.67 59.43 60.21

 7.04 7.13 7.24 7.33 7.43 7.53

 3,128,487.66 3,171,838.21 3,218,721.39 3,260,578.95 3,302,980.78 3,345,933.96

 4,400 4,400 4,400 4,400 4,400 4,400

 0.013904 0.014097 0.014305 0.014491 0.014680 0.014871

 61 62 63 64 65 65

 6.16 6.24 6.34 6.42 6.50 6.59

 38.03 38.55 39.12 39.63 40.15 40.67

 4.75 4.82 4.89 4.95 5.02 5.08

 2,396,148.36 2,429,351.10 2,465,259.52 2,497,318.76 2,529,794.86 2,562,693.24

 5,459 5,459 5,459 5,459 5,459 5,459

 0.007987 0.008098 0.008218 0.008324 0.008433 0.008542

 44 44 45 45 46 47

 4.39 4.45 4.52 4.58 4.63 4.70

 27.10 27.48 27.89 28.25 28.62 28.99

 3.39 3.43 3.49 3.53 3.58 3.62

 1,601,820.79 1,624,016.76 1,648,021.47 1,669,453.01 1,691,163.23 1,713,155.74

 8,008 8,008 8,008 8,008 8,008 8,008

 0.003204 0.003248 0.003296 0.003339 0.003382 0.003426

 26 26 26 27 27 27

 2.58 2.62 2.66 2.69 2.73 2.76

 15.95 16.17 16.41 16.62 16.84 17.06

 1.99 2.02 2.05 2.08 2.10 2.13

 460,797.76 467,182.90 474,088.37 480,253.61 486,499.01 492,825.62

 10,854 10,854 10,854 10,854 10,854 10,854

 0.000614 0.000623 0.000632 0.000640 0.000649 0.000657

 7 7 7 7 7 7
 0.67 0.68 0.69 0.70 0.71 0.72

 4.15 4.20 4.26 4.32 4.38 4.43

 0.52 0.53 0.53 0.54 0.55 0.55

 7,314.25 7,415.60 7,525.21 7,623.07 7,722.21 7,822.63

 13,467 13,467 13,467 13,467 13,467 13,467

 0.000007 0.000007 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

 0.06 0.06 0.06 0.06 0.06 0.07

 0.01 0.01 0.01 0.01 0.01 0.01

31,444,729.56 31,880,450.12 32,351,677.41 32,772,391.79 33,198,576.66 33,630,303.15

 0.03 0.03 0.04 0.04 0.04 0.04

 0.38 0.39 0.39 0.40 0.40 0.41

 47 47 48 49 49 50

 779 790 801 812 822 833

 7 7 7 7 7 7

 77 78 79 80 81 82

 27 28 28 29 29 29

 485 492 499 506 512 519

 3 3 4 4 4 4

 61 62 62 63 64 65

 0 0 0 0 0 0

 826 837 850 861 872 883

2023 2024 2025 2026 2027 2028

 84 85 86 87 88 89

 513 520 528 534 541 548

 64 65 66 67 68 69

$ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994

$ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26
 31,444.73 31,880.45 32,351.68 32,772.39 33,198.58 33,630.30

 1,437,155.08 1,457,069.32 1,478,606.37 1,497,834.77 1,517,313.19 1,537,044.89

30,007,574.48 30,423,380.80 30,873,071.04 31,274,557.02 31,681,263.47 32,093,258.26

17.5% 17.5% 17.5% 17.5% 17.5% 17.5%

73.3% 73.3% 73.3% 73.3% 73.3% 73.3%

9.2% 9.2% 9.2% 9.2% 9.2% 9.2%

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%









2029 2030 2031 2032 2033 2034

 60,716.42 61,506.00 62,305.84 63,116.09 63,936.87 64,768.32

 644 644 644 644 644 644

 0.004048 0.004100 0.004154 0.004208 0.004262 0.004318

 3 3 3 3 3 3

 0.37 0.37 0.38 0.38 0.38 0.39

 1.53 1.55 1.57 1.59 1.61 1.63

 0.19 0.19 0.20 0.20 0.20 0.20

 181,190.43 183,546.69 185,933.58 188,351.52 190,800.89 193,282.11

 945 945 945 945 945 945

 0.007248 0.007342 0.007437 0.007534 0.007632 0.007731

 7 7 7 7 7 7

 0.96 0.97 0.99 1.00 1.01 1.02

 4.02 4.07 4.12 4.17 4.23 4.28

 0.50 0.51 0.52 0.52 0.53 0.54

 261,266.05 264,663.64 268,105.41 271,591.93 275,123.79 278,701.56

 1,281 1,281 1,281 1,281 1,281 1,281

 0.006967 0.007058 0.007149 0.007242 0.007337 0.007432

 9 9 9 9 9 10

 1.25 1.27 1.28 1.30 1.32 1.33

 5.23 5.30 5.37 5.44 5.51 5.58

 0.65 0.66 0.67 0.68 0.69 0.70

 773,338.01 783,394.75 793,582.26 803,902.23 814,356.39 824,946.48

 1,589 1,589 1,589 1,589 1,589 1,589

 0.015467 0.015668 0.015872 0.016078 0.016287 0.016499

 25 25 25 26 26 26

 3.45 3.49 3.54 3.58 3.63 3.68

 14.41 14.60 14.79 14.98 15.18 15.37

 1.80 1.83 1.85 1.87 1.90 1.92

 131,702.82 133,415.52 135,150.50 136,908.03 138,688.42 140,491.96

 2,154 2,154 2,154 2,154 2,154 2,154

 0.001756 0.001779 0.001802 0.001825 0.001849 0.001873
 4 4 4 4 4 4

 0.53 0.54 0.54 0.55 0.56 0.57

 2.22 2.25 2.28 2.31 2.34 2.37

 0.28 0.28 0.28 0.29 0.29 0.30

 147,234.56 149,149.24 151,088.82 153,053.63 155,043.98 157,060.21

 2,672 2,672 2,672 2,672 2,672 2,672

 0.001472 0.001491 0.001511 0.001531 0.001550 0.001571

 4 4 4 4 4 4

 0.55 0.56 0.57 0.57 0.58 0.59

 2.31 2.34 2.37 2.40 2.43 2.46

 0.29 0.29 0.30 0.30 0.30 0.31

 - - - - - -

 3,926 3,926 3,926 3,926 3,926 3,926

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,584.87 1,605.48 1,626.36 1,647.51 1,668.93 1,690.64

 5,313 5,313 5,313 5,313 5,313 5,313

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0 0 0 0 0 0

 0.00 0.00 0.00 0.00 0.00 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

 - - - - - -

 6,587 6,587 6,587 6,587 6,587 6,587

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 582,065.82 589,635.20 597,302.99 605,070.49 612,938.99 620,909.80

 636 636 636 636 636 636

 0.038804 0.039309 0.039820 0.040338 0.040863 0.041394

 25 25 25 26 26 26

 2.43 2.46 2.50 2.53 2.56 2.59

 15.38 15.58 15.78 15.99 16.20 16.41

 1.92 1.95 1.97 2.00 2.02 2.05

 2,686,880.07 2,721,821.14 2,757,216.54 2,793,072.18 2,829,394.03 2,866,188.18

 1,069 1,069 1,069 1,069 1,069 1,069

 0.089563 0.090727 0.091907 0.093102 0.094313 0.095540

 96 97 98 100 101 102

 9.44 9.56 9.69 9.81 9.94 10.07

 59.70 60.48 61.27 62.06 62.87 63.69

 7.46 7.56 7.66 7.76 7.86 7.96

 2,457,660.12 2,489,620.33 2,521,996.12 2,554,792.89 2,588,016.10 2,621,671.30

 1,449 1,449 1,449 1,449 1,449 1,449

 0.054615 0.054615 0.055325 0.055325 0.056044 0.056044 0.056773 0.056773 0.057511 0.057511 0.058259 0.058259

 79 80 81 82 83 84

 7.80 7.91 8.01 8.11 8.22 8.32

 49.35 49.99 50.64 51.30 51.96 52.64

 6.17 6.25 6.33 6.41 6.50 6.58

10,145,627.72 10,277,564.78 10,411,217.40 10,546,607.86 10,683,758.78 10,822,693.03

 2,126 2,126 2,126 2,126 2,126 2,126

 0.135275 0.137034 0.138816 0.140621 0.142450 0.144303

 288 291 295 299 303 307

 28.35 28.72 29.09 29.47 29.86 30.24

 179.29 181.62 183.98 186.37 188.80 191.25

 22.41 22.70 23.00 23.30 23.60 23.91

 4,305,897.55 4,361,892.85 4,418,616.25 4,476,077.20 4,534,285.31 4,593,250.28

 2,881 2,881 2,881 2,881 2,881 2,881

 0.038275 0.038772 0.039277 0.039787 0.040305 0.040829

 110 112 113 115 116 118

 10.87 11.01 11.16 11.30 11.45 11.60

 68.76 69.65 70.56 71.47 72.40 73.34
 8.59 8.71 8.82 8.93 9.05 9.17

 4,104,420.77 4,157,796.00 4,211,865.26 4,266,637.57 4,322,122.06 4,378,328.01

 3,575 3,575 3,575 3,575 3,575 3,575

 0.027363 0.027719 0.028079 0.028444 0.028814 0.029189

 98 99 100 102 103 104

 9.65 9.77 9.90 10.03 10.16 10.29

 60.99 61.78 62.59 63.40 64.23 65.06

 7.62 7.72 7.82 7.93 8.03 8.13

 3,389,445.65 3,433,523.11 3,478,173.70 3,523,404.87 3,569,224.17 3,615,639.25

 4,400 4,400 4,400 4,400 4,400 4,400

 0.015064 0.015260 0.015459 0.015660 0.015863 0.016070

 66 67 68 69 70 71

 6.67 6.76 6.85 6.94 7.03 7.12

 41.20 41.73 42.28 42.83 43.38 43.95

 5.15 5.22 5.28 5.35 5.42 5.49

 2,596,019.39 2,629,778.88 2,663,977.33 2,698,620.46 2,733,714.04 2,769,263.94

 5,459 5,459 5,459 5,459 5,459 5,459

 0.008653 0.008766 0.008880 0.008995 0.009112 0.009231

 47 48 48 49 50 50

 4.76 4.82 4.88 4.94 5.01 5.07

 29.37 29.75 30.13 30.53 30.92 31.32

 3.67 3.72 3.77 3.82 3.87 3.92

 1,735,434.21 1,758,002.36 1,780,863.97 1,804,022.83 1,827,482.83 1,851,247.87

 8,008 8,008 8,008 8,008 8,008 8,008

 0.003471 0.003516 0.003562 0.003608 0.003655 0.003702

 28 28 29 29 29 30

 2.80 2.83 2.87 2.91 2.95 2.99

 17.28 17.50 17.73 17.96 18.19 18.43

 2.16 2.19 2.22 2.24 2.27 2.30

 499,234.50 505,726.71 512,303.33 518,965.47 525,714.24 532,550.76

 10,854 10,854 10,854 10,854 10,854 10,854

 0.000666 0.000674 0.000683 0.000692 0.000701 0.000710

 7 7 7 8 8 8
 0.73 0.74 0.75 0.76 0.77 0.78

 4.49 4.55 4.61 4.67 4.73 4.79

 0.56 0.57 0.58 0.58 0.59 0.60

 7,924.36 8,027.41 8,131.80 8,237.55 8,344.67 8,453.19

 13,467 13,467 13,467 13,467 13,467 13,467

 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

 0.07 0.07 0.07 0.07 0.07 0.07

 0.01 0.01 0.01 0.01 0.01 0.01

34,067,643.30 34,510,670.09 34,959,457.46 35,414,080.31 35,874,614.50 36,341,136.88

 0.04 0.04 0.04 0.04 0.04 0.04

 0.41 0.42 0.42 0.43 0.43 0.44

 51 51 52 53 53 54

 844 855 866 877 889 900

 7 7 7 7 7 8

 84 85 86 87 88 89

 30 30 31 31 31 32

 526 533 540 547 554 561

 4 4 4 4 4 4

 66 67 67 68 69 70

 0 0 0 0 0 0

 895 906 918 930 942 954

2029 2030 2031 2032 2033 2034

 91 92 93 94 95 97

 556 563 570 578 585 593

 69 70 71 72 73 74

$ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994 $ 1,994

$ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26 $ 26.26
 34,067.64 34,510.67 34,959.46 35,414.08 35,874.61 36,341.14

 1,557,033.16 1,577,281.33 1,597,792.78 1,618,570.93 1,639,619.26 1,660,941.28

32,510,610.14 32,933,388.76 33,361,664.69 33,795,509.38 34,234,995.23 34,680,195.60

17.5% 17.5% 17.5% 17.5% 17.5% 17.5%

73.3% 73.3% 73.3% 73.3% 73.3% 73.3%

9.2% 9.2% 9.2% 9.2% 9.2% 9.2%

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

2035 2036 2037 2038 analysis end analysis end

 65,610.58 66,463.79 67,328.10 68,203.65 - -

 644 644 644 644 - -

 0.004374 0.004431 0.004489 0.004547 - -

 3 3 3 3 - -

 0.39 0.40 0.41 0.41 - -

 1.65 1.67 1.70 1.72 - -

 0.21 0.21 0.21 0.21 - -

 195,795.60 198,341.76 200,921.04 203,533.85 - -

 945 945 945 945 - -

 0.007832 0.007934 0.008037 0.008141 - -

 7 7 8 8 - -

 1.04 1.05 1.06 1.08 - -

 4.34 4.40 4.45 4.51 - -

 0.54 0.55 0.56 0.56 - -

 282,325.86 285,997.29 289,716.45 293,483.97 - -

 1,281 1,281 1,281 1,281 - -

 0.007529 0.007627 0.007726 0.007826 - -

 10 10 10 10 - -

 1.35 1.37 1.39 1.40 - -

 5.65 5.73 5.80 5.88 - -

 0.71 0.72 0.73 0.73 - -

 835,674.27 846,541.56 857,550.14 868,701.87 - -

 1,589 1,589 1,589 1,589 - -

 0.016713 0.016931 0.017151 0.017374 - -

 27 27 27 28 - -

 3.72 3.77 3.82 3.87 - -

 15.57 15.78 15.98 16.19 - -

 1.95 1.97 2.00 2.02 - -

 142,318.95 144,169.70 146,044.51 147,943.69 - -

 2,154 2,154 2,154 2,154 - -

 0.001898 0.001922 0.001947 0.001973 - -
 4 4 4 4 - -

 0.57 0.58 0.59 0.60 - -

 2.40 2.43 2.46 2.49 - -

 0.30 0.30 0.31 0.31 - -

 159,102.65 161,171.66 163,267.56 165,390.72 - -

 2,672 2,672 2,672 2,672 - -

 0.001591 0.001612 0.001633 0.001654 - -

 4 4 4 4 - -

 0.60 0.60 0.61 0.62 - -

 2.49 2.53 2.56 2.59 - -

 0.31 0.32 0.32 0.32 - -

 - - - - - -

 3,926 3,926 3,926 3,926 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,712.62 1,734.89 1,757.45 1,780.31 - -

 5,313 5,313 5,313 5,313 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0 0 0 0 - -

 0.01 0.01 0.01 0.01 - -

 0.02 0.02 0.02 0.02 - -

 0.00 0.00 0.00 0.00 - -

 - - - - - -

 6,587 6,587 6,587 6,587 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 628,984.26 637,163.70 645,449.50 653,843.03 - -

 636 636 636 636 - -

 0.041932 0.042478 0.043030 0.043590 - -

 27 27 27 28 - -

 2.63 2.66 2.70 2.73 - -

 16.62 16.84 17.06 17.28 - -

 2.08 2.10 2.13 2.16 - -

 2,903,460.74 2,941,217.95 2,979,466.10 3,018,211.58 - -

 1,069 1,069 1,069 1,069 - -

 0.096782 0.098041 0.099316 0.100607 - -

 103 105 106 108 - -

 10.20 10.34 10.47 10.61 - -

 64.52 65.36 66.20 67.07 - -

 8.06 8.17 8.28 8.38 - -

 2,655,764.11 2,690,300.22 2,725,285.39 2,760,725.46 - -

 1,449 1,449 1,449 1,449 - -

 0.059017 0.059017 0.059784 0.059784 0.060562 0.060562 0.061349 0.061349 - -

 86 87 88 89 - -

 8.43 8.54 8.65 8.77 - -

 53.32 54.02 54.72 55.43 - -

 6.67 6.75 6.84 6.93 - -

10,963,433.80 11,106,004.57 11,250,429.15 11,396,731.62 - -

 2,126 2,126 2,126 2,126 - -

 0.146179 0.148080 0.150006 0.151956 - -

 311 315 319 323 - -

 30.64 31.04 31.44 31.85 - -

 193.74 196.26 198.81 201.39 - -

 24.22 24.53 24.85 25.17 - -

 4,652,981.96 4,713,490.30 4,774,785.42 4,836,877.53 - -

 2,881 2,881 2,881 2,881 - -

 0.041360 0.041898 0.042443 0.042994 - -

 119 121 122 124 - -

 11.75 11.90 12.06 12.21 - -

 74.30 75.26 76.24 77.23 - -
 9.29 9.41 9.53 9.65 - -

 4,435,264.79 4,492,941.90 4,551,368.96 4,610,555.73 - -

 3,575 3,575 3,575 3,575 - -

 0.029568 0.029953 0.030342 0.030737 - -

 106 107 108 110 - -

 10.42 10.56 10.70 10.83 - -

 65.91 66.76 67.63 68.51 - -

 8.24 8.35 8.45 8.56 - -

 3,662,657.85 3,710,287.81 3,758,537.09 3,807,413.74 - -

 4,400 4,400 4,400 4,400 - -

 0.016278 0.016490 0.016705 0.016922 - -

 72 73 73 74 - -

 7.21 7.30 7.40 7.50 - -

 44.52 45.10 45.69 46.28 - -

 5.57 5.64 5.71 5.78 - -

 2,805,276.08 2,841,756.47 2,878,711.21 2,916,146.45 - -

 5,459 5,459 5,459 5,459 - -

 0.009351 0.009473 0.009596 0.009720 - -

 51 52 52 53 - -

 5.14 5.21 5.27 5.34 - -

 31.73 32.14 32.56 32.99 - -

 3.97 4.02 4.07 4.12 - -

 1,875,321.92 1,899,709.00 1,924,413.17 1,949,438.56 - -

 8,008 8,008 8,008 8,008 - -

 0.003751 0.003799 0.003849 0.003899 - -

 30 30 31 31 - -

 3.02 3.06 3.10 3.14 - -

 18.67 18.91 19.16 19.41 - -

 2.33 2.36 2.39 2.43 - -

 539,476.17 546,491.63 553,598.31 560,797.40 - -

 10,854 10,854 10,854 10,854 - -

 0.000719 0.000729 0.000738 0.000748 - -

 8 8 8 8 - -
 0.79 0.80 0.81 0.82 - -

 4.85 4.92 4.98 5.04 - -

 0.61 0.61 0.62 0.63 - -

 8,563.11 8,674.47 8,787.27 8,901.55 - -

 13,467 13,467 13,467 13,467 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0 0 0 0 - -

 0.01 0.01 0.01 0.01 - -

 0.07 0.07 0.07 0.07 - -

 0.01 0.01 0.01 0.01 - -

36,813,725.32 37,292,458.67 37,777,416.83 38,268,680.72 - -

 0.04 0.04 0.04 0.04 - -

 0.44 0.45 0.46 0.46 - -

 55 55 56 57 - -

 912 924 936 948 - -

 8 8 8 8 - -

 90 91 93 94 - -

 32 33 33 33 - -

 568 576 583 591 - -

 4 4 4 4 - -

 71 72 73 74 - -

 0 0 0 1 - -

 967 979 992 1,005 - -

2035 2036 2037 2038 analysis end analysis end

 98 99 100 102 - -

 600 608 616 624 - -

 75 76 77 78 - -

$ 1,994 $ 1,994 $ 1,994 $ 1,994 #DIV/0! #DIV/0!

$ 26.26 $ 26.26 $ 26.26 $ 26.26 #DIV/0! #DIV/0!
 36,813.73 37,292.46 37,777.42 38,268.68 - -

 1,682,540.54 1,704,420.65 1,726,585.25 1,749,038.06 - -

35,131,184.78 35,588,038.02 36,050,831.57 36,519,642.66 - -

17.5% 17.5% 17.5% 17.5% #DIV/0! #DIV/0!

73.3% 73.3% 73.3% 73.3% #DIV/0! #DIV/0!

9.2% 9.2% 9.2% 9.2% #DIV/0! #DIV/0!

12.4% 12.4% 12.4% 12.4% #DIV/0! #DIV/0!

77.9% 77.9% 77.9% 77.9% #DIV/0! #DIV/0!

9.7% 9.7% 9.7% 9.7% #DIV/0! #DIV/0!









analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!
 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
Std Base Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Type Dry

Announcement 

Year Standard Year

2007 2008 2009 2010

PC5

kVA 15 53.24 54.32 55.06 55.88

Unit Price 471 471 471 471

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.0017 0.002 0.002 0.002

Cost of Goods Sold

Labor (mln) 0.0003 0.0003 0.0004 0.0004

Material (mln) 0.0009 0.0009 0.0009 0.0009

Overhead (mln) 0.0001 0.0001 0.0001 0.0001

PC5

kVA 25 207.06 211.25 214.11 217.31

Unit Price 690 690 690 690

Unit Sales (mln) 0.000008 0.000008 0.000009 0.000009

Unit Revenue (mln) 0.006 0.006 0.006 0.006

Cost of Goods Sold

Labor 0.0012 0.0012 0.0012 0.0012

Material 0.0030 0.0031 0.0031 0.0032

Overhead Overhead 0.0004 0.0004 0.0004 0.0004

PC5

kVA 37.5 443.69 452.68 458.81 465.67

Unit Price 936 936 936 936

Unit Sales (mln) 0.000012 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.011 0.011 0.011 0.012

Cost of Goods Sold

Labor 0.0023 0.0023 0.0023 0.0024

Material 0.0059 0.0060 0.0061 0.0062

Overhead 0.0007 0.0007 0.0008 0.0008

PC5

kVA 50 1,005.71 1,026.08 1,039.98 1,055.53

Unit Price 1,161 1,161 1,161 1,161

Unit Sales (mln) 0.000020 0.000021 0.000021 0.000021

Unit Revenue (mln) 0.023 0.024 0.024 0.025

Cost of Goods Sold

Labor 0.0047 0.0048 0.0049 0.0050

Material 0.0124 0.0126 0.0128 0.0130

Overhead 0.0015 0.0016 0.0016 0.0016

PC5

kVA 75 1,774.77 1,810.73 1,835.25 1,862.70

Unit Price 1,574 1,574 1,574 1,574

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025
Unit Revenue (mln) 0.037 0.038 0.039 0.039

Cost of Goods Sold

Labor 0.0076 0.0077 0.0078 0.0079

Material 0.0198 0.0202 0.0204 0.0207

Overhead 0.0025 0.0025 0.0026 0.0026

PC5

kVA 100 2,366.37 2,414.30 2,447.00 2,483.60

Unit Price 1,953 1,953 1,953 1,953

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.046 0.047 0.048 0.048

Cost of Goods Sold

Labor 0.0094 0.0096 0.0097 0.0099

Material 0.0245 0.0250 0.0253 0.0257

Overhead 0.0031 0.0031 0.0032 0.0032

PC5

kVA 167 - - - -

Unit Price 2,869 2,869 2,869 2,869

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5

kVA 250 1,774.77 1,810.73 1,835.25 1,862.70

Unit Price 4,362 4,362 4,362 4,362

Unit Sales (mln) 0.000007 0.000007 0.000007 0.000007

Unit Revenue (mln) 0.031 0.032 0.032 0.033

Cost of Goods Sold

Labor 0.0033 0.0033 0.0034 0.0034

Material 0.0191 0.0195 0.0198 0.0201

Overhead 0.0024 0.0024 0.0025 0.0025

PC5

kVA 333 - - - -

Unit Price 5,409 5,409 5,409 5,409

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5
kVA 500 7,099.10 7,242.91 7,341.01 7,450.79

Unit Price 7,336 7,336 7,336 7,336

Unit Sales (mln) 0.000014 0.000014 0.000015 0.000015

Unit Revenue (mln) 0.104 0.106 0.108 0.109

Cost of Goods Sold

Labor 0.0110 0.0112 0.0114 0.0116

Material 0.0643 0.0656 0.0665 0.0675

Overhead 0.0080 0.0082 0.0083 0.0084

PC5

kVA 667 - - - -

Unit Price 9,106 9,106 9,106 9,106

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5

kVA 833 - - - -

Unit Price 10,758 10,758 10,758 10,758

Unit Sales (mln) Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC6

kVA 15 35.50 36.21 36.71 37.25

Unit Price 619 619 619 619

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.002 0.002

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0008 0.0008 0.0008 0.0008

Overhead 0.0001 0.0001 0.0001 0.0001

DL PC6

kVA 30 141.98 144.86 146.82 149.02

Unit Price 1,042 1,042 1,042 1,042

Unit Sales (mln) 0.000005 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0011

Material 0.0026 0.0027 0.0027 0.0027
Overhead 0.0003 0.0003 0.0003 0.0003

DL PC6

kVA 45 212.97 217.29 220.23 223.52

Unit Price 1,412 1,412 1,412 1,412

Unit Sales (mln) 0.000005 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.007 0.007 0.007 0.007

Cost of Goods Sold

Labor 0.0014 0.0014 0.0014 0.0014

Material 0.0035 0.0036 0.0037 0.0037

Overhead 0.0004 0.0005 0.0005 0.0005

DL PC6

kVA 75 621.17 633.75 642.34 651.94

Unit Price 2,071 2,071 2,071 2,071

Unit Sales (mln) 0.000008 0.000008 0.000009 0.000009

Unit Revenue (mln) 0.017 0.018 0.018 0.018

Cost of Goods Sold

Labor 0.0035 0.0036 0.0036 0.0037

Material 0.0091 0.0093 0.0094 0.0095

Overhead 0.0011 0.0012 0.0012 0.0012

DL PC6

kVA 112.5 2,662.16 2,716.09 2,752.88 2,794.05

Unit Price 2,807 2,807 2,807 2,807

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.066 0.068 0.069 0.070

Cost of Goods Sold

Labor 0.0135 0.0138 0.0140 0.0142

Material 0.0352 0.0359 0.0364 0.0370

Overhead 0.0044 0.0045 0.0046 0.0046

DL PC6

kVA 150 3,194.59 3,259.31 3,303.46 3,352.85

Unit Price 3,483 3,483 3,483 3,483

Unit Sales (mln) 0.000021 0.000022 0.000022 0.000022

Unit Revenue (mln) 0.074 0.076 0.077 0.078

Cost of Goods Sold

Labor 0.0151 0.0154 0.0156 0.0158

Material 0.0393 0.0401 0.0407 0.0413

Overhead 0.0049 0.0050 0.0051 0.0052

DL PC6

kVA 225 5,324.32 5,432.18 5,505.76 5,588.09

Unit Price 4,721 4,721 4,721 4,721

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.112 0.114 0.116 0.117
Cost of Goods Sold

Labor 0.0227 0.0232 0.0235 0.0238

Material 0.0593 0.0605 0.0613 0.0622

Overhead 0.0074 0.0076 0.0077 0.0078

DL PC6

kVA 300 20,942.34 21,366.59 21,655.98 21,979.83

Unit Price 5,858 5,858 5,858 5,858

Unit Sales (mln) 0.000070 0.000071 0.000072 0.000073

Unit Revenue (mln) 0.409 0.417 0.423 0.429

Cost of Goods Sold

Labor 0.0831 0.0848 0.0860 0.0872

Material 0.2169 0.2213 0.2243 0.2277

Overhead 0.0271 0.0277 0.0280 0.0285

PC6

kVA 500 44,960.97 45,871.77 46,493.07 47,188.33

Unit Price 8,593 8,593 8,593 8,593

Unit Sales (mln) 0.000090 0.000092 0.000093 0.000094

Unit Revenue (mln) 0.773 0.788 0.799 0.811

Cost of Goods Sold

Labor 0.1571 0.1603 0.1624 0.1649

Material Material 0.4098 0.4181 0.4238 0.4301

Overhead 0.0512 0.0523 0.0530 0.0538

PC6

kVA 750 70,991.00 72,429.12 73,410.11 74,507.89

Unit Price 13,087 13,087 13,087 13,087

Unit Sales (mln) 0.000095 0.000097 0.000098 0.000099

Unit Revenue (mln) 1.239 1.264 1.281 1.300

Cost of Goods Sold

Labor 0.1310 0.1336 0.1354 0.1375

Material 0.7644 0.7799 0.7905 0.8023

Overhead 0.0956 0.0975 0.0988 0.1003

PC6

kVA 1000 94,654.66 96,572.16 97,880.15 99,343.85

Unit Price 16,238 16,238 16,238 16,238

Unit Sales (mln) 0.000095 0.000097 0.000098 0.000099

Unit Revenue (mln) 1.537 1.568 1.589 1.613

Cost of Goods Sold

Labor 0.1625 0.1658 0.1681 0.1706

Material 0.9485 0.9677 0.9808 0.9955

Overhead 0.1186 0.1210 0.1226 0.1244

PC6

kVA 1500 141,982.00 144,858.24 146,820.23 149,015.77

Unit Price 22,009 22,009 22,009 22,009
Unit Sales (mln) 0.000095 0.000097 0.000098 0.000099

Unit Revenue (mln) 2.083 2.125 2.154 2.186

Cost of Goods Sold

Labor 0.2203 0.2247 0.2278 0.2312

Material 1.2856 1.3117 1.3294 1.3493

Overhead 0.1607 0.1640 0.1662 0.1687

PC6

kVA 2000 236,636.66 241,430.39 244,700.38 248,359.62

Unit Price 27,309 27,309 27,309 27,309

Unit Sales (mln) 0.000118 0.000121 0.000122 0.000124

Unit Revenue (mln) 3.231 3.297 3.341 3.391

Cost of Goods Sold

Labor 0.3417 0.3486 0.3533 0.3586

Material 1.9940 2.0344 2.0620 2.0928

Overhead 0.2493 0.2543 0.2577 0.2616

PC6

kVA 2500 295,795.83 301,787.99 305,875.48 310,449.52

Unit Price 32,284 32,284 32,284 32,284

Unit Sales (mln) 0.000118 0.000121 0.000122 0.000124

Unit Revenue (mln) 3.820 3.897 3.950 4.009

Cost of Goods Sold

Labor 0.4039 0.4121 0.4177 0.4239

Material 2.3573 2.4050 2.4376 2.4741

Overhead 0.2947 0.3006 0.3047 0.3093

PC7

kVA 15 35.50 36.21 36.71 37.25

Unit Price 697 697 697 697

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.002 0.002 0.002 0.002

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0004

Material 0.0009 0.0009 0.0009 0.0009

Overhead 0.0001 0.0001 0.0001 0.0001

PC7

kVA 25 88.74 90.54 91.76 93.13

Unit Price 1,022 1,022 1,022 1,022

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.004 0.004 0.004 0.004

Cost of Goods Sold

Labor 0.0007 0.0008 0.0008 0.0008

Material 0.0019 0.0020 0.0020 0.0020

Overhead 0.0002 0.0002 0.0002 0.0003
PC7

kVA 37.5 221.85 226.34 229.41 232.84

Unit Price 1,386 1,386 1,386 1,386

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.008 0.008 0.008 0.009

Cost of Goods Sold

Labor 0.0017 0.0017 0.0017 0.0017

Material 0.0044 0.0044 0.0045 0.0046

Overhead 0.0005 0.0006 0.0006 0.0006

PC7

kVA 50 473.27 482.86 489.40 496.72

Unit Price 1,719 1,719 1,719 1,719

Unit Sales (mln) 0.000009 0.000010 0.000010 0.000010

Unit Revenue (mln) 0.016 0.017 0.017 0.017

Cost of Goods Sold

Labor 0.0033 0.0034 0.0034 0.0035

Material 0.0086 0.0088 0.0089 0.0091

Overhead 0.0011 0.0011 0.0011 0.0011

PC7

kVA 75 2,218.47 2,263.41 2,294.07 2,328.37

Unit Price Unit Price 2,330 2,330 2,330 2,330

Unit Sales (mln) 0.000030 0.000030 0.000031 0.000031

Unit Revenue (mln) 0.069 0.070 0.071 0.072

Cost of Goods Sold

Labor 0.0140 0.0143 0.0145 0.0147

Material 0.0366 0.0373 0.0378 0.0384

Overhead 0.0046 0.0047 0.0047 0.0048

PC7

kVA 100 2,957.96 3,017.88 3,058.75 3,104.50

Unit Price 2,892 2,892 2,892 2,892

Unit Sales (mln) 0.000030 0.000030 0.000031 0.000031

Unit Revenue (mln) 0.086 0.087 0.088 0.090

Cost of Goods Sold

Labor 0.0174 0.0177 0.0180 0.0182

Material 0.0454 0.0463 0.0469 0.0476

Overhead 0.0057 0.0058 0.0059 0.0060

PC7

kVA 167 - - - -

Unit Price 4,248 4,248 4,248 4,248

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -
Material - - - -

Overhead - - - -

DL PC7

kVA 250 2,366.37 2,414.30 2,447.00 2,483.60

Unit Price 5,011 5,011 5,011 5,011

Unit Sales (mln) 0.000009 0.000010 0.000010 0.000010

Unit Revenue (mln) 0.047 0.048 0.049 0.050

Cost of Goods Sold

Labor 0.0048 0.0049 0.0050 0.0051

Material 0.0294 0.0300 0.0305 0.0309

Overhead 0.0037 0.0038 0.0038 0.0039

DL PC7

kVA 333 - - - -

Unit Price 6,212 6,212 6,212 6,212

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

DL PC7

kVA 500 8,873.87 9,053.64 9,176.26 9,313.49

Unit Price 8,427 8,427 8,427 8,427

Unit Sales (mln) 0.000018 0.000018 0.000018 0.000019

Unit Revenue (mln) 0.150 0.153 0.155 0.157

Cost of Goods Sold

Labor 0.0152 0.0155 0.0157 0.0159

Material 0.0929 0.0947 0.0960 0.0975

Overhead 0.0116 0.0118 0.0120 0.0122

PC7

kVA 667 - - - -

Unit Price 10,460 10,460 10,460 10,460

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC7

kVA 833 - - - -

Unit Price 12,357 12,357 12,357 12,357

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -
Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC8

kVA 15 17.75 18.11 18.35 18.63

Unit Price 917 917 917 917

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 0.0006 0.0006 0.0006 0.0006

Overhead 0.0001 0.0001 0.0001 0.0001

PC8

kVA 30 70.99 72.43 73.41 74.51

Unit Price 1,543 1,543 1,543 1,543

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.004 0.004 0.004 0.004

Cost of Goods Sold

Labor 0.0007 0.0008 0.0008 0.0008

Material 0.0019 0.0020 0.0020 0.0020

Overhead 0.0002 0.0002 0.0003 0.0003

PC8

kVA 45 106.49 108.64 110.12 111.76

Unit Price 2,091 2,091 2,091 2,091

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.005 0.005 0.005 0.005

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0011

Material 0.0026 0.0027 0.0027 0.0028

Overhead 0.0003 0.0003 0.0003 0.0003

PC8

kVA 75 266.22 271.61 275.29 279.40

Unit Price 3,067 3,067 3,067 3,067

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.011 0.011 0.011 0.011

Cost of Goods Sold

Labor 0.0022 0.0023 0.0023 0.0023

Material 0.0058 0.0059 0.0060 0.0061

Overhead 0.0007 0.0007 0.0007 0.0008

PC8

kVA 112.5 1,464.19 1,493.85 1,514.08 1,536.73
Unit Price 4,157 4,157 4,157 4,157

Unit Sales (mln) 0.000013 0.000013 0.000013 0.000014

Unit Revenue (mln) 0.054 0.055 0.056 0.057

Cost of Goods Sold

Labor 0.0110 0.0112 0.0114 0.0115

Material 0.0287 0.0293 0.0297 0.0301

Overhead 0.0036 0.0037 0.0037 0.0038

PC8

kVA 150 1,952.25 1,991.80 2,018.78 2,048.97

Unit Price 5,158 5,158 5,158 5,158

Unit Sales (mln) 0.000013 0.000013 0.000013 0.000014

Unit Revenue (mln) 0.067 0.068 0.069 0.070

Cost of Goods Sold

Labor 0.0136 0.0139 0.0141 0.0143

Material 0.0356 0.0363 0.0368 0.0374

Overhead 0.0045 0.0045 0.0046 0.0047

PC8

kVA 225 5,058.11 5,160.57 5,230.47 5,308.69

Unit Price 6,991 6,991 6,991 6,991

Unit Sales (mln) 0.000022 0.000023 0.000023 0.000024

Unit Revenue (mln) Unit Revenue (mln) 0.157 0.160 0.163 0.165

Cost of Goods Sold

Labor 0.0319 0.0325 0.0330 0.0335

Material 0.0834 0.0851 0.0862 0.0875

Overhead 0.0104 0.0106 0.0108 0.0109

PC8

kVA 300 21,297.30 21,728.74 22,023.03 22,352.37

Unit Price 8,675 8,675 8,675 8,675

Unit Sales (mln) 0.000071 0.000072 0.000073 0.000075

Unit Revenue (mln) 0.616 0.628 0.637 0.646

Cost of Goods Sold

Labor 0.1250 0.1275 0.1293 0.1312

Material 0.3268 0.3334 0.3379 0.3430

Overhead 0.0409 0.0417 0.0422 0.0429

PC8

kVA 500 88,738.75 90,536.40 91,762.64 93,134.86

Unit Price 12,724 12,724 12,724 12,724

Unit Sales (mln) 0.000177 0.000181 0.000184 0.000186

Unit Revenue (mln) 2.258 2.304 2.335 2.370

Cost of Goods Sold

Labor 0.4584 0.4677 0.4740 0.4811

Material 1.1984 1.2227 1.2393 1.2578

Overhead 0.1498 0.1528 0.1549 0.1572
PC8

kVA 750 157,067.58 160,249.42 162,419.88 164,848.70

Unit Price 15,032 15,032 15,032 15,032

Unit Sales (mln) 0.000209 0.000214 0.000217 0.000220

Unit Revenue (mln) 3.148 3.212 3.255 3.304

Cost of Goods Sold

Labor 0.3194 0.3259 0.3303 0.3352

Material 1.9547 1.9943 2.0213 2.0515

Overhead 0.2443 0.2493 0.2527 0.2564

PC8

kVA 1000 378,618.66 386,288.63 391,520.61 397,375.39

Unit Price 18,651 18,651 18,651 18,651

Unit Sales (mln) 0.000379 0.000386 0.000392 0.000397

Unit Revenue (mln) 7.062 7.205 7.302 7.412

Cost of Goods Sold

Labor 0.7165 0.7310 0.7409 0.7520

Material 4.3848 4.4737 4.5343 4.6021

Overhead 0.5481 0.5592 0.5668 0.5753

DL PC8

kVA 1500 692,162.23 692,162.23 706,183.90 706,183.90 715,748.62 715,748.62 726,451.88 726,451.88

Unit Price 25,280 25,280 25,280 25,280

Unit Sales (mln) 0.000461 0.000471 0.000477 0.000484

Unit Revenue (mln) 11.665 11.902 12.063 12.243

Cost of Goods Sold

Labor 1.1835 1.2075 1.2239 1.2422

Material 7.2433 7.3900 7.4901 7.6021

Overhead 0.9054 0.9238 0.9363 0.9503

DL PC8

kVA 2000 1,360,660.80 1,388,224.76 1,407,027.20 1,428,067.80

Unit Price 31,368 31,368 31,368 31,368

Unit Sales (mln) 0.000680 0.000694 0.000704 0.000714

Unit Revenue (mln) 21.340 21.773 22.068 22.398

Cost of Goods Sold

Labor 2.1651 2.2090 2.2389 2.2724

Material 13.2508 13.5193 13.7024 13.9073

Overhead 1.6564 1.6899 1.7128 1.7384

DL PC8

kVA 2500 1,922,672.87 1,961,621.94 1,988,190.60 2,017,921.90

Unit Price 37,082 37,082 37,082 37,082

Unit Sales (mln) 0.000769 0.000785 0.000795 0.000807

Unit Revenue (mln) 28.519 29.096 29.491 29.932

Cost of Goods Sold
Labor 2.8934 2.9520 2.9920 3.0368

Material 17.7081 18.0668 18.3115 18.5853

Overhead 2.2135 2.2584 2.2889 2.3232

PC9

kVA 75 443.69 452.68 458.81 465.67

Unit Price 2,053 2,053 2,053 2,053

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.012 0.012 0.013 0.013

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0011

Material 0.0077 0.0079 0.0080 0.0081

Overhead 0.0010 0.0010 0.0010 0.0010

PC9

kVA 100 591.59 603.58 611.75 620.90

Unit Price 2,547 2,547 2,547 2,547

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.015 0.015 0.016 0.016

Cost of Goods Sold

Labor 0.0012 0.0013 0.0013 0.0013

Material 0.0096 0.0098 0.0099 0.0101

Overhead Overhead 0.0012 0.0012 0.0012 0.0013

PC9

kVA 167 - - - -

Unit Price 3,742 3,742 3,742 3,742

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 250 295.80 301.79 305.88 310.45

Unit Price 5,065 5,065 5,065 5,065

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.006 0.006 0.006 0.006

Cost of Goods Sold

Labor 0.0005 0.0005 0.0005 0.0005

Material 0.0038 0.0039 0.0040 0.0040

Overhead 0.0005 0.0005 0.0005 0.0005

PC9

kVA 333 - - - -

Unit Price 6,279 6,279 6,279 6,279

Unit Sales (mln) - - - -
Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 500 1,774.77 1,810.73 1,835.25 1,862.70

Unit Price 8,518 8,518 8,518 8,518

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.030 0.031 0.031 0.032

Cost of Goods Sold

Labor 0.0025 0.0026 0.0026 0.0026

Material 0.0193 0.0197 0.0199 0.0202

Overhead 0.0024 0.0025 0.0025 0.0025

PC9

kVA 667 - - - -

Unit Price 10,573 10,573 10,573 10,573

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 833 - - - -

Unit Price 12,490 12,490 12,490 12,490

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PCX

kVA 225 266.22 271.61 275.29 279.40

Unit Price 6,161 6,161 6,161 6,161

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.007 0.007 0.008 0.008

Cost of Goods Sold

Labor 0.0006 0.0006 0.0006 0.0006

Material 0.0046 0.0047 0.0048 0.0049

Overhead 0.0006 0.0006 0.0006 0.0006

PCX
kVA 300 709.91 724.29 734.10 745.08

Unit Price 7,645 7,645 7,645 7,645

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.018 0.018 0.019 0.019

Cost of Goods Sold

Labor 0.0015 0.0015 0.0015 0.0016

Material 0.0115 0.0118 0.0119 0.0121

Overhead 0.0014 0.0015 0.0015 0.0015

PCX

kVA 500 2,957.96 3,017.88 3,058.75 3,104.50

Unit Price 11,214 11,214 11,214 11,214

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.066 0.068 0.069 0.070

Cost of Goods Sold

Labor 0.0055 0.0056 0.0057 0.0058

Material 0.0423 0.0431 0.0437 0.0444

Overhead 0.0053 0.0054 0.0055 0.0055

DL PCX

kVA 750 4,436.94 4,526.82 4,588.13 4,656.74

Unit Price 15,199 15,199 15,199 15,199

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) 0.090 0.092 0.093 0.094

Cost of Goods Sold

Labor 0.0074 0.0076 0.0077 0.0078

Material 0.0573 0.0585 0.0593 0.0602

Overhead 0.0072 0.0073 0.0074 0.0075

DL PCX

kVA 1000 11,831.83 12,071.52 12,235.02 12,417.98

Unit Price 18,860 18,860 18,860 18,860

Unit Sales (mln) 0.000012 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.223 0.228 0.231 0.234

Cost of Goods Sold

Labor 0.0185 0.0189 0.0191 0.0194

Material 0.1423 0.1451 0.1471 0.1493

Overhead 0.0178 0.0181 0.0184 0.0187

DL PCX

kVA 1500 56,792.80 57,943.29 58,728.09 59,606.31

Unit Price 25,562 25,562 25,562 25,562

Unit Sales (mln) 0.000038 0.000039 0.000039 0.000040

Unit Revenue (mln) 0.968 0.987 1.001 1.016

Cost of Goods Sold

Labor 0.0801 0.0818 0.0829 0.0841

Material 0.6170 0.6295 0.6380 0.6476
Overhead 0.0771 0.0787 0.0798 0.0809

DL PCX

kVA 2000 132,516.53 135,201.02 137,032.21 139,081.39

Unit Price 31,718 31,718 31,718 31,718

Unit Sales (mln) 0.000066 0.000068 0.000069 0.000070

Unit Revenue (mln) 2.102 2.144 2.173 2.206

Cost of Goods Sold

Labor 0.1740 0.1776 0.1800 0.1827

Material 1.3398 1.3669 1.3854 1.4061

Overhead 0.1675 0.1709 0.1732 0.1758

DL PCX

kVA 2500 224,804.83 229,358.87 232,465.36 235,941.64

Unit Price 37,496 37,496 37,496 37,496

Unit Sales (mln) 0.000090 0.000092 0.000093 0.000094

Unit Revenue (mln) 3.372 3.440 3.487 3.539

Cost of Goods Sold

Labor 0.2792 0.2849 0.2887 0.2931

Material 2.1495 2.1930 2.2227 2.2560

Overhead 0.2687 0.2741 0.2778 0.2820

All Design Lines

Totals

kVA 6,017,694 6,139,599 6,222,755 6,315,810

Unit Sales (mln)

PC5 0.0001 0.0001 0.0001 0.000118

PC6 0.0008 0.0008 0.0008 0.000807

PC7 0.0001 0.0001 0.0001 0.000113

PC8 0.0028 0.0029 0.0029 0.002944

PC9 0.0000 0.0000 0.0000 0.000017

PC10 0.0002 0.0002 0.0002 0.000232

Revenues (mln)

PC5 0.26 0.27 0.27 0.27

PC6 13.37 13.65 13.83 14.04

PC7 0.38 0.39 0.39 0.40

PC8 74.91 76.42 77.46 78.62

PC9 0.06 0.06 0.07 0.07

PC10 6.85 6.98 7.08 7.19

Cost of Goods Sold

Labor (mln)

PC5 0.04 0.04 0.04 0.04

PC6 1.56 1.59 1.61 1.63

PC7 0.06 0.06 0.06 0.06

PC8 7.92 8.08 8.19 8.31

PC9 0.01 0.01 0.01 0.01

PC10 0.57 0.58 0.59 0.60
Material (mln)

PC5 0.15 0.15 0.15 0.16

PC6 8.13 8.29 8.40 8.53

PC7 0.22 0.22 0.23 0.23

PC8 46.23 47.16 47.80 48.52

PC9 0.04 0.04 0.04 0.04

PC10 4.36 4.45 4.51 4.58

Overhead (mln)

PC5 0.02 0.02 0.02 0.02

PC6 1.02 1.04 1.05 1.07

PC7 0.03 0.03 0.03 0.03

PC8 5.78 5.90 5.98 6.06

PC9 0.01 0.01 0.01 0.01

PC10 0.55 0.56 0.56 0.57

Totals

Unit Sales (Millions) 0.004032 0.00 0.00 0.004232

Revenue (Million $US) 95.83 97.77 99.10 100.58

2007 2008 2009 2010

Cost of Goods Sold

Labor 10.15 10.35 10.49 10.65

Material 59.13 60.32 61.14 62.06

Overhead Overhead 7.39 7.54 7.64 7.76

Average Price per Unit $ 23,766 $ 23,766 $ 23,766 $ 23,766

Average Price per kVA $ 15.93 $ 15.93 $ 15.93 $ 15.93

mVA 6,017.69 6,139.60 6,222.76 6,315.81

PC5 kVA 14,724.72 15,023.01 15,226.48 15,454.18

PC6 kVA 918,156.16 936,755.96 949,443.60 963,641.53

PC7 kVA 17,236.02 17,585.19 17,823.36 18,089.89

PC8 kVA 4,630,154.20 4,723,950.79 4,787,933.09 4,859,531.57

PC9 kVA 3,105.86 3,168.77 3,211.69 3,259.72

PC10 kVA 434,317.01 443,115.31 449,116.96 455,833.03

PC5, Labor (% of COGS) 19.1% 19.1% 19.1% 19.1%

PC5, Material (% of COGS) 71.9% 71.9% 71.9% 71.9%

PC5, OH (% of COGS) 9.0% 9.0% 9.0% 9.0%

PC6, Labor (% of COGS) 14.6% 14.6% 14.6% 14.6%

PC6, Material (% of COGS) 76.0% 76.0% 76.0% 76.0%

PC6, OH (% of COGS) 9.5% 9.5% 9.5% 9.5%

PC7, Labor (% of COGS) 18.8% 18.8% 18.8% 18.8%

PC7, Material (% of COGS) 72.2% 72.2% 72.2% 72.2%

PC7, OH (% of COGS) 9.0% 9.0% 9.0% 9.0%

PC8, Labor (% of COGS) 13.2% 13.2% 13.2% 13.2%

PC8, Material (% of COGS) 77.1% 77.1% 77.1% 77.1%

PC8, OH (% of COGS) 9.6% 9.6% 9.6% 9.6%

PC9, Labor (% of COGS) 10.4% 10.4% 10.4% 10.4%

PC9, Material (% of COGS) 79.7% 79.7% 79.7% 79.7%

PC9, OH (% of COGS) 10.0% 10.0% 10.0% 10.0%

PC10, Labor (% of COGS) 10.4% 10.4% 10.4% 10.4%

PC10, Material (% of COGS) 79.7% 79.7% 79.7% 79.7%
PC10, OH (% of COGS) 10.0% 10.0% 10.0% 10.0%
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 56.74 57.68 58.54 59.34 60.15 60.98

 471 471 471 471 471 471

 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

 0.0009 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 220.65 224.30 227.65 230.76 233.93 237.14

 690 690 690 690 690 690

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.006 0.006 0.006 0.006 0.006 0.007

 0.0012 0.0013 0.0013 0.0013 0.0013 0.0013

 0.0032 0.0033 0.0033 0.0034 0.0034 0.0035

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 472.83 480.64 487.81 494.48 501.29 508.16

 936 936 936 936 936 936

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.012 0.012 0.012 0.012 0.013 0.013

 0.0024 0.0024 0.0025 0.0025 0.0025 0.0026

 0.0063 0.0064 0.0065 0.0065 0.0066 0.0067

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 1,071.75 1,089.45 1,105.71 1,120.83 1,136.25 1,151.83

 1,161 1,161 1,161 1,161 1,161 1,161

 0.000021 0.000022 0.000022 0.000022 0.000023 0.000023

 0.025 0.025 0.026 0.026 0.026 0.027

 0.0051 0.0051 0.0052 0.0053 0.0054 0.0054

 0.0132 0.0134 0.0136 0.0138 0.0140 0.0142

 0.0017 0.0017 0.0017 0.0017 0.0017 0.0018

 1,891.32 1,922.56 1,951.25 1,977.93 2,005.15 2,032.64

 1,574 1,574 1,574 1,574 1,574 1,574

 0.000025 0.000026 0.000026 0.000026 0.000027 0.000027
 0.040 0.040 0.041 0.042 0.042 0.043

 0.0081 0.0082 0.0083 0.0084 0.0086 0.0087

 0.0210 0.0214 0.0217 0.0220 0.0223 0.0226

 0.0026 0.0027 0.0027 0.0028 0.0028 0.0028

 2,521.76 2,563.41 2,601.67 2,637.24 2,673.53 2,710.19

 1,953 1,953 1,953 1,953 1,953 1,953

 0.000025 0.000026 0.000026 0.000026 0.000027 0.000027

 0.049 0.050 0.051 0.051 0.052 0.053

 0.0100 0.0102 0.0103 0.0105 0.0106 0.0108

 0.0261 0.0266 0.0269 0.0273 0.0277 0.0281

 0.0033 0.0033 0.0034 0.0034 0.0035 0.0035

 - - - - - -

 2,869 2,869 2,869 2,869 2,869 2,869

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,891.32 1,922.56 1,951.25 1,977.93 2,005.15 2,032.64

 4,362 4,362 4,362 4,362 4,362 4,362

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.033 0.034 0.034 0.035 0.035 0.035

 0.0035 0.0035 0.0036 0.0036 0.0037 0.0038

 0.0204 0.0207 0.0210 0.0213 0.0216 0.0219

 0.0025 0.0026 0.0026 0.0027 0.0027 0.0027

 - - - - - -

 5,409 5,409 5,409 5,409 5,409 5,409

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 7,565.29 7,690.22 7,805.01 7,911.71 8,020.59 8,130.56

 7,336 7,336 7,336 7,336 7,336 7,336

 0.000015 0.000015 0.000016 0.000016 0.000016 0.000016

 0.111 0.113 0.115 0.116 0.118 0.119

 0.0117 0.0119 0.0121 0.0123 0.0124 0.0126

 0.0685 0.0696 0.0707 0.0716 0.0726 0.0736

 0.0086 0.0087 0.0088 0.0090 0.0091 0.0092

 - - - - - -

 9,106 9,106 9,106 9,106 9,106 9,106

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,758 10,758 10,758 10,758 10,758 10,758

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 37.83 38.45 39.03 39.56 40.10 40.65

 619 619 619 619 619 619

 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 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0008 0.0008 0.0009 0.0009 0.0009 0.0009

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 151.31 153.80 156.10 158.23 160.41 162.61

 1,042 1,042 1,042 1,042 1,042 1,042

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.005 0.005 0.005 0.005 0.006 0.006

 0.0011 0.0011 0.0011 0.0011 0.0011 0.0011

 0.0028 0.0028 0.0029 0.0029 0.0030 0.0030
 0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

 226.96 230.71 234.15 237.35 240.62 243.92

 1,412 1,412 1,412 1,412 1,412 1,412

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.007 0.007 0.007 0.007 0.008 0.008

 0.0014 0.0015 0.0015 0.0015 0.0015 0.0016

 0.0038 0.0038 0.0039 0.0040 0.0040 0.0041

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 661.96 672.89 682.94 692.27 701.80 711.42

 2,071 2,071 2,071 2,071 2,071 2,071

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.018 0.019 0.019 0.019 0.019 0.020

 0.0037 0.0038 0.0038 0.0039 0.0039 0.0040

 0.0097 0.0099 0.0100 0.0101 0.0103 0.0104

 0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

 2,836.98 2,883.83 2,926.88 2,966.89 3,007.72 3,048.96

 2,807 2,807 2,807 2,807 2,807 2,807

 0.000025 0.000026 0.000026 0.000026 0.000027 0.000027

 0.071 0.072 0.073 0.074 0.075 0.076

 0.0144 0.0146 0.0148 0.0150 0.0153 0.0155

 0.0375 0.0382 0.0387 0.0393 0.0398 0.0404

 0.0047 0.0048 0.0048 0.0049 0.0050 0.0050

 3,404.38 3,460.60 3,512.25 3,560.27 3,609.26 3,658.75

 3,483 3,483 3,483 3,483 3,483 3,483

 0.000023 0.000023 0.000023 0.000024 0.000024 0.000024

 0.079 0.080 0.082 0.083 0.084 0.085

 0.0161 0.0163 0.0166 0.0168 0.0170 0.0173

 0.0419 0.0426 0.0433 0.0439 0.0445 0.0451

 0.0052 0.0053 0.0054 0.0055 0.0056 0.0056

 5,673.96 5,767.67 5,853.75 5,933.78 6,015.44 6,097.92

 4,721 4,721 4,721 4,721 4,721 4,721

 0.000025 0.000026 0.000026 0.000026 0.000027 0.000027

 0.119 0.121 0.123 0.125 0.126 0.128
 0.0242 0.0246 0.0250 0.0253 0.0257 0.0260

 0.0631 0.0642 0.0652 0.0660 0.0669 0.0679

 0.0079 0.0080 0.0081 0.0083 0.0084 0.0085

 22,317.59 22,686.16 23,024.77 23,339.53 23,660.73 23,985.17

 5,858 5,858 5,858 5,858 5,858 5,858

 0.000074 0.000076 0.000077 0.000078 0.000079 0.000080

 0.436 0.443 0.450 0.456 0.462 0.468

 0.0886 0.0901 0.0914 0.0926 0.0939 0.0952

 0.2312 0.2350 0.2385 0.2417 0.2451 0.2484

 0.0289 0.0294 0.0298 0.0302 0.0306 0.0311

 47,913.47 48,704.75 49,431.71 50,107.47 50,797.05 51,493.57

 8,593 8,593 8,593 8,593 8,593 8,593

 0.000096 0.000097 0.000099 0.000100 0.000102 0.000103

 0.823 0.837 0.850 0.861 0.873 0.885

 0.1674 0.1702 0.1727 0.1751 0.1775 0.1799

 0.4368 0.4440 0.4506 0.4568 0.4630 0.4694

 0.0546 0.0555 0.0563 0.0571 0.0579 0.0587

 75,652.85 76,902.24 78,050.07 79,117.06 80,205.86 81,305.64

 13,087 13,087 13,087 13,087 13,087 13,087

 0.000101 0.000103 0.000104 0.000105 0.000107 0.000108

 1.320 1.342 1.362 1.381 1.400 1.419

 0.1396 0.1419 0.1440 0.1460 0.1480 0.1500

 0.8146 0.8281 0.8405 0.8519 0.8637 0.8755

 0.1018 0.1035 0.1051 0.1065 0.1080 0.1094

 100,870.47 102,536.33 104,066.75 105,489.42 106,941.15 108,407.53

 16,238 16,238 16,238 16,238 16,238 16,238

 0.000101 0.000103 0.000104 0.000105 0.000107 0.000108

 1.638 1.665 1.690 1.713 1.737 1.760

 0.1732 0.1761 0.1787 0.1811 0.1836 0.1861

 1.0108 1.0275 1.0428 1.0571 1.0716 1.0863

 0.1264 0.1284 0.1304 0.1321 0.1340 0.1358

 151,305.70 153,804.49 156,100.13 158,234.13 160,411.72 162,611.29

 22,009 22,009 22,009 22,009 22,009 22,009
 0.000101 0.000103 0.000104 0.000105 0.000107 0.000108

 2.220 2.257 2.290 2.322 2.354 2.386

 0.2347 0.2386 0.2422 0.2455 0.2489 0.2523

 1.3701 1.3927 1.4135 1.4328 1.4525 1.4724

 0.1713 0.1741 0.1767 0.1791 0.1816 0.1841

 252,176.17 256,340.81 260,166.89 263,723.55 267,352.87 271,018.81

 27,309 27,309 27,309 27,309 27,309 27,309

 0.000126 0.000128 0.000130 0.000132 0.000134 0.000136

 3.443 3.500 3.552 3.601 3.651 3.701

 0.3641 0.3701 0.3756 0.3808 0.3860 0.3913

 2.1250 2.1601 2.1923 2.2223 2.2529 2.2838

 0.2656 0.2700 0.2740 0.2778 0.2816 0.2855

 315,220.21 320,426.02 325,208.61 329,654.43 334,191.09 338,773.52

 32,284 32,284 32,284 32,284 32,284 32,284

 0.000126 0.000128 0.000130 0.000132 0.000134 0.000136

 4.071 4.138 4.200 4.257 4.316 4.375

 0.4304 0.4375 0.4441 0.4501 0.4563 0.4626

 2.5121 2.5536 2.5917 2.6271 2.6633 2.6998

 0.3140 0.3192 0.3240 0.3284 0.3329 0.3375

 37.83 38.45 39.03 39.56 40.10 40.65

 697 697 697 697 697 697

 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

 94.57 96.13 97.56 98.90 100.26 101.63

 1,022 1,022 1,022 1,022 1,022 1,022

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 0.0021 0.0021 0.0021 0.0021 0.0022 0.0022

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
 236.42 240.32 243.91 247.24 250.64 254.08

 1,386 1,386 1,386 1,386 1,386 1,386

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.009 0.009 0.009 0.009 0.009 0.009

 0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

 0.0046 0.0047 0.0048 0.0048 0.0049 0.0050

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 504.35 512.68 520.33 527.45 534.71 542.04

 1,719 1,719 1,719 1,719 1,719 1,719

 0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

 0.017 0.018 0.018 0.018 0.018 0.019

 0.0035 0.0036 0.0036 0.0037 0.0037 0.0038

 0.0092 0.0094 0.0095 0.0096 0.0098 0.0099

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 2,364.15 2,403.20 2,439.06 2,472.41 2,506.43 2,540.80

 2,330 2,330 2,330 2,330 2,330 2,330

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034

 0.073 0.075 0.076 0.077 0.078 0.079

 0.0149 0.0152 0.0154 0.0156 0.0158 0.0160

 0.0390 0.0396 0.0402 0.0408 0.0413 0.0419

 0.0049 0.0050 0.0050 0.0051 0.0052 0.0052

 3,152.20 3,204.26 3,252.09 3,296.54 3,341.91 3,387.74

 2,892 2,892 2,892 2,892 2,892 2,892

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034

 0.091 0.093 0.094 0.095 0.097 0.098

 0.0185 0.0188 0.0191 0.0193 0.0196 0.0199

 0.0484 0.0492 0.0499 0.0506 0.0513 0.0520

 0.0060 0.0061 0.0062 0.0063 0.0064 0.0065

 - - - - - -

 4,248 4,248 4,248 4,248 4,248 4,248

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,521.76 2,563.41 2,601.67 2,637.24 2,673.53 2,710.19

 5,011 5,011 5,011 5,011 5,011 5,011

 0.000010 0.000010 0.000010 0.000011 0.000011 0.000011

 0.051 0.051 0.052 0.053 0.054 0.054

 0.0051 0.0052 0.0053 0.0054 0.0054 0.0055

 0.0314 0.0319 0.0324 0.0328 0.0333 0.0337

 0.0039 0.0040 0.0040 0.0041 0.0042 0.0042

 - - - - - -

 6,212 6,212 6,212 6,212 6,212 6,212

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 9,456.61 9,612.78 9,756.26 9,889.63 10,025.73 10,163.21

 8,427 8,427 8,427 8,427 8,427 8,427

 0.000019 0.000019 0.000020 0.000020 0.000020 0.000020

 0.159 0.162 0.164 0.167 0.169 0.171

 0.0162 0.0164 0.0167 0.0169 0.0171 0.0174

 0.0990 0.1006 0.1021 0.1035 0.1049 0.1064

 0.0124 0.0126 0.0128 0.0129 0.0131 0.0133

 - - - - - -

 10,460 10,460 10,460 10,460 10,460 10,460

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,357 12,357 12,357 12,357 12,357 12,357

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 18.91 19.23 19.51 19.78 20.05 20.33

 917 917 917 917 917 917

 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

 0.0006 0.0006 0.0006 0.0006 0.0007 0.0007

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 75.65 76.90 78.05 79.12 80.21 81.31

 1,543 1,543 1,543 1,543 1,543 1,543

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 0.0021 0.0021 0.0021 0.0022 0.0022 0.0022

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 113.48 115.35 117.08 118.68 120.31 121.96

 2,091 2,091 2,091 2,091 2,091 2,091

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.005 0.005 0.005 0.006 0.006 0.006

 0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

 0.0028 0.0028 0.0029 0.0029 0.0030 0.0030

 0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

 283.70 288.38 292.69 296.69 300.77 304.90

 3,067 3,067 3,067 3,067 3,067 3,067

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.012 0.012 0.012 0.012 0.012 0.012

 0.0024 0.0024 0.0024 0.0025 0.0025 0.0025

 0.0062 0.0063 0.0064 0.0064 0.0065 0.0066

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 1,560.34 1,586.11 1,609.78 1,631.79 1,654.25 1,676.93
 4,157 4,157 4,157 4,157 4,157 4,157

 0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

 0.058 0.059 0.059 0.060 0.061 0.062

 0.0117 0.0119 0.0121 0.0122 0.0124 0.0126

 0.0306 0.0311 0.0316 0.0320 0.0324 0.0329

 0.0038 0.0039 0.0039 0.0040 0.0041 0.0041

 2,080.45 2,114.81 2,146.38 2,175.72 2,205.66 2,235.91

 5,158 5,158 5,158 5,158 5,158 5,158

 0.000014 0.000014 0.000014 0.000015 0.000015 0.000015

 0.072 0.073 0.074 0.075 0.076 0.077

 0.0145 0.0148 0.0150 0.0152 0.0154 0.0156

 0.0380 0.0386 0.0392 0.0397 0.0402 0.0408

 0.0047 0.0048 0.0049 0.0050 0.0050 0.0051

 5,390.27 5,479.28 5,561.07 5,637.09 5,714.67 5,793.03

 6,991 6,991 6,991 6,991 6,991 6,991

 0.000024 0.000024 0.000025 0.000025 0.000025 0.000026

 0.167 0.170 0.173 0.175 0.178 0.180

 0.0340 0.0346 0.0351 0.0356 0.0360 0.0365

 0.0889 0.0903 0.0917 0.0930 0.0942 0.0955

 0.0111 0.0113 0.0115 0.0116 0.0118 0.0119

 22,695.86 23,070.67 23,415.02 23,735.12 24,061.76 24,391.69

 8,675 8,675 8,675 8,675 8,675 8,675

 0.000076 0.000077 0.000078 0.000079 0.000080 0.000081

 0.656 0.667 0.677 0.686 0.696 0.705

 0.1332 0.1354 0.1374 0.1393 0.1412 0.1432

 0.3483 0.3540 0.3593 0.3642 0.3692 0.3743

 0.0435 0.0443 0.0449 0.0455 0.0462 0.0468

 94,566.06 96,127.81 97,562.58 98,896.33 100,257.33 101,632.06

 12,724 12,724 12,724 12,724 12,724 12,724

 0.000189 0.000192 0.000195 0.000198 0.000201 0.000203

 2.407 2.446 2.483 2.517 2.551 2.586

 0.4885 0.4965 0.5040 0.5108 0.5179 0.5250

 1.2771 1.2982 1.3176 1.3356 1.3540 1.3726

 0.1596 0.1623 0.1647 0.1670 0.1693 0.1716
 167,381.93 170,146.22 172,685.77 175,046.50 177,455.47 179,888.74

 15,032 15,032 15,032 15,032 15,032 15,032

 0.000223 0.000227 0.000230 0.000233 0.000237 0.000240

 3.355 3.410 3.461 3.508 3.557 3.605

 0.3404 0.3460 0.3511 0.3559 0.3608 0.3658

 2.0830 2.1174 2.1490 2.1784 2.2084 2.2387

 0.2604 0.2647 0.2686 0.2723 0.2760 0.2798

 403,481.87 410,145.30 416,267.02 421,957.67 427,764.59 433,630.10

 18,651 18,651 18,651 18,651 18,651 18,651

 0.000403 0.000410 0.000416 0.000422 0.000428 0.000434

 7.525 7.650 7.764 7.870 7.978 8.088

 0.7635 0.7761 0.7877 0.7985 0.8095 0.8206

 4.6728 4.7499 4.8208 4.8867 4.9540 5.0219

 0.5841 0.5937 0.6026 0.6108 0.6192 0.6277

 737,615.29 737,615.29 749,796.88 749,796.88 760,988.14 760,988.14 771,391.37 771,391.37 782,007.15 782,007.15 792,730.03 792,730.03

 25,280 25,280 25,280 25,280 25,280 25,280

 0.000492 0.000500 0.000507 0.000514 0.000521 0.000528

 12.431 12.637 12.825 13.001 13.179 13.360

 1.2612 1.2821 1.3012 1.3190 1.3371 1.3555

 7.7189 7.8464 7.9635 8.0724 8.1835 8.2957

 0.9649 0.9808 0.9954 1.0091 1.0229 1.0370

 1,450,012.96 1,473,959.68 1,495,959.60 1,516,410.39 1,537,279.01 1,558,358.18

 31,368 31,368 31,368 31,368 31,368 31,368

 0.000725 0.000737 0.000748 0.000758 0.000769 0.000779

 22.742 23.117 23.462 23.783 24.110 24.441

 2.3073 2.3454 2.3804 2.4130 2.4462 2.4797

 14.1210 14.3542 14.5685 14.7676 14.9708 15.1761

 1.7651 1.7943 1.8211 1.8460 1.8714 1.8970

 2,048,931.36 2,082,769.11 2,113,855.95 2,142,753.81 2,172,242.08 2,202,027.86

 37,082 37,082 37,082 37,082 37,082 37,082

 0.000820 0.000833 0.000846 0.000857 0.000869 0.000881

 30.392 30.893 31.355 31.783 32.221 32.662
 3.0834 3.1343 3.1811 3.2246 3.2690 3.3138

 18.8709 19.1826 19.4689 19.7351 20.0066 20.2810

 2.3589 2.3978 2.4336 2.4669 2.5008 2.5351

 472.83 480.64 487.81 494.48 501.29 508.16

 2,053 2,053 2,053 2,053 2,053 2,053

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.013 0.013 0.013 0.014 0.014 0.014

 0.0011 0.0011 0.0011 0.0011 0.0011 0.0012

 0.0083 0.0084 0.0085 0.0086 0.0087 0.0089

 0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

 630.44 640.85 650.42 659.31 668.38 677.55

 2,547 2,547 2,547 2,547 2,547 2,547

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.016 0.016 0.017 0.017 0.017 0.017

 0.0013 0.0014 0.0014 0.0014 0.0014 0.0014

 0.0102 0.0104 0.0106 0.0107 0.0109 0.0110

 0.0013 0.0013 0.0013 0.0013 0.0014 0.0014

 - - - - - -

 3,742 3,742 3,742 3,742 3,742 3,742

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 315.22 320.43 325.21 329.65 334.19 338.77

 5,065 5,065 5,065 5,065 5,065 5,065

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.006 0.006 0.007 0.007 0.007 0.007

 0.0005 0.0005 0.0005 0.0006 0.0006 0.0006

 0.0041 0.0041 0.0042 0.0043 0.0043 0.0044

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 - - - - - -

 6,279 6,279 6,279 6,279 6,279 6,279

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,891.32 1,922.56 1,951.25 1,977.93 2,005.15 2,032.64

 8,518 8,518 8,518 8,518 8,518 8,518

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.032 0.033 0.033 0.034 0.034 0.035

 0.0027 0.0027 0.0028 0.0028 0.0028 0.0029

 0.0205 0.0209 0.0212 0.0215 0.0218 0.0221

 0.0026 0.0026 0.0026 0.0027 0.0027 0.0028

 - - - - - -

 10,573 10,573 10,573 10,573 10,573 10,573

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,490 12,490 12,490 12,490 12,490 12,490

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 283.70 288.38 292.69 296.69 300.77 304.90

 6,161 6,161 6,161 6,161 6,161 6,161

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.008 0.008 0.008 0.008 0.008 0.008

 0.0006 0.0007 0.0007 0.0007 0.0007 0.0007

 0.0050 0.0050 0.0051 0.0052 0.0053 0.0053

 0.0006 0.0006 0.0006 0.0006 0.0007 0.0007
 756.53 769.02 780.50 791.17 802.06 813.06

 7,645 7,645 7,645 7,645 7,645 7,645

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.019 0.020 0.020 0.020 0.020 0.021

 0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

 0.0123 0.0125 0.0127 0.0129 0.0130 0.0132

 0.0015 0.0016 0.0016 0.0016 0.0016 0.0017

 3,152.20 3,204.26 3,252.09 3,296.54 3,341.91 3,387.74

 11,214 11,214 11,214 11,214 11,214 11,214

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.071 0.072 0.073 0.074 0.075 0.076

 0.0059 0.0060 0.0060 0.0061 0.0062 0.0063

 0.0451 0.0458 0.0465 0.0471 0.0478 0.0484

 0.0056 0.0057 0.0058 0.0059 0.0060 0.0061

 4,728.30 4,806.39 4,878.13 4,944.82 5,012.87 5,081.60

 15,199 15,199 15,199 15,199 15,199 15,199

 0.000006 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.096 0.097 0.099 0.100 0.102 0.103

 0.0079 0.0081 0.0082 0.0083 0.0084 0.0085

 0.0611 0.0621 0.0630 0.0639 0.0648 0.0657

 0.0076 0.0078 0.0079 0.0080 0.0081 0.0082

 12,608.81 12,817.04 13,008.34 13,186.18 13,367.64 13,550.94

 18,860 18,860 18,860 18,860 18,860 18,860

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.238 0.242 0.245 0.249 0.252 0.256

 0.0197 0.0200 0.0203 0.0206 0.0209 0.0212

 0.1516 0.1541 0.1564 0.1585 0.1607 0.1629

 0.0189 0.0193 0.0195 0.0198 0.0201 0.0204

 60,522.28 61,521.80 62,440.05 63,293.65 64,164.69 65,044.52

 25,562 25,562 25,562 25,562 25,562 25,562

 0.000040 0.000041 0.000042 0.000042 0.000043 0.000043

 1.031 1.048 1.064 1.079 1.093 1.108

 0.0854 0.0868 0.0881 0.0893 0.0906 0.0918

 0.6575 0.6684 0.6783 0.6876 0.6971 0.7066
 0.0822 0.0835 0.0848 0.0860 0.0871 0.0883

 141,218.65 143,550.86 145,693.46 147,685.19 149,717.61 151,770.54

 31,718 31,718 31,718 31,718 31,718 31,718

 0.000071 0.000072 0.000073 0.000074 0.000075 0.000076

 2.240 2.277 2.311 2.342 2.374 2.407

 0.1855 0.1885 0.1913 0.1940 0.1966 0.1993

 1.4277 1.4513 1.4730 1.4931 1.5137 1.5344

 0.1785 0.1814 0.1841 0.1866 0.1892 0.1918

 239,567.36 243,523.77 247,158.54 250,537.37 253,985.23 257,467.87

 37,496 37,496 37,496 37,496 37,496 37,496

 0.000096 0.000097 0.000099 0.000100 0.000102 0.000103

 3.593 3.652 3.707 3.758 3.809 3.862

 0.2976 0.3025 0.3070 0.3112 0.3155 0.3198

 2.2906 2.3285 2.3632 2.3955 2.4285 2.4618

 0.2863 0.2911 0.2954 0.2994 0.3036 0.3077

 6,412,865 6,518,773 6,616,070 6,706,516 6,798,810 6,892,036

 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

 0.0030 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 0.0002 0.0003

 0.28 0.28 0.29 0.29 0.29 0.30

 14.25 14.49 14.70 14.91 15.11 15.32

 0.41 0.41 0.42 0.42 0.43 0.44

 79.83 81.14 82.36 83.48 84.63 85.79

 0.07 0.07 0.07 0.07 0.07 0.07

 7.30 7.42 7.53 7.63 7.73 7.84

 0.04 0.04 0.04 0.04 0.04 0.05

 1.66 1.69 1.71 1.74 1.76 1.78

 0.06 0.06 0.06 0.06 0.06 0.07

 8.44 8.58 8.71 8.83 8.95 9.07

 0.01 0.01 0.01 0.01 0.01 0.01

 0.60 0.61 0.62 0.63 0.64 0.65
 0.16 0.16 0.16 0.17 0.17 0.17

 8.66 8.80 8.93 9.06 9.18 9.31

 0.23 0.24 0.24 0.25 0.25 0.25

 49.26 50.07 50.82 51.52 52.23 52.94

 0.04 0.04 0.04 0.05 0.05 0.05

 4.65 4.73 4.80 4.86 4.93 5.00

 0.02 0.02 0.02 0.02 0.02 0.02

 1.08 1.10 1.12 1.13 1.15 1.16

 0.03 0.03 0.03 0.03 0.03 0.03

 6.16 6.26 6.35 6.44 6.53 6.62

 0.01 0.01 0.01 0.01 0.01 0.01

 0.58 0.59 0.60 0.61 0.62 0.62

 0.00 0.00 0.00 0.00 0.00 0.00

 102.13 103.81 105.36 106.80 108.27 109.76

2011 2012 2013 2014 2015 2016

 10.81 10.99 11.16 11.31 11.47 11.62

 63.01 64.05 65.01 65.89 66.80 67.72

 7.88 8.01 8.13 8.24 8.35 8.46

$ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766

$ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93

 6,412.87 6,518.77 6,616.07 6,706.52 6,798.81 6,892.04

 15,691.66 15,950.81 16,188.88 16,410.20 16,636.03 16,864.15

 978,449.83 994,608.77 1,009,454.02 1,023,253.95 1,037,335.83 1,051,559.77

 18,367.88 18,671.22 18,949.91 19,208.96 19,473.31 19,740.33

 4,934,208.13 5,015,695.74 5,090,558.63 5,160,150.06 5,231,163.31 5,302,893.01

 3,309.81 3,364.47 3,414.69 3,461.37 3,509.01 3,557.12

 462,837.83 470,481.52 477,503.80 484,031.60 490,692.78 497,421.16

19.1% 19.1% 19.1% 19.1% 19.1% 19.1%

71.9% 71.9% 71.9% 71.9% 71.9% 71.9%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

76.0% 76.0% 76.0% 76.0% 76.0% 76.0%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

18.8% 18.8% 18.8% 18.8% 18.8% 18.8%

72.2% 72.2% 72.2% 72.2% 72.2% 72.2%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

13.2% 13.2% 13.2% 13.2% 13.2% 13.2%

77.1% 77.1% 77.1% 77.1% 77.1% 77.1%

9.6% 9.6% 9.6% 9.6% 9.6% 9.6%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%

10.0% 10.0% 10.0% 10.0% 10.0% 10.0%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%
10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
2017 2018 2019 2020 2021 2022

 61.65 62.32 63.14 63.96 64.77 65.67

 471 471 471 471 471 471

 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

 0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 239.75 242.35 245.53 248.72 251.88 255.39

 690 690 690 690 690 690

 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0013 0.0014 0.0014 0.0014 0.0014 0.0014

 0.0035 0.0035 0.0036 0.0036 0.0037 0.0037

 0.0004 0.0004 0.0004 0.0005 0.0005 0.0005

 513.75 519.33 526.14 532.98 539.74 547.26

 936 936 936 936 936 936

 0.000014 0.000014 0.000014 0.000014 0.000014 0.000015

 0.013 0.013 0.013 0.013 0.013 0.014

 0.0026 0.0026 0.0027 0.0027 0.0027 0.0028

 0.0068 0.0069 0.0070 0.0071 0.0071 0.0072

 0.0008 0.0009 0.0009 0.0009 0.0009 0.0009

 1,164.49 1,177.15 1,192.58 1,208.09 1,223.41 1,240.45

 1,161 1,161 1,161 1,161 1,161 1,161

 0.000023 0.000024 0.000024 0.000024 0.000024 0.000025

 0.027 0.027 0.028 0.028 0.028 0.029

 0.0055 0.0056 0.0056 0.0057 0.0058 0.0059

 0.0143 0.0145 0.0147 0.0149 0.0151 0.0153

 0.0018 0.0018 0.0018 0.0019 0.0019 0.0019

 2,054.99 2,077.32 2,104.56 2,131.92 2,158.96 2,189.02

 1,574 1,574 1,574 1,574 1,574 1,574

 0.000027 0.000028 0.000028 0.000028 0.000029 0.000029
 0.043 0.044 0.044 0.045 0.045 0.046

 0.0088 0.0089 0.0090 0.0091 0.0092 0.0093

 0.0229 0.0231 0.0234 0.0237 0.0240 0.0244

 0.0029 0.0029 0.0029 0.0030 0.0030 0.0030

 2,739.99 2,769.76 2,806.08 2,842.56 2,878.61 2,918.70

 1,953 1,953 1,953 1,953 1,953 1,953

 0.000027 0.000028 0.000028 0.000028 0.000029 0.000029

 0.054 0.054 0.055 0.056 0.056 0.057

 0.0109 0.0110 0.0111 0.0113 0.0114 0.0116

 0.0284 0.0287 0.0291 0.0294 0.0298 0.0302

 0.0035 0.0036 0.0036 0.0037 0.0037 0.0038

 - - - - - -

 2,869 2,869 2,869 2,869 2,869 2,869

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,054.99 2,077.32 2,104.56 2,131.92 2,158.96 2,189.02

 4,362 4,362 4,362 4,362 4,362 4,362

 0.000008 0.000008 0.000008 0.000009 0.000009 0.000009

 0.036 0.036 0.037 0.037 0.038 0.038

 0.0038 0.0038 0.0039 0.0039 0.0040 0.0040

 0.0221 0.0224 0.0227 0.0230 0.0232 0.0236

 0.0028 0.0028 0.0028 0.0029 0.0029 0.0029

 - - - - - -

 5,409 5,409 5,409 5,409 5,409 5,409

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 8,219.96 8,309.28 8,418.24 8,527.67 8,635.83 8,756.09

 7,336 7,336 7,336 7,336 7,336 7,336

 0.000016 0.000017 0.000017 0.000017 0.000017 0.000018

 0.121 0.122 0.124 0.125 0.127 0.128

 0.0128 0.0129 0.0131 0.0132 0.0134 0.0136

 0.0744 0.0752 0.0762 0.0772 0.0782 0.0793

 0.0093 0.0094 0.0095 0.0097 0.0098 0.0099

 - - - - - -

 9,106 9,106 9,106 9,106 9,106 9,106

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,758 10,758 10,758 10,758 10,758 10,758

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 41.10 41.55 42.09 42.64 43.18 43.78

 619 619 619 619 619 619

 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 0.0003 0.0004 0.0004 0.0004 0.0004

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 164.40 166.19 168.36 170.55 172.72 175.12

 1,042 1,042 1,042 1,042 1,042 1,042

 0.000005 0.000006 0.000006 0.000006 0.000006 0.000006

 0.006 0.006 0.006 0.006 0.006 0.006

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 0.0030 0.0031 0.0031 0.0031 0.0032 0.0032
 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 246.60 249.28 252.55 255.83 259.07 262.68

 1,412 1,412 1,412 1,412 1,412 1,412

 0.000005 0.000006 0.000006 0.000006 0.000006 0.000006

 0.008 0.008 0.008 0.008 0.008 0.008

 0.0016 0.0016 0.0016 0.0016 0.0017 0.0017

 0.0041 0.0041 0.0042 0.0043 0.0043 0.0044

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 719.25 727.06 736.60 746.17 755.64 766.16

 2,071 2,071 2,071 2,071 2,071 2,071

 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

 0.020 0.020 0.020 0.021 0.021 0.021

 0.0040 0.0041 0.0041 0.0042 0.0042 0.0043

 0.0105 0.0106 0.0108 0.0109 0.0111 0.0112

 0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

 3,082.48 3,115.98 3,156.84 3,197.88 3,238.44 3,283.53

 2,807 2,807 2,807 2,807 2,807 2,807

 0.000027 0.000028 0.000028 0.000028 0.000029 0.000029

 0.077 0.078 0.079 0.080 0.081 0.082

 0.0156 0.0158 0.0160 0.0162 0.0164 0.0167

 0.0408 0.0412 0.0418 0.0423 0.0429 0.0435

 0.0051 0.0052 0.0052 0.0053 0.0054 0.0054

 3,698.98 3,739.18 3,788.21 3,837.45 3,886.12 3,940.24

 3,483 3,483 3,483 3,483 3,483 3,483

 0.000025 0.000025 0.000025 0.000026 0.000026 0.000026

 0.086 0.087 0.088 0.089 0.090 0.091

 0.0175 0.0177 0.0179 0.0181 0.0183 0.0186

 0.0456 0.0461 0.0467 0.0473 0.0479 0.0485

 0.0057 0.0058 0.0058 0.0059 0.0060 0.0061

 6,164.97 6,231.96 6,313.68 6,395.76 6,476.87 6,567.06

 4,721 4,721 4,721 4,721 4,721 4,721

 0.000027 0.000028 0.000028 0.000028 0.000029 0.000029

 0.129 0.131 0.132 0.134 0.136 0.138
 0.0263 0.0266 0.0269 0.0273 0.0276 0.0280

 0.0686 0.0694 0.0703 0.0712 0.0721 0.0731

 0.0086 0.0087 0.0088 0.0089 0.0090 0.0091

 24,248.88 24,512.38 24,833.81 25,156.64 25,475.71 25,830.46

 5,858 5,858 5,858 5,858 5,858 5,858

 0.000081 0.000082 0.000083 0.000084 0.000085 0.000086

 0.474 0.479 0.485 0.491 0.497 0.504

 0.0963 0.0973 0.0986 0.0999 0.1011 0.1025

 0.2512 0.2539 0.2572 0.2606 0.2639 0.2675

 0.0314 0.0317 0.0322 0.0326 0.0330 0.0334

 52,059.74 52,625.44 53,315.53 54,008.61 54,693.60 55,455.21

 8,593 8,593 8,593 8,593 8,593 8,593

 0.000104 0.000105 0.000107 0.000108 0.000109 0.000111

 0.895 0.904 0.916 0.928 0.940 0.953

 0.1819 0.1838 0.1863 0.1887 0.1911 0.1937

 0.4746 0.4797 0.4860 0.4923 0.4986 0.5055

 0.0593 0.0600 0.0608 0.0615 0.0623 0.0632

 82,199.60 83,092.80 84,182.41 85,276.74 86,358.32 87,560.87

 13,087 13,087 13,087 13,087 13,087 13,087

 0.000110 0.000111 0.000112 0.000114 0.000115 0.000117

 1.434 1.450 1.469 1.488 1.507 1.528

 0.1517 0.1533 0.1553 0.1573 0.1593 0.1615

 0.8851 0.8948 0.9065 0.9183 0.9299 0.9429

 0.1106 0.1118 0.1133 0.1148 0.1162 0.1179

 109,599.46 110,790.40 112,243.22 113,702.33 115,144.43 116,747.82

 16,238 16,238 16,238 16,238 16,238 16,238

 0.000110 0.000111 0.000112 0.000114 0.000115 0.000117

 1.780 1.799 1.823 1.846 1.870 1.896

 0.1882 0.1902 0.1927 0.1952 0.1977 0.2005

 1.0983 1.1102 1.1248 1.1394 1.1539 1.1699

 0.1373 0.1388 0.1406 0.1424 0.1442 0.1462

 164,399.19 166,185.60 168,364.82 170,553.49 172,716.64 175,121.73

 22,009 22,009 22,009 22,009 22,009 22,009
 0.000110 0.000111 0.000112 0.000114 0.000115 0.000117

 2.412 2.438 2.470 2.502 2.534 2.570

 0.2551 0.2578 0.2612 0.2646 0.2680 0.2717

 1.4886 1.5048 1.5245 1.5443 1.5639 1.5857

 0.1861 0.1881 0.1906 0.1930 0.1955 0.1982

 273,998.66 276,976.01 280,608.04 284,255.82 287,861.07 291,869.55

 27,309 27,309 27,309 27,309 27,309 27,309

 0.000137 0.000138 0.000140 0.000142 0.000144 0.000146

 3.741 3.782 3.832 3.881 3.931 3.985

 0.3956 0.3999 0.4051 0.4104 0.4156 0.4214

 2.3089 2.3339 2.3646 2.3953 2.4257 2.4595

 0.2886 0.2917 0.2956 0.2994 0.3032 0.3074

 342,498.32 346,220.01 350,760.05 355,319.77 359,826.34 364,836.94

 32,284 32,284 32,284 32,284 32,284 32,284

 0.000137 0.000138 0.000140 0.000142 0.000144 0.000146

 4.423 4.471 4.530 4.588 4.647 4.711

 0.4677 0.4727 0.4789 0.4852 0.4913 0.4982

 2.7295 2.7591 2.7953 2.8317 2.8676 2.9075

 0.3412 0.3449 0.3494 0.3540 0.3584 0.3634

 41.10 41.55 42.09 42.64 43.18 43.78

 697 697 697 697 697 697

 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

 0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 102.75 103.87 105.23 106.60 107.95 109.45

 1,022 1,022 1,022 1,022 1,022 1,022

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0022 0.0023 0.0023 0.0023 0.0023 0.0024

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
 256.87 259.67 263.07 266.49 269.87 273.63

 1,386 1,386 1,386 1,386 1,386 1,386

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.009 0.010 0.010 0.010 0.010 0.010

 0.0019 0.0019 0.0020 0.0020 0.0020 0.0021

 0.0050 0.0051 0.0052 0.0052 0.0053 0.0054

 0.0006 0.0006 0.0006 0.0007 0.0007 0.0007

 548.00 553.95 561.22 568.51 575.72 583.74

 1,719 1,719 1,719 1,719 1,719 1,719

 0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

 0.019 0.019 0.019 0.020 0.020 0.020

 0.0038 0.0039 0.0039 0.0040 0.0040 0.0041

 0.0100 0.0101 0.0102 0.0104 0.0105 0.0107

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 2,568.74 2,596.65 2,630.70 2,664.90 2,698.70 2,736.28

 2,330 2,330 2,330 2,330 2,330 2,330

 0.000034 0.000035 0.000035 0.000036 0.000036 0.000036

 0.080 0.081 0.082 0.083 0.084 0.085

 0.0162 0.0164 0.0166 0.0168 0.0170 0.0173

 0.0424 0.0428 0.0434 0.0439 0.0445 0.0451

 0.0053 0.0054 0.0054 0.0055 0.0056 0.0056

 3,424.98 3,462.20 3,507.60 3,553.20 3,598.26 3,648.37

 2,892 2,892 2,892 2,892 2,892 2,892

 0.000034 0.000035 0.000035 0.000036 0.000036 0.000036

 0.099 0.100 0.101 0.103 0.104 0.105

 0.0201 0.0203 0.0206 0.0209 0.0211 0.0214

 0.0526 0.0531 0.0538 0.0545 0.0552 0.0560

 0.0066 0.0066 0.0067 0.0068 0.0069 0.0070

 - - - - - -

 4,248 4,248 4,248 4,248 4,248 4,248

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,739.99 2,769.76 2,806.08 2,842.56 2,878.61 2,918.70

 5,011 5,011 5,011 5,011 5,011 5,011

 0.000011 0.000011 0.000011 0.000011 0.000012 0.000012

 0.055 0.056 0.056 0.057 0.058 0.058

 0.0056 0.0056 0.0057 0.0058 0.0059 0.0059

 0.0341 0.0345 0.0349 0.0354 0.0358 0.0363

 0.0043 0.0043 0.0044 0.0044 0.0045 0.0045

 - - - - - -

 6,212 6,212 6,212 6,212 6,212 6,212

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,274.95 10,386.60 10,522.80 10,659.59 10,794.79 10,945.11

 8,427 8,427 8,427 8,427 8,427 8,427

 0.000021 0.000021 0.000021 0.000021 0.000022 0.000022

 0.173 0.175 0.177 0.180 0.182 0.184

 0.0176 0.0178 0.0180 0.0182 0.0185 0.0187

 0.1075 0.1087 0.1101 0.1115 0.1130 0.1145

 0.0134 0.0136 0.0138 0.0139 0.0141 0.0143

 - - - - - -

 10,460 10,460 10,460 10,460 10,460 10,460

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,357 12,357 12,357 12,357 12,357 12,357

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 20.55 20.77 21.05 21.32 21.59 21.89

 917 917 917 917 917 917

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.001 0.001 0.001 0.001 0.001 0.001

 0.0003 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

 82.20 83.09 84.18 85.28 86.36 87.56

 1,543 1,543 1,543 1,543 1,543 1,543

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.004 0.004 0.004 0.004 0.004 0.005

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0022 0.0023 0.0023 0.0023 0.0024 0.0024

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 123.30 124.64 126.27 127.92 129.54 131.34

 2,091 2,091 2,091 2,091 2,091 2,091

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.006 0.006 0.006 0.006 0.006 0.006

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 0.0030 0.0031 0.0031 0.0032 0.0032 0.0032

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 308.25 311.60 315.68 319.79 323.84 328.35

 3,067 3,067 3,067 3,067 3,067 3,067

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.013 0.013 0.013 0.013 0.013 0.013

 0.0026 0.0026 0.0026 0.0027 0.0027 0.0027

 0.0067 0.0068 0.0069 0.0069 0.0070 0.0071

 0.0008 0.0008 0.0009 0.0009 0.0009 0.0009

 1,695.37 1,713.79 1,736.26 1,758.83 1,781.14 1,805.94
 4,157 4,157 4,157 4,157 4,157 4,157

 0.000015 0.000015 0.000015 0.000016 0.000016 0.000016

 0.063 0.063 0.064 0.065 0.066 0.067

 0.0127 0.0129 0.0130 0.0132 0.0134 0.0135

 0.0332 0.0336 0.0340 0.0345 0.0349 0.0354

 0.0042 0.0042 0.0043 0.0043 0.0044 0.0044

 2,260.49 2,285.05 2,315.02 2,345.11 2,374.85 2,407.92

 5,158 5,158 5,158 5,158 5,158 5,158

 0.000015 0.000015 0.000015 0.000016 0.000016 0.000016

 0.078 0.079 0.080 0.081 0.082 0.083

 0.0158 0.0159 0.0162 0.0164 0.0166 0.0168

 0.0413 0.0417 0.0422 0.0428 0.0433 0.0439

 0.0052 0.0052 0.0053 0.0053 0.0054 0.0055

 5,856.72 5,920.36 5,998.00 6,075.97 6,153.03 6,238.71

 6,991 6,991 6,991 6,991 6,991 6,991

 0.000026 0.000026 0.000027 0.000027 0.000027 0.000028

 0.182 0.184 0.186 0.189 0.191 0.194

 0.0369 0.0373 0.0378 0.0383 0.0388 0.0393

 0.0966 0.0976 0.0989 0.1002 0.1015 0.1029

 0.0121 0.0122 0.0124 0.0125 0.0127 0.0129

 24,659.88 24,927.84 25,254.72 25,583.02 25,907.50 26,268.26

 8,675 8,675 8,675 8,675 8,675 8,675

 0.000082 0.000083 0.000084 0.000085 0.000086 0.000088

 0.713 0.721 0.730 0.740 0.749 0.760

 0.1447 0.1463 0.1482 0.1501 0.1521 0.1542

 0.3784 0.3825 0.3875 0.3926 0.3976 0.4031

 0.0473 0.0478 0.0484 0.0491 0.0497 0.0504

 102,749.50 103,866.00 105,228.01 106,595.93 107,947.90 109,451.08

 12,724 12,724 12,724 12,724 12,724 12,724

 0.000205 0.000208 0.000210 0.000213 0.000216 0.000219

 2.615 2.643 2.678 2.713 2.747 2.785

 0.5307 0.5365 0.5435 0.5506 0.5576 0.5654

 1.3877 1.4027 1.4211 1.4396 1.4579 1.4782

 0.1735 0.1753 0.1776 0.1800 0.1822 0.1848
 181,866.61 183,842.82 186,253.58 188,674.80 191,067.79 193,728.41

 15,032 15,032 15,032 15,032 15,032 15,032

 0.000242 0.000245 0.000248 0.000252 0.000255 0.000258

 3.645 3.685 3.733 3.781 3.829 3.883

 0.3698 0.3738 0.3787 0.3837 0.3885 0.3939

 2.2633 2.2879 2.3179 2.3480 2.3778 2.4109

 0.2829 0.2860 0.2897 0.2935 0.2972 0.3014

 438,397.85 443,161.61 448,972.86 454,809.31 460,577.72 466,991.28

 18,651 18,651 18,651 18,651 18,651 18,651

 0.000438 0.000443 0.000449 0.000455 0.000461 0.000467

 8.177 8.266 8.374 8.483 8.590 8.710

 0.8296 0.8386 0.8496 0.8606 0.8716 0.8837

 5.0771 5.1323 5.1996 5.2672 5.3340 5.4083

 0.6346 0.6415 0.6500 0.6584 0.6668 0.6760

 801,446.07 801,446.07 810,154.82 810,154.82 820,778.51 820,778.51 831,448.26 831,448.26 841,993.64 841,993.64 853,718.44 853,718.44

 25,280 25,280 25,280 25,280 25,280 25,280

 0.000534 0.000540 0.000547 0.000554 0.000561 0.000569

 13.507 13.654 13.833 14.013 14.190 14.388

 1.3704 1.3853 1.4034 1.4217 1.4397 1.4598

 8.3869 8.4781 8.5892 8.7009 8.8112 8.9339

 1.0484 1.0598 1.0737 1.0876 1.1014 1.1167

 1,575,492.28 1,592,612.03 1,613,496.22 1,634,470.94 1,655,201.18 1,678,249.92

 31,368 31,368 31,368 31,368 31,368 31,368

 0.000788 0.000796 0.000807 0.000817 0.000828 0.000839

 24.710 24.978 25.306 25.635 25.960 26.321

 2.5070 2.5342 2.5674 2.6008 2.6338 2.6705

 15.3430 15.5097 15.7131 15.9173 16.1192 16.3437

 1.9179 1.9387 1.9641 1.9897 2.0149 2.0430

 2,226,239.08 2,250,430.04 2,279,940.30 2,309,578.51 2,338,871.23 2,371,440.11

 37,082 37,082 37,082 37,082 37,082 37,082

 0.000890 0.000900 0.000912 0.000924 0.000936 0.000949

 33.022 33.380 33.818 34.258 34.692 35.175
 3.3503 3.3867 3.4311 3.4757 3.5198 3.5688

 20.5040 20.7268 20.9986 21.2715 21.5413 21.8413

 2.5630 2.5908 2.6248 2.6589 2.6927 2.7302

 513.75 519.33 526.14 532.98 539.74 547.26

 2,053 2,053 2,053 2,053 2,053 2,053

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.014 0.014 0.014 0.015 0.015 0.015

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 0.0090 0.0091 0.0092 0.0093 0.0094 0.0095

 0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

 685.00 692.44 701.52 710.64 719.65 729.67

 2,547 2,547 2,547 2,547 2,547 2,547

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.017 0.018 0.018 0.018 0.018 0.019

 0.0014 0.0015 0.0015 0.0015 0.0015 0.0015

 0.0111 0.0112 0.0114 0.0115 0.0117 0.0118

 0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

 - - - - - -

 3,742 3,742 3,742 3,742 3,742 3,742

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 342.50 346.22 350.76 355.32 359.83 364.84

 5,065 5,065 5,065 5,065 5,065 5,065

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 0.0044 0.0045 0.0045 0.0046 0.0046 0.0047

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 - - - - - -

 6,279 6,279 6,279 6,279 6,279 6,279

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,054.99 2,077.32 2,104.56 2,131.92 2,158.96 2,189.02

 8,518 8,518 8,518 8,518 8,518 8,518

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.035 0.035 0.036 0.036 0.037 0.037

 0.0029 0.0029 0.0030 0.0030 0.0030 0.0031

 0.0223 0.0226 0.0229 0.0232 0.0234 0.0238

 0.0028 0.0028 0.0029 0.0029 0.0029 0.0030

 - - - - - -

 10,573 10,573 10,573 10,573 10,573 10,573

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,490 12,490 12,490 12,490 12,490 12,490

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 308.25 311.60 315.68 319.79 323.84 328.35

 6,161 6,161 6,161 6,161 6,161 6,161

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.008 0.009 0.009 0.009 0.009 0.009

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 0.0054 0.0054 0.0055 0.0056 0.0057 0.0057

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007
 822.00 830.93 841.82 852.77 863.58 875.61

 7,645 7,645 7,645 7,645 7,645 7,645

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.021 0.021 0.021 0.022 0.022 0.022

 0.0017 0.0018 0.0018 0.0018 0.0018 0.0018

 0.0134 0.0135 0.0137 0.0139 0.0140 0.0142

 0.0017 0.0017 0.0017 0.0017 0.0018 0.0018

 3,424.98 3,462.20 3,507.60 3,553.20 3,598.26 3,648.37

 11,214 11,214 11,214 11,214 11,214 11,214

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.077 0.078 0.079 0.080 0.081 0.082

 0.0064 0.0064 0.0065 0.0066 0.0067 0.0068

 0.0490 0.0495 0.0502 0.0508 0.0514 0.0522

 0.0061 0.0062 0.0063 0.0064 0.0064 0.0065

 5,137.47 5,193.30 5,261.40 5,329.80 5,397.40 5,472.55

 15,199 15,199 15,199 15,199 15,199 15,199

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.104 0.105 0.107 0.108 0.109 0.111

 0.0086 0.0087 0.0088 0.0089 0.0091 0.0092

 0.0664 0.0671 0.0680 0.0689 0.0697 0.0707

 0.0083 0.0084 0.0085 0.0086 0.0087 0.0088

 13,699.93 13,848.80 14,030.40 14,212.79 14,393.05 14,593.48

 18,860 18,860 18,860 18,860 18,860 18,860

 0.000014 0.000014 0.000014 0.000014 0.000014 0.000015

 0.258 0.261 0.265 0.268 0.271 0.275

 0.0214 0.0216 0.0219 0.0222 0.0225 0.0228

 0.1647 0.1665 0.1687 0.1709 0.1730 0.1755

 0.0206 0.0208 0.0211 0.0214 0.0216 0.0219

 65,759.68 66,474.24 67,345.93 68,221.40 69,086.66 70,048.69

 25,562 25,562 25,562 25,562 25,562 25,562

 0.000044 0.000044 0.000045 0.000045 0.000046 0.000047

 1.121 1.133 1.148 1.163 1.177 1.194

 0.0928 0.0938 0.0950 0.0963 0.0975 0.0989

 0.7144 0.7222 0.7316 0.7412 0.7506 0.7610
 0.0893 0.0903 0.0915 0.0926 0.0938 0.0951

 153,439.25 155,106.56 157,140.50 159,183.26 161,202.20 163,446.95

 31,718 31,718 31,718 31,718 31,718 31,718

 0.000077 0.000078 0.000079 0.000080 0.000081 0.000082

 2.433 2.460 2.492 2.524 2.556 2.592

 0.2015 0.2037 0.2064 0.2091 0.2117 0.2147

 1.5513 1.5681 1.5887 1.6094 1.6298 1.6525

 0.1939 0.1960 0.1986 0.2012 0.2037 0.2066

 260,298.72 263,127.21 266,577.64 270,043.03 273,468.02 277,276.07

 37,496 37,496 37,496 37,496 37,496 37,496

 0.000104 0.000105 0.000107 0.000108 0.000109 0.000111

 3.904 3.947 3.998 4.050 4.102 4.159

 0.3233 0.3268 0.3311 0.3354 0.3397 0.3444

 2.4888 2.5159 2.5489 2.5820 2.6148 2.6512

 0.3111 0.3145 0.3186 0.3228 0.3268 0.3314

 6,967,813 7,043,528 7,135,890 7,228,654 7,320,336 7,422,272

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0032 0.0033 0.0033 0.0034 0.0034 0.0035

 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.30 0.30 0.31 0.31 0.32 0.32

 15.49 15.65 15.86 16.07 16.27 16.50

 0.44 0.45 0.45 0.46 0.46 0.47

 86.73 87.68 88.83 89.98 91.12 92.39

 0.07 0.07 0.08 0.08 0.08 0.08

 7.93 8.01 8.12 8.22 8.33 8.44

 0.05 0.05 0.05 0.05 0.05 0.05

 1.80 1.82 1.85 1.87 1.89 1.92

 0.07 0.07 0.07 0.07 0.07 0.07

 9.17 9.27 9.39 9.52 9.64 9.77

 0.01 0.01 0.01 0.01 0.01 0.01

 0.66 0.66 0.67 0.68 0.69 0.70
 0.17 0.18 0.18 0.18 0.18 0.18

 9.41 9.51 9.64 9.76 9.89 10.02

 0.25 0.26 0.26 0.26 0.27 0.27

 53.52 54.11 54.82 55.53 56.23 57.02

 0.05 0.05 0.05 0.05 0.05 0.05

 5.05 5.11 5.18 5.24 5.31 5.38

 0.02 0.02 0.02 0.02 0.02 0.02

 1.18 1.19 1.20 1.22 1.24 1.25

 0.03 0.03 0.03 0.03 0.03 0.03

 6.69 6.76 6.85 6.94 7.03 7.13

 0.01 0.01 0.01 0.01 0.01 0.01

 0.63 0.64 0.65 0.66 0.66 0.67

 0.00 0.00 0.00 0.00 0.00 0.00

 110.96 112.17 113.64 115.12 116.58 118.20

2017 2018 2019 2020 2021 2022

 11.75 11.88 12.03 12.19 12.35 12.52

 68.46 69.21 70.11 71.03 71.93 72.93

 8.56 8.65 8.76 8.88 8.99 9.12

$ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766

$ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93

 6,967.81 7,043.53 7,135.89 7,228.65 7,320.34 7,422.27

 17,049.57 17,234.83 17,460.84 17,687.82 17,912.16 18,161.58

 1,063,121.64 1,074,673.83 1,088,766.20 1,102,919.67 1,116,908.16 1,132,461.16

 19,957.38 20,174.24 20,438.79 20,704.48 20,967.08 21,259.05

 5,361,198.14 5,419,454.47 5,490,520.67 5,561,894.98 5,632,437.31 5,710,869.23

 3,596.23 3,635.31 3,682.98 3,730.86 3,778.18 3,830.79

 502,890.28 508,354.84 515,020.98 521,716.02 528,333.02 535,690.08

19.1% 19.1% 19.1% 19.1% 19.1% 19.1%

71.9% 71.9% 71.9% 71.9% 71.9% 71.9%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

76.0% 76.0% 76.0% 76.0% 76.0% 76.0%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

18.8% 18.8% 18.8% 18.8% 18.8% 18.8%

72.2% 72.2% 72.2% 72.2% 72.2% 72.2%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

13.2% 13.2% 13.2% 13.2% 13.2% 13.2%

77.1% 77.1% 77.1% 77.1% 77.1% 77.1%

9.6% 9.6% 9.6% 9.6% 9.6% 9.6%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%

10.0% 10.0% 10.0% 10.0% 10.0% 10.0%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%
10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
2023 2024 2025 2026 2027 2028

 66.53 67.45 68.45 69.34 70.24 71.16

 471 471 471 471 471 471

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0005

 0.0011 0.0011 0.0011 0.0012 0.0012 0.0012

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 258.74 262.32 266.20 269.66 273.17 276.72

 690 690 690 690 690 690

 0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

 0.007 0.007 0.007 0.007 0.008 0.008

 0.0015 0.0015 0.0015 0.0015 0.0015 0.0016

 0.0038 0.0038 0.0039 0.0039 0.0040 0.0041

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 554.44 562.12 570.43 577.84 585.36 592.97

 936 936 936 936 936 936

 0.000015 0.000015 0.000015 0.000015 0.000016 0.000016

 0.014 0.014 0.014 0.014 0.015 0.015

 0.0028 0.0029 0.0029 0.0029 0.0030 0.0030

 0.0073 0.0074 0.0075 0.0076 0.0077 0.0078

 0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

 1,256.72 1,274.13 1,292.97 1,309.78 1,326.81 1,344.07

 1,161 1,161 1,161 1,161 1,161 1,161

 0.000025 0.000025 0.000026 0.000026 0.000027 0.000027

 0.029 0.030 0.030 0.030 0.031 0.031

 0.0059 0.0060 0.0061 0.0062 0.0063 0.0063

 0.0155 0.0157 0.0159 0.0161 0.0163 0.0166

 0.0019 0.0020 0.0020 0.0020 0.0020 0.0021

 2,217.74 2,248.47 2,281.71 2,311.38 2,341.44 2,371.89

 1,574 1,574 1,574 1,574 1,574 1,574

 0.000030 0.000030 0.000030 0.000031 0.000031 0.000032
 0.047 0.047 0.048 0.048 0.049 0.050

 0.0095 0.0096 0.0097 0.0099 0.0100 0.0101

 0.0247 0.0250 0.0254 0.0257 0.0261 0.0264

 0.0031 0.0031 0.0032 0.0032 0.0033 0.0033

 2,956.99 2,997.96 3,042.28 3,081.84 3,121.92 3,162.52

 1,953 1,953 1,953 1,953 1,953 1,953

 0.000030 0.000030 0.000030 0.000031 0.000031 0.000032

 0.058 0.059 0.059 0.060 0.061 0.062

 0.0117 0.0119 0.0121 0.0122 0.0124 0.0126

 0.0306 0.0311 0.0315 0.0319 0.0323 0.0328

 0.0038 0.0039 0.0039 0.0040 0.0040 0.0041

 - - - - - -

 2,869 2,869 2,869 2,869 2,869 2,869

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,217.74 2,248.47 2,281.71 2,311.38 2,341.44 2,371.89

 4,362 4,362 4,362 4,362 4,362 4,362

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.039 0.039 0.040 0.040 0.041 0.041

 0.0041 0.0041 0.0042 0.0043 0.0043 0.0044

 0.0239 0.0242 0.0246 0.0249 0.0252 0.0255

 0.0030 0.0030 0.0031 0.0031 0.0032 0.0032

 - - - - - -

 5,409 5,409 5,409 5,409 5,409 5,409

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 8,870.97 8,993.89 9,126.83 9,245.52 9,365.75 9,487.55

 7,336 7,336 7,336 7,336 7,336 7,336

 0.000018 0.000018 0.000018 0.000018 0.000019 0.000019

 0.130 0.132 0.134 0.136 0.137 0.139

 0.0138 0.0140 0.0142 0.0143 0.0145 0.0147

 0.0803 0.0814 0.0826 0.0837 0.0848 0.0859

 0.0100 0.0102 0.0103 0.0105 0.0106 0.0107

 - - - - - -

 9,106 9,106 9,106 9,106 9,106 9,106

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,758 10,758 10,758 10,758 10,758 10,758

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 44.35 44.97 45.63 46.23 46.83 47.44

 619 619 619 619 619 619

 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

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 177.42 179.88 182.54 184.91 187.32 189.75

 1,042 1,042 1,042 1,042 1,042 1,042

 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

 0.006 0.006 0.006 0.006 0.007 0.007

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 0.0033 0.0033 0.0034 0.0034 0.0035 0.0035
 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 266.13 269.82 273.80 277.37 280.97 284.63

 1,412 1,412 1,412 1,412 1,412 1,412

 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

 0.008 0.008 0.009 0.009 0.009 0.009

 0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

 0.0044 0.0045 0.0046 0.0046 0.0047 0.0047

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 776.21 786.97 798.60 808.98 819.50 830.16

 2,071 2,071 2,071 2,071 2,071 2,071

 0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

 0.021 0.022 0.022 0.022 0.023 0.023

 0.0044 0.0044 0.0045 0.0045 0.0046 0.0047

 0.0114 0.0115 0.0117 0.0118 0.0120 0.0122

 0.0014 0.0014 0.0015 0.0015 0.0015 0.0015

 3,326.61 3,372.71 3,422.56 3,467.07 3,512.16 3,557.83

 2,807 2,807 2,807 2,807 2,807 2,807

 0.000030 0.000030 0.000030 0.000031 0.000031 0.000032

 0.083 0.084 0.085 0.087 0.088 0.089

 0.0169 0.0171 0.0174 0.0176 0.0178 0.0180

 0.0440 0.0446 0.0453 0.0459 0.0465 0.0471

 0.0055 0.0056 0.0057 0.0057 0.0058 0.0059

 3,991.94 4,047.25 4,107.07 4,160.48 4,214.59 4,269.40

 3,483 3,483 3,483 3,483 3,483 3,483

 0.000027 0.000027 0.000027 0.000028 0.000028 0.000028

 0.093 0.094 0.095 0.097 0.098 0.099

 0.0188 0.0191 0.0194 0.0196 0.0199 0.0202

 0.0492 0.0498 0.0506 0.0512 0.0519 0.0526

 0.0061 0.0062 0.0063 0.0064 0.0065 0.0066

 6,653.23 6,745.42 6,845.12 6,934.14 7,024.31 7,115.66

 4,721 4,721 4,721 4,721 4,721 4,721

 0.000030 0.000030 0.000030 0.000031 0.000031 0.000032

 0.140 0.142 0.144 0.145 0.147 0.149
 0.0284 0.0288 0.0292 0.0296 0.0300 0.0304

 0.0740 0.0751 0.0762 0.0772 0.0782 0.0792

 0.0093 0.0094 0.0095 0.0096 0.0098 0.0099

 26,169.35 26,531.98 26,924.15 27,274.28 27,628.96 27,988.26

 5,858 5,858 5,858 5,858 5,858 5,858

 0.000087 0.000088 0.000090 0.000091 0.000092 0.000093

 0.511 0.518 0.526 0.533 0.540 0.547

 0.1039 0.1053 0.1069 0.1083 0.1097 0.1111

 0.2710 0.2748 0.2789 0.2825 0.2862 0.2899

 0.0339 0.0343 0.0349 0.0353 0.0358 0.0362

 56,182.79 56,961.30 57,803.25 58,554.95 59,316.42 60,087.79

 8,593 8,593 8,593 8,593 8,593 8,593

 0.000112 0.000114 0.000116 0.000117 0.000119 0.000120

 0.966 0.979 0.993 1.006 1.019 1.033

 0.1963 0.1990 0.2019 0.2046 0.2072 0.2099

 0.5121 0.5192 0.5269 0.5338 0.5407 0.5477

 0.0640 0.0649 0.0659 0.0667 0.0676 0.0685

 88,709.67 89,938.90 91,268.29 92,455.18 93,657.51 94,875.46

 13,087 13,087 13,087 13,087 13,087 13,087

 0.000118 0.000120 0.000122 0.000123 0.000125 0.000127

 1.548 1.569 1.593 1.613 1.634 1.655

 0.1637 0.1659 0.1684 0.1706 0.1728 0.1750

 0.9552 0.9685 0.9828 0.9956 1.0085 1.0216

 0.1194 0.1211 0.1228 0.1244 0.1261 0.1277

 118,279.57 119,918.53 121,691.06 123,273.58 124,876.67 126,500.62

 16,238 16,238 16,238 16,238 16,238 16,238

 0.000118 0.000120 0.000122 0.000123 0.000125 0.000127

 1.921 1.947 1.976 2.002 2.028 2.054

 0.2031 0.2059 0.2089 0.2117 0.2144 0.2172

 1.1853 1.2017 1.2195 1.2353 1.2514 1.2677

 0.1482 0.1502 0.1524 0.1544 0.1564 0.1585

 177,419.35 179,877.80 182,536.58 184,910.36 187,315.01 189,750.92

 22,009 22,009 22,009 22,009 22,009 22,009
 0.000118 0.000120 0.000122 0.000123 0.000125 0.000127

 2.603 2.639 2.678 2.713 2.748 2.784

 0.2753 0.2791 0.2832 0.2869 0.2906 0.2944

 1.6065 1.6288 1.6529 1.6743 1.6961 1.7182

 0.2008 0.2036 0.2066 0.2093 0.2120 0.2148

 295,698.91 299,796.33 304,227.64 308,183.94 312,191.68 316,251.54

 27,309 27,309 27,309 27,309 27,309 27,309

 0.000148 0.000150 0.000152 0.000154 0.000156 0.000158

 4.038 4.094 4.154 4.208 4.263 4.318

 0.4269 0.4328 0.4392 0.4450 0.4507 0.4566

 2.4917 2.5262 2.5636 2.5969 2.6307 2.6649

 0.3115 0.3158 0.3204 0.3246 0.3288 0.3331

 369,623.64 374,745.41 380,284.55 385,229.93 390,239.61 395,314.42

 32,284 32,284 32,284 32,284 32,284 32,284

 0.000148 0.000150 0.000152 0.000154 0.000156 0.000158

 4.773 4.839 4.911 4.975 5.039 5.105

 0.5047 0.5117 0.5193 0.5260 0.5329 0.5398

 2.9457 2.9865 3.0306 3.0700 3.1099 3.1504

 0.3682 0.3733 0.3788 0.3838 0.3887 0.3938

 44.35 44.97 45.63 46.23 46.83 47.44

 697 697 697 697 697 697

 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

 0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 110.89 112.42 114.09 115.57 117.07 118.59

 1,022 1,022 1,022 1,022 1,022 1,022

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.005 0.005 0.005 0.005 0.005 0.005

 0.0009 0.0009 0.0009 0.0010 0.0010 0.0010

 0.0024 0.0024 0.0025 0.0025 0.0025 0.0026

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
 277.22 281.06 285.21 288.92 292.68 296.49

 1,386 1,386 1,386 1,386 1,386 1,386

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.010 0.010 0.011 0.011 0.011 0.011

 0.0021 0.0021 0.0021 0.0022 0.0022 0.0022

 0.0054 0.0055 0.0056 0.0057 0.0057 0.0058

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 591.40 599.59 608.46 616.37 624.38 632.50

 1,719 1,719 1,719 1,719 1,719 1,719

 0.000012 0.000012 0.000012 0.000012 0.000012 0.000013

 0.020 0.021 0.021 0.021 0.021 0.022

 0.0041 0.0042 0.0042 0.0043 0.0044 0.0044

 0.0108 0.0109 0.0111 0.0112 0.0114 0.0115

 0.0013 0.0014 0.0014 0.0014 0.0014 0.0014

 2,772.18 2,810.59 2,852.13 2,889.22 2,926.80 2,964.86

 2,330 2,330 2,330 2,330 2,330 2,330

 0.000037 0.000037 0.000038 0.000039 0.000039 0.000040

 0.086 0.087 0.089 0.090 0.091 0.092

 0.0175 0.0177 0.0180 0.0182 0.0185 0.0187

 0.0457 0.0463 0.0470 0.0476 0.0483 0.0489

 0.0057 0.0058 0.0059 0.0060 0.0060 0.0061

 3,696.24 3,747.45 3,802.85 3,852.30 3,902.40 3,953.14

 2,892 2,892 2,892 2,892 2,892 2,892

 0.000037 0.000037 0.000038 0.000039 0.000039 0.000040

 0.107 0.108 0.110 0.111 0.113 0.114

 0.0217 0.0220 0.0223 0.0226 0.0229 0.0232

 0.0567 0.0575 0.0584 0.0591 0.0599 0.0607

 0.0071 0.0072 0.0073 0.0074 0.0075 0.0076

 - - - - - -

 4,248 4,248 4,248 4,248 4,248 4,248

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,956.99 2,997.96 3,042.28 3,081.84 3,121.92 3,162.52

 5,011 5,011 5,011 5,011 5,011 5,011

 0.000012 0.000012 0.000012 0.000012 0.000012 0.000013

 0.059 0.060 0.061 0.062 0.063 0.063

 0.0060 0.0061 0.0062 0.0063 0.0063 0.0064

 0.0368 0.0373 0.0379 0.0384 0.0389 0.0394

 0.0046 0.0047 0.0047 0.0048 0.0049 0.0049

 - - - - - -

 6,212 6,212 6,212 6,212 6,212 6,212

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 11,088.71 11,242.36 11,408.54 11,556.90 11,707.19 11,859.43

 8,427 8,427 8,427 8,427 8,427 8,427

 0.000022 0.000022 0.000023 0.000023 0.000023 0.000024

 0.187 0.189 0.192 0.195 0.197 0.200

 0.0190 0.0192 0.0195 0.0198 0.0200 0.0203

 0.1160 0.1176 0.1194 0.1209 0.1225 0.1241

 0.0145 0.0147 0.0149 0.0151 0.0153 0.0155

 - - - - - -

 10,460 10,460 10,460 10,460 10,460 10,460

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,357 12,357 12,357 12,357 12,357 12,357

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 22.18 22.48 22.82 23.11 23.41 23.72

 917 917 917 917 917 917

 0.000001 0.000001 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 0.0008 0.0008 0.0008

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 88.71 89.94 91.27 92.46 93.66 94.88

 1,543 1,543 1,543 1,543 1,543 1,543

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.005 0.005 0.005 0.005 0.005 0.005

 0.0009 0.0009 0.0010 0.0010 0.0010 0.0010

 0.0024 0.0025 0.0025 0.0025 0.0026 0.0026

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 133.06 134.91 136.90 138.68 140.49 142.31

 2,091 2,091 2,091 2,091 2,091 2,091

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.006 0.006 0.006 0.006 0.007 0.007

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 0.0033 0.0033 0.0034 0.0034 0.0035 0.0035

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 332.66 337.27 342.26 346.71 351.22 355.78

 3,067 3,067 3,067 3,067 3,067 3,067

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.014 0.014 0.014 0.014 0.014 0.015

 0.0028 0.0028 0.0028 0.0029 0.0029 0.0030

 0.0072 0.0073 0.0074 0.0075 0.0076 0.0077

 0.0009 0.0009 0.0009 0.0009 0.0010 0.0010

 1,829.64 1,854.99 1,882.41 1,906.89 1,931.69 1,956.81
 4,157 4,157 4,157 4,157 4,157 4,157

 0.000016 0.000016 0.000017 0.000017 0.000017 0.000017

 0.068 0.069 0.070 0.070 0.071 0.072

 0.0137 0.0139 0.0141 0.0143 0.0145 0.0147

 0.0359 0.0364 0.0369 0.0374 0.0379 0.0384

 0.0045 0.0045 0.0046 0.0047 0.0047 0.0048

 2,439.52 2,473.32 2,509.88 2,542.52 2,575.58 2,609.08

 5,158 5,158 5,158 5,158 5,158 5,158

 0.000016 0.000016 0.000017 0.000017 0.000017 0.000017

 0.084 0.085 0.086 0.087 0.089 0.090

 0.0170 0.0173 0.0175 0.0177 0.0180 0.0182

 0.0445 0.0451 0.0458 0.0464 0.0470 0.0476

 0.0056 0.0056 0.0057 0.0058 0.0059 0.0060

 6,320.56 6,408.15 6,502.87 6,587.43 6,673.10 6,759.88

 6,991 6,991 6,991 6,991 6,991 6,991

 0.000028 0.000028 0.000029 0.000029 0.000030 0.000030

 0.196 0.199 0.202 0.205 0.207 0.210

 0.0399 0.0404 0.0410 0.0415 0.0421 0.0426

 0.1042 0.1057 0.1072 0.1086 0.1100 0.1115

 0.0130 0.0132 0.0134 0.0136 0.0138 0.0139

 26,612.90 26,981.67 27,380.49 27,736.55 28,097.25 28,462.64

 8,675 8,675 8,675 8,675 8,675 8,675

 0.000089 0.000090 0.000091 0.000092 0.000094 0.000095

 0.770 0.780 0.792 0.802 0.812 0.823

 0.1562 0.1584 0.1607 0.1628 0.1649 0.1670

 0.4084 0.4140 0.4202 0.4256 0.4312 0.4368

 0.0510 0.0518 0.0525 0.0532 0.0539 0.0546

 110,887.09 112,423.62 114,085.37 115,568.98 117,071.88 118,594.33

 12,724 12,724 12,724 12,724 12,724 12,724

 0.000222 0.000225 0.000228 0.000231 0.000234 0.000237

 2.822 2.861 2.903 2.941 2.979 3.018

 0.5728 0.5807 0.5893 0.5970 0.6047 0.6126

 1.4976 1.5183 1.5408 1.5608 1.5811 1.6017

 0.1872 0.1898 0.1926 0.1951 0.1976 0.2002
 196,270.15 198,989.81 201,931.10 204,557.09 207,217.23 209,911.96

 15,032 15,032 15,032 15,032 15,032 15,032

 0.000262 0.000265 0.000269 0.000273 0.000276 0.000280

 3.934 3.988 4.047 4.100 4.153 4.207

 0.3991 0.4046 0.4106 0.4159 0.4214 0.4268

 2.4425 2.4764 2.5130 2.5457 2.5788 2.6123

 0.3053 0.3095 0.3141 0.3182 0.3223 0.3265

 473,118.26 479,674.13 486,764.23 493,094.31 499,506.69 506,002.46

 18,651 18,651 18,651 18,651 18,651 18,651

 0.000473 0.000480 0.000487 0.000493 0.000500 0.000506

 8.824 8.947 9.079 9.197 9.316 9.438

 0.8953 0.9077 0.9211 0.9331 0.9452 0.9575

 5.4792 5.5552 5.6373 5.7106 5.7849 5.8601

 0.6849 0.6944 0.7047 0.7138 0.7231 0.7325

 864,919.32 864,919.32 876,904.26 876,904.26 889,865.85 889,865.85 901,438.03 901,438.03 913,160.68 913,160.68 925,035.75 925,035.75

 25,280 25,280 25,280 25,280 25,280 25,280

 0.000577 0.000585 0.000593 0.000601 0.000609 0.000617

 14.577 14.779 14.997 15.192 15.390 15.590

 1.4789 1.4994 1.5216 1.5414 1.5614 1.5817

 9.0512 9.1766 9.3122 9.4333 9.5560 9.6803

 1.1314 1.1471 1.1640 1.1792 1.1945 1.2100

 1,700,268.76 1,723,828.89 1,749,308.93 1,772,057.66 1,795,102.18 1,818,446.35

 31,368 31,368 31,368 31,368 31,368 31,368

 0.000850 0.000862 0.000875 0.000886 0.000898 0.000909

 26.667 27.036 27.436 27.793 28.154 28.520

 2.7055 2.7430 2.7836 2.8198 2.8564 2.8936

 16.5581 16.7876 17.0357 17.2572 17.4817 17.7090

 2.0698 2.0984 2.1295 2.1572 2.1852 2.2136

 2,402,553.68 2,435,845.17 2,471,849.58 2,503,994.52 2,536,557.43 2,569,543.76

 37,082 37,082 37,082 37,082 37,082 37,082

 0.000961 0.000974 0.000989 0.001002 0.001015 0.001028

 35.637 36.131 36.665 37.141 37.624 38.114
 3.6156 3.6657 3.7199 3.7682 3.8173 3.8669

 22.1278 22.4345 22.7661 23.0621 23.3620 23.6658

 2.7660 2.8043 2.8458 2.8828 2.9203 2.9582

 554.44 562.12 570.43 577.84 585.36 592.97

 2,053 2,053 2,053 2,053 2,053 2,053

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.015 0.015 0.016 0.016 0.016 0.016

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 0.0097 0.0098 0.0100 0.0101 0.0102 0.0103

 0.0012 0.0012 0.0012 0.0013 0.0013 0.0013

 739.25 749.49 760.57 770.46 780.48 790.63

 2,547 2,547 2,547 2,547 2,547 2,547

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.019 0.019 0.019 0.020 0.020 0.020

 0.0016 0.0016 0.0016 0.0016 0.0016 0.0017

 0.0120 0.0122 0.0124 0.0125 0.0127 0.0128

 0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

 - - - - - -

 3,742 3,742 3,742 3,742 3,742 3,742

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 369.62 374.75 380.28 385.23 390.24 395.31

 5,065 5,065 5,065 5,065 5,065 5,065

 0.000001 0.000001 0.000002 0.000002 0.000002 0.000002

 0.007 0.008 0.008 0.008 0.008 0.008

 0.0006 0.0006 0.0006 0.0006 0.0007 0.0007

 0.0048 0.0048 0.0049 0.0050 0.0050 0.0051

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 - - - - - -

 6,279 6,279 6,279 6,279 6,279 6,279

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,217.74 2,248.47 2,281.71 2,311.38 2,341.44 2,371.89

 8,518 8,518 8,518 8,518 8,518 8,518

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.038 0.038 0.039 0.039 0.040 0.040

 0.0031 0.0032 0.0032 0.0033 0.0033 0.0033

 0.0241 0.0244 0.0248 0.0251 0.0254 0.0258

 0.0030 0.0031 0.0031 0.0031 0.0032 0.0032

 - - - - - -

 10,573 10,573 10,573 10,573 10,573 10,573

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,490 12,490 12,490 12,490 12,490 12,490

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 332.66 337.27 342.26 346.71 351.22 355.78

 6,161 6,161 6,161 6,161 6,161 6,161

 0.000001 0.000001 0.000002 0.000002 0.000002 0.000002

 0.009 0.009 0.009 0.009 0.010 0.010

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 0.0058 0.0059 0.0060 0.0061 0.0061 0.0062

 0.0007 0.0007 0.0007 0.0008 0.0008 0.0008
 887.10 899.39 912.68 924.55 936.58 948.75

 7,645 7,645 7,645 7,645 7,645 7,645

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.023 0.023 0.023 0.024 0.024 0.024

 0.0019 0.0019 0.0019 0.0020 0.0020 0.0020

 0.0144 0.0146 0.0148 0.0150 0.0152 0.0154

 0.0018 0.0018 0.0019 0.0019 0.0019 0.0019

 3,696.24 3,747.45 3,802.85 3,852.30 3,902.40 3,953.14

 11,214 11,214 11,214 11,214 11,214 11,214

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.083 0.084 0.085 0.086 0.088 0.089

 0.0069 0.0070 0.0071 0.0072 0.0072 0.0073

 0.0528 0.0536 0.0544 0.0551 0.0558 0.0565

 0.0066 0.0067 0.0068 0.0069 0.0070 0.0071

 5,544.35 5,621.18 5,704.27 5,778.45 5,853.59 5,929.72

 15,199 15,199 15,199 15,199 15,199 15,199

 0.000007 0.000007 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.112 0.114 0.116 0.117 0.119 0.120

 0.0093 0.0094 0.0096 0.0097 0.0098 0.0100

 0.0716 0.0726 0.0737 0.0747 0.0756 0.0766

 0.0090 0.0091 0.0092 0.0093 0.0095 0.0096

 14,784.95 14,989.82 15,211.38 15,409.20 15,609.58 15,812.58

 18,860 18,860 18,860 18,860 18,860 18,860

 0.000015 0.000015 0.000015 0.000015 0.000016 0.000016

 0.279 0.283 0.287 0.291 0.294 0.298

 0.0231 0.0234 0.0238 0.0241 0.0244 0.0247

 0.1778 0.1802 0.1829 0.1853 0.1877 0.1901

 0.0222 0.0225 0.0229 0.0232 0.0235 0.0238

 70,967.74 71,951.12 73,014.63 73,964.15 74,926.00 75,900.37

 25,562 25,562 25,562 25,562 25,562 25,562

 0.000047 0.000048 0.000049 0.000049 0.000050 0.000051

 1.209 1.226 1.244 1.260 1.277 1.293

 0.1002 0.1015 0.1030 0.1044 0.1057 0.1071

 0.7710 0.7817 0.7932 0.8035 0.8140 0.8246
 0.0964 0.0977 0.0992 0.1004 0.1017 0.1031

 165,591.39 167,885.94 170,367.48 172,583.01 174,827.34 177,100.86

 31,718 31,718 31,718 31,718 31,718 31,718

 0.000083 0.000084 0.000085 0.000086 0.000087 0.000089

 2.626 2.662 2.702 2.737 2.773 2.809

 0.2175 0.2205 0.2237 0.2267 0.2296 0.2326

 1.6741 1.6973 1.7224 1.7448 1.7675 1.7905

 0.2093 0.2122 0.2153 0.2181 0.2209 0.2238

 280,913.97 284,806.51 289,016.26 292,774.74 296,582.10 300,438.96

 37,496 37,496 37,496 37,496 37,496 37,496

 0.000112 0.000114 0.000116 0.000117 0.000119 0.000120

 4.213 4.272 4.335 4.391 4.448 4.506

 0.3489 0.3537 0.3590 0.3636 0.3684 0.3732

 2.6860 2.7232 2.7634 2.7994 2.8358 2.8726

 0.3357 0.3404 0.3454 0.3499 0.3545 0.3591

 7,519,653 7,623,851 7,736,539 7,837,148 7,939,066 8,042,308

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0002

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0035 0.0036 0.0036 0.0037 0.0037 0.0037

 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.33 0.33 0.33 0.34 0.34 0.35

 16.71 16.94 17.19 17.42 17.64 17.87

 0.48 0.48 0.49 0.50 0.50 0.51

 93.60 94.90 96.30 97.56 98.82 100.11

 0.08 0.08 0.08 0.08 0.08 0.08

 8.55 8.67 8.80 8.92 9.03 9.15

 0.05 0.05 0.05 0.05 0.05 0.05

 1.95 1.97 2.00 2.03 2.05 2.08

 0.07 0.07 0.07 0.07 0.08 0.08

 9.90 10.04 10.18 10.32 10.45 10.59

 0.01 0.01 0.01 0.01 0.01 0.01

 0.71 0.72 0.73 0.74 0.75 0.76
 0.19 0.19 0.19 0.20 0.20 0.20

 10.15 10.30 10.45 10.58 10.72 10.86

 0.27 0.28 0.28 0.29 0.29 0.29

 57.76 58.56 59.43 60.20 60.98 61.78

 0.05 0.05 0.05 0.05 0.05 0.05

 5.45 5.53 5.61 5.68 5.76 5.83

 0.02 0.02 0.02 0.02 0.02 0.03

 1.27 1.29 1.31 1.32 1.34 1.36

 0.03 0.03 0.04 0.04 0.04 0.04

 7.22 7.32 7.43 7.53 7.62 7.72

 0.01 0.01 0.01 0.01 0.01 0.01

 0.68 0.69 0.70 0.71 0.72 0.73

 0.01 0.01 0.01 0.01 0.01 0.01

 119.75 121.41 123.21 124.81 126.43 128.07

2023 2024 2025 2026 2027 2028

 12.68 12.86 13.05 13.22 13.39 13.56

 73.88 74.91 76.02 77.00 78.01 79.02

 9.24 9.36 9.50 9.63 9.75 9.88

$ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766

$ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93

 7,519.65 7,623.85 7,736.54 7,837.15 7,939.07 8,042.31

 18,399.86 18,654.83 18,930.56 19,176.75 19,426.13 19,678.75

 1,147,319.18 1,163,217.25 1,180,410.85 1,195,761.39 1,211,311.54 1,227,063.88

 21,537.97 21,836.42 22,159.18 22,447.35 22,739.26 23,034.97

 5,785,796.50 5,865,968.62 5,952,673.93 6,030,084.93 6,108,502.49 6,187,939.70

 3,881.05 3,934.83 3,992.99 4,044.91 4,097.52 4,150.80

 542,718.39 550,238.69 558,371.81 565,633.10 572,988.81 580,440.17

19.1% 19.1% 19.1% 19.1% 19.1% 19.1%

71.9% 71.9% 71.9% 71.9% 71.9% 71.9%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

76.0% 76.0% 76.0% 76.0% 76.0% 76.0%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

18.8% 18.8% 18.8% 18.8% 18.8% 18.8%

72.2% 72.2% 72.2% 72.2% 72.2% 72.2%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

13.2% 13.2% 13.2% 13.2% 13.2% 13.2%

77.1% 77.1% 77.1% 77.1% 77.1% 77.1%

9.6% 9.6% 9.6% 9.6% 9.6% 9.6%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%

10.0% 10.0% 10.0% 10.0% 10.0% 10.0%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%
10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
2029 2030 2031 2032 2033 2034

 72.08 73.02 73.97 74.93 75.91 76.89

 471 471 471 471 471 471

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

 0.0001 0.0002 0.0002 0.0002 0.0002 0.0002

 280.32 283.96 287.66 291.40 295.19 299.03

 690 690 690 690 690 690

 0.000011 0.000011 0.000012 0.000012 0.000012 0.000012

 0.008 0.008 0.008 0.008 0.008 0.008

 0.0016 0.0016 0.0016 0.0016 0.0017 0.0017

 0.0041 0.0042 0.0042 0.0043 0.0043 0.0044

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 600.68 608.49 616.41 624.42 632.54 640.77

 936 936 936 936 936 936

 0.000016 0.000016 0.000016 0.000017 0.000017 0.000017

 0.015 0.015 0.015 0.016 0.016 0.016

 0.0030 0.0031 0.0031 0.0032 0.0032 0.0033

 0.0080 0.0081 0.0082 0.0083 0.0084 0.0085

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0011

 1,361.55 1,379.25 1,397.19 1,415.36 1,433.77 1,452.41

 1,161 1,161 1,161 1,161 1,161 1,161

 0.000027 0.000028 0.000028 0.000028 0.000029 0.000029

 0.032 0.032 0.032 0.033 0.033 0.034

 0.0064 0.0065 0.0066 0.0067 0.0068 0.0069

 0.0168 0.0170 0.0172 0.0174 0.0177 0.0179

 0.0021 0.0021 0.0022 0.0022 0.0022 0.0022

 2,402.73 2,433.98 2,465.63 2,497.69 2,530.17 2,563.08

 1,574 1,574 1,574 1,574 1,574 1,574

 0.000032 0.000032 0.000033 0.000033 0.000034 0.000034
 0.050 0.051 0.052 0.052 0.053 0.054

 0.0102 0.0104 0.0105 0.0107 0.0108 0.0109

 0.0267 0.0271 0.0274 0.0278 0.0282 0.0285

 0.0033 0.0034 0.0034 0.0035 0.0035 0.0036

 3,203.64 3,245.30 3,287.51 3,330.26 3,373.57 3,417.44

 1,953 1,953 1,953 1,953 1,953 1,953

 0.000032 0.000032 0.000033 0.000033 0.000034 0.000034

 0.063 0.063 0.064 0.065 0.066 0.067

 0.0127 0.0129 0.0130 0.0132 0.0134 0.0136

 0.0332 0.0336 0.0340 0.0345 0.0349 0.0354

 0.0041 0.0042 0.0043 0.0043 0.0044 0.0044

 - - - - - -

 2,869 2,869 2,869 2,869 2,869 2,869

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,402.73 2,433.98 2,465.63 2,497.69 2,530.17 2,563.08

 4,362 4,362 4,362 4,362 4,362 4,362

 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

 0.042 0.042 0.043 0.044 0.044 0.045

 0.0044 0.0045 0.0045 0.0046 0.0047 0.0047

 0.0259 0.0262 0.0266 0.0269 0.0272 0.0276

 0.0032 0.0033 0.0033 0.0034 0.0034 0.0034

 - - - - - -

 5,409 5,409 5,409 5,409 5,409 5,409

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 9,610.93 9,735.91 9,862.52 9,990.77 10,120.70 10,252.31

 7,336 7,336 7,336 7,336 7,336 7,336

 0.000019 0.000019 0.000020 0.000020 0.000020 0.000021

 0.141 0.143 0.145 0.147 0.148 0.150

 0.0149 0.0151 0.0153 0.0155 0.0157 0.0159

 0.0870 0.0882 0.0893 0.0905 0.0916 0.0928

 0.0109 0.0110 0.0112 0.0113 0.0115 0.0116

 - - - - - -

 9,106 9,106 9,106 9,106 9,106 9,106

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,758 10,758 10,758 10,758 10,758 10,758

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 48.05 48.68 49.31 49.95 50.60 51.26

 619 619 619 619 619 619

 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

 0.0011 0.0011 0.0011 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 192.22 194.72 197.25 199.82 202.41 205.05

 1,042 1,042 1,042 1,042 1,042 1,042

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014

 0.0035 0.0036 0.0036 0.0037 0.0037 0.0038
 0.0004 0.0004 0.0005 0.0005 0.0005 0.0005

 288.33 292.08 295.88 299.72 303.62 307.57

 1,412 1,412 1,412 1,412 1,412 1,412

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.009 0.009 0.009 0.009 0.010 0.010

 0.0018 0.0019 0.0019 0.0019 0.0019 0.0020

 0.0048 0.0049 0.0049 0.0050 0.0051 0.0051

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 840.96 851.89 862.97 874.19 885.56 897.08

 2,071 2,071 2,071 2,071 2,071 2,071

 0.000011 0.000011 0.000012 0.000012 0.000012 0.000012

 0.023 0.024 0.024 0.024 0.024 0.025

 0.0047 0.0048 0.0048 0.0049 0.0050 0.0050

 0.0123 0.0125 0.0126 0.0128 0.0130 0.0131

 0.0015 0.0016 0.0016 0.0016 0.0016 0.0016

 3,604.10 3,650.97 3,698.44 3,746.54 3,795.26 3,844.62

 2,807 2,807 2,807 2,807 2,807 2,807

 0.000032 0.000032 0.000033 0.000033 0.000034 0.000034

 0.090 0.091 0.092 0.093 0.095 0.096

 0.0183 0.0185 0.0188 0.0190 0.0193 0.0195

 0.0477 0.0483 0.0490 0.0496 0.0502 0.0509

 0.0060 0.0060 0.0061 0.0062 0.0063 0.0064

 4,324.92 4,381.16 4,438.13 4,495.85 4,554.31 4,613.54

 3,483 3,483 3,483 3,483 3,483 3,483

 0.000029 0.000029 0.000030 0.000030 0.000030 0.000031

 0.100 0.102 0.103 0.104 0.106 0.107

 0.0204 0.0207 0.0209 0.0212 0.0215 0.0218

 0.0533 0.0540 0.0547 0.0554 0.0561 0.0568

 0.0067 0.0067 0.0068 0.0069 0.0070 0.0071

 7,208.19 7,301.93 7,396.89 7,493.08 7,590.52 7,689.23

 4,721 4,721 4,721 4,721 4,721 4,721

 0.000032 0.000032 0.000033 0.000033 0.000034 0.000034

 0.151 0.153 0.155 0.157 0.159 0.161
 0.0307 0.0311 0.0316 0.0320 0.0324 0.0328

 0.0802 0.0813 0.0823 0.0834 0.0845 0.0856

 0.0100 0.0102 0.0103 0.0104 0.0106 0.0107

 28,352.23 28,720.93 29,094.43 29,472.78 29,856.05 30,244.31

 5,858 5,858 5,858 5,858 5,858 5,858

 0.000095 0.000096 0.000097 0.000098 0.000100 0.000101

 0.554 0.561 0.568 0.576 0.583 0.591

 0.1125 0.1140 0.1155 0.1170 0.1185 0.1201

 0.2937 0.2975 0.3013 0.3053 0.3092 0.3132

 0.0367 0.0372 0.0377 0.0382 0.0387 0.0392

 60,869.20 61,660.76 62,462.61 63,274.90 64,097.74 64,931.28

 8,593 8,593 8,593 8,593 8,593 8,593

 0.000122 0.000123 0.000125 0.000127 0.000128 0.000130

 1.046 1.060 1.073 1.087 1.102 1.116

 0.2126 0.2154 0.2182 0.2211 0.2239 0.2268

 0.5549 0.5621 0.5694 0.5768 0.5843 0.5919

 0.0694 0.0703 0.0712 0.0721 0.0730 0.0740

 96,109.26 97,359.09 98,625.18 99,907.73 101,206.96 102,523.08

 13,087 13,087 13,087 13,087 13,087 13,087

 0.000128 0.000130 0.000132 0.000133 0.000135 0.000137

 1.677 1.699 1.721 1.743 1.766 1.789

 0.1773 0.1796 0.1820 0.1843 0.1867 0.1892

 1.0349 1.0484 1.0620 1.0758 1.0898 1.1040

 0.1294 0.1310 0.1328 0.1345 0.1362 0.1380

 128,145.67 129,812.12 131,500.24 133,210.31 134,942.61 136,697.44

 16,238 16,238 16,238 16,238 16,238 16,238

 0.000128 0.000130 0.000132 0.000133 0.000135 0.000137

 2.081 2.108 2.135 2.163 2.191 2.220

 0.2200 0.2229 0.2258 0.2287 0.2317 0.2347

 1.2841 1.3008 1.3178 1.3349 1.3522 1.3698

 0.1605 0.1626 0.1647 0.1669 0.1690 0.1712

 192,218.51 194,718.18 197,250.36 199,815.46 202,413.91 205,046.15

 22,009 22,009 22,009 22,009 22,009 22,009
 0.000128 0.000130 0.000132 0.000133 0.000135 0.000137

 2.820 2.857 2.894 2.932 2.970 3.009

 0.2982 0.3021 0.3060 0.3100 0.3140 0.3181

 1.7405 1.7632 1.7861 1.8093 1.8328 1.8567

 0.2176 0.2204 0.2233 0.2262 0.2291 0.2321

 320,364.18 324,530.31 328,750.60 333,025.76 337,356.52 341,743.59

 27,309 27,309 27,309 27,309 27,309 27,309

 0.000160 0.000162 0.000164 0.000167 0.000169 0.000171

 4.374 4.431 4.489 4.547 4.606 4.666

 0.4625 0.4686 0.4746 0.4808 0.4871 0.4934

 2.6996 2.7347 2.7702 2.8063 2.8427 2.8797

 0.3374 0.3418 0.3463 0.3508 0.3553 0.3600

 400,455.23 405,662.88 410,938.25 416,282.21 421,695.65 427,179.49

 32,284 32,284 32,284 32,284 32,284 32,284

 0.000160 0.000162 0.000164 0.000167 0.000169 0.000171

 5.171 5.239 5.307 5.376 5.446 5.516

 0.5468 0.5539 0.5611 0.5684 0.5758 0.5833

 3.1914 3.2329 3.2749 3.3175 3.3606 3.4043

 0.3989 0.4041 0.4094 0.4147 0.4201 0.4255

 48.05 48.68 49.31 49.95 50.60 51.26

 697 697 697 697 697 697

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

 0.0001 0.0002 0.0002 0.0002 0.0002 0.0002

 120.14 121.70 123.28 124.88 126.51 128.15

 1,022 1,022 1,022 1,022 1,022 1,022

 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 0.0010 0.0010 0.0010 0.0011 0.0011

 0.0026 0.0026 0.0027 0.0027 0.0027 0.0028

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
 300.34 304.25 308.20 312.21 316.27 320.38

 1,386 1,386 1,386 1,386 1,386 1,386

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000009

 0.011 0.011 0.011 0.012 0.012 0.012

 0.0023 0.0023 0.0023 0.0023 0.0024 0.0024

 0.0059 0.0060 0.0060 0.0061 0.0062 0.0063

 0.0007 0.0007 0.0008 0.0008 0.0008 0.0008

 640.73 649.06 657.50 666.05 674.71 683.49

 1,719 1,719 1,719 1,719 1,719 1,719

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.022 0.022 0.023 0.023 0.023 0.024

 0.0045 0.0045 0.0046 0.0046 0.0047 0.0048

 0.0117 0.0118 0.0120 0.0122 0.0123 0.0125

 0.0015 0.0015 0.0015 0.0015 0.0015 0.0016

 3,003.41 3,042.47 3,082.04 3,122.12 3,162.72 3,203.85

 2,330 2,330 2,330 2,330 2,330 2,330

 0.000040 0.000041 0.000041 0.000042 0.000042 0.000043

 0.093 0.095 0.096 0.097 0.098 0.100

 0.0189 0.0192 0.0194 0.0197 0.0199 0.0202

 0.0495 0.0502 0.0508 0.0515 0.0522 0.0528

 0.0062 0.0063 0.0064 0.0064 0.0065 0.0066

 4,004.55 4,056.63 4,109.38 4,162.82 4,216.96 4,271.79

 2,892 2,892 2,892 2,892 2,892 2,892

 0.000040 0.000041 0.000041 0.000042 0.000042 0.000043

 0.116 0.117 0.119 0.120 0.122 0.124

 0.0235 0.0238 0.0241 0.0244 0.0247 0.0251

 0.0615 0.0622 0.0631 0.0639 0.0647 0.0656

 0.0077 0.0078 0.0079 0.0080 0.0081 0.0082

 - - - - - -

 4,248 4,248 4,248 4,248 4,248 4,248

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 3,203.64 3,245.30 3,287.51 3,330.26 3,373.57 3,417.44

 5,011 5,011 5,011 5,011 5,011 5,011

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.064 0.065 0.066 0.067 0.068 0.068

 0.0065 0.0066 0.0067 0.0068 0.0069 0.0069

 0.0399 0.0404 0.0409 0.0414 0.0420 0.0425

 0.0050 0.0050 0.0051 0.0052 0.0052 0.0053

 - - - - - -

 6,212 6,212 6,212 6,212 6,212 6,212

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,013.66 12,169.89 12,328.15 12,488.47 12,650.87 12,815.38

 8,427 8,427 8,427 8,427 8,427 8,427

 0.000024 0.000024 0.000025 0.000025 0.000025 0.000026

 0.202 0.205 0.208 0.210 0.213 0.216

 0.0205 0.0208 0.0211 0.0214 0.0216 0.0219

 0.1257 0.1274 0.1290 0.1307 0.1324 0.1341

 0.0157 0.0159 0.0161 0.0163 0.0165 0.0168

 - - - - - -

 10,460 10,460 10,460 10,460 10,460 10,460

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,357 12,357 12,357 12,357 12,357 12,357

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 24.03 24.34 24.66 24.98 25.30 25.63

 917 917 917 917 917 917

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.001 0.001 0.002 0.002 0.002 0.002

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 96.11 97.36 98.63 99.91 101.21 102.52

 1,543 1,543 1,543 1,543 1,543 1,543

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.005 0.005 0.005 0.005 0.005 0.005

 0.0010 0.0010 0.0010 0.0010 0.0011 0.0011

 0.0026 0.0027 0.0027 0.0027 0.0028 0.0028

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 144.16 146.04 147.94 149.86 151.81 153.78

 2,091 2,091 2,091 2,091 2,091 2,091

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0014 0.0014 0.0014 0.0014 0.0014 0.0015

 0.0036 0.0036 0.0036 0.0037 0.0037 0.0038

 0.0004 0.0005 0.0005 0.0005 0.0005 0.0005

 360.41 365.10 369.84 374.65 379.53 384.46

 3,067 3,067 3,067 3,067 3,067 3,067

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.015 0.015 0.015 0.015 0.016 0.016

 0.0030 0.0030 0.0031 0.0031 0.0032 0.0032

 0.0078 0.0079 0.0080 0.0081 0.0082 0.0083

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 1,982.25 2,008.03 2,034.14 2,060.60 2,087.39 2,114.54
 4,157 4,157 4,157 4,157 4,157 4,157

 0.000018 0.000018 0.000018 0.000018 0.000019 0.000019

 0.073 0.074 0.075 0.076 0.077 0.078

 0.0149 0.0151 0.0153 0.0155 0.0157 0.0159

 0.0389 0.0394 0.0399 0.0404 0.0409 0.0415

 0.0049 0.0049 0.0050 0.0051 0.0051 0.0052

 2,643.00 2,677.38 2,712.19 2,747.46 2,783.19 2,819.38

 5,158 5,158 5,158 5,158 5,158 5,158

 0.000018 0.000018 0.000018 0.000018 0.000019 0.000019

 0.091 0.092 0.093 0.094 0.096 0.097

 0.0184 0.0187 0.0189 0.0192 0.0194 0.0197

 0.0482 0.0489 0.0495 0.0501 0.0508 0.0514

 0.0060 0.0061 0.0062 0.0063 0.0063 0.0064

 6,847.78 6,936.84 7,027.04 7,118.43 7,211.00 7,304.77

 6,991 6,991 6,991 6,991 6,991 6,991

 0.000030 0.000031 0.000031 0.000032 0.000032 0.000032

 0.213 0.216 0.218 0.221 0.224 0.227

 0.0432 0.0437 0.0443 0.0449 0.0455 0.0461

 0.1129 0.1144 0.1159 0.1174 0.1189 0.1205

 0.0141 0.0143 0.0145 0.0147 0.0149 0.0151

 28,832.78 29,207.73 29,587.55 29,972.32 30,362.09 30,756.92

 8,675 8,675 8,675 8,675 8,675 8,675

 0.000096 0.000097 0.000099 0.000100 0.000101 0.000103

 0.834 0.845 0.856 0.867 0.878 0.889

 0.1692 0.1714 0.1737 0.1759 0.1782 0.1805

 0.4424 0.4482 0.4540 0.4599 0.4659 0.4720

 0.0553 0.0560 0.0568 0.0575 0.0582 0.0590

 120,136.57 121,698.86 123,281.47 124,884.66 126,508.70 128,153.85

 12,724 12,724 12,724 12,724 12,724 12,724

 0.000240 0.000243 0.000247 0.000250 0.000253 0.000256

 3.057 3.097 3.137 3.178 3.219 3.261

 0.6206 0.6286 0.6368 0.6451 0.6535 0.6620

 1.6225 1.6436 1.6650 1.6866 1.7085 1.7308

 0.2028 0.2054 0.2081 0.2108 0.2136 0.2163
 212,641.73 215,406.99 218,208.21 221,045.85 223,920.39 226,832.31

 15,032 15,032 15,032 15,032 15,032 15,032

 0.000284 0.000287 0.000291 0.000295 0.000299 0.000302

 4.262 4.317 4.373 4.430 4.488 4.546

 0.4324 0.4380 0.4437 0.4495 0.4553 0.4612

 2.6463 2.6807 2.7155 2.7509 2.7866 2.8229

 0.3308 0.3351 0.3394 0.3439 0.3483 0.3529

 512,582.69 519,248.49 526,000.96 532,841.22 539,770.43 546,789.74

 18,651 18,651 18,651 18,651 18,651 18,651

 0.000513 0.000519 0.000526 0.000533 0.000540 0.000547

 9.560 9.685 9.811 9.938 10.067 10.198

 0.9700 0.9826 0.9954 1.0083 1.0214 1.0347

 5.9363 6.0135 6.0917 6.1709 6.2512 6.3324

 0.7420 0.7517 0.7615 0.7714 0.7814 0.7916

 937,065.24 937,065.24 949,251.14 949,251.14 961,595.50 961,595.50 974,100.36 974,100.36 986,767.82 986,767.82 999,600.00 999,600.00

 25,280 25,280 25,280 25,280 25,280 25,280

 0.000625 0.000633 0.000641 0.000649 0.000658 0.000666

 15.793 15.998 16.206 16.417 16.630 16.847

 1.6023 1.6231 1.6442 1.6656 1.6873 1.7092

 9.8061 9.9337 10.0628 10.1937 10.3263 10.4605

 1.2258 1.2417 1.2579 1.2742 1.2908 1.3076

 1,842,094.06 1,866,049.25 1,890,315.93 1,914,898.15 1,939,799.99 1,965,025.63

 31,368 31,368 31,368 31,368 31,368 31,368

 0.000921 0.000933 0.000945 0.000957 0.000970 0.000983

 28.891 29.267 29.647 30.033 30.424 30.819

 2.9312 2.9693 3.0079 3.0470 3.0867 3.1268

 17.9393 18.1726 18.4089 18.6483 18.8908 19.1365

 2.2424 2.2716 2.3011 2.3310 2.3614 2.3921

 2,602,959.00 2,636,808.73 2,671,098.60 2,705,834.34 2,741,021.73 2,776,666.66

 37,082 37,082 37,082 37,082 37,082 37,082

 0.001041 0.001055 0.001068 0.001082 0.001096 0.001111

 38.609 39.111 39.620 40.135 40.657 41.186
 3.9172 3.9681 4.0197 4.0720 4.1250 4.1786

 23.9736 24.2854 24.6012 24.9211 25.2452 25.5735

 2.9967 3.0357 3.0751 3.1151 3.1556 3.1967

 600.68 608.49 616.41 624.42 632.54 640.77

 2,053 2,053 2,053 2,053 2,053 2,053

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000009

 0.016 0.017 0.017 0.017 0.017 0.018

 0.0014 0.0014 0.0014 0.0014 0.0014 0.0015

 0.0105 0.0106 0.0108 0.0109 0.0110 0.0112

 0.0013 0.0013 0.0013 0.0014 0.0014 0.0014

 800.91 811.33 821.88 832.56 843.39 854.36

 2,547 2,547 2,547 2,547 2,547 2,547

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000009

 0.020 0.021 0.021 0.021 0.021 0.022

 0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

 0.0130 0.0132 0.0133 0.0135 0.0137 0.0139

 0.0016 0.0016 0.0017 0.0017 0.0017 0.0017

 - - - - - -

 3,742 3,742 3,742 3,742 3,742 3,742

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 400.46 405.66 410.94 416.28 421.70 427.18

 5,065 5,065 5,065 5,065 5,065 5,065

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.008 0.008 0.008 0.008 0.009 0.009

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 0.0052 0.0052 0.0053 0.0054 0.0054 0.0055

 0.0006 0.0007 0.0007 0.0007 0.0007 0.0007

 - - - - - -

 6,279 6,279 6,279 6,279 6,279 6,279

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,402.73 2,433.98 2,465.63 2,497.69 2,530.17 2,563.08

 8,518 8,518 8,518 8,518 8,518 8,518

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.041 0.041 0.042 0.043 0.043 0.044

 0.0034 0.0034 0.0035 0.0035 0.0036 0.0036

 0.0261 0.0264 0.0268 0.0271 0.0275 0.0278

 0.0033 0.0033 0.0033 0.0034 0.0034 0.0035

 - - - - - -

 10,573 10,573 10,573 10,573 10,573 10,573

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,490 12,490 12,490 12,490 12,490 12,490

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 360.41 365.10 369.84 374.65 379.53 384.46

 6,161 6,161 6,161 6,161 6,161 6,161

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.010 0.010 0.010 0.010 0.010 0.011

 0.0008 0.0008 0.0008 0.0008 0.0009 0.0009

 0.0063 0.0064 0.0065 0.0065 0.0066 0.0067

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008
 961.09 973.59 986.25 999.08 1,012.07 1,025.23

 7,645 7,645 7,645 7,645 7,645 7,645

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.024 0.025 0.025 0.025 0.026 0.026

 0.0020 0.0021 0.0021 0.0021 0.0021 0.0022

 0.0156 0.0158 0.0160 0.0162 0.0164 0.0167

 0.0020 0.0020 0.0020 0.0020 0.0021 0.0021

 4,004.55 4,056.63 4,109.38 4,162.82 4,216.96 4,271.79

 11,214 11,214 11,214 11,214 11,214 11,214

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000009

 0.090 0.091 0.092 0.093 0.095 0.096

 0.0074 0.0075 0.0076 0.0077 0.0078 0.0079

 0.0573 0.0580 0.0588 0.0595 0.0603 0.0611

 0.0072 0.0073 0.0073 0.0074 0.0075 0.0076

 6,006.83 6,084.94 6,164.07 6,244.23 6,325.43 6,407.69

 15,199 15,199 15,199 15,199 15,199 15,199

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000009 0.000009

 0.122 0.123 0.125 0.127 0.128 0.130

 0.0101 0.0102 0.0103 0.0105 0.0106 0.0108

 0.0776 0.0786 0.0796 0.0807 0.0817 0.0828

 0.0097 0.0098 0.0100 0.0101 0.0102 0.0103

 16,018.21 16,226.52 16,437.53 16,651.29 16,867.83 17,087.18

 18,860 18,860 18,860 18,860 18,860 18,860

 0.000016 0.000016 0.000016 0.000017 0.000017 0.000017

 0.302 0.306 0.310 0.314 0.318 0.322

 0.0250 0.0253 0.0257 0.0260 0.0263 0.0267

 0.1926 0.1951 0.1976 0.2002 0.2028 0.2054

 0.0241 0.0244 0.0247 0.0250 0.0254 0.0257

 76,887.40 77,887.27 78,900.14 79,926.18 80,965.56 82,018.46

 25,562 25,562 25,562 25,562 25,562 25,562

 0.000051 0.000052 0.000053 0.000053 0.000054 0.000055

 1.310 1.327 1.345 1.362 1.380 1.398

 0.1085 0.1099 0.1113 0.1128 0.1143 0.1157

 0.8353 0.8462 0.8572 0.8683 0.8796 0.8910
 0.1044 0.1058 0.1071 0.1085 0.1100 0.1114

 179,403.94 181,736.97 184,100.33 186,494.43 188,919.65 191,376.41

 31,718 31,718 31,718 31,718 31,718 31,718

 0.000090 0.000091 0.000092 0.000093 0.000094 0.000096

 2.845 2.882 2.920 2.958 2.996 3.035

 0.2356 0.2387 0.2418 0.2449 0.2481 0.2513

 1.8138 1.8374 1.8613 1.8855 1.9100 1.9348

 0.2267 0.2297 0.2327 0.2357 0.2387 0.2419

 304,345.98 308,303.79 312,313.07 316,374.48 320,488.69 324,656.41

 37,496 37,496 37,496 37,496 37,496 37,496

 0.000122 0.000123 0.000125 0.000127 0.000128 0.000130

 4.565 4.624 4.684 4.745 4.807 4.869

 0.3780 0.3829 0.3879 0.3930 0.3981 0.4032

 2.9100 2.9478 2.9862 3.0250 3.0644 3.1042

 0.3638 0.3685 0.3733 0.3781 0.3830 0.3880

 8,146,893 8,252,838 8,360,161 8,468,878 8,579,010 8,690,574

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0002 0.0002 0.0002

 0.0038 0.0038 0.0039 0.0039 0.0040 0.0041

 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.35 0.36 0.36 0.37 0.37 0.38

 18.11 18.34 18.58 18.82 19.07 19.31

 0.52 0.52 0.53 0.54 0.54 0.55

 101.41 102.73 104.07 105.42 106.79 108.18

 0.09 0.09 0.09 0.09 0.09 0.09

 9.27 9.39 9.51 9.63 9.76 9.89

 0.05 0.05 0.06 0.06 0.06 0.06

 2.11 2.14 2.16 2.19 2.22 2.25

 0.08 0.08 0.08 0.08 0.08 0.08

 10.72 10.86 11.01 11.15 11.29 11.44

 0.01 0.01 0.01 0.01 0.01 0.01

 0.77 0.78 0.79 0.80 0.81 0.82
 0.20 0.21 0.21 0.21 0.21 0.22

 11.00 11.14 11.29 11.44 11.59 11.74

 0.30 0.30 0.31 0.31 0.31 0.32

 62.58 63.40 64.22 65.05 65.90 66.76

 0.05 0.06 0.06 0.06 0.06 0.06

 5.91 5.99 6.06 6.14 6.22 6.30

 0.03 0.03 0.03 0.03 0.03 0.03

 1.38 1.39 1.41 1.43 1.45 1.47

 0.04 0.04 0.04 0.04 0.04 0.04

 7.82 7.92 8.03 8.13 8.24 8.34

 0.01 0.01 0.01 0.01 0.01 0.01

 0.74 0.75 0.76 0.77 0.78 0.79

 0.01 0.01 0.01 0.01 0.01 0.01

 129.74 131.43 133.14 134.87 136.62 138.40

2029 2030 2031 2032 2033 2034

 13.74 13.92 14.10 14.28 14.47 14.66

 80.05 81.09 82.14 83.21 84.29 85.39

 10.01 10.14 10.27 10.40 10.54 10.67

$ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766 $ 23,766

$ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93 $ 15.93

 8,146.89 8,252.84 8,360.16 8,468.88 8,579.01 8,690.57

 19,934.66 20,193.90 20,456.51 20,722.53 20,992.01 21,264.99

 1,243,021.04 1,259,185.70 1,275,560.54 1,292,148.29 1,308,951.73 1,325,973.67

 23,334.53 23,637.98 23,945.37 24,256.76 24,572.21 24,891.75

 6,268,409.82 6,349,926.27 6,432,502.67 6,516,152.78 6,600,890.58 6,686,730.20

 4,204.78 4,259.46 4,314.85 4,370.96 4,427.80 4,485.38

 587,988.41 595,634.81 603,380.63 611,227.16 619,175.72 627,227.64

19.1% 19.1% 19.1% 19.1% 19.1% 19.1%

71.9% 71.9% 71.9% 71.9% 71.9% 71.9%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

14.6% 14.6% 14.6% 14.6% 14.6% 14.6%

76.0% 76.0% 76.0% 76.0% 76.0% 76.0%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

18.8% 18.8% 18.8% 18.8% 18.8% 18.8%

72.2% 72.2% 72.2% 72.2% 72.2% 72.2%

9.0% 9.0% 9.0% 9.0% 9.0% 9.0%

13.2% 13.2% 13.2% 13.2% 13.2% 13.2%

77.1% 77.1% 77.1% 77.1% 77.1% 77.1%

9.6% 9.6% 9.6% 9.6% 9.6% 9.6%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%

10.0% 10.0% 10.0% 10.0% 10.0% 10.0%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

79.7% 79.7% 79.7% 79.7% 79.7% 79.7%
10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Terminal Year

2035 2036 2037 2038 analysis end analysis end

 77.89 78.91 79.93 80.97 - -

 471 471 471 471 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.002 0.002 0.003 0.003 - -

 0.0005 0.0005 0.0005 0.0005 - -

 0.0013 0.0013 0.0013 0.0013 - -

 0.0002 0.0002 0.0002 0.0002 - -

 302.91 306.85 310.84 314.89 - -

 690 690 690 690 - -

 0.000012 0.000012 0.000012 0.000013 - -

 0.008 0.008 0.009 0.009 - -

 0.0017 0.0017 0.0017 0.0018 - -

 0.0044 0.0045 0.0046 0.0046 - -

 0.0006 0.0006 0.0006 0.0006 - -

 649.10 657.54 666.09 674.76 - -

 936 936 936 936 - -

 0.000017 0.000018 0.000018 0.000018 - -

 0.016 0.016 0.017 0.017 - -

 0.0033 0.0033 0.0034 0.0034 - -

 0.0086 0.0087 0.0088 0.0089 - -

 0.0011 0.0011 0.0011 0.0011 - -

 1,471.30 1,490.43 1,509.81 1,529.45 - -

 1,161 1,161 1,161 1,161 - -

 0.000029 0.000030 0.000030 0.000031 - -

 0.034 0.035 0.035 0.036 - -

 0.0069 0.0070 0.0071 0.0072 - -

 0.0181 0.0184 0.0186 0.0188 - -

 0.0023 0.0023 0.0023 0.0024 - -

 2,596.41 2,630.17 2,664.38 2,699.02 - -

 1,574 1,574 1,574 1,574 - -

 0.000035 0.000035 0.000036 0.000036 - -
 0.054 0.055 0.056 0.057 - -

 0.0111 0.0112 0.0114 0.0115 - -

 0.0289 0.0293 0.0297 0.0300 - -

 0.0036 0.0037 0.0037 0.0038 - -

 3,461.88 3,506.90 3,552.50 3,598.70 - -

 1,953 1,953 1,953 1,953 - -

 0.000035 0.000035 0.000036 0.000036 - -

 0.068 0.068 0.069 0.070 - -

 0.0137 0.0139 0.0141 0.0143 - -

 0.0359 0.0363 0.0368 0.0373 - -

 0.0045 0.0045 0.0046 0.0047 - -

 - - - - - -

 2,869 2,869 2,869 2,869 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,596.41 2,630.17 2,664.38 2,699.02 - -

 4,362 4,362 4,362 4,362 - -

 0.000010 0.000011 0.000011 0.000011 - -

 0.045 0.046 0.046 0.047 - -

 0.0048 0.0049 0.0049 0.0050 - -

 0.0280 0.0283 0.0287 0.0291 - -

 0.0035 0.0035 0.0036 0.0036 - -

 - - - - - -

 5,409 5,409 5,409 5,409 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 10,385.63 10,520.69 10,657.50 10,796.09 - -

 7,336 7,336 7,336 7,336 - -

 0.000021 0.000021 0.000021 0.000022 - -

 0.152 0.154 0.156 0.158 - -

 0.0161 0.0163 0.0165 0.0167 - -

 0.0940 0.0953 0.0965 0.0978 - -

 0.0118 0.0119 0.0121 0.0122 - -

 - - - - - -

 9,106 9,106 9,106 9,106 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,758 10,758 10,758 10,758 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 51.93 52.60 53.29 53.98 - -

 619 619 619 619 - -

 0.000003 0.000004 0.000004 0.000004 - -

 0.002 0.002 0.002 0.002 - -

 0.0004 0.0004 0.0004 0.0005 - -

 0.0011 0.0012 0.0012 0.0012 - -

 0.0001 0.0001 0.0001 0.0001 - -

 207.71 210.41 213.15 215.92 - -

 1,042 1,042 1,042 1,042 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0.007 0.007 0.007 0.007 - -

 0.0015 0.0015 0.0015 0.0015 - -

 0.0038 0.0039 0.0039 0.0040 - -
 0.0005 0.0005 0.0005 0.0005 

- -

 311.57 315.62 319.73 323.88 - -

 1,412 1,412 1,412 1,412 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0.010 0.010 0.010 0.010 - -

 0.0020 0.0020 0.0020 0.0021 - -

 0.0052 0.0053 0.0053 0.0054 - -

 0.0006 0.0007 0.0007 0.0007 - -

 908.74 920.56 932.53 944.66 - -

 2,071 2,071 2,071 2,071 - -

 0.000012 0.000012 0.000012 0.000013 - -

 0.025 0.025 0.026 0.026 - -

 0.0051 0.0052 0.0052 0.0053 - -

 0.0133 0.0135 0.0137 0.0138 - -

 0.0017 0.0017 0.0017 0.0017 - -

 3,894.61 3,945.26 3,996.56 4,048.53 - -

 2,807 2,807 2,807 2,807 - -

 0.000035 0.000035 0.000036 0.000036 - -

 0.097 0.098 0.100 0.101 - -

 0.0198 0.0200 0.0203 0.0205 - -

 0.0515 0.0522 0.0529 0.0536 - -

 0.0064 0.0065 0.0066 0.0067 - -

 4,673.53 4,734.31 4,795.88 4,858.24 - -

 3,483 3,483 3,483 3,483 - -

 0.000031 0.000032 0.000032 0.000032 - -

 0.109 0.110 0.111 0.113 - -

 0.0221 0.0223 0.0226 0.0229 - -

 0.0576 0.0583 0.0591 0.0598 - -

 0.0072 0.0073 0.0074 0.0075 - -

 7,789.22 7,890.52 7,993.13 8,097.07 - -

 4,721 4,721 4,721 4,721 - -

 0.000035 0.000035 0.000036 0.000036 - -

 0.163 0.166 0.168 0.170 - -
 0.0332 0.0337 0.0341 0.0345 - -

 0.0867 0.0878 0.0890 0.0901 - -

 0.0108 0.0110 0.0111 0.0113 - -

 30,637.61 31,036.03 31,439.63 31,848.47 - -

 5,858 5,858 5,858 5,858 - -

 0.000102 0.000103 0.000105 0.000106 - -

 0.598 0.606 0.614 0.622 - -

 0.1216 0.1232 0.1248 0.1264 - -

 0.3173 0.3214 0.3256 0.3299 - -

 0.0397 0.0402 0.0407 0.0412 - -

 65,775.66 66,631.02 67,497.51 68,375.25 - -

 8,593 8,593 8,593 8,593 - -

 0.000132 0.000133 0.000135 0.000137 - -

 1.130 1.145 1.160 1.175 - -

 0.2298 0.2328 0.2358 0.2389 - -

 0.5996 0.6074 0.6153 0.6233 - -

 0.0749 0.0759 0.0769 0.0779 - -

 103,856.31 105,206.88 106,575.01 107,960.93 - -

 13,087 13,087 13,087 13,087 - -

 0.000138 0.000140 0.000142 0.000144 - -

 1.812 1.836 1.860 1.884 - -

 0.1916 0.1941 0.1966 0.1992 - -

 1.1183 1.1329 1.1476 1.1625 - -

 0.1398 0.1416 0.1435 0.1453 - -

 138,475.08 140,275.84 142,100.01 143,947.90 - -

 16,238 16,238 16,238 16,238 - -

 0.000138 0.000140 0.000142 0.000144 - -

 2.249 2.278 2.307 2.337 - -

 0.2378 0.2408 0.2440 0.2472 - -

 1.3876 1.4057 1.4240 1.4425 - -

 0.1735 0.1757 0.1780 0.1803 - -

 207,712.62 210,413.76 213,150.02 215,921.86 - -

 22,009 22,009 22,009 22,009 - -
 0.000138 0.000140 0.000142 0.000144 - -

 3.048 3.087 3.128 3.168 - -

 0.3223 0.3264 0.3307 0.3350 - -

 1.8808 1.9053 1.9301 1.9552 - -

 0.2351 0.2382 0.2413 0.2444 - -

 346,187.70 350,689.60 355,250.03 359,869.76 - -

 27,309 27,309 27,309 27,309 - -

 0.000173 0.000175 0.000178 0.000180 - -

 4.727 4.789 4.851 4.914 - -

 0.4998 0.5063 0.5129 0.5196 - -

 2.9172 2.9551 2.9935 3.0325 - -

 0.3646 0.3694 0.3742 0.3791 - -

 432,734.63 438,362.00 444,062.54 449,837.20 - -

 32,284 32,284 32,284 32,284 - -

 0.000173 0.000175 0.000178 0.000180 - -

 5.588 5.661 5.734 5.809 - -

 0.5909 0.5986 0.6063 0.6142 - -

 3.4486 3.4935 3.5389 3.5849 - -

 0.4311 0.4367 0.4424 0.4481 - -

 51.93 52.60 53.29 53.98 - -

 697 697 697 697 - -

 0.000003 0.000004 0.000004 0.000004 - -

 0.002 0.002 0.002 0.003 - -

 0.0005 0.0005 0.0005 0.0005 - -

 0.0013 0.0013 0.0013 0.0013 - -

 0.0002 0.0002 0.0002 0.0002 - -

 129.82 131.51 133.22 134.95 - -

 1,022 1,022 1,022 1,022 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.005 0.005 0.005 0.006 - -

 0.0011 0.0011 0.0011 0.0011 - -

 0.0028 0.0029 0.0029 0.0029 - -

 0.0004 0.0004 0.0004 0.0004 - -
 324.55 328.77 333.05 337.38 - -

 1,386 1,386 1,386 1,386 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.012 0.012 0.012 0.012 - -

 0.0024 0.0025 0.0025 0.0025 - -

 0.0064 0.0064 0.0065 0.0066 - -

 0.0008 0.0008 0.0008 0.0008 - -

 692.38 701.38 710.50 719.74 - -

 1,719 1,719 1,719 1,719 - -

 0.000014 0.000014 0.000014 0.000014 - -

 0.024 0.024 0.024 0.025 - -

 0.0048 0.0049 0.0050 0.0050 - -

 0.0126 0.0128 0.0130 0.0131 - -

 0.0016 0.0016 0.0016 0.0016 - -

 3,245.51 3,287.71 3,330.47 3,373.78 - -

 2,330 2,330 2,330 2,330 - -

 0.000043 0.000044 0.000044 0.000045 - -

 0.101 0.102 0.103 0.105 - -

 0.0205 0.0207 0.0210 0.0213 - -

 0.0535 0.0542 0.0549 0.0556 - -

 0.0067 0.0068 0.0069 0.0070 - -

 4,327.35 4,383.62 4,440.63 4,498.37 - -

 2,892 2,892 2,892 2,892 - -

 0.000043 0.000044 0.000044 0.000045 - -

 0.125 0.127 0.128 0.130 - -

 0.0254 0.0257 0.0261 0.0264 - -

 0.0664 0.0673 0.0681 0.0690 - -

 0.0083 0.0084 0.0085 0.0086 - -

 - - - - - -

 4,248 4,248 4,248 4,248 - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 3,461.88 3,506.90 3,552.50 3,598.70 - -

 5,011 5,011 5,011 5,011 - -

 0.000014 0.000014 0.000014 0.000014 - -

 0.069 0.070 0.071 0.072 - -

 0.0070 0.0071 0.0072 0.0073 - -

 0.0431 0.0436 0.0442 0.0448 - -

 0.0054 0.0055 0.0055 0.0056 - -

 - - - - - -

 6,212 6,212 6,212 6,212 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,982.04 13,150.86 13,321.88 13,495.12 - -

 8,427 8,427 8,427 8,427 - -

 0.000026 0.000026 0.000027 0.000027 - -

 0.219 0.222 0.225 0.227 - -

 0.0222 0.0225 0.0228 0.0231 - -

 0.1359 0.1376 0.1394 0.1412 - -

 0.0170 0.0172 0.0174 0.0177 - -

 - - - - - -

 10,460 10,460 10,460 10,460 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,357 12,357 12,357 12,357 - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 25.96 26.30 26.64 26.99 - -

 917 917 917 917 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.002 0.002 0.002 0.002 - -

 0.0003 0.0003 0.0003 0.0003 - -

 0.0008 0.0009 0.0009 0.0009 - -

 0.0001 0.0001 0.0001 0.0001 - -

 103.86 105.21 106.58 107.96 - -

 1,543 1,543 1,543 1,543 - -

 0.000003 0.000004 0.000004 0.000004 - -

 0.005 0.005 0.005 0.006 - -

 0.0011 0.0011 0.0011 0.0011 - -

 0.0028 0.0029 0.0029 0.0029 - -

 0.0004 0.0004 0.0004 0.0004 - -

 155.78 157.81 159.86 161.94 - -

 2,091 2,091 2,091 2,091 - -

 0.000003 0.000004 0.000004 0.000004 - -

 0.007 0.007 0.007 0.008 - -

 0.0015 0.0015 0.0015 0.0015 - -

 0.0038 0.0039 0.0039 0.0040 - -

 0.0005 0.0005 0.0005 0.0005 - -

 389.46 394.53 399.66 404.85 - -

 3,067 3,067 3,067 3,067 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.016 0.016 0.016 0.017 - -

 0.0032 0.0033 0.0033 0.0034 - -

 0.0085 0.0086 0.0087 0.0088 - -

 0.0011 0.0011 0.0011 0.0011 - -

 2,142.04 2,169.89 2,198.11 2,226.69 - -
 4,157 4,157 4,157 4,157 - -

 0.000019 0.000019 0.000020 0.000020 - -

 0.079 0.080 0.081 0.082 - -

 0.0161 0.0163 0.0165 0.0167 - -

 0.0420 0.0425 0.0431 0.0437 - -

 0.0053 0.0053 0.0054 0.0055 - -

 2,856.05 2,893.19 2,930.81 2,968.93 - -

 5,158 5,158 5,158 5,158 - -

 0.000019 0.000019 0.000020 0.000020 - -

 0.098 0.099 0.101 0.102 - -

 0.0199 0.0202 0.0205 0.0207 - -

 0.0521 0.0528 0.0535 0.0542 - -

 0.0065 0.0066 0.0067 0.0068 - -

 7,399.76 7,495.99 7,593.47 7,692.22 - -

 6,991 6,991 6,991 6,991 - -

 0.000033 0.000033 0.000034 0.000034 - -

 0.230 0.233 0.236 0.239 - -

 0.0467 0.0473 0.0479 0.0485 - -

 0.1220 0.1236 0.1252 0.1268 - -

 0.0153 0.0155 0.0157 0.0159 - -

 31,156.89 31,562.06 31,972.50 32,388.28 - -

 8,675 8,675 8,675 8,675 - -

 0.000104 0.000105 0.000107 0.000108 - -

 0.901 0.913 0.924 0.937 - -

 0.1829 0.1852 0.1876 0.1901 - -

 0.4781 0.4843 0.4906 0.4970 - -

 0.0598 0.0605 0.0613 0.0621 - -

 129,820.39 131,508.60 133,218.76 134,951.16 - -

 12,724 12,724 12,724 12,724 - -

 0.000260 0.000263 0.000266 0.000270 - -

 3.304 3.347 3.390 3.434 - -

 0.6706 0.6793 0.6881 0.6971 - -

 1.7533 1.7761 1.7992 1.8226 - -

 0.2192 0.2220 0.2249 0.2278 - -
 229,782.09 232,770.22 235,797.21 238,863.55 - -

 15,032 15,032 15,032 15,032 - -

 0.000306 0.000310 0.000314 0.000318 - -

 4.605 4.665 4.726 4.787 - -

 0.4672 0.4733 0.4795 0.4857 - -

 2.8596 2.8968 2.9344 2.9726 - -

 0.3574 0.3621 0.3668 0.3716 - -

 553,900.32 561,103.36 568,400.05 575,791.62 - -

 18,651 18,651 18,651 18,651 - -

 0.000554 0.000561 0.000568 0.000576 - -

 10.331 10.465 10.601 10.739 - -

 1.0481 1.0618 1.0756 1.0896 - -

 6.4148 6.4982 6.5827 6.6683 - -

 0.8018 0.8123 0.8228 0.8335 - -

 1,012,599.02 1,012,599.02 1,025,767.07 1,025,767.07 1,039,106.34 1,039,106.34 1,052,619.05 1,052,619.05 - -

 25,280 25,280 25,280 25,280 - -

 0.000675 0.000684 0.000693 0.000702 - -

 17.066 17.288 17.512 17.740 - -

 1.7314 1.7540 1.7768 1.7999 - -

 10.5966 10.7344 10.8740 11.0154 - -

 1.3246 1.3418 1.3592 1.3769 - -

 1,990,579.28 2,016,465.18 2,042,687.68 2,069,251.13 - -

 31,368 31,368 31,368 31,368 - -

 0.000995 0.001008 0.001021 0.001035 - -

 31.220 31.626 32.037 32.454 - -

 3.1675 3.2087 3.2504 3.2927 - -

 19.3853 19.6374 19.8928 20.1515 - -

 2.4232 2.4547 2.4866 2.5189 - -

 2,812,775.06 2,849,352.98 2,886,406.50 2,923,941.82 - -

 37,082 37,082 37,082 37,082 - -

 0.001125 0.001140 0.001155 0.001170 - -

 41.722 42.264 42.814 43.370 - -
 4.2329 4.2880 4.3437 4.4002 - -

 25.9060 26.2429 26.5842 26.9299 - -

 3.2383 3.2804 3.3230 3.3662 - -

 649.10 657.54 666.09 674.76 - -

 2,053 2,053 2,053 2,053 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.018 0.018 0.018 0.018 - -

 0.0015 0.0015 0.0015 0.0015 - -

 0.0113 0.0115 0.0116 0.0118 - -

 0.0014 0.0014 0.0015 0.0015 - -

 865.47 876.72 888.13 899.67 - -

 2,547 2,547 2,547 2,547 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.022 0.022 0.023 0.023 - -

 0.0018 0.0018 0.0019 0.0019 - -

 0.0141 0.0142 0.0144 0.0146 - -

 0.0018 0.0018 0.0018 0.0018 - -

 - - - - - -

 3,742 3,742 3,742 3,742 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 432.73 438.36 444.06 449.84 - -

 5,065 5,065 5,065 5,065 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.009 0.009 0.009 0.009 - -

 0.0007 0.0007 0.0007 0.0008 - -

 0.0056 0.0057 0.0057 0.0058 - -

 0.0007 0.0007 0.0007 0.0007 - -

 - - - - - -

 6,279 6,279 6,279 6,279 - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,596.41 2,630.17 2,664.38 2,699.02 - -

 8,518 8,518 8,518 8,518 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.044 0.045 0.045 0.046 - -

 0.0037 0.0037 0.0038 0.0038 - -

 0.0282 0.0286 0.0289 0.0293 - -

 0.0035 0.0036 0.0036 0.0037 - -

 - - - - - -

 10,573 10,573 10,573 10,573 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,490 12,490 12,490 12,490 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 389.46 394.53 399.66 404.85 - -

 6,161 6,161 6,161 6,161 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.011 0.011 0.011 0.011 - -

 0.0009 0.0009 0.0009 0.0009 - -

 0.0068 0.0069 0.0070 0.0071 - -

 0.0008 0.0009 0.0009 0.0009 - -
 1,038.56 1,052.07 1,065.75 1,079.61 - -

 7,645 7,645 7,645 7,645 - -

 0.000003 0.000004 0.000004 0.000004 - -

 0.026 0.027 0.027 0.028 - -

 0.0022 0.0022 0.0022 0.0023 - -

 0.0169 0.0171 0.0173 0.0175 - -

 0.0021 0.0021 0.0022 0.0022 - -

 4,327.35 4,383.62 4,440.63 4,498.37 - -

 11,214 11,214 11,214 11,214 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.097 0.098 0.100 0.101 - -

 0.0080 0.0081 0.0082 0.0084 - -

 0.0619 0.0627 0.0635 0.0643 - -

 0.0077 0.0078 0.0079 0.0080 - -

 6,491.02 6,575.43 6,660.94 6,747.56 - -

 15,199 15,199 15,199 15,199 - -

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 - -

 0.132 0.133 0.135 0.137 - -

 0.0109 0.0110 0.0112 0.0113 - -

 0.0839 0.0850 0.0861 0.0872 - -

 0.0105 0.0106 0.0108 0.0109 - -

 17,309.39 17,534.48 17,762.50 17,993.49 - -

 18,860 18,860 18,860 18,860 - -

 0.000017 0.000018 0.000018 0.000018 - -

 0.326 0.331 0.335 0.339 - -

 0.0270 0.0274 0.0277 0.0281 - -

 0.2081 0.2108 0.2136 0.2163 - -

 0.0260 0.0264 0.0267 0.0270 - -

 83,085.05 84,165.50 85,260.01 86,368.74 - -

 25,562 25,562 25,562 25,562 - -

 0.000055 0.000056 0.000057 0.000058 - -

 1.416 1.434 1.453 1.472 - -

 0.1173 0.1188 0.1203 0.1219 - -

 0.9026 0.9144 0.9263 0.9383 - -
 0.1128 0.1143 0.1158 0.1173 - -

 193,865.11 196,386.17 198,940.02 201,527.07 - -

 31,718 31,718 31,718 31,718 - -

 0.000097 0.000098 0.000099 0.000101 - -

 3.074 3.114 3.155 3.196 - -

 0.2546 0.2579 0.2613 0.2647 - -

 1.9600 1.9855 2.0113 2.0375 - -

 0.2450 0.2482 0.2514 0.2547 - -

 328,878.32 333,155.12 337,487.53 341,876.27 - -

 37,496 37,496 37,496 37,496 - -

 0.000132 0.000133 0.000135 0.000137 - -

 4.933 4.997 5.062 5.128 - -

 0.4085 0.4138 0.4192 0.4246 - -

 3.1446 3.1855 3.2269 3.2689 - -

 0.3931 0.3982 0.4034 0.4086 - -

 8,803,588 8,918,072 9,034,044 9,151,524 - -

 0.0002 0.0002 0.0002 0.0002 - -

 0.0011 0.0011 0.0012 0.0012 - -

 0.0002 0.0002 0.0002 0.0002 - -

 0.0041 0.0042 0.0042 0.0043 - -

 0.0000 0.0000 0.0000 0.0000 - -

 0.0003 0.0003 0.0003 0.0003 - -

 0.38 0.39 0.39 0.40 - -

 19.57 19.82 20.08 20.34 - -

 0.56 0.56 0.57 0.58 - -

 109.59 111.01 112.45 113.92 - -

 0.09 0.09 0.10 0.10 - -

 10.02 10.15 10.28 10.41 - -

 0.06 0.06 0.06 0.06 - -

 2.28 2.31 2.34 2.37 - -

 0.08 0.09 0.09 0.09 - -

 11.59 11.74 11.89 12.05 - -

 0.01 0.01 0.01 0.01 - -

 0.83 0.84 0.85 0.86 - -
 0.22 0.22 0.22 0.23 - -

 11.89 12.04 12.20 12.36 - -

 0.32 0.33 0.33 0.33 - -

 67.63 68.51 69.40 70.30 - -

 0.06 0.06 0.06 0.06 - -

 6.38 6.47 6.55 6.64 - -

 0.03 0.03 0.03 0.03 - -

 1.49 1.51 1.52 1.54 - -

 0.04 0.04 0.04 0.04 - -

 8.45 8.56 8.67 8.79 - -

 0.01 0.01 0.01 0.01 - -

 0.80 0.81 0.82 0.83 - -

 0.01 0.01 0.01 0.01 - -

 140.20 142.02 143.87 145.74 - -

2035 2036 2037 2038 analysis end analysis end

 14.85 15.04 15.24 15.43 - -

 86.50 87.62 88.76 89.92 - -

 10.81 10.95 11.10 11.24 - -

$ 23,766 $ 23,766 $ 23,766 $ 23,766 #DIV/0! #DIV/0!

$ 15.93 $ 15.93 $ 15.93 $ 15.93 #DIV/0! #DIV/0!

 8,803.59 8,918.07 9,034.04 9,151.52 - -

 21,541.53 21,821.66 22,105.43 22,392.90 - -

 1,343,216.93 1,360,684.40 1,378,379.00 1,396,303.67 - -

 25,215.45 25,543.35 25,875.52 26,212.01 - -

 6,773,685.96 6,861,772.39 6,951,004.17 7,041,396.20 - -

 4,543.71 4,602.80 4,662.66 4,723.29 - -

 635,384.25 643,646.92 652,017.03 660,495.96 - -

19.1% 19.1% 19.1% 19.1% #DIV/0! #DIV/0!

71.9% 71.9% 71.9% 71.9% #DIV/0! #DIV/0!

9.0% 9.0% 9.0% 9.0% #DIV/0! #DIV/0!

14.6% 14.6% 14.6% 14.6% #DIV/0! #DIV/0!

76.0% 76.0% 76.0% 76.0% #DIV/0! #DIV/0!

9.5% 9.5% 9.5% 9.5% #DIV/0! #DIV/0!

18.8% 18.8% 18.8% 18.8% #DIV/0! #DIV/0!

72.2% 72.2% 72.2% 72.2% #DIV/0! #DIV/0!

9.0% 9.0% 9.0% 9.0% #DIV/0! #DIV/0!

13.2% 13.2% 13.2% 13.2% #DIV/0! #DIV/0!

77.1% 77.1% 77.1% 77.1% #DIV/0! #DIV/0!

9.6% 9.6% 9.6% 9.6% #DIV/0! #DIV/0!

10.4% 10.4% 10.4% 10.4% #DIV/0! #DIV/0!

79.7% 79.7% 79.7% 79.7% #DIV/0! #DIV/0!

10.0% 10.0% 10.0% 10.0% #DIV/0! #DIV/0!

10.4% 10.4% 10.4% 10.4% #DIV/0! #DIV/0!

79.7% 79.7% 79.7% 79.7% #DIV/0! #DIV/0!
10.0% 10.0% 10.0% 10.0% #DIV/0! #DIV/0!
analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!

 -

 -

 -

 -

 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
Std TSL5 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Type Dry

Announcement 

Year Standard Year

2007 2008 2009 2010

PC5

kVA 15 53.24 54.32 55.06 55.29

Unit Price 471 471 471 918

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.002 0.002 0.002 0.003

Cost of Goods Sold

Labor (mln) 0.0003 0.0003 0.0004 0.0004

Material (mln) 0.0009 0.0009 0.0009 0.0021

Overhead (mln) 0.0001 0.0001 0.0001 0.0003

PC5

kVA 25 207.06 211.25 214.11 215.02

Unit Price 690 690 690 1,347

Unit Sales (mln) 0.000008 0.000008 0.000009 0.000009

Unit Revenue (mln) 0.006 0.006 0.006 0.012

Cost of Goods Sold

Labor 0.0012 0.0012 0.0012 0.0013

Material 0.0030 0.0031 0.0031 0.0070

Overhead Overhead 0.0004 0.0004 0.0004 0.0009

PC5

kVA 37.5 443.69 452.68 458.81 460.75

Unit Price 936 936 936 1,825

Unit Sales (mln) 0.000012 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.011 0.011 0.011 0.022

Cost of Goods Sold

Labor 0.0023 0.0023 0.0023 0.0026

Material 0.0059 0.0060 0.0061 0.0136

Overhead 0.0007 0.0007 0.0008 0.0017

PC5

kVA 50 1,005.71 1,026.08 1,039.98 1,044.36

Unit Price 1,161 1,161 1,161 2,265

Unit Sales (mln) 0.000020 0.000021 0.000021 0.000021

Unit Revenue (mln) 0.023 0.024 0.024 0.047

Cost of Goods Sold

Labor 0.0047 0.0048 0.0049 0.0055

Material 0.0124 0.0126 0.0128 0.0288

Overhead 0.0015 0.0016 0.0016 0.0036

PC5

kVA 75 1,774.77 1,810.73 1,835.25 1,842.99

Unit Price 1,574 1,574 1,574 3,070

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025
Unit Revenue (mln) 0.037 0.038 0.039 0.075

Cost of Goods Sold

Labor 0.0076 0.0077 0.0078 0.0087

Material 0.0198 0.0202 0.0204 0.0459

Overhead 0.0025 0.0025 0.0026 0.0057

PC5

kVA 100 2,366.37 2,414.30 2,447.00 2,457.32

Unit Price 1,953 1,953 1,953 3,809

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.046 0.047 0.048 0.094

Cost of Goods Sold

Labor 0.0094 0.0096 0.0097 0.0108

Material 0.0245 0.0250 0.0253 0.0569

Overhead 0.0031 0.0031 0.0032 0.0071

PC5

kVA 167 - - - -

Unit Price 2,869 2,869 2,869 5,596

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5

kVA 250 1,774.77 1,810.73 1,835.25 1,842.99

Unit Price 4,362 4,362 4,362 8,183

Unit Sales (mln) 0.000007 0.000007 0.000007 0.000007

Unit Revenue (mln) 0.031 0.032 0.032 0.060

Cost of Goods Sold

Labor 0.0033 0.0033 0.0034 0.0036

Material 0.0191 0.0195 0.0198 0.0397

Overhead 0.0024 0.0024 0.0025 0.0050

PC5

kVA 333 - - - -

Unit Price 5,409 5,409 5,409 10,146

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5
kVA 500 7,099.10 7,242.91 7,341.01 7,371.95

Unit Price 7,336 7,336 7,336 13,762

Unit Sales (mln) 0.000014 0.000014 0.000015 0.000015

Unit Revenue (mln) 0.104 0.106 0.108 0.203

Cost of Goods Sold

Labor 0.0110 0.0112 0.0114 0.0121

Material 0.0643 0.0656 0.0665 0.1335

Overhead 0.0080 0.0082 0.0083 0.0167

PC5

kVA 667 - - - -

Unit Price 9,106 9,106 9,106 17,083

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC5

kVA 833 - - - -

Unit Price 10,758 10,758 10,758 20,181

Unit Sales (mln) Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC6

kVA 15 35.50 36.21 36.71 36.86

Unit Price 619 619 619 1,208

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.001 0.001 0.002 0.003

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0003

Material 0.0008 0.0008 0.0008 0.0018

Overhead 0.0001 0.0001 0.0001 0.0002

DL PC6

kVA 30 141.98 144.86 146.82 147.44

Unit Price 1,042 1,042 1,042 2,032

Unit Sales (mln) 0.000005 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.005 0.005 0.005 0.010

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0012

Material 0.0026 0.0027 0.0027 0.0061
Overhead 0.0003 0.0003 0.0003 0.0008

DL PC6

kVA 45 212.97 217.29 220.23 221.16

Unit Price 1,412 1,412 1,412 2,754

Unit Sales (mln) 0.000005 0.000005 0.000005 0.000005

Unit Revenue (mln) 0.007 0.007 0.007 0.014

Cost of Goods Sold

Labor 0.0014 0.0014 0.0014 0.0016

Material 0.0035 0.0036 0.0037 0.0082

Overhead 0.0004 0.0005 0.0005 0.0010

DL PC6

kVA 75 621.17 633.75 642.34 645.05

Unit Price 2,071 2,071 2,071 4,040

Unit Sales (mln) 0.000008 0.000008 0.000009 0.000009

Unit Revenue (mln) 0.017 0.018 0.018 0.035

Cost of Goods Sold

Labor 0.0035 0.0036 0.0036 0.0040

Material 0.0091 0.0093 0.0094 0.0211

Overhead 0.0011 0.0012 0.0012 0.0026

DL PC6

kVA 112.5 2,662.16 2,716.09 2,752.88 2,764.48

Unit Price 2,807 2,807 2,807 5,476

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.066 0.068 0.069 0.135

Cost of Goods Sold

Labor 0.0135 0.0138 0.0140 0.0156

Material 0.0352 0.0359 0.0364 0.0818

Overhead 0.0044 0.0045 0.0046 0.0102

DL PC6

kVA 150 3,194.59 3,259.31 3,303.46 3,317.38

Unit Price 3,483 3,483 3,483 6,795

Unit Sales (mln) 0.000021 0.000022 0.000022 0.000022

Unit Revenue (mln) 0.074 0.076 0.077 0.150

Cost of Goods Sold

Labor 0.0151 0.0154 0.0156 0.0174

Material 0.0393 0.0401 0.0407 0.0914

Overhead 0.0049 0.0050 0.0051 0.0114

DL PC6

kVA 225 5,324.32 5,432.18 5,505.76 5,528.96

Unit Price 4,721 4,721 4,721 9,210

Unit Sales (mln) 0.000024 0.000024 0.000024 0.000025

Unit Revenue (mln) 0.112 0.114 0.116 0.226
Cost of Goods Sold

Labor 0.0227 0.0232 0.0235 0.0262

Material 0.0593 0.0605 0.0613 0.1376

Overhead 0.0074 0.0076 0.0077 0.0172

DL PC6

kVA 300 20,942.34 21,366.59 21,655.98 21,747.25

Unit Price 5,858 5,858 5,858 11,428

Unit Sales (mln) 0.000070 0.000071 0.000072 0.000072

Unit Revenue (mln) 0.409 0.417 0.423 0.828

Cost of Goods Sold

Labor 0.0831 0.0848 0.0860 0.0959

Material 0.2169 0.2213 0.2243 0.5038

Overhead 0.0271 0.0277 0.0280 0.0630

PC6

kVA 500 44,960.97 45,871.77 46,493.07 46,689.01

Unit Price 8,593 8,593 8,593 16,763

Unit Sales (mln) 0.000090 0.000092 0.000093 0.000093

Unit Revenue (mln) 0.773 0.788 0.799 1.565

Cost of Goods Sold

Labor 0.1571 0.1603 0.1624 0.1812

Material Material 0.4098 0.4181 0.4238 0.9520

Overhead 0.0512 0.0523 0.0530 0.1190

PC6

kVA 750 70,991.00 72,429.12 73,410.11 73,719.49

Unit Price 13,087 13,087 13,087 24,549

Unit Sales (mln) 0.000095 0.000097 0.000098 0.000098

Unit Revenue (mln) 1.239 1.264 1.281 2.413

Cost of Goods Sold

Labor 0.1310 0.1336 0.1354 0.1438

Material 0.7644 0.7799 0.7905 1.5881

Overhead 0.0956 0.0975 0.0988 0.1985

PC6

kVA 1000 94,654.66 96,572.16 97,880.15 98,292.65

Unit Price 16,238 16,238 16,238 30,461

Unit Sales (mln) 0.000095 0.000097 0.000098 0.000098

Unit Revenue (mln) 1.537 1.568 1.589 2.994

Cost of Goods Sold

Labor 0.1625 0.1658 0.1681 0.1784

Material 0.9485 0.9677 0.9808 1.9706

Overhead 0.1186 0.1210 0.1226 0.2463

PC6

kVA 1500 141,982.00 144,858.24 146,820.23 147,438.98

Unit Price 22,009 22,009 22,009 41,286
Unit Sales (mln) 0.000095 0.000097 0.000098 0.000098

Unit Revenue (mln) 2.083 2.125 2.154 4.058

Cost of Goods Sold

Labor 0.2203 0.2247 0.2278 0.2418

Material 1.2856 1.3117 1.3294 2.6709

Overhead 0.1607 0.1640 0.1662 0.3339

PC6

kVA 2000 236,636.66 241,430.39 244,700.38 245,731.63

Unit Price 27,309 27,309 27,309 51,229

Unit Sales (mln) 0.000118 0.000121 0.000122 0.000123

Unit Revenue (mln) 3.231 3.297 3.341 6.294

Cost of Goods Sold

Labor 0.3417 0.3486 0.3533 0.3750

Material 1.9940 2.0344 2.0620 4.1426

Overhead 0.2493 0.2543 0.2577 0.5178

PC6

kVA 2500 295,795.83 301,787.99 305,875.48 307,164.53

Unit Price 32,284 32,284 32,284 60,561

Unit Sales (mln) 0.000118 0.000121 0.000122 0.000123

Unit Revenue (mln) 3.820 3.897 3.950 7.441

Cost of Goods Sold

Labor 0.4039 0.4121 0.4177 0.4433

Material 2.3573 2.4050 2.4376 4.8973

Overhead 0.2947 0.3006 0.3047 0.6122

PC7

kVA 15 35.50 36.21 36.71 36.86

Unit Price 697 697 697 1,001

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.002 0.002 0.002 0.002

Cost of Goods Sold

Labor 0.0003 0.0003 0.0003 0.0004

Material 0.0009 0.0009 0.0009 0.0014

Overhead 0.0001 0.0001 0.0001 0.0002

PC7

kVA 25 88.74 90.54 91.76 92.15

Unit Price 1,022 1,022 1,022 1,468

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.004 0.004 0.004 0.005

Cost of Goods Sold

Labor 0.0007 0.0008 0.0008 0.0008

Material 0.0019 0.0020 0.0020 0.0031

Overhead 0.0002 0.0002 0.0002 0.0004
PC7

kVA 37.5 221.85 226.34 229.41 230.37

Unit Price 1,386 1,386 1,386 1,990

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.008 0.008 0.008 0.012

Cost of Goods Sold

Labor 0.0017 0.0017 0.0017 0.0019

Material 0.0044 0.0044 0.0045 0.0070

Overhead 0.0005 0.0006 0.0006 0.0009

PC7

kVA 50 473.27 482.86 489.40 491.46

Unit Price 1,719 1,719 1,719 2,469

Unit Sales (mln) 0.000009 0.000010 0.000010 0.000010

Unit Revenue (mln) 0.016 0.017 0.017 0.024

Cost of Goods Sold

Labor 0.0033 0.0034 0.0034 0.0038

Material 0.0086 0.0088 0.0089 0.0139

Overhead 0.0011 0.0011 0.0011 0.0017

PC7

kVA 75 2,218.47 2,263.41 2,294.07 2,303.73

Unit Price Unit Price 2,330 2,330 2,330 3,347

Unit Sales (mln) 0.000030 0.000030 0.000031 0.000031

Unit Revenue (mln) 0.069 0.070 0.071 0.103

Cost of Goods Sold

Labor 0.0140 0.0143 0.0145 0.0161

Material 0.0366 0.0373 0.0378 0.0588

Overhead 0.0046 0.0047 0.0047 0.0073

PC7

kVA 100 2,957.96 3,017.88 3,058.75 3,071.65

Unit Price 2,892 2,892 2,892 4,153

Unit Sales (mln) 0.000030 0.000030 0.000031 0.000031

Unit Revenue (mln) 0.086 0.087 0.088 0.128

Cost of Goods Sold

Labor 0.0174 0.0177 0.0180 0.0200

Material 0.0454 0.0463 0.0469 0.0729

Overhead 0.0057 0.0058 0.0059 0.0091

PC7

kVA 167 - - - -

Unit Price 4,248 4,248 4,248 6,101

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -
Material - - - -

Overhead - - - -

DL PC7

kVA 250 2,366.37 2,414.30 2,447.00 2,457.32

Unit Price 5,011 5,011 5,011 8,848

Unit Sales (mln) 0.000009 0.000010 0.000010 0.000010

Unit Revenue (mln) 0.047 0.048 0.049 0.087

Cost of Goods Sold

Labor 0.0048 0.0049 0.0050 0.0054

Material 0.0294 0.0300 0.0305 0.0571

Overhead 0.0037 0.0038 0.0038 0.0071

DL PC7

kVA 333 - - - -

Unit Price 6,212 6,212 6,212 10,970

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

DL PC7

kVA 500 8,873.87 9,053.64 9,176.26 9,214.94

Unit Price 8,427 8,427 8,427 14,881

Unit Sales (mln) 0.000018 0.000018 0.000018 0.000018

Unit Revenue (mln) 0.150 0.153 0.155 0.274

Cost of Goods Sold

Labor 0.0152 0.0155 0.0157 0.0169

Material 0.0929 0.0947 0.0960 0.1800

Overhead 0.0116 0.0118 0.0120 0.0225

PC7

kVA 667 - - - -

Unit Price 10,460 10,460 10,460 18,471

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC7

kVA 833 - - - -

Unit Price 12,357 12,357 12,357 21,821

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -
Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC8

kVA 15 17.75 18.11 18.35 18.43

Unit Price 917 917 917 1,317

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.001 0.001 0.001 0.002

Cost of Goods Sold

Labor 0.0002 0.0002 0.0002 0.0003

Material 0.0006 0.0006 0.0006 0.0009

Overhead 0.0001 0.0001 0.0001 0.0001

PC8

kVA 30 70.99 72.43 73.41 73.72

Unit Price 1,543 1,543 1,543 2,216

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 0.0007 0.0008 0.0008 0.0009

Material 0.0019 0.0020 0.0020 0.0031

Overhead 0.0002 0.0002 0.0003 0.0004

PC8

kVA 45 106.49 108.64 110.12 110.58

Unit Price 2,091 2,091 2,091 3,003

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.005 0.005 0.005 0.007

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0012

Material 0.0026 0.0027 0.0027 0.0042

Overhead 0.0003 0.0003 0.0003 0.0005

PC8

kVA 75 266.22 271.61 275.29 276.45

Unit Price 3,067 3,067 3,067 4,405

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.011 0.011 0.011 0.016

Cost of Goods Sold

Labor 0.0022 0.0023 0.0023 0.0025

Material 0.0058 0.0059 0.0060 0.0093

Overhead 0.0007 0.0007 0.0007 0.0012

PC8

kVA 112.5 1,464.19 1,493.85 1,514.08 1,520.46
Unit Price 4,157 4,157 4,157 5,971

Unit Sales (mln) 0.000013 0.000013 0.000013 0.000014

Unit Revenue (mln) 0.054 0.055 0.056 0.081

Cost of Goods Sold

Labor 0.0110 0.0112 0.0114 0.0126

Material 0.0287 0.0293 0.0297 0.0461

Overhead 0.0036 0.0037 0.0037 0.0058

PC8

kVA 150 1,952.25 1,991.80 2,018.78 2,027.29

Unit Price 5,158 5,158 5,158 7,408

Unit Sales (mln) 0.000013 0.000013 0.000013 0.000014

Unit Revenue (mln) 0.067 0.068 0.069 0.100

Cost of Goods Sold

Labor 0.0136 0.0139 0.0141 0.0157

Material 0.0356 0.0363 0.0368 0.0573

Overhead 0.0045 0.0045 0.0046 0.0072

PC8

kVA 225 5,058.11 5,160.57 5,230.47 5,252.51

Unit Price 6,991 6,991 6,991 10,041

Unit Sales (mln) 0.000022 0.000023 0.000023 0.000023

Unit Revenue (mln) Unit Revenue (mln) 0.157 0.160 0.163 0.234

Cost of Goods Sold

Labor 0.0319 0.0325 0.0330 0.0367

Material 0.0834 0.0851 0.0862 0.1340

Overhead 0.0104 0.0106 0.0108 0.0168

PC8

kVA 300 21,297.30 21,728.74 22,023.03 22,115.85

Unit Price 8,675 8,675 8,675 12,459

Unit Sales (mln) 0.000071 0.000072 0.000073 0.000074

Unit Revenue (mln) 0.616 0.628 0.637 0.918

Cost of Goods Sold

Labor 0.1250 0.1275 0.1293 0.1439

Material 0.3268 0.3334 0.3379 0.5252

Overhead 0.0409 0.0417 0.0422 0.0657

PC8

kVA 500 88,738.75 90,536.40 91,762.64 92,149.36

Unit Price 12,724 12,724 12,724 18,276

Unit Sales (mln) 0.000177 0.000181 0.000184 0.000184

Unit Revenue (mln) 2.258 2.304 2.335 3.368

Cost of Goods Sold

Labor 0.4584 0.4677 0.4740 0.5278

Material 1.1984 1.2227 1.2393 1.9260

Overhead 0.1498 0.1528 0.1549 0.2408
PC8

kVA 750 157,067.58 160,249.42 162,419.88 163,104.37

Unit Price 15,032 15,032 15,032 26,544

Unit Sales (mln) 0.000209 0.000214 0.000217 0.000217

Unit Revenue (mln) 3.148 3.212 3.255 5.773

Cost of Goods Sold

Labor 0.3194 0.3259 0.3303 0.3551

Material 1.9547 1.9943 2.0213 3.7893

Overhead 0.2443 0.2493 0.2527 0.4737

PC8

kVA 1000 378,618.66 386,288.63 391,520.61 393,170.60

Unit Price 18,651 18,651 18,651 32,936

Unit Sales (mln) 0.000379 0.000386 0.000392 0.000393

Unit Revenue (mln) 7.062 7.205 7.302 12.949

Cost of Goods Sold

Labor 0.7165 0.7310 0.7409 0.7966

Material 4.3848 4.4737 4.5343 8.5004

Overhead 0.5481 0.5592 0.5668 1.0626

DL PC8

kVA 1500 692,162.23 692,162.23 706,183.90 706,183.90 715,748.62 715,748.62 718,765.01 718,765.01

Unit Price 25,280 25,280 25,280 44,642

Unit Sales (mln) 0.000461 0.000471 0.000477 0.000479

Unit Revenue (mln) 11.665 11.902 12.063 21.391

Cost of Goods Sold

Labor 1.1835 1.2075 1.2239 1.3160

Material 7.2433 7.3900 7.4901 14.0418

Overhead 0.9054 0.9238 0.9363 1.7552

DL PC8

kVA 2000 1,360,660.80 1,388,224.76 1,407,027.20 1,412,956.85

Unit Price 31,368 31,368 31,368 55,392

Unit Sales (mln) 0.000680 0.000694 0.000704 0.000706

Unit Revenue (mln) 21.340 21.773 22.068 39.133

Cost of Goods Sold

Labor 2.1651 2.2090 2.2389 2.4074

Material 13.2508 13.5193 13.7024 25.6880

Overhead 1.6564 1.6899 1.7128 3.2110

DL PC8

kVA 2500 1,922,672.87 1,961,621.94 1,988,190.60 1,996,569.47

Unit Price 37,082 37,082 37,082 65,483

Unit Sales (mln) 0.000769 0.000785 0.000795 0.000799

Unit Revenue (mln) 28.519 29.096 29.491 52.296

Cost of Goods Sold
Labor 2.8934 2.9520 2.9920 3.2172

Material 17.7081 18.0668 18.3115 34.3288

Overhead 2.2135 2.2584 2.2889 4.2911

PC9

kVA 75 443.69 452.68 458.81 460.75

Unit Price 2,053 2,053 2,053 3,830

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.012 0.012 0.013 0.024

Cost of Goods Sold

Labor 0.0010 0.0010 0.0010 0.0011

Material 0.0077 0.0079 0.0080 0.0157

Overhead 0.0010 0.0010 0.0010 0.0020

PC9

kVA 100 591.59 603.58 611.75 614.33

Unit Price 2,547 2,547 2,547 4,752

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.015 0.015 0.016 0.029

Cost of Goods Sold

Labor 0.0012 0.0013 0.0013 0.0014

Material 0.0096 0.0098 0.0099 0.0195

Overhead Overhead 0.0012 0.0012 0.0012 0.0024

PC9

kVA 167 - - - -

Unit Price 3,742 3,742 3,742 6,981

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 250 295.80 301.79 305.88 307.16

Unit Price 5,065 5,065 5,065 9,448

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.006 0.006 0.006 0.012

Cost of Goods Sold

Labor 0.0005 0.0005 0.0005 0.0006

Material 0.0038 0.0039 0.0040 0.0078

Overhead 0.0005 0.0005 0.0005 0.0010

PC9

kVA 333 - - - -

Unit Price 6,279 6,279 6,279 11,714

Unit Sales (mln) - - - -
Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 500 1,774.77 1,810.73 1,835.25 1,842.99

Unit Price 8,518 8,518 8,518 15,889

Unit Sales (mln) 0.000004 0.000004 0.000004 0.000004

Unit Revenue (mln) 0.030 0.031 0.031 0.059

Cost of Goods Sold

Labor 0.0025 0.0026 0.0026 0.0028

Material 0.0193 0.0197 0.0199 0.0391

Overhead 0.0024 0.0025 0.0025 0.0049

PC9

kVA 667 - - - -

Unit Price 10,573 10,573 10,573 19,723

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC9

kVA 833 - - - -

Unit Price 12,490 12,490 12,490 23,300

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PCX

kVA 225 266.22 271.61 275.29 276.45

Unit Price 6,161 6,161 6,161 11,494

Unit Sales (mln) 0.000001 0.000001 0.000001 0.000001

Unit Revenue (mln) 0.007 0.007 0.008 0.014

Cost of Goods Sold

Labor 0.0006 0.0006 0.0006 0.0007

Material 0.0046 0.0047 0.0048 0.0094

Overhead 0.0006 0.0006 0.0006 0.0012

PCX
kVA 300 709.91 724.29 734.10 737.19

Unit Price 7,645 7,645 7,645 14,261

Unit Sales (mln) 0.000002 0.000002 0.000002 0.000002

Unit Revenue (mln) 0.018 0.018 0.019 0.035

Cost of Goods Sold

Labor 0.0015 0.0015 0.0015 0.0017

Material 0.0115 0.0118 0.0119 0.0234

Overhead 0.0014 0.0015 0.0015 0.0029

PCX

kVA 500 2,957.96 3,017.88 3,058.75 3,071.65

Unit Price 11,214 11,214 11,214 20,919

Unit Sales (mln) 0.000006 0.000006 0.000006 0.000006

Unit Revenue (mln) 0.066 0.068 0.069 0.129

Cost of Goods Sold

Labor 0.0055 0.0056 0.0057 0.0062

Material 0.0423 0.0431 0.0437 0.0859

Overhead 0.0053 0.0054 0.0055 0.0107

DL PCX

kVA 750 4,436.94 4,526.82 4,588.13 4,607.47

Unit Price 15,199 15,199 15,199 28,354

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) 0.090 0.092 0.093 0.174

Cost of Goods Sold

Labor 0.0074 0.0076 0.0077 0.0084

Material 0.0573 0.0585 0.0593 0.1164

Overhead 0.0072 0.0073 0.0074 0.0145

DL PCX

kVA 1000 11,831.83 12,071.52 12,235.02 12,286.58

Unit Price 18,860 18,860 18,860 35,182

Unit Sales (mln) 0.000012 0.000012 0.000012 0.000012

Unit Revenue (mln) 0.223 0.228 0.231 0.432

Cost of Goods Sold

Labor 0.0185 0.0189 0.0191 0.0209

Material 0.1423 0.1451 0.1471 0.2888

Overhead 0.0178 0.0181 0.0184 0.0361

DL PCX

kVA 1500 56,792.80 57,943.29 58,728.09 58,975.59

Unit Price 25,562 25,562 25,562 47,686

Unit Sales (mln) 0.000038 0.000039 0.000039 0.000039

Unit Revenue (mln) 0.968 0.987 1.001 1.875

Cost of Goods Sold

Labor 0.0801 0.0818 0.0829 0.0907

Material 0.6170 0.6295 0.6380 1.2526
Overhead 0.0771 0.0787 0.0798 0.1566

DL PCX

kVA 2000 132,516.53 135,201.02 137,032.21 137,609.71

Unit Price 31,718 31,718 31,718 59,169

Unit Sales (mln) 0.000066 0.000068 0.000069 0.000069

Unit Revenue (mln) 2.102 2.144 2.173 4.071

Cost of Goods Sold

Labor 0.1740 0.1776 0.1800 0.1969

Material 1.3398 1.3669 1.3854 2.7200

Overhead 0.1675 0.1709 0.1732 0.3400

DL PCX

kVA 2500 224,804.83 229,358.87 232,465.36 233,445.05

Unit Price 37,496 37,496 37,496 69,948

Unit Sales (mln) 0.000090 0.000092 0.000093 0.000093

Unit Revenue (mln) 3.372 3.440 3.487 6.532

Cost of Goods Sold

Labor 0.2792 0.2849 0.2887 0.3159

Material 2.1495 2.1930 2.2227 4.3639

Overhead 0.2687 0.2741 0.2778 0.5455

All Design Lines

Totals

kVA 6,017,694 6,139,599 6,222,755 6,248,980

Unit Sales (mln)

PC5 0.0001 0.0001 0.0001 0.0001

PC6 0.0008 0.0008 0.0008 0.0008

PC7 0.0001 0.0001 0.0001 0.0001

PC8 0.0028 0.0029 0.0029 0.0029

PC9 0.0000 0.0000 0.0000 0.0000

PC10 0.0002 0.0002 0.0002 0.0002

Revenues (mln)

PC5 0.26 0.27 0.27 0.52

PC6 13.37 13.65 13.83 26.17

PC7 0.38 0.39 0.39 0.64

PC8 74.91 76.42 77.46 136.28

PC9 0.06 0.06 0.07 0.12

PC10 6.85 6.98 7.08 13.26

Cost of Goods Sold

Labor (mln)

PC5 0.04 0.04 0.04 0.05

PC6 1.56 1.59 1.61 1.73

PC7 0.06 0.06 0.06 0.07

PC8 7.92 8.08 8.19 8.83

PC9 0.01 0.01 0.01 0.01

PC10 0.57 0.58 0.59 0.64
Material (mln)

PC5 0.15 0.15 0.15 0.33

PC6 8.13 8.29 8.40 17.07

PC7 0.22 0.22 0.23 0.39

PC8 46.23 47.16 47.80 89.05

PC9 0.04 0.04 0.04 0.08

PC10 4.36 4.45 4.51 8.86

Overhead (mln)

PC5 0.02 0.02 0.02 0.04

PC6 1.02 1.04 1.05 2.13

PC7 0.03 0.03 0.03 0.05

PC8 5.78 5.90 5.98 11.13

PC9 0.01 0.01 0.01 0.01

PC10 0.55 0.56 0.56 1.11

Totals

Unit Sales (Millions) 0.00 0.00 0.00 0.00

Revenue (Million $US) 95.83 97.77 99.10 176.98

2007 2008 2009 2010

Cost of Goods Sold

Labor 10.15 10.35 10.49 11.32

Material 59.13 60.32 61.14 115.79

Overhead Overhead 7.39 7.54 7.64 14.47

Average Price per Unit $ 23,766 $ 23,766 $ 23,766 $ 42,266

Average Price per kVA $ 15.93 $ 15.93 $ 15.93 $ 28.32

mVA 6,017.69 6,139.60 6,222.76 6,248.98

PC5 kVA 14,724.72 15,023.01 15,226.48 15,290.65

PC6 kVA 918,156.16 936,755.96 949,443.60 953,444.86

PC7 kVA 17,236.02 17,585.19 17,823.36 17,898.48

PC8 kVA 4,630,154.20 4,723,950.79 4,787,933.09 4,808,110.95

PC9 kVA 3,105.86 3,168.77 3,211.69 3,225.23

PC10 kVA 434,317.01 443,115.31 449,116.96 451,009.68

PC5, Labor (% of COGS) 19.1% 19.1% 19.1% 10.9%

PC5, Material (% of COGS) 71.9% 71.9% 71.9% 79.2%

PC5, OH (% of COGS) 9.0% 9.0% 9.0% 9.9%

PC6, Labor (% of COGS) 14.6% 14.6% 14.6% 8.2%

PC6, Material (% of COGS) 76.0% 76.0% 76.0% 81.6%

PC6, OH (% of COGS) 9.5% 9.5% 9.5% 10.2%

PC7, Labor (% of COGS) 18.8% 18.8% 18.8% 12.8%

PC7, Material (% of COGS) 72.2% 72.2% 72.2% 77.5%

PC7, OH (% of COGS) 9.0% 9.0% 9.0% 9.7%

PC8, Labor (% of COGS) 13.2% 13.2% 13.2% 8.1%

PC8, Material (% of COGS) 77.1% 77.1% 77.1% 81.7%

PC8, OH (% of COGS) 9.6% 9.6% 9.6% 10.2%

PC9, Labor (% of COGS) 10.4% 10.4% 10.4% 6.0%

PC9, Material (% of COGS) 79.7% 79.7% 79.7% 83.5%

PC9, OH (% of COGS) 10.0% 10.0% 10.0% 10.4%

PC10, Labor (% of COGS) 10.4% 10.4% 10.4% 6.0%

PC10, Material (% of COGS) 79.7% 79.7% 79.7% 83.5%
PC10, OH (% of COGS) 10.0% 10.0% 10.0% 10.4%

PC5_MVdry_kVAshare

PC6_MVdry_kVAshare

PC7_MVdry_kVAshare

PC8_MVdry_kVAshare

PC9_MVdry_kVAshare

PC10_MVdry_kVAshare
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 56.14 57.07 57.92 58.71 59.52 60.33

 918 918 918 918 918 918

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.003 0.003 0.004 0.004 0.004 0.004

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 0.0021 0.0021 0.0022 0.0022 0.0022 0.0022

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 218.32 221.92 225.24 228.32 231.46 234.63

 1,347 1,347 1,347 1,347 1,347 1,347

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.012 0.012 0.012 0.012 0.012 0.013

 0.0014 0.0014 0.0014 0.0014 0.0014 0.0015

 0.0072 0.0073 0.0074 0.0075 0.0076 0.0077

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0010

 467.83 475.55 482.65 489.25 495.98 502.78

 1,825 1,825 1,825 1,825 1,825 1,825

 0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

 0.023 0.023 0.023 0.024 0.024 0.024

 0.0026 0.0027 0.0027 0.0028 0.0028 0.0028

 0.0139 0.0141 0.0143 0.0145 0.0147 0.0149

 0.0017 0.0018 0.0018 0.0018 0.0018 0.0019

 1,060.41 1,077.92 1,094.01 1,108.97 1,124.23 1,139.64

 2,265 2,265 2,265 2,265 2,265 2,265

 0.000021 0.000022 0.000022 0.000022 0.000022 0.000023

 0.048 0.049 0.050 0.050 0.051 0.052

 0.0056 0.0057 0.0057 0.0058 0.0059 0.0060

 0.0292 0.0297 0.0301 0.0306 0.0310 0.0314

 0.0037 0.0037 0.0038 0.0038 0.0039 0.0039

 1,871.31 1,902.21 1,930.60 1,957.00 1,983.93 2,011.13

 3,070 3,070 3,070 3,070 3,070 3,070

 0.000025 0.000025 0.000026 0.000026 0.000026 0.000027
 0.077 0.078 0.079 0.080 0.081 0.082

 0.0089 0.0090 0.0092 0.0093 0.0094 0.0095

 0.0466 0.0474 0.0481 0.0487 0.0494 0.0501

 0.0058 0.0059 0.0060 0.0061 0.0062 0.0063

 2,495.08 2,536.28 2,574.14 2,609.33 2,645.24 2,681.51

 3,809 3,809 3,809 3,809 3,809 3,809

 0.000025 0.000025 0.000026 0.000026 0.000026 0.000027

 0.095 0.097 0.098 0.099 0.101 0.102

 0.0110 0.0112 0.0114 0.0115 0.0117 0.0118

 0.0578 0.0588 0.0596 0.0605 0.0613 0.0621

 0.0072 0.0073 0.0075 0.0076 0.0077 0.0078

 - - - - - -

 5,596 5,596 5,596 5,596 5,596 5,596

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,871.31 1,902.21 1,930.60 1,957.00 1,983.93 2,011.13

 8,183 8,183 8,183 8,183 8,183 8,183

 0.000007 0.000008 0.000008 0.000008 0.000008 0.000008

 0.061 0.062 0.063 0.064 0.065 0.066

 0.0036 0.0037 0.0038 0.0038 0.0039 0.0039

 0.0403 0.0410 0.0416 0.0422 0.0427 0.0433

 0.0050 0.0051 0.0052 0.0053 0.0053 0.0054

 - - - - - -

 10,146 10,146 10,146 10,146 10,146 10,146

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 7,485.23 7,608.85 7,722.42 7,827.99 7,935.72 8,044.53

 13,762 13,762 13,762 13,762 13,762 13,762

 0.000015 0.000015 0.000015 0.000016 0.000016 0.000016

 0.206 0.209 0.213 0.215 0.218 0.221

 0.0123 0.0125 0.0127 0.0128 0.0130 0.0132

 0.1356 0.1378 0.1399 0.1418 0.1438 0.1457

 0.0169 0.0172 0.0175 0.0177 0.0180 0.0182

 - - - - - -

 17,083 17,083 17,083 17,083 17,083 17,083

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 20,181 20,181 20,181 20,181 20,181 20,181

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 37.43 38.04 38.61 39.14 39.68 40.22

 1,208 1,208 1,208 1,208 1,208 1,208

 0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

 0.003 0.003 0.003 0.003 0.003 0.003

 0.0003 0.0004 0.0004 0.0004 0.0004 0.0004

 0.0018 0.0019 0.0019 0.0019 0.0019 0.0020

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 149.70 152.18 154.45 156.56 158.71 160.89

 2,032 2,032 2,032 2,032 2,032 2,032

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.010 0.010 0.010 0.011 0.011 0.011

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

 0.0062 0.0063 0.0064 0.0065 0.0065 0.0066
 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 224.56 228.27 231.67 234.84 238.07 241.34

 2,754 2,754 2,754 2,754 2,754 2,754

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.014 0.014 0.014 0.014 0.015 0.015

 0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

 0.0084 0.0085 0.0086 0.0087 0.0089 0.0090

 0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

 654.96 665.77 675.71 684.95 694.38 703.90

 4,040 4,040 4,040 4,040 4,040 4,040

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.035 0.036 0.036 0.037 0.037 0.038

 0.0041 0.0042 0.0042 0.0043 0.0043 0.0044

 0.0215 0.0218 0.0221 0.0224 0.0228 0.0231

 0.0027 0.0027 0.0028 0.0028 0.0028 0.0029

 2,806.96 2,853.32 2,895.91 2,935.50 2,975.89 3,016.70

 5,476 5,476 5,476 5,476 5,476 5,476

 0.000025 0.000025 0.000026 0.000026 0.000026 0.000027

 0.137 0.139 0.141 0.143 0.145 0.147

 0.0158 0.0161 0.0163 0.0165 0.0168 0.0170

 0.0831 0.0845 0.0857 0.0869 0.0881 0.0893

 0.0104 0.0106 0.0107 0.0109 0.0110 0.0112

 3,368.36 3,423.98 3,475.09 3,522.60 3,571.07 3,620.04

 6,795 6,795 6,795 6,795 6,795 6,795

 0.000022 0.000023 0.000023 0.000023 0.000024 0.000024

 0.153 0.155 0.157 0.160 0.162 0.164

 0.0177 0.0180 0.0182 0.0185 0.0187 0.0190

 0.0928 0.0943 0.0957 0.0971 0.0984 0.0997

 0.0116 0.0118 0.0120 0.0121 0.0123 0.0125

 5,613.93 5,706.64 5,791.81 5,870.99 5,951.79 6,033.40

 9,210 9,210 9,210 9,210 9,210 9,210

 0.000025 0.000025 0.000026 0.000026 0.000026 0.000027

 0.230 0.234 0.237 0.240 0.244 0.247
 0.0266 0.0270 0.0275 0.0278 0.0282 0.0286

 0.1398 0.1421 0.1442 0.1462 0.1482 0.1502

 0.0175 0.0178 0.0180 0.0183 0.0185 0.0188

 22,081.44 22,446.11 22,781.14 23,092.57 23,410.37 23,731.37

 11,428 11,428 11,428 11,428 11,428 11,428

 0.000074 0.000075 0.000076 0.000077 0.000078 0.000079

 0.841 0.855 0.868 0.880 0.892 0.904

 0.0974 0.0990 0.1005 0.1019 0.1033 0.1047

 0.5116 0.5200 0.5278 0.5350 0.5424 0.5498

 0.0639 0.0650 0.0660 0.0669 0.0678 0.0687

 47,406.48 48,189.39 48,908.65 49,577.27 50,259.54 50,948.70

 16,763 16,763 16,763 16,763 16,763 16,763

 0.000095 0.000096 0.000098 0.000099 0.000101 0.000102

 1.589 1.616 1.640 1.662 1.685 1.708

 0.1840 0.1871 0.1899 0.1925 0.1951 0.1978

 0.9666 0.9826 0.9973 1.0109 1.0248 1.0389

 0.1208 0.1228 0.1247 0.1264 0.1281 0.1299

 74,852.34 76,088.51 77,224.19 78,279.89 79,357.17 80,445.32

 24,549 24,549 24,549 24,549 24,549 24,549

 0.000100 0.000101 0.000103 0.000104 0.000106 0.000107

 2.450 2.491 2.528 2.562 2.598 2.633

 0.1460 0.1484 0.1506 0.1526 0.1547 0.1569

 1.6125 1.6392 1.6636 1.6864 1.7096 1.7330

 0.2016 0.2049 0.2080 0.2108 0.2137 0.2166

 99,803.12 101,451.35 102,965.58 104,373.19 105,809.56 107,260.42

 30,461 30,461 30,461 30,461 30,461 30,461

 0.000100 0.000101 0.000103 0.000104 0.000106 0.000107

 3.040 3.090 3.136 3.179 3.223 3.267

 0.1811 0.1841 0.1868 0.1894 0.1920 0.1946

 2.0008 2.0339 2.0642 2.0925 2.1213 2.1503

 0.2501 0.2542 0.2580 0.2616 0.2652 0.2688

 149,704.68 152,177.02 154,448.37 156,559.79 158,714.34 160,890.63

 41,286 41,286 41,286 41,286 41,286 41,286
 0.000100 0.000101 0.000103 0.000104 0.000106 0.000107

 4.121 4.189 4.251 4.309 4.369 4.428

 0.2455 0.2495 0.2533 0.2567 0.2602 0.2638

 2.7119 2.7567 2.7979 2.8361 2.8752 2.9146

 0.3390 0.3446 0.3497 0.3545 0.3594 0.3643

 249,507.79 253,628.37 257,413.96 260,932.98 264,523.91 268,151.06

 51,229 51,229 51,229 51,229 51,229 51,229

 0.000125 0.000127 0.000129 0.000130 0.000132 0.000134

 6.391 6.497 6.593 6.684 6.776 6.868

 0.3807 0.3870 0.3928 0.3982 0.4036 0.4092

 4.2063 4.2757 4.3395 4.3989 4.4594 4.5205

 0.5258 0.5345 0.5424 0.5499 0.5574 0.5651

 311,884.74 317,035.46 321,767.45 326,166.23 330,654.88 335,188.82

 60,561 60,561 60,561 60,561 60,561 60,561

 0.000125 0.000127 0.000129 0.000130 0.000132 0.000134

 7.555 7.680 7.795 7.901 8.010 8.120

 0.4501 0.4575 0.4644 0.4707 0.4772 0.4837

 4.9725 5.0547 5.1301 5.2002 5.2718 5.3441

 0.6216 0.6318 0.6413 0.6500 0.6590 0.6680

 37.43 38.04 38.61 39.14 39.68 40.22

 1,001 1,001 1,001 1,001 1,001 1,001

 0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

 0.002 0.003 0.003 0.003 0.003 0.003

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 0.0014 0.0015 0.0015 0.0015 0.0015 0.0015

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 93.57 95.11 96.53 97.85 99.20 100.56

 1,468 1,468 1,468 1,468 1,468 1,468

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.005 0.006 0.006 0.006 0.006 0.006

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004
 233.91 237.78 241.33 244.62 247.99 251.39

 1,990 1,990 1,990 1,990 1,990 1,990

 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

 0.012 0.013 0.013 0.013 0.013 0.013

 0.0019 0.0020 0.0020 0.0020 0.0021 0.0021

 0.0071 0.0072 0.0073 0.0074 0.0075 0.0076

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0010

 499.02 507.26 514.83 521.87 529.05 536.30

 2,469 2,469 2,469 2,469 2,469 2,469

 0.000010 0.000010 0.000010 0.000010 0.000011 0.000011

 0.025 0.025 0.025 0.026 0.026 0.026

 0.0039 0.0039 0.0040 0.0040 0.0041 0.0042

 0.0141 0.0143 0.0145 0.0147 0.0149 0.0151

 0.0018 0.0018 0.0018 0.0018 0.0019 0.0019

 2,339.14 2,377.77 2,413.26 2,446.25 2,479.91 2,513.92

 3,347 3,347 3,347 3,347 3,347 3,347

 0.000031 0.000032 0.000032 0.000033 0.000033 0.000034

 0.104 0.106 0.108 0.109 0.111 0.112

 0.0164 0.0166 0.0169 0.0171 0.0173 0.0176

 0.0597 0.0607 0.0616 0.0624 0.0633 0.0642

 0.0075 0.0076 0.0077 0.0078 0.0079 0.0080

 3,118.85 3,170.35 3,217.67 3,261.66 3,306.55 3,351.89

 4,153 4,153 4,153 4,153 4,153 4,153

 0.000031 0.000032 0.000032 0.000033 0.000033 0.000034

 0.130 0.132 0.134 0.135 0.137 0.139

 0.0203 0.0206 0.0209 0.0212 0.0215 0.0218

 0.0741 0.0753 0.0764 0.0775 0.0785 0.0796

 0.0093 0.0094 0.0096 0.0097 0.0098 0.0100

 - - - - - -

 6,101 6,101 6,101 6,101 6,101 6,101

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,495.08 2,536.28 2,574.14 2,609.33 2,645.24 2,681.51

 8,848 8,848 8,848 8,848 8,848 8,848

 0.000010 0.000010 0.000010 0.000010 0.000011 0.000011

 0.088 0.090 0.091 0.092 0.094 0.095

 0.0054 0.0055 0.0056 0.0057 0.0058 0.0058

 0.0580 0.0589 0.0598 0.0606 0.0615 0.0623

 0.0072 0.0074 0.0075 0.0076 0.0077 0.0078

 - - - - - -

 10,970 10,970 10,970 10,970 10,970 10,970

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 9,356.54 9,511.06 9,653.02 9,784.99 9,919.65 10,055.66

 14,881 14,881 14,881 14,881 14,881 14,881

 0.000019 0.000019 0.000019 0.000020 0.000020 0.000020

 0.278 0.283 0.287 0.291 0.295 0.299

 0.0171 0.0174 0.0177 0.0179 0.0182 0.0184

 0.1828 0.1858 0.1886 0.1912 0.1938 0.1964

 0.0228 0.0232 0.0236 0.0239 0.0242 0.0246

 - - - - - -

 18,471 18,471 18,471 18,471 18,471 18,471

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 21,821 21,821 21,821 21,821 21,821 21,821

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 18.71 19.02 19.31 19.57 19.84 20.11

 1,317 1,317 1,317 1,317 1,317 1,317

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0009 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 74.85 76.09 77.22 78.28 79.36 80.45

 2,216 2,216 2,216 2,216 2,216 2,216

 0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

 0.006 0.006 0.006 0.006 0.006 0.006

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0032 0.0032 0.0033 0.0033 0.0034 0.0034

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 112.28 114.13 115.84 117.42 119.04 120.67

 3,003 3,003 3,003 3,003 3,003 3,003

 0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

 0.007 0.008 0.008 0.008 0.008 0.008

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

 0.0043 0.0044 0.0044 0.0045 0.0045 0.0046

 0.0005 0.0005 0.0006 0.0006 0.0006 0.0006

 280.70 285.33 289.59 293.55 297.59 301.67

 4,405 4,405 4,405 4,405 4,405 4,405

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.016 0.017 0.017 0.017 0.017 0.018

 0.0026 0.0026 0.0027 0.0027 0.0027 0.0028

 0.0094 0.0096 0.0097 0.0099 0.0100 0.0101

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0013

 1,543.83 1,569.33 1,592.75 1,614.52 1,636.74 1,659.18
 5,971 5,971 5,971 5,971 5,971 5,971

 0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

 0.082 0.083 0.085 0.086 0.087 0.088

 0.0128 0.0131 0.0132 0.0134 0.0136 0.0138

 0.0469 0.0476 0.0483 0.0490 0.0497 0.0504

 0.0059 0.0060 0.0060 0.0061 0.0062 0.0063

 2,058.44 2,092.43 2,123.67 2,152.70 2,182.32 2,212.25

 7,408 7,408 7,408 7,408 7,408 7,408

 0.000014 0.000014 0.000014 0.000014 0.000015 0.000015

 0.102 0.103 0.105 0.106 0.108 0.109

 0.0159 0.0162 0.0164 0.0167 0.0169 0.0171

 0.0581 0.0591 0.0600 0.0608 0.0616 0.0625

 0.0073 0.0074 0.0075 0.0076 0.0077 0.0078

 5,333.23 5,421.31 5,502.22 5,577.44 5,654.20 5,731.73

 10,041 10,041 10,041 10,041 10,041 10,041

 0.000024 0.000024 0.000024 0.000025 0.000025 0.000025

 0.238 0.242 0.246 0.249 0.252 0.256

 0.0373 0.0379 0.0385 0.0390 0.0395 0.0401

 0.1361 0.1383 0.1404 0.1423 0.1443 0.1463

 0.0170 0.0173 0.0176 0.0178 0.0180 0.0183

 22,455.70 22,826.55 23,167.26 23,483.97 23,807.15 24,133.60

 12,459 12,459 12,459 12,459 12,459 12,459

 0.000075 0.000076 0.000077 0.000078 0.000079 0.000080

 0.933 0.948 0.962 0.975 0.989 1.002

 0.1461 0.1486 0.1508 0.1528 0.1549 0.1571

 0.5333 0.5421 0.5502 0.5577 0.5654 0.5731

 0.0667 0.0678 0.0688 0.0697 0.0707 0.0716

 93,565.42 95,110.64 96,530.23 97,849.87 99,196.46 100,556.65

 18,276 18,276 18,276 18,276 18,276 18,276

 0.000187 0.000190 0.000193 0.000196 0.000198 0.000201

 3.420 3.476 3.528 3.577 3.626 3.676

 0.5359 0.5448 0.5529 0.5605 0.5682 0.5760

 1.9556 1.9879 2.0176 2.0452 2.0733 2.1017

 0.2445 0.2485 0.2522 0.2556 0.2592 0.2627
 165,610.80 168,345.83 170,858.51 173,194.27 175,577.74 177,985.26

 26,544 26,544 26,544 26,544 26,544 26,544

 0.000221 0.000224 0.000228 0.000231 0.000234 0.000237

 5.861 5.958 6.047 6.130 6.214 6.299

 0.3606 0.3665 0.3720 0.3771 0.3823 0.3875

 3.8475 3.9111 3.9694 4.0237 4.0791 4.1350

 0.4809 0.4889 0.4962 0.5030 0.5099 0.5169

 399,212.47 405,805.39 411,862.33 417,492.77 423,238.25 429,041.69

 32,936 32,936 32,936 32,936 32,936 32,936

 0.000399 0.000406 0.000412 0.000417 0.000423 0.000429

 13.148 13.366 13.565 13.751 13.940 14.131

 0.8089 0.8222 0.8345 0.8459 0.8576 0.8693

 8.6310 8.7736 8.9045 9.0263 9.1505 9.2760

 1.0789 1.0967 1.1131 1.1283 1.1438 1.1595

 729,810.29 729,810.29 741,862.98 741,862.98 752,935.83 752,935.83 763,228.98 763,228.98 773,732.42 773,732.42 784,341.84 784,341.84

 44,642 44,642 44,642 44,642 44,642 44,642

 0.000487 0.000495 0.000502 0.000509 0.000516 0.000523

 21.720 22.079 22.408 22.715 23.027 23.343

 1.3362 1.3582 1.3785 1.3974 1.4166 1.4360

 14.2576 14.4931 14.7094 14.9105 15.1157 15.3229

 1.7822 1.8116 1.8387 1.8638 1.8895 1.9154

 1,434,669.80 1,458,363.13 1,480,130.26 1,500,364.65 1,521,012.46 1,541,868.58

 55,392 55,392 55,392 55,392 55,392 55,392

 0.000717 0.000729 0.000740 0.000750 0.000761 0.000771

 39.734 40.391 40.993 41.554 42.126 42.703

 2.4444 2.4848 2.5219 2.5563 2.5915 2.6271

 26.0828 26.5135 26.9092 27.2771 27.6525 28.0317

 3.2603 3.3142 3.3637 3.4096 3.4566 3.5040

 2,027,250.81 2,060,730.51 2,091,488.41 2,120,080.49 2,149,256.73 2,178,727.34

 65,483 65,483 65,483 65,483 65,483 65,483

 0.000811 0.000824 0.000837 0.000848 0.000860 0.000871

 53.100 53.977 54.783 55.531 56.296 57.068
 3.2666 3.3206 3.3701 3.4162 3.4632 3.5107

 34.8563 35.4320 35.9608 36.4524 36.9541 37.4608

 4.3570 4.4290 4.4951 4.5566 4.6193 4.6826

 467.83 475.55 482.65 489.25 495.98 502.78

 3,830 3,830 3,830 3,830 3,830 3,830

 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

 0.024 0.024 0.025 0.025 0.025 0.026

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 0.0160 0.0162 0.0165 0.0167 0.0169 0.0172

 0.0020 0.0020 0.0021 0.0021 0.0021 0.0021

 623.77 634.07 643.53 652.33 661.31 670.38

 4,752 4,752 4,752 4,752 4,752 4,752

 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

 0.030 0.030 0.031 0.031 0.031 0.032

 0.0014 0.0015 0.0015 0.0015 0.0015 0.0015

 0.0198 0.0201 0.0204 0.0207 0.0210 0.0213

 0.0025 0.0025 0.0026 0.0026 0.0026 0.0027

 - - - - - -

 6,981 6,981 6,981 6,981 6,981 6,981

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 311.88 317.04 321.77 326.17 330.65 335.19

 9,448 9,448 9,448 9,448 9,448 9,448

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.012 0.012 0.012 0.012 0.012 0.013

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 0.0079 0.0080 0.0081 0.0082 0.0083 0.0085

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0011

 - - - - - -

 11,714 11,714 11,714 11,714 11,714 11,714

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 1,871.31 1,902.21 1,930.60 1,957.00 1,983.93 2,011.13

 15,889 15,889 15,889 15,889 15,889 15,889

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.059 0.060 0.061 0.062 0.063 0.064

 0.0029 0.0029 0.0030 0.0030 0.0030 0.0031

 0.0397 0.0404 0.0410 0.0416 0.0421 0.0427

 0.0050 0.0050 0.0051 0.0052 0.0053 0.0053

 - - - - - -

 19,723 19,723 19,723 19,723 19,723 19,723

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 23,300 23,300 23,300 23,300 23,300 23,300

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 280.70 285.33 289.59 293.55 297.59 301.67

 11,494 11,494 11,494 11,494 11,494 11,494

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.014 0.015 0.015 0.015 0.015 0.015

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 0.0096 0.0097 0.0099 0.0100 0.0102 0.0103

 0.0012 0.0012 0.0012 0.0013 0.0013 0.0013
 748.52 760.89 772.24 782.80 793.57 804.45

 14,261 14,261 14,261 14,261 14,261 14,261

 0.000002 0.000003 0.000003 0.000003 0.000003 0.000003

 0.036 0.036 0.037 0.037 0.038 0.038

 0.0017 0.0017 0.0018 0.0018 0.0018 0.0018

 0.0238 0.0242 0.0245 0.0249 0.0252 0.0256

 0.0030 0.0030 0.0031 0.0031 0.0032 0.0032

 3,118.85 3,170.35 3,217.67 3,261.66 3,306.55 3,351.89

 20,919 20,919 20,919 20,919 20,919 20,919

 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007

 0.130 0.133 0.135 0.136 0.138 0.140

 0.0063 0.0064 0.0065 0.0066 0.0067 0.0068

 0.0872 0.0886 0.0899 0.0912 0.0924 0.0937

 0.0109 0.0111 0.0112 0.0114 0.0116 0.0117

 4,678.27 4,755.53 4,826.51 4,892.49 4,959.82 5,027.83

 28,354 28,354 28,354 28,354 28,354 28,354

 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.177 0.180 0.182 0.185 0.188 0.190

 0.0086 0.0087 0.0088 0.0089 0.0091 0.0092

 0.1182 0.1201 0.1219 0.1236 0.1253 0.1270

 0.0148 0.0150 0.0152 0.0154 0.0157 0.0159

 12,475.39 12,681.42 12,870.70 13,046.65 13,226.20 13,407.55

 35,182 35,182 35,182 35,182 35,182 35,182

 0.000012 0.000013 0.000013 0.000013 0.000013 0.000013

 0.439 0.446 0.453 0.459 0.465 0.472

 0.0212 0.0216 0.0219 0.0222 0.0225 0.0228

 0.2932 0.2981 0.3025 0.3067 0.3109 0.3152

 0.0367 0.0373 0.0378 0.0383 0.0389 0.0394

 59,881.87 60,870.81 61,779.35 62,623.92 63,485.74 64,356.25

 47,686 47,686 47,686 47,686 47,686 47,686

 0.000040 0.000041 0.000041 0.000042 0.000042 0.000043

 1.904 1.935 1.964 1.991 2.018 2.046

 0.0921 0.0936 0.0950 0.0963 0.0976 0.0989

 1.2719 1.2929 1.3122 1.3301 1.3484 1.3669
 0.1590 0.1616 0.1640 0.1663 0.1686 0.1709

 139,724.36 142,031.89 144,151.82 146,122.47 148,133.39 150,164.59

 59,169 59,169 59,169 59,169 59,169 59,169

 0.000070 0.000071 0.000072 0.000073 0.000074 0.000075

 4.134 4.202 4.265 4.323 4.382 4.443

 0.1999 0.2032 0.2062 0.2091 0.2119 0.2148

 2.7618 2.8074 2.8493 2.8883 2.9280 2.9682

 0.3452 0.3509 0.3562 0.3610 0.3660 0.3710

 237,032.40 240,946.95 244,543.26 247,886.33 251,297.71 254,743.50

 69,948 69,948 69,948 69,948 69,948 69,948

 0.000095 0.000096 0.000098 0.000099 0.000101 0.000102

 6.632 6.741 6.842 6.936 7.031 7.128

 0.3207 0.3260 0.3309 0.3354 0.3400 0.3447

 4.4310 4.5042 4.5714 4.6339 4.6977 4.7621

 0.5539 0.5630 0.5714 0.5792 0.5872 0.5953

 6,345,008 6,449,795 6,546,063 6,635,552 6,726,869 6,819,108

 0.0001 0.0001 0.0001 0.0001 0.000126 0.0001

 0.0008 0.0008 0.0008 0.0008 0.000860 0.0009

 0.0001 0.0001 0.0001 0.0001 0.000120 0.0001

 0.0030 0.0030 0.0031 0.0031 0.003136 0.0032

 0.0000 0.0000 0.0000 0.0000 0.000019 0.0000

 0.0002 0.0002 0.0002 0.0002 0.000247 0.0003

 0.52 0.53 0.54 0.55 0.56 0.56

 26.57 27.01 27.41 27.79 28.17 28.55

 0.65 0.66 0.67 0.68 0.68 0.69

 138.37 140.65 142.75 144.71 146.70 148.71

 0.12 0.13 0.13 0.13 0.13 0.13

 13.47 13.69 13.89 14.08 14.28 14.47

 0.05 0.05 0.05 0.05 0.05 0.05

 1.75 1.78 1.81 1.83 1.86 1.88

 0.07 0.07 0.07 0.07 0.07 0.07

 8.97 9.12 9.25 9.38 9.51 9.64

 0.01 0.01 0.01 0.01 0.01 0.01

 0.65 0.66 0.67 0.68 0.69 0.70
 0.33 0.34 0.34 0.35 0.35 0.36

 17.34 17.62 17.89 18.13 18.38 18.63

 0.40 0.41 0.41 0.42 0.42 0.43

 90.42 91.92 93.29 94.56 95.86 97.18

 0.08 0.08 0.09 0.09 0.09 0.09

 9.00 9.15 9.28 9.41 9.54 9.67

 0.04 0.04 0.04 0.04 0.04 0.04

 2.17 2.20 2.24 2.27 2.30 2.33

 0.05 0.05 0.05 0.05 0.05 0.05

 11.30 11.49 11.66 11.82 11.98 12.15

 0.01 0.01 0.01 0.01 0.01 0.01

 1.12 1.14 1.16 1.18 1.19 1.21

 0.00 0.00 0.00 0.00 0.00 0.00

 179.70 182.67 185.39 187.93 190.51 193.13

2011 2012 2013 2014 2015 2016

 11.49 11.68 11.86 12.02 12.18 12.35

 117.57 119.51 121.30 122.96 124.65 126.36

 14.70 14.94 15.16 15.37 15.58 15.79

$ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266

$ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32

 6,345.01 6,449.79 6,546.06 6,635.55 6,726.87 6,819.11

 15,525.62 15,782.03 16,017.58 16,236.55 16,460.00 16,685.70

 968,096.47 984,084.42 998,772.59 1,012,426.50 1,026,359.37 1,040,432.81

 18,173.52 18,473.66 18,749.39 19,005.71 19,267.26 19,531.45

 4,881,997.33 4,962,622.69 5,036,693.42 5,105,548.48 5,175,810.31 5,246,781.01

 3,274.79 3,328.87 3,378.56 3,424.75 3,471.88 3,519.48

 457,940.36 465,503.17 472,451.14 478,909.87 485,500.56 492,157.75

10.9% 10.9% 10.9% 10.9% 10.9% 10.9%

79.2% 79.2% 79.2% 79.2% 79.2% 79.2%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

81.6% 81.6% 81.6% 81.6% 81.6% 81.6%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

12.8% 12.8% 12.8% 12.8% 12.8% 12.8%

77.5% 77.5% 77.5% 77.5% 77.5% 77.5%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%

8.1% 8.1% 8.1% 8.1% 8.1% 8.1%

81.7% 81.7% 81.7% 81.7% 81.7% 81.7%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%
10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

0.002446903

0.152576081

0.002864224

0.769423341

0.000516121

0.07217333
2017 2018 2019 2020 2021 2022

 61.00 61.66 62.47 63.28 64.08 64.98

 918 918 918 918 918 918

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0004 0.0004 0.0004 0.0004 0.0005 0.0005

 0.0023 0.0023 0.0023 0.0024 0.0024 0.0024

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 237.21 239.79 242.93 246.09 249.21 252.68

 1,347 1,347 1,347 1,347 1,347 1,347

 0.000009 0.000010 0.000010 0.000010 0.000010 0.000010

 0.013 0.013 0.013 0.013 0.013 0.014

 0.0015 0.0015 0.0015 0.0015 0.0016 0.0016

 0.0078 0.0079 0.0080 0.0081 0.0082 0.0083

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 508.31 513.83 520.57 527.34 534.03 541.46

 1,825 1,825 1,825 1,825 1,825 1,825

 0.000014 0.000014 0.000014 0.000014 0.000014 0.000014

 0.025 0.025 0.025 0.026 0.026 0.026

 0.0029 0.0029 0.0029 0.0030 0.0030 0.0031

 0.0150 0.0152 0.0154 0.0156 0.0158 0.0160

 0.0019 0.0019 0.0019 0.0020 0.0020 0.0020

 1,152.17 1,164.69 1,179.96 1,195.30 1,210.46 1,227.32

 2,265 2,265 2,265 2,265 2,265 2,265

 0.000023 0.000023 0.000024 0.000024 0.000024 0.000025

 0.052 0.053 0.053 0.054 0.055 0.056

 0.0060 0.0061 0.0062 0.0063 0.0063 0.0064

 0.0317 0.0321 0.0325 0.0329 0.0333 0.0338

 0.0040 0.0040 0.0041 0.0041 0.0042 0.0042

 2,033.25 2,055.34 2,082.29 2,109.36 2,136.11 2,165.86

 3,070 3,070 3,070 3,070 3,070 3,070

 0.000027 0.000027 0.000028 0.000028 0.000028 0.000029
 0.083 0.084 0.085 0.086 0.087 0.089

 0.0096 0.0097 0.0099 0.0100 0.0101 0.0103

 0.0506 0.0512 0.0518 0.0525 0.0532 0.0539

 0.0063 0.0064 0.0065 0.0066 0.0066 0.0067

 2,710.99 2,740.45 2,776.39 2,812.48 2,848.15 2,887.81

 3,809 3,809 3,809 3,809 3,809 3,809

 0.000027 0.000027 0.000028 0.000028 0.000028 0.000029

 0.103 0.104 0.106 0.107 0.108 0.110

 0.0120 0.0121 0.0122 0.0124 0.0126 0.0127

 0.0628 0.0635 0.0643 0.0652 0.0660 0.0669

 0.0079 0.0079 0.0080 0.0081 0.0082 0.0084

 - - - - - -

 5,596 5,596 5,596 5,596 5,596 5,596

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,033.25 2,055.34 2,082.29 2,109.36 2,136.11 2,165.86

 8,183 8,183 8,183 8,183 8,183 8,183

 0.000008 0.000008 0.000008 0.000008 0.000009 0.000009

 0.067 0.067 0.068 0.069 0.070 0.071

 0.0040 0.0040 0.0041 0.0041 0.0042 0.0042

 0.0438 0.0443 0.0449 0.0454 0.0460 0.0467

 0.0055 0.0055 0.0056 0.0057 0.0058 0.0058

 - - - - - -

 10,146 10,146 10,146 10,146 10,146 10,146

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 8,132.98 8,221.36 8,329.16 8,437.44 8,544.45 8,663.43

 13,762 13,762 13,762 13,762 13,762 13,762

 0.000016 0.000016 0.000017 0.000017 0.000017 0.000017

 0.224 0.226 0.229 0.232 0.235 0.238

 0.0133 0.0135 0.0137 0.0138 0.0140 0.0142

 0.1473 0.1489 0.1509 0.1528 0.1548 0.1569

 0.0184 0.0186 0.0189 0.0191 0.0193 0.0196

 - - - - - -

 17,083 17,083 17,083 17,083 17,083 17,083

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 20,181 20,181 20,181 20,181 20,181 20,181

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 40.66 41.11 41.65 42.19 42.72 43.32

 1,208 1,208 1,208 1,208 1,208 1,208

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.003 0.003 0.003 0.003 0.003 0.003

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 0.0020 0.0020 0.0020 0.0021 0.0021 0.0021

 0.0002 0.0003 0.0003 0.0003 0.0003 0.0003

 162.66 164.43 166.58 168.75 170.89 173.27

 2,032 2,032 2,032 2,032 2,032 2,032

 0.000005 0.000005 0.000006 0.000006 0.000006 0.000006

 0.011 0.011 0.011 0.011 0.012 0.012

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0014

 0.0067 0.0068 0.0069 0.0070 0.0070 0.0071
 0.0008 0.0008 0.0009 0.0009 0.0009 0.0009

 243.99 246.64 249.87 253.12 256.33 259.90

 2,754 2,754 2,754 2,754 2,754 2,754

 0.000005 0.000005 0.000006 0.000006 0.000006 0.000006

 0.015 0.015 0.015 0.015 0.016 0.016

 0.0017 0.0017 0.0018 0.0018 0.0018 0.0018

 0.0091 0.0092 0.0093 0.0094 0.0095 0.0097

 0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

 711.64 719.37 728.80 738.28 747.64 758.05

 4,040 4,040 4,040 4,040 4,040 4,040

 0.000009 0.000010 0.000010 0.000010 0.000010 0.000010

 0.038 0.039 0.039 0.040 0.040 0.041

 0.0044 0.0045 0.0045 0.0046 0.0047 0.0047

 0.0233 0.0236 0.0239 0.0242 0.0245 0.0248

 0.0029 0.0029 0.0030 0.0030 0.0031 0.0031

 3,049.87 3,083.01 3,123.44 3,164.04 3,204.17 3,248.79

 5,476 5,476 5,476 5,476 5,476 5,476

 0.000027 0.000027 0.000028 0.000028 0.000028 0.000029

 0.148 0.150 0.152 0.154 0.156 0.158

 0.0172 0.0174 0.0176 0.0178 0.0181 0.0183

 0.0903 0.0913 0.0925 0.0937 0.0949 0.0962

 0.0113 0.0114 0.0116 0.0117 0.0119 0.0120

 3,659.84 3,699.61 3,748.12 3,796.85 3,845.00 3,898.55

 6,795 6,795 6,795 6,795 6,795 6,795

 0.000024 0.000025 0.000025 0.000025 0.000026 0.000026

 0.166 0.168 0.170 0.172 0.174 0.177

 0.0192 0.0194 0.0197 0.0199 0.0202 0.0204

 0.1008 0.1019 0.1033 0.1046 0.1059 0.1074

 0.0126 0.0127 0.0129 0.0131 0.0132 0.0134

 6,099.74 6,166.02 6,246.87 6,328.08 6,408.34 6,497.58

 9,210 9,210 9,210 9,210 9,210 9,210

 0.000027 0.000027 0.000028 0.000028 0.000028 0.000029

 0.250 0.252 0.256 0.259 0.262 0.266
 0.0289 0.0292 0.0296 0.0300 0.0304 0.0308

 0.1519 0.1535 0.1555 0.1575 0.1595 0.1618

 0.0190 0.0192 0.0194 0.0197 0.0199 0.0202

 23,992.29 24,253.00 24,571.03 24,890.45 25,206.14 25,557.13

 11,428 11,428 11,428 11,428 11,428 11,428

 0.000080 0.000081 0.000082 0.000083 0.000084 0.000085

 0.914 0.924 0.936 0.948 0.960 0.974

 0.1058 0.1070 0.1084 0.1098 0.1112 0.1127

 0.5558 0.5619 0.5693 0.5767 0.5840 0.5921

 0.0695 0.0702 0.0712 0.0721 0.0730 0.0740

 51,508.88 52,068.59 52,751.37 53,437.12 54,114.87 54,868.42

 16,763 16,763 16,763 16,763 16,763 16,763

 0.000103 0.000104 0.000106 0.000107 0.000108 0.000110

 1.727 1.746 1.769 1.792 1.814 1.840

 0.2000 0.2021 0.2048 0.2074 0.2101 0.2130

 1.0503 1.0617 1.0756 1.0896 1.1034 1.1188

 0.1313 0.1327 0.1345 0.1362 0.1379 0.1398

 81,329.81 82,213.56 83,291.64 84,374.40 85,444.53 86,634.35

 24,549 24,549 24,549 24,549 24,549 24,549

 0.000108 0.000110 0.000111 0.000112 0.000114 0.000116

 2.662 2.691 2.726 2.762 2.797 2.836

 0.1586 0.1603 0.1624 0.1645 0.1666 0.1689

 1.7521 1.7711 1.7943 1.8177 1.8407 1.8664

 0.2190 0.2214 0.2243 0.2272 0.2301 0.2333

 108,439.75 109,618.09 111,055.53 112,499.20 113,926.04 115,512.47

 30,461 30,461 30,461 30,461 30,461 30,461

 0.000108 0.000110 0.000111 0.000112 0.000114 0.000116

 3.303 3.339 3.383 3.427 3.470 3.519

 0.1968 0.1989 0.2015 0.2041 0.2067 0.2096

 2.1740 2.1976 2.2264 2.2554 2.2840 2.3158

 0.2717 0.2747 0.2783 0.2819 0.2855 0.2895

 162,659.62 164,427.13 166,583.29 168,748.80 170,889.06 173,268.70

 41,286 41,286 41,286 41,286 41,286 41,286
 0.000108 0.000110 0.000111 0.000112 0.000114 0.000116

 4.477 4.526 4.585 4.645 4.704 4.769

 0.2667 0.2696 0.2732 0.2767 0.2802 0.2841

 2.9466 2.9786 3.0177 3.0569 3.0957 3.1388

 0.3683 0.3723 0.3772 0.3821 0.3870 0.3924

 271,099.37 274,045.21 277,638.81 281,247.99 284,815.10 288,781.16

 51,229 51,229 51,229 51,229 51,229 51,229

 0.000136 0.000137 0.000139 0.000141 0.000142 0.000144

 6.944 7.019 7.112 7.204 7.295 7.397

 0.4137 0.4182 0.4237 0.4292 0.4346 0.4407

 4.5702 4.6199 4.6805 4.7413 4.8015 4.8683

 0.5713 0.5775 0.5851 0.5927 0.6002 0.6085

 338,874.21 342,556.52 347,048.52 351,559.99 356,018.88 360,976.46

 60,561 60,561 60,561 60,561 60,561 60,561

 0.000136 0.000137 0.000139 0.000141 0.000142 0.000144

 8.209 8.298 8.407 8.516 8.624 8.744

 0.4890 0.4944 0.5008 0.5074 0.5138 0.5209

 5.4028 5.4616 5.5332 5.6051 5.6762 5.7552

 0.6754 0.6827 0.6916 0.7006 0.7095 0.7194

 40.66 41.11 41.65 42.19 42.72 43.32

 1,001 1,001 1,001 1,001 1,001 1,001

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.003 0.003 0.003 0.003 0.003 0.003

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0005

 0.0016 0.0016 0.0016 0.0016 0.0016 0.0017

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 101.66 102.77 104.11 105.47 106.81 108.29

 1,468 1,468 1,468 1,468 1,468 1,468

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.006 0.006 0.006 0.006 0.006 0.006

 0.0009 0.0009 0.0010 0.0010 0.0010 0.0010

 0.0034 0.0035 0.0035 0.0035 0.0036 0.0036

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0005
 254.16 256.92 260.29 263.67 267.01 270.73

 1,990 1,990 1,990 1,990 1,990 1,990

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.013 0.014 0.014 0.014 0.014 0.014

 0.0021 0.0021 0.0022 0.0022 0.0022 0.0023

 0.0077 0.0078 0.0079 0.0080 0.0081 0.0082

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 542.20 548.09 555.28 562.50 569.63 577.56

 2,469 2,469 2,469 2,469 2,469 2,469

 0.000011 0.000011 0.000011 0.000011 0.000011 0.000012

 0.027 0.027 0.027 0.028 0.028 0.029

 0.0042 0.0042 0.0043 0.0044 0.0044 0.0045

 0.0153 0.0155 0.0157 0.0159 0.0161 0.0163

 0.0019 0.0019 0.0020 0.0020 0.0020 0.0020

 2,541.56 2,569.17 2,602.86 2,636.70 2,670.14 2,707.32

 3,347 3,347 3,347 3,347 3,347 3,347

 0.000034 0.000034 0.000035 0.000035 0.000036 0.000036

 0.113 0.115 0.116 0.118 0.119 0.121

 0.0178 0.0180 0.0182 0.0184 0.0187 0.0189

 0.0649 0.0656 0.0664 0.0673 0.0681 0.0691

 0.0081 0.0082 0.0083 0.0084 0.0085 0.0086

 3,388.74 3,425.57 3,470.49 3,515.60 3,560.19 3,609.76

 4,153 4,153 4,153 4,153 4,153 4,153

 0.000034 0.000034 0.000035 0.000035 0.000036 0.000036

 0.141 0.142 0.144 0.146 0.148 0.150

 0.0221 0.0223 0.0226 0.0229 0.0232 0.0235

 0.0805 0.0814 0.0824 0.0835 0.0845 0.0857

 0.0101 0.0102 0.0103 0.0104 0.0106 0.0107

 - - - - - -

 6,101 6,101 6,101 6,101 6,101 6,101

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,710.99 2,740.45 2,776.39 2,812.48 2,848.15 2,887.81

 8,848 8,848 8,848 8,848 8,848 8,848

 0.000011 0.000011 0.000011 0.000011 0.000011 0.000012

 0.096 0.097 0.098 0.100 0.101 0.102

 0.0059 0.0060 0.0060 0.0061 0.0062 0.0063

 0.0630 0.0637 0.0645 0.0653 0.0662 0.0671

 0.0079 0.0080 0.0081 0.0082 0.0083 0.0084

 - - - - - -

 10,970 10,970 10,970 10,970 10,970 10,970

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,166.23 10,276.70 10,411.46 10,546.80 10,680.57 10,829.29

 14,881 14,881 14,881 14,881 14,881 14,881

 0.000020 0.000021 0.000021 0.000021 0.000021 0.000022

 0.303 0.306 0.310 0.314 0.318 0.322

 0.0186 0.0188 0.0191 0.0193 0.0196 0.0198

 0.1986 0.2008 0.2034 0.2060 0.2087 0.2116

 0.0248 0.0251 0.0254 0.0258 0.0261 0.0264

 - - - - - -

 18,471 18,471 18,471 18,471 18,471 18,471

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 21,821 21,821 21,821 21,821 21,821 21,821

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 20.33 20.55 20.82 21.09 21.36 21.66

 1,317 1,317 1,317 1,317 1,317 1,317

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 81.33 82.21 83.29 84.37 85.44 86.63

 2,216 2,216 2,216 2,216 2,216 2,216

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.006 0.006 0.006 0.006 0.006 0.006

 0.0009 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0034 0.0035 0.0035 0.0036 0.0036 0.0037

 0.0004 0.0004 0.0004 0.0004 0.0005 0.0005

 121.99 123.32 124.94 126.56 128.17 129.95

 3,003 3,003 3,003 3,003 3,003 3,003

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.008 0.008 0.008 0.008 0.009 0.009

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0014

 0.0047 0.0047 0.0048 0.0048 0.0049 0.0050

 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006

 304.99 308.30 312.34 316.40 320.42 324.88

 4,405 4,405 4,405 4,405 4,405 4,405

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.018 0.018 0.018 0.019 0.019 0.019

 0.0028 0.0028 0.0029 0.0029 0.0029 0.0030

 0.0102 0.0104 0.0105 0.0106 0.0108 0.0109

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0014

 1,677.43 1,695.65 1,717.89 1,740.22 1,762.29 1,786.83
 5,971 5,971 5,971 5,971 5,971 5,971

 0.000015 0.000015 0.000015 0.000015 0.000016 0.000016

 0.089 0.090 0.091 0.092 0.094 0.095

 0.0140 0.0141 0.0143 0.0145 0.0147 0.0149

 0.0509 0.0515 0.0521 0.0528 0.0535 0.0542

 0.0064 0.0064 0.0065 0.0066 0.0067 0.0068

 2,236.57 2,260.87 2,290.52 2,320.30 2,349.72 2,382.44

 7,408 7,408 7,408 7,408 7,408 7,408

 0.000015 0.000015 0.000015 0.000015 0.000016 0.000016

 0.110 0.112 0.113 0.115 0.116 0.118

 0.0173 0.0175 0.0177 0.0180 0.0182 0.0184

 0.0632 0.0639 0.0647 0.0655 0.0664 0.0673

 0.0079 0.0080 0.0081 0.0082 0.0083 0.0084

 5,794.75 5,857.72 5,934.53 6,011.68 6,087.92 6,172.70

 10,041 10,041 10,041 10,041 10,041 10,041

 0.000026 0.000026 0.000026 0.000027 0.000027 0.000027

 0.259 0.261 0.265 0.268 0.272 0.275

 0.0405 0.0410 0.0415 0.0420 0.0426 0.0432

 0.1479 0.1495 0.1514 0.1534 0.1554 0.1575

 0.0185 0.0187 0.0189 0.0192 0.0194 0.0197

 24,398.94 24,664.07 24,987.49 25,312.32 25,633.36 25,990.30

 12,459 12,459 12,459 12,459 12,459 12,459

 0.000081 0.000082 0.000083 0.000084 0.000085 0.000087

 1.013 1.024 1.038 1.051 1.065 1.079

 0.1588 0.1605 0.1626 0.1647 0.1668 0.1691

 0.5794 0.5857 0.5934 0.6011 0.6087 0.6172

 0.0724 0.0732 0.0742 0.0751 0.0761 0.0772

 101,662.26 102,766.95 104,114.55 105,468.00 106,805.66 108,292.94

 18,276 18,276 18,276 18,276 18,276 18,276

 0.000203 0.000206 0.000208 0.000211 0.000214 0.000217

 3.716 3.756 3.806 3.855 3.904 3.958

 0.5823 0.5886 0.5964 0.6041 0.6118 0.6203

 2.1248 2.1479 2.1761 2.2044 2.2323 2.2634

 0.2656 0.2685 0.2720 0.2755 0.2790 0.2829
 179,942.21 181,897.51 184,282.76 186,678.36 189,046.02 191,678.50

 26,544 26,544 26,544 26,544 26,544 26,544

 0.000240 0.000243 0.000246 0.000249 0.000252 0.000256

 6.369 6.438 6.522 6.607 6.691 6.784

 0.3918 0.3960 0.4012 0.4065 0.4116 0.4173

 4.1805 4.2259 4.2813 4.3370 4.3920 4.4531

 0.5226 0.5282 0.5352 0.5421 0.5490 0.5566

 433,758.99 438,472.34 444,222.10 449,996.79 455,704.16 462,049.86

 32,936 32,936 32,936 32,936 32,936 32,936

 0.000434 0.000438 0.000444 0.000450 0.000456 0.000462

 14.286 14.442 14.631 14.821 15.009 15.218

 0.8789 0.8884 0.9001 0.9118 0.9233 0.9362

 9.3779 9.4798 9.6042 9.7290 9.8524 9.9896

 1.1722 1.1850 1.2005 1.2161 1.2315 1.2487

 792,965.65 792,965.65 801,582.25 801,582.25 812,093.53 812,093.53 822,650.38 822,650.38 833,084.18 833,084.18 844,684.91 844,684.91

 44,642 44,642 44,642 44,642 44,642 44,642

 0.000529 0.000534 0.000541 0.000548 0.000555 0.000563

 23.600 23.856 24.169 24.483 24.794 25.139

 1.4518 1.4676 1.4868 1.5062 1.5253 1.5465

 15.4914 15.6597 15.8651 16.0713 16.2752 16.5018

 1.9364 1.9575 1.9831 2.0089 2.0344 2.0627

 1,558,821.37 1,575,759.98 1,596,423.18 1,617,175.96 1,637,686.84 1,660,491.70

 55,392 55,392 55,392 55,392 55,392 55,392

 0.000779 0.000788 0.000798 0.000809 0.000819 0.000830

 43.173 43.642 44.214 44.789 45.357 45.989

 2.6559 2.6848 2.7200 2.7554 2.7903 2.8292

 28.3399 28.6478 29.0235 29.4008 29.7737 30.1883

 3.5425 3.5810 3.6279 3.6751 3.7217 3.7735

 2,202,682.37 2,226,617.36 2,255,815.36 2,285,139.95 2,314,122.71 2,346,346.96

 65,483 65,483 65,483 65,483 65,483 65,483

 0.000881 0.000891 0.000902 0.000914 0.000926 0.000939

 57.695 58.322 59.087 59.855 60.614 61.458
 3.5493 3.5879 3.6349 3.6822 3.7289 3.7808

 37.8727 38.2842 38.7862 39.2904 39.7888 40.3428

 4.7341 4.7855 4.8483 4.9113 4.9736 5.0429

 508.31 513.83 520.57 527.34 534.03 541.46

 3,830 3,830 3,830 3,830 3,830 3,830

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.026 0.026 0.027 0.027 0.027 0.028

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 0.0173 0.0175 0.0178 0.0180 0.0182 0.0185

 0.0022 0.0022 0.0022 0.0022 0.0023 0.0023

 677.75 685.11 694.10 703.12 712.04 721.95

 4,752 4,752 4,752 4,752 4,752 4,752

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.032 0.033 0.033 0.033 0.034 0.034

 0.0016 0.0016 0.0016 0.0016 0.0016 0.0017

 0.0215 0.0218 0.0220 0.0223 0.0226 0.0229

 0.0027 0.0027 0.0028 0.0028 0.0028 0.0029

 - - - - - -

 6,981 6,981 6,981 6,981 6,981 6,981

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 338.87 342.56 347.05 351.56 356.02 360.98

 9,448 9,448 9,448 9,448 9,448 9,448

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.013 0.013 0.013 0.013 0.013 0.014

 0.0006 0.0006 0.0006 0.0006 0.0007 0.0007

 0.0086 0.0086 0.0088 0.0089 0.0090 0.0091

 0.0011 0.0011 0.0011 0.0011 0.0011 0.0011

 - - - - - -

 11,714 11,714 11,714 11,714 11,714 11,714

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,033.25 2,055.34 2,082.29 2,109.36 2,136.11 2,165.86

 15,889 15,889 15,889 15,889 15,889 15,889

 0.000004 0.000004 0.000004 0.000004 0.000004 0.000004

 0.065 0.065 0.066 0.067 0.068 0.069

 0.0031 0.0032 0.0032 0.0032 0.0033 0.0033

 0.0432 0.0436 0.0442 0.0448 0.0454 0.0460

 0.0054 0.0055 0.0055 0.0056 0.0057 0.0057

 - - - - - -

 19,723 19,723 19,723 19,723 19,723 19,723

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 23,300 23,300 23,300 23,300 23,300 23,300

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 304.99 308.30 312.34 316.40 320.42 324.88

 11,494 11,494 11,494 11,494 11,494 11,494

 0.000001 0.000001 0.000001 0.000001 0.000001 0.000001

 0.016 0.016 0.016 0.016 0.016 0.017

 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008

 0.0104 0.0105 0.0107 0.0108 0.0109 0.0111

 0.0013 0.0013 0.0013 0.0013 0.0014 0.0014
 813.30 822.14 832.92 843.74 854.45 866.34

 14,261 14,261 14,261 14,261 14,261 14,261

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.039 0.039 0.040 0.040 0.041 0.041

 0.0019 0.0019 0.0019 0.0019 0.0020 0.0020

 0.0258 0.0261 0.0265 0.0268 0.0271 0.0275

 0.0032 0.0033 0.0033 0.0033 0.0034 0.0034

 3,388.74 3,425.57 3,470.49 3,515.60 3,560.19 3,609.76

 20,919 20,919 20,919 20,919 20,919 20,919

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.142 0.143 0.145 0.147 0.149 0.151

 0.0069 0.0069 0.0070 0.0071 0.0072 0.0073

 0.0947 0.0958 0.0970 0.0983 0.0995 0.1009

 0.0118 0.0120 0.0121 0.0123 0.0124 0.0126

 5,083.11 5,138.35 5,205.73 5,273.40 5,340.28 5,414.65

 28,354 28,354 28,354 28,354 28,354 28,354

 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007 0.000007

 0.192 0.194 0.197 0.199 0.202 0.205

 0.0093 0.0094 0.0095 0.0096 0.0098 0.0099

 0.1284 0.1298 0.1315 0.1332 0.1349 0.1368

 0.0160 0.0162 0.0164 0.0166 0.0169 0.0171

 13,554.97 13,702.26 13,881.94 14,062.40 14,240.76 14,439.06

 35,182 35,182 35,182 35,182 35,182 35,182

 0.000014 0.000014 0.000014 0.000014 0.000014 0.000014

 0.477 0.482 0.488 0.495 0.501 0.508

 0.0231 0.0233 0.0236 0.0239 0.0242 0.0246

 0.3186 0.3221 0.3263 0.3305 0.3347 0.3394

 0.0398 0.0403 0.0408 0.0413 0.0418 0.0424

 65,063.85 65,770.85 66,633.32 67,499.52 68,355.62 69,307.48

 47,686 47,686 47,686 47,686 47,686 47,686

 0.000043 0.000044 0.000044 0.000045 0.000046 0.000046

 2.068 2.091 2.118 2.146 2.173 2.203

 0.1000 0.1011 0.1024 0.1038 0.1051 0.1065

 1.3820 1.3970 1.4153 1.4337 1.4519 1.4721
 0.1727 0.1746 0.1769 0.1792 0.1815 0.1840

 151,815.65 153,465.32 155,477.74 157,498.88 159,496.46 161,717.45

 59,169 59,169 59,169 59,169 59,169 59,169

 0.000076 0.000077 0.000078 0.000079 0.000080 0.000081

 4.491 4.540 4.600 4.659 4.719 4.784

 0.2172 0.2196 0.2224 0.2253 0.2282 0.2314

 3.0008 3.0334 3.0732 3.1131 3.1526 3.1965

 0.3751 0.3792 0.3841 0.3891 0.3941 0.3996

 257,544.40 260,342.95 263,756.87 267,185.59 270,574.35 274,342.11

 69,948 69,948 69,948 69,948 69,948 69,948

 0.000103 0.000104 0.000106 0.000107 0.000108 0.000110

 7.206 7.284 7.380 7.476 7.570 7.676

 0.3485 0.3523 0.3569 0.3615 0.3661 0.3712

 4.8144 4.8667 4.9306 4.9947 5.0580 5.1284

 0.6018 0.6083 0.6163 0.6243 0.6323 0.6411

 6,894,084 6,968,997 7,060,383 7,152,165 7,242,877 7,343,734

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0032 0.0032 0.0033 0.0033 0.0034 0.0034

 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.57 0.58 0.58 0.59 0.60 0.61

 28.87 29.18 29.56 29.95 30.33 30.75

 0.70 0.71 0.72 0.73 0.74 0.75

 150.34 151.98 153.97 155.97 157.95 160.15

 0.14 0.14 0.14 0.14 0.14 0.14

 14.63 14.79 14.98 15.18 15.37 15.58

 0.05 0.05 0.05 0.05 0.05 0.05

 1.90 1.92 1.95 1.97 2.00 2.03

 0.07 0.07 0.07 0.07 0.08 0.08

 9.75 9.85 9.98 10.11 10.24 10.38

 0.01 0.01 0.01 0.01 0.01 0.01

 0.71 0.72 0.72 0.73 0.74 0.75
 0.36 0.37 0.37 0.37 0.38 0.38

 18.84 19.04 19.29 19.54 19.79 20.06

 0.43 0.44 0.45 0.45 0.46 0.46

 98.25 99.32 100.62 101.93 103.22 104.66

 0.09 0.09 0.09 0.09 0.10 0.10

 9.78 9.88 10.01 10.14 10.27 10.41

 0.05 0.05 0.05 0.05 0.05 0.05

 2.35 2.38 2.41 2.44 2.47 2.51

 0.05 0.05 0.06 0.06 0.06 0.06

 12.28 12.41 12.58 12.74 12.90 13.08

 0.01 0.01 0.01 0.01 0.01 0.01

 1.22 1.24 1.25 1.27 1.28 1.30

 0.00 0.00 0.00 0.00 0.00 0.00

 195.25 197.37 199.96 202.56 205.13 207.98

2017 2018 2019 2020 2021 2022

 12.49 12.62 12.79 12.95 13.12 13.30

 127.75 129.13 130.83 132.53 134.21 136.08

 15.97 16.14 16.35 16.57 16.78 17.01

$ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266

$ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32

 6,894.08 6,969.00 7,060.38 7,152.16 7,242.88 7,343.73

 16,869.16 17,052.46 17,276.08 17,500.66 17,722.62 17,969.41

 1,051,872.33 1,063,302.28 1,077,245.54 1,091,249.25 1,105,089.72 1,120,478.14

 19,746.20 19,960.77 20,222.52 20,485.40 20,745.22 21,034.10

 5,304,469.19 5,362,109.09 5,432,423.31 5,503,042.38 5,572,838.27 5,650,440.27

 3,558.18 3,596.84 3,644.01 3,691.38 3,738.20 3,790.25

 497,569.00 502,975.73 509,571.34 516,195.54 522,742.52 530,021.73

10.9% 10.9% 10.9% 10.9% 10.9% 10.9%

79.2% 79.2% 79.2% 79.2% 79.2% 79.2%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

81.6% 81.6% 81.6% 81.6% 81.6% 81.6%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

12.8% 12.8% 12.8% 12.8% 12.8% 12.8%

77.5% 77.5% 77.5% 77.5% 77.5% 77.5%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%

8.1% 8.1% 8.1% 8.1% 8.1% 8.1%

81.7% 81.7% 81.7% 81.7% 81.7% 81.7%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%
10.4% 10.4% 10.4% 10.4% 10.4% 10.4%
2023 2024 2025 2026 2027 2028

 65.83 66.74 67.73 68.61 69.50 70.40

 918 918 918 918 918 918

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0025 0.0025 0.0025 0.0026 0.0026 0.0026

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 256.00 259.55 263.38 266.81 270.28 273.79

 1,347 1,347 1,347 1,347 1,347 1,347

 0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

 0.014 0.014 0.014 0.014 0.015 0.015

 0.0016 0.0016 0.0016 0.0017 0.0017 0.0017

 0.0084 0.0085 0.0086 0.0087 0.0089 0.0090

 0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

 548.57 556.17 564.39 571.73 579.17 586.70

 1,825 1,825 1,825 1,825 1,825 1,825

 0.000015 0.000015 0.000015 0.000015 0.000015 0.000016

 0.027 0.027 0.027 0.028 0.028 0.029

 0.0031 0.0031 0.0032 0.0032 0.0033 0.0033

 0.0162 0.0165 0.0167 0.0169 0.0171 0.0174

 0.0020 0.0021 0.0021 0.0021 0.0021 0.0022

 1,243.42 1,260.65 1,279.29 1,295.92 1,312.78 1,329.85

 2,265 2,265 2,265 2,265 2,265 2,265

 0.000025 0.000025 0.000026 0.000026 0.000026 0.000027

 0.056 0.057 0.058 0.059 0.059 0.060

 0.0065 0.0066 0.0067 0.0068 0.0069 0.0070

 0.0343 0.0347 0.0352 0.0357 0.0362 0.0366

 0.0043 0.0043 0.0044 0.0045 0.0045 0.0046

 2,194.28 2,224.68 2,257.56 2,286.92 2,316.66 2,346.79

 3,070 3,070 3,070 3,070 3,070 3,070

 0.000029 0.000030 0.000030 0.000030 0.000031 0.000031
 0.090 0.091 0.092 0.094 0.095 0.096

 0.0104 0.0105 0.0107 0.0108 0.0110 0.0111

 0.0546 0.0554 0.0562 0.0569 0.0577 0.0584

 0.0068 0.0069 0.0070 0.0071 0.0072 0.0073

 2,925.70 2,966.24 3,010.08 3,049.23 3,088.88 3,129.05

 3,809 3,809 3,809 3,809 3,809 3,809

 0.000029 0.000030 0.000030 0.000030 0.000031 0.000031

 0.111 0.113 0.115 0.116 0.118 0.119

 0.0129 0.0131 0.0133 0.0134 0.0136 0.0138

 0.0678 0.0687 0.0697 0.0706 0.0716 0.0725

 0.0085 0.0086 0.0087 0.0088 0.0089 0.0091

 - - - - - -

 5,596 5,596 5,596 5,596 5,596 5,596

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,194.28 2,224.68 2,257.56 2,286.92 2,316.66 2,346.79

 8,183 8,183 8,183 8,183 8,183 8,183

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009

 0.072 0.073 0.074 0.075 0.076 0.077

 0.0043 0.0043 0.0044 0.0045 0.0045 0.0046

 0.0473 0.0479 0.0486 0.0493 0.0499 0.0506

 0.0059 0.0060 0.0061 0.0062 0.0062 0.0063

 - - - - - -

 10,146 10,146 10,146 10,146 10,146 10,146

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 8,777.10 8,898.72 9,030.25 9,147.69 9,266.65 9,387.15

 13,762 13,762 13,762 13,762 13,762 13,762

 0.000018 0.000018 0.000018 0.000018 0.000019 0.000019

 0.242 0.245 0.249 0.252 0.255 0.258

 0.0144 0.0146 0.0148 0.0150 0.0152 0.0154

 0.1590 0.1612 0.1636 0.1657 0.1679 0.1701

 0.0199 0.0202 0.0204 0.0207 0.0210 0.0213

 - - - - - -

 17,083 17,083 17,083 17,083 17,083 17,083

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 20,181 20,181 20,181 20,181 20,181 20,181

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 43.89 44.49 45.15 45.74 46.33 46.94

 1,208 1,208 1,208 1,208 1,208 1,208

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004

 0.0022 0.0022 0.0022 0.0022 0.0023 0.0023

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 175.54 177.97 180.61 182.95 185.33 187.74

 2,032 2,032 2,032 2,032 2,032 2,032

 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

 0.012 0.012 0.012 0.012 0.013 0.013

 0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

 0.0072 0.0073 0.0074 0.0075 0.0076 0.0077
 0.0009 0.0009 0.0009 0.0009 0.0010 0.0010

 263.31 266.96 270.91 274.43 278.00 281.61

 2,754 2,754 2,754 2,754 2,754 2,754

 0.000006 0.000006 0.000006 0.000006 0.000006 0.000006

 0.016 0.016 0.017 0.017 0.017 0.017

 0.0019 0.0019 0.0019 0.0019 0.0020 0.0020

 0.0098 0.0099 0.0101 0.0102 0.0103 0.0105

 0.0012 0.0012 0.0013 0.0013 0.0013 0.0013

 768.00 778.64 790.15 800.42 810.83 821.38

 4,040 4,040 4,040 4,040 4,040 4,040

 0.000010 0.000010 0.000011 0.000011 0.000011 0.000011

 0.041 0.042 0.043 0.043 0.044 0.044

 0.0048 0.0049 0.0049 0.0050 0.0051 0.0051

 0.0252 0.0255 0.0259 0.0262 0.0266 0.0269

 0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

 3,291.41 3,337.02 3,386.35 3,430.38 3,474.99 3,520.18

 5,476 5,476 5,476 5,476 5,476 5,476

 0.000029 0.000030 0.000030 0.000030 0.000031 0.000031

 0.160 0.162 0.165 0.167 0.169 0.171

 0.0186 0.0188 0.0191 0.0193 0.0196 0.0198

 0.0974 0.0988 0.1003 0.1016 0.1029 0.1042

 0.0122 0.0123 0.0125 0.0127 0.0129 0.0130

 3,949.70 4,004.42 4,063.61 4,116.46 4,169.99 4,224.22

 6,795 6,795 6,795 6,795 6,795 6,795

 0.000026 0.000027 0.000027 0.000027 0.000028 0.000028

 0.179 0.181 0.184 0.186 0.189 0.191

 0.0207 0.0210 0.0213 0.0216 0.0219 0.0222

 0.1088 0.1103 0.1120 0.1134 0.1149 0.1164

 0.0136 0.0138 0.0140 0.0142 0.0144 0.0145

 6,582.83 6,674.04 6,772.69 6,860.77 6,949.99 7,040.37

 9,210 9,210 9,210 9,210 9,210 9,210

 0.000029 0.000030 0.000030 0.000030 0.000031 0.000031

 0.269 0.273 0.277 0.281 0.284 0.288
 0.0312 0.0316 0.0321 0.0325 0.0329 0.0334

 0.1639 0.1662 0.1686 0.1708 0.1730 0.1753

 0.0205 0.0208 0.0211 0.0214 0.0216 0.0219

 25,892.45 26,251.23 26,639.25 26,985.68 27,336.61 27,692.11

 11,428 11,428 11,428 11,428 11,428 11,428

 0.000086 0.000088 0.000089 0.000090 0.000091 0.000092

 0.986 1.000 1.015 1.028 1.041 1.055

 0.1142 0.1158 0.1175 0.1190 0.1206 0.1221

 0.5999 0.6082 0.6172 0.6252 0.6333 0.6416

 0.0750 0.0760 0.0771 0.0781 0.0792 0.0802

 55,588.30 56,358.57 57,191.61 57,935.36 58,688.77 59,451.98

 16,763 16,763 16,763 16,763 16,763 16,763

 0.000111 0.000113 0.000114 0.000116 0.000117 0.000119

 1.864 1.889 1.917 1.942 1.968 1.993

 0.2158 0.2188 0.2220 0.2249 0.2278 0.2308

 1.1335 1.1492 1.1661 1.1813 1.1967 1.2122

 0.1417 0.1436 0.1458 0.1477 0.1496 0.1515

 87,771.00 88,987.22 90,302.55 91,476.88 92,666.48 93,871.55

 24,549 24,549 24,549 24,549 24,549 24,549

 0.000117 0.000119 0.000120 0.000122 0.000124 0.000125

 2.873 2.913 2.956 2.994 3.033 3.073

 0.1712 0.1735 0.1761 0.1784 0.1807 0.1830

 1.8908 1.9170 1.9454 1.9707 1.9963 2.0223

 0.2364 0.2396 0.2432 0.2463 0.2495 0.2528

 117,028.00 118,649.63 120,403.40 121,969.17 123,555.30 125,162.06

 30,461 30,461 30,461 30,461 30,461 30,461

 0.000117 0.000119 0.000120 0.000122 0.000124 0.000125

 3.565 3.614 3.668 3.715 3.764 3.813

 0.2124 0.2153 0.2185 0.2213 0.2242 0.2271

 2.3462 2.3787 2.4138 2.4452 2.4770 2.5092

 0.2933 0.2973 0.3017 0.3057 0.3096 0.3137

 175,542.00 177,974.44 180,605.09 182,953.76 185,332.96 187,743.09

 41,286 41,286 41,286 41,286 41,286 41,286
 0.000117 0.000119 0.000120 0.000122 0.000124 0.000125

 4.832 4.899 4.971 5.036 5.101 5.168

 0.2878 0.2918 0.2961 0.3000 0.3039 0.3078

 3.1800 3.2241 3.2717 3.3143 3.3574 3.4010

 0.3975 0.4030 0.4090 0.4143 0.4197 0.4251

 292,570.01 296,624.07 301,008.49 304,922.93 308,888.26 312,905.16

 51,229 51,229 51,229 51,229 51,229 51,229

 0.000146 0.000148 0.000151 0.000152 0.000154 0.000156

 7.494 7.598 7.710 7.810 7.912 8.015

 0.4464 0.4526 0.4593 0.4653 0.4713 0.4775

 4.9322 5.0005 5.0745 5.1405 5.2073 5.2750

 0.6165 0.6251 0.6343 0.6426 0.6509 0.6594

 365,712.51 370,780.08 376,260.61 381,153.66 386,110.33 391,131.45

 60,561 60,561 60,561 60,561 60,561 60,561

 0.000146 0.000148 0.000151 0.000152 0.000154 0.000156

 8.859 8.982 9.115 9.233 9.353 9.475

 0.5278 0.5351 0.5430 0.5501 0.5572 0.5645

 5.8307 5.9115 5.9989 6.0769 6.1560 6.2360

 0.7288 0.7389 0.7499 0.7596 0.7695 0.7795

 43.89 44.49 45.15 45.74 46.33 46.94

 1,001 1,001 1,001 1,001 1,001 1,001

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.003 0.003 0.003 0.003 0.003 0.003

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0017 0.0017 0.0017 0.0017 0.0018 0.0018

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 109.71 111.23 112.88 114.35 115.83 117.34

 1,468 1,468 1,468 1,468 1,468 1,468

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.006 0.007 0.007 0.007 0.007 0.007

 0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

 0.0037 0.0037 0.0038 0.0038 0.0039 0.0039

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005
 274.28 278.09 282.20 285.87 289.58 293.35

 1,990 1,990 1,990 1,990 1,990 1,990

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.015 0.015 0.015 0.015 0.015 0.016

 0.0023 0.0023 0.0023 0.0024 0.0024 0.0024

 0.0083 0.0084 0.0086 0.0087 0.0088 0.0089

 0.0010 0.0011 0.0011 0.0011 0.0011 0.0011

 585.14 593.25 602.02 609.85 617.78 625.81

 2,469 2,469 2,469 2,469 2,469 2,469

 0.000012 0.000012 0.000012 0.000012 0.000012 0.000013

 0.029 0.029 0.030 0.030 0.031 0.031

 0.0045 0.0046 0.0047 0.0047 0.0048 0.0048

 0.0165 0.0168 0.0170 0.0172 0.0174 0.0177

 0.0021 0.0021 0.0021 0.0022 0.0022 0.0022

 2,742.84 2,780.85 2,821.95 2,858.65 2,895.83 2,933.49

 3,347 3,347 3,347 3,347 3,347 3,347

 0.000037 0.000037 0.000038 0.000038 0.000039 0.000039

 0.122 0.124 0.126 0.128 0.129 0.131

 0.0192 0.0194 0.0197 0.0200 0.0203 0.0205

 0.0700 0.0710 0.0720 0.0729 0.0739 0.0749

 0.0087 0.0089 0.0090 0.0091 0.0092 0.0094

 3,657.13 3,707.80 3,762.61 3,811.54 3,861.10 3,911.31

 4,153 4,153 4,153 4,153 4,153 4,153

 0.000037 0.000037 0.000038 0.000038 0.000039 0.000039

 0.152 0.154 0.156 0.158 0.160 0.162

 0.0238 0.0241 0.0245 0.0248 0.0251 0.0255

 0.0868 0.0881 0.0894 0.0905 0.0917 0.0929

 0.0109 0.0110 0.0112 0.0113 0.0115 0.0116

 - - - - - -

 6,101 6,101 6,101 6,101 6,101 6,101

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 2,925.70 2,966.24 3,010.08 3,049.23 3,088.88 3,129.05

 8,848 8,848 8,848 8,848 8,848 8,848

 0.000012 0.000012 0.000012 0.000012 0.000012 0.000013

 0.104 0.105 0.107 0.108 0.109 0.111

 0.0064 0.0065 0.0066 0.0066 0.0067 0.0068

 0.0680 0.0689 0.0699 0.0708 0.0718 0.0727

 0.0085 0.0086 0.0087 0.0089 0.0090 0.0091

 - - - - - -

 10,970 10,970 10,970 10,970 10,970 10,970

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 10,971.38 11,123.40 11,287.82 11,434.61 11,583.31 11,733.94

 14,881 14,881 14,881 14,881 14,881 14,881

 0.000022 0.000022 0.000023 0.000023 0.000023 0.000023

 0.327 0.331 0.336 0.340 0.345 0.349

 0.0201 0.0204 0.0207 0.0209 0.0212 0.0215

 0.2143 0.2173 0.2205 0.2234 0.2263 0.2292

 0.0268 0.0272 0.0276 0.0279 0.0283 0.0287

 - - - - - -

 18,471 18,471 18,471 18,471 18,471 18,471

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 21,821 21,821 21,821 21,821 21,821 21,821

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 21.94 22.25 22.58 22.87 23.17 23.47

 1,317 1,317 1,317 1,317 1,317 1,317

 0.000001 0.000001 0.000002 0.000002 0.000002 0.000002

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 87.77 88.99 90.30 91.48 92.67 93.87

 2,216 2,216 2,216 2,216 2,216 2,216

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.006 0.007 0.007 0.007 0.007 0.007

 0.0010 0.0010 0.0010 0.0011 0.0011 0.0011

 0.0037 0.0038 0.0038 0.0039 0.0039 0.0040

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 131.66 133.48 135.45 137.22 139.00 140.81

 3,003 3,003 3,003 3,003 3,003 3,003

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.009 0.009 0.009 0.009 0.009 0.009

 0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

 0.0050 0.0051 0.0052 0.0052 0.0053 0.0054

 0.0006 0.0006 0.0006 0.0007 0.0007 0.0007

 329.14 333.70 338.63 343.04 347.50 352.02

 4,405 4,405 4,405 4,405 4,405 4,405

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.019 0.020 0.020 0.020 0.020 0.021

 0.0030 0.0031 0.0031 0.0032 0.0032 0.0032

 0.0111 0.0112 0.0114 0.0115 0.0117 0.0118

 0.0014 0.0014 0.0014 0.0014 0.0015 0.0015

 1,810.28 1,835.36 1,862.49 1,886.71 1,911.25 1,936.10
 5,971 5,971 5,971 5,971 5,971 5,971

 0.000016 0.000016 0.000017 0.000017 0.000017 0.000017

 0.096 0.097 0.099 0.100 0.101 0.103

 0.0151 0.0153 0.0155 0.0157 0.0159 0.0161

 0.0549 0.0557 0.0565 0.0573 0.0580 0.0588

 0.0069 0.0070 0.0071 0.0072 0.0073 0.0073

 2,413.70 2,447.15 2,483.32 2,515.61 2,548.33 2,581.47

 7,408 7,408 7,408 7,408 7,408 7,408

 0.000016 0.000016 0.000017 0.000017 0.000017 0.000017

 0.119 0.121 0.123 0.124 0.126 0.127

 0.0187 0.0189 0.0192 0.0195 0.0197 0.0200

 0.0682 0.0691 0.0701 0.0710 0.0720 0.0729

 0.0085 0.0086 0.0088 0.0089 0.0090 0.0091

 6,253.68 6,340.34 6,434.06 6,517.73 6,602.49 6,688.35

 10,041 10,041 10,041 10,041 10,041 10,041

 0.000028 0.000028 0.000029 0.000029 0.000029 0.000030

 0.279 0.283 0.287 0.291 0.295 0.298

 0.0437 0.0443 0.0450 0.0456 0.0462 0.0468

 0.1596 0.1618 0.1642 0.1663 0.1685 0.1707

 0.0199 0.0202 0.0205 0.0208 0.0211 0.0213

 26,331.30 26,696.17 27,090.76 27,443.06 27,799.94 28,161.46

 12,459 12,459 12,459 12,459 12,459 12,459

 0.000088 0.000089 0.000090 0.000091 0.000093 0.000094

 1.094 1.109 1.125 1.140 1.155 1.170

 0.1714 0.1737 0.1763 0.1786 0.1809 0.1833

 0.6253 0.6340 0.6434 0.6517 0.6602 0.6688

 0.0782 0.0792 0.0804 0.0815 0.0825 0.0836

 109,713.75 111,234.02 112,878.18 114,346.10 115,833.10 117,339.43

 18,276 18,276 18,276 18,276 18,276 18,276

 0.000219 0.000222 0.000226 0.000229 0.000232 0.000235

 4.010 4.066 4.126 4.180 4.234 4.289

 0.6284 0.6371 0.6465 0.6550 0.6635 0.6721

 2.2931 2.3249 2.3593 2.3899 2.4210 2.4525

 0.2866 0.2906 0.2949 0.2987 0.3026 0.3066
 194,193.34 196,884.22 199,794.38 202,392.59 205,024.58 207,690.80

 26,544 26,544 26,544 26,544 26,544 26,544

 0.000259 0.000263 0.000266 0.000270 0.000273 0.000277

 6.873 6.968 7.071 7.163 7.256 7.351

 0.4228 0.4287 0.4350 0.4407 0.4464 0.4522

 4.5116 4.5741 4.6417 4.7021 4.7632 4.8252

 0.5639 0.5718 0.5802 0.5878 0.5954 0.6031

 468,112.01 474,598.51 481,613.58 487,876.68 494,221.22 500,648.25

 32,936 32,936 32,936 32,936 32,936 32,936

 0.000468 0.000475 0.000482 0.000488 0.000494 0.000501

 15.418 15.631 15.862 16.069 16.278 16.489

 0.9485 0.9616 0.9758 0.9885 1.0014 1.0144

 10.1207 10.2609 10.4126 10.5480 10.6851 10.8241

 1.2651 1.2826 1.3016 1.3185 1.3356 1.3530

 855,767.27 855,767.27 867,625.39 867,625.39 880,449.83 880,449.83 891,899.56 891,899.56 903,498.16 903,498.16 915,247.58 915,247.58

 44,642 44,642 44,642 44,642 44,642 44,642

 0.000571 0.000578 0.000587 0.000595 0.000602 0.000610

 25.469 25.821 26.203 26.544 26.889 27.239

 1.5668 1.5885 1.6120 1.6329 1.6542 1.6757

 16.7183 16.9499 17.2005 17.4242 17.6508 17.8803

 2.0898 2.1187 2.1501 2.1780 2.2063 2.2350

 1,682,277.54 1,705,588.38 1,730,798.81 1,753,306.82 1,776,107.50 1,799,204.65

 55,392 55,392 55,392 55,392 55,392 55,392

 0.000841 0.000853 0.000865 0.000877 0.000888 0.000900

 46.592 47.238 47.936 48.559 49.191 49.830

 2.8663 2.9060 2.9490 2.9873 3.0261 3.0655

 30.5843 31.0081 31.4665 31.8757 32.2902 32.7101

 3.8230 3.8760 3.9333 3.9845 4.0363 4.0888

 2,377,131.31 2,410,070.54 2,445,693.97 2,477,498.77 2,509,717.12 2,542,354.40

 65,483 65,483 65,483 65,483 65,483 65,483

 0.000951 0.000964 0.000978 0.000991 0.001004 0.001017

 62.264 63.127 64.060 64.893 65.737 66.592
 3.8304 3.8835 3.9409 3.9922 4.0441 4.0967

 40.8721 41.4385 42.0510 42.5978 43.1518 43.7129

 5.1090 5.1798 5.2564 5.3247 5.3940 5.4641

 548.57 556.17 564.39 571.73 579.17 586.70

 3,830 3,830 3,830 3,830 3,830 3,830

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.028 0.028 0.029 0.029 0.030 0.030

 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014

 0.0187 0.0190 0.0193 0.0195 0.0198 0.0200

 0.0023 0.0024 0.0024 0.0024 0.0025 0.0025

 731.43 741.56 752.52 762.31 772.22 782.26

 4,752 4,752 4,752 4,752 4,752 4,752

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.035 0.035 0.036 0.036 0.037 0.037

 0.0017 0.0017 0.0017 0.0018 0.0018 0.0018

 0.0232 0.0235 0.0239 0.0242 0.0245 0.0248

 0.0029 0.0029 0.0030 0.0030 0.0031 0.0031

 - - - - - -

 6,981 6,981 6,981 6,981 6,981 6,981

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 365.71 370.78 376.26 381.15 386.11 391.13

 9,448 9,448 9,448 9,448 9,448 9,448

 0.000001 0.000001 0.000002 0.000002 0.000002 0.000002

 0.014 0.014 0.014 0.014 0.015 0.015

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 0.0092 0.0094 0.0095 0.0096 0.0097 0.0099

 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

 - - - - - -

 11,714 11,714 11,714 11,714 11,714 11,714

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,194.28 2,224.68 2,257.56 2,286.92 2,316.66 2,346.79

 15,889 15,889 15,889 15,889 15,889 15,889

 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005

 0.070 0.071 0.072 0.073 0.074 0.075

 0.0034 0.0034 0.0035 0.0035 0.0036 0.0036

 0.0466 0.0472 0.0479 0.0486 0.0492 0.0498

 0.0058 0.0059 0.0060 0.0061 0.0061 0.0062

 - - - - - -

 19,723 19,723 19,723 19,723 19,723 19,723

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 23,300 23,300 23,300 23,300 23,300 23,300

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 329.14 333.70 338.63 343.04 347.50 352.02

 11,494 11,494 11,494 11,494 11,494 11,494

 0.000001 0.000001 0.000002 0.000002 0.000002 0.000002

 0.017 0.017 0.017 0.018 0.018 0.018

 0.0008 0.0008 0.0008 0.0008 0.0009 0.0009

 0.0112 0.0114 0.0116 0.0117 0.0119 0.0120

 0.0014 0.0014 0.0014 0.0015 0.0015 0.0015
 877.71 889.87 903.03 914.77 926.66 938.72

 14,261 14,261 14,261 14,261 14,261 14,261

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.042 0.042 0.043 0.043 0.044 0.045

 0.0020 0.0020 0.0021 0.0021 0.0021 0.0022

 0.0279 0.0283 0.0287 0.0291 0.0294 0.0298

 0.0035 0.0035 0.0036 0.0036 0.0037 0.0037

 3,657.13 3,707.80 3,762.61 3,811.54 3,861.10 3,911.31

 20,919 20,919 20,919 20,919 20,919 20,919

 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008

 0.153 0.155 0.157 0.159 0.162 0.164

 0.0074 0.0075 0.0076 0.0077 0.0078 0.0079

 0.1022 0.1036 0.1052 0.1065 0.1079 0.1093

 0.0128 0.0130 0.0131 0.0133 0.0135 0.0137

 5,485.69 5,561.70 5,643.91 5,717.30 5,791.65 5,866.97

 28,354 28,354 28,354 28,354 28,354 28,354

 0.000007 0.000007 0.000007 0.000007 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.207 0.210 0.213 0.216 0.219 0.222

 0.0100 0.0102 0.0103 0.0105 0.0106 0.0107

 0.1386 0.1405 0.1426 0.1444 0.1463 0.1482

 0.0173 0.0176 0.0178 0.0181 0.0183 0.0185

 14,628.50 14,831.20 15,050.42 15,246.15 15,444.41 15,645.26

 35,182 35,182 35,182 35,182 35,182 35,182

 0.000015 0.000015 0.000015 0.000015 0.000015 0.000016

 0.515 0.522 0.530 0.536 0.543 0.550

 0.0249 0.0252 0.0256 0.0259 0.0263 0.0266

 0.3439 0.3486 0.3538 0.3584 0.3630 0.3678

 0.0430 0.0436 0.0442 0.0448 0.0454 0.0460

 70,216.80 71,189.78 72,242.04 73,181.50 74,133.18 75,097.24

 47,686 47,686 47,686 47,686 47,686 47,686

 0.000047 0.000047 0.000048 0.000049 0.000049 0.000050

 2.232 2.263 2.297 2.326 2.357 2.387

 0.1079 0.1094 0.1111 0.1125 0.1140 0.1154

 1.4914 1.5121 1.5344 1.5544 1.5746 1.5951
 0.1864 0.1890 0.1918 0.1943 0.1968 0.1994

 163,839.20 166,109.48 168,564.75 170,756.84 172,977.43 175,226.89

 59,169 59,169 59,169 59,169 59,169 59,169

 0.000082 0.000083 0.000084 0.000085 0.000086 0.000088

 4.847 4.914 4.987 5.052 5.117 5.184

 0.2344 0.2376 0.2412 0.2443 0.2475 0.2507

 3.2385 3.2833 3.3319 3.3752 3.4191 3.4635

 0.4048 0.4104 0.4165 0.4219 0.4274 0.4329

 277,941.51 281,792.86 285,958.06 289,676.78 293,443.85 297,259.90

 69,948 69,948 69,948 69,948 69,948 69,948

 0.000111 0.000113 0.000114 0.000116 0.000117 0.000119

 7.777 7.884 8.001 8.105 8.210 8.317

 0.3761 0.3813 0.3869 0.3919 0.3970 0.4022

 5.1957 5.2677 5.3456 5.4151 5.4855 5.5569

 0.6495 0.6585 0.6682 0.6769 0.6857 0.6946

 7,440,085 7,543,180 7,654,676 7,754,220 7,855,059 7,957,209

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001

 0.0035 0.0035 0.0036 0.0036 0.0037 0.0037

 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.62 0.62 0.63 0.64 0.65 0.66

 31.15 31.59 32.05 32.47 32.89 33.32

 0.76 0.77 0.78 0.79 0.80 0.81

 162.25 164.50 166.93 169.10 171.30 173.53

 0.15 0.15 0.15 0.15 0.15 0.16

 15.79 16.01 16.24 16.46 16.67 16.89

 0.05 0.05 0.06 0.06 0.06 0.06

 2.05 2.08 2.11 2.14 2.17 2.20

 0.08 0.08 0.08 0.08 0.08 0.08

 10.52 10.66 10.82 10.96 11.10 11.25

 0.01 0.01 0.01 0.01 0.01 0.01

 0.76 0.77 0.79 0.80 0.81 0.82
 0.39 0.40 0.40 0.41 0.41 0.42

 20.33 20.61 20.91 21.19 21.46 21.74

 0.47 0.48 0.48 0.49 0.50 0.50

 106.03 107.50 109.09 110.51 111.94 113.40

 0.10 0.10 0.10 0.10 0.10 0.10

 10.55 10.70 10.85 10.99 11.14 11.28

 0.05 0.05 0.05 0.05 0.05 0.05

 2.54 2.58 2.61 2.65 2.68 2.72

 0.06 0.06 0.06 0.06 0.06 0.06

 13.25 13.44 13.64 13.81 13.99 14.17

 0.01 0.01 0.01 0.01 0.01 0.01

 1.32 1.34 1.36 1.37 1.39 1.41

 0.00 0.01 0.01 0.01 0.01 0.01

 210.71 213.63 216.79 219.61 222.47 225.36

2023 2024 2025 2026 2027 2028

 13.47 13.66 13.86 14.04 14.23 14.41

 137.86 139.77 141.84 143.68 145.55 147.45

 17.23 17.47 17.73 17.96 18.19 18.43

$ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266

$ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32

 7,440.08 7,543.18 7,654.68 7,754.22 7,855.06 7,957.21

 18,205.17 18,457.43 18,730.25 18,973.83 19,220.57 19,470.52

 1,135,178.94 1,150,908.79 1,167,920.46 1,183,108.57 1,198,494.17 1,214,079.83

 21,310.07 21,605.36 21,924.71 22,209.82 22,498.65 22,791.23

 5,724,574.71 5,803,898.49 5,889,686.35 5,966,278.22 6,043,866.02 6,122,462.67

 3,839.98 3,893.19 3,950.74 4,002.11 4,054.16 4,106.88

 536,975.68 544,416.39 552,463.45 559,647.91 566,925.79 574,298.30

10.9% 10.9% 10.9% 10.9% 10.9% 10.9%

79.2% 79.2% 79.2% 79.2% 79.2% 79.2%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

81.6% 81.6% 81.6% 81.6% 81.6% 81.6%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

12.8% 12.8% 12.8% 12.8% 12.8% 12.8%

77.5% 77.5% 77.5% 77.5% 77.5% 77.5%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%

8.1% 8.1% 8.1% 8.1% 8.1% 8.1%

81.7% 81.7% 81.7% 81.7% 81.7% 81.7%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%
10.4% 10.4% 10.4% 10.4% 10.4% 10.4%
2029 2030 2031 2032 2033 2034

 71.32 72.25 73.19 74.14 75.10 76.08

 918 918 918 918 918 918

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.004 0.004 0.004 0.005 0.005 0.005

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0027 0.0027 0.0027 0.0028 0.0028 0.0028

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0004

 277.35 280.96 284.61 288.31 292.06 295.86

 1,347 1,347 1,347 1,347 1,347 1,347

 0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

 0.015 0.015 0.015 0.016 0.016 0.016

 0.0017 0.0018 0.0018 0.0018 0.0018 0.0018

 0.0091 0.0092 0.0093 0.0094 0.0096 0.0097

 0.0011 0.0012 0.0012 0.0012 0.0012 0.0012

 594.33 602.06 609.88 617.82 625.85 633.99

 1,825 1,825 1,825 1,825 1,825 1,825

 0.000016 0.000016 0.000016 0.000016 0.000017 0.000017

 0.029 0.029 0.030 0.030 0.030 0.031

 0.0033 0.0034 0.0034 0.0035 0.0035 0.0036

 0.0176 0.0178 0.0181 0.0183 0.0185 0.0188

 0.0022 0.0022 0.0023 0.0023 0.0023 0.0023

 1,347.14 1,364.66 1,382.41 1,400.38 1,418.59 1,437.04

 2,265 2,265 2,265 2,265 2,265 2,265

 0.000027 0.000027 0.000028 0.000028 0.000028 0.000029

 0.061 0.062 0.063 0.063 0.064 0.065

 0.0071 0.0072 0.0073 0.0073 0.0074 0.0075

 0.0371 0.0376 0.0381 0.0386 0.0391 0.0396

 0.0046 0.0047 0.0048 0.0048 0.0049 0.0049

 2,377.31 2,408.22 2,439.54 2,471.26 2,503.40 2,535.96

 3,070 3,070 3,070 3,070 3,070 3,070

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034
 0.097 0.099 0.100 0.101 0.102 0.104

 0.0113 0.0114 0.0116 0.0117 0.0119 0.0120

 0.0592 0.0600 0.0607 0.0615 0.0623 0.0631

 0.0074 0.0075 0.0076 0.0077 0.0078 0.0079

 3,169.74 3,210.96 3,252.72 3,295.02 3,337.87 3,381.27

 3,809 3,809 3,809 3,809 3,809 3,809

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034

 0.121 0.122 0.124 0.126 0.127 0.129

 0.0140 0.0142 0.0143 0.0145 0.0147 0.0149

 0.0734 0.0744 0.0754 0.0763 0.0773 0.0783

 0.0092 0.0093 0.0094 0.0095 0.0097 0.0098

 - - - - - -

 5,596 5,596 5,596 5,596 5,596 5,596

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,377.31 2,408.22 2,439.54 2,471.26 2,503.40 2,535.96

 8,183 8,183 8,183 8,183 8,183 8,183

 0.000010 0.000010 0.000010 0.000010 0.000010 0.000010

 0.078 0.079 0.080 0.081 0.082 0.083

 0.0046 0.0047 0.0048 0.0048 0.0049 0.0049

 0.0512 0.0519 0.0526 0.0532 0.0539 0.0546

 0.0064 0.0065 0.0066 0.0067 0.0067 0.0068

 - - - - - -

 10,146 10,146 10,146 10,146 10,146 10,146

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 9,509.23 9,632.89 9,758.16 9,885.06 10,013.60 10,143.82

 13,762 13,762 13,762 13,762 13,762 13,762

 0.000019 0.000019 0.000020 0.000020 0.000020 0.000020

 0.262 0.265 0.269 0.272 0.276 0.279

 0.0156 0.0158 0.0160 0.0162 0.0164 0.0166

 0.1723 0.1745 0.1768 0.1791 0.1814 0.1838

 0.0215 0.0218 0.0221 0.0224 0.0227 0.0230

 - - - - - -

 17,083 17,083 17,083 17,083 17,083 17,083

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 20,181 20,181 20,181 20,181 20,181 20,181

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 47.55 48.16 48.79 49.43 50.07 50.72

 1,208 1,208 1,208 1,208 1,208 1,208

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.004 0.004 0.004 0.004 0.004 0.004

 0.0004 0.0004 0.0005 0.0005 0.0005 0.0005

 0.0023 0.0024 0.0024 0.0024 0.0025 0.0025

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 190.18 192.66 195.16 197.70 200.27 202.88

 2,032 2,032 2,032 2,032 2,032 2,032

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.013 0.013 0.013 0.013 0.014 0.014

 0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

 0.0078 0.0079 0.0080 0.0081 0.0083 0.0084
 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010

 285.28 288.99 292.74 296.55 300.41 304.31

 2,754 2,754 2,754 2,754 2,754 2,754

 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007

 0.017 0.018 0.018 0.018 0.018 0.019

 0.0020 0.0020 0.0021 0.0021 0.0021 0.0022

 0.0106 0.0108 0.0109 0.0110 0.0112 0.0113

 0.0013 0.0013 0.0014 0.0014 0.0014 0.0014

 832.06 842.88 853.84 864.94 876.19 887.58

 4,040 4,040 4,040 4,040 4,040 4,040

 0.000011 0.000011 0.000011 0.000012 0.000012 0.000012

 0.045 0.045 0.046 0.047 0.047 0.048

 0.0052 0.0053 0.0053 0.0054 0.0055 0.0055

 0.0273 0.0276 0.0280 0.0283 0.0287 0.0291

 0.0034 0.0035 0.0035 0.0035 0.0036 0.0036

 3,565.96 3,612.33 3,659.31 3,706.90 3,755.10 3,803.93

 5,476 5,476 5,476 5,476 5,476 5,476

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034

 0.174 0.176 0.178 0.180 0.183 0.185

 0.0201 0.0204 0.0206 0.0209 0.0212 0.0214

 0.1056 0.1069 0.1083 0.1097 0.1112 0.1126

 0.0132 0.0134 0.0135 0.0137 0.0139 0.0141

 4,279.15 4,334.80 4,391.17 4,448.28 4,506.12 4,564.72

 6,795 6,795 6,795 6,795 6,795 6,795

 0.000029 0.000029 0.000029 0.000030 0.000030 0.000030

 0.194 0.196 0.199 0.202 0.204 0.207

 0.0224 0.0227 0.0230 0.0233 0.0236 0.0239

 0.1179 0.1194 0.1210 0.1226 0.1241 0.1258

 0.0147 0.0149 0.0151 0.0153 0.0155 0.0157

 7,131.92 7,224.67 7,318.62 7,413.79 7,510.20 7,607.87

 9,210 9,210 9,210 9,210 9,210 9,210

 0.000032 0.000032 0.000033 0.000033 0.000033 0.000034

 0.292 0.296 0.300 0.303 0.307 0.311
 0.0338 0.0342 0.0347 0.0351 0.0356 0.0361

 0.1776 0.1799 0.1822 0.1846 0.1870 0.1894

 0.0222 0.0225 0.0228 0.0231 0.0234 0.0237

 28,052.22 28,417.02 28,786.57 29,160.92 29,540.13 29,924.28

 11,428 11,428 11,428 11,428 11,428 11,428

 0.000094 0.000095 0.000096 0.000097 0.000098 0.000100

 1.069 1.082 1.097 1.111 1.125 1.140

 0.1237 0.1253 0.1270 0.1286 0.1303 0.1320

 0.6499 0.6584 0.6669 0.6756 0.6844 0.6933

 0.0812 0.0823 0.0834 0.0844 0.0855 0.0867

 60,225.11 61,008.30 61,801.67 62,605.36 63,419.50 64,244.22

 16,763 16,763 16,763 16,763 16,763 16,763

 0.000120 0.000122 0.000124 0.000125 0.000127 0.000128

 2.019 2.045 2.072 2.099 2.126 2.154

 0.2338 0.2368 0.2399 0.2430 0.2462 0.2494

 1.2280 1.2440 1.2601 1.2765 1.2931 1.3099

 0.1535 0.1555 0.1575 0.1596 0.1616 0.1637

 95,092.29 96,328.90 97,581.59 98,850.57 100,136.05 101,438.24

 24,549 24,549 24,549 24,549 24,549 24,549

 0.000127 0.000128 0.000130 0.000132 0.000134 0.000135

 3.113 3.153 3.194 3.236 3.278 3.320

 0.1854 0.1878 0.1903 0.1928 0.1953 0.1978

 2.0486 2.0752 2.1022 2.1295 2.1572 2.1853

 0.2561 0.2594 0.2628 0.2662 0.2697 0.2732

 126,789.71 128,438.53 130,108.78 131,800.76 133,514.73 135,250.99

 30,461 30,461 30,461 30,461 30,461 30,461

 0.000127 0.000128 0.000130 0.000132 0.000134 0.000135

 3.862 3.912 3.963 4.015 4.067 4.120

 0.2301 0.2331 0.2361 0.2392 0.2423 0.2454

 2.5419 2.5749 2.6084 2.6423 2.6767 2.7115

 0.3177 0.3219 0.3261 0.3303 0.3346 0.3389

 190,184.57 192,657.79 195,163.17 197,701.13 200,272.09 202,876.48

 41,286 41,286 41,286 41,286 41,286 41,286
 0.000127 0.000128 0.000130 0.000132 0.000134 0.000135

 5.235 5.303 5.372 5.442 5.512 5.584

 0.3119 0.3159 0.3200 0.3242 0.3284 0.3327

 3.4453 3.4901 3.5354 3.5814 3.6280 3.6752

 0.4307 0.4363 0.4419 0.4477 0.4535 0.4594

 316,974.28 321,096.32 325,271.96 329,501.89 333,786.82 338,127.46

 51,229 51,229 51,229 51,229 51,229 51,229

 0.000158 0.000161 0.000163 0.000165 0.000167 0.000169

 8.119 8.225 8.332 8.440 8.550 8.661

 0.4837 0.4900 0.4963 0.5028 0.5093 0.5160

 5.3436 5.4131 5.4835 5.5548 5.6270 5.7002

 0.6680 0.6766 0.6854 0.6944 0.7034 0.7125

 396,217.86 401,370.40 406,589.95 411,877.36 417,233.52 422,659.33

 60,561 60,561 60,561 60,561 60,561 60,561

 0.000158 0.000161 0.000163 0.000165 0.000167 0.000169

 9.598 9.723 9.849 9.978 10.107 10.239

 0.5718 0.5792 0.5868 0.5944 0.6021 0.6100

 6.3171 6.3992 6.4825 6.5668 6.6522 6.7387

 0.7896 0.7999 0.8103 0.8208 0.8315 0.8423

 47.55 48.16 48.79 49.43 50.07 50.72

 1,001 1,001 1,001 1,001 1,001 1,001

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.003 0.003 0.003 0.003 0.003 0.003

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 0.0018 0.0018 0.0019 0.0019 0.0019 0.0019

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 118.87 120.41 121.98 123.56 125.17 126.80

 1,468 1,468 1,468 1,468 1,468 1,468

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

 0.0040 0.0040 0.0041 0.0041 0.0042 0.0043

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005
 297.16 301.03 304.94 308.91 312.93 316.99

 1,990 1,990 1,990 1,990 1,990 1,990

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.016 0.016 0.016 0.016 0.017 0.017

 0.0025 0.0025 0.0025 0.0026 0.0026 0.0026

 0.0090 0.0091 0.0093 0.0094 0.0095 0.0096

 0.0011 0.0011 0.0012 0.0012 0.0012 0.0012

 633.95 642.19 650.54 659.00 667.57 676.25

 2,469 2,469 2,469 2,469 2,469 2,469

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.031 0.032 0.032 0.033 0.033 0.033

 0.0049 0.0050 0.0050 0.0051 0.0052 0.0052

 0.0179 0.0181 0.0184 0.0186 0.0189 0.0191

 0.0022 0.0023 0.0023 0.0023 0.0024 0.0024

 2,971.63 3,010.28 3,049.42 3,089.08 3,129.25 3,169.94

 3,347 3,347 3,347 3,347 3,347 3,347

 0.000040 0.000040 0.000041 0.000041 0.000042 0.000042

 0.133 0.134 0.136 0.138 0.140 0.141

 0.0208 0.0211 0.0213 0.0216 0.0219 0.0222

 0.0758 0.0768 0.0778 0.0788 0.0799 0.0809

 0.0095 0.0096 0.0097 0.0099 0.0100 0.0101

 3,962.18 4,013.70 4,065.90 4,118.77 4,172.34 4,226.59

 4,153 4,153 4,153 4,153 4,153 4,153

 0.000040 0.000040 0.000041 0.000041 0.000042 0.000042

 0.165 0.167 0.169 0.171 0.173 0.176

 0.0258 0.0261 0.0265 0.0268 0.0272 0.0275

 0.0941 0.0953 0.0966 0.0978 0.0991 0.1004

 0.0118 0.0119 0.0121 0.0122 0.0124 0.0125

 - - - - - -

 6,101 6,101 6,101 6,101 6,101 6,101

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 3,169.74 3,210.96 3,252.72 3,295.02 3,337.87 3,381.27

 8,848 8,848 8,848 8,848 8,848 8,848

 0.000013 0.000013 0.000013 0.000013 0.000013 0.000014

 0.112 0.114 0.115 0.117 0.118 0.120

 0.0069 0.0070 0.0071 0.0072 0.0073 0.0074

 0.0736 0.0746 0.0756 0.0766 0.0775 0.0786

 0.0092 0.0093 0.0094 0.0096 0.0097 0.0098

 - - - - - -

 10,970 10,970 10,970 10,970 10,970 10,970

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 11,886.54 12,041.11 12,197.70 12,356.32 12,517.01 12,679.78

 14,881 14,881 14,881 14,881 14,881 14,881

 0.000024 0.000024 0.000024 0.000025 0.000025 0.000025

 0.354 0.358 0.363 0.368 0.373 0.377

 0.0218 0.0220 0.0223 0.0226 0.0229 0.0232

 0.2322 0.2352 0.2383 0.2414 0.2445 0.2477

 0.0290 0.0294 0.0298 0.0302 0.0306 0.0310

 - - - - - -

 18,471 18,471 18,471 18,471 18,471 18,471

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 21,821 21,821 21,821 21,821 21,821 21,821

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 23.77 24.08 24.40 24.71 25.03 25.36

 1,317 1,317 1,317 1,317 1,317 1,317

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.002 0.002 0.002 0.002 0.002 0.002

 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

 0.0012 0.0012 0.0012 0.0012 0.0013 0.0013

 0.0001 0.0002 0.0002 0.0002 0.0002 0.0002

 95.09 96.33 97.58 98.85 100.14 101.44

 2,216 2,216 2,216 2,216 2,216 2,216

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.007 0.007 0.007 0.007 0.007 0.007

 0.0011 0.0011 0.0011 0.0011 0.0012 0.0012

 0.0040 0.0041 0.0041 0.0042 0.0042 0.0043

 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005

 142.64 144.49 146.37 148.28 150.20 152.16

 3,003 3,003 3,003 3,003 3,003 3,003

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.010 0.010 0.010 0.010 0.010 0.010

 0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

 0.0054 0.0055 0.0056 0.0057 0.0057 0.0058

 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007

 356.60 361.23 365.93 370.69 375.51 380.39

 4,405 4,405 4,405 4,405 4,405 4,405

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.021 0.021 0.021 0.022 0.022 0.022

 0.0033 0.0033 0.0034 0.0034 0.0035 0.0035

 0.0120 0.0121 0.0123 0.0124 0.0126 0.0128

 0.0015 0.0015 0.0015 0.0016 0.0016 0.0016

 1,961.28 1,986.78 2,012.62 2,038.79 2,065.31 2,092.16
 5,971 5,971 5,971 5,971 5,971 5,971

 0.000017 0.000018 0.000018 0.000018 0.000018 0.000019

 0.104 0.105 0.107 0.108 0.110 0.111

 0.0163 0.0165 0.0167 0.0170 0.0172 0.0174

 0.0595 0.0603 0.0611 0.0619 0.0627 0.0635

 0.0074 0.0075 0.0076 0.0077 0.0078 0.0079

 2,615.04 2,649.04 2,683.49 2,718.39 2,753.74 2,789.55

 7,408 7,408 7,408 7,408 7,408 7,408

 0.000017 0.000018 0.000018 0.000018 0.000018 0.000019

 0.129 0.131 0.133 0.134 0.136 0.138

 0.0202 0.0205 0.0208 0.0210 0.0213 0.0216

 0.0739 0.0748 0.0758 0.0768 0.0778 0.0788

 0.0092 0.0094 0.0095 0.0096 0.0097 0.0098

 6,775.33 6,863.43 6,952.69 7,043.10 7,134.69 7,227.47

 10,041 10,041 10,041 10,041 10,041 10,041

 0.000030 0.000031 0.000031 0.000031 0.000032 0.000032

 0.302 0.306 0.310 0.314 0.318 0.323

 0.0474 0.0480 0.0486 0.0493 0.0499 0.0505

 0.1729 0.1751 0.1774 0.1797 0.1821 0.1844

 0.0216 0.0219 0.0222 0.0225 0.0228 0.0231

 28,527.69 28,898.67 29,274.48 29,655.17 30,040.81 30,431.47

 12,459 12,459 12,459 12,459 12,459 12,459

 0.000095 0.000096 0.000098 0.000099 0.000100 0.000101

 1.185 1.200 1.216 1.232 1.248 1.264

 0.1857 0.1881 0.1905 0.1930 0.1955 0.1981

 0.6775 0.6863 0.6952 0.7043 0.7134 0.7227

 0.0847 0.0858 0.0869 0.0880 0.0892 0.0903

 118,865.36 120,411.12 121,976.98 123,563.21 125,170.06 126,797.80

 18,276 18,276 18,276 18,276 18,276 18,276

 0.000238 0.000241 0.000244 0.000247 0.000250 0.000254

 4.345 4.401 4.458 4.516 4.575 4.635

 0.6808 0.6897 0.6987 0.7078 0.7170 0.7263

 2.4844 2.5167 2.5494 2.5826 2.6162 2.6502

 0.3105 0.3146 0.3187 0.3228 0.3270 0.3313
 210,391.68 213,127.68 215,899.26 218,706.88 221,551.00 224,432.10

 26,544 26,544 26,544 26,544 26,544 26,544

 0.000281 0.000284 0.000288 0.000292 0.000295 0.000299

 7.446 7.543 7.641 7.741 7.841 7.943

 0.4581 0.4640 0.4701 0.4762 0.4824 0.4887

 4.8879 4.9515 5.0159 5.0811 5.1472 5.2141

 0.6110 0.6189 0.6270 0.6351 0.6434 0.6518

 507,158.86 513,754.12 520,435.13 527,203.02 534,058.91 541,003.94

 32,936 32,936 32,936 32,936 32,936 32,936

 0.000507 0.000514 0.000520 0.000527 0.000534 0.000541

 16.704 16.921 17.141 17.364 17.590 17.819

 1.0276 1.0410 1.0545 1.0682 1.0821 1.0962

 10.9649 11.1074 11.2519 11.3982 11.5464 11.6966

 1.3706 1.3884 1.4065 1.4248 1.4433 1.4621

 927,149.78 927,149.78 939,206.74 939,206.74 951,420.48 951,420.48 963,793.02 963,793.02 976,326.44 976,326.44 989,022.84 989,022.84

 44,642 44,642 44,642 44,642 44,642 44,642

 0.000618 0.000626 0.000634 0.000643 0.000651 0.000659

 27.593 27.952 28.315 28.684 29.057 29.434

 1.6975 1.7196 1.7419 1.7646 1.7875 1.8108

 18.1128 18.3484 18.5870 18.8287 19.0735 19.3216

 2.2641 2.2935 2.3234 2.3536 2.3842 2.4152

 1,822,602.14 1,846,303.85 1,870,313.76 1,894,635.85 1,919,274.21 1,944,232.92

 55,392 55,392 55,392 55,392 55,392 55,392

 0.000911 0.000923 0.000935 0.000947 0.000960 0.000972

 50.478 51.135 51.800 52.474 53.156 53.847

 3.1054 3.1457 3.1867 3.2281 3.2701 3.3126

 33.1355 33.5664 34.0029 34.4451 34.8930 35.3468

 4.1419 4.1958 4.2504 4.3056 4.3616 4.4183

 2,575,416.06 2,608,907.62 2,642,834.65 2,677,202.84 2,712,017.90 2,747,285.65

 65,483 65,483 65,483 65,483 65,483 65,483

 0.001030 0.001044 0.001057 0.001071 0.001085 0.001099

 67.458 68.335 69.224 70.124 71.036 71.960
 4.1499 4.2039 4.2586 4.3139 4.3700 4.4269

 44.2814 44.8573 45.4406 46.0315 46.6301 47.2365

 5.5352 5.6072 5.6801 5.7539 5.8288 5.9046

 594.33 602.06 609.88 617.82 625.85 633.99

 3,830 3,830 3,830 3,830 3,830 3,830

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.030 0.031 0.031 0.032 0.032 0.032

 0.0015 0.0015 0.0015 0.0015 0.0015 0.0016

 0.0203 0.0205 0.0208 0.0211 0.0214 0.0216

 0.0025 0.0026 0.0026 0.0026 0.0027 0.0027

 792.44 802.74 813.18 823.75 834.47 845.32

 4,752 4,752 4,752 4,752 4,752 4,752

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.038 0.038 0.039 0.039 0.040 0.040

 0.0018 0.0018 0.0019 0.0019 0.0019 0.0019

 0.0252 0.0255 0.0258 0.0262 0.0265 0.0268

 0.0031 0.0032 0.0032 0.0033 0.0033 0.0034

 - - - - - -

 6,981 6,981 6,981 6,981 6,981 6,981

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 396.22 401.37 406.59 411.88 417.23 422.66

 9,448 9,448 9,448 9,448 9,448 9,448

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.015 0.015 0.015 0.016 0.016 0.016

 0.0007 0.0007 0.0007 0.0008 0.0008 0.0008

 0.0100 0.0101 0.0103 0.0104 0.0105 0.0107

 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

 - - - - - -

 11,714 11,714 11,714 11,714 11,714 11,714

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,377.31 2,408.22 2,439.54 2,471.26 2,503.40 2,535.96

 15,889 15,889 15,889 15,889 15,889 15,889

 0.000005 0.000005 0.000005 0.000005 0.000005 0.000005

 0.076 0.077 0.078 0.079 0.080 0.081

 0.0037 0.0037 0.0037 0.0038 0.0038 0.0039

 0.0505 0.0511 0.0518 0.0525 0.0532 0.0538

 0.0063 0.0064 0.0065 0.0066 0.0066 0.0067

 - - - - - -

 19,723 19,723 19,723 19,723 19,723 19,723

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 23,300 23,300 23,300 23,300 23,300 23,300

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 356.60 361.23 365.93 370.69 375.51 380.39

 11,494 11,494 11,494 11,494 11,494 11,494

 0.000002 0.000002 0.000002 0.000002 0.000002 0.000002

 0.018 0.018 0.019 0.019 0.019 0.019

 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009

 0.0122 0.0123 0.0125 0.0127 0.0128 0.0130

 0.0015 0.0015 0.0016 0.0016 0.0016 0.0016
 950.92 963.29 975.82 988.51 1,001.36 1,014.38

 14,261 14,261 14,261 14,261 14,261 14,261

 0.000003 0.000003 0.000003 0.000003 0.000003 0.000003

 0.045 0.046 0.046 0.047 0.048 0.048

 0.0022 0.0022 0.0022 0.0023 0.0023 0.0023

 0.0302 0.0306 0.0310 0.0314 0.0318 0.0322

 0.0038 0.0038 0.0039 0.0039 0.0040 0.0040

 3,962.18 4,013.70 4,065.90 4,118.77 4,172.34 4,226.59

 20,919 20,919 20,919 20,919 20,919 20,919

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.166 0.168 0.170 0.172 0.175 0.177

 0.0080 0.0081 0.0082 0.0083 0.0084 0.0086

 0.1108 0.1122 0.1137 0.1151 0.1166 0.1181

 0.0138 0.0140 0.0142 0.0144 0.0146 0.0148

 5,943.27 6,020.56 6,098.85 6,178.16 6,258.50 6,339.89

 28,354 28,354 28,354 28,354 28,354 28,354

 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008 0.000008

 0.225 0.228 0.231 0.234 0.237 0.240

 0.0109 0.0110 0.0111 0.0113 0.0114 0.0116

 0.1501 0.1521 0.1540 0.1561 0.1581 0.1601

 0.0188 0.0190 0.0193 0.0195 0.0198 0.0200

 15,848.71 16,054.82 16,263.60 16,475.09 16,689.34 16,906.37

 35,182 35,182 35,182 35,182 35,182 35,182

 0.000016 0.000016 0.000016 0.000016 0.000017 0.000017

 0.558 0.565 0.572 0.580 0.587 0.595

 0.0270 0.0273 0.0277 0.0280 0.0284 0.0288

 0.3725 0.3774 0.3823 0.3873 0.3923 0.3974

 0.0466 0.0472 0.0478 0.0484 0.0490 0.0497

 76,073.83 77,063.12 78,065.27 79,080.45 80,108.84 81,150.59

 47,686 47,686 47,686 47,686 47,686 47,686

 0.000051 0.000051 0.000052 0.000053 0.000053 0.000054

 2.418 2.450 2.482 2.514 2.547 2.580

 0.1170 0.1185 0.1200 0.1216 0.1232 0.1248

 1.6158 1.6368 1.6581 1.6797 1.7015 1.7236
 0.2020 0.2046 0.2073 0.2100 0.2127 0.2155

 177,505.60 179,813.94 182,152.30 184,521.06 186,920.62 189,351.38

 59,169 59,169 59,169 59,169 59,169 59,169

 0.000089 0.000090 0.000091 0.000092 0.000093 0.000095

 5.251 5.320 5.389 5.459 5.530 5.602

 0.2539 0.2573 0.2606 0.2640 0.2674 0.2709

 3.5086 3.5542 3.6004 3.6473 3.6947 3.7427

 0.4386 0.4443 0.4501 0.4559 0.4618 0.4678

 301,125.57 305,041.51 309,008.36 313,026.79 317,097.48 321,221.09

 69,948 69,948 69,948 69,948 69,948 69,948

 0.000120 0.000122 0.000124 0.000125 0.000127 0.000128

 8.425 8.535 8.646 8.758 8.872 8.987

 0.4074 0.4127 0.4181 0.4235 0.4290 0.4346

 5.6291 5.7023 5.7765 5.8516 5.9277 6.0048

 0.7036 0.7128 0.7221 0.7314 0.7410 0.7506

 8,060,688 8,165,512 8,271,698 8,379,266 8,488,232 8,598,615

 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

 0.0010 0.0010 0.0011 0.0011 0.0011 0.0011

 0.0001 0.0001 0.0001 0.0001 0.0002 0.0002

 0.0038 0.0038 0.0039 0.0039 0.0040 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

 0.67 0.68 0.68 0.69 0.70 0.71

 33.75 34.19 34.64 35.09 35.54 36.01

 0.82 0.83 0.84 0.85 0.86 0.88

 175.78 178.07 180.39 182.73 185.11 187.52

 0.16 0.16 0.16 0.16 0.17 0.17

 17.11 17.33 17.55 17.78 18.01 18.25

 0.06 0.06 0.06 0.06 0.06 0.06

 2.23 2.25 2.28 2.31 2.34 2.37

 0.08 0.09 0.09 0.09 0.09 0.09

 11.40 11.54 11.69 11.85 12.00 12.16

 0.01 0.01 0.01 0.01 0.01 0.01

 0.83 0.84 0.85 0.86 0.87 0.88
 0.42 0.43 0.43 0.44 0.44 0.45

 22.02 22.31 22.60 22.89 23.19 23.49

 0.51 0.52 0.52 0.53 0.54 0.54

 114.87 116.37 117.88 119.41 120.97 122.54

 0.11 0.11 0.11 0.11 0.11 0.11

 11.43 11.58 11.73 11.88 12.04 12.19

 0.05 0.05 0.05 0.05 0.06 0.06

 2.75 2.79 2.82 2.86 2.90 2.94

 0.06 0.06 0.07 0.07 0.07 0.07

 14.36 14.55 14.74 14.93 15.12 15.32

 0.01 0.01 0.01 0.01 0.01 0.01

 1.43 1.45 1.47 1.49 1.50 1.52

 0.01 0.01 0.01 0.01 0.01 0.01

 228.29 231.26 234.27 237.31 240.40 243.52

2029 2030 2031 2032 2033 2034

 14.60 14.79 14.98 15.18 15.37 15.57

 149.36 151.31 153.27 155.27 157.29 159.33

 18.67 18.91 19.16 19.41 19.66 19.92

$ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266 $ 42,266

$ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32 $ 28.32

 8,060.69 8,165.51 8,271.70 8,379.27 8,488.23 8,598.62

 19,723.72 19,980.22 20,240.05 20,503.25 20,769.88 21,039.98

 1,229,868.15 1,245,861.76 1,262,063.33 1,278,475.56 1,295,101.20 1,311,943.02

 23,087.61 23,387.85 23,692.00 24,000.09 24,312.20 24,628.36

 6,202,081.30 6,282,735.20 6,364,437.82 6,447,202.80 6,531,043.95 6,615,975.27

 4,160.29 4,214.39 4,269.19 4,324.71 4,380.95 4,437.92

 581,766.68 589,332.16 596,996.02 604,759.53 612,623.98 620,590.70

10.9% 10.9% 10.9% 10.9% 10.9% 10.9%

79.2% 79.2% 79.2% 79.2% 79.2% 79.2%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%

8.2% 8.2% 8.2% 8.2% 8.2% 8.2%

81.6% 81.6% 81.6% 81.6% 81.6% 81.6%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

12.8% 12.8% 12.8% 12.8% 12.8% 12.8%

77.5% 77.5% 77.5% 77.5% 77.5% 77.5%

9.7% 9.7% 9.7% 9.7% 9.7% 9.7%

8.1% 8.1% 8.1% 8.1% 8.1% 8.1%

81.7% 81.7% 81.7% 81.7% 81.7% 81.7%

10.2% 10.2% 10.2% 10.2% 10.2% 10.2%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%

10.4% 10.4% 10.4% 10.4% 10.4% 10.4%

6.0% 6.0% 6.0% 6.0% 6.0% 6.0%

83.5% 83.5% 83.5% 83.5% 83.5% 83.5%
10.4% 10.4% 10.4% 10.4% 10.4% 10.4%
Terminal Year

2035 2036 2037 2038 analysis end analysis end

 77.07 78.07 79.09 80.11 - -

 918 918 918 918 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.005 0.005 0.005 0.005 - -

 0.0005 0.0006 0.0006 0.0006 - -

 0.0029 0.0029 0.0029 0.0030 - -

 0.0004 0.0004 0.0004 0.0004 - -

 299.71 303.61 307.55 311.55 - -

 1,347 1,347 1,347 1,347 - -

 0.000012 0.000012 0.000012 0.000012 - -

 0.016 0.016 0.017 0.017 - -

 0.0019 0.0019 0.0019 0.0019 - -

 0.0098 0.0099 0.0101 0.0102 - -

 0.0012 0.0012 0.0013 0.0013 - -

 642.23 650.59 659.05 667.62 - -

 1,825 1,825 1,825 1,825 - -

 0.000017 0.000017 0.000018 0.000018 - -

 0.031 0.032 0.032 0.032 - -

 0.0036 0.0037 0.0037 0.0038 - -

 0.0190 0.0193 0.0195 0.0198 - -

 0.0024 0.0024 0.0024 0.0025 - -

 1,455.73 1,474.66 1,493.84 1,513.26 - -

 2,265 2,265 2,265 2,265 - -

 0.000029 0.000029 0.000030 0.000030 - -

 0.066 0.067 0.068 0.069 - -

 0.0076 0.0077 0.0078 0.0079 - -

 0.0401 0.0406 0.0412 0.0417 - -

 0.0050 0.0051 0.0051 0.0052 - -

 2,568.93 2,602.34 2,636.18 2,670.46 - -

 3,070 3,070 3,070 3,070 - -

 0.000034 0.000035 0.000035 0.000036 - -
 0.105 0.107 0.108 0.109 - -

 0.0122 0.0123 0.0125 0.0127 - -

 0.0640 0.0648 0.0656 0.0665 - -

 0.0080 0.0081 0.0082 0.0083 - -

 3,425.25 3,469.79 3,514.91 3,560.62 - -

 3,809 3,809 3,809 3,809 - -

 0.000034 0.000035 0.000035 0.000036 - -

 0.130 0.132 0.134 0.136 - -

 0.0151 0.0153 0.0155 0.0157 - -

 0.0794 0.0804 0.0814 0.0825 - -

 0.0099 0.0100 0.0102 0.0103 - -

 - - - - - -

 5,596 5,596 5,596 5,596 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,568.93 2,602.34 2,636.18 2,670.46 - -

 8,183 8,183 8,183 8,183 - -

 0.000010 0.000010 0.000011 0.000011 - -

 0.084 0.085 0.086 0.087 - -

 0.0050 0.0051 0.0051 0.0052 - -

 0.0553 0.0561 0.0568 0.0575 - -

 0.0069 0.0070 0.0071 0.0072 - -

 - - - - - -

 10,146 10,146 10,146 10,146 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 10,275.74 10,409.36 10,544.73 10,681.86 - -

 13,762 13,762 13,762 13,762 - -

 0.000021 0.000021 0.000021 0.000021 - -

 0.283 0.287 0.290 0.294 - -

 0.0168 0.0171 0.0173 0.0175 - -

 0.1861 0.1886 0.1910 0.1935 - -

 0.0233 0.0236 0.0239 0.0242 - -

 - - - - - -

 17,083 17,083 17,083 17,083 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 20,181 20,181 20,181 20,181 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 51.38 52.05 52.72 53.41 - -

 1,208 1,208 1,208 1,208 - -

 0.000003 0.000003 0.000004 0.000004 - -

 0.004 0.004 0.004 0.004 - -

 0.0005 0.0005 0.0005 0.0005 - -

 0.0025 0.0025 0.0026 0.0026 - -

 0.0003 0.0003 0.0003 0.0003 - -

 205.51 208.19 210.89 213.64 - -

 2,032 2,032 2,032 2,032 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0.014 0.014 0.014 0.014 - -

 0.0016 0.0016 0.0017 0.0017 - -

 0.0085 0.0086 0.0087 0.0088 - -
 0.0011 0.0011 0.0011 0.0011 

- -

 308.27 312.28 316.34 320.46 - -

 2,754 2,754 2,754 2,754 - -

 0.000007 0.000007 0.000007 0.000007 - -

 0.019 0.019 0.019 0.020 - -

 0.0022 0.0022 0.0022 0.0023 - -

 0.0115 0.0116 0.0118 0.0119 - -

 0.0014 0.0015 0.0015 0.0015 - -

 899.13 910.82 922.66 934.66 - -

 4,040 4,040 4,040 4,040 - -

 0.000012 0.000012 0.000012 0.000012 - -

 0.048 0.049 0.050 0.050 - -

 0.0056 0.0057 0.0058 0.0058 - -

 0.0295 0.0298 0.0302 0.0306 - -

 0.0037 0.0037 0.0038 0.0038 - -

 3,853.40 3,903.51 3,954.27 4,005.70 - -

 5,476 5,476 5,476 5,476 - -

 0.000034 0.000035 0.000035 0.000036 - -

 0.188 0.190 0.192 0.195 - -

 0.0217 0.0220 0.0223 0.0226 - -

 0.1141 0.1156 0.1171 0.1186 - -

 0.0143 0.0144 0.0146 0.0148 - -

 4,624.08 4,684.21 4,745.13 4,806.83 - -

 6,795 6,795 6,795 6,795 - -

 0.000031 0.000031 0.000032 0.000032 - -

 0.209 0.212 0.215 0.218 - -

 0.0243 0.0246 0.0249 0.0252 - -

 0.1274 0.1291 0.1307 0.1324 - -

 0.0159 0.0161 0.0163 0.0166 - -

 7,706.80 7,807.02 7,908.55 8,011.39 - -

 9,210 9,210 9,210 9,210 - -

 0.000034 0.000035 0.000035 0.000036 - -

 0.315 0.320 0.324 0.328 - -
 0.0365 0.0370 0.0375 0.0380 - -

 0.1919 0.1944 0.1969 0.1994 - -

 0.0240 0.0243 0.0246 0.0249 - -

 30,313.42 30,707.62 31,106.95 31,511.47 - -

 11,428 11,428 11,428 11,428 - -

 0.000101 0.000102 0.000104 0.000105 - -

 1.155 1.170 1.185 1.200 - -

 0.1337 0.1354 0.1372 0.1390 - -

 0.7023 0.7114 0.7207 0.7300 - -

 0.0878 0.0889 0.0901 0.0913 - -

 65,079.66 65,925.97 66,783.29 67,651.75 - -

 16,763 16,763 16,763 16,763 - -

 0.000130 0.000132 0.000134 0.000135 - -

 2.182 2.210 2.239 2.268 - -

 0.2526 0.2559 0.2592 0.2626 - -

 1.3270 1.3442 1.3617 1.3794 - -

 0.1659 0.1680 0.1702 0.1724 - -

 102,757.37 104,093.64 105,447.30 106,818.55 - -

 24,549 24,549 24,549 24,549 - -

 0.000137 0.000139 0.000141 0.000142 - -

 3.363 3.407 3.452 3.496 - -

 0.2004 0.2030 0.2056 0.2083 - -

 2.2137 2.2425 2.2716 2.3012 - -

 0.2767 0.2803 0.2840 0.2876 - -

 137,009.82 138,791.52 140,596.40 142,424.74 - -

 30,461 30,461 30,461 30,461 - -

 0.000137 0.000139 0.000141 0.000142 - -

 4.173 4.228 4.283 4.338 - -

 0.2486 0.2519 0.2551 0.2585 - -

 2.7468 2.7825 2.8187 2.8553 - -

 0.3433 0.3478 0.3523 0.3569 - -

 205,514.73 208,187.29 210,894.59 213,637.10 - -

 41,286 41,286 41,286 41,286 - -
 0.000137 0.000139 0.000141 0.000142 - -

 5.657 5.730 5.805 5.880 - -

 0.3370 0.3414 0.3458 0.3503 - -

 3.7230 3.7714 3.8204 3.8701 - -

 0.4654 0.4714 0.4776 0.4838 - -

 342,524.55 346,978.81 351,490.99 356,061.84 - -

 51,229 51,229 51,229 51,229 - -

 0.000171 0.000173 0.000176 0.000178 - -

 8.774 8.888 9.003 9.120 - -

 0.5227 0.5295 0.5364 0.5433 - -

 5.7743 5.8494 5.9255 6.0026 - -

 0.7218 0.7312 0.7407 0.7503 - -

 428,155.69 433,723.52 439,363.74 445,077.30 - -

 60,561 60,561 60,561 60,561 - -

 0.000171 0.000173 0.000176 0.000178 - -

 10.372 10.507 10.643 10.782 - -

 0.6179 0.6259 0.6341 0.6423 - -

 6.8263 6.9151 7.0050 7.0961 - -

 0.8533 0.8644 0.8756 0.8870 - -

 51.38 52.05 52.72 53.41 - -

 1,001 1,001 1,001 1,001 - -

 0.000003 0.000003 0.000004 0.000004 - -

 0.003 0.003 0.004 0.004 - -

 0.0005 0.0005 0.0006 0.0006 - -

 0.0020 0.0020 0.0020 0.0020 - -

 0.0002 0.0002 0.0003 0.0003 - -

 128.45 130.12 131.81 133.52 - -

 1,468 1,468 1,468 1,468 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.008 0.008 0.008 0.008 - -

 0.0012 0.0012 0.0012 0.0012 - -

 0.0043 0.0044 0.0044 0.0045 - -

 0.0005 0.0005 0.0006 0.0006 - -
 321.12 325.29 329.52 333.81 - -

 1,990 1,990 1,990 1,990 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.017 0.017 0.017 0.018 - -

 0.0027 0.0027 0.0027 0.0028 - -

 0.0097 0.0099 0.0100 0.0101 - -

 0.0012 0.0012 0.0013 0.0013 - -

 685.05 693.96 702.98 712.12 - -

 2,469 2,469 2,469 2,469 - -

 0.000014 0.000014 0.000014 0.000014 - -

 0.034 0.034 0.035 0.035 - -

 0.0053 0.0054 0.0054 0.0055 - -

 0.0193 0.0196 0.0199 0.0201 - -

 0.0024 0.0024 0.0025 0.0025 - -

 3,211.17 3,252.93 3,295.23 3,338.08 - -

 3,347 3,347 3,347 3,347 - -

 0.000043 0.000043 0.000044 0.000045 - -

 0.143 0.145 0.147 0.149 - -

 0.0225 0.0227 0.0230 0.0233 - -

 0.0819 0.0830 0.0841 0.0852 - -

 0.0102 0.0104 0.0105 0.0106 - -

 4,281.56 4,337.24 4,393.64 4,450.77 - -

 4,153 4,153 4,153 4,153 - -

 0.000043 0.000043 0.000044 0.000045 - -

 0.178 0.180 0.182 0.185 - -

 0.0279 0.0282 0.0286 0.0290 - -

 0.1017 0.1030 0.1043 0.1057 - -

 0.0127 0.0129 0.0130 0.0132 - -

 - - - - - -

 6,101 6,101 6,101 6,101 - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 3,425.25 3,469.79 3,514.91 3,560.62 - -

 8,848 8,848 8,848 8,848 - -

 0.000014 0.000014 0.000014 0.000014 - -

 0.121 0.123 0.124 0.126 - -

 0.0075 0.0076 0.0077 0.0078 - -

 0.0796 0.0806 0.0817 0.0827 - -

 0.0099 0.0101 0.0102 0.0103 - -

 - - - - - -

 10,970 10,970 10,970 10,970 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 12,844.67 13,011.71 13,180.91 13,352.32 - -

 14,881 14,881 14,881 14,881 - -

 0.000026 0.000026 0.000026 0.000027 - -

 0.382 0.387 0.392 0.397 - -

 0.0235 0.0238 0.0241 0.0244 - -

 0.2509 0.2542 0.2575 0.2609 - -

 0.0314 0.0318 0.0322 0.0326 - -

 - - - - - -

 18,471 18,471 18,471 18,471 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 21,821 21,821 21,821 21,821 - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 25.69 26.02 26.36 26.70 - -

 1,317 1,317 1,317 1,317 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.002 0.002 0.002 0.002 - -

 0.0004 0.0004 0.0004 0.0004 - -

 0.0013 0.0013 0.0013 0.0013 - -

 0.0002 0.0002 0.0002 0.0002 - -

 102.76 104.09 105.45 106.82 - -

 2,216 2,216 2,216 2,216 - -

 0.000003 0.000003 0.000004 0.000004 - -

 0.008 0.008 0.008 0.008 - -

 0.0012 0.0012 0.0012 0.0012 - -

 0.0043 0.0044 0.0045 0.0045 - -

 0.0005 0.0005 0.0006 0.0006 - -

 154.14 156.14 158.17 160.23 - -

 3,003 3,003 3,003 3,003 - -

 0.000003 0.000003 0.000004 0.000004 - -

 0.010 0.010 0.011 0.011 - -

 0.0016 0.0016 0.0017 0.0017 - -

 0.0059 0.0060 0.0060 0.0061 - -

 0.0007 0.0007 0.0008 0.0008 - -

 385.34 390.35 395.43 400.57 - -

 4,405 4,405 4,405 4,405 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.023 0.023 0.023 0.024 - -

 0.0035 0.0036 0.0036 0.0037 - -

 0.0129 0.0131 0.0133 0.0135 - -

 0.0016 0.0016 0.0017 0.0017 - -

 2,119.37 2,146.93 2,174.85 2,203.13 - -
 5,971 5,971 5,971 5,971 - -

 0.000019 0.000019 0.000019 0.000020 - -

 0.112 0.114 0.115 0.117 - -

 0.0176 0.0179 0.0181 0.0183 - -

 0.0643 0.0652 0.0660 0.0669 - -

 0.0080 0.0081 0.0083 0.0084 - -

 2,825.83 2,862.58 2,899.80 2,937.51 - -

 7,408 7,408 7,408 7,408 - -

 0.000019 0.000019 0.000019 0.000020 - -

 0.140 0.141 0.143 0.145 - -

 0.0219 0.0222 0.0224 0.0227 - -

 0.0798 0.0808 0.0819 0.0830 - -

 0.0100 0.0101 0.0102 0.0104 - -

 7,321.46 7,416.67 7,513.12 7,610.82 - -

 10,041 10,041 10,041 10,041 - -

 0.000033 0.000033 0.000033 0.000034 - -

 0.327 0.331 0.335 0.340 - -

 0.0512 0.0519 0.0525 0.0532 - -

 0.1868 0.1893 0.1917 0.1942 - -

 0.0234 0.0237 0.0240 0.0243 - -

 30,827.21 31,228.09 31,634.19 32,045.57 - -

 12,459 12,459 12,459 12,459 - -

 0.000103 0.000104 0.000105 0.000107 - -

 1.280 1.297 1.314 1.331 - -

 0.2006 0.2032 0.2059 0.2086 - -

 0.7321 0.7416 0.7512 0.7610 - -

 0.0915 0.0927 0.0939 0.0951 - -

 128,446.71 130,117.05 131,809.12 133,523.19 - -

 18,276 18,276 18,276 18,276 - -

 0.000257 0.000260 0.000264 0.000267 - -

 4.695 4.756 4.818 4.881 - -

 0.7357 0.7453 0.7550 0.7648 - -

 2.6847 2.7196 2.7549 2.7908 - -

 0.3356 0.3399 0.3444 0.3488 - -
 227,350.67 230,307.19 233,302.14 236,336.05 - -

 26,544 26,544 26,544 26,544 - -

 0.000303 0.000307 0.000311 0.000315 - -

 8.046 8.151 8.257 8.364 - -

 0.4950 0.5014 0.5080 0.5146 - -

 5.2819 5.3506 5.4202 5.4906 - -

 0.6602 0.6688 0.6775 0.6863 - -

 548,039.28 555,166.10 562,385.58 569,698.94 - -

 32,936 32,936 32,936 32,936 - -

 0.000548 0.000555 0.000562 0.000570 - -

 18.050 18.285 18.523 18.764 - -

 1.1104 1.1249 1.1395 1.1543 - -

 11.8487 12.0028 12.1589 12.3170 - -

 1.4811 1.5003 1.5199 1.5396 - -

 1,001,884.31 1,001,884.31 1,014,913.03 1,014,913.03 1,028,111.15 1,028,111.15 1,041,480.88 1,041,480.88 - -

 44,642 44,642 44,642 44,642 - -

 0.000668 0.000677 0.000685 0.000694 - -

 29.817 30.205 30.598 30.996 - -

 1.8343 1.8582 1.8823 1.9068 - -

 19.5728 19.8274 20.0852 20.3464 - -

 2.4466 2.4784 2.5107 2.5433 - -

 1,969,516.17 1,995,128.17 2,021,073.19 2,047,355.57 - -

 55,392 55,392 55,392 55,392 - -

 0.000985 0.000998 0.001011 0.001024 - -

 54.547 55.257 55.975 56.703 - -

 3.3557 3.3993 3.4435 3.4883 - -

 35.8064 36.2721 36.7438 37.2216 - -

 4.4758 4.5340 4.5930 4.6527 - -

 2,783,011.98 2,819,202.85 2,855,864.29 2,893,002.44 - -

 65,483 65,483 65,483 65,483 - -

 0.001113 0.001128 0.001142 0.001157 - -

 72.896 73.844 74.804 75.777 - -
 4.4844 4.5428 4.6018 4.6617 - -

 47.8508 48.4730 49.1034 49.7419 - -

 5.9813 6.0591 6.1379 6.2177 - -

 642.23 650.59 659.05 667.62 - -

 3,830 3,830 3,830 3,830 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.033 0.033 0.034 0.034 - -

 0.0016 0.0016 0.0016 0.0016 - -

 0.0219 0.0222 0.0225 0.0228 - -

 0.0027 0.0028 0.0028 0.0028 - -

 856.31 867.45 878.73 890.15 - -

 4,752 4,752 4,752 4,752 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.041 0.041 0.042 0.042 - -

 0.0020 0.0020 0.0020 0.0020 - -

 0.0272 0.0275 0.0279 0.0283 - -

 0.0034 0.0034 0.0035 0.0035 - -

 - - - - - -

 6,981 6,981 6,981 6,981 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 428.16 433.72 439.36 445.08 - -

 9,448 9,448 9,448 9,448 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.016 0.016 0.017 0.017 - -

 0.0008 0.0008 0.0008 0.0008 - -

 0.0108 0.0110 0.0111 0.0112 - -

 0.0014 0.0014 0.0014 0.0014 - -

 - - - - - -

 11,714 11,714 11,714 11,714 - -

 - - - - - -
 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 2,568.93 2,602.34 2,636.18 2,670.46 - -

 15,889 15,889 15,889 15,889 - -

 0.000005 0.000005 0.000005 0.000005 - -

 0.082 0.083 0.084 0.085 - -

 0.0039 0.0040 0.0041 0.0041 - -

 0.0545 0.0553 0.0560 0.0567 - -

 0.0068 0.0069 0.0070 0.0071 - -

 - - - - - -

 19,723 19,723 19,723 19,723 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 23,300 23,300 23,300 23,300 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 385.34 390.35 395.43 400.57 - -

 11,494 11,494 11,494 11,494 - -

 0.000002 0.000002 0.000002 0.000002 - -

 0.020 0.020 0.020 0.020 - -

 0.0010 0.0010 0.0010 0.0010 - -

 0.0132 0.0133 0.0135 0.0137 - -

 0.0016 0.0017 0.0017 0.0017 - -
 1,027.57 1,040.94 1,054.47 1,068.19 - -

 14,261 14,261 14,261 14,261 - -

 0.000003 0.000003 0.000004 0.000004 - -

 0.049 0.049 0.050 0.051 - -

 0.0024 0.0024 0.0024 0.0025 - -

 0.0326 0.0331 0.0335 0.0339 - -

 0.0041 0.0041 0.0042 0.0042 - -

 4,281.56 4,337.24 4,393.64 4,450.77 - -

 20,919 20,919 20,919 20,919 - -

 0.000009 0.000009 0.000009 0.000009 - -

 0.179 0.181 0.184 0.186 - -

 0.0087 0.0088 0.0089 0.0090 - -

 0.1197 0.1212 0.1228 0.1244 - -

 0.0150 0.0152 0.0154 0.0156 - -

 6,422.34 6,505.85 6,590.46 6,676.16 - -

 28,354 28,354 28,354 28,354 - -

 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 0.000009 - -

 0.243 0.246 0.249 0.252 - -

 0.0117 0.0119 0.0120 0.0122 - -

 0.1622 0.1643 0.1665 0.1686 - -

 0.0203 0.0205 0.0208 0.0211 - -

 17,126.23 17,348.94 17,574.55 17,803.09 - -

 35,182 35,182 35,182 35,182 - -

 0.000017 0.000017 0.000018 0.000018 - -

 0.603 0.610 0.618 0.626 - -

 0.0291 0.0295 0.0299 0.0303 - -

 0.4026 0.4078 0.4131 0.4185 - -

 0.0503 0.0510 0.0516 0.0523 - -

 82,205.89 83,274.91 84,357.84 85,454.84 - -

 47,686 47,686 47,686 47,686 - -

 0.000055 0.000056 0.000056 0.000057 - -

 2.613 2.647 2.682 2.717 - -

 0.1264 0.1280 0.1297 0.1314 - -

 1.7461 1.7688 1.7918 1.8151 - -
 0.2183 0.2211 0.2240 0.2269 - -

 191,813.75 194,308.13 196,834.95 199,394.63 - -

 59,169 59,169 59,169 59,169 - -

 0.000096 0.000097 0.000098 0.000100 - -

 5.675 5.748 5.823 5.899 - -

 0.2744 0.2780 0.2816 0.2853 - -

 3.7914 3.8407 3.8907 3.9412 - -

 0.4739 0.4801 0.4863 0.4927 - -

 325,398.32 329,629.87 333,916.44 338,258.75 - -

 69,948 69,948 69,948 69,948 - -

 0.000130 0.000132 0.000134 0.000135 - -

 9.104 9.223 9.343 9.464 - -

 0.4403 0.4460 0.4518 0.4577 - -

 6.0829 6.1620 6.2421 6.3233 - -

 0.7604 0.7702 0.7803 0.7904 - -

 8,710,434 8,823,706 8,938,451 9,054,688 - -

 0.0002 0.0002 0.0002 0.0002 - -

 0.0011 0.0011 0.0011 0.0012 - -

 0.0002 0.0002 0.0002 0.0002 - -

 0.0041 0.0041 0.0042 0.0042 - -

 0.0000 0.0000 0.0000 0.0000 - -

 0.0003 0.0003 0.0003 0.0003 - -

 0.72 0.73 0.74 0.75 - -

 36.47 36.95 37.43 37.91 - -

 0.89 0.90 0.91 0.92 - -

 189.95 192.42 194.93 197.46 - -

 0.17 0.17 0.18 0.18 - -

 18.49 18.73 18.97 19.22 - -

 0.06 0.06 0.06 0.07 - -

 2.41 2.44 2.47 2.50 - -

 0.09 0.09 0.09 0.09 - -

 12.31 12.47 12.64 12.80 - -

 0.01 0.01 0.01 0.01 - -

 0.89 0.91 0.92 0.93 - -
 0.46 0.46 0.47 0.47 - -

 23.80 24.11 24.42 24.74 - -

 0.55 0.56 0.56 0.57 - -

 124.13 125.75 127.38 129.04 - -

 0.11 0.12 0.12 0.12 - -

 12.35 12.51 12.67 12.84 - -

 0.06 0.06 0.06 0.06 - -

 2.97 3.01 3.05 3.09 - -

 0.07 0.07 0.07 0.07 - -

 15.52 15.72 15.92 16.13 - -

 0.01 0.01 0.01 0.01 - -

 1.54 1.56 1.58 1.60 - -

 0.01 0.01 0.01 0.01 - -

 246.69 249.90 253.15 256.44 - -

2035 2036 2037 2038 analysis end analysis end

 15.77 15.98 16.19 16.40 - -

 161.40 163.50 165.63 167.78 - -

 20.18 20.44 20.70 20.97 - -

$ 42,266 $ 42,266 $ 42,266 $ 42,266 #DIV/0! #DIV/0!

$ 28.32 $ 28.32 $ 28.32 $ 28.32 #DIV/0! #DIV/0!

 8,710.43 8,823.71 8,938.45 9,054.69 - -

 21,313.59 21,590.76 21,871.53 22,155.95 - -

 1,329,003.82 1,346,286.47 1,363,793.83 1,381,528.83 - -

 24,948.63 25,273.07 25,601.72 25,934.65 - -

 6,702,010.92 6,789,165.27 6,877,452.85 6,966,888.41 - -

 4,495.63 4,554.10 4,613.32 4,673.31 - -

 628,661.00 636,836.24 645,117.78 653,507.00 - -

10.9% 10.9% 10.9% 10.9% #DIV/0! #DIV/0!

79.2% 79.2% 79.2% 79.2% #DIV/0! #DIV/0!

9.9% 9.9% 9.9% 9.9% #DIV/0! #DIV/0!

8.2% 8.2% 8.2% 8.2% #DIV/0! #DIV/0!

81.6% 81.6% 81.6% 81.6% #DIV/0! #DIV/0!

10.2% 10.2% 10.2% 10.2% #DIV/0! #DIV/0!

12.8% 12.8% 12.8% 12.8% #DIV/0! #DIV/0!

77.5% 77.5% 77.5% 77.5% #DIV/0! #DIV/0!

9.7% 9.7% 9.7% 9.7% #DIV/0! #DIV/0!

8.1% 8.1% 8.1% 8.1% #DIV/0! #DIV/0!

81.7% 81.7% 81.7% 81.7% #DIV/0! #DIV/0!

10.2% 10.2% 10.2% 10.2% #DIV/0! #DIV/0!

6.0% 6.0% 6.0% 6.0% #DIV/0! #DIV/0!

83.5% 83.5% 83.5% 83.5% #DIV/0! #DIV/0!

10.4% 10.4% 10.4% 10.4% #DIV/0! #DIV/0!

6.0% 6.0% 6.0% 6.0% #DIV/0! #DIV/0!

83.5% 83.5% 83.5% 83.5% #DIV/0! #DIV/0!
10.4% 10.4% 10.4% 10.4% #DIV/0! #DIV/0!
analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!

 -

 -

 -

 -

 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
Std Base Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Type Liquid

Announcement 

Year Standard Year

2007 2008 2009 2010

PC1

kVA 10 1,269,959 1,297,024 1,315,985 1,337,471

Unit Price 345 345 345 345

Unit Sales (mln) 0.126996 0.129702 0.131599 0.133747

Unit Revenue (mln) 44 45 45 46

Cost of Goods Sold

Labor 6 6 6 6

Material 26 26 27 27

Overhead 3 3 3 3

PC1

kVA 15 2,779,993 2,839,239 2,880,747 2,927,780

Unit Price 469 469 469 469

Unit Sales (mln) 0.185333 0.189283 0.192050 0.195185

Unit Revenue (mln) 87 89 90 92

Cost of Goods Sold

Labor 12 12 12 12

Material 51 53 53 54

Overhead Overhead 6 7 7 7

PC1

kVA 25 7,690,553 7,854,452 7,969,278 8,099,391

Unit Price 692 692 692 692

Unit Sales (mln) 0.307622 0.314178 0.318771 0.323976

Unit Revenue (mln) 213 217 221 224

Cost of Goods Sold

Labor 29 29 30 30

Material 126 129 130 133

Overhead 16 16 16 17

PC1

kVA 37.5 2,783,459 2,842,779 2,884,338 2,931,430

Unit Price 934 934 934 934

Unit Sales (mln) 0.074226 0.075807 0.076916 0.078171

Unit Revenue (mln) 69 71 72 73

Cost of Goods Sold

Labor 9 10 10 10

Material 41 42 43 43

Overhead 5 5 5 5

PC1

kVA 50 13,461,106 13,747,987 13,948,971 14,176,714

Unit Price 1,167 1,167 1,167 1,167

Unit Sales (mln) 0.269222 0.274960 0.278979 0.283534
Unit Revenue (mln) 314 321 326 331

Cost of Goods Sold

Labor 42 43 44 45

Material 186 190 192 196

Overhead 23 24 24 24

PC1

kVA 75 3,674,928 3,753,248 3,808,117 3,870,292

Unit Price 1,579 1,579 1,579 1,579

Unit Sales (mln) 0.048999 0.050043 0.050775 0.051604

Unit Revenue (mln) 77 79 80 81

Cost of Goods Sold

Labor 10 11 11 11

Material 46 47 47 48

Overhead 6 6 6 6

PC1

kVA 100 5,507,544 5,624,920 5,707,151 5,800,331

Unit Price 1,959 1,959 1,959 1,959

Unit Sales (mln) 0.055075 0.056249 0.057072 0.058003

Unit Revenue (mln) 108 110 112 114

Cost of Goods Sold

Labor 15 15 15 15

Material 64 65 66 67

Overhead 8 8 8 8

PC1

kVA 167 - - - -

Unit Price 2,312 2,312 2,312 2,312

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC1

kVA 250 597,887 610,629 619,556 629,672

Unit Price 3,129 3,129 3,129 3,129

Unit Sales (mln) 0.002392 0.002443 0.002478 0.002519

Unit Revenue (mln) 7 8 8 8

Cost of Goods Sold

Labor 1 1 1 1

Material 5 5 5 5

Overhead 1 1 1 1

PC1
kVA 333 438,418 447,762 454,307 461,725

Unit Price 3,880 3,880 3,880 3,880

Unit Sales (mln) 0.001317 0.001345 0.001364 0.001387

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 500 576,277 588,558 597,163 606,912

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

Unit Sales (mln) 0.001153 0.001177 0.001194 0.001214

Unit Revenue (mln) 6 6 6 6

Cost of Goods Sold

Labor 0 0 0 0

Material 4 4 4 4

Overhead 0 1 1 1

PC1

kVA 667 2,957 3,020 3,064 3,114

Unit Price 6,532 6,532 6,532 6,532

Unit Sales (mln) Unit Sales (mln) 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005 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 7,385 7,543 7,653 7,778

Unit Price 7,717 7,717 7,717 7,717

Unit Sales (mln) 0.000009 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 544 544 544 544

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -
Overhead - - - -

DL PC2

kVA 30 - - - -

Unit Price 915 915 915 915

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

DL PC2

kVA 45 30,171 30,814 31,265 31,775

Unit Price 1,240 1,240 1,240 1,240

Unit Sales (mln) 0.000670 0.000685 0.000695 0.000706

Unit Revenue (mln) 1 1 1 1

Cost of Goods Sold

Labor 0 0 0 0

Material 1 1 1 1

Overhead 0 0 0 0

DL PC2

kVA 75 150,940 154,157 156,411 158,964

Unit Price 1,819 1,819 1,819 1,819

Unit Sales (mln) 0.002013 0.002055 0.002085 0.002120

Unit Revenue (mln) 4 4 4 4

Cost of Goods Sold

Labor 0 0 0 0

Material 2 2 2 2

Overhead 0 0 0 0

DL PC2

kVA 112.5 603,678 616,543 625,556 635,770

Unit Price 2,465 2,465 2,465 2,465

Unit Sales (mln) 0.005366 0.005480 0.005561 0.005651

Unit Revenue (mln) 13 14 14 14

Cost of Goods Sold

Labor 1 1 1 1

Material 8 9 9 9

Overhead 1 1 1 1

DL PC2

kVA 150 1,509,069 1,541,231 1,563,762 1,589,293

Unit Price 3,059 3,059 3,059 3,059

Unit Sales (mln) 0.010060 0.010275 0.010425 0.010595

Unit Revenue (mln) 31 31 32 32
Cost of Goods Sold

Labor 3 3 3 3

Material 19 20 20 20

Overhead 2 2 3 3

DL PC2

kVA 225 2,263,604 2,311,846 2,345,643 2,383,940

Unit Price 4,146 4,146 4,146 4,146

Unit Sales (mln) 0.010060 0.010275 0.010425 0.010595

Unit Revenue (mln) 42 43 43 44

Cost of Goods Sold

Labor 4 4 4 4

Material 26 27 27 28

Overhead 3 3 3 3

DL PC2

kVA 300 5,835,468 5,959,832 6,046,960 6,145,688

Unit Price 5,144 5,144 5,144 5,144

Unit Sales (mln) 0.019452 0.019866 0.020157 0.020486

Unit Revenue (mln) 100 102 104 105

Cost of Goods Sold

Labor 9 9 10 10

Material Material 63 64 65 66

Overhead 8 8 8 8

DL PC2

kVA 500 9,725,779 9,933,053 10,078,266 10,242,813

Unit Price 7,546 7,546 7,546 7,546

Unit Sales (mln) 0.019452 0.019866 0.020157 0.020486

Unit Revenue (mln) 147 150 152 155

Cost of Goods Sold

Labor 13 14 14 14

Material 92 94 96 97

Overhead 12 12 12 12

DL PC2

kVA 750 5,169,037 5,279,198 5,356,376 5,443,829

Unit Price 8,218 8,218 8,218 8,218

Unit Sales (mln) 0.006892 0.007039 0.007142 0.007258

Unit Revenue (mln) 57 58 59 60

Cost of Goods Sold

Labor 4 4 4 4

Material 36 37 38 38

Overhead 5 5 5 5

DL PC2

kVA 1000 5,012,500 5,119,326 5,194,166 5,278,970

Unit Price 10,197 10,197 10,197 10,197
Unit Sales (mln) 0.005013 0.005119 0.005194 0.005279

Unit Revenue (mln) 51 52 53 54

Cost of Goods Sold

Labor 4 4 4 4

Material 33 34 34 35

Overhead 4 4 4 4

DL PC2

kVA 1500 6,265,348 6,398,874 6,492,420 6,598,421

Unit Price 13,821 13,821 13,821 13,821

Unit Sales (mln) 0.004177 0.004266 0.004328 0.004399

Unit Revenue (mln) 58 59 60 61

Cost of Goods Sold

Labor 4 4 5 5

Material 37 38 39 39

Overhead 5 5 5 5

DL PC2

kVA 2000 4,175,790 4,264,784 4,327,132 4,397,780

Unit Price 17,149 17,149 17,149 17,149

Unit Sales (mln) 0.002088 0.002132 0.002164 0.002199

Unit Revenue (mln) 36 37 37 38

Cost of Goods Sold

Labor 3 3 3 3

Material 23 24 24 24

Overhead 3 3 3 3

DL PC2

kVA 2500 6,787,876 6,932,538 7,033,886 7,148,727

Unit Price 20,273 20,273 20,273 20,273

Unit Sales (mln) 0.002715 0.002773 0.002814 0.002859

Unit Revenue (mln) 55 56 57 58

Cost of Goods Sold

Labor 4 4 4 4

Material 35 36 37 37

Overhead 4 5 5 5

All Design Lines

Totals

kVA 86,319,726 88,159,357 89,448,173 90,908,583

Unit Sales

PC1 1.07 1.10 1.11 1.13

PC2 0.09 0.09 0.09 0.092633

Revenues (mln)

PC1 931 951 965 981

PC2 593 606 615 625
Cost of Goods Sold

Labor

PC1 124 127 129 131

PC2 50 51 52 53

Material

PC1 552 563 572 581

PC2 377 385 391 397

Overhead

PC1 69 70 71 73

PC2 47 48 49 50

Totals

Unit Sales (Millions) 1.2 1.2 1.2 1.2

Revenue (Million $US) 1,525 1,557 1,580 1,606

2007 2008 2009 2010

Cost of Goods Sold

Labor 175 178 181 184

Material 929 949 963 978

Overhead 116 119 120 122

Average Price per Unit $ 1,314 $ 1,314 $ 1,314 $ 1,314

Average Price per kVA $17.66 $17.66 $17.66 $17.66

mVA 86,319.73 88,159.36 89,448.17 90,908.58

PC1 kVA 38,790,465 39,617,160 40,196,330 40,852,611

PC2 kVA 47,529,261 48,542,196 49,251,843 50,055,972

PC1, Labor (% of COGS) 16.7% 16.7% 16.7% 16.7%

PC1, Material (% of COGS) 74.1% 74.1% 74.1% 74.1%

PC1, OH (% of COGS) 9.3% 9.3% 9.3% 9.3%

PC2, Labor (% of COGS) 10.6% 10.6% 10.6% 10.6%

PC2, Material (% of COGS) 79.5% 79.5% 79.5% 79.5%

PC2, OH (% of COGS) 9.9% 9.9% 9.9% 9.9%








112.5
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 1,358,110 1,381,015 1,399,657 1,418,469 1,437,616 1,458,317

 345 345 345 345 345 345

 0.135811 0.138101 0.139966 0.141847 0.143762 0.145832

 47 48 48 49 50 50

 6 6 6 7 7 7

 28 28 29 29 29 30

 3 4 4 4 4 4

 2,972,958 3,023,098 3,063,906 3,105,087 3,147,001 3,192,315

 469 469 469 469 469 469

 0.198197 0.201540 0.204260 0.207006 0.209800 0.212821

 93 95 96 97 98 100

 12 13 13 13 13 13

 55 56 57 57 58 59

 7 7 7 7 7 7

 8,224,371 8,363,077 8,475,970 8,589,893 8,705,841 8,831,199

 692 692 692 692 692 692

 0.328975 0.334523 0.339039 0.343596 0.348234 0.353248

 228 232 235 238 241 244

 31 31 32 32 32 33

 135 137 139 141 143 145

 17 17 17 18 18 18

 2,976,665 3,026,867 3,067,726 3,108,959 3,150,924 3,196,295

 934 934 934 934 934 934

 0.079378 0.080716 0.081806 0.082906 0.084025 0.085235

 74 75 76 77 78 80

 10 10 10 10 11 11

 44 45 45 46 46 47

 5 6 6 6 6 6

 14,395,471 14,638,255 14,835,855 15,035,260 15,238,209 15,457,628

 1,167 1,167 1,167 1,167 1,167 1,167

 0.287909 0.292765 0.296717 0.300705 0.304764 0.309153
 336 342 346 351 356 361

 45 46 47 47 48 49

 199 202 205 207 210 213

 25 25 26 26 26 27

 3,930,013 3,996,294 4,050,240 4,104,678 4,160,084 4,219,986

 1,579 1,579 1,579 1,579 1,579 1,579

 0.052400 0.053284 0.054003 0.054729 0.055468 0.056266

 83 84 85 86 88 89

 11 11 12 12 12 12

 49 50 50 51 52 53

 6 6 6 6 6 7

 5,889,835 5,989,169 6,070,016 6,151,601 6,234,637 6,324,411

 1,959 1,959 1,959 1,959 1,959 1,959

 0.058898 0.059892 0.060700 0.061516 0.062346 0.063244

 115 117 119 120 122 124

 16 16 16 16 16 17

 68 69 70 71 72 73

 9 9 9 9 9 9

 - - - - - -

 2,312 2,312 2,312 2,312 2,312 2,312

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 639,388 650,171 658,948 667,805 676,819 686,565

 3,129 3,129 3,129 3,129 3,129 3,129

 0.002558 0.002601 0.002636 0.002671 0.002707 0.002746

 8 8 8 8 8 9

 1 1 1 1 1 1

 5 5 5 5 5 6

 1 1 1 1 1 1
 468,850 476,757 483,193 489,687 496,297 503,443

 3,880 3,880 3,880 3,880 3,880 3,880

 0.001408 0.001432 0.001451 0.001471 0.001490 0.001512

 5 6 6 6 6 6

 0 0 0 0 0 0

 4 4 4 4 4 4

 0 0 0 0 0 0

 616,277 626,671 635,131 643,667 652,356 661,749

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

 0.001233 0.001253 0.001270 0.001287 0.001305 0.001323

 6 7 7 7 7 7

 0 0 0 0 1 1

 4 4 4 4 4 4

 1 1 1 1 1 1

 3,162 3,215 3,259 3,303 3,347 3,395

 6,532 6,532 6,532 6,532 6,532 6,532

 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

 7,898 8,031 8,139 8,249 8,360 8,481

 7,717 7,717 7,717 7,717 7,717 7,717

 0.000009 0.000010 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

 - - - - - -

 544 544 544 544 544 544

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 915 915 915 915 915 915

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 32,266 32,810 33,253 33,700 34,155 34,646

 1,240 1,240 1,240 1,240 1,240 1,240

 0.000717 0.000729 0.000739 0.000749 0.000759 0.000770

 1 1 1 1 1 1

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 161,417 164,140 166,355 168,591 170,867 173,327

 1,819 1,819 1,819 1,819 1,819 1,819

 0.002152 0.002189 0.002218 0.002248 0.002278 0.002311

 4 4 4 4 4 4

 0 0 0 0 0 0

 2 3 3 3 3 3

 0 0 0 0 0 0

 645,580 656,468 665,330 674,272 683,374 693,214

 2,465 2,465 2,465 2,465 2,465 2,465

 0.005738 0.005835 0.005914 0.005994 0.006074 0.006162

 14 14 15 15 15 15

 1 1 1 1 1 1

 9 9 9 9 9 10

 1 1 1 1 1 1

 1,613,817 1,641,035 1,663,187 1,685,541 1,708,293 1,732,891

 3,059 3,059 3,059 3,059 3,059 3,059

 0.010759 0.010940 0.011088 0.011237 0.011389 0.011553

 33 33 34 34 35 35
 3 3 3 3 3 3

 21 21 21 22 22 22

 3 3 3 3 3 3

 2,420,726 2,461,552 2,494,780 2,528,312 2,562,440 2,599,337

 4,146 4,146 4,146 4,146 4,146 4,146

 0.010759 0.010940 0.011088 0.011237 0.011389 0.011553

 45 45 46 47 47 48

 4 4 4 4 4 4

 28 29 29 29 30 30

 4 4 4 4 4 4

 6,240,520 6,345,769 6,431,429 6,517,873 6,605,852 6,700,972

 5,144 5,144 5,144 5,144 5,144 5,144

 0.020802 0.021153 0.021438 0.021726 0.022020 0.022337

 107 109 110 112 113 115

 10 10 10 10 10 11

 67 69 69 70 71 72

 8 9 9 9 9 9

 10,400,867 10,576,281 10,719,049 10,863,121 11,009,754 11,168,286

 7,546 7,546 7,546 7,546 7,546 7,546

 0.020802 0.021153 0.021438 0.021726 0.022020 0.022337

 157 160 162 164 166 169

 14 15 15 15 15 15

 99 100 102 103 105 106

 12 13 13 13 13 13

 5,527,831 5,621,060 5,696,938 5,773,509 5,851,441 5,935,697

 8,218 8,218 8,218 8,218 8,218 8,218

 0.007370 0.007495 0.007596 0.007698 0.007802 0.007914

 61 62 62 63 64 65

 5 5 5 5 5 5

 39 40 40 41 41 42

 5 5 5 5 5 5

 5,360,429 5,450,834 5,524,414 5,598,666 5,674,238 5,755,943

 10,197 10,197 10,197 10,197 10,197 10,197
 0.005360 0.005451 0.005524 0.005599 0.005674 0.005756

 55 56 56 57 58 59

 4 4 4 4 4 4

 35 36 36 37 37 38

 4 4 5 5 5 5

 6,700,240 6,813,241 6,905,212 6,998,024 7,092,484 7,194,611

 13,821 13,821 13,821 13,821 13,821 13,821

 0.004467 0.004542 0.004603 0.004665 0.004728 0.004796

 62 63 64 64 65 66

 5 5 5 5 5 5

 40 40 41 42 42 43

 5 5 5 5 5 5

 4,465,641 4,540,956 4,602,254 4,664,111 4,727,068 4,795,135

 17,149 17,149 17,149 17,149 17,149 17,149

 0.002233 0.002270 0.002301 0.002332 0.002364 0.002398

 38 39 39 40 41 41

 3 3 3 3 3 3

 25 25 25 26 26 26

 3 3 3 3 3 3

 7,259,038 7,381,463 7,481,105 7,581,656 7,683,995 7,794,639

 20,273 20,273 20,273 20,273 20,273 20,273

 0.002904 0.002953 0.002992 0.003033 0.003074 0.003118

 59 60 61 61 62 63

 4 5 5 5 5 5

 38 39 39 40 40 41

 5 5 5 5 5 5

 92,311,371 93,868,229 95,135,345 96,414,034 97,715,451 99,122,483

 1.15 1.166122 1.18 1.20 1.21 1.23

 0.09 0.10 0.10 0.10 0.10 0.10

 996 1,013 1,026 1,040 1,054 1,069

 635 645 654 663 672 681
 133 135 137 139 141 143

 54 55 55 56 57 58

 590 600 608 616 625 634

 404 410 416 421 427 433

 74 75 76 77 78 79

 50 51 52 53 53 54

 1.2 1.3 1.3 1.3 1.3 1.3

 1,630 1,658 1,680 1,703 1,726 1,751

2011 2012 2013 2014 2015 2016

 187 190 192 195 198 200

 994 1,010 1,024 1,038 1,052 1,067

 124 126 128 130 131 133

$ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314

$17.66 $17.66 $17.66 $17.66 $17.66 $17.66

 92,311.37 93,868.23 95,135.34 96,414.03 97,715.45 99,122.48

 41,482,998 42,182,621 42,752,039 43,326,658 43,911,490 44,543,784

 50,828,373 51,685,609 52,383,306 53,087,377 53,803,961 54,578,699

16.7% 16.7% 16.7% 16.7% 16.7% 16.7%

74.1% 74.1% 74.1% 74.1% 74.1% 74.1%

9.3% 9.3% 9.3% 9.3% 9.3% 9.3%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%

79.5% 79.5% 79.5% 79.5% 79.5% 79.5%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%









2017 2018 2019 2020 2021 2022

 1,473,830 1,490,934 1,510,666 1,531,987 1,548,739 1,569,002

 345 345 345 345 345 345

 0.147383 0.149093 0.151067 0.153199 0.154874 0.156900

 51 51 52 53 53 54

 7 7 7 7 7 7

 30 30 31 31 32 32

 4 4 4 4 4 4

 3,226,276 3,263,716 3,306,910 3,353,583 3,390,254 3,434,610

 469 469 469 469 469 469

 0.215085 0.217581 0.220461 0.223572 0.226017 0.228974

 101 102 103 105 106 107

 14 14 14 14 14 14

 60 60 61 62 63 64

 7 8 8 8 8 8

 8,925,147 9,028,720 9,148,214 9,277,328 9,378,777 9,501,483

 692 692 692 692 692 692

 0.357006 0.361149 0.365929 0.371093 0.375151 0.380059

 247 250 253 257 260 263

 33 34 34 35 35 35

 146 148 150 152 154 156

 18 18 19 19 19 19

 3,230,298 3,267,785 3,311,033 3,357,764 3,394,481 3,438,892

 934 934 934 934 934 934

 0.086141 0.087141 0.088294 0.089540 0.090519 0.091704

 80 81 82 84 85 86

 11 11 11 11 11 12

 48 48 49 49 50 51

 6 6 6 6 6 6

 15,622,070 15,803,359 16,012,513 16,238,508 16,416,077 16,630,855

 1,167 1,167 1,167 1,167 1,167 1,167

 0.312441 0.316067 0.320250 0.324770 0.328322 0.332617
 365 369 374 379 383 388

 49 50 51 51 52 52

 216 218 221 224 227 229

 27 27 28 28 28 29

 4,264,879 4,314,371 4,371,471 4,433,169 4,481,646 4,540,281

 1,579 1,579 1,579 1,579 1,579 1,579

 0.056865 0.057525 0.058286 0.059109 0.059755 0.060537

 90 91 92 93 94 96

 12 12 12 13 13 13

 53 54 54 55 56 57

 7 7 7 7 7 7

 6,391,691 6,465,865 6,551,439 6,643,904 6,716,556 6,804,431

 1,959 1,959 1,959 1,959 1,959 1,959

 0.063917 0.064659 0.065514 0.066439 0.067166 0.068044

 125 127 128 130 132 133

 17 17 17 18 18 18

 74 75 76 77 78 79

 9 9 9 10 10 10

 - - - - - -

 2,312 2,312 2,312 2,312 2,312 2,312

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 693,868 701,920 711,210 721,248 729,135 738,674

 3,129 3,129 3,129 3,129 3,129 3,129

 0.002775 0.002808 0.002845 0.002885 0.002917 0.002955

 9 9 9 9 9 9

 1 1 1 1 1 1

 6 6 6 6 6 6

 1 1 1 1 1 1
 508,799 514,704 521,516 528,876 534,659 541,654

 3,880 3,880 3,880 3,880 3,880 3,880

 0.001528 0.001546 0.001566 0.001588 0.001606 0.001627

 6 6 6 6 6 6

 0 0 0 0 0 0

 4 4 4 4 4 4

 0 0 0 0 1 1

 668,789 676,550 685,504 695,179 702,781 711,975

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

 0.001338 0.001353 0.001371 0.001390 0.001406 0.001424

 7 7 7 7 7 7

 1 1 1 1 1 1

 5 5 5 5 5 5

 1 1 1 1 1 1

 3,431 3,471 3,517 3,567 3,606 3,653

 6,532 6,532 6,532 6,532 6,532 6,532

 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

 8,571 8,670 8,785 8,909 9,006 9,124

 7,717 7,717 7,717 7,717 7,717 7,717

 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

 - - - - - -

 544 544 544 544 544 544

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 915 915 915 915 915 915

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 35,015 35,421 35,890 36,397 36,795 37,276

 1,240 1,240 1,240 1,240 1,240 1,240

 0.000778 0.000787 0.000798 0.000809 0.000818 0.000828

 1 1 1 1 1 1

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 175,171 177,204 179,549 182,083 184,074 186,483

 1,819 1,819 1,819 1,819 1,819 1,819

 0.002336 0.002363 0.002394 0.002428 0.002454 0.002486

 4 4 4 4 4 5

 0 0 0 0 0 0

 3 3 3 3 3 3

 0 0 0 0 0 0

 700,588 708,718 718,098 728,233 736,197 745,828

 2,465 2,465 2,465 2,465 2,465 2,465

 0.006227 0.006300 0.006383 0.006473 0.006544 0.006630

 15 16 16 16 16 16

 1 1 1 1 1 1

 10 10 10 10 10 10

 1 1 1 1 1 1

 1,751,326 1,771,650 1,795,097 1,820,433 1,840,339 1,864,417

 3,059 3,059 3,059 3,059 3,059 3,059

 0.011676 0.011811 0.011967 0.012136 0.012269 0.012429

 36 36 37 37 38 38
 3 3 3 3 3 3

 22 23 23 23 24 24

 3 3 3 3 3 3

 2,626,989 2,657,475 2,692,646 2,730,649 2,760,509 2,796,626

 4,146 4,146 4,146 4,146 4,146 4,146

 0.011676 0.011811 0.011967 0.012136 0.012269 0.012429

 48 49 50 50 51 52

 4 4 5 5 5 5

 30 31 31 32 32 32

 4 4 4 4 4 4

 6,772,258 6,850,848 6,941,518 7,039,488 7,116,465 7,209,572

 5,144 5,144 5,144 5,144 5,144 5,144

 0.022574 0.022836 0.023138 0.023465 0.023722 0.024032

 116 117 119 121 122 124

 11 11 11 11 11 11

 73 74 75 76 77 78

 9 9 9 9 10 10

 11,287,097 11,418,080 11,569,196 11,732,479 11,860,775 12,015,954

 7,546 7,546 7,546 7,546 7,546 7,546

 0.022574 0.022836 0.023138 0.023465 0.023722 0.024032

 170 172 175 177 179 181

 16 16 16 16 16 17

 107 108 110 111 113 114

 13 14 14 14 14 14

 5,998,842 6,068,457 6,148,772 6,235,553 6,303,740 6,386,214

 8,218 8,218 8,218 8,218 8,218 8,218

 0.007998 0.008091 0.008198 0.008314 0.008405 0.008515

 66 66 67 68 69 70

 5 5 5 5 5 5

 42 43 43 44 44 45

 5 5 5 6 6 6

 5,817,176 5,884,683 5,962,565 6,046,719 6,112,840 6,192,817

 10,197 10,197 10,197 10,197 10,197 10,197
 0.005817 0.005885 0.005963 0.006047 0.006113 0.006193

 59 60 61 62 62 63

 4 5 5 5 5 5

 38 39 39 40 40 41

 5 5 5 5 5 5

 7,271,149 7,355,528 7,452,877 7,558,064 7,640,712 7,740,678

 13,821 13,821 13,821 13,821 13,821 13,821

 0.004847 0.004904 0.004969 0.005039 0.005094 0.005160

 67 68 69 70 70 71

 5 5 5 5 5 5

 43 44 44 45 45 46

 5 5 6 6 6 6

 4,846,146 4,902,384 4,967,266 5,037,373 5,092,457 5,159,083

 17,149 17,149 17,149 17,149 17,149 17,149

 0.002423 0.002451 0.002484 0.002519 0.002546 0.002580

 42 42 43 43 44 44

 3 3 3 3 3 3

 27 27 27 28 28 28

 3 3 3 3 4 4

 7,877,560 7,968,977 8,074,444 8,188,404 8,277,945 8,386,248

 20,273 20,273 20,273 20,273 20,273 20,273

 0.003151 0.003188 0.003230 0.003275 0.003311 0.003354

 64 65 65 66 67 68

 5 5 5 5 5 5

 41 42 42 43 43 44

 5 5 5 5 5 5

 100,176,968 101,339,490 102,680,698 104,129,896 105,268,563 106,645,831

 1.24 1.26 1.28 1.29 1.31 1.32

 0.10 0.10 0.10 0.11 0.11 0.11

 1,081 1,093 1,108 1,123 1,136 1,151

 689 697 706 716 724 733
 144 146 148 150 152 154

 58 59 60 61 61 62

 640 648 656 666 673 682

 438 443 449 455 460 466

 80 81 82 83 84 85

 55 55 56 57 58 58

 1.3 1.4 1.4 1.4 1.4 1.4

 1,769 1,790 1,814 1,839 1,859 1,884

2017 2018 2019 2020 2021 2022

 203 205 208 211 213 216

 1,078 1,091 1,105 1,121 1,133 1,148

 135 136 138 140 142 143

$ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314

$17.66 $17.66 $17.66 $17.66 $17.66 $17.66

 100,176.97 101,339.49 102,680.70 104,129.90 105,268.56 106,645.83

 45,017,650 45,540,065 46,142,779 46,794,021 47,305,717 47,924,635

 55,159,319 55,799,425 56,537,919 57,335,875 57,962,847 58,721,196

16.7% 16.7% 16.7% 16.7% 16.7% 16.7%

74.1% 74.1% 74.1% 74.1% 74.1% 74.1%

9.3% 9.3% 9.3% 9.3% 9.3% 9.3%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%

79.5% 79.5% 79.5% 79.5% 79.5% 79.5%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%









2023 2024 2025 2026 2027 2028

 1,588,664 1,610,717 1,630,747 1,651,432 1,672,381 1,693,594

 345 345 345 345 345 345

 0.158866 0.161072 0.163075 0.165143 0.167238 0.169359

 55 56 56 57 58 58

 7 7 8 8 8 8

 32 33 33 34 34 35

 4 4 4 4 4 4

 3,477,650 3,525,927 3,569,772 3,615,054 3,660,910 3,707,348

 469 469 469 469 469 469

 0.231843 0.235062 0.237985 0.241004 0.244061 0.247157

 109 110 112 113 114 116

 15 15 15 15 15 16

 64 65 66 67 68 69

 8 8 8 8 8 9

 9,620,548 9,754,100 9,875,393 10,000,661 10,127,517 10,255,983

 692 692 692 692 692 692

 0.384822 0.390164 0.395016 0.400026 0.405101 0.410239

 266 270 273 277 280 284

 36 36 37 37 38 38

 157 160 162 164 166 168

 20 20 20 20 21 21

 3,481,986 3,530,323 3,574,222 3,619,561 3,665,475 3,711,970

 934 934 934 934 934 934

 0.092853 0.094142 0.095313 0.096522 0.097746 0.098986

 87 88 89 90 91 92

 12 12 12 12 12 12

 51 52 53 53 54 55

 6 7 7 7 7 7

 16,839,260 17,073,021 17,285,326 17,504,588 17,726,631 17,951,490

 1,167 1,167 1,167 1,167 1,167 1,167

 0.336785 0.341460 0.345707 0.350092 0.354533 0.359030
 393 399 404 409 414 419

 53 54 55 55 56 57

 232 236 239 242 245 248

 29 29 30 30 31 31

 4,597,176 4,660,994 4,718,953 4,778,813 4,839,431 4,900,819

 1,579 1,579 1,579 1,579 1,579 1,579

 0.061296 0.062147 0.062919 0.063718 0.064526 0.065344

 97 98 99 101 102 103

 13 13 13 14 14 14

 57 58 59 59 60 61

 7 7 7 7 8 8

 6,889,699 6,985,341 7,072,204 7,161,914 7,252,762 7,344,762

 1,959 1,959 1,959 1,959 1,959 1,959

 0.068897 0.069853 0.070722 0.071619 0.072528 0.073448

 135 137 139 140 142 144

 18 18 19 19 19 19

 80 81 82 83 84 85

 10 10 10 10 10 11

 - - - - - -

 2,312 2,312 2,312 2,312 2,312 2,312

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 747,931 758,314 767,743 777,482 787,344 797,332

 3,129 3,129 3,129 3,129 3,129 3,129

 0.002992 0.003033 0.003071 0.003110 0.003149 0.003189

 9 9 10 10 10 10

 1 1 1 1 1 1

 6 6 6 6 6 6

 1 1 1 1 1 1
 548,442 556,055 562,970 570,111 577,343 584,667

 3,880 3,880 3,880 3,880 3,880 3,880

 0.001647 0.001670 0.001691 0.001712 0.001734 0.001756

 6 6 7 7 7 7

 0 0 0 0 0 1

 4 4 4 4 4 4

 1 1 1 1 1 1

 720,897 730,905 739,994 749,380 758,886 768,512

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

 0.001442 0.001462 0.001480 0.001499 0.001518 0.001537

 8 8 8 8 8 8

 1 1 1 1 1 1

 5 5 5 5 5 5

 1 1 1 1 1 1

 3,699 3,750 3,797 3,845 3,894 3,943

 6,532 6,532 6,532 6,532 6,532 6,532

 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

 9,239 9,367 9,483 9,604 9,725 9,849

 7,717 7,717 7,717 7,717 7,717 7,717

 0.000011 0.000011 0.000011 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

 - - - - - -

 544 544 544 544 544 544

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 915 915 915 915 915 915

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 37,743 38,267 38,743 39,234 39,732 40,236

 1,240 1,240 1,240 1,240 1,240 1,240

 0.000839 0.000850 0.000861 0.000872 0.000883 0.000894

 1 1 1 1 1 1

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 188,820 191,441 193,821 196,280 198,770 201,291

 1,819 1,819 1,819 1,819 1,819 1,819

 0.002518 0.002553 0.002584 0.002617 0.002650 0.002684

 5 5 5 5 5 5

 0 0 0 0 0 0

 3 3 3 3 3 3

 0 0 0 0 0 0

 755,175 765,658 775,179 785,012 794,970 805,054

 2,465 2,465 2,465 2,465 2,465 2,465

 0.006713 0.006806 0.006890 0.006978 0.007066 0.007156

 17 17 17 17 17 18

 2 2 2 2 2 2

 10 11 11 11 11 11

 1 1 1 1 1 1

 1,887,780 1,913,987 1,937,787 1,962,368 1,987,260 2,012,468

 3,059 3,059 3,059 3,059 3,059 3,059

 0.012585 0.012760 0.012919 0.013082 0.013248 0.013416

 38 39 40 40 41 41
 4 4 4 4 4 4

 24 25 25 25 26 26

 3 3 3 3 3 3

 2,831,671 2,870,980 2,906,681 2,943,551 2,980,890 3,018,702

 4,146 4,146 4,146 4,146 4,146 4,146

 0.012585 0.012760 0.012919 0.013082 0.013248 0.013416

 52 53 54 54 55 56

 5 5 5 5 5 5

 33 33 34 34 35 35

 4 4 4 4 4 4

 7,299,917 7,401,254 7,493,289 7,588,340 7,684,597 7,782,075

 5,144 5,144 5,144 5,144 5,144 5,144

 0.024333 0.024671 0.024978 0.025294 0.025615 0.025940

 125 127 128 130 132 133

 11 12 12 12 12 12

 79 80 81 82 83 84

 10 10 10 10 10 11

 12,166,528 12,335,423 12,488,815 12,647,234 12,807,662 12,970,125

 7,546 7,546 7,546 7,546 7,546 7,546

 0.024333 0.024671 0.024978 0.025294 0.025615 0.025940

 184 186 188 191 193 196

 17 17 17 18 18 18

 116 117 119 120 122 123

 14 15 15 15 15 15

 6,466,241 6,556,005 6,637,529 6,721,725 6,806,989 6,893,335

 8,218 8,218 8,218 8,218 8,218 8,218

 0.008622 0.008741 0.008850 0.008962 0.009076 0.009191

 71 72 73 74 75 76

 5 5 5 6 6 6

 46 46 47 47 48 49

 6 6 6 6 6 6

 6,270,420 6,357,466 6,436,521 6,518,168 6,600,850 6,684,580

 10,197 10,197 10,197 10,197 10,197 10,197
 0.006270 0.006357 0.006437 0.006518 0.006601 0.006685

 64 65 66 66 67 68

 5 5 5 5 5 5

 41 42 42 43 43 44

 5 5 5 5 5 5

 7,837,679 7,946,481 8,045,296 8,147,349 8,250,697 8,355,356

 13,821 13,821 13,821 13,821 13,821 13,821

 0.005225 0.005298 0.005364 0.005432 0.005500 0.005570

 72 73 74 75 76 77

 5 6 6 6 6 6

 47 47 48 48 49 50

 6 6 6 6 6 6

 5,223,733 5,296,248 5,362,108 5,430,125 5,499,005 5,568,759

 17,149 17,149 17,149 17,149 17,149 17,149

 0.002612 0.002648 0.002681 0.002715 0.002750 0.002784

 45 45 46 47 47 48

 3 3 3 4 4 4

 29 29 30 30 30 31

 4 4 4 4 4 4

 8,491,338 8,609,215 8,716,271 8,826,836 8,938,803 9,052,190

 20,273 20,273 20,273 20,273 20,273 20,273

 0.003397 0.003444 0.003487 0.003531 0.003576 0.003621

 69 70 71 72 72 73

 5 5 5 5 5 6

 44 45 46 46 47 47

 6 6 6 6 6 6

 107,982,233 109,481,236 110,842,644 112,248,668 113,672,524 115,114,439

 1.34 1.36 1.38 1.39 1.41 1.43

 0.11 0.11 0.11 0.11 0.12 0.12

 1,165 1,181 1,196 1,211 1,226 1,242

 742 753 762 772 781 791
 156 158 160 162 164 166

 63 64 64 65 66 67

 690 700 708 717 727 736

 472 479 485 491 497 503

 86 87 89 90 91 92

 59 60 61 61 62 63

 1.5 1.5 1.5 1.5 1.5 1.5

 1,907 1,934 1,958 1,983 2,008 2,033

2023 2024 2025 2026 2027 2028

 218 221 224 227 230 233

 1,162 1,178 1,193 1,208 1,223 1,239

 145 147 149 151 153 155

$ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314

$17.66 $17.66 $17.66 $17.66 $17.66 $17.66

 107,982.23 109,481.24 110,842.64 112,248.67 113,672.52 115,114.44

 48,525,189 49,198,813 49,810,604 50,442,445 51,082,299 51,730,269

 59,457,044 60,282,423 61,032,040 61,806,223 62,590,225 63,384,171

16.7% 16.7% 16.7% 16.7% 16.7% 16.7%

74.1% 74.1% 74.1% 74.1% 74.1% 74.1%

9.3% 9.3% 9.3% 9.3% 9.3% 9.3%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%

79.5% 79.5% 79.5% 79.5% 79.5% 79.5%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%









2029 2030 2031 2032 2033 2034

 1,715,077 1,736,833 1,758,864 1,781,175 1,803,769 1,826,649

 345 345 345 345 345 345

 0.171508 0.173683 0.175886 0.178117 0.180377 0.182665

 59 60 61 61 62 63

 8 8 8 8 8 8

 35 35 36 36 37 37

 4 4 4 5 5 5

 3,754,375 3,801,999 3,850,226 3,899,065 3,948,524 3,998,610

 469 469 469 469 469 469

 0.250292 0.253467 0.256682 0.259938 0.263235 0.266574

 117 119 120 122 123 125

 16 16 16 16 17 17

 69 70 71 72 73 74

 9 9 9 9 9 9

 10,386,078 10,517,823 10,651,239 10,786,348 10,923,169 11,061,726

 692 692 692 692 692 692

 0.415443 0.420713 0.426050 0.431454 0.436927 0.442469

 288 291 295 299 302 306

 39 39 40 40 41 41

 170 172 174 177 179 181

 21 22 22 22 22 23

 3,759,056 3,806,739 3,855,026 3,903,926 3,953,447 4,003,595

 934 934 934 934 934 934

 0.100241 0.101513 0.102801 0.104105 0.105425 0.106763

 94 95 96 97 98 100

 13 13 13 13 13 13

 55 56 57 58 58 59

 7 7 7 7 7 7

 18,179,201 18,409,800 18,643,324 18,879,809 19,119,295 19,361,817

 1,167 1,167 1,167 1,167 1,167 1,167

 0.363584 0.368196 0.372866 0.377596 0.382386 0.387236
 424 430 435 441 446 452

 57 58 59 60 60 61

 251 254 257 261 264 267

 31 32 32 33 33 33

 4,962,984 5,025,939 5,089,692 5,154,253 5,219,633 5,285,843

 1,579 1,579 1,579 1,579 1,579 1,579

 0.066173 0.067013 0.067863 0.068723 0.069595 0.070478

 104 106 107 109 110 111

 14 14 14 15 15 15

 62 63 63 64 65 66

 8 8 8 8 8 8

 7,437,929 7,532,277 7,627,822 7,724,579 7,822,563 7,921,790

 1,959 1,959 1,959 1,959 1,959 1,959

 0.074379 0.075323 0.076278 0.077246 0.078226 0.079218

 146 148 149 151 153 155

 20 20 20 20 21 21

 86 87 88 89 91 92

 11 11 11 11 11 11

 - - - - - -

 2,312 2,312 2,312 2,312 2,312 2,312

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 807,446 817,688 828,060 838,564 849,201 859,973

 3,129 3,129 3,129 3,129 3,129 3,129

 0.003230 0.003271 0.003312 0.003354 0.003397 0.003440

 10 10 10 10 11 11

 1 1 1 1 1 1

 7 7 7 7 7 7

 1 1 1 1 1 1
 592,083 599,593 607,199 614,901 622,701 630,600

 3,880 3,880 3,880 3,880 3,880 3,880

 0.001778 0.001801 0.001823 0.001847 0.001870 0.001894

 7 7 7 7 7 7

 1 1 1 1 1 1

 4 5 5 5 5 5

 1 1 1 1 1 1

 778,261 788,133 798,130 808,254 818,507 828,889

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

 0.001557 0.001576 0.001596 0.001617 0.001637 0.001658

 8 8 8 9 9 9

 1 1 1 1 1 1

 5 5 5 5 6 6

 1 1 1 1 1 1

 3,993 4,044 4,095 4,147 4,200 4,253

 6,532 6,532 6,532 6,532 6,532 6,532

 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

 9,974 10,100 10,228 10,358 10,489 10,623

 7,717 7,717 7,717 7,717 7,717 7,717

 0.000012 0.000012 0.000012 0.000012 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

 - - - - - -

 544 544 544 544 544 544

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 915 915 915 915 915 915

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 40,746 41,263 41,787 42,317 42,854 43,397

 1,240 1,240 1,240 1,240 1,240 1,240

 0.000905 0.000917 0.000929 0.000940 0.000952 0.000964

 1 1 1 1 1 1

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 203,844 206,430 209,049 211,700 214,386 217,105

 1,819 1,819 1,819 1,819 1,819 1,819

 0.002718 0.002752 0.002787 0.002823 0.002858 0.002895

 5 5 5 5 5 5

 0 0 0 0 0 0

 3 3 3 3 3 3

 0 0 0 0 0 0

 815,266 825,607 836,080 846,685 857,425 868,301

 2,465 2,465 2,465 2,465 2,465 2,465

 0.007247 0.007339 0.007432 0.007526 0.007622 0.007718

 18 18 18 19 19 19

 2 2 2 2 2 2

 11 11 12 12 12 12

 1 1 1 1 1 1

 2,037,996 2,063,847 2,090,027 2,116,538 2,143,386 2,170,574

 3,059 3,059 3,059 3,059 3,059 3,059

 0.013587 0.013759 0.013934 0.014110 0.014289 0.014470

 42 42 43 43 44 44
 4 4 4 4 4 4

 26 26 27 27 28 28

 3 3 3 3 3 3

 3,056,994 3,095,771 3,135,040 3,174,807 3,215,079 3,255,861

 4,146 4,146 4,146 4,146 4,146 4,146

 0.013587 0.013759 0.013934 0.014110 0.014289 0.014470

 56 57 58 58 59 60

 5 5 5 5 5 6

 35 36 36 37 37 38

 4 4 5 5 5 5

 7,880,789 7,980,755 8,081,989 8,184,507 8,288,325 8,393,460

 5,144 5,144 5,144 5,144 5,144 5,144

 0.026269 0.026603 0.026940 0.027282 0.027628 0.027978

 135 137 139 140 142 144

 12 13 13 13 13 13

 85 86 87 88 89 91

 11 11 11 11 11 11

 13,134,649 13,301,259 13,469,982 13,640,845 13,813,875 13,989,100

 7,546 7,546 7,546 7,546 7,546 7,546

 0.026269 0.026603 0.026940 0.027282 0.027628 0.027978

 198 201 203 206 208 211

 18 18 19 19 19 19

 125 126 128 130 131 133

 16 16 16 16 16 17

 6,980,775 7,069,325 7,158,998 7,249,808 7,341,769 7,434,898

 8,218 8,218 8,218 8,218 8,218 8,218

 0.009308 0.009426 0.009545 0.009666 0.009789 0.009913

 76 77 78 79 80 81

 6 6 6 6 6 6

 49 50 51 51 52 52

 6 6 6 6 6 7

 6,769,373 6,855,241 6,942,198 7,030,258 7,119,435 7,209,743

 10,197 10,197 10,197 10,197 10,197 10,197
 0.006769 0.006855 0.006942 0.007030 0.007119 0.007210

 69 70 71 72 73 74

 5 5 5 5 5 6

 44 45 46 46 47 47

 6 6 6 6 6 6

 8,461,342 8,568,672 8,677,364 8,787,434 8,898,900 9,011,780

 13,821 13,821 13,821 13,821 13,821 13,821

 0.005641 0.005712 0.005785 0.005858 0.005933 0.006008

 78 79 80 81 82 83

 6 6 6 6 6 6

 50 51 52 52 53 53

 6 6 6 7 7 7

 5,639,398 5,710,932 5,783,374 5,856,735 5,931,026 6,006,259

 17,149 17,149 17,149 17,149 17,149 17,149

 0.002820 0.002855 0.002892 0.002928 0.002966 0.003003

 48 49 50 50 51 51

 4 4 4 4 4 4

 31 32 32 32 33 33

 4 4 4 4 4 4

 9,167,015 9,283,296 9,401,053 9,520,303 9,641,065 9,763,359

 20,273 20,273 20,273 20,273 20,273 20,273

 0.003667 0.003713 0.003760 0.003808 0.003856 0.003905

 74 75 76 77 78 79

 6 6 6 6 6 6

 48 48 49 50 50 51

 6 6 6 6 6 6

 116,574,643 118,053,367 119,550,845 121,067,317 122,603,022 124,158,205

 1.45 1.47 1.49 1.50 1.52 1.54

 0.12 0.12 0.12 0.12 0.12 0.13

 1,258 1,274 1,290 1,306 1,323 1,340

 801 811 822 832 843 853
 168 170 172 174 177 179

 68 69 70 70 71 72

 745 755 764 774 784 794

 510 516 523 529 536 543

 93 94 96 97 98 99

 64 65 65 66 67 68

 1.6 1.6 1.6 1.6 1.6 1.7

 2,059 2,085 2,112 2,138 2,166 2,193

2029 2030 2031 2032 2033 2034

 236 239 242 245 248 251

 1,255 1,271 1,287 1,303 1,320 1,336

 157 159 161 163 165 167

$ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314 $ 1,314

$17.66 $17.66 $17.66 $17.66 $17.66 $17.66

 116,574.64 118,053.37 119,550.85 121,067.32 122,603.02 124,158.20

 52,386,457 53,050,968 53,723,906 54,405,380 55,095,497 55,794,367

 64,188,186 65,002,399 65,826,939 66,661,937 67,507,525 68,363,838

16.7% 16.7% 16.7% 16.7% 16.7% 16.7%

74.1% 74.1% 74.1% 74.1% 74.1% 74.1%

9.3% 9.3% 9.3% 9.3% 9.3% 9.3%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%

79.5% 79.5% 79.5% 79.5% 79.5% 79.5%

9.9% 9.9% 9.9% 9.9% 9.9% 9.9%









Terminal Year

2035 2036 2037 2038 analysis end analysis end

 1,849,819 1,873,284 1,897,045 1,921,109 - -

 345 345 345 345 - -

 0.184982 0.187328 0.189705 0.192111 - -

 64 65 65 66 - -

 9 9 9 9 - -

 38 38 39 39 - -

 5 5 5 5 - -

 4,049,331 4,100,695 4,152,711 4,205,387 - -

 469 469 469 469 - -

 0.269955 0.273380 0.276847 0.280359 - -

 127 128 130 132 - -

 17 17 17 18 - -

 75 76 77 78 - -

 9 9 10 10 - -

 11,202,041 11,344,135 11,488,031 11,633,753 - -

 692 692 692 692 - -

 0.448082 0.453765 0.459521 0.465350 - -

 310 314 318 322 - -

 42 42 43 43 - -

 183 186 188 190 - -

 23 23 24 24 - -

 4,054,379 4,105,808 4,157,888 4,210,630 - -

 934 934 934 934 - -

 0.108117 0.109488 0.110877 0.112283 - -

 101 102 104 105 - -

 14 14 14 14 - -

 60 61 61 62 - -

 7 8 8 8 - -

 19,607,416 19,856,129 20,107,997 20,363,059 - -

 1,167 1,167 1,167 1,167 - -

 0.392148 0.397123 0.402160 0.407261 - -
 458 464 469 475 - -

 62 63 63 64 - -

 271 274 277 281 - -

 34 34 35 35 - -

 5,352,892 5,420,792 5,489,552 5,559,185 - -

 1,579 1,579 1,579 1,579 - -

 0.071372 0.072277 0.073194 0.074122 - -

 113 114 116 117 - -

 15 15 16 16 - -

 67 67 68 69 - -

 8 8 9 9 - -

 8,022,276 8,124,036 8,227,086 8,331,444 - -

 1,959 1,959 1,959 1,959 - -

 0.080223 0.081240 0.082271 0.083314 - -

 157 159 161 163 - -

 21 21 22 22 - -

 93 94 95 96 - -

 12 12 12 12 - -

 - - - - - -

 2,312 2,312 2,312 2,312 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 870,881 881,928 893,115 904,444 - -

 3,129 3,129 3,129 3,129 - -

 0.003484 0.003528 0.003572 0.003618 - -

 11 11 11 11 - -

 1 1 1 1 - -

 7 7 7 7 - -

 1 1 1 1 - -
 638,599 646,699 654,902 663,210 - -

 3,880 3,880 3,880 3,880 - -

 0.001918 0.001942 0.001967 0.001992 - -

 7 8 8 8 - -

 1 1 1 1 - -

 5 5 5 5 - -

 1 1 1 1 - -

 839,403 850,051 860,834 871,753 - -

 5,263 5,263 5,263 5,263 - -

 0.001679 0.001700 0.001722 0.001744 - -

 9 9 9 9 - -

 1 1 1 1 - -

 6 6 6 6 - -

 1 1 1 1 - -

 4,307 4,361 4,417 4,473 - -

 6,532 6,532 6,532 6,532 - -

 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 - -

 10,757 10,894 11,032 11,172 - -

 7,717 7,717 7,717 7,717 - -

 0.000013 0.000013 0.000013 0.000013 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 - - - - - -

 544 544 544 544 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 915 915 915 915 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 43,948 44,505 45,070 45,641 - -

 1,240 1,240 1,240 1,240 - -

 0.000977 0.000989 0.001002 0.001014 - -

 1 1 1 1 - -

 0 0 0 0 - -

 1 1 1 1 - -

 0 0 0 0 - -

 219,859 222,648 225,472 228,332 - -

 1,819 1,819 1,819 1,819 - -

 0.002931 0.002969 0.003006 0.003044 - -

 5 5 5 6 - -

 0 0 1 1 - -

 3 3 3 3 - -

 0 0 0 0 - -

 879,315 890,469 901,765 913,203 - -

 2,465 2,465 2,465 2,465 - -

 0.007816 0.007915 0.008016 0.008117 - -

 19 20 20 20 - -

 2 2 2 2 - -

 12 12 12 13 - -

 2 2 2 2 - -

 2,198,107 2,225,989 2,254,225 2,282,819 - -

 3,059 3,059 3,059 3,059 - -

 0.014654 0.014840 0.015028 0.015219 - -

 45 45 46 47 - -
 4 4 4 4 - -

 28 29 29 29 - -

 4 4 4 4 - -

 3,297,161 3,338,984 3,381,338 3,424,229 - -

 4,146 4,146 4,146 4,146 - -

 0.014654 0.014840 0.015028 0.015219 - -

 61 62 62 63 - -

 6 6 6 6 - -

 38 39 39 40 - -

 5 5 5 5 - -

 8,499,929 8,607,747 8,716,933 8,827,504 - -

 5,144 5,144 5,144 5,144 - -

 0.028333 0.028692 0.029056 0.029425 - -

 146 148 149 151 - -

 13 14 14 14 - -

 92 93 94 95 - -

 11 12 12 12 - -

 14,166,548 14,346,245 14,528,222 14,712,507 - -

 7,546 7,546 7,546 7,546 - -

 0.028333 0.028692 0.029056 0.029425 - -

 214 217 219 222 - -

 20 20 20 20 - -

 135 136 138 140 - -

 17 17 17 17 - -

 7,529,207 7,624,712 7,721,429 7,819,372 - -

 8,218 8,218 8,218 8,218 - -

 0.010039 0.010166 0.010295 0.010426 - -

 82 84 85 86 - -

 6 6 6 6 - -

 53 54 55 55 - -

 7 7 7 7 - -

 7,301,196 7,393,809 7,487,597 7,582,574 - -

 10,197 10,197 10,197 10,197 - -
 0.007301 0.007394 0.007488 0.007583 - -

 74 75 76 77 - -

 6 6 6 6 - -

 48 49 49 50 - -

 6 6 6 6 - -

 9,126,091 9,241,853 9,359,082 9,477,799 - -

 13,821 13,821 13,821 13,821 - -

 0.006084 0.006161 0.006239 0.006319 - -

 84 85 86 87 - -

 6 6 6 7 - -

 54 55 56 56 - -

 7 7 7 7 - -

 6,082,447 6,159,600 6,237,733 6,316,856 - -

 17,149 17,149 17,149 17,149 - -

 0.003041 0.003080 0.003119 0.003158 - -

 52 53 53 54 - -

 4 4 4 4 - -

 34 34 34 35 - -

 4 4 4 4 - -

 9,887,204 10,012,620 10,139,627 10,268,244 - -

 20,273 20,273 20,273 20,273 - -

 0.003955 0.004005 0.004056 0.004107 - -

 80 81 82 83 - -

 6 6 6 6 - -

 52 52 53 54 - -

 6 7 7 7 - -

 125,733,112 127,327,994 128,943,104 130,578,698 - -

 1.56 1.58 1.60 1.62 - -

 0.13 0.13 0.13 0.13 - -

 1,357 1,374 1,391 1,409 - -

 864 875 886 898 - -
 181 183 186 188 - -

 73 74 75 76 - -

 804 814 824 835 - -

 550 557 564 571 - -

 100 102 103 104 - -

 69 70 70 71 - -

 1.7 1.7 1.7 1.8 - -

 2,221 2,249 2,277 2,306 - -

2035 2036 2037 2038 analysis end analysis end

 254 257 261 264 - -

 1,353 1,370 1,388 1,405 - -

 169 171 173 176 - -

$ 1,314 $ 1,314 $ 1,314 $ 1,314 #DIV/0! #DIV/0!

$17.66 $17.66 $17.66 $17.66 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

 125,733.11 127,327.99 128,943.10 130,578.70 - -

 56,502,101 57,218,811 57,944,611 58,679,616 - -

 69,231,011 70,109,183 70,998,493 71,899,082 - -

16.7% 16.7% 16.7% 16.7% #DIV/0! #DIV/0!

74.1% 74.1% 74.1% 74.1% #DIV/0! #DIV/0!

9.3% 9.3% 9.3% 9.3% #DIV/0! #DIV/0!

10.6% 10.6% 10.6% 10.6% #DIV/0! #DIV/0!

79.5% 79.5% 79.5% 79.5% #DIV/0! #DIV/0!

9.9% 9.9% 9.9% 9.9% #DIV/0! #DIV/0!









analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!

 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
Std TSL5 Note: Sales formula is specific to product class because of the kVA-specific marketshare.

Type Liquid

Announcement 

Year Standard Year

2007 2008 2009 2010

PC1

kVA 10 1,269,959 1,297,024 1,315,985 1,315,786

Unit Price 345 345 345 428

Unit Sales (mln) 0.126996 0.129702 0.131599 0.131579

Unit Revenue (mln) 44 45 45 56

Cost of Goods Sold

Labor 6 6 6 7

Material 26 26 27 35

Overhead 3 3 3 4

PC1

kVA 15 2,779,993 2,839,239 2,880,747 2,880,310

Unit Price 469 469 469 581

Unit Sales (mln) 0.185333 0.189283 0.192050 0.192021

Unit Revenue (mln) 87 89 90 112

Cost of Goods Sold

Labor 12 12 12 13

Material 51 53 53 69

Overhead Overhead 6 7 7 9

PC1

kVA 25 7,690,553 7,854,452 7,969,278 7,968,069

Unit Price 692 692 692 854

Unit Sales (mln) 0.307622 0.314178 0.318771 0.318723

Unit Revenue (mln) 213 217 221 272

Cost of Goods Sold

Labor 29 29 30 33

Material 126 129 130 169

Overhead 16 16 16 21

PC1

kVA 37.5 2,783,459 2,842,779 2,884,338 2,883,901

Unit Price 934 934 934 1,156

Unit Sales (mln) 0.074226 0.075807 0.076916 0.076904

Unit Revenue (mln) 69 71 72 89

Cost of Goods Sold

Labor 9 10 10 11

Material 41 42 43 55

Overhead 5 5 5 7

PC1

kVA 50 13,461,106 13,747,987 13,948,971 13,946,854

Unit Price 1,167 1,167 1,167 1,438

Unit Sales (mln) 0.269222 0.274960 0.278979 0.278937
Unit Revenue (mln) 314 321 326 401

Cost of Goods Sold

Labor 42 43 44 48

Material 186 190 192 249

Overhead 23 24 24 31

PC1

kVA 75 3,674,928 3,753,248 3,808,117 3,807,539

Unit Price 1,579 1,579 1,579 1,948

Unit Sales (mln) 0.048999 0.050043 0.050775 0.050767

Unit Revenue (mln) 77 79 80 99

Cost of Goods Sold

Labor 10 11 11 12

Material 46 47 47 61

Overhead 6 6 6 8

PC1

kVA 100 5,507,544 5,624,920 5,707,151 5,706,286

Unit Price 1,959 1,959 1,959 2,417

Unit Sales (mln) 0.055075 0.056249 0.057072 0.057063

Unit Revenue (mln) 108 110 112 138

Cost of Goods Sold

Labor 15 15 15 17

Material 64 65 66 86

Overhead 8 8 8 11

PC1

kVA 167 - - - -

Unit Price 2,312 2,312 2,312 5,393

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

PC1

kVA 250 597,887 610,629 619,556 619,462

Unit Price 3,129 3,129 3,129 7,299

Unit Sales (mln) 0.002392 0.002443 0.002478 0.002478

Unit Revenue (mln) 7 8 8 18

Cost of Goods Sold

Labor 1 1 1 1

Material 5 5 5 13

Overhead 1 1 1 2

PC1
kVA 333 438,418 447,762 454,307 454,239

Unit Price 3,880 3,880 3,880 9,050

Unit Sales (mln) 0.001317 0.001345 0.001364 0.001364

Unit Revenue (mln) 5 5 5 12

Cost of Goods Sold

Labor 0 0 0 0

Material 3 3 3 9

Overhead 0 0 0 1

PC1

kVA 500 576,277 588,558 597,163 597,072

Unit Price 5,263 5,263 5,263 12,275

Unit Sales (mln) 0.001153 0.001177 0.001194 0.001194

Unit Revenue (mln) 6 6 6 15

Cost of Goods Sold

Labor 0 0 0 0

Material 4 4 4 10

Overhead 0 1 1 1

PC1

kVA 667 2,957 3,020 3,064 3,063

Unit Price 6,532 6,532 6,532 15,237

Unit Sales (mln) Unit Sales (mln) 0.000004 0.000004 0.000005 0.000005 0.000005 0.000005 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 7,385 7,543 7,653 7,652

Unit Price 7,717 7,717 7,717 18,000

Unit Sales (mln) 0.000009 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 544 544 544 1,115

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -
Overhead - - - -

DL PC2

kVA 30 - - - -

Unit Price 915 915 915 1,875

Unit Sales (mln) - - - -

Unit Revenue (mln) - - - -

Cost of Goods Sold

Labor - - - -

Material - - - -

Overhead - - - -

DL PC2

kVA 45 30,171 30,814 31,265 31,260

Unit Price 1,240 1,240 1,240 2,541

Unit Sales (mln) 0.000670 0.000685 0.000695 0.000695

Unit Revenue (mln) 1 1 1 2

Cost of Goods Sold

Labor 0 0 0 0

Material 1 1 1 1

Overhead 0 0 0 0

DL PC2

kVA 75 150,940 154,157 156,411 156,387

Unit Price 1,819 1,819 1,819 3,727

Unit Sales (mln) 0.002013 0.002055 0.002085 0.002085

Unit Revenue (mln) 4 4 4 8

Cost of Goods Sold

Labor 0 0 0 0

Material 2 2 2 5

Overhead 0 0 0 1

DL PC2

kVA 112.5 603,678 616,543 625,556 625,462

Unit Price 2,465 2,465 2,465 5,052

Unit Sales (mln) 0.005366 0.005480 0.005561 0.005560

Unit Revenue (mln) 13 14 14 28

Cost of Goods Sold

Labor 1 1 1 1

Material 8 9 9 19

Overhead 1 1 1 2

DL PC2

kVA 150 1,509,069 1,541,231 1,563,762 1,563,525

Unit Price 3,059 3,059 3,059 6,268

Unit Sales (mln) 0.010060 0.010275 0.010425 0.010423

Unit Revenue (mln) 31 31 32 65
Cost of Goods Sold

Labor 3 3 3 3

Material 19 20 20 45

Overhead 2 2 3 6

DL PC2

kVA 225 2,263,604 2,311,846 2,345,643 2,345,287

Unit Price 4,146 4,146 4,146 8,496

Unit Sales (mln) 0.010060 0.010275 0.010425 0.010423

Unit Revenue (mln) 42 43 43 89

Cost of Goods Sold

Labor 4 4 4 4

Material 26 27 27 61

Overhead 3 3 3 8

DL PC2

kVA 300 5,835,468 5,959,832 6,046,960 6,046,042

Unit Price 5,144 5,144 5,144 10,542

Unit Sales (mln) 0.019452 0.019866 0.020157 0.020153

Unit Revenue (mln) 100 102 104 212

Cost of Goods Sold

Labor 9 9 10 9

Material Material 63 64 65 147

Overhead 8 8 8 18

DL PC2

kVA 500 9,725,779 9,933,053 10,078,266 10,076,737

Unit Price 7,546 7,546 7,546 15,463

Unit Sales (mln) 0.019452 0.019866 0.020157 0.020153

Unit Revenue (mln) 147 150 152 312

Cost of Goods Sold

Labor 13 14 14 13

Material 92 94 96 216

Overhead 12 12 12 27

DL PC2

kVA 750 5,169,037 5,279,198 5,356,376 5,355,563

Unit Price 8,218 8,218 8,218 18,909

Unit Sales (mln) 0.006892 0.007039 0.007142 0.007141

Unit Revenue (mln) 57 58 59 135

Cost of Goods Sold

Labor 4 4 4 4

Material 36 37 38 95

Overhead 5 5 5 12

DL PC2

kVA 1000 5,012,500 5,119,326 5,194,166 5,193,378

Unit Price 10,197 10,197 10,197 23,462
Unit Sales (mln) 0.005013 0.005119 0.005194 0.005193

Unit Revenue (mln) 51 52 53 122

Cost of Goods Sold

Labor 4 4 4 4

Material 33 34 34 85

Overhead 4 4 4 11

DL PC2

kVA 1500 6,265,348 6,398,874 6,492,420 6,491,435

Unit Price 13,821 13,821 13,821 31,801

Unit Sales (mln) 0.004177 0.004266 0.004328 0.004328

Unit Revenue (mln) 58 59 60 138

Cost of Goods Sold

Labor 4 4 5 4

Material 37 38 39 96

Overhead 5 5 5 12

DL PC2

kVA 2000 4,175,790 4,264,784 4,327,132 4,326,475

Unit Price 17,149 17,149 17,149 39,459

Unit Sales (mln) 0.002088 0.002132 0.002164 0.002163

Unit Revenue (mln) 36 37 37 85

Cost of Goods Sold

Labor 3 3 3 3

Material 23 24 24 60

Overhead 3 3 3 7

DL PC2

kVA 2500 6,787,876 6,932,538 7,033,886 7,032,819

Unit Price 20,273 20,273 20,273 46,647

Unit Sales (mln) 0.002715 0.002773 0.002814 0.002813

Unit Revenue (mln) 55 56 57 131

Cost of Goods Sold

Labor 4 4 4 4

Material 35 36 37 92

Overhead 4 5 5 11

All Design Lines

Totals

kVA 86,319,726 88,159,357 89,448,173 89,434,602

Unit Sales (mln)

PC1 1.07 1.10 1.11 1.11

PC2 0.09 0.09 0.09 0.09

Revenues (mln)

PC1 931 951 965 1,212

PC2 593 606 615 1,327
Cost of Goods Sold

Labor (mln)

PC1 124 127 129 142

PC2 50 51 52 48

Material (mln)

PC1 552 563 572 756

PC2 377 385 391 923

Overhead (mln)

PC1 69 70 71 95

PC2 47 48 49 115

Totals

Unit Sales (Millions) 1.2 1.2 1.2 1.2

Revenue (Million $US) 1,525 1,557 1,580 2,539

2007 2008 2009 2010

Cost of Goods Sold

Labor 175 178 181 189

Material 929 949 963 1,679

Overhead 116 119 120 210

Average Price per Unit $ 1,314 $ 1,314 $ 1,314 $ 2,112

Average Price per kVA Average Price per kVA $ $ 17.66 $ $ 17.66 $ $ 17.66 $ $ 28.39

mVA 86,319.73 88,159.36 89,448.17 89,434.60

PC1 kVA 38,790,465 39,617,160 40,196,330 40,190,232

PC2 kVA 47,529,261 48,542,196 49,251,843 49,244,370

PC1, Labor (% of COGS) 16.7% 16.7% 16.7% 14.3%

PC1, Material (% of COGS) 74.1% 74.1% 74.1% 76.2%

PC1, OH (% of COGS) 9.3% 9.3% 9.3% 9.5%

PC2, Labor (% of COGS) 10.6% 10.6% 10.6% 4.4%

PC2, Material (% of COGS) 79.5% 79.5% 79.5% 85.0%

PC2, OH (% of COGS) 9.9% 9.9% 9.9% 10.6%

PC1_liq_kVAshare 0.449381233

PC2_liq_kVAshare 0.550618767








112.5
of the kVA-specific marketshare.

2011 2012 2013 2014 2015 2016

 1,336,089 1,358,623 1,376,963 1,395,470 1,414,307 1,434,672

 428 428 428 428 428 428

 0.133609 0.135862 0.137696 0.139547 0.141431 0.143467

 57 58 59 60 61 61

 7 7 7 7 7 7

 35 36 37 37 38 38

 4 5 5 5 5 5

 2,924,755 2,974,082 3,014,229 3,054,742 3,095,976 3,140,555

 581 581 581 581 581 581

 0.194984 0.198272 0.200949 0.203649 0.206398 0.209370

 113 115 117 118 120 122

 14 14 14 14 14 15

 70 71 72 73 74 75

 9 9 9 9 9 9

 8,091,022 8,227,480 8,338,541 8,450,617 8,564,686 8,688,011

 854 854 854 854 854 854

 0.323641 0.329099 0.333542 0.338025 0.342587 0.347520

 276 281 285 289 293 297

 33 34 34 35 35 36

 172 174 177 179 182 184

 21 22 22 22 23 23

 2,928,401 2,977,790 3,017,987 3,058,550 3,099,835 3,144,471

 1,156 1,156 1,156 1,156 1,156 1,156

 0.078091 0.079408 0.080480 0.081561 0.082662 0.083853

 90 92 93 94 96 97

 11 11 11 11 12 12

 56 57 58 58 59 60

 7 7 7 7 7 8

 14,162,065 14,400,912 14,595,308 14,791,480 14,991,139 15,207,000

 1,438 1,438 1,438 1,438 1,438 1,438

 0.283241 0.288018 0.291906 0.295830 0.299823 0.304140
 407 414 420 425 431 437

 49 50 50 51 52 53

 253 257 261 264 268 271

 32 32 33 33 33 34

 3,866,293 3,931,499 3,984,570 4,038,125 4,092,633 4,151,563

 1,948 1,948 1,948 1,948 1,948 1,948

 0.051551 0.052420 0.053128 0.053842 0.054568 0.055354

 100 102 103 105 106 108

 12 12 12 13 13 13

 62 63 64 65 66 67

 8 8 8 8 8 8

 5,794,338 5,892,061 5,971,597 6,051,860 6,133,549 6,221,868

 2,417 2,417 2,417 2,417 2,417 2,417

 0.057943 0.058921 0.059716 0.060519 0.061335 0.062219

 140 142 144 146 148 150

 17 17 17 18 18 18

 87 88 90 91 92 93

 11 11 11 11 11 12

 - - - - - -

 5,393 5,393 5,393 5,393 5,393 5,393

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 629,021 639,630 648,264 656,977 665,845 675,433

 7,299 7,299 7,299 7,299 7,299 7,299

 0.002516 0.002559 0.002593 0.002628 0.002663 0.002702

 18 19 19 19 19 20

 1 1 1 1 1 1

 13 13 13 13 14 14

 2 2 2 2 2 2
 461,248 469,027 475,358 481,747 488,250 495,281

 9,050 9,050 9,050 9,050 9,050 9,050

 0.001385 0.001408 0.001428 0.001447 0.001466 0.001487

 13 13 13 13 13 13

 0 0 0 0 0 0

 9 9 9 9 9 9

 1 1 1 1 1 1

 606,285 616,510 624,833 633,231 641,778 651,019

 12,275 12,275 12,275 12,275 12,275 12,275

 0.001213 0.001233 0.001250 0.001266 0.001284 0.001302

 15 15 15 16 16 16

 0 0 0 0 0 0

 10 11 11 11 11 11

 1 1 1 1 1 1

 3,111 3,163 3,206 3,249 3,293 3,340

 15,237 15,237 15,237 15,237 15,237 15,237

 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

 7,770 7,901 8,007 8,115 8,225 8,343

 18,000 18,000 18,000 18,000 18,000 18,000

 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

 - - - - - -

 1,115 1,115 1,115 1,115 1,115 1,115

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 1,875 1,875 1,875 1,875 1,875 1,875

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 31,743 32,278 32,714 33,153 33,601 34,085

 2,541 2,541 2,541 2,541 2,541 2,541

 0.000705 0.000717 0.000727 0.000737 0.000747 0.000757

 2 2 2 2 2 2

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 158,800 161,478 163,658 165,858 168,097 170,517

 3,727 3,727 3,727 3,727 3,727 3,727

 0.002117 0.002153 0.002182 0.002211 0.002241 0.002274

 8 8 8 8 8 8

 0 0 0 0 0 0

 5 6 6 6 6 6

 1 1 1 1 1 1

 635,113 645,824 654,542 663,340 672,294 681,974

 5,052 5,052 5,052 5,052 5,052 5,052

 0.005645 0.005741 0.005818 0.005896 0.005976 0.006062

 29 29 29 30 30 31

 1 1 1 1 1 1

 20 20 20 21 21 21

 2 3 3 3 3 3

 1,587,651 1,614,427 1,636,220 1,658,212 1,680,595 1,704,795

 6,268 6,268 6,268 6,268 6,268 6,268

 0.010584 0.010763 0.010908 0.011055 0.011204 0.011365

 66 67 68 69 70 71
 3 3 3 3 3 3

 46 47 47 48 49 49

 6 6 6 6 6 6

 2,381,477 2,421,641 2,454,330 2,487,318 2,520,893 2,557,192

 8,496 8,496 8,496 8,496 8,496 8,496

 0.010584 0.010763 0.010908 0.011055 0.011204 0.011365

 90 91 93 94 95 97

 4 4 4 4 4 4

 62 63 64 65 66 67

 8 8 8 8 8 8

 6,139,337 6,242,879 6,327,151 6,412,193 6,498,746 6,592,323

 10,542 10,542 10,542 10,542 10,542 10,542

 0.020464 0.020810 0.021091 0.021374 0.021662 0.021974

 216 219 222 225 228 232

 9 9 9 9 9 9

 149 152 154 156 158 160

 19 19 19 19 20 20

 10,232,229 10,404,799 10,545,252 10,686,988 10,831,243 10,987,205

 15,463 15,463 15,463 15,463 15,463 15,463

 0.020464 0.020810 0.021091 0.021374 0.021662 0.021974

 316 322 326 331 335 340

 13 13 13 13 14 14

 219 223 226 229 232 235

 27 28 28 29 29 29

 5,438,204 5,529,920 5,604,568 5,679,898 5,756,566 5,839,457

 18,909 18,909 18,909 18,909 18,909 18,909

 0.007251 0.007373 0.007473 0.007573 0.007675 0.007786

 137 139 141 143 145 147

 4 4 4 4 4 5

 96 98 99 100 102 103

 12 12 12 13 13 13

 5,273,516 5,362,455 5,434,842 5,507,890 5,582,237 5,662,617

 23,462 23,462 23,462 23,462 23,462 23,462
 0.005274 0.005362 0.005435 0.005508 0.005582 0.005663

 124 126 128 129 131 133

 4 4 4 4 4 4

 87 88 89 90 92 93

 11 11 11 11 11 12

 6,591,603 6,702,772 6,793,252 6,884,558 6,977,488 7,077,958

 31,801 31,801 31,801 31,801 31,801 31,801

 0.004394 0.004469 0.004529 0.004590 0.004652 0.004719

 140 142 144 146 148 150

 4 4 4 4 5 5

 98 99 101 102 104 105

 12 12 13 13 13 13

 4,393,236 4,467,329 4,527,633 4,588,488 4,650,424 4,717,387

 39,459 39,459 39,459 39,459 39,459 39,459

 0.002197 0.002234 0.002264 0.002294 0.002325 0.002359

 87 88 89 91 92 93

 3 3 3 3 3 3

 61 62 63 63 64 65

 8 8 8 8 8 8

 7,141,340 7,261,781 7,359,807 7,458,728 7,559,408 7,668,258

 46,647 46,647 46,647 46,647 46,647 46,647

 0.002857 0.002905 0.002944 0.002983 0.003024 0.003067

 133 135 137 139 141 143

 4 4 4 4 4 4

 93 95 96 97 99 100

 12 12 12 12 12 13

 90,814,646 92,346,261 93,592,832 94,850,789 96,131,105 97,515,323

 1.13 1.15 1.16 1.18 1.19 1.21

 0.09 0.09 0.10 0.10 0.10 0.10

 1,231 1,252 1,269 1,286 1,303 1,322

 1,347 1,370 1,388 1,407 1,426 1,447
 144 146 148 150 152 154

 48 49 50 50 51 52

 768 781 791 802 813 824

 937 953 966 979 992 1,006

 96 98 99 100 102 103

 117 119 121 122 124 126

 1.2 1.2 1.3 1.3 1.3 1.3

 2,578 2,622 2,657 2,693 2,729 2,769

2011 2012 2013 2014 2015 2016

 192 195 198 201 203 206

 1,705 1,733 1,757 1,780 1,804 1,830

 213 217 220 223 226 229

$ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112

$ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39

 90,814.65 92,346.26 93,592.83 94,850.79 96,131.10 97,515.32

 40,810,397 41,498,677 42,058,862 42,624,165 43,199,514 43,821,556

 50,004,248 50,847,585 51,533,970 52,226,625 52,931,590 53,693,767

14.3% 14.3% 14.3% 14.3% 14.3% 14.3%

76.2% 76.2% 76.2% 76.2% 76.2% 76.2%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

4.4% 4.4% 4.4% 4.4% 4.4% 4.4%

85.0% 85.0% 85.0% 85.0% 85.0% 85.0%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%









2017 2018 2019 2020 2021 2022

 1,449,934 1,466,760 1,486,172 1,507,147 1,523,628 1,543,562

 428 428 428 428 428 428

 0.144993 0.146676 0.148617 0.150715 0.152363 0.154356

 62 63 64 65 65 66

 8 8 8 8 8 8

 39 39 39 40 40 41

 5 5 5 5 5 5

 3,173,965 3,210,798 3,253,292 3,299,208 3,335,285 3,378,922

 581 581 581 581 581 581

 0.211598 0.214053 0.216886 0.219947 0.222352 0.225261

 123 124 126 128 129 131

 15 15 15 15 16 16

 76 77 78 79 80 81

 10 10 10 10 10 10

 8,780,436 8,882,330 8,999,886 9,126,907 9,226,710 9,347,427

 854 854 854 854 854 854

 0.351217 0.355293 0.359995 0.365076 0.369068 0.373897

 300 304 308 312 315 319

 36 36 37 38 38 38

 186 188 191 194 196 198

 23 24 24 24 24 25

 3,177,922 3,214,801 3,257,348 3,303,321 3,339,443 3,383,135

 1,156 1,156 1,156 1,156 1,156 1,156

 0.084745 0.085728 0.086863 0.088089 0.089052 0.090217

 98 99 100 102 103 104

 12 12 12 12 12 13

 61 61 62 63 64 65

 8 8 8 8 8 8

 15,368,775 15,547,125 15,752,888 15,975,219 16,149,909 16,361,204

 1,438 1,438 1,438 1,438 1,438 1,438

 0.307376 0.310943 0.315058 0.319504 0.322998 0.327224
 442 447 453 459 465 471

 53 54 54 55 56 56

 274 278 281 285 288 292

 34 35 35 36 36 37

 4,195,729 4,244,419 4,300,593 4,361,290 4,408,981 4,466,665

 1,948 1,948 1,948 1,948 1,948 1,948

 0.055943 0.056592 0.057341 0.058151 0.058786 0.059556

 109 110 112 113 115 116

 13 13 13 14 14 14

 68 68 69 70 71 72

 8 9 9 9 9 9

 6,288,057 6,361,028 6,445,215 6,536,181 6,607,654 6,694,105

 2,417 2,417 2,417 2,417 2,417 2,417

 0.062881 0.063610 0.064452 0.065362 0.066077 0.066941

 152 154 156 158 160 162

 18 18 19 19 19 19

 94 95 97 98 99 100

 12 12 12 12 12 13

 - - - - - -

 5,393 5,393 5,393 5,393 5,393 5,393

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 682,618 690,540 699,679 709,554 717,313 726,698

 7,299 7,299 7,299 7,299 7,299 7,299

 0.002730 0.002762 0.002799 0.002838 0.002869 0.002907

 20 20 20 21 21 21

 1 1 1 1 1 1

 14 14 14 15 15 15

 2 2 2 2 2 2
 500,549 506,358 513,060 520,301 525,990 532,872

 9,050 9,050 9,050 9,050 9,050 9,050

 0.001503 0.001521 0.001541 0.001562 0.001580 0.001600

 14 14 14 14 14 14

 0 0 0 0 0 0

 10 10 10 10 10 10

 1 1 1 1 1 1

 657,945 665,580 674,389 683,907 691,386 700,431

 12,275 12,275 12,275 12,275 12,275 12,275

 0.001316 0.001331 0.001349 0.001368 0.001383 0.001401

 16 16 17 17 17 17

 0 0 0 0 1 1

 11 11 12 12 12 12

 1 1 1 1 1 2

 3,376 3,415 3,460 3,509 3,547 3,594

 15,237 15,237 15,237 15,237 15,237 15,237

 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

 8,432 8,530 8,643 8,765 8,860 8,976

 18,000 18,000 18,000 18,000 18,000 18,000

 0.000010 0.000010 0.000010 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

 - - - - - -

 1,115 1,115 1,115 1,115 1,115 1,115

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 1,875 1,875 1,875 1,875 1,875 1,875

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 34,447 34,847 35,308 35,806 36,198 36,672

 2,541 2,541 2,541 2,541 2,541 2,541

 0.000765 0.000774 0.000785 0.000796 0.000804 0.000815

 2 2 2 2 2 2

 0 0 0 0 0 0

 1 1 1 1 1 1

 0 0 0 0 0 0

 172,331 174,331 176,638 179,131 181,090 183,459

 3,727 3,727 3,727 3,727 3,727 3,727

 0.002298 0.002324 0.002355 0.002388 0.002415 0.002446

 9 9 9 9 9 9

 0 0 0 0 0 0

 6 6 6 6 6 6

 1 1 1 1 1 1

 689,229 697,227 706,455 716,426 724,260 733,736

 5,052 5,052 5,052 5,052 5,052 5,052

 0.006126 0.006198 0.006280 0.006368 0.006438 0.006522

 31 31 32 32 33 33

 1 1 1 1 1 1

 21 22 22 22 22 23

 3 3 3 3 3 3

 1,722,931 1,742,925 1,765,992 1,790,916 1,810,500 1,834,188

 6,268 6,268 6,268 6,268 6,268 6,268

 0.011486 0.011619 0.011773 0.011939 0.012070 0.012228

 72 73 74 75 76 77
 3 3 3 3 3 3

 50 50 51 52 52 53

 6 6 6 6 7 7

 2,584,396 2,614,387 2,648,988 2,686,375 2,715,750 2,751,281

 8,496 8,496 8,496 8,496 8,496 8,496

 0.011486 0.011619 0.011773 0.011939 0.012070 0.012228

 98 99 100 101 103 104

 4 4 4 4 4 4

 67 68 69 70 71 72

 8 9 9 9 9 9

 6,662,453 6,739,769 6,828,969 6,925,350 7,001,079 7,092,677

 10,542 10,542 10,542 10,542 10,542 10,542

 0.022208 0.022466 0.022763 0.023085 0.023337 0.023642

 234 237 240 243 246 249

 9 10 10 10 10 10

 162 164 166 168 170 172

 20 20 21 21 21 22

 11,104,089 11,232,948 11,381,614 11,542,250 11,668,466 11,821,128

 15,463 15,463 15,463 15,463 15,463 15,463

 0.022208 0.022466 0.022763 0.023085 0.023337 0.023642

 343 347 352 357 361 366

 14 14 14 14 15 15

 237 240 243 247 250 253

 30 30 30 31 31 32

 5,901,578 5,970,064 6,049,076 6,134,451 6,201,532 6,282,668

 18,909 18,909 18,909 18,909 18,909 18,909

 0.007869 0.007960 0.008065 0.008179 0.008269 0.008377

 149 151 153 155 156 158

 5 5 5 5 5 5

 104 105 107 108 109 111

 13 13 13 14 14 14

 5,722,857 5,789,269 5,865,889 5,948,678 6,013,727 6,092,407

 23,462 23,462 23,462 23,462 23,462 23,462
 0.005723 0.005789 0.005866 0.005949 0.006014 0.006092

 134 136 138 140 141 143

 4 4 4 4 4 4

 94 95 96 98 99 100

 12 12 12 12 12 13

 7,153,255 7,236,266 7,332,037 7,435,519 7,516,827 7,615,172

 31,801 31,801 31,801 31,801 31,801 31,801

 0.004769 0.004824 0.004888 0.004957 0.005011 0.005077

 152 153 155 158 159 161

 5 5 5 5 5 5

 106 107 109 110 112 113

 13 13 14 14 14 14

 4,767,572 4,822,898 4,886,728 4,955,697 5,009,888 5,075,434

 39,459 39,459 39,459 39,459 39,459 39,459

 0.002384 0.002411 0.002443 0.002478 0.002505 0.002538

 94 95 96 98 99 100

 3 3 3 3 3 3

 66 67 68 68 69 70

 8 8 8 9 9 9

 7,749,834 7,839,769 7,943,526 8,055,638 8,143,727 8,250,275

 46,647 46,647 46,647 46,647 46,647 46,647

 0.003100 0.003136 0.003177 0.003222 0.003257 0.003300

 145 146 148 150 152 154

 4 4 5 5 5 5

 101 102 104 105 106 108

 13 13 13 13 13 13

 98,552,711 99,696,384 101,015,846 102,441,547 103,561,752 104,916,689

 1.22 1.24 1.25 1.27 1.29 1.30

 0.10 0.10 0.10 0.10 0.11 0.11

 1,336 1,352 1,370 1,389 1,404 1,422

 1,462 1,479 1,498 1,520 1,536 1,556
 156 158 160 162 164 166

 52 53 54 55 55 56

 833 843 854 866 875 887

 1,017 1,029 1,042 1,057 1,068 1,082

 104 105 107 108 109 111

 127 129 130 132 134 135

 1.3 1.3 1.4 1.4 1.4 1.4

 2,798 2,831 2,868 2,908 2,940 2,979

2017 2018 2019 2020 2021 2022

 209 211 214 217 219 222

 1,850 1,871 1,896 1,923 1,944 1,969

 231 234 237 240 243 246

$ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112

$ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39

 98,552.71 99,696.38 101,015.85 102,441.55 103,561.75 104,916.69

 44,287,739 44,801,684 45,394,625 46,035,309 46,538,708 47,147,591

 54,264,972 54,894,700 55,621,220 56,406,238 57,023,044 57,769,098

14.3% 14.3% 14.3% 14.3% 14.3% 14.3%

76.2% 76.2% 76.2% 76.2% 76.2% 76.2%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

4.4% 4.4% 4.4% 4.4% 4.4% 4.4%

85.0% 85.0% 85.0% 85.0% 85.0% 85.0%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%









2023 2024 2025 2026 2027 2028

 1,562,905 1,584,601 1,604,306 1,624,656 1,645,265 1,666,135

 428 428 428 428 428 428

 0.156291 0.158460 0.160431 0.162466 0.164526 0.166613

 67 68 69 70 70 71

 8 8 8 8 9 9

 42 42 43 43 44 44

 5 5 5 5 5 6

 3,421,264 3,468,758 3,511,892 3,556,440 3,601,553 3,647,238

 581 581 581 581 581 581

 0.228084 0.231251 0.234126 0.237096 0.240104 0.243149

 133 134 136 138 140 141

 16 16 16 17 17 17

 82 83 84 85 87 88

 10 10 11 11 11 11

 9,464,561 9,595,948 9,715,274 9,838,511 9,963,311 10,089,694

 854 854 854 854 854 854

 0.378582 0.383838 0.388611 0.393540 0.398532 0.403588

 323 328 332 336 340 345

 39 39 40 40 41 41

 201 203 206 209 211 214

 25 25 26 26 26 27

 3,425,529 3,473,082 3,516,270 3,560,874 3,606,043 3,651,785

 1,156 1,156 1,156 1,156 1,156 1,156

 0.091347 0.092616 0.093767 0.094957 0.096161 0.097381

 106 107 108 110 111 113

 13 13 13 13 13 14

 66 66 67 68 69 70

 8 8 8 9 9 9

 16,566,230 16,796,201 17,005,064 17,220,770 17,439,213 17,660,426

 1,438 1,438 1,438 1,438 1,438 1,438

 0.331325 0.335924 0.340101 0.344415 0.348784 0.353209
 476 483 489 495 502 508

 57 58 59 59 60 61

 296 300 304 307 311 315

 37 37 38 38 39 39

 4,522,638 4,585,421 4,642,441 4,701,330 4,760,965 4,821,357

 1,948 1,948 1,948 1,948 1,948 1,948

 0.060302 0.061139 0.061899 0.062684 0.063480 0.064285

 117 119 121 122 124 125

 14 14 14 15 15 15

 73 74 75 76 77 78

 9 9 9 9 10 10

 6,777,990 6,872,082 6,957,536 7,045,792 7,135,167 7,225,675

 2,417 2,417 2,417 2,417 2,417 2,417

 0.067780 0.068721 0.069575 0.070458 0.071352 0.072257

 164 166 168 170 172 175

 20 20 20 20 21 21

 102 103 104 106 107 108

 13 13 13 13 13 14

 - - - - - -

 5,393 5,393 5,393 5,393 5,393 5,393

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 735,804 746,018 755,295 764,876 774,578 784,404

 7,299 7,299 7,299 7,299 7,299 7,299

 0.002943 0.002984 0.003021 0.003060 0.003098 0.003138

 21 22 22 22 23 23

 1 1 1 1 1 1

 15 15 15 16 16 16

 2 2 2 2 2 2
 539,550 547,040 553,842 560,868 567,982 575,187

 9,050 9,050 9,050 9,050 9,050 9,050

 0.001620 0.001643 0.001663 0.001684 0.001706 0.001727

 15 15 15 15 15 16

 0 0 0 0 0 0

 10 10 11 11 11 11

 1 1 1 1 1 1

 709,209 719,054 727,995 737,230 746,582 756,052

 12,275 12,275 12,275 12,275 12,275 12,275

 0.001418 0.001438 0.001456 0.001474 0.001493 0.001512

 17 18 18 18 18 19

 1 1 1 1 1 1

 12 12 13 13 13 13

 2 2 2 2 2 2

 3,639 3,689 3,735 3,783 3,831 3,879

 15,237 15,237 15,237 15,237 15,237 15,237

 0.000005 0.000005 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

 9,089 9,215 9,330 9,448 9,568 9,689

 18,000 18,000 18,000 18,000 18,000 18,000

 0.000011 0.000011 0.000011 0.000011 0.000011 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

 - - - - - -

 1,115 1,115 1,115 1,115 1,115 1,115

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 1,875 1,875 1,875 1,875 1,875 1,875

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 37,131 37,647 38,115 38,598 39,088 39,584

 2,541 2,541 2,541 2,541 2,541 2,541

 0.000825 0.000837 0.000847 0.000858 0.000869 0.000880

 2 2 2 2 2 2

 0 0 0 0 0 0

 1 1 1 2 2 2

 0 0 0 0 0 0

 185,758 188,337 190,679 193,098 195,547 198,027

 3,727 3,727 3,727 3,727 3,727 3,727

 0.002477 0.002511 0.002542 0.002575 0.002607 0.002640

 9 9 9 10 10 10

 0 0 0 0 0 0

 6 6 7 7 7 7

 1 1 1 1 1 1

 742,930 753,244 762,610 772,284 782,080 792,001

 5,052 5,052 5,052 5,052 5,052 5,052

 0.006604 0.006695 0.006779 0.006865 0.006952 0.007040

 33 34 34 35 35 36

 1 1 1 1 1 1

 23 23 24 24 24 25

 3 3 3 3 3 3

 1,857,172 1,882,953 1,906,368 1,930,550 1,955,039 1,979,838

 6,268 6,268 6,268 6,268 6,268 6,268

 0.012381 0.012553 0.012709 0.012870 0.013034 0.013199

 78 79 80 81 82 83
 3 3 3 3 3 3

 54 54 55 56 56 57

 7 7 7 7 7 7

 2,785,758 2,824,430 2,859,552 2,895,825 2,932,558 2,969,757

 8,496 8,496 8,496 8,496 8,496 8,496

 0.012381 0.012553 0.012709 0.012870 0.013034 0.013199

 105 107 108 109 111 112

 4 4 4 4 4 5

 73 74 75 76 77 78

 9 9 9 9 10 10

 7,181,557 7,281,251 7,371,794 7,465,304 7,560,000 7,655,897

 10,542 10,542 10,542 10,542 10,542 10,542

 0.023939 0.024271 0.024573 0.024884 0.025200 0.025520

 252 256 259 262 266 269

 10 10 10 11 11 11

 175 177 179 181 184 186

 22 22 22 23 23 23

 11,969,262 12,135,418 12,286,323 12,442,173 12,600,000 12,759,829

 15,463 15,463 15,463 15,463 15,463 15,463

 0.023939 0.024271 0.024573 0.024884 0.025200 0.025520

 370 375 380 385 390 395

 15 15 15 16 16 16

 256 260 263 266 269 273

 32 32 33 33 34 34

 6,361,398 6,449,706 6,529,909 6,612,740 6,696,622 6,781,567

 18,909 18,909 18,909 18,909 18,909 18,909

 0.008482 0.008600 0.008707 0.008817 0.008929 0.009042

 160 163 165 167 169 171

 5 5 5 5 5 5

 112 114 115 117 118 120

 14 14 14 15 15 15

 6,168,752 6,254,387 6,332,160 6,412,483 6,493,824 6,576,197

 23,462 23,462 23,462 23,462 23,462 23,462
 0.006169 0.006254 0.006332 0.006412 0.006494 0.006576

 145 147 149 150 152 154

 4 4 5 5 5 5

 101 103 104 105 107 108

 13 13 13 13 13 14

 7,710,599 7,817,637 7,914,850 8,015,249 8,116,921 8,219,883

 31,801 31,801 31,801 31,801 31,801 31,801

 0.005140 0.005212 0.005277 0.005343 0.005411 0.005480

 163 166 168 170 172 174

 5 5 5 5 5 5

 114 116 117 119 120 122

 14 15 15 15 15 15

 5,139,036 5,210,376 5,275,167 5,342,082 5,409,845 5,478,468

 39,459 39,459 39,459 39,459 39,459 39,459

 0.002570 0.002605 0.002638 0.002671 0.002705 0.002739

 101 103 104 105 107 108

 3 3 3 3 3 3

 71 72 73 74 75 76

 9 9 9 9 9 9

 8,353,661 8,469,626 8,574,946 8,683,718 8,793,870 8,905,419

 46,647 46,647 46,647 46,647 46,647 46,647

 0.003341 0.003388 0.003430 0.003473 0.003518 0.003562

 156 158 160 162 164 166

 5 5 5 5 5 5

 109 111 112 113 115 116

 14 14 14 14 14 15

 106,231,423 107,706,121 109,045,455 110,428,682 111,829,452 113,247,988

 1.32 1.34 1.35 1.37 1.39 1.41

 0.11 0.11 0.11 0.11 0.11 0.12

 1,440 1,460 1,478 1,497 1,516 1,535

 1,576 1,598 1,618 1,638 1,659 1,680
 168 171 173 175 177 179

 57 57 58 59 60 60

 898 910 922 934 945 957

 1,096 1,111 1,125 1,139 1,154 1,168

 112 114 115 117 118 120

 137 139 141 142 144 146

 1.4 1.4 1.5 1.5 1.5 1.5

 3,016 3,058 3,096 3,135 3,175 3,215

2023 2024 2025 2026 2027 2028

 225 228 231 234 237 240

 1,994 2,022 2,047 2,073 2,099 2,126

 249 253 256 259 262 266

$ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112

$ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39

 106,231.42 107,706.12 109,045.46 110,428.68 111,829.45 113,247.99

 47,738,408 48,401,109 49,002,981 49,624,577 50,254,057 50,891,521

 58,493,015 59,305,011 60,042,474 60,804,105 61,575,395 62,356,468

14.3% 14.3% 14.3% 14.3% 14.3% 14.3%

76.2% 76.2% 76.2% 76.2% 76.2% 76.2%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

4.4% 4.4% 4.4% 4.4% 4.4% 4.4%

85.0% 85.0% 85.0% 85.0% 85.0% 85.0%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%









2029 2030 2031 2032 2033 2034

 1,687,269 1,708,672 1,730,346 1,752,295 1,774,522 1,797,032

 428 428 428 428 428 428

 0.168727 0.170867 0.173035 0.175230 0.177452 0.179703

 72 73 74 75 76 77

 9 9 9 9 9 9

 45 45 46 47 47 48

 6 6 6 6 6 6

 3,693,502 3,740,354 3,787,799 3,835,846 3,884,503 3,933,777

 581 581 581 581 581 581

 0.246233 0.249357 0.252520 0.255723 0.258967 0.262252

 143 145 147 149 151 152

 17 17 18 18 18 18

 89 90 91 92 93 95

 11 11 11 12 12 12

 10,217,680 10,347,289 10,478,541 10,611,459 10,746,062 10,882,373

 854 854 854 854 854 854

 0.408707 0.413892 0.419142 0.424458 0.429842 0.435295

 349 354 358 363 367 372

 42 43 43 44 44 45

 217 219 222 225 228 231

 27 27 28 28 28 29

 3,698,107 3,745,017 3,792,521 3,840,629 3,889,346 3,938,681

 1,156 1,156 1,156 1,156 1,156 1,156

 0.098616 0.099867 0.101134 0.102417 0.103716 0.105031

 114 115 117 118 120 121

 14 14 14 14 14 15

 71 72 73 73 74 75

 9 9 9 9 9 9

 17,884,445 18,111,306 18,341,043 18,573,695 18,809,297 19,047,887

 1,438 1,438 1,438 1,438 1,438 1,438

 0.357689 0.362226 0.366821 0.371474 0.376186 0.380958
 514 521 528 534 541 548

 62 63 63 64 65 66

 319 323 327 332 336 340

 40 40 41 41 42 43

 4,882,515 4,944,449 5,007,168 5,070,683 5,135,003 5,200,139

 1,948 1,948 1,948 1,948 1,948 1,948

 0.065100 0.065926 0.066762 0.067609 0.068467 0.069335

 127 128 130 132 133 135

 15 15 16 16 16 16

 79 80 81 82 83 84

 10 10 10 10 10 10

 7,317,331 7,410,150 7,504,146 7,599,334 7,695,729 7,793,347

 2,417 2,417 2,417 2,417 2,417 2,417

 0.073173 0.074101 0.075041 0.075993 0.076957 0.077933

 177 179 181 184 186 188

 21 22 22 22 22 23

 110 111 113 114 115 117

 14 14 14 14 14 15

 - - - - - -

 5,393 5,393 5,393 5,393 5,393 5,393

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 794,354 804,430 814,634 824,967 835,432 846,029

 7,299 7,299 7,299 7,299 7,299 7,299

 0.003177 0.003218 0.003259 0.003300 0.003342 0.003384

 23 23 24 24 24 25

 1 1 1 1 1 1

 16 16 17 17 17 17

 2 2 2 2 2 2
 582,483 589,872 597,354 604,931 612,605 620,375

 9,050 9,050 9,050 9,050 9,050 9,050

 0.001749 0.001771 0.001794 0.001817 0.001840 0.001863

 16 16 16 16 17 17

 0 0 0 0 0 0

 11 11 11 12 12 12

 1 1 1 1 1 1

 765,642 775,354 785,189 795,149 805,236 815,450

 12,275 12,275 12,275 12,275 12,275 12,275

 0.001531 0.001551 0.001570 0.001590 0.001610 0.001631

 19 19 19 20 20 20

 1 1 1 1 1 1

 13 13 14 14 14 14

 2 2 2 2 2 2

 3,928 3,978 4,029 4,080 4,131 4,184

 15,237 15,237 15,237 15,237 15,237 15,237

 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

 9,812 9,936 10,063 10,190 10,319 10,450

 18,000 18,000 18,000 18,000 18,000 18,000

 0.000012 0.000012 0.000012 0.000012 0.000012 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

 - - - - - -

 1,115 1,115 1,115 1,115 1,115 1,115

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 1,875 1,875 1,875 1,875 1,875 1,875

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 40,086 40,594 41,109 41,631 42,159 42,693

 2,541 2,541 2,541 2,541 2,541 2,541

 0.000891 0.000902 0.000914 0.000925 0.000937 0.000949

 2 2 2 2 2 2

 0 0 0 0 0 0

 2 2 2 2 2 2

 0 0 0 0 0 0

 200,539 203,083 205,659 208,268 210,910 213,585

 3,727 3,727 3,727 3,727 3,727 3,727

 0.002674 0.002708 0.002742 0.002777 0.002812 0.002848

 10 10 10 10 10 11

 0 0 0 0 0 0

 7 7 7 7 7 7

 1 1 1 1 1 1

 802,047 812,221 822,524 832,957 843,523 854,223

 5,052 5,052 5,052 5,052 5,052 5,052

 0.007129 0.007220 0.007311 0.007404 0.007498 0.007593

 36 36 37 37 38 38

 1 1 1 2 2 2

 25 25 26 26 26 27

 3 3 3 3 3 3

 2,004,952 2,030,384 2,056,139 2,082,221 2,108,633 2,135,381

 6,268 6,268 6,268 6,268 6,268 6,268

 0.013366 0.013536 0.013708 0.013881 0.014058 0.014236

 84 85 86 87 88 89
 3 3 3 4 4 4

 58 59 59 60 61 62

 7 7 7 8 8 8

 3,007,428 3,045,577 3,084,209 3,123,331 3,162,950 3,203,071

 8,496 8,496 8,496 8,496 8,496 8,496

 0.013366 0.013536 0.013708 0.013881 0.014058 0.014236

 114 115 116 118 119 121

 5 5 5 5 5 5

 79 80 81 82 83 84

 10 10 10 10 10 10

 7,753,011 7,851,356 7,950,949 8,051,805 8,153,939 8,257,370

 10,542 10,542 10,542 10,542 10,542 10,542

 0.025843 0.026171 0.026503 0.026839 0.027180 0.027525

 272 276 279 283 287 290

 11 11 11 11 12 12

 188 191 193 196 198 201

 24 24 24 24 25 25

 12,921,685 13,085,594 13,251,581 13,419,674 13,589,899 13,762,283

 15,463 15,463 15,463 15,463 15,463 15,463

 0.025843 0.026171 0.026503 0.026839 0.027180 0.027525

 400 405 410 415 420 426

 16 16 17 17 17 17

 276 280 283 287 291 294

 35 35 35 36 36 37

 6,867,590 6,954,704 7,042,923 7,132,260 7,222,731 7,314,349

 18,909 18,909 18,909 18,909 18,909 18,909

 0.009157 0.009273 0.009391 0.009510 0.009630 0.009752

 173 175 178 180 182 184

 5 5 5 6 6 6

 121 123 124 126 127 129

 15 15 16 16 16 16

 6,659,615 6,744,091 6,829,638 6,916,270 7,004,001 7,092,845

 23,462 23,462 23,462 23,462 23,462 23,462
 0.006660 0.006744 0.006830 0.006916 0.007004 0.007093

 156 158 160 162 164 166

 5 5 5 5 5 5

 109 111 112 114 115 117

 14 14 14 14 14 15

 8,324,151 8,429,741 8,536,670 8,644,955 8,754,614 8,865,664

 31,801 31,801 31,801 31,801 31,801 31,801

 0.005549 0.005620 0.005691 0.005763 0.005836 0.005910

 176 179 181 183 186 188

 5 5 6 6 6 6

 124 125 127 128 130 132

 15 16 16 16 16 16

 5,547,961 5,618,336 5,689,603 5,761,774 5,834,861 5,908,874

 39,459 39,459 39,459 39,459 39,459 39,459

 0.002774 0.002809 0.002845 0.002881 0.002917 0.002954

 109 111 112 114 115 117

 3 3 3 3 4 4

 77 78 79 80 81 82

 10 10 10 10 10 10

 9,018,382 9,132,778 9,248,625 9,365,942 9,484,746 9,605,057

 46,647 46,647 46,647 46,647 46,647 46,647

 0.003607 0.003653 0.003699 0.003746 0.003794 0.003842

 168 170 173 175 177 179

 5 5 5 5 5 5

 118 119 121 122 124 125

 15 15 15 15 15 16

 114,684,516 116,139,264 117,612,463 119,104,346 120,615,152 122,145,119

 1.42 1.44 1.46 1.48 1.50 1.52

 0.12 0.12 0.12 0.12 0.12 0.12

 1,555 1,575 1,595 1,615 1,635 1,656

 1,701 1,723 1,745 1,767 1,789 1,812
 182 184 186 189 191 194

 61 62 63 63 64 65

 969 982 994 1,007 1,020 1,033

 1,183 1,198 1,213 1,229 1,244 1,260

 121 123 124 126 127 129

 148 150 152 154 156 158

 1.5 1.6 1.6 1.6 1.6 1.6

 3,256 3,297 3,339 3,382 3,424 3,468

2029 2030 2031 2032 2033 2034

 243 246 249 252 255 259

 2,153 2,180 2,208 2,236 2,264 2,293

 269 273 276 279 283 287

$ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112 $ 2,112

$ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39

 114,684.52 116,139.26 117,612.46 119,104.35 120,615.15 122,145.12

 51,537,069 52,190,806 52,852,834 53,523,258 54,202,186 54,889,724

 63,147,447 63,948,458 64,759,629 65,581,088 66,412,966 67,255,395

14.3% 14.3% 14.3% 14.3% 14.3% 14.3%

76.2% 76.2% 76.2% 76.2% 76.2% 76.2%

9.5% 9.5% 9.5% 9.5% 9.5% 9.5%

4.4% 4.4% 4.4% 4.4% 4.4% 4.4%

85.0% 85.0% 85.0% 85.0% 85.0% 85.0%

10.6% 10.6% 10.6% 10.6% 10.6% 10.6%









Terminal Year

2035 2036 2037 2038 analysis end analysis end

 1,819,826 1,842,910 1,866,287 1,889,960 - -

 428 428 428 428 - -

 0.181983 0.184291 0.186629 0.188996 - -

 78 79 80 81 - -

 9 10 10 10 - -

 48 49 50 50 - -

 6 6 6 6 - -

 3,983,675 4,034,207 4,085,379 4,137,201 - -

 581 581 581 581 - -

 0.265578 0.268947 0.272359 0.275813 - -

 154 156 158 160 - -

 19 19 19 19 - -

 96 97 98 99 - -

 12 12 12 12 - -

 11,020,412 11,160,203 11,301,766 11,445,124 - -

 854 854 854 854 - -

 0.440816 0.446408 0.452071 0.457805 - -

 377 381 386 391 - -

 45 46 46 47 - -

 234 237 240 243 - -

 29 30 30 30 - -

 3,988,642 4,039,237 4,090,473 4,142,359 - -

 1,156 1,156 1,156 1,156 - -

 0.106364 0.107713 0.109079 0.110463 - -

 123 125 126 128 - -

 15 15 15 15 - -

 76 77 78 79 - -

 10 10 10 10 - -

 19,289,503 19,534,184 19,781,968 20,032,895 - -

 1,438 1,438 1,438 1,438 - -

 0.385790 0.390684 0.395639 0.400658 - -
 555 562 569 576 - -

 67 67 68 69 - -

 344 349 353 358 - -

 43 44 44 45 - -

 5,266,101 5,332,900 5,400,545 5,469,049 - -

 1,948 1,948 1,948 1,948 - -

 0.070215 0.071105 0.072007 0.072921 - -

 137 139 140 142 - -

 16 17 17 17 - -

 85 86 87 88 - -

 11 11 11 11 - -

 7,892,204 7,992,313 8,093,693 8,196,359 - -

 2,417 2,417 2,417 2,417 - -

 0.078922 0.079923 0.080937 0.081964 - -

 191 193 196 198 - -

 23 23 24 24 - -

 118 120 121 123 - -

 15 15 15 15 - -

 - - - - - -

 5,393 5,393 5,393 5,393 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 856,761 867,628 878,634 889,779 - -

 7,299 7,299 7,299 7,299 - -

 0.003427 0.003471 0.003515 0.003559 - -

 25 25 26 26 - -

 1 1 1 1 - -

 18 18 18 18 - -

 2 2 2 2 - -
 628,245 636,214 644,284 652,456 - -

 9,050 9,050 9,050 9,050 - -

 0.001887 0.001911 0.001935 0.001959 - -

 17 17 18 18 - -

 1 1 1 1 - -

 12 12 12 12 - -

 1 2 2 2 - -

 825,793 836,268 846,876 857,618 - -

 12,275 12,275 12,275 12,275 - -

 0.001652 0.001673 0.001694 0.001715 - -

 20 21 21 21 - -

 1 1 1 1 - -

 14 14 15 15 - -

 2 2 2 2 - -

 4,237 4,291 4,345 4,400 - -

 15,237 15,237 15,237 15,237 - -

 0.000006 0.000006 0.000006 0.000006 0.000007 0.000007 0.000007 0.000007 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 10,583 10,717 10,853 10,991 - -

 18,000 18,000 18,000 18,000 - -

 0.000013 0.000013 0.000013 0.000013 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 0 0 0 0 - -

 - - - - - -

 1,115 1,115 1,115 1,115 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -
 - - - - - -

 - - - - - -

 1,875 1,875 1,875 1,875 - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 - - - - - -

 43,235 43,783 44,339 44,901 - -

 2,541 2,541 2,541 2,541 - -

 0.000961 0.000973 0.000985 0.000998 - -

 2 2 3 3 - -

 0 0 0 0 - -

 2 2 2 2 - -

 0 0 0 0 - -

 216,294 219,038 221,816 224,630 - -

 3,727 3,727 3,727 3,727 - -

 0.002884 0.002921 0.002958 0.002995 - -

 11 11 11 11 - -

 0 0 0 0 - -

 7 8 8 8 - -

 1 1 1 1 - -

 865,058 876,031 887,143 898,397 - -

 5,052 5,052 5,052 5,052 - -

 0.007689 0.007787 0.007886 0.007986 - -

 39 39 40 40 - -

 2 2 2 2 - -

 27 27 28 28 - -

 3 3 3 3 - -

 2,162,467 2,189,897 2,217,675 2,245,806 - -

 6,268 6,268 6,268 6,268 - -

 0.014416 0.014599 0.014785 0.014972 - -

 90 92 93 94 - -
 4 4 4 4 - -

 62 63 64 65 - -

 8 8 8 8 - -

 3,243,701 3,284,846 3,326,513 3,368,709 - -

 8,496 8,496 8,496 8,496 - -

 0.014416 0.014599 0.014785 0.014972 - -

 122 124 126 127 - -

 5 5 5 5 - -

 85 86 87 88 - -

 11 11 11 11 - -

 8,362,112 8,468,182 8,575,598 8,684,376 - -

 10,542 10,542 10,542 10,542 - -

 0.027874 0.028227 0.028585 0.028948 - -

 294 298 301 305 - -

 12 12 12 12 - -

 203 206 208 211 - -

 25 26 26 26 - -

 13,936,853 14,113,637 14,292,664 14,473,961 - -

 15,463 15,463 15,463 15,463 - -

 0.027874 0.028227 0.028585 0.028948 - -

 431 436 442 448 - -

 17 18 18 18 - -

 298 302 306 310 - -

 37 38 38 39 - -

 7,407,129 7,501,086 7,596,235 7,692,590 - -

 18,909 18,909 18,909 18,909 - -

 0.009876 0.010001 0.010128 0.010257 - -

 187 189 192 194 - -

 6 6 6 6 - -

 131 132 134 136 - -

 16 17 17 17 - -

 7,182,815 7,273,927 7,366,194 7,459,631 - -

 23,462 23,462 23,462 23,462 - -
 0.007183 0.007274 0.007366 0.007460 - -

 169 171 173 175 - -

 5 5 5 5 - -

 118 119 121 123 - -

 15 15 15 15 - -

 8,978,122 9,092,006 9,207,335 9,324,127 - -

 31,801 31,801 31,801 31,801 - -

 0.005985 0.006061 0.006138 0.006216 - -

 190 193 195 198 - -

 6 6 6 6 - -

 133 135 137 138 - -

 17 17 17 17 - -

 5,983,827 6,059,729 6,136,595 6,214,435 - -

 39,459 39,459 39,459 39,459 - -

 0.002992 0.003030 0.003068 0.003107 - -

 118 120 121 123 - -

 4 4 4 4 - -

 83 84 85 86 - -

 10 10 11 11 - -

 9,726,894 9,850,277 9,975,224 10,101,756 - -

 46,647 46,647 46,647 46,647 - -

 0.003891 0.003940 0.003990 0.004041 - -

 181 184 186 188 - -

 6 6 6 6 - -

 127 129 130 132 - -

 16 16 16 16 - -

 123,694,491 125,263,513 126,852,436 128,461,511 - -

 1.54 1.56 1.58 1.60 - -

 0.13 0.13 0.13 0.13 - -

 1,677 1,698 1,720 1,742 - -

 1,835 1,858 1,882 1,906 - -
 196 198 201 204 - -

 66 67 68 68 - -

 1,046 1,059 1,072 1,086 - -

 1,276 1,292 1,309 1,325 - -

 131 132 134 136 - -

 160 162 164 166 - -

 1.7 1.7 1.7 1.7 - -

 3,512 3,556 3,602 3,647 - -

2035 2036 2037 2038 analysis end analysis end

 262 265 268 272 - -

 2,322 2,351 2,381 2,411 - -

 290 294 298 301 - -

$ 2,112 $ 2,112 $ 2,112 $ 2,112 #DIV/0! #DIV/0!

$ $ 28.39 $ $ 28.39 $ $ 28.39 $ $ 28.39 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

 123,694.49 125,263.51 126,852.44 128,461.51 - -

 55,585,983 56,291,072 57,005,104 57,728,192 - -

 68,108,508 68,972,441 69,847,332 70,733,319 - -

14.3% 14.3% 14.3% 14.3% #DIV/0! #DIV/0!

76.2% 76.2% 76.2% 76.2% #DIV/0! #DIV/0!

9.5% 9.5% 9.5% 9.5% #DIV/0! #DIV/0!

4.4% 4.4% 4.4% 4.4% #DIV/0! #DIV/0!

85.0% 85.0% 85.0% 85.0% #DIV/0! #DIV/0!

10.6% 10.6% 10.6% 10.6% #DIV/0! #DIV/0!









analysis end

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -
 -

 -

 -

 -

 -

 -

 -

 -

analysis end

 -

 -

 -

#DIV/0!

#DIV/0!

 -

 -

 -

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
Liquid Immersed 3 superclass list

LV Dry (not updated)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

Liquid-Immersed Shipments 2007 2008 2009 2010 2011 2012

(millions) Base 1.160 1.185 1.202 1.222 1.241 1.262

(millions) Standard 1.160 1.185 1.202 1.202 1.221 1.241

Revenue

Liquid-Immersed Revenue 2007 2008 2009 2010 2011 2012

(million US$) Base 1,524.6 1,557.1 1,579.9 1,605.7 1,630.5 1,658.0

(million US$) Standard 1,524.6 1,557.1 1,579.9 2,539.2 2,578.4 2,621.9

Cost of Goods Sold (includes depreciation)

Liquid-Immersed Cost of Goods Sold (incl. Depreciation) 2007 2008 2009 2010 2011 2012

(million US$) Base 1,219.7 1,245.7 1,263.9 1,284.6 1,304.4 1,326.4

(million US$) Standard 1,219.7 1,245.7 1,263.9 2,077.9 2,110.0 2,145.5

Cost of Goods Sold Including Depreciation + SG&A, R&D, Product Conversion Expense, Compliance, and other

Liquid-Immersed Cost of Goods Sold (incl. Depreciation) + SG&A, R&D, Product Conversion Expense, Compliance2007 2008 2009 2010 2011 2012

(million US$) Base 1,449.2 1,480.1 1,501.8 1,526.3 1,549.8 1,576.0

(million US$) Standard 1,478.6 1,521.2 1,548.7 2,475.6 2,498.1 2,540.2

Annual Labor Costs

Liquid-Immersed Annual Labor Costs 2007 2008 2009 2010 2011 2012

(million US$) Base 120.9 123.5 125.3 127.3 129.3 131.4

(million US$) Standard 120.9 123.5 125.3 123.6 125.5 127.6

EBIT

Liquid-Immersed Earnings Before Interest and Taxes (EBIT) 2007 2008 2009 2010 2011 2012

(million US$) Base 75.4 77.0 78.2 79.4 80.7 82.0

(million US$) Standard 46.1 36.0 31.2 63.6 80.3 81.6

NOPAT

Liquid-Immersed Net Operating Profit After Taxes 2007 2008 2009 2010 2011 2012

(million US$) Base 52.8 53.9 54.7 55.6 56.5 57.4

(million US$) Standard 32.3 25.2 21.9 44.5 56.2 57.2

CF from Operations

Liquid-Immersed Cash Flow from Operations 2007 2008 2009 2010 2011 2012

(million US$) Base 77.8 74.5 77.1 78.0 79.4 80.4

(million US$) Standard 57.3 45.7 44.3 -48.5 92.5 93.5

Cash Used for Investment

Liquid-Immersed Cash Used for Investment 2007 2008 2009 2010 2011 2012

(million US$) Base 29.3 29.9 30.4 30.9 31.3 31.9

(million US$) Standard 39.7 44.4 46.9 48.8 49.6 50.4
Free Cash Flow

Liquid-Immersed Free Cash Flow2007 2008 2009 2010 2011 2012

(million US$) Base 48.5 44.5 46.8 47.1 48.1 48.5

(million US$) Standard 17.6 1.3 -2.6 -97.3 42.9 43.1

Return on Invested Capital

Liquid-Immersed ROIC 2007 2008 2009 2010 2011 2012

(%) 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)

Liquid-Immersed Industry Value (NPV)

(million US$) Base 608.86457

(million US$) Standard 357.20444

Price per kVA

Liquid-Immersed Average Price per kVA 2007 2008 2009 2010 2011 2012

(US$ per kVA) Base $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66

(US$ per kVA) Standard $ 17.66 $ 17.66 $ 17.66 $ 28.39 $ 28.39 $ 28.39

Return on Sales (EBIT/Rev)

Liquid-Immersed Return on Sales (EBIT/Revenue) 2007 2008 2009 2010 2011 2012

(%) Base 4.95% 4.95% 4.95% 4.95% 4.95% 4.95%

(%) Standard 3.02% 2.31% 1.98% 2.50% 3.11% 3.11%
2013 2014 2015 2016 2017 2018 2019 2020 2021

 1.279 1.296 1.313 1.332 1.347 1.362 1.380 1.400 1.415

 1.258 1.275 1.292 1.311 1.325 1.340 1.358 1.377 1.392

2013 2014 2015 2016 2017 2018 2019 2020 2021

1,680.4 1,702.9 1,725.9 1,750.8 1,769.4 1,789.9 1,813.6 1,839.2 1,859.3

2,657.2 2,693.0 2,729.3 2,768.6 2,798.1 2,830.5 2,868.0 2,908.5 2,940.3

2013 2014 2015 2016 2017 2018 2019 2020 2021

1,344.3 1,362.4 1,380.7 1,400.6 1,415.5 1,432.0 1,450.9 1,471.4 1,487.5

2,174.5 2,203.7 2,233.5 2,265.6 2,289.7 2,316.3 2,347.0 2,380.1 2,406.1

se, Compliance, and other

2013 2014 2015 2016 2017 2018 2019 2020 2021

1,597.2 1,618.7 1,640.6 1,664.2 1,681.9 1,701.4 1,723.9 1,748.2 1,767.4

2,574.5 2,609.1 2,644.3 2,682.4 2,710.9 2,742.4 2,778.7 2,817.9 2,848.7

2013 2014 2015 2016 2017 2018 2019 2020 2021

133.2 135.0 136.8 138.8 140.3 141.9 143.8 145.8 147.4

129.3 131.1 132.8 134.8 136.2 137.8 139.6 141.6 143.1

2013 2014 2015 2016 2017 2018 2019 2020 2021

83.1 84.2 85.4 86.6 87.5 88.5 89.7 91.0 92.0

82.7 83.8 85.0 86.2 87.1 88.1 89.3 90.6 91.5

2013 2014 2015 2016 2017 2018 2019 2020 2021

58.2 59.0 59.8 60.7 61.3 62.0 62.8 63.7 64.4

57.9 58.7 59.5 60.4 61.0 61.7 62.5 63.4 64.1

2013 2014 2015 2016 2017 2018 2019 2020 2021

82.3 83.4 84.6 85.5 87.4 88.2 88.9 89.9 91.8

96.1 97.4 98.7 99.7 102.4 103.1 103.8 104.9 107.4

2013 2014 2015 2016 2017 2018 2019 2020 2021

32.3 32.7 33.2 33.7 34.0 34.4 34.9 35.4 35.7

51.1 51.8 52.5 53.2 53.8 54.4 55.1 55.9 56.5
2013 2014 2015 2016 2017 2018 2019 2020 2021

50.0 50.7 51.4 51.9 53.4 53.8 54.1 54.6 56.1

45.0 45.6 46.2 46.5 48.6 48.7 48.7 49.0 50.9

2013 2014 2015 2016 2017 2018 2019 2020 2021

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

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

2013 2014 2015 2016 2017 2018 2019 2020 2021

$ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66

$ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39

2013 2014 2015 2016 2017 2018 2019 2020 2021

4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95%

3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11%
2022 2023 2024 2025 2026 2027 2028 2029 2030

 1.434 1.451 1.472 1.490 1.509 1.528 1.547 1.567 1.587

 1.410 1.428 1.448 1.466 1.484 1.503 1.522 1.542 1.561

2022 2023 2024 2025 2026 2027 2028 2029 2030

1,883.7 1,907.3 1,933.7 1,957.8 1,982.6 2,007.8 2,033.2 2,059.0 2,085.2

2,978.7 3,016.1 3,057.9 3,096.0 3,135.2 3,175.0 3,215.3 3,256.1 3,297.4

2022 2023 2024 2025 2026 2027 2028 2029 2030

1,506.9 1,525.8 1,547.0 1,566.2 1,586.1 1,606.2 1,626.6 1,647.2 1,668.1

2,437.6 2,468.1 2,502.4 2,533.5 2,565.7 2,598.2 2,631.2 2,664.5 2,698.3

2022 2023 2024 2025 2026 2027 2028 2029 2030

1,790.5 1,812.9 1,838.1 1,860.9 1,884.6 1,908.5 1,932.7 1,957.2 1,982.0

2,886.0 2,922.2 2,962.7 2,999.6 3,037.6 3,076.2 3,115.2 3,154.7 3,194.7

2022 2023 2024 2025 2026 2027 2028 2029 2030

149.3 151.2 153.3 155.2 157.2 159.2 161.2 163.2 165.3

145.0 146.8 148.8 150.7 152.6 154.5 156.5 158.5 160.5

2022 2023 2024 2025 2026 2027 2028 2029 2030

93.2 94.3 95.7 96.8 98.1 99.3 100.6 101.9 103.1

92.7 93.9 95.2 96.4 97.6 98.9 100.1 101.4 102.7

2022 2023 2024 2025 2026 2027 2028 2029 2030

65.3 66.1 67.0 67.8 68.7 69.6 70.4 71.3 72.2

65.0 65.8 66.7 67.5 68.4 69.2 70.1 71.0 71.9

2022 2023 2024 2025 2026 2027 2028 2029 2030

92.4 93.7 94.6 96.2 97.4 98.6 99.9 101.1 102.4

107.9 109.5 110.4 112.4 113.7 115.2 116.6 118.1 119.6

2022 2023 2024 2025 2026 2027 2028 2029 2030

36.2 36.7 37.2 37.6 38.1 38.6 39.1 39.6 40.1

57.3 58.0 58.8 59.5 60.3 61.0 61.8 62.6 63.4
2022 2023 2024 2025 2026 2027 2028 2029 2030

56.2 57.1 57.5 58.6 59.3 60.0 60.8 61.6 62.3

50.6 51.5 51.6 52.9 53.5 54.2 54.8 55.5 56.2

2022 2023 2024 2025 2026 2027 2028 2029 2030

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

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

2022 2023 2024 2025 2026 2027 2028 2029 2030

$ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66

$ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39

2022 2023 2024 2025 2026 2027 2028 2029 2030

4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95%

3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11%
2031 2032 2033 2034 2035 2036 2037 2038 analysis end

 1.607 1.627 1.648 1.669 1.690 1.712 1.733 1.755 -

 1.581 1.601 1.621 1.642 1.663 1.684 1.705 1.727 -

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

2,111.6 2,138.4 2,165.5 2,193.0 2,220.8 2,249.0 2,277.5 2,306.4 0.0

3,339.2 3,381.6 3,424.4 3,467.9 3,511.9 3,556.4 3,601.5 3,647.2 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

1,689.3 1,710.7 1,732.4 1,754.4 1,776.6 1,799.2 1,822.0 1,845.1 0.0

2,732.6 2,767.2 2,802.3 2,837.9 2,873.9 2,910.3 2,947.2 2,984.6 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

2,007.2 2,032.6 2,058.4 2,084.5 2,110.9 2,137.7 2,164.8 2,192.3 0.0

3,235.2 3,276.3 3,317.8 3,359.9 3,402.5 3,445.7 3,489.4 3,533.7 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

167.4 169.5 171.7 173.9 176.1 178.3 180.6 182.9 0.0

162.5 164.6 166.7 168.8 170.9 173.1 175.3 177.5 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

104.5 105.8 107.1 108.5 109.9 111.2 112.7 114.1 0.0

104.0 105.3 106.6 108.0 109.3 110.7 112.1 113.6 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

73.2 74.1 75.0 76.0 76.9 77.9 78.9 79.9 0.0

72.8 73.7 74.7 75.6 76.6 77.6 78.5 79.5 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

103.7 105.0 106.4 107.7 109.1 110.5 111.9 113.3 0.0

121.1 122.7 124.2 125.8 127.4 129.0 130.7 132.3 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

40.6 41.1 41.6 42.2 42.7 43.2 43.8 44.3 0.0

64.2 65.0 65.8 66.7 67.5 68.4 69.2 70.1 0.0
2031 2032 2033 2034 2035 2036 2037 2038 analysis end

63.1 63.9 64.7 65.6 66.4 67.2 68.1 68.9 0.0

57.0 57.7 58.4 59.1 59.9 60.7 61.4 62.2 0.0

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

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

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

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

$ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 $ 17.66 #DIV/0!

$ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 $ 28.39 #DIV/0!

2031 2032 2033 2034 2035 2036 2037 2038 analysis end

4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% 4.95% #DIV/0!

3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% 3.11% #DIV/0!
analysis endanalysis end

 - -

 - -

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0 0.0

0.0 0.0
analysis endanalysis end

0.0 0.0

0.0 0.0

analysis endanalysis end

0.0% 0.0%

0.0% 0.0%

analysis endanalysis end

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!

analysis endanalysis end

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!