You are on page 1of 45

,VRODWHG )RRWLQJ 

)RRWLQJ 7KLFNQHVV )W   PP


)RRWLQJ /HQJWK  ; )O   PP
)RRWLQJ :LGWK  = )Z   PP
(FFHQWULFLW\ DORQJ ; 2[G   PP
(FFHQWULFLW\ DORQJ = 2]G   PP

&ROXPQ 'LPHQVLRQV
&ROXPQ 6KDSH  5HFWDQJXODU
/HQJWK  ;
 P
3O 
&ROXPQ :LGWK  =
 P
3Z 

3HGHVWDO
,QFOXGH 3HGHVWDO" 1R
3HGHVWDO 6KDSH  1$
3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 
3HGHVWDO :LGWK  =
1$
3Z 

'HVLJQ 3DUDPHWHUV
&RQFUHWH DQG 5HEDU 3URSHUWLHV
8QLW :HLJKW RI &RQFUHWH   N1P
6WUHQJWK RI &RQFUHWH   1PP
<LHOG 6WUHQJWK RI 6WHHO   1PP

,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO

3HGHVWDO &OHDU &RYHU 3 &/   PP


)RRWLQJ &OHDU &RYHU ) &/   PP

/RDG
&RPELQDWLRQ
1XPEHU

6RLO 3URSHUWLHV
6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

'HSWK RI 6RLO DERYH )RRWLQJ   PP


&RKHVLRQ   N1P

6OLGLQJ DQG 2YHUWXUQLQJ


&RHIILFLHQW RI )ULFWLRQ  

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

/RDG &RPELQDWLRQ 7LWOH

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P





















































)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  


$SSOLHG /RDGV  6WUHQJWK /HYHO

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  




'HVLJQ &DOFXODWLRQV
)RRWLQJ 6L]H
,QLWLDO /HQJWK /R
,QLWLDO :LGWK :R

0RPHQW =
N1P

 P
 P

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

 P
 P

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ


3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 
TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 











:LGWK :

 P

*RYHUQLQJ /RDG &DVH 











 P

*RYHUQLQJ /RDG &DVH 











'HSWK '

 P

$UHD $

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

3UHVVXUHV DW )RXU &RUQHUV

3UHVVXUH DW
FRUQHU 
T
N1P

/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P





















3UHVVXUH DW
FRUQHU  T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P





















)DFWRU RI VDIHW\ DJDLQVW


VOLGLQJ


/RDG
&DVH 1R

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P









*RYHUQLQJ 5HVWRULQJ )RUFH   N1


0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1

(IIHFWLYH 'HSWK GHII


UHFWDQJXODU FROXPQ

'  &FRYHU  


%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQ



&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  


*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

3XQFKLQJ 6KHDU )RUFH

 N1 /RDG &DVH  

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  


)URP $&, &O ER IRU FROXPQ

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1

 P

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1
 N1

(TXDWLRQ  9F

*RYHUQLQJ 5HVWRULQJ )RUFH   N1


0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  


*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P

$ORQJ ; 'LUHFWLRQ

*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P


0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN

)URP $&, &O 9F

7RWDO )RRWLQJ 'HSWK '

P

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[


N1
 P

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

'HVLJQ IRU )OH[XUH DERXW = $[LV


)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

 N1
 N1

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 ; 9F ! 9X[ KHQFH 2.

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O



)URP $&, &O 


)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

)URP $&, &O 



)URP $&, &O 



 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1
 ; 9F ! 9X] KHQFH 2.

8OWLPDWH PRPHQW

 N1P



IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW = D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

 P

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

5HLQIRUFHPHQW UDWLR


5HTXLUHG
6LQFH

6HOHFWHG EDU 6L]H

6HOHFWHG VSDFLQJ 6
6

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

 PP

0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

2.

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ



'HVLJQ IRU )OH[XUH DERXW ; D[LV


 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

$UHD RI RQH EDU

&ULWLFDO /RDG &DVH  

 PP

7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
1XPEHU RI EDUV UHTXLUHG 1EDU


)DFWRU

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IURP $&, &O

)URP $&, &O 




)URP $&, &O 



)URP $&, &O



5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


)URP 5HI  (T D FRQVWDQW P



7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP


1XPEHU RI EDUV UHTXLUHG 1EDU

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

8OWLPDWH PRPHQW

 N1P

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
1EDU ; $UHD RI RQH EDU

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HLQIRUFHPHQW UDWLR


5HTXLUHG
6LQFH

 PP

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H

 PP

6HOHFWHG VSDFLQJ 6

 PP

6

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV



0LQLPXP VSDFLQJ DOORZHG 6PLQ

6PLQ 

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

 PP

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ


&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



)URP $&, &O 



)URP $&, &O 



1RPLQDO PRPHQW FDSDFLW\ 0Q

5HTXLUHG

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP 5HI  (T D FRQVWDQW P

8OWLPDWH PRPHQW

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV
 #  PP RF

)URP $&, &O 

&DOFXODWH UHLQIRUFHPHQW UDWLR

6DIH IRU &UDFNLQJ $VSHFW



IURP $&, &O

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 PP

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P



)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV

7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

)URP $&, &O 



)URP $&, &O 



)URP $&, &O




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6

,VRODWHG )RRWLQJ 

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6PLQ 

 #  PP RF

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP
(FFHQWULFLW\ DORQJ = 2]G   PP

&ROXPQ 'LPHQVLRQV
&ROXPQ 6KDSH  5HFWDQJXODU
/HQJWK  ;
 P
3O 
&ROXPQ :LGWK  =
 P
3Z 

3HGHVWDO
,QFOXGH 3HGHVWDO" 1R
3HGHVWDO 6KDSH  1$
3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 
3HGHVWDO :LGWK  =
1$
3Z 

'HVLJQ 3DUDPHWHUV
&RQFUHWH DQG 5HEDU 3URSHUWLHV
8QLW :HLJKW RI &RQFUHWH   N1P
6WUHQJWK RI &RQFUHWH   1PP
<LHOG 6WUHQJWK RI 6WHHO   1PP

,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\
'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ
)RRWLQJ 7KLFNQHVV )W   PP
)RRWLQJ /HQJWK  ; )O   PP

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP
3HGHVWDO &OHDU &RYHU 3 &/   PP
)RRWLQJ &OHDU &RYHU ) &/   PP

6RLO 3URSHUWLHV
6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P
'HSWK RI 6RLO DERYH )RRWLQJ   PP
&RKHVLRQ   N1P

6OLGLQJ DQG 2YHUWXUQLQJ

/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P





















































&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

$SSOLHG /RDGV  6WUHQJWK /HYHO

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  




'HVLJQ &DOFXODWLRQV
)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

 P

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

 P

,QLWLDO :LGWK :R

 P
 P

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ


3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 
TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



 P

$UHD $

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

3UHVVXUHV DW )RXU &RUQHUV

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

















/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P

























3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P

































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  



(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F

*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P


*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

3XQFKLQJ 6KHDU )RUFH 9X

3XQFKLQJ 6KHDU )RUFH

 N1 /RDG &DVH  

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  


)URP $&, &O ER IRU FROXPQ

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1

 P

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

*RYHUQLQJ 5HVWRULQJ )RUFH   N1

3XQFKLQJ VKHDU VWUHQJWK 9F

0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

 N1
 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  


*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P

$ORQJ ; 'LUHFWLRQ

*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P


0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN


N1

)URP $&, &O 9F

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 



)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 P

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1
 N1
 ; 9F ! 9X[ KHQFH 2.

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O



)URP $&, &O 


)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1
 N1
 ; 9F ! 9X] KHQFH 2.

)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR


'HVLJQ IRU IOH[XUH DERXW = D[LV LV
SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW

IRU FULWLFDO ORDG FDVH

 P
 N1P

'HVLJQ IRU )OH[XUH DERXW = $[LV


1RPLQDO PRPHQW FDSDFLW\ 0Q

)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

 N1P

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ


6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 



5HLQIRUFHPHQW UDWLR



5HTXLUHG

 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP


1XPEHU RI EDUV UHTXLUHG 1EDU

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

)URP $&, &O 



)URP $&, &O 



)URP $&, &O



1XPEHU RI EDUV UHTXLUHG 1EDU

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW



IURP $&, &O



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

1EDU ; $UHD RI RQH EDU

)URP 5HI  (T D FRQVWDQW P

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P
5HLQIRUFHPHQW UDWLR

1RPLQDO PRPHQW FDSDFLW\ 0Q



 N1P
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H



 P
$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 


)URP $&, &O 



)URP $&, &O 



 #  PP RF

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H

 PP

6HOHFWHG VSDFLQJ 6

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



0LQLPXP VSDFLQJ DOORZHG 6PLQ

6

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O



6PLQ 

6DIH IRU &UDFNLQJ $VSHFW

IURP $&, &O

)URP $&, &O 

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG




)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

)URP 5HI  (T D FRQVWDQW P

 PP

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,VRODWHG )RRWLQJ 



,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO

6WUHQJWK RI &RQFUHWH   1PP

/RDG
&RPELQDWLRQ
1XPEHU

<LHOG 6WUHQJWK RI 6WHHO   1PP

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

/RDG &RPELQDWLRQ 7LWOH

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P











$SSOLHG /RDGV  6WUHQJWK /HYHO


/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU  T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P































































5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

 P
 P





















,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P

































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

6KHDU &DOFXODWLRQ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































3XQFKLQJ 6KHDU &KHFN

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 



'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X


N1

)URP $&, &O 9F

 P

3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P
)URP DERYH FDOFXODWLRQV

(TXDWLRQ  9F

 N1

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 N1
 ; 9F ! 9X[ KHQFH 2.

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

)URP $&, &O 9F

 N1
 P

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1

'HVLJQ IRU )OH[XUH DERXW = $[LV


)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP $&, &O 

 ; 9F ! 9X] KHQFH 2.

)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW = D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
8VHU 6SDFLQJ
GLVWDQFH EHWZHHQ EDUV &G



 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 

5HLQIRUFHPHQW UDWLR



 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

5HTXLUHG

 P


 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O



)URP $&, &O 



)URP $&, &O 



)URP $&, &O



)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P


5HLQIRUFHPHQW UDWLR
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 



)URP $&, &O 



)URP $&, &O 



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

8OWLPDWH PRPHQW

 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

6PLQ 

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

6HOHFWHG VSDFLQJ 6

 #  PP RF



)URP 5HI  (T D FRQVWDQW P

6HOHFWHG EDU 6L]H

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O

0LQLPXP VSDFLQJ DOORZHG 6PLQ

6DIH IRU &UDFNLQJ $VSHFW


 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O

)URP $&, &O 




 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6

,VRODWHG )RRWLQJ 

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P
6WUHQJWK RI &RQFUHWH   1PP
<LHOG 6WUHQJWK RI 6WHHO   1PP

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P

















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P















































3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

 P
 P

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P



































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P


0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

)DFWRU RI VDIHW\ DJDLQVW


VOLGLQJ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[



(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P

 P

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 ; 9F ! 9X[ KHQFH 2.

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ

 N1

 ; 9F ! 9X KHQFH 2.

6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1

)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1
 ; 9F ! 9X] KHQFH 2.

'HVLJQ IRU )OH[XUH DERXW = $[LV

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 



)URP $&, &O 


)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR


'HVLJQ IRU IOH[XUH DERXW = D[LV LV
SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW
1RPLQDO PRPHQW FDSDFLW\ 0Q

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ


6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 



5HLQIRUFHPHQW UDWLR



5HTXLUHG

 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP


1XPEHU RI EDUV UHTXLUHG 1EDU

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

)URP $&, &O 



)URP $&, &O 



)URP $&, &O



1XPEHU RI EDUV UHTXLUHG 1EDU

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW



IURP $&, &O



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

1EDU ; $UHD RI RQH EDU

)URP 5HI  (T D FRQVWDQW P

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P
5HLQIRUFHPHQW UDWLR

1RPLQDO PRPHQW FDSDFLW\ 0Q



 N1P
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

 P
$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 


)URP $&, &O 



)URP $&, &O 



 #  PP RF

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H

 PP

6HOHFWHG VSDFLQJ 6

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



0LQLPXP VSDFLQJ DOORZHG 6PLQ

6

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O



6PLQ 

6DIH IRU &UDFNLQJ $VSHFW

IURP $&, &O

)URP $&, &O 

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG




)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

)URP 5HI  (T D FRQVWDQW P

 PP

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,VRODWHG )RRWLQJ 



,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO

6WUHQJWK RI &RQFUHWH   1PP

/RDG
&RPELQDWLRQ
1XPEHU

<LHOG 6WUHQJWK RI 6WHHO   1PP

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

/RDG &RPELQDWLRQ 7LWOH

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P

















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

 P
 P

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

















/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P































3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P



































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

6KHDU &DOFXODWLRQ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































3XQFKLQJ 6KHDU &KHFN

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 



(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[
3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P

 P

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 N1
 ; 9F ! 9X[ KHQFH 2.

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

)URP $&, &O 9F

 N1
 P

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1

'HVLJQ IRU )OH[XUH DERXW = $[LV


)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP $&, &O 

 ; 9F ! 9X] KHQFH 2.

)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW = D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
8VHU 6SDFLQJ
GLVWDQFH EHWZHHQ EDUV &G



 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 

5HLQIRUFHPHQW UDWLR



 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

5HTXLUHG

 P


 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O



)URP $&, &O 



)URP $&, &O 



)URP $&, &O



)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P


5HLQIRUFHPHQW UDWLR
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H



$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 



)URP $&, &O 



)URP $&, &O 



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

8OWLPDWH PRPHQW

 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

6PLQ 

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

6HOHFWHG VSDFLQJ 6

 #  PP RF



)URP 5HI  (T D FRQVWDQW P

6HOHFWHG EDU 6L]H

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O

0LQLPXP VSDFLQJ DOORZHG 6PLQ

6DIH IRU &UDFNLQJ $VSHFW


 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O

)URP $&, &O 




 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

,VRODWHG )RRWLQJ 

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P
6WUHQJWK RI &RQFUHWH   1PP
<LHOG 6WUHQJWK RI 6WHHO   1PP

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P

















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P

























3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P





















,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

 P
 P

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P

































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P


0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

)DFWRU RI VDIHW\ DJDLQVW


VOLGLQJ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 




N1

)URP $&, &O 9F


'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU
'[

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

 P

3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P
)URP DERYH FDOFXODWLRQV
 N1

(TXDWLRQ  9F

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 ; 9F ! 9X[ KHQFH 2.

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

2QH:D\ 6KHDU &KHFN

 N1

$ORQJ = 'LUHFWLRQ

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 ; 9F ! 9X KHQFH 2.

6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1

)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1
 ; 9F ! 9X] KHQFH 2.

'HVLJQ IRU )OH[XUH DERXW = $[LV

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 



)URP $&, &O 


)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR


'HVLJQ IRU IOH[XUH DERXW = D[LV LV
SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW
1RPLQDO PRPHQW FDSDFLW\ 0Q

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ


6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 



5HLQIRUFHPHQW UDWLR



5HTXLUHG

 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP


1XPEHU RI EDUV UHTXLUHG 1EDU

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

)URP $&, &O 



)URP $&, &O 



)URP $&, &O



1XPEHU RI EDUV UHTXLUHG 1EDU

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW



IURP $&, &O



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

1EDU ; $UHD RI RQH EDU

)URP 5HI  (T D FRQVWDQW P

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P
5HLQIRUFHPHQW UDWLR

1RPLQDO PRPHQW FDSDFLW\ 0Q



 N1P
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

 P
$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 


)URP $&, &O 



)URP $&, &O 



 #  PP RF

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O



6PLQ 

6DIH IRU &UDFNLQJ $VSHFW

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU


 PP

IURP $&, &O

)URP $&, &O 




 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

)URP 5HI  (T D FRQVWDQW P

 PP

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,VRODWHG )RRWLQJ 



,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO

6WUHQJWK RI &RQFUHWH   1PP

/RDG
&RPELQDWLRQ
1XPEHU

<LHOG 6WUHQJWK RI 6WHHO   1PP

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

/RDG &RPELQDWLRQ 7LWOH

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P

















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

 P
 P

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

















/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P





























3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P

































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

6KHDU &DOFXODWLRQ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































3XQFKLQJ 6KHDU &KHFN

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 



'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X


N1

)URP $&, &O 9F

 P

3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P
)URP DERYH FDOFXODWLRQV

(TXDWLRQ  9F

 N1

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 N1
 ; 9F ! 9X[ KHQFH 2.

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

)URP $&, &O 9F

 N1
 P

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1

'HVLJQ IRU )OH[XUH DERXW = $[LV


)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP $&, &O 

 ; 9F ! 9X] KHQFH 2.

)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW = D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
8VHU 6SDFLQJ
GLVWDQFH EHWZHHQ EDUV &G



 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 

5HLQIRUFHPHQW UDWLR



 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

5HTXLUHG

 P


 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O



)URP $&, &O 



)URP $&, &O 



)URP $&, &O



)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P


5HLQIRUFHPHQW UDWLR
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6
6PLQ 

6

 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 



)URP $&, &O 



)URP $&, &O 



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

8OWLPDWH PRPHQW

 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

6PLQ 

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

6HOHFWHG VSDFLQJ 6

 #  PP RF



)URP 5HI  (T D FRQVWDQW P

6HOHFWHG EDU 6L]H

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O

0LQLPXP VSDFLQJ DOORZHG 6PLQ

6DIH IRU &UDFNLQJ $VSHFW


 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O

)URP $&, &O 




 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

,VRODWHG )RRWLQJ 

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P
6WUHQJWK RI &RQFUHWH   1PP
<LHOG 6WUHQJWK RI 6WHHO   1PP

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 



/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P











































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

















/RDG &DVH

3UHVVXUH DW
FRUQHU 
T
N1P





































3UHVVXUH DW
FRUQHU  T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

 P
 P

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P



































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P


0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

)DFWRU RI VDIHW\ DJDLQVW


VOLGLQJ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 




N1

)URP $&, &O 9F


'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU
'[

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

 P

3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P
)URP DERYH FDOFXODWLRQV
 N1

(TXDWLRQ  9F

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 ; 9F ! 9X[ KHQFH 2.

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

2QH:D\ 6KHDU &KHFN

 N1

$ORQJ = 'LUHFWLRQ

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 ; 9F ! 9X KHQFH 2.

6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1

)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1
 ; 9F ! 9X] KHQFH 2.

'HVLJQ IRU )OH[XUH DERXW = $[LV

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 



)URP $&, &O 


)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR


'HVLJQ IRU IOH[XUH DERXW = D[LV LV
SHUIRUPHG DW WKH IDFH RI WKH FROXPQ
DW D GLVWDQFH '[
8OWLPDWH PRPHQW
1RPLQDO PRPHQW FDSDFLW\ 0Q

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P

2.

6LQFH

PD[ 'LDPHWHU RI RQH EDU 


0LQ 8VHU 6SDFLQJ

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ


6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU
GLVWDQFH EHWZHHQ EDUV &G

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 



5HLQIRUFHPHQW UDWLR



5HTXLUHG

 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP


1XPEHU RI EDUV UHTXLUHG 1EDU

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO

1EDU ; $UHD RI RQH EDU

)URP 5HI  (T D FRQVWDQW P

)DFWRU

 P



&DOFXODWH UHLQIRUFHPHQW UDWLR

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL


IURP $&, &O

)URP $&, &O 



)URP $&, &O 



)URP $&, &O



 PP

'  &FRYHU   ; GLD RI RQH EDU

GHII

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

 P

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

1XPEHU RI EDUV UHTXLUHG 1EDU

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P
5HLQIRUFHPHQW UDWLR

1RPLQDO PRPHQW FDSDFLW\ 0Q



 N1P
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

 P
$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 


)URP $&, &O 



)URP $&, &O 



 #  PP RF

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H

 PP

6HOHFWHG VSDFLQJ 6

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



0LQLPXP VSDFLQJ DOORZHG 6PLQ

6

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O



6PLQ 

6DIH IRU &UDFNLQJ $VSHFW

IURP $&, &O

)URP $&, &O 

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG




)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

)URP 5HI  (T D FRQVWDQW P

 PP

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,VRODWHG )RRWLQJ 



,QSXW 9DOXHV

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  

)RRWLQJ *HRPWHU\

0LQLPXP %DU 6SDFLQJ   PP


0D[LPXP %DU 6SDFLQJ   PP

'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ


)RRWLQJ 7KLFNQHVV )W   PP

3HGHVWDO &OHDU &RYHU 3 &/   PP

)RRWLQJ /HQJWK  ; )O   PP

)RRWLQJ &OHDU &RYHU ) &/   PP

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 3URSHUWLHV

(FFHQWULFLW\ DORQJ = 2]G   PP


6RLO 7\SH  'UDLQHG
8QLW :HLJKW   N1P

&ROXPQ 'LPHQVLRQV

6RLO %HDULQJ &DSDFLW\   N1P


6RLO 6XUFKDUJH   N1P

&ROXPQ 6KDSH  5HFWDQJXODU

'HSWK RI 6RLO DERYH )RRWLQJ   PP

/HQJWK  ;
 P
3O 

&RKHVLRQ   N1P

&ROXPQ :LGWK  =
 P
3Z 

6OLGLQJ DQG 2YHUWXUQLQJ


3HGHVWDO

&RHIILFLHQW RI )ULFWLRQ  


)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  

,QFOXGH 3HGHVWDO" 1R

)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

3HGHVWDO 6KDSH  1$



3HGHVWDO +HLJKW
1$
3K 
3HGHVWDO /HQJWK 
1$
; 3O 

'HVLJQ &DOFXODWLRQV

3HGHVWDO :LGWK  =
1$
3Z 

)RRWLQJ 6L]H
,QLWLDO /HQJWK /R

'HVLJQ 3DUDPHWHUV

,QLWLDO :LGWK :R

 P
 P

&RQFUHWH DQG 5HEDU 3URSHUWLHV


8QLW :HLJKW RI &RQFUHWH   N1P

/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO

6WUHQJWK RI &RQFUHWH   1PP

/RDG
&RPELQDWLRQ
1XPEHU

<LHOG 6WUHQJWK RI 6WHHO   1PP

'/  5//

'/  5//   :/

'/  :/  5//

'/  (4;



'/   (4=

/RDG &RPELQDWLRQ 7LWOH

3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 


TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\

)LQDO )RRWLQJ 6L]H

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/HQJWK /

 P

/RDG
&RPELQDWLRQ
1XPEHU

*RYHUQLQJ /RDG &DVH 



/RDG &RPELQDWLRQ 7LWOH

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 



'/  5//

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 



'/  5//   :/

'/  :/  5//

$UHD $

 P

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P









0RPHQW =
N1P












































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P

















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

 P
 P

3UHVVXUH DW
FRUQHU 
T
N1P















































3UHVVXUH DW
FRUQHU  T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

/RDG &DVH

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV


1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ

/RDG &DVH

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

N1P

N1P

N1P

N1P



































&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

6KHDU &DOFXODWLRQ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































3XQFKLQJ 6KHDU &KHFN

P
'  &FRYHU  
%FRO  'FRO

 P

 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQWLRQ 



(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[
3XQFKLQJ 6KHDU )RUFH

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

 N1 /RDG &DVH  

)URP $&, &O ER IRU FROXPQ

 P

(TXDWLRQ  9F

 P

 N1

)URP DERYH FDOFXODWLRQV

 ; 9F

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1
 N1
 ; 9F ! 9X[ KHQFH 2.

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

)URP $&, &O 9F

 N1
 P

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU



IURP $&, &O

 N1

'HVLJQ IRU )OH[XUH DERXW = $[LV


)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



)URP $&, &O 

 ; 9F ! 9X] KHQFH 2.

)URP $&, &O 



)URP $&, &O 




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW = D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW

2.

6LQFH

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
8VHU 6SDFLQJ
GLVWDQFH EHWZHHQ EDUV &G



 PP

$UHD RI 6WHHO 5HTXLUHG $V

6PLQ 

5HLQIRUFHPHQW UDWLR



 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

5HTXLUHG

 P


 PP

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 PP

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/

 P

7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O



)URP $&, &O 



)URP $&, &O 



)URP $&, &O



)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

1XPEHU RI EDUV UHTXLUHG 1EDU



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO


GHII

8OWLPDWH PRPHQW

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

 N1P


5HLQIRUFHPHQW UDWLR
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)URP $&, &O PLQLPXP UHT


G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

 PP



5HTXLUHG

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6
6PLQ 

6

 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H

%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ
$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

7KH UHLQIRUFHPHQW LV DFFHSWHG


$FFRUGLQJ WR $&,  &ODXVH 1R 
0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P
 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

 

$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

)URP $&, &O 



)URP $&, &O 



)URP $&, &O 



&DOFXODWH UHLQIRUFHPHQW UDWLR

 P

8OWLPDWH PRPHQW

 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 



5HTXLUHG

6PLQ 

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

6HOHFWHG VSDFLQJ 6

 #  PP RF



)URP 5HI  (T D FRQVWDQW P

6HOHFWHG EDU 6L]H

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O

0LQLPXP VSDFLQJ DOORZHG 6PLQ

6DIH IRU &UDFNLQJ $VSHFW


 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O

)URP $&, &O 




 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

)URP $&, &O 



)URP $&, &O



$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

)URP 5HI  (T D FRQVWDQW P



&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

8Q6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

,QSXW 9DOXHV

,VRODWHG )RRWLQJ 

)RRWLQJ *HRPWHU\
'HVLJQ 7\SH  &DOFXODWH 'LPHQVLRQ
)RRWLQJ 7KLFNQHVV )W   PP
)RRWLQJ /HQJWK  ; )O   PP

6RLO 3URSHUWLHV

)RRWLQJ :LGWK  = )Z   PP


(FFHQWULFLW\ DORQJ ; 2[G   PP

6RLO 7\SH  'UDLQHG

(FFHQWULFLW\ DORQJ = 2]G   PP

8QLW :HLJKW   N1P


6RLO %HDULQJ &DSDFLW\   N1P

&ROXPQ 'LPHQVLRQV

6RLO 6XUFKDUJH   N1P


'HSWK RI 6RLO DERYH )RRWLQJ   PP

&ROXPQ 6KDSH  5HFWDQJXODU

&RKHVLRQ   N1P

/HQJWK  ;
 P
3O 

6OLGLQJ DQG 2YHUWXUQLQJ

&ROXPQ :LGWK  =
 P
3Z 

&RHIILFLHQW RI )ULFWLRQ  

3HGHVWDO

)DFWRU RI 6DIHW\ $JDLQVW 6OLGLQJ  


)DFWRU RI 6DIHW\ $JDLQVW 2YHUWXUQLQJ  

,QFOXGH 3HGHVWDO" 1R



3HGHVWDO 6KDSH  1$


3HGHVWDO +HLJKW
1$
3K 

'HVLJQ &DOFXODWLRQV

3HGHVWDO /HQJWK 
1$
; 3O 

)RRWLQJ 6L]H

3HGHVWDO :LGWK  =
1$
3Z 

,QLWLDO /HQJWK /R
,QLWLDO :LGWK :R

 P
 P

'HVLJQ 3DUDPHWHUV
&RQFUHWH DQG 5HEDU 3URSHUWLHV
/RDG &RPELQDWLRQV 6HUYLFH 6WUHVV /HYHO
6WUHQJWK RI &RQFUHWH   1PP

/RDG
&RPELQDWLRQ
1XPEHU

<LHOG 6WUHQJWK RI 6WHHO   1PP

'/  5//

'/  5//   :/

'/  :/  5//

8QLW :HLJKW RI &RQFUHWH   N1P

0LQLPXP %DU 6L]H  


0D[LPXP %DU 6L]H  
0LQLPXP %DU 6SDFLQJ   PP

'/  (4;



'/   (4=

0D[LPXP %DU 6SDFLQJ   PP


3HGHVWDO &OHDU &RYHU 3 &/   PP
)RRWLQJ &OHDU &RYHU ) &/   PP

/RDG &RPELQDWLRQ 7LWOH

/RDG &RPELQDWLRQV 6WUHQJWK /HYHO


/RDG
&RPELQDWLRQ
1XPEHU

/RDG &RPELQDWLRQ 7LWOH

'/  5//

'/  5//   :/

'/  :/  5//

 P

$UHD $

3UHVVXUHV DW )RXU &RUQHUV

'/  (4;



'/   (4=

$SSOLHG /RDGV  6HUYLFH 6WUHVV /HYHO


/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P





















































/&

$[LDO
N1

6KHDU ;
N1

6KHDU =
N1

0RPHQW ;
N1P

0RPHQW =
N1P





















































$SSOLHG /RDGV  6WUHQJWK /HYHO

5HGXFWLRQ RI IRUFH GXH WR EXR\DQF\

 N1

(IIHFW GXH WR DGKHVLRQ

 N1

3UHVVXUH DW
FRUQHU 
T
N1P













































3UHVVXUH DW
FRUQHU  T
N1P

3UHVVXUH DW
FRUQHU 
T
N1P

$UHD RI IRRWLQJ
LQ XSOLIW $X
P

,I $X LV ]HUR WKHUH LV QR XSOLIW DQG QR SUHVVXUH DGMXVWPHQW LV QHFHVVDU\


2WKHUZLVH WR DFFRXQW IRU XSOLIW DUHDV RI QHJDWLYH SUHVVXUH ZLOO EH VHW WR ]HUR
DQG WKH SUHVVXUH ZLOO EH UHGLVWULEXWHG WR UHPDLQLQJ FRUQHUV

 P
 P

$UHD IURP LQLWLDO OHQJWK DQG ZLGWK $R /R ; :R


0LQ DUHD UHTXLUHG IURP EHDULQJ SUHVVXUH $PLQ 3  TPD[

3UHVVXUH DW
FRUQHU 
T
N1P

/RDG &DVH

6XPPDU\ RI $GMXVWHG 3UHVVXUHV DW  FRUQHUV )RXU &RUQHUV

1RWH $PLQ LV DQ LQLWLDO HVWLPDWLRQ


3 &ULWLFDO )DFWRUHG $[LDO /RDG ZLWKRXW VHOI ZHLJKWEXR\DQF\VRLO 
TPD[ 5HVSHFWLYH )DFWRUHG %HDULQJ &DSDFLW\
/RDG &DVH

)LQDO )RRWLQJ 6L]H


/HQJWK /

 P

*RYHUQLQJ /RDG &DVH 

 

:LGWK :

 P

*RYHUQLQJ /RDG &DVH 

 

'HSWK '

 P

*RYHUQLQJ /RDG &DVH 

 

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T

3UHVVXUH DW
FRUQHU  T
N1P

N1P

N1P

N1P





































*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P


*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P

&KHFN IRU VWDELOLW\ DJDLQVW RYHUWXUQLQJ DQG VOLGLQJ

0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  = 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ='LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ='LUHFWLRQ  
*RYHUQLQJ 2YHUWXUQLQJ 0RPHQW   N1P
*RYHUQLQJ 5HVLVWLQJ 0RPHQW   N1P
0LQLPXP 2YHUWXUQLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
)DFWRU RI VDIHW\ DJDLQVW
VOLGLQJ

)DFWRU RI VDIHW\ DJDLQVW


RYHUWXUQLQJ

/RDG
&DVH 1R

$ORQJ
;'LUHFWLRQ

$ORQJ
='LUHFWLRQ

$ERXW
;'LUHFWLRQ

$ERXW
='LUHFWLRQ











































6KHDU &DOFXODWLRQ
3XQFKLQJ 6KHDU &KHFN

&ULWLFDO /RDG &DVH $QG 7KH *RYHUQLQJ )DFWRU 2I 6DIHW\ )RU


2YHUWXUQLQJ $QG 6OLGLQJ  ; 'LUHFWLRQ
&ULWLFDO /RDG &DVH IRU 6OLGLQJ DORQJ ;'LUHFWLRQ  
*RYHUQLQJ 'LVWXUELQJ )RUFH   N1
*RYHUQLQJ 5HVWRULQJ )RUFH   N1
0LQLPXP 6OLGLQJ 5DWLR IRU WKH &ULWLFDO /RDG &DVH  
&ULWLFDO /RDG &DVH IRU 2YHUWXUQLQJ DERXW ;'LUHFWLRQ  

7RWDO )RRWLQJ 'HSWK '


(IIHFWLYH 'HSWK GHII
UHFWDQJXODU FROXPQ

P
'  &FRYHU  
%FRO  'FRO

 P


 LQFK LV GHGXFWHG IURP WRWDO GHSWK WR FDWHU EDU GLD 86 &RQYHQ

(IIHFWLYH GHSWK GHII LQFUHDVHG XQWLO ;9F


3XQFKLQJ 6KHDU )RUFH 9X

3XQFKLQJ 6KHDU )RUFH

)URP DERYH FDOFXODWLRQV

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X[ LV  

 N1 /RDG &DVH  

 N1
 ; 9F ! 9X[ KHQFH 2.

)URP $&, &O ER IRU FROXPQ

 P

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

(TXDWLRQ  9F

 N1

2QH:D\ 6KHDU &KHFN


$ORQJ = 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO = $[LV

3XQFKLQJ VKHDU VWUHQJWK 9F

 ; PLQLPXP RI 9F 9F 9F

 N1

 ; 9F ! 9X KHQFH 2.

$ORQJ ; 'LUHFWLRQ
6KHDU 3ODQH 3DUDOOHO WR *OREDO ; $[LV

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU ']

 P

&KHFN WKDW  ; 9F ! 9X] ZKHUH 9X] LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH = D[LV
)URP DERYH FDOFXODWLRQV

)URP $&, &O 9F

 N1

'LVWDQFH DORQJ ; WR GHVLJQ IRU VKHDU


'[

 ; 9F

 N1

&ULWLFDO ORDG FDVH IRU 9X] LV  

 N1
 ; 9F ! 9X] KHQFH 2.

 P

'HVLJQ IRU )OH[XUH DERXW = $[LV

&KHFN WKDW  ; 9F ! 9X[ ZKHUH 9X[ LV WKH VKHDU IRUFH IRU WKH FULWLFDO ORDG
FDVHV DW D GLVWDQFH GHII IURP WKH IDFH RI WKH FROXPQ FDXVHG E\ EHQGLQJ DERXW
WKH ; D[LV

)RU 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV



5HTXLUHG

2.

6LQFH

 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH ; GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 

$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

6DIH IRU &UDFNLQJ $VSHFW

&ULWLFDO /RDG &DVH  


7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

 PP

%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW


LV



IURP $&, &O

 #  PP RF

)URP $&, &O 



)URP $&, &O 



)URP $&, &O 



5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV

 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/




)URP 5HI  (T D FRQVWDQW P

&DOFXODWH UHLQIRUFHPHQW UDWLR


'HVLJQ IRU IOH[XUH DERXW = D[LV LV
SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[
8OWLPDWH PRPHQW
1RPLQDO PRPHQW FDSDFLW\ 0Q

7U\ EDU VL]H



 P
$UHD RI RQH EDU

 PP

1XPEHU RI EDUV UHTXLUHG 1EDU

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P



%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P



5HLQIRUFHPHQW UDWLR
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ

)URP 5HI  (T D FRQVWDQW P

 PP

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV



&DOFXODWH UHLQIRUFHPHQW UDWLR

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW ; D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH ']

 P

8OWLPDWH PRPHQW

'HVLJQ IRU )OH[XUH DERXW ; D[LV

 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

)RU 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV



5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG %DU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG

$FFRUGLQJ WR $&,  &ODXVH 1R 


0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ
&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW DORQJ WKH = GLUHFWLRQ RI WKH IRRWLQJ )LQG
WKH DUHD RI VWHHO UHTXLUHG $ DV SHU 6HFWLRQ  RI 5HLQIRUFHG &RQFUHWH 'HVLJQ
WK HG E\ 6DOPRQ DQG :DQJ 5HI 
&ULWLFDO /RDG &DVH  

 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV

7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
 #  PP RF

)DFWRU



IURP $&, &O

)URP $&, &O 



)URP $&, &O 



)URP $&, &O



5HTXLUHG GHYHORSPHQW OHQJWK IRU EDUV



 P

$YDLODEOH GHYHORSPHQW OHQJWK IRU EDUV '/


7U\ EDU VL]H

1XPEHU RI EDUV UHTXLUHG 1EDU

 P



$UHD RI RQH EDU

 PP

&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0[ )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL

%HFDXVH WKH QXPEHU RI EDUV LV URXQGHG XS PDNH VXUH QHZ


UHLQIRUFHPHQW UDWLR  PD[
7RWDO UHLQIRUFHPHQW DUHD $VBWRWDO
GHII

)DFWRU

1EDU ; $UHD RI RQH EDU

 PP

'  &FRYHU   ; GLD RI RQH EDU

 P

5HLQIRUFHPHQW UDWLR
)URP $&, &O PLQLPXP UHT
G FOHDU PD[ 'LDPHWHU RI RQH EDU  0LQ
GLVWDQFH EHWZHHQ EDUV &G
8VHU 6SDFLQJ



IURP $&, &O



)URP $&, &O 


)URP $&, &O 



)URP $&, &O 





 PP


)URP 5HI  (T D FRQVWDQW P

&KHFN WR VHH LI ZLGWK LV VXIILFLHQW WR DFFRPRGDWH EDUV


&DOFXODWH UHLQIRUFHPHQW UDWLR
%HQGLQJ PRPHQW IRU XSOLIW FDVHV ZLOO EH FDOFXODWHG EDVHG VROHO\ RQ VHOIZHLJKW
VRLO GHSWK DQG VXUFKDUJH ORDGLQJ

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

$V WKH IRRWLQJ VL]H KDV DOUHDG\ EHHQ GHWHUPLQHG EDVHG RQ DOO VHUYLFHELOLW\ ORDG
FDVHV DQG GHVLJQ PRPHQW FDOFXODWLRQ LV EDVHG RQ VHOIZHLJKW VRLO GHSWK DQG
VXUFKDUJH RQO\ WRS UHLQIRUFHPHQW YDOXH IRU DOO SXUH XSOLIW ORDG FDVHV ZLOO EH WKH
VDPH

8OWLPDWH PRPHQW

IRU FULWLFDO ORDG FDVH

 P
 N1P
 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q



5HTXLUHG

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR = $[LV


6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H



0LQLPXP VSDFLQJ DOORZHG 6PLQ

 PP

6HOHFWHG VSDFLQJ 6

 PP

6PLQ 

6

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

 PP

&DOFXODWH UHLQIRUFHPHQW UDWLR

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV

IRU FULWLFDO ORDG FDVH

'HVLJQ IRU IOH[XUH DERXW $ D[LV LV


SHUIRUPHG DW WKH IDFH RI WKH FROXPQ DW
D GLVWDQFH '[

 P
 N1P

8OWLPDWH PRPHQW

 #  PP RF

 N1P

1RPLQDO PRPHQW FDSDFLW\ 0Q

'HVLJQ )RU 7RS 5HLQIRUFHPHQW 3DUDOOHO WR ; $[LV




5HTXLUHG
6LQFH

2.
 PP

$UHD RI 6WHHO 5HTXLUHG $V

6HOHFWHG EDU 6L]H


0LQLPXP VSDFLQJ DOORZHG 6PLQ
6HOHFWHG VSDFLQJ 6
6PLQ 

6


 PP
 PP

6PD[ DQG VHOHFWHG EDU VL]H  VHOHFWHG PD[LPXP EDU VL]H


7KH UHLQIRUFHPHQW LV DFFHSWHG
$FFRUGLQJ WR $&,  &ODXVH 1R 

0D[ VSDFLQJ IRU &UDFNLQJ &RQVLGHUDWLRQ

)LUVW ORDG FDVH WR EH LQ SXUH XSOLIW 


&DOFXODWH WKH IOH[XUDO UHLQIRUFHPHQW IRU 0] )LQG WKH DUHD RI VWHHO
UHTXLUHG
7KH VWUHQJWK YDOXHV RI VWHHO DQG FRQFUHWH XVHG LQ WKH IRUPXODH DUH LQ NVL
)DFWRU

IURP $&, &O



)URP $&, &O 



)URP $&, &O 



)URP $&, &O



)URP 5HI  (T D FRQVWDQW P



 PP

6DIH IRU &UDFNLQJ $VSHFW


%DVHG RQ VSDFLQJ UHLQIRUFHPHQW LQFUHPHQW SURYLGHG UHLQIRUFHPHQW
LV
 #  PP RF

You might also like