&+$37(5 

(TXLSPHQW(FRQRPLFV
$FRUUHFWDQGWKRURXJKXQGHUVWDQGLQJRIHTXLSPHQWRZQHUVKLSDQG
RSHUDWLRQFRVWVJLYHVFRPSDQLHVDPDUNHWDGYDQWDJHSRWHQWLDOO\OHDGLQJWR
JUHDWHUSURILWV2ZQHUVKLSFRVWLVWKHFXPXODWLYHUHVXOWRIWKRVHFDVKIORZV
DQRZQHUH[SHULHQFHVZKHWKHURUQRWWKHPDFKLQHLVSURGXFWLYHO\
HPSOR\HGRQDSURMHFW2SHUDWLQJFRVWLVWKHVXPRIWKRVHH[SHQVHVDQ
RZQHUH[SHULHQFHVE\XVLQJDPDFKLQHRQDSURMHFW7KHSURFHVVRI
VHOHFWLQJDSDUWLFXODUW\SHRIPDFKLQHIRUXVHLQFRQVWUXFWLQJDSURMHFW
UHTXLUHVNQRZOHGJHRIWKHFRVWDVVRFLDWHGZLWKRSHUDWLQJWKHPDFKLQHLQ
WKHILHOG7KUHHEDVLFPHWKRGVFDQEHXVHGIRUVHFXULQJDSDUWLFXODU
PDFKLQHWRXVHRQDSURMHFWEX\UHQWRUOHDVH

,03257$1748(67,216
(TXLSPHQWFRVWLVRIWHQRQHRIDFRQWUDFWRUߞVODUJHVWH[SHQVHFDWHJRULHV
DQGLWLVDFRVWIUDXJKWZLWKDOPRVWLQILQLWHYDULDEOHVDQGXQFHUWDLQW\7REH
VXFFHVVIXOHTXLSPHQWRZQHUVPXVWFDUHIXOO\DQDO\]HDQGDQVZHUWZR
VHSDUDWHTXHVWLRQVDERXWWKHFRVWRIWKHLUPDFKLQHV
+RZPXFKGRHVLWFRVWWRRSHUDWHWKHPDFKLQHRQDSURMHFW"
:KDWLVWKHRSWLPXPHFRQRPLFOLIHDQGWKHRSWLPXPPDQQHUWRVHFXUH
DPDFKLQH"
7KHILUVWTXHVWLRQLVFULWLFDOWRELGGLQJDQGRSHUDWLRQVSODQQLQJ7KH
RQO\UHDVRQIRUSXUFKDVLQJHTXLSPHQWLVIRULWVDELOLW\WRSHUIRUPZRUN
HFRQRPLFDOO\DQGWKHUHE\JHQHUDWHDSURILWIRUWKHFRPSDQ\7KLV
TXHVWLRQVHHNVWRLGHQWLI\WKHH[SHQVHDVVRFLDWHGZLWKSURGXFWLYHPDFKLQH


ZRUNDQGLWLVFRPPRQO\UHIHUUHGWRDVRZQHUVKLSDQGRSHUDWLQJ2 2
FRVW2 2FRVWLVH[SUHVVHGLQGROODUVSHUPDFKLQHRSHUDWLQJKRXUHJ
KUIRUDGR]HUEHFDXVHLWLVXVHGLQFDOFXODWLQJWKHFRVWSHUXQLWRI
PDFKLQHSURGXFWLRQ,IDGR]HUFDQSXVKFXELF\DUGVF\SHUKRXUDQG
LWKDVDKU2 2FRVWSURGXFWLRQFRVWLVF\
KUF\KU7KHSODQQHUHVWLPDWRUFDQXVHWKHFRVWSHUFXELF\DUG
ILJXUHGLUHFWO\ZKHQELGGLQJXQLWSULFHZRUN2QDOXPSVXPMRELWZLOOEH
QHFHVVDU\WRPXOWLSO\WKHXQLWSULFHE\WKHHVWLPDWHGTXDQWLW\WRREWDLQWKH
WRWDODPRXQWWRFKDUJHG

2 2
7KHRZQHUVKLSDQGRSHUDWLQJFRVWVRIDPDFKLQH

7KHVHFRQGTXHVWLRQVHHNVWRLGHQWLI\WKHRSWLPXPSRLQWLQWLPHWR
UHSODFHDPDFKLQHDQGWKHRSWLPXPZD\WRVHFXUHDPDFKLQH7KHDQVZHU
WRWKHVHFRQGTXHVWLRQLVLPSRUWDQWDVWKHGHFLVLRQZLOODIIHFW2 2FRVW
DQGFDQORZHUSURGXFWLRQH[SHQVHHQDEOLQJDFRQWUDFWRUWRDFKLHYHD
EHWWHUSULFLQJSRVLWLRQ7KHSURFHVVRIDQVZHULQJWKLVTXHVWLRQLVNQRZQDV
UHSODFHPHQWDQDO\VLV$FRPSOHWHUHSODFHPHQWDQDO\VLVPXVWDOVR
LQYHVWLJDWHWKHDOWHUQDWLYHVRIUHQWLQJRUOHDVLQJDPDFKLQH
7KHHFRQRPLFDQDO\VHVWRDQVZHUWKHVHWZRFRVWTXHVWLRQVUHTXLUHVWKH
LQSXWRIPDQ\H[SHQVHDQGRSHUDWLRQDOIDFWRUV7KHVHLQSXWIDFWRUVZLOOEH
GLVFXVVHGILUVWDQGWKHGHYHORSPHQWRIWKHDQDO\VLVSURFHGXUHVZLOOIROORZ

(48,30(175(&25'6
'DWDRQERWKPDFKLQHXWLOL]DWLRQDQGFRVWVDUHWKHNH\VWRPDNLQJUDWLRQDO
HTXLSPHQWGHFLVLRQVEXWWKHFROOHFWLRQRILQGLYLGXDOSLHFHVRIGDWDLVRQO\
WKHILUVWVWHS7KHGDWDPXVWEHDVVHPEOHGDQGSUHVHQWHGLQXVHIXOIRUPDWV
࠺WKHDUUDQJHPHQWDQGJUDSKLFDOSUHVHQWDWLRQPXVWFOHDUO\HPSKDVL]H
FULWLFDOLQIRUPDWLRQ0DQ\FRQWUDFWRUVUHFRJQL]HWKLVQHHGDQGVWULYHWR
FROOHFWDQGPDLQWDLQDFFXUDWHHTXLSPHQWUHFRUGVIRUHYDOXDWLQJPDFKLQH
SHUIRUPDQFHHVWDEOLVKLQJRSHUDWLQJFRVWDQDO\]LQJUHSODFHPHQWTXHVWLRQV
DQGPDQDJLQJSURMHFWV
5HDOL]LQJWKHDGYDQWDJHVWREHJDLQHGIURPWKHVHHIIRUWVRZQHUVDUH
GLUHFWLQJPRUHDWWHQWLRQWRDFFXUDWHUHFRUGNHHSLQJ$GYDQFHVLQFRPSXWHU
WHFKQRORJ\KDYHUHGXFHGWKHHIIRUWUHTXLUHGWRLPSOHPHQWUHFRUGV\VWHPV
6RIWZDUHFRPSDQLHVRIIHUUHFRUGNHHSLQJSDFNDJHVVSHFLILFDOO\GHVLJQHG
IRUFRQWUDFWRUV,QPDQ\FDVHVWKHWDVNLVVLPSO\WKHUHWULHYDORIHTXLSPHQW


FRVWGDWDIURPH[LVWLQJDFFRXQWLQJILOHV
$XWRPDWLRQLQWURGXFHVWKHDELOLW\WRKDQGOHPRUHGDWDHFRQRPLFDOO\
DQGLQVKRUWHUWLPHIUDPHVEXWWKHEDVLFLQIRUPDWLRQUHTXLUHGWRPDNH
UDWLRQDOGHFLVLRQVLVVWLOOWKHFULWLFDOLWHP$FRPPRQO\XVHGWHFKQLTXHLQ
HTXLSPHQWFRVWLQJDQGUHFRUGNHHSLQJLVWKHVWDQGDUGUDWHDSSURDFK8QGHU
VXFKDV\VWHPMREVDUHFKDUJHGDVWDQGDUGPDFKLQHXWLOL]DWLRQFRVWUDWHIRU
HYHU\KRXUWKHHTXLSPHQWLVHPSOR\HGRIWHQGHILQHGDVZKHQWKHHQJLQHLV
UXQQLQJWKLVLVJUHDWHUWKDQDFWXDOSURGXFWLRQWLPH0DFKLQHH[SHQVHVDUH
FKDUJHGHLWKHUGLUHFWO\WRWKHLQGLYLGXDOPDFKLQHRUWRPDFKLQHW\SHFRVW
DFFRXQWV7KLVPHWKRGLVVRPHWLPHVUHIHUUHGWRDVDQLQWHUQDORUFRPSDQ\
UHQWDOV\VWHP6XFKDV\VWHPSUHVHQWVDIDLUO\DFFXUDWHUHSUHVHQWDWLRQRI
LQYHVWPHQWFRQVXPSWLRQDQGLWSURSHUO\DVVLJQVPDFKLQHH[SHQVHV,QWKH
FDVHRIDFRPSDQ\UHSODFLQJPDFKLQHVHDFK\HDUDQGFRQWLQXLQJLQ
RSHUDWLRQWKLVV\VWHPHQDEOHVDFKHFNDWWKHHQGRIHDFK\HDURQHVWLPDWH
UHQWDOUDWHVDVWKHLQWHUQDOO\JHQHUDWHGUHQWVKRXOGHTXDOWKHH[SHQVHV
DEVRUEHG
7KHILUVWSLHFHRILQIRUPDWLRQQHFHVVDU\IRUUDWLRQDOHTXLSPHQWDQDO\VLV
LVQRWDQH[SHQVHEXWDUHFRUGRIWKHPDFKLQHߞVXVH2QHRIWKHLPSOLFLW
DVVXPSWLRQVRIDUHSODFHPHQWDQDO\VLVLVWKHFRQWLQXLQJQHHGIRUD
PDFKLQHߞVSURGXFWLRQFDSDELOLW\7KHUHIRUHEHIRUHRQHEHJLQVD
UHSODFHPHQWDQDO\VLVWKHGLVSRVDOߙUHSODFHPHQWTXHVWLRQPXVWEHUHVROYHG
,VWKLVPDFKLQHUHDOO\QHFHVVDU\IRUHFRQRPLFDOFRQVWUXFWLRQRIIXWXUH
SURMHFWV"
$SURMHFWLRQRIWKHUDWLREHWZHHQWRWDOHTXLSPHQWFDSDFLW\DQGXWLOL]HG
FDSDFLW\SURYLGHVDTXLFNJXLGHIRUWKHGLVSRVHߙUHSODFHTXHVWLRQ
7KHOHYHORIGHWDLOIRUUHSRUWLQJHTXLSPHQWXVHYDULHV%RWKLQGHSHQGHQW
VHUYLFHYHQGRUVDQGHTXLSPHQWFRPSDQLHVRIIHUGDWDFROOHFWLRQGHYLFHV
7KHVHFDQSURYLGHDFFXUDWHUHDOWLPHLQIRUPDWLRQDERXWPDFKLQHXVH7KH
V\VWHPVDUHLQVWDOOHGRQWKHPDFKLQHDQGWUDQVPLWGDWDYLDWKHPRVWFRVW
HIIHFWLYHZLUHOHVVQHWZRUNVDWHOOLWHRUFHOOXODUQHWZRUNV$VDPLQLPXP
GDWDVKRXOGEHFROOHFWHGRQDGDLO\EDVLVWRUHFRUGZKHWKHUDPDFKLQH
ZRUNHGRUZDVLGOH0RUHVRSKLVWLFDWHGV\VWHPVVHHNWRLGHQWLI\XVHRQDQ
KRXUO\EDVLVDFFRXQWLQJIRUDFWXDOSURGXFWLRQWLPHDQGFDWHJRUL]LQJLGOH
WLPHE\FODVVLILFDWLRQVVXFKDVVWDQGE\GRZQZHDWKHUDQGGRZQUHSDLU
7KHLQSXWIRUHLWKHUW\SHRIV\VWHPLVHDVLO\LQFRUSRUDWHGLQWRUHJXODU
SHUVRQQHOWLPHNHHSLQJUHSRUWVZLWKPDFKLQHWLPHDQGRSHUDWRUWLPHEHLQJ
UHSRUWHGWRJHWKHU
0RVWRIWKHLQIRUPDWLRQUHTXLUHGIRURZQHUVKLSDQGRSHUDWLQJRU
UHSODFHPHQWDQDO\VHVLVDYDLODEOHLQWKHFRPSDQ\ߞVDFFRXQWLQJUHFRUGV$OO


RZQHUVNHHSUHFRUGVRQDPDFKLQHߞVLQLWLDOSXUFKDVHH[SHQVHDQGILQDO
UHDOL]HGVDOYDJHYDOXHDVSDUWRIWKHDFFRXQWLQJGDWDUHTXLUHGIRUWD[
ILOLQJV0DLQWHQDQFHH[SHQVHVFDQEHWUDFNHGIURPPHFKDQLFVߞWLPHVKHHWV
IURPSXUFKDVHRUGHUVIRUSDUWVRUIURPVKRSZRUNRUGHUV6HUYLFHORJV
SURYLGHLQIRUPDWLRQFRQFHUQLQJFRQVXPSWLRQRIFRQVXPDEOHV)XHO
DPRXQWVFDQEHUHFRUGHGDWIXHOSRLQWVRUZLWKDXWRPDWHGV\VWHPV)XHO
DPRXQWVVKRXOGEHFURVVFKHFNHGDJDLQVWWKHWRWDODPRXQWRISXUFKDVHG
IXHO:KHQGHWDLOHGDQGFRUUHFWUHSRUWLQJSURFHGXUHVDUHPDLQWDLQHGWKH
DFFXUDF\RIHTXLSPHQWFRVWVDQDO\VHVLVJUHDWO\HQKDQFHG

7+(5(173$,')257+(86(2)
021(<
:KDWLVFRPPRQO\UHIHUUHGWRDVWKHWLPHYDOXHRIPRQH\LVWKHYDOXH
GLIIHUHQFHEHWZHHQIXQGVERUURZHGDQGVSHQWWRGD\DQGWKHDPRXQWWREH
UHSDLGDWDIXWXUHGDWH,WDVWKHUHQWSDLGWRXVHVRPHRQHHOVHߞVPRQH\
LPPHGLDWHO\$VWKHSUROLIHUDWLRQRIFUHGLWFDUGVPDNHVDSSDUHQWPDQ\
LQGLYLGXDOVWDNHWKLVFKDUJHIRUJUDQWHG7KLVUHQWRUDGGHGFKDUJHLV
WHUPHGLQWHUHVW,WUHIOHFWVERWKWKHSURILWDQGULVNDOHQGHUDSSOLHVWRWKH
EDVHDPRXQWRIPRQH\ERUURZHG,QWHUHVWH[SUHVVHGDVDSHUFHQWDJHRIWKH
DPRXQWERUURZHGRZHGEHFRPHVGXHDQGSD\DEOHDWWKHFORVHRIHDFK
ELOOLQJSHULRG,WLVW\SLFDOO\VWDWHGDVD\HDUO\UDWH+HUHߞVDQH[DPSOH,I
LVERUURZHGDWLQWHUHVWWKHQ—RULQLQWHUHVW
ZLOODFFUXHRYHUDSHULRGRI\HDU$IWHU\HDUWKHERUURZHUZLOORZHWKH
RULJLQDOSOXVRILQWHUHVW7KHUHIRUHWRUHSD\WKHGHEWWKH
ERUURZHUZRXOGKDYHWRSD\DWWKHHQGRID\HDUWLPHSHULRG,I
WKLVQHZWRWDODPRXQWLVQRWUHSDLGDWWKHHQGRIWKH\HDUSHULRGWKH
LQWHUHVWIRUWKHVHFRQG\HDUZRXOGEHFDOFXODWHGEDVHGRQWKHQHZWRWDO
GHEWDQGWKXVWKHLQWHUHVWLVFRPSRXQGHG$IWHUD\HDUSHULRG
WKHDPRXQWRZHGZRXOGEH—RU,IWKH
FRPSDQ\ߞVFUHGLWLVJRRGDQGLWKDVERUURZHGWKHIURPDEDQNWKH
EDQNHUQRUPDOO\GRHVQRWFDUHZKHWKHUUHSD\PHQWLVPDGHDIWHU\HDUDW
RUDIWHU\HDUVDW7RWKHEDQNWKHWKUHHDPRXQWVߚ
DQGߚDUHHTXLYDOHQW,QRWKHUZRUGV
WRGD\LVHTXLYDOHQWWRRQH\HDULQWKHIXWXUHZKLFKLVDOVR
HTXLYDOHQWWRWZR\HDUVLQWKHIXWXUH7KHWKUHHDPRXQWVDUH
REYLRXVO\QRWHTXDOWKH\DUHHTXLYDOHQW7KHFRQFHSWRIHTXLYDOHQFH
LQYROYHVWLPHDQGDVSHFLILFLQWHUHVWUDWH7KHWKUHHDPRXQWVDUHHTXLYDOHQW
RQO\IRUWKHFDVHRIDQLQWHUHVWUDWHRIDQGWKHQRQO\DWWKHVSHFLILHG


SRLQWVLQWLPH(TXLYDOHQFHPHDQVDVLQJOHVXPRUVHULHVGLIIHUVIURP
DQRWKHURQO\E\WKHDFFUXHGDFFXPXODWHGLQWHUHVWDWUDWHLIRUQSHULRGVRI
WLPH
1RWHWKHSULQFLSDODPRXQWZDVPXOWLSOLHGE\DQLQWHUHVWUDWHWRREWDLQ
WKHDPRXQWRILQWHUHVWGXH7RJHQHUDOL]HWKLVFRQFHSWWKHIROORZLQJ
V\PEROVDUHXVHG

'LIIHUHQWVLWXDWLRQVLQYROYLQJDQLQWHUHVWUDWHDQGWLPHDUHSUHVHQWHGQH[W
DQGWKHDSSURSULDWHDQDO\WLFDOIRUPXODVDUHGHYHORSHG

(TXDWLRQIRU6LQJOH3D\PHQWV
7RFDOFXODWHWKHIXWXUHYDOXH)RIDVLQJOHSD\PHQW3DIWHUQSHULRGVDWDQ
LQWHUHVWUDWHLWKHVHIRUPXODWLRQVDUHXVHG

2UWKHIXWXUHVLQJOHDPRXQWRIDSUHVHQWVLQJOHDPRXQWLV

2EVHUYHKRZ)LVUHODWHGWR3E\DIDFWRUWKDWGHSHQGVRQO\RQLDQGQ
7KLVIDFWRULVWHUPHGWKHVLQJOHSD\PHQWFRPSRXQGDPRXQWIDFWRU
63&$)LWPDNHV)HTXLYDOHQWWR3
,IDIXWXUHDPRXQW)LVJLYHQWKHSUHVHQWDPRXQW3FDQEHFDOFXODWHGE\
WUDQVSRVLQJWKHHTXDWLRQWR

7KHIDFWRULQLVNQRZQDVWKHSUHVHQWZRUWKFRPSRXQGDPRXQW

IDFWRU3:&$)

(;$03/(


$FRQVWUXFWRUZLVKHVWRERUURZWRILQDQFHDSURMHFW7KHLQWHUHVW
UDWHLVSHU\HDU,IWKHERUURZHGDPRXQWDQGWKHLQWHUHVWDUHSDLGEDFN
DIWHU\HDUVZKDWZLOOEHWKHWRWDODPRXQWRIWKHUHSD\PHQW"
7RVROYHXVH(T>@

7KHDPRXQWRILQWHUHVWLV

(;$03/(

$FRQVWUXFWRUZDQWVWRVHWDVLGHHQRXJKPRQH\WRGD\LQDQLQWHUHVW
EHDULQJDFFRXQWWRKDYHWKUHH\HDUVIURPQRZIRUWKHSXUFKDVHRI
DUHSODFHPHQWSLHFHRIHTXLSPHQW,IWKHFRPSDQ\FDQUHFHLYHSHU\HDU
RQLWVLQYHVWPHQWKRZPXFKVKRXOGEHVHWDVLGHQRZWRDFFUXHWKH
WKUHH\HDUVIURPQRZ"
7RVROYHXVH(T>@

,Q([DPSOHVDQGVLQJOHSD\PHQWVQRZDQGLQWKHIXWXUHZHUH
HTXDWHG)RXUSDUDPHWHUVZHUHLQYROYHG3)LDQGQ*LYHQDQ\WKUHH
SDUDPHWHUVWKHIRXUWKFDQEHFDOFXODWHG

)RUPXODVIRUD8QLIRUP6HULHVRI3D\PHQWV
2IWHQSD\PHQWVRUUHFHLSWVRFFXUDWUHJXODULQWHUYDOVDQGVXFKXQLIRUP
YDOXHVFDQEHKDQGOHGE\XVHRIDGGLWLRQDOIRUPXODV)LUVWOHWXVGHILQH
DQRWKHUV\PERO

,IWKLVXQLIRUPDPRXQW$LVLQYHVWHGDWWKHHQGRIHDFKSHULRGIRUQSHULRGV
DWDUDWHRILQWHUHVWLSHUSHULRGWKHQWKHWRWDOHTXLYDOHQWDPRXQW)DWWKH


HQGRIWKHQSHULRGVZLOOEH
) $>LQ࠺LQ࠺ߨL@
%\PXOWLSO\LQJERWKVLGHVRIWKHHTXDWLRQE\LZHREWDLQ
)L $>LQLQ࠺LQ࠺ߨL@
1RZE\VXEWUDFWLQJWKHRULJLQDOHTXDWLRQIURPERWKVLGHVRIWKHQHZ
HTXDWLRQZHREWDLQ
)L $LQ࠺
ZKLFKFDQEHUHDUUDQJHGWR

7KHUHODWLRQVKLS>LQ࠺@LLVNQRZQDVWKHXQLIRUPVHULHVFRPSRXQG

DPRXQWIDFWRU86&$)7KHUHODWLRQVKLSFDQEHUHDUUDQJHGWR\LHOG

7KHUHODWLRQVKLSL>LQߙ@LVNQRZQDVWKHXQLIRUPVHULHVVLQNLQJIXQG

IDFWRU866))EHFDXVHLWGHWHUPLQHVWKHXQLIRUPHQGRISHULRG
LQYHVWPHQW$QHHGHGWRSURYLGHDQDPRXQW)DWWKHHQGRIQSHULRGV
7RGHWHUPLQHWKHHTXLYDOHQWXQLIRUPSHULRGVHULHVUHTXLUHGWRUHSODFHD
SUHVHQWYDOXHRI3VLPSO\VXEVWLWXWH(T>@IRU)LQWR(T>@DQG
UHDUUDQJH7KHUHVXOWLQJHTXDWLRQLV

7KLVUHODWLRQVKLSLVNQRZQDVWKHXQLIRUPVHULHVSUHVHQWZRUWKIDFWRU
863:)
%\LQYHUWLQJ(T>@WKHHTXLYDOHQWXQLIRUPVHULHVHQGRISHULRG
YDOXH$FDQEHREWDLQHGIURPDSUHVHQWYDOXH37KHHTXDWLRQLV

7KLVUHODWLRQVKLSLVNQRZQDVWKHXQLIRUPVHULHVFDSLWDOUHFRYHU\IDFWRU
86&5)
&DVKIORZGLDJUDPVFDQEHGUDZQRIWKHVL[SUHFHGLQJHTXLYDOHQFH


UHODWLRQVKLSV&DVKIORZGLDJUDPVDUHGUDZLQJVZKHUHWKHKRUL]RQWDOOLQH
UHSUHVHQWVWLPHDQGWKHYHUWLFDODUURZVUHSUHVHQWFDVKIORZVDWVSHFLILF
WLPHVXSSRVLWLYHGRZQQHJDWLYH7KHFDVKIORZGLDJUDPVIRUHDFK
UHODWLRQVKLSDUHVKRZQLQ)LJXUH7KHVHUHODWLRQVKLSVZKLFKDUH
VXPPDUL]HGLQ7DEOHIRUPWKHEDVLVIRUPDQ\FRPSOLFDWHGHQJLQHHULQJ
HFRQRP\VWXGLHVLQYROYLQJWKHWLPHYDOXHRIPRQH\

),*85(&DVKIORZGLDJUDPV

7$%/((FRQRPLFDQDO\VLVUHODWLRQVKLSV


 0RVWHQJLQHHULQJHFRQRP\SUREOHPVDUHPRUHFRPSOLFDWHGWKDQ
H[DPSOHVDQGDQGPXVWEHEURNHQGRZQLQWRSDUWV

(;$03/(

$PDFKLQHFRVWWRSXUFKDVH)XHODQGPLQRUPDLQWHQDQFHDUH
HVWLPDWHGWRFRVWSHURSHUDWLQJKRXUWKRVHKRXUVZKHQWKHHQJLQH
LVRSHUDWLQJDQGWKHPDFKLQHLVGRLQJZRUN$VHWRIWLUHVFRVWWR
UHSODFHDQGWKHLUHVWLPDWHGOLIHLVXVHKRXUV$PDMRUUHSDLU
ZLOOSUREDEO\EHUHTXLUHGDIWHUKURIXVH7KHPDFKLQHLVH[SHFWHGWR
ODVWIRUKUDIWHUZKLFKLWZLOOEHVROGDWDSULFHVDOYDJHYDOXHHTXDO
WRRIWKHRULJLQDOSXUFKDVHSULFH$ILQDOVHWRIQHZWLUHVZLOOQRWEH
SXUFKDVHGEHIRUHWKHVDOH+RZPXFKVKRXOGWKHRZQHURIWKHPDFKLQH
FKDUJHSHUKRXURIXVHLILWLVH[SHFWHGWKDWWKHPDFKLQHZLOORSHUDWH
KUSHU\HDU"7KHFRPSDQ\ߞVFRVWRIFDSLWDOUDWHLV)LUVWVROYHIRUQWKH
OLIH


8VXDOO\RZQHUVKLSDQGRSHUDWLQJFRVWFRPSRQHQWVDUHFDOFXODWHG
VHSDUDWHO\7LUHVDUHFRQVLGHUHGDQRSHUDWLQJFRVWHOHPHQWEHFDXVHWKH\
ZHDURXWPXFKIDVWHUWKDQWKHEDVLFPDFKLQH7KHUHIRUHEHIRUHFDOFXODWLQJ
WKHRZQHUVKLSFRVWRIDPDFKLQHKDYLQJSQHXPDWLFWLUHVWKHFRVWRIWKH
WLUHVVKRXOGEHVXEWUDFWHGIURPWKHSXUFKDVHSULFH
࠺ 
1RZWKHDQQXDOL]HGSXUFKDVHH[SHQVHFDQEHFDOFXODWHGXVLQJWKHXQLIRUP
VHULHVFDSLWDOUHFRYHU\IDFWRU

6DOYDJHYDOXHDWWKHHQGRI\HDUVLV
— 
7KHDQQXDOL]HGYDOXHRIWKHVDOYDJHDPRXQW\HDUVLQWKHIXWXUHFDQEH
FDOFXODWHGXVLQJWKHXQLIRUPVHULHVVLQNLQJIXQGIDFWRU

7KHDQQXDOL]HGYDOXHRIWKHVDOYDJHDPRXQW\HDUVLQWKHIXWXUHFDQDOVR
EHFDOFXODWHGXVLQJWKHSUHVHQWZRUWKFRPSRXQGDPRXQWIDFWRUZLWKWKH
XQLIRUPVHULHVFDSLWDOUHFRYHU\IDFWRU

7KHDQQXDOIXHODQGPLQRUPDLQWHQDQFHFRVWLV
SHUKU—KUSHU\U 
,QDGGLWLRQWRWKHRULJLQDOVHWRIWLUHVWZRVHWVRIUHSODFHPHQWWLUHVZLOO
KDYHWREHSXUFKDVHGRQHVHW\HDUVLQWRWKHOLIHRIWKHPDFKLQHDQGD
VHFRQGVHW\HDUVLQWRWKHOLIH7RDQQXDOL]HWKHWLUHUHSODFHPHQWFRVW
FRQYHUWWRD\HDUO\EDVLVWKHVHIXWXUHSRLQWLQWLPHFRVWVPXVWEHPDGH
HTXLYDOHQWWRDSUHVHQWDPRXQWDWWLPH]HURDQGWKHQWKHUHVXOWLQJDPRXQW
LVDQQXDOL]HGDFURVVWKH\HDUOLIHRIWKHPDFKLQH7RGRWKLVXVHWKH
SUHVHQWZRUWKFRPSRXQGDPRXQWIDFWRUZLWKWKHXQLIRUPVHULHVFDSLWDO
UHFRYHU\IDFWRU


7KHDQQXDOL]HGFRVWIRUWKHPDMRUUHSDLU\HDUVLQWRWKHOLIHLV

7KHUHVXOWLQJWRWDODQQXDOFRVWLV

7KHWRWDOFRVWSHUKRXULV

,QWKLVFKDSWHUDOORIWKHVHFRVWVDQGPHWKRGVIRUWKHLUFDOFXODWLRQDUH
GLVFXVVHGLQGHWDLO

&2672)&$3,7$/
7KHFRVWRIFDSLWDOLQWHUHVWUDWHDFRPSDQ\H[SHULHQFHVLVDZHLJKWHG
DYHUDJHUDWHUHVXOWLQJIURPWKHFRPELQHGFRVWVDVVRFLDWHGZLWKH[WHUQDO
DQGLQWHUQDOVRXUFHVRIFDSLWDOIXQGV

([WHUQDO
'HEWERUURZLQJ
(TXLW\VDOHRIVWRFN

,QWHUQDO
5HWDLQHGHDUQLQJVUHLQYHVWSURILWVLQWKHEXVLQHVV
,QWHUQDOO\JHQHUDWHGSD\ELOOVODWHUDQGHQFRXUDJHVSHHGLHUSD\PHQW
IURPFXVWRPHUV
)XUWKHUPRUHWKHFRVWRIFDSLWDOLQWHUHVWUDWHDFRPSDQ\H[SHULHQFHVLV
DIIHFWHGE\WKHULVNDVVRFLDWHGZLWKLWVEXVLQHVVW\SH7KHPDUNHWSHUFHLYHV


WKHULVNRIWKHEXVLQHVVDQGDSSOLHVDQDIWHUWD[GLVFRXQWUDWHWRWKHIXWXUH
ZHDOWKLWH[SHFWVWRGHULYHIURPWKHILUP&RQVHTXHQWO\WKHUDWHEDQNV
FKDUJHIRUERUURZHGIXQGVFDQQRWEHWDNHQDORQHDVWKHFRPSDQ\ߞVFRVW
RIFDSLWDOLQWHUHVWUDWHZKHQHYDOXDWLQJLQYHVWPHQWDOWHUQDWLYHV)RUD
FRPSOHWHWUHDWPHQWRIFRVWRIFDSLWDOVHH0RGLJOLDQLDQG0LOOHUߞVFODVVLF
SDSHUߡ7KH&RVWRI&DSLWDO&RUSRUDWH)LQDQFHDQGWKH7KHRU\RI
,QYHVWPHQWߢSXEOLVKHGLQ7KH$PHULFDQ(FRQRPLF5HYLHZ
0DQ\GLVFXVVLRQVRIHTXLSPHQWHFRQRPLFVLQFOXGHLQWHUHVWDVDFRVWRI
RZQHUVKLS6RPHWLPHVWKHDXWKRUVPDNHFRPSDULVRQVZLWKWKHLQWHUHVW
UDWHVWKDWEDQNVFKDUJHIRUERUURZHGIXQGVRUZLWKWKHUDWHWKDWFRXOGEH
HDUQHGLIWKHIXQGVZHUHLQYHVWHGHOVHZKHUH6XFKFRPSDULVRQVLPSO\WKDW
WKHVHDUHDSSURSULDWHUDWHVWRXVHLQDQHTXLSPHQWFRVWDQDO\VLV$PRUH
WKRXJKWIXODQDO\VLV\LHOGVWKHSURSHUFKDUDFWHURIWKHLQWHUHVWUDWHD
FRPSDQ\H[SHULHQFHV$FRPSDQ\UHTXLUHVFDSLWDOIXQGVIRUDOORILWV
RSHUDWLRQV+HQFHLWLVQRWORJLFDOWRDVVLJQGLIIHUHQWLQWHUHVWFRVWVWR
PDFKLQHVSXUFKDVHGZKROO\ZLWKUHWDLQHGHDUQLQJVFDVKDVRSSRVHGWR
WKRVHSXUFKDVHGZLWKERUURZHGIXQGV$VLQJOHLQWHUHVWUDWHVKRXOGEH
GHWHUPLQHGE\H[DPLQDWLRQRIWKHFRPELQHGFRVWVDVVRFLDWHGZLWKDOO
VRXUFHVRIFDSLWDOIXQGVGHEWHTXLW\DQGUHWDLQHGHDUQLQJV
7KHUHDUHWZRSDUWVWRWKHFRPPRQPLVXQGHUVWDQGLQJFRQFHUQLQJWKH
SURSHUZD\WRDFFRXQWIRULQWHUHVW)LUVWDVMXVWGLVFXVVHGWKHFRUUHFW
LQWHUHVWUDWHVKRXOGUHIOHFWWKHFRPELQHGHIIHFWRIWKHFRVWVDVVRFLDWHGZLWK
DOOFDSLWDOIXQGV7KHVHFRQGHUURUFRPHVLQWU\LQJWRUHFRXSLQWHUHVWFRVWV
,QWHUHVWLVQRWDFRVWWREHDGGHGWRJHWKHUZLWKSXUFKDVHH[SHQVHWD[HV
DQGLQVXUDQFHZKHQFDOFXODWLQJWKHWRWDOFRVWRIDPDFKLQH
7KLVPLJKWEHHDVLHUWRXQGHUVWDQGXVLQJDQDQDORJ\&RQVLGHUWKH
VLWXDWLRQRIDEDQNWU\LQJWRGHFLGHZKHWKHUDORDQVKRXOGEHJUDQWHG7KH
TXHVWLRQEHIRUHWKHEDQNLVRQHRIULVNZKDWDUHWKHFKDQFHVWKHPRQH\
ZLOOEHUHSDLG"%DVHGRQWKHSHUFHLYHGULVNDGHFLVLRQLVPDGHRQKRZ
PXFKUHWXUQPXVWEHUHFHLYHGWREDODQFHWKHULVN,IORDQVDUHPDGH
WKHEDQNHUNQRZVVRPHZLOOQRWEHUHSDLG7KRVHERUURZHUVZKRUHSD\
WKHLUORDQVDVSURPLVHGKDYHWRSURYLGHWKHWRWDOSURILWPDUJLQIRUWKHEDQN
7KHJRRGORDQVPXVWFDUU\WKHEDGORDQV$FRPSDQ\XWLOL]LQJHTXLSPHQW
VKRXOGEHPDNLQJDVLPLODUDQDO\VLVHYHU\WLPHDGHFLVLRQLVPDGHWRLQYHVW
LQDSLHFHRIHTXLSPHQW
%DVHGRQWKHULVNDVVRFLDWHGZLWKWKHW\SHRIZRUNWKHFRPSDQ\ZLOO
XQGHUWDNHLQWHUHVWLVWKHIXOFUXPIRUGHWHUPLQLQJZKHWKHUWKHYDOXHD
PDFKLQHZLOOFUHDWHIRUWKHFRPSDQ\LVVXIILFLHQW$SURSHULQWHUHVWUDWH
HQVXUHVWKHUHLVDJDLQLQYDOXHFRPSDUHGWRFRVWDQGULVN
7KHLQWHUHVWUDWHDWLVVXHLVUHIHUUHGWRLQWKHHFRQRPLFOLWHUDWXUHDVWKH


FRVWRIFDSLWDOWRWKHFRPSDQ\DQGDPDUNHWYDOXHWHFKQLTXHKDVEHHQ
GHYHORSHGIRULWVFDOFXODWLRQ$FRPSOHWHGHYHORSPHQWRIWKHPDUNHWYDOXH
FRVWRIFDSLWDOFDOFXODWLRQLVEH\RQGWKHVFRSHRIWKLVWH[WEXW5HIHUHQFH
/HZHOOHQDWWKHHQGRIWKLVFKDSWHUSURYLGHVDJRRGSUHVHQWDWLRQRI
WKHVXEMHFW7KHUHVXOWLQJFRVWRIFDSLWDOUDWHLVWKHFRUUHFWLQWHUHVWUDWHWR
XVHLQHFRQRPLFDQDO\VHVRIHTXLSPHQWGHFLVLRQV

(9$/8$7,1*,19(670(17
$/7(51$7,9(6
7KHSXUFKDVHUHQWDOOHDVHRUUHSODFHPHQWRIDSLHFHRIHTXLSPHQWLVD
ILQDQFLDOLQYHVWPHQWGHFLVLRQDQGDVVXFKWKHUHDOTXHVWLRQLVKRZEHVWWR
XVHDFRPSDQ\ߞVDVVHWV)LQDQFLDOLQYHVWPHQWGHFLVLRQVDUHDQDO\]HGXVLQJ
WLPHYDOXHRIPRQH\SULQFLSOHV6XFKDQDO\VHVUHTXLUHDQLQSXWLQWHUHVWUDWH
RUWKHFDOFXODWLRQRIWKHLQWHUHVWUDWHWKDWUHVXOWVIURPWKHDVVXPHGFDVK
IORZV

'LVFRXQWHG3UHVHQW:RUWK$QDO\VLV
$GLVFRXQWHGSUHVHQWZRUWKDQDO\VLVLQYROYHVFDOFXODWLQJWKHHTXLYDOHQW
SUHVHQWZRUWKRUSUHVHQWYDOXHRIDOOWKHGROODUDPRXQWVLQYROYHGLQHDFKRI
WKHLQGLYLGXDODOWHUQDWLYHVWRGHWHUPLQHWKHSUHVHQWZRUWKRIWKHSURSRVHG
DOWHUQDWLYHV7KHSUHVHQWZRUWKLVGLVFRXQWHGDWDSUHGHWHUPLQHGUDWHRI
LQWHUHVWLRIWHQWHUPHGWKHPLQLPXPDWWUDFWLYHUDWHRIUHWXUQ0$557KH
0$55LVXVXDOO\HTXDOWRWKHFXUUHQWFRVWRIFDSLWDOUDWHIRUWKHFRPSDQ\
([DPSOHLOOXVWUDWHVWKHXVHRIDGLVFRXQWHGSUHVHQWZRUWKDQDO\VLVWR
HYDOXDWHWKUHHPXWXDOO\H[FOXVLYHLQYHVWPHQWDOWHUQDWLYHV

(;$03/(

$FH%XLOGHUVLVFRQVLGHULQJWKUHHGLIIHUHQWDFTXLVLWLRQPHWKRGVIRU
REWDLQLQJSLFNXSWUXFNV7KHDOWHUQDWLYHVDUH
$,PPHGLDWHFDVKSXUFKDVHWKHWUXFNVIRUHDFKDQGDIWHU\HDUV
VHOOHDFKWUXFNIRUDQHVWLPDWHG


%/HDVHWKHWUXFNVIRU\HDUVIRUSHU\HDUSDLGLQDGYDQFHDWWKH
EHJLQQLQJRIHDFK\HDU7KHFRQWUDFWRUSD\VDOORSHUDWLQJDQG
PDLQWHQDQFHFRVWVIRUWKHWUXFNVDQGWKHOHDVLQJFRPSDQ\UHWDLQV
RZQHUVKLS
&3XUFKDVHWKHWUXFNVXVLQJDWLPHSD\PHQWSODQUHTXLULQJDQLPPHGLDWH
GRZQSD\PHQWRIDQGSHU\HDUDWWKHHQGRIHDFK\HDU
IRU\HDUV$VVXPHWKHWUXFNVZLOOEHVROGDIWHU\HDUVIRU
HDFK
,IWKHFRQWUDFWRUߞV0$55LVZKLFKDOWHUQDWLYHVKRXOGEHXVHG"7R
DQVZHUWKHTXHVWLRQFDOFXODWHWKHQHWSUHVHQWZRUWK13:RIHDFK
DOWHUQDWLYHXVLQJDQLQWHUHVWUDWHDQGVHOHFWWKHOHDVWFRVWO\DOWHUQDWLYH
)RUDOWHUQDWLYH$XVHWKHSUHVHQWZRUWKFRPSRXQGDPRXQWIDFWRUWR
FDOFXODWHWKHHTXLYDOHQWVDOYDJHYDOXHDWWLPH]HUR$GGWKHSXUFKDVHSULFH
ZKLFKLVQHJDWLYHEHFDXVHLWLVDFDVKRXWIORZDQGWKHHTXLYDOHQWVDOYDJH
YDOXHZKLFKLVSRVLWLYHEHFDXVHLWLVDFDVKLQIORZ7KHUHVXOWLVWKHQHW
SUHVHQWZRUWKRIDOWHUQDWLYH$

&DOFXODWHWKH3:&$)ZLWKLHTXDOWRDQGQHTXDOWR

)RUDOWHUQDWLYH%XVHWKHXQLIRUPVHULHVSUHVHQWZRUWKIDFWRUWRFDOFXODWH
WKHWLPH]HURHTXLYDOHQWYDOXHRIWKHIXWXUHOHDVHSD\PHQWVDQGDGGWRWKDW
UHVXOWWKHYDOXHRIWKHLQLWLDOOHDVHSD\PHQWERWKRIWKHVHDUHQHJDWLYH
EHFDXVHWKH\DUHFDVKRXWIORZV7KHUHLVQRVDOYDJHLQWKLVFDVHDVWKH
OHDVLQJFRPSDQ\UHWDLQVRZQHUVKLSRIWKHWUXFNV
13:% ࠺࠺863:)
&DOFXODWLQJWKH863:)ZLWKLHTXDOWRDQGQHTXDOWR

)RUDOWHUQDWLYH&XVHWKHXQLIRUPVHULHVSUHVHQWZRUWKIDFWRUWRFDOFXODWH
WKHWLPH]HURHTXLYDOHQWYDOXHRIWKHIXWXUHSD\PHQWVDQGWKHSUHVHQW
ZRUWKFRPSRXQGDPRXQWIDFWRUWRFDOFXODWHWKHHTXLYDOHQWVDOYDJHYDOXHDW
WLPH]HUR$GGWKHWKUHHYDOXHVWKHLQLWLDOSD\PHQWDQGWKHHTXLYDOHQW
DQQXDOSD\PHQWERWKEHLQJQHJDWLYHDQGWKHVDOYDJHEHLQJSRVLWLYHWR
DUULYHDWWKHQHWSUHVHQWZRUWKRIDOWHUQDWLYH&


7KHOHDVWFRVWO\DOWHUQDWLYHLV&

([DPSOHZDVVLPSOLILHGLQWZRUHVSHFWV)LUVWWKHQXPEHURI
FDOFXODWLRQVUHTXLUHGZDVTXLWHVPDOO6HFRQGDOOWKUHHDOWHUQDWLYHV
LQYROYHGWKHVDPHWLPHGXUDWLRQ\HDUOLYHV3UREOHPVLQYROYLQJPRUH
GDWDPD\UHTXLUHPRUHFDOFXODWLRQVEXWWKHDQDO\VLVDSSURDFKLVWKHVDPH
DVVKRZQLQ([DPSOH:KHQWKHDOWHUQDWLYHVLQYROYHGLIIHUHQWWLPH
GXUDWLRQVPDFKLQHVKDYHGLIIHUHQWH[SHFWHGGXUDWLRQVRIXVHIXOQHVVWKH
DQDO\VLVPXVWEHPRGLILHGWRDFFRXQWIRUWKHGLIIHUHQWWLPHGXUDWLRQV
2EYLRXVO\LIDFRPSDULVRQLVPDGHRIRQHDOWHUQDWLYHKDYLQJDOLIHRI
\HDUVDQGDQRWKHUZLWKDOLIHRI\HDUVWKHUHVSHFWLYHGLVFRXQWHGSUHVHQW
ZRUWKVDUHQRWGLUHFWO\FRPSDUDEOH+RZLVVXFKDVLWXDWLRQKDQGOHG"7ZR
DSSURDFKHVDUHJHQHUDOO\XVHG
$SSURDFK7UXQFDWHFXWRIIWKHORQJHUOLYHGDOWHUQDWLYHVWRHTXDO
WKHVKRUWHUOLYHGDOWHUQDWLYHDQGDVVXPHDVDOYDJHYDOXHIRUWKHXQXVHG
SRUWLRQRIWKHORQJHUOLYHGDOWHUQDWLYHV7KHQPDNHWKHFRPSDULVRQRQ
WKHEDVLVRIHTXDOOLYHV
$SSURDFK&RPSXWHWKHGLVFRXQWHGSUHVHQWZRUWKRQWKHEDVLVRIWKH
OHDVWFRPPRQGHQRPLQDWRURIWKHGLIIHUHQWDOWHUQDWLYHVߞOLYHV

(/(0(1762)2:1(56+,3&267
2ZQHUVKLSFRVWLVWKHFXPXODWLYHUHVXOWRIWKRVHFDVKIORZVDQRZQHU
H[SHULHQFHVZKHWKHURUQRWWKHPDFKLQHLVSURGXFWLYHO\HPSOR\HGRQDMRE
,WLVDFRVWUHODWHGWRILQDQFHDQGDFFRXQWLQJH[FOXVLYHO\DQGLWGRHVQRW
LQFOXGHWKHZUHQFKHVQXWVDQGEROWVDQGFRQVXPDEOHVQHFHVVDU\WRNHHS
WKHPDFKLQHRSHUDWLQJ
0RVWRIRZQHUVKLSFDVKIORZVDUHH[SHQVHVRXWIORZVEXWDIHZDUH
FDVKLQIORZVDQGRQHVHUYHVWRSUHYHQWDFDVKRXWIORZ7KHPRVW
VLJQLILFDQWFDVKIORZVDIIHFWLQJRZQHUVKLSFRVWDUH
3XUFKDVHH[SHQVH RXWIORZ

6DOYDJHYDOXH LQIORZ


7D[VDYLQJIURPGHSUHFLDWLRQ SUHYHQWLRQRIDFDVKRXWIORZ
0DMRUUHSDLUVDQGRYHUKDXOV RXWIORZ

3URSHUW\WD[HV RXWIORZ

,QVXUDQFH RXWIORZ
6WRUDJHDQGPLVFHOODQHRXV RXWIORZ

3XUFKDVH([SHQVH
7KHFDVKRXWIORZDILUPH[SHULHQFHVLQDFTXLULQJRZQHUVKLSRIDPDFKLQH
LVWKHSXUFKDVHH[SHQVH,WLVWKHWRWDOGHOLYHUHGFRVWGULYHDZD\FRVW
LQFOXGLQJDPRXQWVIRUDOORSWLRQVVKLSSLQJDQGWD[HVOHVVWKHFRVWRIWLUHV
LIWKHPDFKLQHKDVSQHXPDWLFWLUHV7LUHVKDYHDVLJQLILFDQWO\VKRUWHU
VHUYLFHWKDQWKHPDFKLQHLURQVRWKH\DUHKDQGOHGVHSDUDWHO\7KHPDFKLQH
ZLOOVKRZDVDQDVVHWLQWKHILUPߞVDFFRXQWLQJUHFRUGV7KHILUPKDV
H[FKDQJHGPRQH\GROODUVDOLTXLGDVVHWIRUDPDFKLQHDIL[HGDVVHWZLWK
ZKLFKWKHFRPSDQ\KRSHVWRJHQHUDWHDIXWXUHUHYHQXHVWUHDP$VWKH
PDFKLQHLVXVHGRQSURMHFWVZHDUWDNHVLWVWROODQGWKHPDFKLQHFDQEH
WKRXJKWRIDVEHLQJXVHGXSRUFRQVXPHG7KLVFRQVXPSWLRQUHGXFHVWKH
PDFKLQHߞVYDOXHEHFDXVHWKHUHYHQXHVWUHDPLWFDQJHQHUDWHLVOLNHZLVH
UHGXFHG1RUPDOO\DQRZQHUWULHVWRDFFRXQWIRUWKHGHFUHDVHLQYDOXHE\
SURUDWLQJWKHFRQVXPSWLRQRIWKHLQYHVWPHQWRYHUWKHVHUYLFHOLIHRIWKH
PDFKLQH7KLVSURUDWLQJLVNQRZQDVPDUNHWGHSUHFLDWLRQ

PDUNHWGHSUHFLDWLRQ
7KHDVVHWߞVORVVLQYDOXHRYHUWLPHDVGHWHUPLQHGE\PDUNHWIRUFHV
GHPDQGIRUXVHGHTXLSPHQW

,QGLVFXVVLQJHTXLSPHQWHFRQRPLFVWKUHHGLIIHUHQWW\SHVRI
GHSUHFLDWLRQLPSDFWDPDFKLQHRZQHUߞVGHFLVLRQV)LUVWLVDFWXDOPDUNHW
GHSUHFLDWLRQLQYDOXHZKLFKLVWKHGLIIHUHQFHLQSXUFKDVHSULFHDQGWKH
VDOYDJHDPRXQWDFWXDOO\UHFHLYHGRUKRZWKHPDUNHWSODFHYDOXHVWKH
PDFKLQHDWWZRGLIIHUHQWSRLQWVLQWLPH7KHPDJQLWXGHRIGLIIHUHQFH
EHWZHHQWKHLQLWLDODFTXLVLWLRQH[SHQVHDQGWKHH[SHFWHGIXWXUHVDOYDJH
YDOXHVKRXOGEHSURUDWHGDFURVVWKHOLIHRIWKHPDFKLQH7KHVHFRQGW\SHRI
GHSUHFLDWLRQLVNQRZQDVERRNGHSUHFLDWLRQ,WLVKRZDFFRXQWDQWV
IROORZLQJDFFHSWHGDFFRXQWLQJSULQFLSOHVSURUDWHWKHPDFKLQHߞVORVVLQ
YDOXH


ERRNGHSUHFLDWLRQ
$QDFFRXQWLQJPHWKRGXVHGWRGHVFULEHDQDVVHWߞVORVVLQYDOXH

%RRNGHSUHFLDWLRQLVFRUUHFWWRWKHH[WHQWRIDFFRXQWLQJIRUWKHDPRXQWV
LQYROYHGEXWLWQHJOHFWVWKHWLPLQJRIWKHFDVKIORZV7KHUHIRUHLWLV
UHFRPPHQGHGWRWUHDWHGHDFKFDVKIORZVHSDUDWHO\XVHDWLPHYDOXH
DQDO\VLVDQGHPSOR\YDULRXVDVVXPSWLRQVGXULQJVHQVLWLYLW\DQDO\VHVRI
GHFLVLRQVFHQDULRV
7KHWKLUGW\SHRIGHSUHFLDWLRQLVWD[GHSUHFLDWLRQZKLFKLVGLVFXVVHG
LQWKHQH[WVHFWLRQ,WLVWKHDPRXQWWKHJRYHUQPHQWDOWD[FRGHVSHUPLWDVD
GHGXFWLRQZKHQFDOFXODWLQJWD[DEOHLQFRPH

WD[GHSUHFLDWLRQ
7KHORVVLQYDOXHRIDQDVVHWRYHUWLPHDVVSHFLILHGE\WKHJRYHUQPHQW

6DOYDJH9DOXH
6DOYDJHYDOXHLVWKHFDVKLQIORZDILUPUHFHLYHVLIDPDFKLQHVWLOOKDVYDOXH
DWWKHWLPHRILWVGLVSRVDO7KLVLVDFDVKLQIORZWKDWZLOORFFXUDWDIXWXUH
GDWH
8VHGHTXLSPHQWSULFHVDUHGLIILFXOWWRSUHGLFW0DFKLQHFRQGLWLRQ
)LJXUHWKHPRYHPHQWRIQHZPDFKLQHSULFHV)LJXUHDQGWKH
PDFKLQHߞVSRVVLEOHVHFRQGDU\VHUYLFHDSSOLFDWLRQVDIIHFWWKHDPRXQWDQ
RZQHUFDQH[SHFWWRUHFHLYH$PDFKLQHKDYLQJDGLYHUVHDQGOD\HUHG
VHUYLFHSRWHQWLDOZLOOFRPPDQGDKLJKHUUHVDOHYDOXH0HGLXPVL]HGR]HUV
ZKLFKRIWHQH[KLELWULVLQJVDOYDJHYDOXHVLQODWHU\HDUVEHFDXVHWKHVH
PDFKLQHVFDQKDYHDVPDQ\DVVHYHQGLIIHUHQWOHYHOVRIXVHIXOOLIH7KH
XVHIXODSSOLFDWLRQRIVXFKGR]HUVPD\UDQJHIURPDQLQLWLDODVVLJQPHQWDVD
KLJKSURGXFWLRQPDFKLQHRQDGLUWVSUHDGWRDQLQIUHTXHQWODQGFOHDULQJ
DVVLJQPHQWE\DIDUPHU


),*85(6DOYDJHYDOXHLVGHSHQGHQWRQPDFKLQHFRQGLWLRQ

),*85(7KHPRYHPHQWRIQHZPDFKLQHSULFHVRUFRVWLVRQHIDFWRU


DIIHFWLQJVDOYDJHYDOXH

+LVWRULFDOUHVDOHGDWDFDQSURYLGHVRPHJXLGDQFHLQPDNLQJVDOYDJH
YDOXHSUHGLFWLRQV6XFKGDWDFDQHDVLO\EHDFFHVVHGIURPDXFWLRQSULFH
ERRNV%\VWXG\LQJVXFKKLVWRULFDOGDWDDQGUHFRJQL]LQJWKHHIIHFWVRIWKH
HFRQRPLFHQYLURQPHQWWKHPDJQLWXGHRIVDOYDJHYDOXHSUHGLFWLRQHUURUV
FDQEHPLQLPL]HGDQGDFFXUDF\RIDQRZQHUVKLSFRVWDQDO\VLVLPSURYHG

7D[6DYLQJVIURP'HSUHFLDWLRQ
7KHWD[VDYLQJVIURPGHSUHFLDWLRQDUHDSKHQRPHQRQRIWKHWD[V\VWHPLQ
WKH8QLWHG6WDWHV7KLVPD\QRWEHDQRZQHUVKLSFRVWIDFWRUXQGHUWKHWD[
ODZVLQRWKHUFRXQWULHV8QGHUWKHWD[ODZVRIWKH8QLWHG6WDWHV
GHSUHFLDWLQJDPDFKLQHߞVORVVLQYDOXHZLWKDJHZLOOOHVVHQWKHQHWFRVWRI
PDFKLQHRZQHUVKLS7KHFRVWVDYLQJWKHSUHYHQWLRQRIDFDVKRXWIORZ
DIIRUGHGE\WD[GHSUHFLDWLRQLVDUHVXOWRIVKLHOGLQJWKHFRPSDQ\IURP
WD[HV7KLVLVDQDSSOLFDEOHFDVKIORZIDFWRURQO\LIDFRPSDQ\LVRSHUDWLQJ
DWDSURILW&DUU\EDFNIHDWXUHVLQWKHWD[ODZDOORZWKHVDYLQJVWREH
SUHVHUYHGHYHQLIDORVVLVLQFXUUHGLQDQ\RQHSDUWLFXODU\HDUEXWWKHORQJ
WHUPRSHUDWLQJSRVLWLRQRIWKHFRPSDQ\PXVWEHDWDSURILWIRUWKH
FRPSDQ\WRUHDOL]HWD[VDYLQJVIURPGHSUHFLDWLRQ
7KHUDWHVDWZKLFKDFRPSDQ\FDQGHSUHFLDWHDPDFKLQHDUHVHWE\WKH
UHYHQXHFRGH7KHVHUDWHVXVXDOO\KDYHQRUHODWLRQWRDFWXDOFRQVXPSWLRQ
RIWKHDVVHWPDFKLQH7KHUHIRUHPDQ\FRPSDQLHVNHHSVHYHUDOVHWVRI
GHSUHFLDWLRQQXPEHUVRQHIRUGHSUHFLDWLRQWD[SXUSRVHVRQHIRUFRUSRUDWH
HDUQLQJVWD[DFFRXQWLQJSXUSRVHVDQGRQHIRULQWHUQDODQGRUILQDQFLDO
VWDWHPHQWSXUSRVHV7KHILUVWWZRDUHUHTXLUHGE\WKHUHYHQXHFRGH7KH
ODVWWULHVWRPDWFKWKHFRQVXPSWLRQRIWKHDVVHWDFFXUDWHO\EDVHGRQZRUN
DSSOLFDWLRQDQGFRPSDQ\PDLQWHQDQFHSROLFLHV
8QGHUFXUUHQW86WD[FRGHWD[GHSUHFLDWLRQDFFRXQWLQJQRORQJHU
UHTXLUHVWKHDVVXPSWLRQRIDPDFKLQHߞVIXWXUHVDOYDJHYDOXHDQGXVHIXO
OLIH7KHRQO\SLHFHRILQIRUPDWLRQQHFHVVDU\LVEDVLVZKLFKUHIHUVWRWKH
FRVWRIWKHPDFKLQHIRUSXUSRVHVRIFRPSXWLQJJDLQRUORVV%DVLVLV
HVVHQWLDO7RFRPSXWHWD[GHSUHFLDWLRQDPRXQWVIL[HGSHUFHQWDJHVDUH
DSSOLHGWRWKHXQDGMXVWHGEDVLV7KHWHUPLQRORJ\DGMXVWHGXQDGMXVWHG
UHIHUVWRFKDQJLQJWKHERRNYDOXHRIDPDFKLQHE\GHSUHFLDWLRQRUPDMRU
PHFKDQLFDOLPSURYHPHQWV
7KH86WD[FRGHDOORZVWKHSRVWSRQHPHQWRIWD[DWLRQRQILQDQFLDO
JDLQVGHULYHGIURPWKHH[FKDQJHRIOLNHNLQGGHSUHFLDEOHSURSHUW\,ID
JDLQLVUHDOL]HGIURPDOLNHNLQGH[FKDQJHWKHGHSUHFLDWLRQEDVLVRIWKH


QHZPDFKLQHLVUHGXFHGE\WKHDPRXQWRIWKHJDLQ+RZHYHULIWKH
H[FKDQJHLQYROYHVDGLVSRVDOVDOHWRDWKLUGSDUW\DQGDVHSDUDWH
DFTXLVLWLRQRIWKHUHSODFHPHQWWKHJDLQIURPWKHVDOHLVWD[HGDVRUGLQDU\
LQFRPH

(;$03/(

$WUDFWRUZLWKDQDGMXVWHGEDVLVIURPGHSUHFLDWLRQRILVWUDGHG

IRUDQHZWUDFWRUWKDWKDVDIDLUPDUNHWYDOXHRI$FDVKSD\PHQW
RILVPDGHWRFRPSOHWHWKHWUDQVDFWLRQ6XFKDWUDQVDFWLRQLVD
QRQWD[DEOHH[FKDQJHDQGQRJDLQLVUHFRJQL]HGRQWKHWUDGHLQ7KH
XQDGMXVWHGEDVLVRIWKHQHZWUDFWRULVHYHQWKRXJKWKHFDVK
SD\PHQWZDVDQGWKHDSSDUHQWJDLQLQYDOXHIRUWKHWUDGHG
PDFKLQHZDV>ߙߙ@

,IWKHRZQHUKDGVROGWKHROGWUDFWRUWRDWKLUGSDUW\IRUDQGWKHQ
SXUFKDVHGDQHZWUDFWRUIRUWKHSURILWRQWKHWKLUGSDUW\
VDOHZRXOGKDYHEHHQWD[HGDVRUGLQDU\LQFRPHDQGWKHXQDGMXVWHGEDVLVRI
WKHQHZWUDFWRUZRXOGEH

7KHFXUUHQWWD[GHSUHFLDWLRQFRGHHVWDEOLVKHVGHSUHFLDWLRQSHUFHQWDJHV
EDVHGRQWKHVSHFLILF\HDURIPDFKLQHOLIH7KHVHDUHXVXDOO\WKHRSWLPXP
GHSUHFLDWLRQUDWHVLQWHUPVRIWD[DGYDQWDJH$QRZQHUFDQKRZHYHUVWLOO
XWLOL]HWKHVWUDLJKWOLQHPHWKRGRIGHSUHFLDWLRQRUPHWKRGVQRWH[SUHVVHGLQ
WHUPVRIWLPHGXUDWLRQ\HDUV8QLWRISURGXFWLRQZRXOGEHDQH[DPSOHRI
DQRQߙWLPHEDVHGGHSUHFLDWLRQV\VWHP
6WUDLJKW/LQH'HSUHFLDWLRQ6WUDLJKWOLQHGHSUHFLDWLRQLVHDV\WR
FDOFXODWH7KHDQQXDODPRXQWRIGHSUHFLDWLRQ'QIRUDQ\\HDUQLVD
FRQVWDQWYDOXHDQGWKXVWKHERRNYDOXH%9QGHFUHDVHVDWDXQLIRUPUDWH
RYHUWKHXVHIXOOLIHRIWKHPDFKLQH+HUHDUHWKHHTXDWLRQV


6XEVWLWXWLQJ(T>@\LHOGV

(;$03/(

&RQVLGHUWKHQHZWUDFWRULQ([DPSOHDQGDVVXPHLWKDVDQHVWLPDWHG
XVHIXOOLIHRI\HDUV'HWHUPLQHWKHGHSUHFLDWLRQDQGWKHERRNYDOXHIRU
HDFKRIWKH\HDUVXVLQJWKHVWUDLJKWOLQHPHWKRG

$QQXDOGHSUHFLDWLRQDPRXQW'Q — 

7D[&RGH'HSUHFLDWLRQ6FKHGXOHV,QWKH86WKH0RGLILHG
$FFHOHUDWHG&RVW5HFRYHU\6\VWHP0$&56LVWKHHVWDEOLVKHGWD[


GHSUHFLDWLRQV\VWHP8QGHUWKH86WD[FRGHPRVWFRQVWUXFWLRQPDFKLQHV
DUHFODVVLILHGDVRU\HDUSURSHUW\&DUVDQGOLJKWGXW\
WUXFNVXQGHUOEXQORDGHGDUHFODVVLILHGDV\HDUSURSHUW\0RVW
RWKHUSLHFHVRIFRQVWUXFWLRQHTXLSPHQWDUH\HDUSURSHUW\7KH
DSSURSULDWHGHSUHFLDWLRQUDWHVDUHJLYHQLQ7DEOH8QGHUWKHFRGH
VDOYDJHYDOXHLVQRWFRQVLGHUHGLQWKHWD[GHSUHFLDWLRQFDOFXODWLRQ

7$%/(7D[FRGHVSHFLILHGGHSUHFLDWLRQUDWHV

,IDPDFKLQHLVGLVSRVHGRIEHIRUHWKHGHSUHFLDWLRQSURFHVVLV
FRPSOHWHGQRGHSUHFLDWLRQFDQEHUHFRYHUHGLQWKH\HDURIGLVSRVDO$Q\
JDLQDVPHDVXUHGDJDLQVWWKHGHSUHFLDWHGYDOXHRUDGMXVWHGEDVLVLVWUHDWHG
DVRUGLQDU\LQFRPH

(;$03/(

$\HDUOLIHFODVVPDFKLQHLVSXUFKDVHGIRU,WLVVROGLQWKH
WKLUG\HDUDIWHUSXUFKDVHIRU8VLQJWKHWD[FRGHVSHFLILHG
GHSUHFLDWLRQUDWHVZKDWDUHWKHGHSUHFLDWLRQDPRXQWVDQGZKDWLVWKHERRN
YDOXHRIWKHPDFKLQHZKHQLWLVVROG":LOOWKHUHEHLQFRPHWD[LIVRRQ
ZKDWDPRXQW"


 %RRNYDOXHZKHQVROG ࠺ 
7KHDPRXQWRIJDLQRQZKLFKWKHUHZLOOEHDWD[LV
࠺ 

7KHWD[VDYLQJVIURPGHSUHFLDWLRQDUHLQIOXHQFHGE\WKHIROORZLQJ
'LVSRVDOPHWKRGIRUWKHROGPDFKLQH
9DOXHUHFHLYHGIRUWKHROGPDFKLQH
,QLWLDOYDOXHRIWKHUHSODFHPHQW
&ODVVOLIH
7D[GHSUHFLDWLRQPHWKRG
%DVHGRQWKHUHODWLRQVKLSVDPRQJWKHVHHOHPHQWVWKUHHGLVWLQFWVLWXDWLRQV
DUHSRVVLEOH
1RJDLQRQWKHGLVSRVDOQRLQFRPHWD[RQ]HURJDLQ
$JDLQRQWKHGLVSRVDO
D/LNHNLQGH[FKDQJHQRDGGHGLQFRPHWD[EXWEDVLVIRUWKHQHZ
PDFKLQHLVDGMXVWHG
E7KLUGSDUW\VDOHWKHJDLQLVWD[HGDVLQFRPHWKHEDVLVRIWKHQHZ
PDFKLQHLVIDLUPDUNHWYDOXHSDLG
$GLVSRVDOLQZKLFKDORVVUHVXOWVWKHEDVLVRIWKHQHZPDFKLQHLVWKH
VDPHDVWKHEDVLVRIWKHROGPDFKLQHGHFUHDVHGE\DQ\PRQH\
UHFHLYHG
$VVXPLQJDFRUSRUDWHSURILWVLWXDWLRQWKHDSSOLFDEOHWD[GHSUHFLDWLRQ
VKLHOGIRUPXODVDUHDVIROORZV
)RUDVLWXDWLRQZKHUHWKHUHLVQRJDLQRQWKHH[FKDQJH

)RUDVLWXDWLRQZKHUHDJDLQUHVXOWVIURPWKHH[FKDQJH
D/LNHNLQGH[FKDQJH(T>@LVDSSOLFDEOHDQGWKHEDVLVRIWKH
QHZPDFKLQHZLOOEHDIIHFWHG


 E7KLUGSDUW\VDOH

*DLQLVWKHDFWXDOVDOYDJHDPRXQWUHFHLYHGDWWKHWLPHRIGLVSRVDOPLQXV
WKHERRNYDOXH
7KHLPSOLFDWLRQRIWKHEDVLVLVWKDWLQPDNLQJDQDO\VLVFDOFXODWLRQVWKH
DFWXDOVDOYDJHGHULYHGIURPWKHROGPDFKLQHGLUHFWO\DIIHFWVWKH
GHSUHFLDWLRQVDYLQJV7RSHUIRUPDYDOLGDQDO\VLVWKHGHSUHFLDWLRQ
DFFRXQWLQJSUDFWLFHVIRUWD[SXUSRVHVDQGWKHPHWKRGVRIPDFKLQHGLVSRVDO
DQGDFTXLVLWLRQWKHFRPSDQ\FKRRVHVWRXVHPXVWEHFDUHIXOO\H[DPLQHG
7KHVHGLFWDWHWKHDSSURSULDWHFDOFXODWLRQVIRUWKHGHSUHFLDWLRQWD[HIIHFWV

0DMRU5HSDLUVDQG2YHUKDXOV
0DMRUUHSDLUVDQGRYHUKDXOVDUHLQFOXGHGXQGHURZQHUVKLSFRVWEHFDXVH
WKH\UHVXOWLQDQH[WHQVLRQRIDPDFKLQHߞVVHUYLFHOLIH7KH\FDQEH
FRQVLGHUHGDVDQLQYHVWPHQWLQDQHZPDFKLQH%HFDXVHDPDFKLQH
FRPPRQO\ZRUNVRQPDQ\GLIIHUHQWSURMHFWVFRQVLGHULQJPDMRUUHSDLUVDV
DQRZQHUVKLSFRVWSURUDWHVWKHVHH[SHQVHVWRDOOMREV7KHVHFRVWVVKRXOG
EHDGGHGWRWKHEDVLVRIWKHPDFKLQHDQGGHSUHFLDWHG

7D[HV
,QWKLVFRQWH[WWD[HVUHIHUWRHTXLSPHQWRZQHUVKLSWD[HVFKDUJHGE\
JRYHUQPHQWVXEGLYLVLRQV7KH\DUHFRPPRQO\DVVHVVHGDWDSHUFHQWDJH
UDWHDSSOLHGDJDLQVWWKHERRNYDOXHRIWKHPDFKLQH'HSHQGLQJRQORFDWLRQ
SURSHUW\WD[HVFDQUDQJHXSWRRIDVVHVVHGPDFKLQHYDOXH,QPDQ\
ORFDWLRQVQRSURSHUW\WD[ZLOOEHOHYLHGRQHTXLSPHQW2YHUWKHVHUYLFH
OLIHRIWKHPDFKLQHWD[HVZLOOGHFUHDVHLQPDJQLWXGHDVWKHPDFKLQHߞV
ERRNYDOXHGHFUHDVHV

,QVXUDQFH
,QVXUDQFHDVFRQVLGHUHGKHUHLQFOXGHVWKHFRVWWRFRYHUILUHWKHIWDQG
GDPDJHWRWKHHTXLSPHQW$QQXDOUDWHVUDQJHIURPWR7KLVFRVWFDQ
EHDFWXDOSUHPLXPSD\PHQWVWRLQVXUDQFHFRPSDQLHVRULWFDQUHSUHVHQW
DOORFDWLRQVWRDVHOILQVXUDQFHIXQGPDLQWDLQHGE\WKHHTXLSPHQWRZQHU

6WRUDJHDQG0LVFHOODQHRXV


%HWZHHQMREVRUGXULQJEDGZHDWKHUDFRPSDQ\UHTXLUHVVWRUDJHIDFLOLWLHV
IRULWVHTXLSPHQW7KHFRVWRIPDLQWDLQLQJVWRUDJH\DUGVDQGIDFLOLWLHV
VKRXOGEHSURUDWHGWRWKHPDFKLQHVUHTXLULQJVXFKKDUERUDJH7\SLFDO
H[SHQVHVLQFOXGHVSDFHUHQWDOXWLOLWLHVDQGWKHZDJHVIRUODERUHUVRU
ZDWFKPHQ8VXDOO\WKHVHH[SHQVHVDUHDOOFRPELQHGLQDQRYHUKHDG
DFFRXQWDQGWKHQDOORFDWHGRQDSURSRUWLRQDOEDVLVWRWKHLQGLYLGXDO
PDFKLQHV7KHUDWHPD\UDQJHIURPQRWKLQJWRSRVVLEO\

(/(0(1762)23(5$7,1*&267
2SHUDWLQJFRVWLVWKHVXPRIWKRVHH[SHQVHVDQRZQHUH[SHULHQFHVE\
ZRUNLQJDPDFKLQHRQDSURMHFW7\SLFDOH[SHQVHVLQFOXGHWKHIROORZLQJ
)XHO
/XEULFDQWVILOWHUVDQGJUHDVH
5HSDLUV
7LUHV
5HSODFHPHQWRIKLJKZHDULWHPV
%HFDXVHRIZDJHYDULDQFHEHWZHHQSURMHFWVWKHJHQHUDOSUDFWLFHLVWRNHHS
RSHUDWRUZDJHVDVDVHSDUDWHFRVWFDWHJRU\EXWVRPHFRPSDQLHVLQFOXGH
RSHUDWRUZDJHVDVSDUWRIRSHUDWLQJFRVWV%\NHHSLQJZDJHVVHSDUDWHLWLV
HDVLHUWRHVWLPDWHPDFKLQHFRVWIRUELGGLQJSXUSRVHVDVWKHVSHFLILHG
SURMHFWZDJHUDWHVFDQHDVLO\EHDGGHGWRWKHWRWDOPDFKLQH2 2FRVW,Q
DSSO\LQJRSHUDWRUFRVWDOOEHQHILWVSDLGE\WKHFRPSDQ\PXVWEHLQFOXGHG
ߚGLUHFWZDJHVIULQJHEHQHILWVDQGLQVXUDQFH7KLVLVDQRWKHUUHDVRQ
ZDJHVDUHVHSDUDWHG6RPHEHQHILWVDUHEDVHGRQDQKRXUO\EDVLVVRPHRQ
DSHUFHQWDJHRILQFRPHVRPHRQDSHUFHQWDJHRILQFRPHWRDPD[LPXP
DPRXQWDQGVRPHDUHSDLGDVDIL[HGDPRXQW7KHDVVXPSWLRQVDERXW
SURMHFWZRUNVFKHGXOHZLOOWKHUHIRUHDIIHFWZDJHH[SHQVH

)XHO
)XHOH[SHQVHLVEHVWGHWHUPLQHGE\PHDVXUHPHQWRQWKHMRE$FFXUDWH
VHUYLFHUHFRUGVFRPPXQLFDWHKRZPDQ\JDOORQVRIIXHODPDFKLQH
FRQVXPHVRYHUZKDWSHULRGRIWLPHDQGXQGHUZKDWMREFRQGLWLRQV+RXUO\
IXHOFRQVXPSWLRQFDQWKHQEHFDOFXODWHGGLUHFWO\
:KHQFRPSDQ\UHFRUGVDUHQRWDYDLODEOHPDQXIDFWXUHUߞVFRQVXPSWLRQ
GDWDFDQEHXVHGWRFRQVWUXFWIXHOXVHHVWLPDWHV7KHDPRXQWRIIXHO
UHTXLUHGWRSRZHUDSLHFHRIHTXLSPHQWIRUDVSHFLILFSHULRGRIWLPH
GHSHQGVRQWKHEUDNHKRUVHSRZHURIWKHPDFKLQHDQGZRUNDSSOLFDWLRQ


7KHUHIRUHPRVWWDEOHVRIKRXUO\IXHOFRQVXPSWLRQUDWHVDUHGLYLGHG
DFFRUGLQJWRWKHPDFKLQHW\SHDQGWKHZRUNLQJFRQGLWLRQV7RFDOFXODWH
KRXUO\IXHOFRVWDFRQVXPSWLRQUDWHLVIRXQGLQWKHWDEOHV7DEOHDQG
WKHQPXOWLSOLHGE\WKHXQLWSULFHRIIXHO7KHFRVWRIIXHOIRUYHKLFOHVXVHG
RQSXEOLFKLJKZD\VZLOOLQFOXGHDSSOLFDEOHWD[HV+RZHYHULQWKHFDVHRI
RIIURDGPDFKLQHVXVHGH[FOXVLYHO\RQSURMHFWVLWHVXVXDOO\QRIXHOWD[LV
DSSOLHG7KHUHIRUHEHFDXVHRIWKHWD[ODZVWKHSULFHRIJDVRUGLHVHOZLOO
YDU\ZLWKPDFKLQHXVDJH

7$%/($YHUDJHIXHOFRQVXPSWLRQߚZKHHOORDGHUV

)XHOFRQVXPSWLRQFDQDOVREHFDOFXODWHGRQDWKHRUHWLFDOEDVLV7KH
UHVXOWLQJWKHRUHWLFDOYDOXHVPXVWEHDGMXVWHGE\WLPHDQGORDGIDFWRUVWR
DFFRXQWIRUZRUNLQJFRQGLWLRQV7KLVLVEHFDXVHWKHWKHRUHWLFDOIRUPXODV
DUHGHULYHGEDVHGRQWKHHQJLQHRSHUDWLQJDWPD[LPXPRXWSXW7ZR
ZRUNLQJFRQGLWLRQVPXVWEHFRQVLGHUHGZKHQHVWLPDWLQJIXHOFRQVXPSWLRQ
WKHSHUFHQWDJHRIWLPHXVXDOO\SHUKRXUWKHPDFKLQHLVDFWXDOO\
ZRUNLQJWLPHIDFWRUDQGDWZKDWSHUFHQWDJHRIUDWHGKRUVHSRZHU
WKURWWOHORDGIDFWRU:KHQRSHUDWLQJXQGHUVWDQGDUGFRQGLWLRQVD
JDVROLQHHQJLQHZLOOFRQVXPHDSSUR[LPDWHO\JDORIIXHOSHUIO\ZKHHO
KRUVHSRZHUKRXUIZKSKU$GLHVHOHQJLQHZLOOFRQVXPHDSSUR[LPDWHO\
JDOSHUIZKSKU

/XEULFDQWVߚ/XEH2LOV)LOWHUVDQG*UHDVH
7KHFRVWRIOXEHRLOVILOWHUVDQGJUHDVHZLOOGHSHQGRQWKHPDLQWHQDQFH
SUDFWLFHVRIWKHFRPSDQ\DQGWKHFRQGLWLRQVRIWKHZRUNORFDWLRQ6RPH
FRPSDQLHVIROORZPDFKLQHPDQXIDFWXUHUVߞJXLGDQFHFRQFHUQLQJWLPH
SHULRGVEHWZHHQOXEULFDQWDQGILOWHUFKDQJHV2WKHUFRPSDQLHVKDYH
HVWDEOLVKHGWKHLURZQSUHYHQWLYHPDLQWHQDQFHFKDQJHSHULRGJXLGHOLQHV,Q
HLWKHUFDVHWKHKRXUO\FRVWLVDUULYHGDWE\FRQVLGHULQJWKHRSHUDWLQJ


KRXUGXUDWLRQEHWZHHQFKDQJHVDQGWKHTXDQWLW\UHTXLUHGIRUDFRPSOHWH
FKDQJHSOXVDVPDOOFRQVXPSWLRQDPRXQWUHSUHVHQWLQJZKDWLVDGGHG
EHWZHHQFKDQJHV
0DQ\PDQXIDFWXUHUVSURYLGHTXLFNFRVWHVWLPDWLQJWDEOHVRUUXOHVIRU
GHWHUPLQLQJWKHFRVWRIWKHVHLWHPV:KHWKHUXVLQJPDQXIDFWXUHUߞVGDWDRU
SDVWH[SHULHQFHWDNHQRWLFHRIZKHWKHUWKHGDWDPDWFKHVH[SHFWHGILHOG
FRQGLWLRQV,IWKHPDFKLQHLVWREHRSHUDWHGXQGHUDGYHUVHFRQGLWLRQVVXFK
DVGHHSPXGZDWHURUVHYHUHGXVWWKHGDWDYDOXHVVKRXOGEHDGMXVWHG
7KLVIRUPXODFDQEHXVHGWRHVWLPDWHWKHTXDQWLW\RIRLOUHTXLUHG

7KHYDOXHOELQWKHIRUPXODLVDQRLOFRQVXPHGSHUUDWHGKRUVHSRZHU
KRXUDVVXPSWLRQ

5HSDLUV
5HSDLUVUHIHUWRQRUPDOPDLQWHQDQFHUHSDLUV5HSDLUH[SHQVHVDUHLQFXUUHG
RQWKHMREVLWHZKHUHWKHPDFKLQHLVRSHUDWHGDQGLQFOXGHWKHFRVWVRISDUWV
DQGODERU)LJXUH0DMRUUHSDLUVDQGRYHUKDXOVDUHDQRZQHUVKLSFRVW


),*85(0HFKDQLFVVHUYLFHWUXFNIRUVXSSRUWLQJMREVLWHPDFKLQH
UHSDLUV

5HSDLUH[SHQVHVLQFUHDVHZLWKPDFKLQHDJH7KHROGHVWRIDQ
HTXLSPHQWIOHHWFRQWULEXWHVGLVSURSRUWLRQDWHO\WRPDLQWHQDQFHFRVW,QWKH
FDVHRIWKH86$UP\RILWVHTXLSPHQWPDLQWHQDQFHFRVWUHVXOWHG
IURPWKHODVW,QVWHDGRIDSSO\LQJDYDULDEOHUDWHDQDYHUDJHLV
XVXDOO\FDOFXODWHGE\GLYLGLQJWKHWRWDOH[SHFWHGUHSDLUFRVWIRUWKHSODQQHG
VHUYLFHOLIHRIWKHPDFKLQHE\WKHSODQQHGRSHUDWLQJKRXUV6XFKDSROLF\
EXLOGVXSDUHSDLUUHVHUYHGXULQJDPDFKLQHߞVHDUO\OLIH7KHUHVHUYHLVWKHQ
EHXVHGWRFRYHUWKHKLJKHUFRVWVH[SHULHQFHGODWHU$VZLWKDOOFRVWV
FRPSDQ\UHFRUGVDUHWKHEHVWVRXUFHRIH[SHQVHLQIRUPDWLRQ:KHQVXFK
UHFRUGVDUHQRWDYDLODEOHPDQXIDFWXUHUVߞSXEOLVKHGJXLGHOLQHVFDQEHXVHG

7LUHV
7LUHVIRUZKHHOW\SHHTXLSPHQW)LJXUHDUHDPDMRURSHUDWLQJFRVW
7KH\KDYHDVKRUWOLIHLQUHODWLRQWRWKHLURQRIDPDFKLQH7LUHFRVWZLOO
LQFOXGHERWKUHSDLUDQGUHSODFHPHQWFKDUJHV7KHVHFRVWVDUHGLIILFXOWWR
HVWLPDWHEHFDXVHRIWKHYDULDELOLW\LQWLUHZHDUZLWKSURMHFWVLWHFRQGLWLRQV


DQGRSHUDWRUVNLOO%RWKWLUHDQGHTXLSPHQWPDQXIDFWXUHUVSXEOLVKWLUHOLIH
JXLGHOLQHVEDVHGRQWLUHW\SHDQGMREDSSOLFDWLRQ0DQXIDFWXUHUVߞ
VXJJHVWHGOLIHSHULRGVFDQEHXVHGZLWKORFDOWLUHSULFHVWRREWDLQDQKRXUO\
WLUHFRVW7KHVHJXLGHOLQHVDUHEDVHGRQJRRGRSHUDWLQJSUDFWLFHVDQGGR
QRWDFFRXQWIRUDEXVHVVXFKDVRYHUORDGLQJKDXOXQLWV)RUH[DPSOHWKH
&DWHUSLOODUWLUHGDWDSXEOLVKHGLQJDYHHVWLPDWHGZKHHOORDGHUWLUHOLIH
DVEHWZHHQDQGKRXUVDVVXPLQJWKHPDFKLQHVZHUHRSHUDWHG
ZLWKWKHRSWLRQDOWLUHVLQIODWHGWRWKHUHFRPPHQGHGLQIODWLRQSUHVVXUHV
+RZHYHULIWKHPDFKLQHVZHUHRSHUDWHGRYHUVKDUSURFNVDQG
FRQWLQXRXVO\RYHUORDGHG&DWHUSLOODUSURYLGHGDQHVWLPDWHGWLUHOLIHRIRQO\
WRKRXUVIRUWKHVDPHWLUHV7LUHOLIHLVDIXQFWLRQRIERWK
SURMHFWDSSOLFDWLRQDQGHTXLSPHQWSURMHFWPDQDJHPHQW

),*85(7LUHVDUHDPDMRURSHUDWLQJFRVW

5HSODFHPHQWRI+LJK:HDU,WHPV
&HUWDLQLWHPVRQPDFKLQHVDQGWUXFNVVXFKDVFXWWLQJHGJHV)LJXUH
EXFNHWWHHWKERG\OLQHUVDQGFDEOHVKDYHYHU\VKRUWVHUYLFHOLYHVLQ
UHODWLRQWRPDFKLQHVHUYLFHOLIH7KHFRVWRIUHSHDWHGO\UHSODFLQJWKHVH
LWHPVFDQEHDFULWLFDORSHUDWLQJFRVW%\XVLQJHLWKHUSDVWH[SHULHQFHRU
PDQXIDFWXUHUOLIHHVWLPDWHVWKHFRVWVRIVXFKLWHPVFDQEHFDOFXODWHGDQG


FRQYHUWHGWRDQKRXUO\EDVLV$OOPDFKLQHRSHUDWLQJFRVWVVKRXOGEH
FDOFXODWHGSHUZRUNLQJKRXU:KHQDOOFRVWVDUHH[SUHVVHGRQDSHU
ZRUNLQJKRXUEDVLVLWLVHDV\WRVXPWKHDSSOLFDEOHFRVWVIRUDSDUWLFXODU
FODVVRIPDFKLQHVDQGREWDLQDWRWDORSHUDWLQJKRXUFRVW



),*85(&XWWLQJHGJHVDUHDKLJKZHDULWHP

$OOPDFKLQHRSHUDWLQJFRVWVVKRXOGEHFDOFXODWHGSHUZRUNLQJKRXU
7KLVSUDFWLFHPDNHVLWHDV\WRVXPWKHDSSOLFDEOHFRVWVIRUDSDUWLFXODU
FODVVRIPDFKLQHVDQGREWDLQDWRWDORSHUDWLQJKRXUFRVW

&267)25%,'',1*
7KHSURFHVVRIVHOHFWLQJDSDUWLFXODUW\SHRIPDFKLQHIRUXVHLQ
FRQVWUXFWLQJDSURMHFWUHTXLUHVNQRZOHGJHRIWKHFRVWDVVRFLDWHGZLWK
RSHUDWLQJWKHPDFKLQHLQWKHILHOG,QVHOHFWLQJWKHSURSHUPDFKLQHD
FRQWUDFWRUVHHNVWRDFKLHYHSURGXFWLRQDWWKHOHDVWFRVW)RUSURMHFWELGGLQJ
DQGFRVWDFFRXQWLQJWKHHQJLQHHUHVWLPDWRULVLQWHUHVWHGLQDPDFKLQHߞV
RZQHUVKLSDQGRSHUDWLQJFRVW2 2FRVWVDUHXVXDOO\H[SUHVVHGLQGROODUV
SHUHTXLSPHQWRSHUDWLQJKRXU

2ZQHUVKLS&RVW
7KHH[SHQVHRISXUFKDVLQJDPDFKLQHDQGWKHLQIORZRIPRQH\LQWKH
IXWXUHZKHQWKHPDFKLQHLVUHWLUHGIURPVHUYLFHߚVDOYDJHDUHWZR
VLJQLILFDQWFRPSRQHQWVRIRZQHUVKLSFRVW7KHQHWUHVXOWRIWKHVHWZRFDVK
IORZVZKLFKGHILQHVWKHPDFKLQHߞVGHFOLQHLQYDOXHDFURVVWLPHLV
GHSUHFLDWLRQ$VXVHGLQWKLVVHFWLRQGHSUHFLDWLRQLVWKHPHDVXULQJV\VWHP
XVHGWRDFFRXQWIRUSXUFKDVHH[SHQVHDWWLPH]HURDQGVDOYDJHYDOXHDIWHUD
GHILQHGSHULRGRIWLPH'HSUHFLDWLRQLVH[SUHVVHGRQDQKRXUO\EDVLVRYHU
WKHVHUYLFHOLIHRIDPDFKLQH
'RQRWFRQIXVHWKHGHSUHFLDWLRQGLVFXVVHGKHUHZLWKWD[GHSUHFLDWLRQ
7D[GHSUHFLDWLRQKDVQRWKLQJWRGRZLWKFRQVXPSWLRQRIWKHDVVHWLWLV
VLPSO\DQDUWLILFLDOFRQVWUXFWIRUWD[FRGHSXUSRVHV

%HFDXVHWLUHVDUHDKLJKZHDULWHPDQGZLOOEHUHSODFHGPDQ\WLPHV
RYHUDPDFKLQHߞVVHUYLFHOLIHWKHLUFRVWLVQRWLQFOXGHGLQWKHVH
FDOFXODWLRQVEXWZLOOEHDGGUHVVHGDVDSDUWRIRSHUDWLQJFRVW

7KHGHSUHFLDWLRQSRUWLRQRIRZQHUVKLSFRVWFDQEHFDOFXODWHGE\HLWKHURI
WZRPHWKRGVWLPHYDOXHRUDYHUDJHDQQXDOLQYHVWPHQW
'HSUHFLDWLRQߚ7LPH9DOXH0HWKRG7KHWLPHYDOXHPHWKRGZLOO
UHFRJQL]HWKHWLPLQJRIWKHFDVKIORZVߚLHWKHSXUFKDVHDWWLPH]HURDQG


WKHVDOYDJHDWDIXWXUHGDWH7KHFRVWRIWKHWLUHVLVGHGXFWHGIURPWKHWRWDO
SXUFKDVHSULFHZKLFKLQFOXGHVDPRXQWVIRUDOORSWLRQVVKLSSLQJDQGWD[HV
WRWDOFDVKRXWIORZߙFRVWRIWLUHV$MXGJPHQWDERXWWKHH[SHFWHGVHUYLFH
OLIHDQGDFRUSRUDWHFRVWRIFDSLWDOUDWHDUHERWKQHFHVVDU\LQSXWSDUDPHWHUV
IRUWKHDQDO\VLV7RGHWHUPLQHWKHHTXLYDOHQWDQQXDOFRVWRIDPDFKLQHߞV
SXUFKDVHSULFHWKHXQLIRUPVHULHVFDSLWDOUHFRYHU\IDFWRUIRUPXOD(T
>@LVXVHG7KHLQSXWSDUDPHWHUVDUHWKHSXUFKDVHSULFHDWWLPH]HUR3
H[SHFWHGVHUYLFHOLIHQDQGWKHFRUSRUDWHFRVWRIFDSLWDOUDWHL
7RDFFRXQWIRUWKHVDOYDJHFDVKLQIORZ(T>@WKHXQLIRUPVHULHV
VLQNLQJIXQGIDFWRUIRUPXODLVXVHG7KHLQSXWSDUDPHWHUVDUHWKHHVWLPDWHG
IXWXUHVDOYDJHDPRXQW)WKHH[SHFWHGVHUYLFHOLIHQDQGWKHFRUSRUDWH
FRVWRIFDSLWDOUDWHL

(;$03/(

$FRPSDQ\KDYLQJDFRVWRIFDSLWDOUDWHRISXUFKDVHVD
ORDGHU7KLVPDFKLQHKDVDQH[SHFWHGVHUYLFHOLIHRI\HDUVDQGZLOOEH
XVHGKUSHU\HDU7KHWLUHVRQWKLVPDFKLQHFRVW7KH
HVWLPDWHGVDOYDJHYDOXHDWWKHHQGRI\HDUVLV&DOFXODWHWKH
GHSUHFLDWLRQSRUWLRQRIWKHRZQHUVKLSFRVWIRUWKLVPDFKLQHXVLQJWKHWLPH
YDOXHPHWKRG

&DOFXODWHWKHHTXLYDOHQWXQLIRUPSHULRGVHULHVUHTXLUHGWRUHSODFHDSUHVHQW
YDOXHRI8VLQJ(T>@

&DOFXODWHWKHHTXLYDOHQWXQLIRUPHQGRISHULRGLQYHVWPHQWVWKDWHTXDOWKH
IXWXUHVDOYDJHYDOXH8VLQJ(T>@


7KHUHIRUHXVLQJWKHWLPHYDOXHPHWKRGWKHKRXUO\GHSUHFLDWLRQSRUWLRQRI
WKHPDFKLQHߞVRZQHUVKLSFRVWLV

'HSUHFLDWLRQߚ$YHUDJH$QQXDO,QYHVWPHQW0HWKRG6LQFHPDFKLQH
YDOXHGHFUHDVHVZLWKLWVXVHߚVHUYLFHOLIHߚDOORZQHUVKLSFRVWFRPSRQHQWV
HIIHFWHGE\PDFKLQHERRNYDOXHDOVRGHFUHDVH7KHVHLQFOXGHGHSUHFLDWLRQ
WD[HVLQVXUDQFHDQGVWRUDJH,WLVFRQYHQLHQWWRXVHDQDYHUDJHPDFKLQH
YDOXHDQGWKHUHIRUHKDYHDFRQVWDQWFKDUJHWRXVHRYHUWKHOLIHRID
PDFKLQH7KLVDYHUDJHYDOXHLVUHIHUUHGWRDVWKHDYHUDJHDQQXDO
LQYHVWPHQW$$,+HQFHDVHFRQGDSSURDFKWRFDOFXODWLQJWKHGHSUHFLDWLRQ
SRUWLRQRIRZQHUVKLSFRVWLVUHIHUUHGWRDVWKHDYHUDJHDQQXDOLQYHVWPHQW
PHWKRG

7KH$$,LVPXOWLSOLHGE\WKHFRUSRUDWHFRVWRIFDSLWDOUDWHWRGHWHUPLQH
WKHFRVWRIPRQH\SRUWLRQRIGHSUHFLDWLRQ7KHVWUDLJKWOLQHGHSUHFLDWLRQRI
WKHFRVWRIWKHPDFKLQHOHVVWKHVDOYDJHDQGOHVVWKHFRVWRIWLUHVLQWKH
FDVHRIDSQHXPDWLFWLUHGPDFKLQHLVWKHQDGGHGWRWKHFRVWRIPRQH\
SRUWLRQLQWHUHVWWRDUULYHDWWKHWRWDODPRXQWRIRZQHUVKLSGHSUHFLDWLRQ

(;$03/(


8VLQJWKHVDPHPDFKLQHDQGFRPSDQ\LQIRUPDWLRQDVLQ([DPSOH
FDOFXODWHWKHRZQHUVKLSGHSUHFLDWLRQXVLQJWKH$$,PHWKRG

6WUDLJKWOLQHGHSUHFLDWLRQSRUWLRQ

7RWDORZQHUVKLSGHSUHFLDWLRQXVLQJWKH$$,PHWKRG
KU KU
7KHUHLVQRVLQJOHVROXWLRQWRFDOFXODWLQJRZQHUVKLSFRVW)RU([DPSOHV
DQGWKHGLIIHUHQFHLQWKHFDOFXODWHGGHSUHFLDWLRQSRUWLRQRIWKH
RZQHUVKLSFRVWLVKUKUߙKU7KHFKRLFHRI
ZKLFKPHWKRGWRXVHLVVWULFWO\DFRPSDQ\SUHIHUHQFHKRZHYHUDOO
DQDO\VHVVKRXOGXVHWKHVDPHPHWKRG%DVLFDOO\HLWKHUPHWKRGLV
VDWLVIDFWRU\HVSHFLDOO\FRQVLGHULQJWKHLPSDFWRIWKHXQNQRZQVFRQFHUQLQJ
VHUYLFHOLIHRSHUDWLQJKRXUVSHU\HDUDQGH[SHFWHGIXWXUHVDOYDJH7KH
EHVWDSSURDFKLVWRSHUIRUPVHYHUDODQDO\VHVXVLQJGLIIHUHQWDVVXPSWLRQV
DQGEHJXLGHGE\WKHUDQJHRIVROXWLRQV
7D[6DYLQJIURP7D[&RGH'HSUHFLDWLRQ7RFDOFXODWHWKHWD[VDYLQJ
IURPGHSUHFLDWLRQWKH0$&56WD[FRGHGHSUHFLDWLRQVFKHGXOHV7DEOH
PXVWEHXVHG7KHUHVXOWLQJGHSUHFLDWLRQDPRXQWVDUHWKHQPXOWLSOLHG
E\WKHFRPSDQ\ߞVWD[UDWHWRFDOFXODWHVSHFLILFVDYLQJVXVLQJ(T>@RU
(T>@7KHVXPRIWKH\HDUO\VDYLQJPXVWEHGLYLGHGE\WKHWRWDO
DQWLFLSDWHGRSHUDWLQJKRXUVWRREWDLQDQKRXUO\FRVWVDYLQJ

(;$03/(


'UDZLQJRQWKHVDPHPDFKLQHDQGFRPSDQ\LQIRUPDWLRQXVHGLQ([DPSOH
FDOFXODWHWKHKRXUO\WD[VDYLQJUHVXOWLQJIURPWD[FRGHGHSUHFLDWLRQ
$VVXPHWKDWXQGHUWKHWD[FRGHWKHPDFKLQHLVD\HDUSURSHUW\DQGWKDW
WKHUHKDGEHHQQRJDLQRQWKHH[FKDQJHWKDWSURFXUHGWKHPDFKLQH7KH
FRPSDQ\ߞVWD[UDWHLV
)LUVWFDOFXODWHWKHDQQXDOGHSUHFLDWLRQDPRXQWVIRUHDFKRIWKH\HDUV,Q
WKLVFDVHWKHWD[FRGHGHSUHFLDWLRQUDWHPXVWEHXVHGWRFDOFXODWHWKH
GHSUHFLDWLRQ

8VLQJ(T>@WKHWD[VKLHOGLQJHIIHFWIRUWKHPDFKLQHߞVVHUYLFHOLIH
ZRXOGEH


0DMRU5HSDLUVDQG2YHUKDXOV:KHQDPDMRUUHSDLURURYHUKDXOWDNHV
SODFH)LJXUHWKHPDFKLQHߞVRZQHUVKLSFRVWZLOOKDYHWREH
UHFDOFXODWHG7KLVLVGRQHE\DGGLQJWKHFRVWRIWKHRYHUKDXOWRWKH
PDFKLQHߞVERRNYDOXHDWWKDWSRLQWLQWLPH7KHUHVXOWLQJQHZDGMXVWHG
EDVLVLVWKHQXVHGLQWKHGHSUHFLDWLRQFDOFXODWLRQDVDOUHDG\GHVFULEHG,I
WKHUHDUHVHSDUDWHFDOFXODWLRQVIRUWUXHGHSUHFLDWLRQDQGIRUWD[FRGH
GHSUHFLDWLRQERWKZLOOKDYHWREHDGMXVWHG


),*85(0DMRUUHSDLUVDQGRYHUKDXOVDUHLQFOXGHGLQRZQHUVKLSFRVW

7D[HV,QVXUDQFHDQG6WRUDJH7RFDOFXODWHWKHWD[HVLQVXUDQFHDQG
VWRUDJHFRVWVDFRPPRQSUDFWLFHLVVLPSO\WRDSSO\DSHUFHQWDJHYDOXH
HLWKHUWRWKHPDFKLQHߞVERRNYDOXHRULWV$$,DPRXQW7KHH[SHQVHV
LQFXUUHGIRUWKHVHLWHPVDUHXVXDOO\DFFXPXODWHGLQDFRUSRUDWHRYHUKHDG
DFFRXQW7KHDFFXPXODWHGDPRXQWGLYLGHGE\WKHYDOXHRIWKHHTXLSPHQW
IOHHWDQGPXOWLSOLHGE\ZLOOSURYLGHWKHSHUFHQWDJHUDWHWREHXVHG

(;$03/(


:LWKWKHVDPHPDFKLQHDQGFRPSDQ\LQIRUPDWLRQXVHGLQ([DPSOHV
DQGFDOFXODWHWKHKRXUO\RZQLQJH[SHQVHDVVRFLDWHGZLWKWD[HV
LQVXUDQFHDQGVWRUDJH$QQXDOO\WKHFRPSDQ\SD\VRQDYHUDJHLQ
SURSHUW\WD[HVIRUHTXLSPHQWDQGIRULQVXUDQFHDQGDOORFDWHV
IRUVWRUDJHH[SHQVHV

7RWDOSHUFHQWDJHUDWHIRUWD[HVLQVXUDQFHDQGVWRUDJH
 
)URP([DPSOHWKHDYHUDJHDQQXDOLQYHVWPHQWIRUWKHPDFKLQHLV
\U
7D[HVLQVXUDQFHDQGVWRUDJHH[SHQVH

2SHUDWLQJ&RVW
'DWDIURPWKHFRPSDQ\ߞVDFWXDOH[SHULHQFHVKRXOGEHXVHGWRGHYHORS
RSHUDWLQJH[SHQVHV0DQ\FRPSDQLHVGRQRWKRZHYHUNHHSJRRG
HTXLSPHQWRSHUDWLQJDQGPDLQWHQDQFHUHFRUGVWKHUHIRUHPDQ\RSHUDWLQJ
FRVWVDUHHVWLPDWHGDVDSHUFHQWDJHRIDPDFKLQHߞVERRNYDOXH(YHQ
FRPSDQLHVZLWKJRRGH[SHQVHWUDFNLQJV\VWHPVRIWHQDFFXPXODWHWKH
UHFRUGVLQDQRYHUKHDGDFFRXQWDQGWKHQSURUDWHWKHWRWDOFRVWEDFNWR
LQGLYLGXDOPDFKLQHVXVLQJERRNYDOXH
)XHO7KHDPRXQWH[SHQGHGRQIXHOLVDSURGXFWRIKRZDPDFKLQHLVXVHG
LQWKHILHOGDQGWKHORFDOFRVWRIIXHO,Q\HDUVSDVWIXHOFRXOGEHSXUFKDVHG
RQORQJWHUPFRQWUDFWVDWDIL[HGSULFH)XHOLVQRZXVXDOO\RIIHUHGZLWKD
WLPHRIGHOLYHU\SULFH$VXSSOLHUPD\DJUHHWRVXSSO\WKHIXHOQHHGVRID
SURMHFWEXWWKHSULFHZLOOQRWEHJXDUDQWHHGIRUWKHGXUDWLRQRIWKHZRUN
&RQVHTXHQWO\ZKHQELGGLQJDORQJGXUDWLRQSURMHFWLWLVQHFHVVDU\WR
PDNHDQDVVHVVPHQWRIIXWXUHIXHOSULFHV
7RFDOFXODWHKRXUO\IXHOH[SHQVHDFRQVXPSWLRQUDWHLVPXOWLSOLHGE\


WKHXQLWSULFHRIIXHO6HUYLFHUHFRUGVDUHLPSRUWDQWIRUHVWLPDWLQJIXHO
FRQVXPSWLRQ

(;$03/(

$IZKSGR]HUZLOOEHXVHGWRSXVKDJJUHJDWHLQDVWRFNSLOH7KLVGR]HU
LVGLHVHOSRZHUHG,WLVHVWLPDWHGWKDWWKHZRUNZLOOEHVWHDG\DWDQ
HIILFLHQF\HTXDOWRDPLQKRXU7KHHQJLQHZLOOZRUNDWIXOOWKURWWOH
ZKLOHSXVKLQJWKHORDGRIWKHWLPHDQGDWWKUHHTXDUWHUWKURWWOHWR
UHYHUVHWUDYHODQGSRVLWLRQ&DOFXODWHWKHIXHOFRQVXPSWLRQXVLQJWKH
HQJLQHFRQVXPSWLRQDYHUDJHV,IRIIURDGQRQWD[HGGLHVHOFRVWVJDO
ZKDWLVWKHH[SHFWHGIXHOH[SHQVH"

/XEULFDQWV7KHTXDQWLW\RIOXEULFDQWVXVHGE\DQHQJLQHZLOOYDU\ZLWK
WKHVL]HRIWKHHQJLQHWKHFDSDFLW\RIWKHFUDQNFDVHV\QWKHWLFRU
SHWUROHXPEDVHGWKHFRQGLWLRQRIWKHSLVWRQULQJVDQGWKHQXPEHURI
KRXUVEHWZHHQRLOFKDQJHV)RUDPDFKLQHRSHUDWHGLQH[WUHPHO\GXVW\
FRQGLWLRQVLWPD\EHGHVLUDEOHWRFKDQJHRLOHYHU\KUEXWWKLVLVDQ
XQXVXDOFRQGLWLRQ,WLVFRPPRQSUDFWLFHWRFKDQJHRLOHYHU\RU
KU7KHTXDQWLW\RIWKHRLOFRQVXPHGE\DQHQJLQHSHUFKDQJHZLOOLQFOXGH
WKHDPRXQWDGGHGGXULQJWKHFKDQJHSOXVRLODGGHGEHWZHHQFKDQJHV


 (;$03/(

&DOFXODWHWKHRLOUHTXLUHGRQDSHUKRXUEDVLVIRUWKHIZKSGR]HULQ
([DPSOH7KHRSHUDWLQJIDFWRUZLOOEHDVFDOFXODWHGLQWKDW
H[DPSOH7KHFUDQNFDVHFDSDFLW\LVJDODQGWKHFRPSDQ\KDVDSROLF\WR
FKDQJHRLOHYHU\KU
4XDQWLW\FRQVXPHGJSKJDOSHUKRXULV

7KHFRVWRIK\GUDXOLFRLOVILOWHUVDQGJUHDVHZLOOEHDGGHGWRWKHH[SHQVH
RIHQJLQHRLO7KHKRXUO\FRVWRIILOWHUVLVVLPSO\WKHDFWXDOH[SHQVHWR
SXUFKDVHWKHILOWHUVGLYLGHGE\WKHKRXUVEHWZHHQFKDQJHV,IDFRPSDQ\
GRHVQRWNHHSJRRGPDFKLQHVHUYLFLQJGDWDLWLVGLIILFXOWWRHVWLPDWH
DFFXUDWHO\WKHFRVWRIK\GUDXOLFRLODQGJUHDVH7KHXVXDOVROXWLRQLVWR
UHIHUWRPDQXIDFWXUHUSURYLGHGWDEOHVRIDYHUDJHXVDJHRUH[SHQVH
5HSDLUV7KHFRVWRIUHSDLUVLVQRUPDOO\WKHODUJHVWVLQJOHFRPSRQHQWRI
PDFKLQHFRVW7DEOH6RPHJHQHUDOJXLGHOLQHVSXEOLVKHGLQWKHSDVWE\
WKH3RZHU&UDQHDQG6KRYHO$VVRFLDWLRQ3&6$HVWLPDWHGUHSDLUDQG
PDLQWHQDQFHH[SHQVHVDWWRRIGHSUHFLDWLRQIRUFUDZOHUPRXQWHG
H[FDYDWRUVWRIRUZKHHOPRXQWHGH[FDYDWRUVIRUFUDZOHU
FUDQHVDQGIRUZKHHOPRXQWHGFUDQHV7KHORZHUILJXUHVIRUFUDQHV
UHIOHFWWKHZRUNWKH\SHUIRUPDQGWKHLQWHUPLWWHQWQDWXUHRIWKHLUXVH7KH
3&6$GDWDDVVXPHVLQWKHFDVHRIPHFKDQLFDOPDFKLQHVKDOIRIWKHFRVWLV
IRUPDWHULDOVDQGSDUWVDQGKDOIIRUODERU)RUK\GUDXOLFPDFKLQHVWZR
WKLUGVRIWKHFRVWLVIRUPDWHULDOVDQGSDUWVDQGRQHWKLUGIRUODERU

7$%/(%UHDNGRZQRIPDFKLQHFRVWRYHULWVVHUYLFHOLIH


 (TXLSPHQWPDQXIDFWXUHUVVXSSO\WDEOHVRIDYHUDJHUHSDLUFRVWVEDVHGRQ
PDFKLQHW\SHDQGZRUNDSSOLFDWLRQ5HSDLUH[SHQVHVZLOOLQFUHDVHZLWK
PDFKLQHXVDJHDQGDJH7KHUHSDLUFRVWWRHVWDEOLVKDPDFKLQHUDWHIRU
ELGGLQJVKRXOGEHDQDYHUDJHUDWH
7LUHV7LUHH[SHQVHVLQFOXGHERWKWLUHUHSDLUDQGUHSODFHPHQW7LUHKRXUO\
FRVWFDQEHGHULYHGVLPSO\E\GLYLGLQJWKHFRVWRIDVHWRIWLUHVE\WKHLU
H[SHFWHGOLIHDQGWKLVLVKRZPDQ\FRPSDQLHVSURUDWHWLUHH[SHQVH$
PRUHVRSKLVWLFDWHGDSSURDFKLVWRXVHDWLPHYDOXHFDOFXODWLRQ:LWKD
WLPHYDOXHDSSURDFKWKHDQDO\VLVUHFRJQL]HVWKHWLPLQJRIWKHPXOWLSOH
LQGLYLGXDOWLUHUHSODFHPHQWH[SHQVHVWKDWRFFXURYHUWKHOLIHRIDZKHHO
W\SHPDFKLQH

(;$03/(

&DOFXODWHWKHKRXUO\WLUHFRVWWKDWVKRXOGEHSDUWRIPDFKLQHRSHUDWLQJFRVW
LIDVHWRIWLUHVFDQEHH[SHFWHGWRODVWKU7LUHVFRVWSHUVHW
RIIRXU7LUHUHSDLUFRVWLVHVWLPDWHGWRDYHUDJHRIWKHVWUDLJKWOLQHWLUH
GHSUHFLDWLRQ7KHPDFKLQHKDVDVHUYLFHOLIHRI\HDUVDQGRSHUDWHV
KUSHU\HDU7KHFRPSDQ\ߞVFRVWRIFDSLWDOUDWHLV
1RWFRQVLGHULQJWKHWLPHYDOXHRIPRQH\

7KHUHIRUHWLUHRSHUDWLQJFRVWLVKUKUKU


&RQVLGHULQJWKHWLPHYDOXHRIPRQH\
7LUHUHSDLUFRVWLVWKHVDPHKU
&DOFXODWHWKHQXPEHURIWLPHVWKHWLUHVZLOOKDYHWREHUHSODFHG

$VHFRQGVHWZLOOKDYHWREHSXUFKDVHGDWWKHHQGRIWKHVHFRQG\HDU
)LUVWVHW&DOFXODWHWKHXQLIRUPVHULHVUHTXLUHGWRUHSODFHDSUHVHQWYDOXH
RI8VLQJ(T>@

6HFRQGVHW7KHVHFRQGVHWZLOOEHSXUFKDVHG\HDUVLQWKHIXWXUH
7KHUHIRUHZKDWDPRXQWDWWLPH]HURLVHTXLYDOHQWWRWZR\HDUVLQ
WKHIXWXUH"8VLQJWKHSUHVHQWZRUWKFRPSRXQGDPRXQWIDFWRU(T>@
WKHHTXLYDOHQWWLPH]HURDPRXQWLVFDOFXODWHG

&DOFXODWHWKHXQLIRUPVHULHVUHTXLUHGWRUHSODFHDSUHVHQWYDOXHRI

7KHUHIRUHFRQVLGHULQJWKHWLPHYDOXHRIPRQH\WLUHRSHUDWLQJFRVWLV
KU
KUKUKU

+LJK:HDU,WHPV%HFDXVHWKHFRVWRIKLJKZHDULWHPVLVGHSHQGHQWRQ
MREFRQGLWLRQVDQGPDFKLQHDSSOLFDWLRQWKHFRVWRIWKHVHLWHPVLVXVXDOO\
DFFRXQWHGIRUVHSDUDWHIURPJHQHUDOUHSDLUV

(;$03/(


$GR]HUHTXLSSHGZLWKDWKUHHVKDQNULSSHUZLOOEHXVHGLQDORDGLQJDQG
ULSSLQJDSSOLFDWLRQ$FWXDOULSSLQJZLOOWDNHSODFHRQO\DERXWRIWKH
WRWDOGR]HURSHUDWLQJWLPH$ULSSHUVKDQNFRQVLVWVRIWKHVKDQNLWVHOID
ULSSHUWLSDQGDVKDQNSURWHFWRU7KHHVWLPDWHGRSHUDWLQJOLIHIRUWKHULSSHU
WLSLVKU7KHHVWLPDWHGRSHUDWLQJOLIHRIWKHULSSHUVKDQNSURWHFWRULV
—WLSOLIH7KHORFDOSULFHIRUDWLSLVDQGIRUVKDQNSURWHFWRUV
:KDWKRXUO\KLJKZHDULWHPFKDUJHVKRXOGEHDGGHGWRWKHRSHUDWLQJFRVW
RIDGR]HULQWKLVDSSOLFDWLRQ"

7KHUHIRUHFRVWRIKLJKZHDULWHPVLVKUKUWLSVKU
VKDQNSURWHFWRUV

5(3/$&(0(17'(&,6,216
0DFKLQHVKDYHWZROLYHVDSK\VLFDOO\OLPLWHGZRUNLQJOLIHDQGD
FRVWOLPLWHGHFRQRPLFOLIH%HFDXVHHTXLSPHQWRZQHUVDUHLQEXVLQHVVWR


PDNHPRQH\WKHHFRQRPLFOLIHRIWKHLUPDFKLQHVLVRIFULWLFDOLPSRUWDQFH
$PDFKLQHLQJRRGPHFKDQLFDOFRQGLWLRQDQGZRUNLQJSURGXFWLYHO\HQMR\V
DVWURQJELDVLQIDYRURILWVUHWHQWLRQLQWKHFRPSDQ\ߞVLQYHQWRU\$Q
HTXLSPHQWPDQDJHUPD\ORRNRQO\DWWKHKLJKLQLWLDOFDVKRXWIORZ
DVVRFLDWHGZLWKWKHSXUFKDVHRIDUHSODFHPHQWPDFKLQHDQGFRQVHTXHQWO\
LJQRUHWKHRWKHUFRVWIDFWRUVLQYROYHG$OOFRVWIDFWRUVPXVWEHH[DPLQHG
ZKHQFRQVLGHULQJDUHSODFHPHQWGHFLVLRQ$VLPSOHH[DPSOHZLOOKHOSWR
LOOXVWUDWHWKHFRQFHSW

(;$03/(

$VPDOOGR]HULVSXUFKDVHGIRU$IRUHFDVWRIH[SHFWHGRSHUDWLQJ
KRXUVVDOYDJHYDOXHVDQGPDLQWHQDQFHH[SHQVHLVSUHVHQWHGLQWKHWDEOH

$UHSODFHPHQWDQDO\VLVPLJKWORRNOLNHWKLV


 ,IDQRZQHUFRQVLGHUVRQO\SXUFKDVHSULFHDQGH[SHFWHGVDOYDJHWKH
FRVWQXPEHUVDUJXHRZQHUVKLSFRVWKUIRUWKHFRPSDQ\WRNHHSWKH
PDFKLQHDQGQRWVHHNDUHSODFHPHQW)LJXUHD+RZHYHULIRQO\
RSHUDWLQJFRVWLVH[DPLQHGWKHRZQHUZRXOGZDQWWRWUDGHWKHPDFKLQH
DIWHUWKHILUVW\HDUDVRSHUDWLQJH[SHQVHVDUHFRQWLQXDOO\ULVLQJZLWKXVDJH
)LJXUHE$FRUUHFWDQDO\VLVRIWKHVLWXDWLRQUHTXLUHVFRQVLGHUDWLRQRI
ERWKFRVWV6RLQWKHFDVHRI([DPSOHWKHPRVWHFRQRPLFDOVHUYLFH
OLIHRIWKLVPDFKLQHLV\HDUVDVRSHUDWLQJKRXULVWKHPLQLPXP
WRWDOFRVW

),*85((IIHFWRIFXPXODWLYHXVDJHRQFRVW

7KHDQDO\VLVLVEDVHGRQFXPXODWLYHKRXUV7KLVLVDQLPSRUWDQWSRLQW
DQGLVRIWHQPLVVHG,IWKHRZQHUFKRRVHVWRNHHSWKHPDFKLQHIRU\HDUV
WKHHIIHFWLYHORVVLVߙRQHYHU\RSHUDWLQJKRXUQRWMXVW
WKHKURIWKHODVW\HDU:KHQWKHWRWDORSHUDWLQJKRXUVDUHODUJHWKH


VLJQLILFDQFHRIWKLVFXPXODWLYHHIIHFWFDQEHFRPHPXFKJUHDWHUWKDQLW
ZRXOGDSSHDUE\VLPSO\ORRNLQJDWWKHFRPELQHGFRVWSHUKRXUYDOXHV
7KHUHSODFHPHQWDQDO\VLVVKRXOGSUHVHQWDOOWKHFRVWDQGWLPLQJ
LQIRUPDWLRQDIIHFWLQJDPDFKLQHRUFODVVRIPDFKLQHVLQDXVDEOHIRUPDW
7KHIRUPDWVKRXOGEHGHVLJQHGVRLWLVHDV\WRSHUIRUPVHQVLWLYLW\DQDO\VHV
WRGHWHUPLQHWKHFRUUHFWQHVVRIWKHUHVXOWV7KHPRGHOGHVFULEHGKHUHLVD
FRVWPLQLPL]DWLRQPRGHO:LWKVXFKDPRGHOWKHRSWLPXPHFRQRPLFOLIH
RIDPDFKLQHLVWKHRZQHUVKLSWLPHGXUDWLRQ\LHOGLQJWKHPLQLPXPKRXUO\
FRVW
7KHFDVKIORZVEHLQJVWXGLHGLQDUHSODFHPHQWDQDO\VLVRFFXUDW
GLIIHUHQWSRLQWVLQWLPHWKHUHIRUHWKHPRGHOVKRXOGFRQVLGHUWKHWLPLQJ
HIIHFWVE\XVHRISUHVHQWYDOXHWHFKQLTXHV7KHFRPSDQ\ߞVFRVWRIFDSLWDO
UDWHLVWKHDSSURSULDWHLQWHUHVWUDWHWRXVHLQWKHSUHVHQWYDOXHHTXDWLRQV

5(17$1'/($6(&216,'(5$7,216
$FRPSDQ\FDQXVHWKUHHGLIIHUHQWPHWKRGVWRVHFXUHDSDUWLFXODUW\SHRI
PDFKLQHIRUDSURMHFWEX\GLUHFWRZQHUVKLSUHQWRUOHDVH
(DFKPHWKRGKDVLQKHUHQWDGYDQWDJHVDQGGLVDGYDQWDJHV2ZQHUVKLS
JXDUDQWHHVFRQWURORIPDFKLQHDYDLODELOLW\DQGPHFKDQLFDOFRQGLWLRQEXWLW
UHTXLUHVDFRQWLQXLQJVHTXHQFHRISURMHFWVWRSD\IRUWKHPDFKLQH
$GGLWLRQDOO\RZQHUVKLSPD\IRUFHDFRPSDQ\LQWRXVLQJREVROHWH
HTXLSPHQW7KHFDOFXODWLRQVDSSOLFDEOHIRUGHWHUPLQLQJWKHFRVWRIGLUHFW
RZQHUVKLSKDYHEHHQGHYHORSHG

5HQWDO
7KHUHQWDORIDPDFKLQHLVDVKRUWWHUPDOWHUQDWLYHWRGLUHFWHTXLSPHQW
RZQHUVKLS:LWKDUHQWDODFRPSDQ\FDQFKRRVHDPDFKLQHH[DFWO\VXLWHG
IRUWKHMREDWKDQG7KLVLVSDUWLFXODUO\DGYDQWDJHRXVLIWKHMRELVRIVKRUW
GXUDWLRQRULIWKHFRPSDQ\GRHVQRWIRUHVHHDFRQWLQXLQJQHHGIRUD
SDUWLFXODUW\SHRIPDFKLQH5HQWDOVDUHYHU\EHQHILFLDOWRDFRPSDQ\LQ
VXFKVLWXDWLRQVHYHQWKRXJKWKHUHQWDOFKDUJHVDUHKLJKHURQDQKRXUO\
EDVLVWKDQQRUPDOGLUHFWRZQHUVKLSH[SHQVH7KHFRVWVEHQHILWVRIPDFKLQH
SXUFKDVHDQGRZQHUVKLSRQO\RFFXULIHTXLSPHQWLVFRQWLQXDOO\HPSOR\HG
,IWKHFRQWLQXRXVXWLOL]DWLRQDVVXPSWLRQLVQRWYDOLGDUHQWDOVKRXOGEH
FRQVLGHUHG:KLOHWKHFRPSDQ\ORVHVWKHWD[GHSUHFLDWLRQVKLHOGRI
PDFKLQHRZQHUVKLSZKHQLWUHQWVHTXLSPHQWLWJDLQVDGLUHFWWD[GHGXFWLRQ
EHFDXVHUHQWDOSD\PHQWVDUHWUHDWHGDVDQH[SHQVH
5HQWDOFRPSDQLHVKRZHYHUKDYHRQO\DOLPLWHGQXPEHURIPDFKLQHV


DQGGXULQJWKHSHDNZRUNVHDVRQDOOW\SHVDQGPRGHOVRIPDFKLQHVDUHQRW
DOZD\VDYDLODEOH)XUWKHUPRUHPDQ\VSHFLDOL]HGRUFXVWRPPDFKLQHV
FDQQRWEHUHQWHG
&RQVWUXFWLRQFRPSDQLHVRIWHQXVHUHQWDOVDVDZD\WRWHVWDPDFKLQH
SULRUWRDSXUFKDVHGHFLVLRQ$UHQWDOSURYLGHVWKHRSSRUWXQLW\IRUD
FRPSDQ\WRRSHUDWHDVSHFLILFPDNHRUPRGHORIPDFKLQHXQGHUDFWXDO
SURMHFWFRQGLWLRQV7KHSURILWDELOLW\RIWKHPDFKLQHEDVHGRQWKH
FRPSDQ\ߞVQRUPDORSHUDWLQJSURFHGXUHVFDQWKHQEHHYDOXDWHGEHIRUHD
PDMRUFDSLWDOH[SHQGLWXUHLVDSSURYHGWRSXUFKDVHWKHPDFKLQH
7KHJHQHUDOSUDFWLFHRIWKHLQGXVWU\LVWRSULFHUHQWDOUDWHVIRU
HTXLSPHQWRQHLWKHUDGDLO\KUZHHNO\KURUPRQWKO\KU
KUGD\WLPHVZRUNLQJGD\VSHUPRQWKEDVLV,QWKHFDVHRIODUJHUSLHFHV
RIHTXLSPHQWUHQWDOVPD\EHDYDLODEOHRQO\RQDPRQWKO\EDVLV&RVWSHU
KRXUXVXDOO\LVOHVVIRUDORQJHUWHUPUHQWDOLHWKHPRQWKO\UDWHILJXUHG
RQDSHUKRXUEDVLVZRXOGEHOHVVWKDQWKHGDLO\UDWHRQDQKRXUO\EDVLV
5HVSRQVLELOLW\IRUUHSDLUFRVWLVVWDWHGLQWKHUHQWDOFRQWUDFW1RUPDOO\
IRUWUDFWRUW\SHHTXLSPHQWWKHUHQWHULVUHVSRQVLEOHIRUDOOUHSDLUV,ILWLVD
SQHXPDWLFWLUHGPDFKLQHRQUXEEHUWKHUHQWLQJFRPSDQ\ZLOOPHDVXUH
WUHDGZHDUDQGFKDUJHWKHUHQWHUIRUWLUHZHDU,QWKHFDVHRIFUDQHVDQG
VKRYHOVWKHUHQWLQJFRPSDQ\XVXDOO\EHDUVWKHFRVWRIQRUPDOZHDUDQG
WHDU7KHXVHUPD\EHUHVSRQVLEOHIRUVHUYLFLQJRIWKHPDFKLQHZKLOHLWLV
EHLQJXVHGRUWKHUHQWHUZLOOKDQGOHDQGFKDUJH0DQ\UHQWDOFRPSDQLHV
SUHIHUWRVHUYLFHWKHLUPDFKLQHVDVWKLVLQVXUHVDVWDQGDUGRIFDUH%\
LQGXVWU\SUDFWLFHUHQWDOVDUHSD\DEOHLQDGYDQFH$GGLWLRQDOO\WKHUHQWLQJ
FRPSDQ\ZLOOUHTXLUHWKHXVHUIXUQLVKFHUWLILFDWHVRILQVXUDQFHEHIRUHWKH
PDFKLQHLVVKLSSHGWRWKHMREVLWH
(TXLSPHQWFRVWLVYHU\VHQVLWLYHWRFKDQJHVLQXVHKRXUV)OXFWXDWLRQV
LQPDLQWHQDQFHH[SHQVHVRUSXUFKDVHSULFHEDUHO\DIIHFWFRVWSHUKRXU%XW
DGHFUHDVHLQXVHKRXUVSHU\HDUFDQPDNHWKHGLIIHUHQFHEHWZHHQFRVW
HIIHFWLYHPDFKLQHRZQHUVKLSRUDQDGYDQWDJHWRUHQWLQJ7KHEDVLFFRVW
FRQVLGHUDWLRQVWREHH[DPLQHGZKHQFRQVLGHULQJDSRVVLEOHUHQWDOFDQEH
LOOXVWUDWHGE\DVLPSOHVHWRIFLUFXPVWDQFHV&RQVLGHUDVPDOOZKHHOORDGHU
ZLWKDQRZQHUVKLSFRVWRISHUKU7KLVFRVWLVEDVHGRQDXVH
DVVXPSWLRQRIKUHDFK\HDURIWKHPDFKLQHߞVVHUYLFHOLIH,I
KULVPXOWLSOLHGE\KU\UWKH\HDUO\RZQHUVKLSFRVWLVIRXQG
WREH
&KHFNLQJZLWKWKHORFDOUHQWDOFRPSDQ\WKHFRQVWUXFWLRQILUPUHFHLYHV
UHQWDOTXRWHVRISHUPRQWKSHUZHHNDQGSHUGD\IRU
WKLVVL]HORDGHU%\GLYLGLQJZLWKWKHDSSURSULDWHQXPEHURIKRXUVWKHVH
UDWHVFDQEHH[SUHVVHGDVKRXUO\FRVWV/LNHZLVHE\GLYLGLQJWKH


FDOFXODWHGKRXUO\UHQWDOUDWHVLQWRWKHFRQVWUXFWLRQILUPߞV\HDUO\RZQHUVKLS
FRVWILJXUHWKHRSHUDWLQJKRXUEUHDNHYHQSRLQWVFDQEH
GHWHUPLQHG7DEOH

7$%/(5HQWDOYHUVXVRZQHUVKLSRSHUDWLQJKRXUEUHDNHYHQSRLQWV

,IWKHORDGHUZLOOEHXVHGIRUOHVVWKDQKRXUVEXWPRUHWKDQ
KRXUVWKHFRQVWUXFWLRQFRPSDQ\VKRXOGFRQVLGHUDPRQWKO\UHQWDOLQVWHDG
RIRZQHUVKLS:KHQWKHSURMHFWHGXVDJHLVOHVVWKDQKRXUVEXWPRUH
WKDQKRXUVDZHHNO\UHQWDOZRXOGEHDSSURSULDWH,QWKHFDVHRIYHU\
OLPLWHGXVDJHߚWKDWLVOHVVWKDQKRXUVߚWKHGDLO\UDWHLVRSWLPDO
:KHQDFRPSDQ\UHQWVLWSD\VIRUWKHHTXLSPHQWRQO\ZKHQSURMHFW
UHTXLUHPHQWVGLFWDWHDQHHG:LWKRZQHUVKLSDFRPSDQ\PXVWFRQWLQXHWR
PDNHWKHHTXLSPHQWSD\PHQWVHYHQZKHQWKHPDFKLQHVLWVLGOH:KHQ
LQYHVWLJDWLQJDUHQWDOWKHFULWLFDOTXHVWLRQLVXVXDOO\H[SHFWHGKRXUVRI
XVDJH

/HDVH
$OHDVHLVDORQJWHUPDJUHHPHQWIRUWKHXVHRIDQDVVHW,WSURYLGHVDQ
DOWHUQDWLYHWRGLUHFWRZQHUVKLS0DQ\OHDVHDJUHHPHQWVKDYHDQRSWLRQWR
SXUFKDVHDWDGHIHUUHGUDWHZKHUHSUHYLRXVOHDVHSD\PHQWVGLVFRXQWWKH
SXUFKDVHSULFH'XULQJWKHOHDVHWHUPWKHOHDVLQJFRPSDQ\OHVVRURZQV
WKHHTXLSPHQWDQGWKHXVHUOHVVHHSD\VWKHRZQHUWRXVHWKHHTXLSPHQW
7KHOHVVRUPXVWUHWDLQRZQHUVKLSULJKWVIRUWKHFRQWUDFWWREHFRQVLGHUHGD
WUXHOHDVHE\WKH,QWHUQDO5HYHQXH6HUYLFH7KHOHVVRUZLOOUHFHLYHOHDVH
SD\PHQWVLQUHWXUQIRUSURYLGLQJWKHPDFKLQHEXWWKHOHDVHSD\PHQWVGR
QRWKDYHWREHXQLIRUPDFURVVWKHOHDVHSHULRG7KHSD\PHQWVFDQEH
VWUXFWXUHGLQWKHDJUHHPHQWWRILWWKHVLWXDWLRQRIWKHOHVVHHRUWKHOHVVRU,Q
WKHOHVVHHߞVFDVHFDVKIORZDWWKHEHJLQQLQJRIDSURMHFWPD\EHORZVR
WKHOHVVHHZDQWVLQLWLDOSD\PHQWVWREHORZ%HFDXVHRIWD[FRQVLGHUDWLRQV
WKHOHVVRUPD\DJUHHWRVXFKDSD\PHQWVFKHGXOH/HDVHFRQWUDFWVDUH


ELQGLQJOHJDOGRFXPHQWVDQGPRVWHTXLSPHQWOHDVHVDUHQRWFDQFHOODEOHE\
HLWKHUSDUW\
$OHDVHSD\VIRUWKHXVHRIDPDFKLQHGXULQJWKHPRVWUHOLDEOH\HDUVRID
PDFKLQHߞVVHUYLFHOLIH6RPHWLPHVWKHOHDVHDGYDQWDJHLVJDLQHGEHFDXVH
WKHOHVVRUSURYLGHVWKHHTXLSPHQWPDQDJHPHQWDQGVHUYLFLQJ7KLVIUHHV
WKHFRQWUDFWRUIURPKLULQJPHFKDQLFVDQGVHUYLFHSHUVRQQHODQGHQDEOHV
WKHFRPSDQ\WRFRQFHQWUDWHRQWKHWDVNRIEXLOGLQJ
/RQJWHUPZKHQXVHGLQUHIHUHQFHWROHDVHDJUHHPHQWVLWLVDSHULRGRI
WLPHZLWKDORQJGXUDWLRQUHODWLYHWRWKHOLIHRIWKHPDFKLQHLQTXHVWLRQ
$QDJUHHPHQWZLWKDYHU\VKRUWSHULRGRIWLPHDVPHDVXUHGDJDLQVWWKH
H[SHFWHGPDFKLQHOLIHLVDUHQWDO$FRQYHQWLRQDOߚWUXHߚOHDVHZLOOKDYH
RQHRIWKUHHGLIIHUHQWHQGRIOHDVHRSWLRQVEX\WKHPDFKLQHDWIDLU
PDUNHWYDOXHUHQHZWKHOHDVHRUUHWXUQWKHHTXLSPHQWWRWKH
OHDVLQJFRPSDQ\
$VLQWKHFDVHRIDUHQWDODOHVVHHORVHVWKHWD[GHSUHFLDWLRQVKLHOGRI
PDFKLQHRZQHUVKLSEXWJDLQVDWD[GHGXFWLRQEHFDXVHOHDVHSD\PHQWVDUH
WUHDWHGDVDQH[SHQVH7KHPRVWLPSRUWDQWIDFWRUFRQWULEXWLQJWRDGHFLVLRQ
WROHDVHLVUHGXFHGFRVW8QGHUVSHFLILFFRQGLWLRQVWKHDFWXDOFRVWRID
OHDVHGPDFKLQHFDQEHOHVVWKDQWKHRZQHUVKLSFRVWRIDSXUFKDVHG
PDFKLQH7KLVLVFDXVHGE\WKHGLIIHUHQWWD[WUHDWPHQWVIRURZQLQJDQG
OHDVLQJDQDVVHW$QHTXLSPHQWXVHUPXVWPDNHDFDUHIXOH[DPLQDWLRQRI
WKHFDVKIORZVDVVRFLDWHGZLWKHDFKRSWLRQWRGHWHUPLQHZKLFKUHVXOWVLQ
WKHORZHVWWRWDOFRVW
:RUNLQJFDSLWDOLVWKHVKRUWWHUPFDVKDILUPKDVDYDLODEOHWRVXSSRUWLWV
GD\WRGD\RSHUDWLRQV7KLVFDVKDVVHWLVQHFHVVDU\WRPHHWWKHSD\UROORQ
)ULGD\WRSD\WKHHOHFWULFELOODQGWRSXUFKDVHIXHOWRNHHSWKHPDFKLQHV
UXQQLQJ7REHDYLDEOHEXVLQHVVZRUNLQJFDSLWDODVVHWVPXVWEHJUHDWHU
WKDQWKHLQIORZRIELOOV$PDFKLQHLVDQDVVHWWRWKHFRPSDQ\EXWWKH
HOHFWULFFRPSDQ\ZLOOQRWDFFHSWLWDVSD\PHQWIRUDELOO
$FRPPRQO\FLWHGDGYDQWDJHRIOHDVLQJFRQFHUQVZRUNLQJFDSLWDOLWLV
QRWWLHGXSLQHTXLSPHQW7KLVVWDWHPHQWLVRQO\SDUWO\WUXH:KHQD
FRPSDQ\ERUURZVIXQGVWRSXUFKDVHDPDFKLQHWKHOHQGHUQRUPDOO\
UHTXLUHVWKHFRPSDQ\HVWDEOLVKDQHTXLW\SRVLWLRQLQWKHPDFKLQHߚDGRZQ
SD\PHQW$GGLWLRQDOO\WKHFRVWVRIGHOLYHU\DQGLQLWLDOVHUYLFLQJDUHQRW
LQFOXGHGLQWKHORDQDQGPXVWEHSDLGE\WKHQHZRZQHU&RUSRUDWHIXQGV
DUHWKXVWLHGXSLQWKHVHXSIURQWFRVWVRIDSXUFKDVH/HDVLQJGRHVQRW
UHTXLUHWKHVHFDVKRXWIORZVDQGLVRIWHQFRQVLGHUHGDVILQDQFLQJ
+RZHYHUPRVWOHDVHVUHTXLUHDQDGYDQFHOHDVHSD\PHQW6RPHHYHQ
UHTXLUHVHFXULW\GHSRVLWVDQGFKDUJHRWKHUXSIURQWFRVWV


 6WLOODQRWKHUDUJXPHQWIRUDOHDVHLVWKHSUHVHUYDWLRQRIFUHGLWFDSDFLW\
DVERUURZHGIXQGVDUHQRWXVHG/HDVLQJLVRIWHQUHIHUUHGWRDVRIIEDODQFH
VKHHWILQDQFLQJ$OHDVHLVFRQVLGHUHGDQRSHUDWLQJH[SHQVHQRWDOLDELOLW\
DVLVWKHFDVHZLWKDEDQNORDQ:LWKDQRSHUDWLQJOHDVHXVHGZKHQWKH
OHVVHHGRHVQRWXOWLPDWHO\ZDQWWRSXUFKDVHWKHHTXLSPHQWOHDVHGDVVHWV
DUHH[SHQVHG7KHUHIRUHVXFKDVVHWVGRQRWDSSHDURQWKHEDODQFHVKHHW
6WDQGDUGVRIDFFRXQWLQJKRZHYHUUHTXLUHGLVFORVXUHRIOHDVHREOLJDWLRQV
/HQGHUVDUHQRWVRQDLYHDVWRQRWFRQVLGHUDOORIDFRPSDQ\ߞVIL[HG
REOLJDWLRQVLQFOXGLQJERWKORDQVDQGOHDVHV%XWWKHRIIEDODQFHVKHHW
OHDVHW\SLFDOO\ZLOOQRWKXUWERQGLQJFDSDFLW\ZKLFKLVLPSRUWDQWWRD
FRPSDQ\ߞVDELOLW\WRELGZRUN
%HIRUHHQWHULQJLQWRDFRQWUDFWZLWKDFRQVWUXFWLRQFRPSDQ\PRVW
RZQHUVUHTXLUHWKHFRPSDQ\WRSRVWDERQGJXDUDQWHHLQJLWZLOOFRPSOHWH
WKHSURMHFW$WKLUGSDUW\VXUHW\FRPSDQ\VHFXUHVWKLVERQG7KHVXUHW\
FORVHO\H[DPLQHVWKHFRQVWUXFWLRQFRPSDQ\ߞVILQDQFLDOSRVLWLRQEHIRUH
LVVXLQJWKHERQG%DVHGRQWKHILQDQFLDOVWUHQJWKRIWKHFRQVWUXFWLRQ
FRPSDQ\WKHVXUHW\W\SLFDOO\UHVWULFWVWKHWRWDOYROXPHRIZRUND
FRQVWUXFWLRQFRPSDQ\FDQKDYHXQGHUFRQWUDFWDWDQ\RQHWLPH7KLV
UHVWULFWLRQLVNQRZQDVERQGLQJFDSDFLW\,WLVWKHWRWDOGROODUYDOXHRIZRUN
XQGHUFRQWUDFWWKHVXUHW\FRPSDQ\ZLOODOORZDQGVWLOOJXDUDQWHHD
FRQVWUXFWLRQFRPSDQ\ZLOOFRPSOHWHWKHZRUN
2ZQHUVVKRXOGPDNHDFDUHIXOH[DPLQDWLRQRIWKHDGYDQWDJHVRIDOHDVH
VLWXDWLRQDVVKRZQLQ7DEOH7KHFDVKIORZVZKLFKVKRXOGEH
FRQVLGHUHGZKHQHYDOXDWLQJWKHFRVWRIDOHDVHLQFOXGH

7$%/(%X\OHDVHRUUHQWDGYDQWDJHVDQGGLVDGYDQWDJHV


,QIORZLQLWLDOO\RIWKHHTXLYDOHQWYDOXHRIWKHPDFKLQH
2XWIORZRIWKHSHULRGLFOHDVHSD\PHQWV
6KLHOGLQJRIWD[HVSURYLGHGE\WKHOHDVHSD\PHQWV7KLVLVDOORZHG
RQO\LIWKHDJUHHPHQWLVDWUXHOHDVH6RPHߡOHDVHߢDJUHHPHQWVDUH
HVVHQWLDOO\LQVWDOOPHQWVDOHDUUDQJHPHQWV
/RVVRIVDOYDJHYDOXHZKHQWKHPDFKLQHLVUHWXUQHGWRWKHOHVVRU
7KHVHFRVWVDOORFFXUDWGLIIHUHQWSRLQWVLQWLPHVRSUHVHQWYDOXH
FRPSXWDWLRQVPXVWEHPDGHEHIRUHWKHFRVWVFDQEHVXPPHG7KHWRWDO
SUHVHQWYDOXHRIWKHOHDVHRSWLRQVKRXOGEHFRPSDUHGWRWKHPLQLPXP
RZQHUVKLSFRVWVDVGHWHUPLQHGE\DWLPHYDOXHUHSODFHPHQWDQDO\VLV,Q
PRVWOHDVHDJUHHPHQWVWKHOHVVHHLVUHVSRQVLEOHIRUPDLQWHQDQFH,IIRUWKH
OHDVHLQTXHVWLRQPDLQWHQDQFHH[SHQVHLVWKHVDPHDVIRUWKHFDVHRIGLUHFW
RZQHUVKLSWKHQWKHPDLQWHQDQFHH[SHQVHIDFWRUFDQEHGURSSHGIURPWKH
DQDO\VLV$OHDVHGPDFKLQHZRXOGH[KLELWWKHVDPHDJLQJDQGUHVXOWLQJ
UHGXFHGDYDLODELOLW\DVDSXUFKDVHGPDFKLQH