HAL Id: hal-01553426
https://hal-mines-paristech.archives-ouvertes.fr/hal-01553426
Submitted on 7 Jul 2017
HAL is a multi-disciplinary open access archive for the deposit and dissemination of sci- entific research documents, whether they are pub- lished or not. The documents may come from teaching and research institutions in France or abroad, or from public or private research centers.
L’archive ouverte pluridisciplinaire HAL, est destinée au dépôt et à la diffusion de documents scientifiques de niveau recherche, publiés ou non, émanant des établissements d’enseignement et de recherche français ou étrangers, des laboratoires publics ou privés.
New methodology for adjusting rotating shadowband irradiometer measurement
Frank Vignola, Josh Peterson, Stefan Wilbert, Philippe Blanc, Norbert Geuder, Christian Kern
To cite this version:
Frank Vignola, Josh Peterson, Stefan Wilbert, Philippe Blanc, Norbert Geuder, et al.. New method-
ology for adjusting rotating shadowband irradiometer measurement. AIP Conference Proceedings,
American Institute of Physics, 2017, SOLARPACES 2016: International Conference on Concentrating
Solar Power and Chemical Energy Systems, 1850 (1), pp.140021. �10.1063/1.4984529�. �hal-01553426�
1HZ0HWKRGRORJ\IRU$GMXVWLQJ5RWDWLQJ6KDGRZEDQG ,UUDGLRPHWHU0HDVXUHPHQWV
)UDQN9LJQROD D -RVK3HWHUVRQ 6WHIDQ:LOEHUW 3KLOLSSH%ODQF 1RUEHUW*HXGHU DQG&KULV.HUQ
1
PhD, Department of Physics, University of Oregon, Eugene, Oregon 97403-1274, USA.
2
DLR, Institute of Solar Research, Qualification, 04200 Tabernas, Spain
3
MINES ParisTech, PSL Research University, O.I.E. = Centre Observational, Impact, Energy, France
4
Hochschule für Technik Stuttgart, Stuttgart, Germany
5
Irradiance, USA
D
&RUUHVSRQGLQJDXWKRUIHY#XRUHJRQHGX
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
,1752'8&7,21
7KHURWDWLQJVKDGRZEDQGLUUDGLRPHWHU56,LVIUHTXHQWO\GHSOR\HGWRPHDVXUHJOREDOKRUL]RQWDOLUUDGLDQFH*+, DQGGLIIXVHKRUL]RQWDOLUUDGLDQFH'
I+,WKDWDUHXVHGWRFDOFXODWHWKHGLUHFWQRUPDOLUUDGLDQFH'1,$Q56,PHDVXUHV WKH*+,LUUDGLDQFHDQGDEDQGURWDWHVDSSUR[LPDWHO\RQFHDPLQXWHLQIURQWRIWKHS\UDQRPHWHUWREORFNGLUHFWVXQOLJKW DQGWKH'
I+,LVWKHQPHDVXUHG7KH'LUHFW+RUL]RQWDO,UUDGLDQFH'
U+,LVWKHQFDOFXODWHGE\VXEWUDFWLQJWKH'
I+, LUUDGLDQFHIURPWKH*+,LUUDGLDQFH7KH'1,LVREWDLQHGE\GLYLGLQJWKHFDOFXODWHG'
U+,E\WKHFRVLQHRIWKHVRODU ]HQLWKDQJOH6=$VHH(T
ൌ*+,'
I+,&RV6=$
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
3KRWRGLRGHEDVHGS\UDQRPHWHUVXWLOL]HVRODUFHOOVDQGSURGXFHVLJQDOVWKDWDUHURXJKO\SURSRUWLRQDOWRLQFLGHQW
VRODULUUDGLDQFH+RZHYHUDVZLWKVRODUFHOOVDPRUHGHWDLOHGDQDO\VLVRISKRWRGLRGHEDVHGS\UDQRPHWHUVVKRZWKDW
WKH\UHVSRQGWRWKHQXPEHURISKRWRQVDWHDFKZDYHOHQJWKDQGQRWWKHHQHUJ\FRQWDLQHGLQHDFKSKRWRQ&RPSDULVRQV
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
)RUPDQ\XVHVRILUUDGLDQFHGDWDLWLVWKHWRWDOHQHUJ\WKDWLVLPSRUWDQWDQGQRWWKHQXPEHURISKRWRQVDWHDFK ZDYHOHQJWKLQFLGHQWEURDGEDQGVRODUHQHUJ\LVUHTXLUHGIRUPRGHOOLQJVRODUWKHUPDOV\VWHPVDQGFRQFHQWUDWLQJVRODU SRZHUSODQWVDQGWKHYDOLGDWLRQRIPRGHOGHULYHG'1,YDOXHVDQGWKHVSHFWUDOGLVWULEXWLRQRIWKLVHQHUJ\LVUHOHYDQWWR WKHRXWSXWRIDSKRWRYROWDLFPRGXOHRUDSKRWRGLRGHEDVHGS\UDQRPHWHU
*RRG '1, UHVRXUFH LQIRUPDWLRQ DUH UHTXLUHG WR HYDOXDWH SHUVSHFWLYH ORFDWLRQV IRU FRQFHQWUDWLQJ VRODU WKHUPDO HOHFWULF V\VWHPV 56,V DUH RIWHQ FKRVHQ EHFDXVH RI WKHLU SULFH DQG DELOLW\ WR RSHUDWH UHPRWHO\ ZLWK PLQLPDO PDLQWHQDQFH6HYHUDO VWXGLHV KDYHEHHQSXEOLVKHG> @ RQ PHWKRGV WR FRUUHFW WKH VSHFWUDO GHSHQGHQFH RI 56, LQVWUXPHQWVWRREWDLQPRUHDFFXUDWH*+,'
I+,DQG'1,PHDVXUHPHQWV
7KHEHVW*+,YDOXHVDUHREWDLQHGE\SURMHFWLQJWKH'1,IURPDQDEVROXWHFDYLW\UDGLRPHWHURQWRDKRUL]RQWDO VXUIDFHDQGDGGLQJDGLIIXVHLUUDGLDQFHREWDLQHGIURPS\UDQRPHWHUZLWKPLQLPDOWKHUPDORIIVHWDQGDJRRGFRVLQHDQG VSHFWUDO UHVSRQVH &RPSDULVRQ RI WKH SKRWRGLRGH S\UDQRPHWHU DQG WKH UHIHUHQFH *+, YDOXHV LGHQWLILHG VHYHUDO V\VWHPDWLFHUURUVZLWKWKHVHLQVWUXPHQWV&RUUHFWLRQDOJRULWKPVZHUHGHYHORSHGWRDFFRXQWIRUWKHVHV\VWHPDWLFHUURUV
>@7KHVHSURFHGXUHVZRUNHGZHOOIRUWKHJOREDOKRUL]RQWDOLUUDGLDQFH*+,DQGLQFOXGHIXQFWLRQVWKDWFRUUHFW WKHHIIHFWVRIWHPSHUDWXUHVSHFWUDOGHSHQGHQFHDQGFRVLQHUHVSRQVHRIWKHVHSKRWRGLRGHS\UDQRPHWHUV
:KLOHWKHVHFRUUHFWLRQDOJRULWKPVDUHYHU\XVHIXOTXHVWLRQVUHPDLQDERXWWKHDSSOLFDELOLW\RIWKHVHFRUUHFWLRQ DOJRULWKPVWRORFDWLRQVZLWKGLVSDUDWHFOLPDWHFRQGLWLRQV
/DWHU VWXGLHV > @ VKRZHG WKDW SKRWRGLRGHEDVHG S\UDQRPHWHUV V\VWHPDWLFDOO\ XQGHUHVWLPDWH WKH GLIIXVH LUUDGLDQFHXQGHUFOHDUVNLHVE\WR8QGHUFOHDUVN\FRQGLWLRQV5D\OHLJKVFDWWHULQJLVWKHGRPLQDQWVRXUFHIRU WKHGLIIXVHLUUDGLDQFH6LQFH5D\OHLJKVFDWWHULQJLVKLJKO\ZDYHOHQJWKGHSHQGHQWȜ
WKHGLIIXVHLUUDGLDQFHKDVD ODUJHUFRQWULEXWLRQRISKRWRQVLQWKHEOXHUHJLRQRIWKHVSHFWUXPDVFRPSDUHGWRWKHGLVWULEXWLRQRIVXQOLJKWFRPLQJ GLUHFWO\IURPWKHVXQ7KHGLIIHUHQWEHWZHHQWKHVSHFWUDOGLVWULEXWLRQRIWKH'
I+,LUUDGLDQFHXQGHUFOHDUVNLHVDQGWKH '1, VSHFWUDO LUUDGLDQFH LV WKH UHDVRQ WKDW SKRWRGLRGH S\UDQRPHWHUV XQGHUHVWLPDWH WKH '
I+, XQGHU FOHDU VNLHV FRQGLWLRQV
6LQFHWKH'
I+,FRQWULEXWLRQLVRQO\DURXQGWRRI*+,RQXQGHUFOHDUVNLHVWKHHUURUDVVRFLDWHGZLWKWKH XQGHUHVWLPDWH RI WKH '
I+, UHVXOWV LQ DQ LQFUHDVH HVWLPDWH RI WKH LQVWUXPHQW¶V *+, UHVSRQVLYLW\ 8QGHU FORXG\
FRQGLWLRQVWKH'
I+,DQG*+,DUHWKHVDPHDQGWKHUHIRUHWKHSKRWRGLRGHEDVHGS\UDQRPHWHUVSURYLGHGIDLUO\UHOLDEOH PHDVXUHVRIWKH*+,7RSURYLGHDPRUHDFFXUDWHGHVFULSWLRQRIWKHS\UDQRPHWHU¶VEHKDYLRUWZRFDOLEUDWLRQVFRQVWDQWV DUHUHDOO\UHTXLUHGRQHIRUWKH'
U+,DQGRQHIRUWKH'
I+,FRPSRQHQW
7KHVHVSHFWUDOHIIHFWVEHJLQWRDVVXPHDQLPSRUWDQFHZKHQSKRWRGLRGHEDVHGS\UDQRPHWHUVZHUHLQFRUSRUDWHG LQWR5RWDWLQJ6KDGRZEDQG,UUDGLRPHWHUV56,7KHSUREOHPVFDXVHGE\WKHUHGXFHGUHVSRQVLYLW\WRGLIIXVHLUUDGLDQFH ZHUHVRRQGLVFRYHUHGDQGWKHFRUUHFWLRQPRGHOV>DQG@ZHUHXVHGWRDGMXVWWKH56,PHDVXUHPHQWV6LJQLILFDQW LPSURYHPHQWVLQWKHDFFXUDF\RI56,UHDGLQJZHUHPDGH)RUDGHWDLOHGGLVFXVVLRQRI56,VVHH>@
&XUUHQW PHWKRGRORJLHV WR REWDLQ WKH DGMXVWPHQW DOJRULWKPV WKDW DUH XVHG WR DFFRXQW IRU WKH V\VWHPDWLF HUURUV DVVRFLDWHGZLWKSKRWRGLRGHS\UDQRPHWHUVXWLOL]HGE\56,VLQFOXGH
x &RUUHFWLRQVWRWKHJOREDODQGGLIIXVHPHDVXUHPHQWVWRDFFRXQWIRUWKHWHPSHUDWXUHGHSHQGHQFHRIWKH S\UDQRPHWHU
x 3UHVFULSWLRQWRDFFRXQWIRUWKHVSHFWUDOGHSHQGHQFHZLWKFKDQJHLQDLUPDVVRIWKHSKRWRGLRGHS\UDQRPHWHU RQ*+,PHDVXUHPHQWV
x )RUPXODVWRFRUUHFWWKHFRVLQHUHVSRQVHDVVRFLDWHGZLWKWKHOHQVRSWLFV
x $GMXVWPHQWVWRWKH'
I+,PHDVXUHPHQWVWRDFFRXQWIRUWKHGLIIHUHQWVSHFWUDOGLVWULEXWLRQRI'
I+,DVRSSRVHG WRWKHVSHFWUDOGLVWULEXWLRQRIWKH*+,
1RPHQFODWXUH
'1,'LUHFW1RUPDO,UUDGLDQFH 56,5RWDWLQJ6KDGRZEDQG,UUDGLRPHWHU '
U+,'LUHFW+RUL]RQWDO,UUDGLDQFH 5635RWDWLQJ6KDGRZEDQG3\UDQRPHWHU
*+,*OREDO+RUL]RQWDO,UUDGLDQFH $+)$EVROXWH&DYLW\5DGLRPHWHU '
I+,'LIIXVH+RUL]RQWDO,UUDGLDQFH &+3.LSS =RQHQS\UKHOLRPHWHU
6=$6RODU=HQLWK$QJOH 5
/,&25Ȝ±/,&253\UDQRPHWHU¶V6SHFWUDO5HVSRQVLYLW\
7
DPE$PELHQW7HPSHUDWXUH 5$YHUDJH5HVSRQVLYLW\
Ȝ:DYHOHQJWK
7KH LPSURYHPHQW REWDLQHG E\ XVLQJ WKHVH FRUUHFWLRQV LV VLJQLILFDQW DQG WHVWV ZHUH FRQGXFWHG WR YDOLGDWH WKH LPSURYHPHQWV>@
2WKHUPHWKRGV>@KDYHEHHQGLVFXVVHGDERXWFDOLEUDWLQJDSKRWRGLRGHEDVHGS\UDQRPHWHUEHVLGHVWKHVWDQGDUG S\UDQRPHWHUFDOLEUDWLRQPHWKRGRIFRPSDULQJDJDLQVWDUHIHUHQFHVWDQGDUGS\UDQRPHWHU
0DQ\RIWKHVHLQVWUXPHQWVDUHGHSOR\HGLQDUHDVZLWKDWPRVSKHULFFRQGLWLRQVWKDWGHYLDWHJUHDWO\IURPDUHDVZKHUH WKHLQVWUXPHQWVZHUHGHYHORSHGDQGWHVWHG6LQFHWKHDOJRULWKPVZHUHPDLQO\GHYHORSHGDQGWHVWHGLQWKHPLGQRUWKHUQ KHPLVSKHUHLWPD\EHDGYDQWDJHRXVWRPRGLI\WKHDGMXVWPHQWDOJRULWKPVIRUDUHDVWKDWKDYHVLJQLILFDQWO\GLIIHUHQW DWPRVSKHULFFRQGLWLRQV>@7KLVLVVSHFLILFDOO\WUXHIRUVSHFWUDODGMXVWPHQWVWKDWGHSHQGRQWKHVSHFWUDOGLVWULEXWLRQ RIWKHLQFLGHQWLUUDGLDQFH
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
1(:0(7+2'2/2*<)25&255(&7,2156,6<67(0$7,&(55256
%HFDXVHWKH56,LQVWUXPHQWVSURYLGHERWKWKH'1,DQG'
I+,YDOXHVLWEHFRPHVSRVVLEOHWRHYDOXDWHDQGFDOLEUDWH WKH'1,DQGWKH'
I+,FRPSRQHQWVVHSDUDWHO\:KLOHWKHWHPSHUDWXUHHIIHFWRQUHVSRQVLYLW\YDU\ZLWKZDYHOHQJWKDQG WKH VSHFWUDO GLVWULEXWLRQ RI '1, DQG '
I+, DUH VLJQLILFDQWO\ GLIIHUHQW XQGHU FOHDU VN\ FRQGLWLRQV > @ LW LV DVVXPHGIRUWKLVLQYHVWLJDWLRQWKDWWKHFRPSRQHQWVKDYHWKHVDPHWHPSHUDWXUHFRUUHFWLRQ:LWKDQXQGHUVWDQGLQJRI KRZWKH'
U+,DQGWKH'
I+,FRPSRQHQWVDUHDIIHFWHGE\FKDQJLQJVSHFWUDOGLVWULEXWLRQVLWLVSRVVLEOHWRGHWHUPLQHWKH DYHUDJHVSHFWUDOUHVSRQVHRIHDFKFRPSRQHQWDQGXVHWKLVLQIRUPDWLRQIRUWKHFDOLEUDWLRQRIWKH56,LQVWUXPHQWDQG GHWHUPLQHWKHRWKHUDGMXVWPHQWVWKDWQHHGWREHPDGHWRDFFRXQWIRURWKHUXQFHUWDLQWLHV>@
,WLVXVHIXOWRPDNHWKHWHPSHUDWXUHDGMXVWPHQWVEHIRUHHYDOXDWLQJDQGLQFRUSRUDWLQJWKHRWKHUDGMXVWPHQWVEHFDXVH WKHWHPSHUDWXUHDGMXVWPHQWVDUHDVVXPHGWREHLGHQWLFDOIRUERWKWKH'
U+,DQG'
I+,FRPSRQHQWV7KHYDOLGLW\RIWKLV DVVXPSWLRQLVDWRSLFIRUIXWXUHUHVHDUFK
7KHQH[WVWHSLQWKLVDOWHUQDWHDSSURDFKLVWRXVHWKH56,WRSURYLGHWKH'
U+,DQG'
I+,FRPSRQHQWVIURPWKH SKRWRGLRGHEDVHG S\UDQRPHWHU DQG FDOLEUDWH HDFK FRPSRQHQW DJDLQVW UHIHUHQFH '1, DQG '
I+, PHDVXUHPHQWV %\
HYDOXDWLQJHDFKFRPSRQHQWVHSDUDWHO\DPRUHGLUHFWDSSURDFKLVSURYLGHGIRUDVFHUWDLQLQJWKHXQFHUWDLQW\LQHDFK FRPSRQHQWDQGWKLVFDQOHDGWRLQGHSHQGHQWWHVWLQJRIWKHDGMXVWPHQWDOJRULWKPV7KLVLVGLIIHUHQWIURPFDOLEUDWLQJWKH S\UDQRPHWHU¶V *+, RU '1, PHDVXUHPHQWV DJDLQVW UHIHUHQFH *+, RU '1, YDOXHV DQG GHULYLQJ RQH FDOLEUDWLRQ FRQVWDQWIRUWKHLQVWUXPHQW7KHDYHUDJH*+,VSHFWUDOUHVSRQVLYLW\LVUHDOO\DFRPELQDWLRQRIWKHDYHUDJH'1,DQG '
I+,VSHFWUDOUHVSRQVLYLWLHVXQGHUFOHDUVNLHVDQGWKLVSURSRUWLRQRIWKH'
U+,DQG'
I+,FRQWULEXWLRQVWRWKH*+,YDOXH YDU\RYHUWKHGD\$VKDVEHHQVKRZQLQ>@WKHFKDQJLQJSURSRUWLRQVRI'
U+,DQG'
I+,FRPSRQHQWVWRWKH*+, YDOXH DQG WKHLU UHVSHFWLYH FKDQJHV LQ WKHLU UHVSRQVLYLW\ RYHU WKH GD\ VRPHZKDW RIIVHW HDFK RWKHU DQG \LHOG *+, UHVSRQVLYLW\WKDWLVUHODWLYHO\FRQVWDQWRYHUWKHGD\ZKHQFRPSDUHGWRWKHFKDQJHVLQWKH'1,DQG'
I+,UHVSRQVLYLWLHV :KLOHWKLVPHWKRGLVZHOOGHILQHGXQGHUFOHDUVNLHVWKH'
I+,VSHFWUDOGLVWULEXWLRQLVGLIIHUHQWXQGHUFORXG\RU SDUWLDOO\FORXG\FRQGLWLRQV,WKDVEHHQIRXQGWKDWXQGHUFORXG\FRQGLWLRQVWKH'
U+,UHVSRQVLYLW\LVYHU\VLPLODUWR WKH'
U+,UHVSRQVLYLW\XQGHUFOHDUVNLHV>@,QFRQWUDVWWRWKDWWKH'
I+,UHVSRQVLYLW\XQGHUFORXG\FRQGLWLRQVFKDQJHV DQGDSSURDFKHVWKH'
U+,UHVSRQVLYLW\,WKDVEHHQVXJJHVWHGE\0LFKDOVN\LQ>@WKDWFORXGVDFWDVQHXWUDOGHQVLW\
ILOWHUVDQGSDVVWKHLUUDGLDQFHWKURXJKZLWKRXWVLJQLILFDQWO\DOWHULQJWKHVSHFWUDOGLVWULEXWLRQ8QGHUFOHDUVNLHVWKH '
I+,FRQWULEXWLRQLVVPDOODQGWKH'
U+,DYHUDJHVSHFWUDOUHVSRQVLYLW\GRPLQDWHVWKH*+,UHVSRQVLYLW\8QGHUFORXG\
VNLHV WKH '
I+, DYHUDJH VSHFWUDO UHVSRQVLYLW\ LV VLPLODU WR WKH '
U+,¶V 7KHUHIRUH WKH FDOLEUDWLRQV IRXQG IRU *+, PHDVXUHPHQWVXQGHUFOHDUVNLHVZKHUHWKHVSHFWUDO'
U+,UHVSRQVLYLW\GRPLQDWHVZRUNVZHOOXQGHUFOHDUDQGFORXG\
FRQGLWLRQV
7KHGHYLDWLRQIURPWUXHFRVLQHUHVSRQVHRIWKHS\UDQRPHWHUUHTXLUHVDQRWKHUDGMXVWPHQWIDFWRU>@0RVWRIWKLV
FRUUHFWLRQLVUHODWHGWRWKHGLIIXVRUGLVNRIWKH/,&25S\UDQRPHWHU7KLVDGMXVWPHQWLVGHWHUPLQHGDIWHUWKHVSHFWUDO
DGMXVWPHQWKDVEHHQPDGH7KH'
I+,LVPXFKOHVVVHQVLWLYHWRWKHGHYLDWLRQIURPWUXHFRVLQHUHVSRQVHEHFDXVH'I+,
FRPHVIURPDOOSDUWVRIWKHVN\,WLVDVVXPHGWKDWWKHHIIHFWRIWKHGHYLDWLRQIURPWUXHFRVLQHUHVSRQVHIRU'
I+,
PHDVXUHPHQWVDYHUDJHVWRDFRQVWDQWWKDWZRXOGEHLQFRUSRUDWHGLQWRWKHFDOLEUDWLRQ)XWXUHVWXGLHVZRXOGEHQHHGHG
WRGHWHUPLQHWKHYDOLGLW\RIWKLVDVVXPSWLRQ
02'(/,1*7+('1,&20321(17
7RGHPRQVWUDWHWKHQHZPHWKRGRORJ\LUUDGLDQFHGDWDIURP(XJHQH2UHJRQ86$DQG3D\HUQH6ZLW]HUODQGZHUH XWLOL]HG $Q $VFHQVLRQ 5RWDWLQJ 6KDGRZEDQG 3\UDQRPHWHU 563 ZLWKRXW DQ\ DGMXVWPHQWV LV RSHUDWHG DORQJVLGH LQVWUXPHQWVDWWKHVRODUWHVWIDFLOLW\LQ(XJHQH'XULQJWKLVSHULRGDFDOLEUDWLRQXVLQJDQDEVROXWHFDYLW\UDGLRPHWHU (SSOH\$+)ZDVXVHGIRUWKHUHIHUHQFH'1,PHDVXUHPHQWVDQGWKHUHIHUHQFH'
I+,FRPHVIURPDVKDGRZEDOOVKDGHG 6FKHQN6WDUS\UDQRPHWHU
7KHVSHFWUDOGLVWULEXWLRQRI'1,LVVRPHZKDWGHSHQGHQWRQDWPRVSKHULFZDWHUYDSRUDQGDHURVROVLWLVODUJHO\
LQGHSHQGHQWRIFORXGFRYHUEHFDXVHFORXGVFDXVH'1,WRVFDWWHUDQGEHFRPH'
I+,DQGPLQLPDOO\FKDQJHWKHVSHFWUDO GLVWULEXWLRQRI'1,7KLVLVLOOXVWUDWHGLQ)LJZKHUHWKHDYHUDJH'1,VSHFWUDOUHVSRQVLYLW\IDOOVLQDQDUURZEDQG WKDWLVPDLQO\DIXQFWLRQRIVRODU]HQLWKDQJOH7KHGDWDLVIURPDOOZHDWKHUFRQGLWLRQVZKHUHWKHVXPRIWKHVSHFWUDO '1,IURPWRQPLVJUHDWHUWKDQ:P
7KHVSHFWUDOUDQJHXVHGWRQPLVWKDWRIWKH302' VSHFWUDOUDGLRPHWHUXVHGWRREWDLQWKH'1,VSHFWUDOGDWD'LVFXVVLRQRIWKHVHOHFWHGZDYHOHQJWKUDQJHDQGGDWDXVHG WRJHQHUDWHWKLVSORWFDQEHIRXQGLQUHIHUHQFH>@
7KH QHZ PHWKRGRORJ\ LV EDVHG XSRQ WKH FKDUDFWHUL]DWLRQ RI WKH VSHFWUDO UHVSRQVH RI WKH SKRWRGLRGHEDVHG S\UDQRPHWHU DQG WKH V\VWHPDWLF FKDQJH LQ VSHFWUDO GLVWULEXWLRQ RI LQFLGHQW LUUDGLDQFH RYHU WKH GD\ 7KH DYHUDJH UHVSRQVLYLW\RIWKHSKRWRGLRGHEDVHGS\UDQRPHWHUWRWKHVSHFWUDOGLVWULEXWLRQRIWKHLQFLGHQWUDGLDWLRQLVGHSHQGHQW XSRQWKHVSHFWUDOUHVSRQVHRIWKHS\UDQRPHWHU5
/,&25ȜDVVKRZQLQ(TQZKHUHȜLVWKHZDYHOHQJWK7KH'1,DQG '
I+,VSHFWUDOGLVWULEXWLRQVDUHGLIIHUHQWDQGLQWKLVPHWKRGRORJ\WKH'1,DQG'
I+,VSHFWUDODGMXVWPHQWIDFWRUVDUH VWXGLHGVHSDUDWHO\PDNLQJLWHDVLHUWRH[DPLQHWKHHIIHFWVRIVSHFWUDOGLVWULEXWLRQRQHDFKFRPSRQHQWZLWKRXWEHLQJ VLJQLILFDQWO\LQIOXHQFHGE\WKHRWKHUFRPSRQHQW7KLVPHWKRGUHVXOWVLQWZRFDOLEUDWLRQFRQVWDQWVRQHIRUWKH'1,DQG DQRWKHUIRUWKH'
I+,
¦ ¦
O O O
DNI DNI
R R
LICOR7RJHWDQLGHDRIWKHVHQVLWLYLW\RIWKHUHVSRQVLYLW\RIDSKRWRGLRGHEDVHGS\UDQRPHWHUWRWKHLQVWUXPHQW¶VVSHFWUDO UHVSRQVLYLW\WZRVSHFWUDOUHVSRQVLYLWLHVZHUHH[DPLQHG7KHWKHRUHWLFDO/,&25VSHFWUDOUHVSRQVLYLW\ZDVDYDLODEOH IURPWKHPDQXIDFWXUHU7KH1DWLRQDO5HQHZDEOH(QHUJ\/DERUDWRU\15(/KDVPHDVXUHGWKHVSHFWUDOUHVSRQVLYLW\
RIVHYHUDO/,&25S\UDQRPHWHUVDQGRQHPHDVXUHPHQWRIWKHVSHFWUDOUHVSRQVLYLW\ZDVFKRVHQWRFRPSDUHDJDLQVW WKHGDWDIURP/,&25VHH)LJ7KHFRQVHTXHQFHRIVHOHFWLQJDVSHFLILF/,B&25VSHFWUDOUHVSRQVLYLW\LVLOOXVWUDWHG LQ)LJZKHUHWKHUHVXOWVIURPWKHWZRVSHFWUDOGLVWULEXWLRQVLQ)LJDUHXVHG7KHPHDVXUHGVSHFWUDOUHVSRQVLYLW\
VKRZVDQHQKDQFHPHQWRQWKHEOXHHQGRIWKHVSHFWUDODQGWKHQHDULQIUDUHGHQGRIWKHVSHFWUXPDVFRPSDUHGWRWKH
),*85(3ORWRIFDOFXODWHG'1,UHVSRQVLYLW\DVDIXQFWLRQRI VRODU]HQLWKDQJOHIRU'1,!:P
*HQHULF/,&25VSHFWUDO
UHVSRQVLYLW\FRPELQHGZLWKVSHFWUDO'1,GDWD
),*85(3ORWRIJHQHULFDQGPHDVXUHG/,&25VSHFWUDO UHVSRQVLYLWLHV
Ϭ͘ϴ Ϭ͘ϵ ϭ͘Ϭ ϭ͘ϭ ϭ͘Ϯ ϭ͘ϯ ϭ͘ϰ ϭ͘ϱ
>/ͲKZE/ZĞƐƉŽŶƐŝǀŝƚLJEŽƌŵĂůŝnjĞĚƚŽϰϱq
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ ĂůĐƵůĂƚĞĚ>/ͲKZE/ZĞƐƉŽŶƐŝǀŝƚLJEŽƌŵĂůŝnjĞĚƚŽϰϱq
ǀƐ^ŽůĂƌĞŶŝƚŚŶŐůĞͲ WĂLJĞƌŶĞ͕^ǁŝƚnjĞƌůĂŶĚͲ ϮϬϭϮ
Ϭй ϭϬй ϮϬй ϯϬй ϰϬй ϱϬй ϲϬй ϳϬй ϴϬй ϵϬй ϭϬϬй
ϮϬϬ ϯϬϬ ϰϬϬ ϱϬϬ ϲϬϬ ϳϬϬ ϴϬϬ ϵϬϬ ϭϬϬϬ ϭϭϬϬ ϭϮϬϬ ϭϯϬϬ ZĞůĂƚŝǀĞZĞƐƉŽŶƐĞƚŽ/ƌƌĂĚŝĂŶĐĞ ;йͿ
tĂǀĞůĞŶŐƚŚ;ŶŵͿ
>/ͲKZWLJƌĂŶŽŵĞƚĞƌ^ƉĞĐƚƌĂůZĞƐƉŽŶƐŝǀŝƚLJ
'ĞŶĞƌŝĐ>/ͲKZ^ƉĞĐƚƌĂůZĞƐƉŽŶƐŝǀŝƚLJ DĞĂƐƵƌĞĚ>/ͲKZ^ƉĞĐƚƌĂůZĞƐƉŽŶƐŝǀŝƚLJ;EZ>Ϳ
JHQHULFHVWLPDWHRIWKHVSHFWUDOUHVSRQVLYLW\7KHDUHDXQGHUWKHWZRFXUYHVLVGLIIHUHQWDQGWKLVGLIIHUHQFHLVWDNHQ LQWRDFFRXQWZKHQWKHFRQYROXWHGGDWDDUHQRUPDOL]HG
7KHDYHUDJH'1,UHVSRQVLYLW\ZDVFDOFXODWHGXVLQJ(TXDWLRQZLWKDZDYHOHQJWKUDQJHIURPWRQPDQG WKHVSHFWUDOGDWDFDPHIURPD/,VSHFWURUDGLRPHWHU6LQFHWKH/,RQO\PHDVXUHVLUUDGLDQFHLQWKHWR QPUDQJHWKH60$576PRGHO>@ZDVXVHGWRH[WHQGWKHUDQJHWRQPWRFRYHUWKHZDYHOHQJWKVZKHUH WKHS\UDQRPHWHUUHVSRQGV7KHPRGHOHGDYHUDJH'1,UHVSRQVLYLW\ZDVWKHQFRPSDUHGWRPHDVXUHG'1,LUUDGLDQFH RYHUWKHGD\
7KHDYHUDJH'1,UHVSRQVLYLW\ZDVFDOFXODWHGXVLQJ(TQZLWKDPRGLILHGZDYHOHQJWKUDQJHRIWRQP LQVWHDGRIWRQPDQGWKHVSHFWUDOGDWDFDPHIURPD/,VSHFWURUDGLRPHWHU6LQFHWKH/,RQO\
PHDVXUHVLUUDGLDQFHLQWKHWRQPUDQJHWKH60$576PRGHO>@ZDVXVHGWRH[WHQGWKHUDQJHWRQP WRFRYHUWKHZDYHOHQJWKVZKHUHWKHS\UDQRPHWHUUHVSRQGV7KHPRGHOHGDYHUDJH'1,UHVSRQVLYLW\ZDVWKHQFRPSDUHG WRPHDVXUHG'1,LUUDGLDQFHRYHUWKHGD\
7RGHWHUPLQHWKHDYHUDJH'1,UHVSRQVLYLW\DFDOLEUDWLRQZDVSHUIRUPHGRQ-XO\XVLQJWKH(SSOH\$+) FDYLW\UDGLRPHWHUIRUWKHUHIHUHQFHPLQ'1,YDOXHVDQGDVKDGHG6FKHQN6WDUS\UDQRPHWHUIRUWKHUHIHUHQFH'
I+, YDOXHV7KH'1,YDOXHIURPWKH56,ZDVREWDLQHGIURPWKHXQFRUUHFWHG'
I+,DQG*+,XVLQJ(TQDQGDFFXUDWH6=$
FDOFXODWLRQV>@7KHWHPSHUDWXUHGHSHQGHQFHRIWKHS\UDQRPHWHUZDVWKHQWDNHQLQWRDFFRXQWE\PXOWLSO\LQJWKHGDWD YDOXHVE\
7
DPEZKHUH7
DPELVWKHDPELHQWWHPSHUDWXUHLQ&HOVLXV7KHSDUDPHWHUVIRUWKLVIRUPXODZHUHGHWHUPLQHGLQDVWXG\E\.LQJ HWDO>@ZKHUH³7´LVLQWHUSUHWHGDVDPELHQWWHPSHUDWXUH
7KHQH[WVWHSLQWKHFDOLEUDWLRQSURFHGXUHZDVWRDGMXVWWKHUHVSRQVLYLW\RIWKH56,S\UDQRPHWHUVRWKDWWKHUDWLR RIWKH56,'1,YDOXHVGLYLGHGE\WKHUHIHUHQFH'1,YDOXHIURPWKHFDYLW\UDGLRPHWHUZDVHTXDOWRZKHQWKH6=$
ZDVHTXDOWRq7KHqDQJOHZDVFKRVHQDVLWLVRIWHQXVHGZKHQFDOLEUDWLQJS\UDQRPHWHUV)LJXUHLVDSORWRIWKH WKUHHPRGHOHGDQGRQHPHDVXUHGVHWRI'1,YDOXHVGLYLGHGE\WKHUHIHUHQFH'1,YDOXHVIURPWKHFDYLW\UDGLRPHWHU 7KHFXUYHVRQWKHSORWDUHPRGHOHGHVWLPDWHVRIWKHVSHFWUDOHIIHFWXVLQJ(TXDWLRQXVLQJDWRQPUDQJH 7KHIRUPXODIRUWKHPRGHOVZHUHWDNHQIURPKDOIKRXUO\'1,VSHFWUDOYDOXHVFDOFXODWHGIRU(XJHQHLQ-XO\
XVLQJWKH60$576PRGHO%RWKWKHWKHRUHWLFDODQGPHDVXUHG/,&25VSHFWUDOUHVSRQVLYLWLHVZHUHFRQYROXWHGZLWK WKHVSHFWUDOGDWDDQGWKHUHVXOWLQJDYHUDJHUHVSRQVLYLWLHVGHWHUPLQHG$JDLQWKHVHUHVSRQVLYLWLHVDQGWKH.LQJDLUPDVV IXQFWLRQ>@ZHUHQRUPDOL]HGWRDWD6=$RI7KH.LQJDLUPDVVDGMXVWPHQWIXQFWLRQPDWFKHVWKHGDWDIDLUO\ZHOO DQGLVWKHEDVLVIRU56,DGMXVWPHQWIDFWRUV7KHWKHRUHWLFDO/,&25VSHFWUDOUHVSRQVLYLW\ZDVQRWDYHU\JRRGILWWR WKH GDWD VR RQO\ WKH PHDVXUHG /,&25 VSHFWUDO UHVSRQVLYLW\ DQG WKH .LQJ PRGHO ZLOO EH XVHG LQ WKH UHVW RI WKH GLVFXVVLRQV
7KHPHDVXUHGDQGPRGHOHG/,&25VSHFWUDOUHVSRQVLYLW\DVVKRZQLQ)LJGRQ¶WVHHPWKDWPXFKGLIIHUHQWEXW WKHDYHUDJHVSHFWUDOUHVSRQVLYLW\GHWHUPLQHGIRUHDFKFDQEHVLJQLILFDQWO\GLIIHUHQW7KHUHIRUHKDYLQJJRRGVSHFWUDO
),*85(5DWLRRI'1,HVWLPDWHRUPHDVXUHGLYLGHGE\WKH UHIHUHQFH'1,QRUPDOL]HGWRDW7KH.LQJDLUPDVV
FRUUHFWLRQIXQFWLRQLVVKRZQKHUHIRUFRPSDULVRQ
),*85(5DWLRRI'1,YDOXHVIURPWKH&+3S\UKHOLRPHWHU DQGWKH$+)FDYLW\UDGLRPHWHUXQGHUFOHDUVNLHV
Ϭ͘ϵϳ Ϭ͘ϵϴ Ϭ͘ϵϵ ϭ͘ϬϬ ϭ͘Ϭϭ ϭ͘ϬϮ ϭ͘Ϭϯ
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ
E/ZĂƚŝŽƚŽZĞĨĞƌĞŶĐĞEŽƌŵĂůŝnjĞĚƚŽϰϱq
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
ZĂƚŝŽŽĨE/ĨƌŽŵZ^/ƚŽZĞĨĞƌĞŶĐĞE/ŽŵƉĂƌĞĚŐĂŝŶƐƚ DŽĚĞůWƌĞĚŝĐƚŝŽŶƐƵŐĞŶĞ͕KZͲ :ƵůLJϭϬ͕ϮϬϭϰ
DŽĚĞůdŚĞŽƌĞĐƚŝĐĂů^ƉĞĐƚƌĂůZĞƐƉŽŶƐŝǀŝƚLJ <ŝŶŐŝƌŵĂƐƐ&ƵŶĐƚŝŽŶ DŽĚĞůDĞĂƐƵƌĞĚ^ƉĞĐƚƌĂůZĞƐƉŽŶƐŝǀŝƚLJ Z^WE/;ƚĐͿͬZĞĨĞƌĞŶĐĞE/
LJсͲϬ͘ϬϬϬϬϬϬϵϲϵdžϯнϬ͘ϬϬϬϭϭϭϲϬϱdžϮͲ Ϭ͘ϬϬϰϭϯϴϮϲϵdžнϭ͘ϬϰϳϬϳϲϯϭϲ ZϸсϬ͘ϯϴϮϬϲϭϭϯϮ
LJсϬ͘ϬϬϬϭϱϰdžнϬ͘ϵϵϲϱϮϰ ZϸсϬ͘ϴϯϱϰϭϵ
Ϭ͘ϵϵϰ Ϭ͘ϵϵϲ Ϭ͘ϵϵϴ ϭ͘ϬϬϬ ϭ͘ϬϬϮ ϭ͘ϬϬϰ ϭ͘ϬϬϲ ϭ͘ϬϬϴ
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ
ZĂƚŝŽE/,WϭͬE/,&
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
ŽŵƉĂƌŝƐŽŶŽĨE/ĨƌŽŵ,WϭWLJƌŚĞůŝŽŵĞƚĞƌĂŶĚ,&
ĂǀŝƚLJZĂĚŝŽŵĞƚĞƌƵŐĞŶĞ͕KZͲ :ƵůLJϭϬ͕ϮϬϭϰ
ĨƚĞƌŶŽŽŶ DŽƌŶŝŶŐ
UHVSRQVHLQIRUPDWLRQRQWKHS\UDQRPHWHUFDQEHLPSRUWDQWDQGDJRRGPDWFKEHWZHHQWKHGDWDDQGPRGHOLVLPSRUWDQW ,WDOVRVKRZVWKDWDJRRGFDOLEUDWLRQFDQEHREWDLQHGLIDQDSSURSULDWHVSHFWUDOUHVSRQVLYLW\IRUWKHLQVWUXPHQWKDVEHHQ FKRVHQ
,WVKRXOGEHQRWHGWKDWWKHUHLVRQO\DGLIIHUHQFHEHWZHHQWKH56,'1,YDOXHVDQGWKHUHIHUHQFH'1,YDOXHV RYHUWKHWRUDQJHDQGPXFKRIWKLVGLIIHUHQFHLVPLPLFNHGE\WKHPRGHOV7KHUHIRUHLWLVRILQWHUHVWWRORRNDW ZKDWKDSSHQVDWODUJH6=$ZKHQWKHFKDQJHLQVSHFWUDOGLVWULEXWLRQLVH[SHFWHGWRKDYHDODUJHUHIIHFW:KLOHWKHPDLQ LQWHUHVWRIWKHRULJLQDOVWXG\ZDVWRGHWHUPLQHDFDOLEUDWLRQFRQVWDQWIRUWKH56,LQVWUXPHQWRWKHULQVWUXPHQWVZHUH UXQ DQG FDOLEUDWHG RQ -XO\ 2QH VXFK LQVWUXPHQW ZDV D .LSS =RQHQ &+3 S\UKHOLRPHWHU :KLOH WKH GHYLDWLRQRIWKHUDWLRIURPWKHUHIHUHQFH'1,YDOXHVLVVPDOOWKHFDOLEUDWLRQLQIRUPDWLRQIRUWKH&+3S\UKHOLRPHWHU ZDVXVHGWRDGMXVWWKH&+3'1,YDOXHVGXULQJWKHZKROHGD\VHH)LJ
8VLQJWKHDGMXVWHG&+3GDWDDVUHIHUHQFH'1,GDWDWKH56,'1,YDOXHVFDQEHVWXGLHGRYHUWKHZKROHGD\DQG QRWMXVWZKHQWKHUHZDVFDYLW\GDWDVHH)LJ)URPqWRqWKHDJUHHPHQWEHWZHHQWKHFRUUHFWHG&+3YDOXHV DQGWKHDGMXVWHG56,'1,YDOXHVLVEHWWHUWKDQDERXWWKHVDPHUDQJHRIDJUHHPHQWEHWZHHQWKHXQDGMXVWHG&+3 YDOXHVDQGWKH$+)&DYLW\'1,YDOXHV)URPqWRDERXWqWKHVSHFWUDOFRUUHFWLRQPRGHOVWLOOSURGXFHVUHVXOWVWKDW DUHZLWKLQRIWKHDGMXVWHG&+3YDOXHV$VZLWKPRVWS\UDQRPHWHUVDWODUJHU6=$WKHGHYLDWLRQIURPWUXHFRVLQH UHVSRQVHVWDUWVWRDIIHFWWKHUHDGLQJV
),*85(5HODWLYHGLIIHUHQFHEHWZHHQWKHUDWLRRIPRGHOHG DQGPHDVXUHG'1,GLYLGHGE\WKHUHIHUHQFH'1,GDWDIURPD
&+3S\UKHOLRPHWHUSORWWHGDJDLQVW6=$
),*85($QJOHRILQFLGHQWDGMXVWPHQWIDFWRUIRUWKH56,'1, FRPSRQHQWIRU6=$EHWZHHQDQGDIWHUWKHVSHFWUDO
DGMXVWPHQWLVPDGH
),*85($QJOHRILQFLGHQWDGMXVWPHQWIDFWRUIRUWKH56,'1, FRPSRQHQWIRU6=$EHWZHHQDQGDIWHUWKHVSHFWUDO
DGMXVWPHQWLVPDGH
),*85( &RPSDULVRQRIDGMXVWHG56,'1,YDOXHVEODFN GRWVPLQXVWKH&+3'1,PHDVXUHPHQWVDQGXQDGMXVWHG56,
'1,YDOXHVUHGGRWVIRU-XO\LQ(XJHQH2UHJRQ
Ͳϳ͘Ϭй Ͳϲ͘Ϭй Ͳϱ͘Ϭй Ͳϰ͘Ϭй Ͳϯ͘Ϭй ͲϮ͘Ϭй Ͳϭ͘Ϭй Ϭ͘Ϭй ϭ͘Ϭй Ϯ͘Ϭй ϯ͘Ϭй ϰ͘Ϭй ϱ͘Ϭй ϲ͘Ϭй ϳ͘Ϭй
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ DŽĚĞůĞĚͬZĞĨĞƌĞŶĐĞͲDĞĂƐƵƌĞĚͬZĞĨĞƌĞŶĐĞ DĞĂƐƵƌĞĚͬZĞĨĞƌĞŶĐĞ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
йŝĨĨĞƌĞŶĐĞƐĞƚǁĞĞŶZ^/ĚũƵƐƚĞĚĂŶĚDĞĂƐƵƌĞĚE/
ƵŐĞŶĞ͕KZ:ƵůLJϭϬ͕ϮϬϭϰ
<ŝŶŐŝƌDĂƐƐDŽĚĞů ^ƉĞĐƚƌĂůĚũƵƐƚŵĞŶƚDŽĚĞů
LJсϬ͘ϬϬϬϬϬϬϬϬϬϳϱϰdžϲͲ Ϭ͘ϬϬϬϬϬϬϮϱϵϬϰϮdžϱнϬ͘ϬϬϬϬϯϲϳϳϯϵϭϯdžϰͲ Ϭ͘ϬϬϮϳϲϭϯϵϴϮϳϵdžϯнϬ͘ϭϭϱϲϰϲϭϵϰϵϯϵdžϮͲ Ϯ͘ϱϲϬϲϮϴϬϰϯϰϭϭdžнϮϰ͘ϰϭϴϮϭϬϮϭϳϯϳϮ
Ϭ͘ϵϳ Ϭ͘ϵϴ Ϭ͘ϵϵ ϭ͘ϬϬ ϭ͘Ϭϭ ϭ͘ϬϮ ϭ͘Ϭϯ ϭ͘Ϭϰ ϭ͘Ϭϱ ϭ͘Ϭϲ ϭ͘Ϭϳ ϭ͘Ϭϴ
ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ E/ZĂƚŝŽZ^/ͬZĞĨĞƌĞŶĐĞ ^ƉĞĐƚƌĂůDŽĚĞůĞĚƐƚŝŵĂƚĞ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ E/ZĂƚŝŽZ^/E/dĞŵƉĞĂƚƵƌĞĚũƵƐƚĞĚͬZĞĨĞƌĞŶĐĞE/
ŝǀŝĚĞĚďLJ^ƉĞĐƚƌĂůDŽĚĞůƐƚŝŵĂƚĞƐϰϬqƚŽϴϮq
ͲϭϬϬ ͲϴϬ ͲϲϬ ͲϰϬ ͲϮϬ Ϭ ϮϬ ϰϬ ϲϬ ϴϬ ϭϬϬ
ϮϬ Ϯϱ ϯϬ ϯϱ ϰϬ ϰϱ ϱϬ ϱϱ ϲϬ ϲϱ ϳϬ ϳϱ ϴϬ ϴϱ ϵϬ ĞůƚĂE/;DŽĚĞůĞĚͲZĞĨĞƌĞŶĐĞͿ;tͬŵϮͿ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
E/ŽŵƉĂƌŝƐŽŶͲ ĚũƵƐƚĞĚZ^/Ͳ ,WϭE/ĂƚĂ ƵŐĞŶĞ͕KZ:ƵůLJ͕ϮϬϭϰ
E/;Z^/:ƵƐƚdĞŵƉĚũƵƐƚĞĚͲ,WϭͿ E/;Z^/ĚũƵƐƚĞĚͲ,WϭͿ LJсͲϬ͘ϬϬϱϱϲϵϲdžϮнϬ͘ϴϳϰϰϬϳϯdžͲ ϯϯ͘ϭϴϯϵϲϴϲ
ZϸсϬ͘ϵϴϳϬϭϯϮ
Ϭ͘ϲϱ Ϭ͘ϳϬ Ϭ͘ϳϱ Ϭ͘ϴϬ Ϭ͘ϴϱ Ϭ͘ϵϬ Ϭ͘ϵϱ ϭ͘ϬϬ ϭ͘Ϭϱ ϭ͘ϭϬ
ϴϬΣ ϴϭΣ ϴϮΣ ϴϯΣ ϴϰΣ ϴϱΣ ϴϲΣ ϴϳΣ ϴϴΣ ϴϵΣ ϵϬΣ ZĂƚŝŽE/ĨƌŽŵZ^/ͬZĞĨĞƌĞŶĐĞE/ ^ƉĞĐƚƌĂůDŽĚĞůĞĚĚũƵƐƚŵĞŶƚ&ĂĐƚŽƌ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
ŶŐůĞŽĨ/ŶĐŝĚĞŶƚĚũƵƐƚŵĞŶƚ&ĂĐƚŽƌĨŽƌ^ďĞƚǁĞĞŶϴϮqƚŽϵϬq
^ƉĞĐƚƌĂůĚũƵƐƚŵĞŶƚ&ĂĐƚŽƌůƌĞĂĚLJdĂŬĞŶ/ŶƚŽĐĐŽƵŶƚ
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qVRWKHFRVLQHDGMXVWPHQWIDFWRUZLOOEHGLYLGHGLQWRWZRSDUWVIURPqWRqDQGqWRq 6HH)LJXUHVDQG
7RWHVWWKHPRGHO'1,DOJRULWKPVXQGHUDOOZHDWKHUFRQGLWLRQVDGMXVWPHQWVZHUHPDGHWRDOO56,'1,PLQ YDOXHVJHQHUDWHGLQ-XO\DQGFRPSDUHGZLWKPLQDYHUDJH'1,YDOXHVIURPWKH&+3S\UKHOLRPHWHU7KH FRPSDULVRQLVVKRZQLQ)LJ7KHDYHUDJHLVDERXW:P
KLJKHUDQGWKHVWDQGDUGGHYLDWLRQLV:P
7KHUHZDV VPRNHLQWUXVLRQIURPDIRUHVWILUHWKDWDIIHFWHGWKHODVWGD\LQ-XO\$VVKRZQWKLVGLGUHVXOWLQDVLJQLILFDQWGLIIHUHQFH EHWZHHQWKH'1,IURPWKHDGMXVWHG56,GDWDDQGWKHEURDGEDQGS\UKHOLRPHWHU7KLVUHVXOWVLQWKHEDQGRIGDWDSRLQWV WKDWUXQWR:P
DERYHWKH&+3YDOXHVLQ)LJ
'(7(50,1$7,212)7+($9(5$*('
I+,63(&75$/5(63216,9,7<81'(5
&/($56.,(6
7KHIRUPXODIRU'
I+,VSHFWUDODGMXVWPHQWZDVREWDLQHGLQDVLPLODUPDQQHUWRWKDWIRUWKH'1,VSHFWUDODGMXVWPHQW IDFWRU7KH60$576PRGHOZDVXVHGWRREWDLQWKHVSHFWUDOGLVWULEXWLRQRILQFLGHQWGLIIXVHLUUDGLDQFHRQ-XO\
7KHPHDVXUHG/,&25VSHFWUDOUHVSRQVLYLW\ZDVFRQYROYHGZLWKWKH'
I+,VSHFWUDOGDWDDVLQ(TQZLWKWKH '1,VSHFWUDOGLVWULEXWLRQUHSODFHGZLWKWKH'
I+,VSHFWUDOGLVWULEXWLRQ7KHUHVXOW\LHOGHGWKHFOHDUVN\GLIIXVHVSHFWUDO DGMXVWPHQWIDFWRU%HFDXVHZDWHUYDSRUDQGDHURVROVFDQVLJQLILFDQWO\DIIHFWWKH'
I+,WKHGLIIXVHVSHFWUDODGMXVWPHQW IDFWRULVDQDSSUR[LPDWLRQZKRVHDFFXUDF\FDQYDU\ZLWKDWPRVSKHULFFRQGLWLRQV
$FRPSDULVRQRIWKH'
I+,IURPWKH56,WRWKHUHIHUHQFH6FKHQN'
I+,PHDVXUHPHQWLVVKRZQLQ)LJXQGHUFOHDU VNLHV7KH'
I+,FDOLEUDWLRQLVGHWHUPLQHGDIWHUDGMXVWLQJIRUWHPSHUDWXUHDQGPXOWLSO\LQJE\WKHHTXDWLRQIRUWKH'
I+, WKHFOHDUVN\VSHFWUDODGMXVWPHQW7KHQWKHFDOLEUDWLRQLVGHWHUPLQHGE\PDWFKLQJWKH'
I+,IURPWKH56,ZLWKWKH UHIHUHQFH'
I+,DWD6=$RIq$SHUXVDORI)LJVKRZWKDWWKHDGMXVWHG56,'
I+,YDOXHVIDLUO\ZHOOPDWFKWKH UHIHUHQFH'
I+,YDOXHVXQGHUFOHDUVN\FRQGLWLRQV7KHFKDQJHQHFHVVDU\WRLQFUHDVHWKH56,'
I+,YDOXHDVWKHVXQJHWV ORZHULQWKHVN\ODUJHUVRODU]HQLWKDQJOHGHFUHDVHV7KLVFKDQJHLQDGMXVWPHQWIDFWRULVDOVRVKRZQLQ)LJZKLFK SORWVWKHUDWLRRIWKHRULJLQDO'
I+,IURPWKH56,WRWKH'
I+,IURPWKH6FKHQN7KLVILJXUHVKRZVWKDWMXVWQRUPDOL]LQJ WKH56,'
I+,YDOXHVDWqEULQJVWKHXQDGMXVWHGFOHDUVN\'
I+,YDOXHVWRZLWKLQRIWKHUHIHUHQFHIRU'
I+,YDOXHV IRUVRODU]HQLWKDQJOHVOHVVWKDQq:KHQWKHFOHDUVN\56,'
I+,YDOXHVDUHDGMXVWHGWRUHIOHFWWKHFKDQJHLQWKH VSHFWUDOGLVWULEXWLRQRIWKHLUUDGLDQFHWKHUHVXOWLQJ'
I+,KDYHDVWDQGDUGGHYLDWLRQRIZLWKUHVSHFWWRWKHUHIHUHQFH GLIIXVHYDOXHV7KLVLVDQHTXLYDOHQWWRDXQFHUWDLQW\RIDSSUR[LPDWHO\:P
),*85(&OHDUVN\'
I+,YDOXHVIURPUHIHUHQFHS\UDQRPHWHU 56,XQDGMXVWHGDQG56,DGMXVWHGGDWD
),*85(&RPSDULVRQRI'
I+,YDOXHVIURPUHIHUHQFH PHDVXUHPHQWVDQGPRGHOHGHVWLPDWHG
Ϭ ϭϬ ϮϬ ϯϬ ϰϬ ϱϬ ϲϬ ϳϬ ϴϬ ϵϬ
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ Ĩ,/;tͬŵϮͿ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ ůĞĂƌ^ŬLJŝĨĨƵƐĞŽŵƉĂƌŝƐŽŶ
ƵŐĞŶĞ͕KZ:ƵůLJϭϬ͕ϮϬϭϰ
^ĐŚĞŶŬĨ,/ Z^WĨ,/KƌŝŐŝŶĂů Z^WĨ,/ĚũƵƐƚĞĚ
Ϭ͘ϵϬ Ϭ͘ϵϱ ϭ͘ϬϬ ϭ͘Ϭϱ ϭ͘ϭϬ ϭ͘ϭϱ ϭ͘ϮϬ ϭ͘Ϯϱ ϭ͘ϯϬ ϭ͘ϯϱ
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ ZĂƚŝŽĨ,/Z^WͬĨ,/^ĐŚĞŶŬ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
ŽŵƉĂƌŝƐŽŶŽĨŝĨĨƵƐĞĂƚĂĂŶĚDŽĚĞůƐƚŝŵĂƚĞƐEŽƌŵĂůŝnjĞĚƚŽϰϱq ƵŐĞŶĞ͕KZ:ƵůLJϭϬ͕ϮϬϭϰ
Ĩ,/Z^/ͬĨ,/^ĐŚĞŶŬ DŽĚĞůĞĚůĞĂƌ^ŬLJĨ,/^ƉĞĐƚƌĂůĚũƵƐƚŵĞŶƚ
<ŝŶŐŝƌDĂƐƐ&ƵŶĐƚŝŽŶ Z^/E/^ƉĞĐƚƌĂůĚũƵƐƚŵĞŶƚ
Ĩ,/Z^/ͬĨ,/ ^ĐŚĞŶŬ DŽĚĞůĞĚ ůĞĂƌ^ŬLJĨ,/^ƉĞĐƚƌĂůĚũƵƐƚŵĞŶƚ
02'(/,1*7+('
)+,5(63216,9,7<81'(5&/28'<6.,(6
8QGHUWRWDOO\RYHUFDVWVNLHVWKH*+,DQGWKH'
I+,YDOXHVDUHWKHVDPHDQGWKH/,&25S\UDQRPHWHU¶V*+,YDOXHV DUHVLPLODUWRWKDWRIUHIHUHQFH*+,YDOXHV8QGHUFOHDUVNLHVWKH'
U+,FRPSRQHQWGRPLQDWHVDQGRQHFDQDVVXPHWKDW WKHLQFLGHQWJOREDOVSHFWUDOGLVWULEXWLRQVHHQDUHYHU\VLPLODUWRWKHVSHFWUDOGLVWULEXWLRQRIWKH'
U+,FRPSRQHQWSOXVD VPDOOFRQWULEXWLRQIURPWKH'
I+,LUUDGLDQFH,IRQHDVVXPHVWKDWFORXGVDFWDVDQHXWUDOGHQVLW\ILOWHUWKHQWKHVSHFWUDO GLVWULEXWLRQVHHQE\WKH56,VHQVRULVEDVLFDOO\WKH'
U+,VSHFWUDOGLVWULEXWLRQ,QWHUPHGLDWHVWDWHVZKHUHWKHVN\LVRQO\
SDUWLDOO\FRYHUHGE\FORXGVWKHQWKHGLIIXVHVSHFWUDOUDGLDWLRQPXVWEHVRPHFRPELQDWLRQRI'
U+,DQGWKH'
I+,VSHFWUDO FRQWULEXWLRQV
7KHUDWLRRIRQHPLQXWH'
I+,GDWDIURPWKH56,DQGWKH6FKHQNS\UDQRPHWHUDUHVKRZQLQ)LJIRU-XO\
LQ(XJHQH2UHJRQ3HULRGVRIFOHDUVN\SRSXODWHWKHERWWRPEDQGDQGWRWDOO\RYHUFDVWVNLHVSRSXODWHWKHWRSEDQG 7KHVSHFWUDOHIIHFWPRGHOHGXVLQJWKHFOHDUVN\VSHFWUDOYDOXHVIURPWKH60$576PRGHODQGFRQYROXWHGZLWKWKH PHDVXUHG/,&25VSHFWUDOUHVSRQVLYLW\LVVKRZQDVWKHOLQHWKDWJRHVWKURXJKWKHFOHDUVN\YDOXHV7ZRWDVNVPXVW EHDFFRPSOLVKHGWRPRGHOWKH'
I+,FRPSRQHQWDGMXVWPHQWVXQGHUDOOVN\FRQGLWLRQV)LUVWWKHFOHDUVN\SHULRGVPXVW EHVHSDUDWHGIURPWKHFORXG\SHULRGV7KLVZDVGRQHLQWKHIROORZLQJPDQQHU
x ,I 6=$ DQG '1, 56, $GMXVWHG ! :P
DQG '
I+, :P
WKHQ FOHDU VN\ FRQGLWLRQV ZHUH DVVXPHG
x ,I6=$DQG'1,56,$GMXVWHG!:P
DQG'
I+,:P
WKHQFOHDUVN\FRQGLWLRQVZHUH DVVXPHG
x ,I6=$DQG'
I+,56,$GMXVWHG:P
WKHQFOHDUVN\FRQGLWLRQVZHUHDVVXPHG x (OVHFORXG\FRQGLWLRQVZHUHDVVXPHG
$IWHUUHPRYLQJWKHFOHDUVN\SHULRGVIURPWKHGDWDVHWDFRUUHODWLRQEHWZHHQWKHUDWLRRIWKH56,'
I+,YDOXHVDQG WKH6FKHQN'
I+,YDOXHVZDVUXQWRGHWHUPLQHWKHDGMXVWPHQWIXQFWLRQIRUWKH56,'
I+,DGMXVWPHQW
56,'
I+,UHIHUHQFH'
I+, &OHDU6N\'
I+,DGMXVWPHQW)'
I+,>)'
I+,@'1,56,$GMXVWPHQW
7KLVLVDUHVXOWRIFRPELQJWKH'1,VSHFWUDODGMXVWPHQWGXULQJFORXG\SHULRGVZLWKWKH'
I+,DGMXVWPHQWIDFWRUIRU FOHDUSHULRGV7KHSRO\QRPLDOWRWKHVL[WKGHJUHHZLWK]HURLQWHUFHSW)'
I+,VHH7DEOHLVXVHGWRGHWHUPLQHWKH SURSRUWLRQRIFOHDUDQGFORXG\VNLHV
)RUFRQVLVWHQF\WKH'
I+,YDOXHVZHUHDGMXVWHGIRUWKHWHPSHUDWXUHGHSHQGHQFHEHIRUHWKHYDOXHVZHUHXVHGIRU WKHUDWLRDQGWKHFRUUHODWLRQ,QRUGHUWRSUHYHQWVSXULRXVDGMXVWPHQWYDOXHVIRUGDWDDWWKHXSSHUHQGLWZDVHVWLPDWHG WKDWZLWKWKHSHUFHQWDJHIXQFWLRQ)'
I+,ZDVVHWHTXDOWRZKHQ'
I+,ZDVJUHDWHUWKDQ:P
7KHUHVXOWLQJSHUFHQWGLIIHUHQFHEHWZHHQWKHDGMXVWHG56,'
I+,YDOXHVDQGWKHUHIHUHQFH'
I+,YDOXHVLVVKRZQLQ )LJ7KHDYHUDJHGLIIHUHQFHEHWZHHQWKH56,DGMXVWHG'
I+,DQGWKHUHIHUHQFH'
I+,LV:P
DQGWKHVWDQGDUG HUURULV:P
)'
I+, D'
I+,E'
I+,
F'
I+,
G'
I+,
H'
I+,
I'
I+,
5(68/76$1'',6&866,21
8VLQJ WKH QHZ PHWKRGRORJ\ D 56, ZDV FDOLEUDWHG DQG DGMXVWPHQW DOJRULWKPV ZHUH GHYHORSHG &RPSDULVRQ EHWZHHQWKHUHIHUHQFHPHDVXUHPHQWVDQGWKHDGMXVWHG56,FRPSRQHQWVDUHVKRZQLQ)LJVDQG7KHVHUHVXOWV FRPSDUHZHOOZLWK PHDVXUHG GDWD DQG FXUUHQW DOJRULWKPV GHYHORSHG IRU 56,V 7KH DLU PDVV DGMXVWPHQWIDFWRUVRI SUHYLRXVPRGHOVKDYHEHHQUHSODFHGE\VSHFWUDODGMXVWPHQWIDFWRUV
7KHIROORZLQJVWHSVDUHDVXPPDU\RIXVHGWRREWDLQWKHDGMXVWPHQWVIRUWKH56, 2EWDLQVSHFWUDOUHVSRQVLYLW\RIWKHS\UDQRPHWHUXVHGLQWKH56,
8VLQJDVSHFWUDOLUUDGLDQFHPRGHOFDOFXODWHWKH'1,VSHFWUDOLUUDGLDQFHGLVWULEXWLRQDWGLIIHUHQWWLPHVRIWKH GD\XQGHUFOHDUVN\FRQGLWLRQV
&DOLEUDWHWKH'1,FRPSRQHQWRIWKH56,DJDLQVWDUHIHUHQFH'1,PHDVXUHPHQWV 7$%/('LIIXVHSDUWLWLRQIXQFWLRQ)'
I+,SDUDPHWHUV
D E F ' H I
&RHIILFLHQWV ( ( ( ( ( (
6WDQGDUGHUURU
1RUPDOL]HWKHPHDVXUHG'1,UHVSRQVLYLW\DWYDULRXVVRODU]HQLWKDQJOHVWRWKHDYHUDJHUHVSRQVLYLW\PHDVXUHG DW
(VWLPDWHWKHVSHFWUDOHIIHFWDWYDULRXV6=$VRQWKHDYHUDJH'1,UHVSRQVLYLW\E\PXOWLSO\LQJWKHS\UDQRPHWHU VSHFWUDO UHVSRQVLYLW\ E\ WKH PRGHOHG LQFLGHQW VSHFWUDO '1, DQG GLYLGH E\ WKH DYHUDJH '1, LUUDGLDQFH GHWHUPLQHGIURPWKHVSHFWUDOPRGHO1RUPDOL]HWR
&RPSDUH WKH PHDVXUHG VSHFWUDO UHVSRQVLYLW\ DJDLQVW WKH PRGHOHG VSHFWUDO UHVSRQVLYLW\ 'HWHUPLQH WKH GLIIHUHQFHEHWZHHQWRPHDVXUHGDQGPRGHOHGYDOXHVDQGDVVXPHWKLVGLIIHUHQFHLVFDXVHGE\WKHGHYLDWLRQ IURPWKHWUXHFRVLQHUHVSRQVH
8VLQJDVSHFWUDOLUUDGLDQFHPRGHOFDOFXODWHWKH'I+,VSHFWUDOLUUDGLDQFHGLVWULEXWLRQDWGLIIHUHQWWLPHVRIWKH GD\XQGHUFOHDUVN\FRQGLWLRQV
&DOLEUDWHWKH'I+,FRPSRQHQWRIWKH56,DJDLQVWDUHIHUHQFH'I+,PHDVXUHPHQWXQGHUFOHDUVN\FRQGLWLRQV 1RUPDOL]HWKHPHDVXUHG'I+,UHVSRQVLYLW\DWYDULRXVVRODU]HQLWKDQJOHVWRWKHDYHUDJHUHVSRQVLYLW\PHDVXUHG
DW
'HWHUPLQHWKHDYHUDJH'I+,UHVSRQVLYLW\GXULQJFORXG\SHULRGVDVDIXQFWLRQRI'U+,UHVSRQVLYLW\DQG'I+, UHVSRQVLYLW\
8VLQJWKHDYHUDJHUHVSRQVLYLW\$SSO\DGMXVWPHQWVGHWHUPLQHGIURPWKHPRGHODVDIXQFWLRQRI6=$WR WKH56,PHDVXUHPHQWV
,WLVSRVLWHGWKDWRQHFDQREWDLQ56,DGMXVWPHQWVIRUDQHZORFDWLRQE\XVLQJWKHUDWLRRIUHVSRQVLYLW\FDOFXODWHG ZLWKDVSHFWUDOLUUDGLDQFHPRGHODORQJZLWKWKHLQVWUXPHQWVSHFWUDOUHVSRQVLYLW\IRUWKHORFDWLRQRILQWHUHVW GLYLGHGE\VLPLODUO\REWDLQHGYDOXHVIRUWKHORFDWLRQZKHUHWKHLQVWUXPHQWZDVFDOLEUDWHG
7KHDGYDQWDJHRIWKLVPHWKRGRORJ\LVWKDWVSHFWUDOPRGHOVVXFKDV60$576>@FDQEHXVHGWRPRGLI\WKH VSHFWUDO DIIHFWV DVVRFLDWHG ZLWK WKH DWPRVSKHULF FRQGLWLRQV ZKHUH WKH LQVWUXPHQW ZDV FDOLEUDWHG DQG DGMXVWHG WR VSHFLILFORFDODWPRVSKHULFFRQGLWLRQV7KHQHZDGMXVWPHQWIDFWRUVDUHREWDLQHGE\PRGLI\LQJWKHDGMXVWPHQWIDFWRUV E\WKHUDWLRRIWKHDGMXVWPHQWIDFWRUVFDOFXODWHGZLWKWKHDWPRVSKHULFLQSXWVWRWKH60$576PRGHOIRUQHZORFDWLRQ E\WKHVLPLODUDGMXVWPHQWIDFWRUFDOFXODWHGXVLQJDWPRVSKHULFLQSXWVIRUWKHORFDWLRQRIWKHRULJLQDOFDOLEUDWLRQV7KLV KDVWREHGRQHIRUERWKWKH'1,DQG'
I+,DGMXVWPHQWIDFWRUV7KLVDOWHUDWLRQFDQEHQRWDEO\LPSRUWDQWLIDWPRVSKHULF DHURVRO FRPSRVLWLRQ DW WKH QHZ ORFDWLRQ LV VLJQLILFDQWO\ GLIIHUHQW IURP WKH ORFDWLRQV ZKHUH WKH LQVWUXPHQW ZDV FDOLEUDWHG
7KHUHVXOWVSUHVHQWHGKHUHDVVXPHGWKDWWKHVSHFWUDOGHSHQGHQFHRIWKH/,&25SKRWRGLRGHEDVHGS\UDQRPHWHU ZDV WKH VDPH DV WKH VSHFWUDO GHSHQGHQFH PHDVXUHG IRU D GLIIHUHQW LQVWUXPHQW DW 15(/ &RPSDULQJ WKH VSHFWUDO SUHGLFWLRQVXVLQJDJHQHULFVSHFWUDOGHSHQGHQFHDQGWKHPHDVXUHGVSHFWUDOGHSHQGHQFHVKRZVWKDWWKHUHVXOWVDUHIDLUO\
VHQVLWLYHWRWKHVSHFWUDOGHSHQGHQFHXVHGIRUWKHS\UDQRPHWHU,WLVYHU\GLIILFXOWWRVHSDUDWHWKHGHYLDWLRQIURPWUXH FRVLQHUHVSRQVHRIWKHS\UDQRPHWHUIURPWKHVSHFWUDOUHVSRQVHRIWKHS\UDQRPHWHUEHFDXVHWKH\ERWKYDU\ZLWKWKH VRODU]HQLWKDQJOH7RVHSDUDWHWKHFRVLQHIURPWKHVSHFWUDOUHVSRQVHRQHZRXOGKDYHWRFKDQJHWKHDQJOHRILQFLGHQFH ZKLOHPDLQWDLQLQJWKHVSHFWUDOGLVWULEXWLRQRIWKHLUUDGLDQFH7KLVFRXOGEHGRQHE\WLOWLQJWKH56,ZLWKUHVSHFWWRWKH LQFLGHQW'1,DQGHYDOXDWLQJKRZWKHUHVXOWLQJWLOWHGGLIIXVHFRPSRQHQWFKDQJHV
),*85(6HJUHJDWLQJWKHUDWLRRIUHIHUHQFHDQG WHPSHUDWXUHDGMXVWHG56,PHDVXUHG'
I+,LQWRGLIIHUHQWVN\
FRQGLWLRQV
),*85(3HUFHQWGLIIHUHQFHEHWZHHQDGMXVWHG56,DQG UHIHUHQFH'
I+,IRU-XO\LQ(XJHQH2UHJRQ
Ϭ͘ϱ Ϭ͘ϲ Ϭ͘ϳ Ϭ͘ϴ Ϭ͘ϵ ϭ͘Ϭ ϭ͘ϭ
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ Z^/Ĩ,/ͬ^ĐŚĞŶŬĨ,/
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
^ĞŐƌĞŐĂƚŝŶŐůĞĂƌĂŶĚůŽƵĚLJWĞƌŝŽĚƐ ƵŐĞŶĞ͕KZ:ƵůLJϮϬϭϰ
Z^/E/хϳϱϬtͬŵΔϮ ϮϬϬtͬŵΔϮфZ^/E/фϳϱϬtͬŵΔϮ Z^/E/фϮϬϬtͬŵΔϮ Ĩ,/ůĞĂƌ^ŬLJŽƌƌĞĐƚŝŽŶ&ĂĐƚŽƌ
ϮϬϬtͬŵϮфZ^/E/фϳϱϬtͬŵϮ Z^/E/хϳϱϬtͬŵϮ
Z^/E/фϮϬϬtͬŵϮ Ĩ,/ůĞĂƌ^ŬLJĚũƵƐƚŵĞŶƚ &ĂĐƚŽƌ
ͲϮϬй Ͳϭϱй ͲϭϬй Ͳϱй Ϭй ϱй ϭϬй ϭϱй ϮϬй Ϯϱй ϯϬй ϯϱй ϰϬй
ϮϬΣ ϮϱΣ ϯϬΣ ϯϱΣ ϰϬΣ ϰϱΣ ϱϬΣ ϱϱΣ ϲϬΣ ϲϱΣ ϳϬΣ ϳϱΣ ϴϬΣ ϴϱΣ ϵϬΣ
;Ĩ,/Z^/ĚũƵƐƚĞĚͲĨ,/^ĐŚĞŶŬͿ Ĩ,/^ĐŚĞŶŬ
^ŽůĂƌĞŶŝƚŚŶŐůĞ;ĞŐƌĞĞƐͿ
йŝĨĨĞƌĞŶĐĞďĞƚǁĞĞŶĚũƵƐƚĞĚZ^/Ĩ,/ĂŶĚ^ĐŚĞŶŬĨ,/
ƵŐĞŶĞ͕KZ:ƵůLJ͕ϮϬϭϰ