3URSHUW\ SODQW DQG HTXLSPHQW
/DQG RI WKH &RPSDQ\ LV VWDWHG DW FRVW 3ODQW DQG HTXLSPHQW RI WKH &RPSDQ\ DQG LWV GRPHVWLF DQG RYHUVHDV VXEVLGLDULHV DUH VWDWHG DW FRVW OHVV DFFXPXODWHG GHSUHFLDWLRQ
'HSUHFLDWLRQ RI SODQW DQG HTXLSPHQW RI WKH &RPSDQ\ DQG LWV GRPHVWLF VXEVLGLDULHV LV FDOFXODWHG E\ WKH VWUDLJKW OLQH PHWKRG RYHU WKH HVWLPDWHG XVHIXO OLYHV RI WKH DVVHWV DV IROORZV %XLOGLQJ DQG EXLOGLQJ LPSURYHPHQWV )DFWRU\ EXLOGLQJ 0DFKLQHU\ DQG HTXLSPHQW 2IÀFH IXUQLWXUH DQG HTXLSPHQW 9HKLFOHV
\HDUV \HDUV \HDUV \HDUV \HDUV
'HSUHFLDWLRQ RI HTXLSPHQW RI RYHUVHDV VXEVLGLDULHV LV FDOFXODWHG E\ WKH VWUDLJKW OLQH DQG WKH GLPLQLVKLQJ EDODQFH PHWKRGV RYHU WKH HVWLPDWHG XVHIXO OLYHV RI WKH DVVHWV RI \HDUV ,Q WKH FDVH ZKHUH LPSDLUPHQW RI SURSHUW\ SODQW DQG HTXLSPHQW LV RFFXUUHG WKH ORVV RQ LPSDLUPHQW ZLOO EH FKDUJHG WR WKH VWDWHPHQW RI LQFRPH ,QWDQJLEOH DVVHWV
,QWDQJLEOH DVVHWV FRQVLVW RI WUDGHPDUNV DQG VRIWZDUH GHYHORSPHQW FRVWV
,QWDQJLEOH DVVHWV DUH VWDWHG DW FRVWV OHVV DFFXPXODWHG DPRUWL]DWLRQ $PRUWL]DWLRQ LV FDOFXODWHG E\ WKH VWUDLJKW OLQH PHWKRG EDVHG RQ OHDVH SHULRG RU XVHIXO OLYHV RI WKH DVVHWV DV IROORZV 7UDGHPDUNV 6RIWZDUH GHYHORSPHQW FRVWV
\HDUV \HDUV
/HDVHKROG ULJKW
/HDVHKROG ULJKW RI WKH &RPSDQ\ DQG LWV VXEVLGLDULHV LV VWDWHG DW FRVW OHVV DFFXPXODWHG DPRUWL]DWLRQ
/HDVHKROG ULJKW DPRUWL]DWLRQ RI WKH &RPSDQ\ LV EHLQJ DPRUWL]HG E\ XVLQJ WKH VWUDLJKW OLQH PHWKRG RYHU WKH OHDVH SHULRGV
/RQJ WHUP OHDVHKROG ULJKW DPRUWL]DWLRQ RI DQ RYHUVHDV VXEVLGLDU\ FRPSDQ\ LV EHLQJ DPRUWL]HG DW RI FRVW E\ XVLQJ WKH VWUDLJKW OLQH PHWKRG
128