Average Dscr Calculation 1 01c

Co Name : Project Name

document.xls 1 NavigatorPF

Navigator Project Finance Pty Ltdwww.navigatorPF.com

+61 2 9229 [email protected]

Navigator Tutorial

www.navigatorPF.com

Demonstration file constructed by:Navigator Project Finance Pty Ltd

www.navigatorPF.com+61 2 9229 7400

[email protected]

Average DSCR calculationMethod 1 vs Method 2

Co Name : Project Name

document.xls 2 NavigatorPF

Inputs

GeneralTiming

Monthly QuarterlyConstruction Operations

Start date 01-Jan-09 01-Jan-10Duration 12 Mth(s) 10.00 Yr(s)End date 31-Dec-09 31-Dec-19

Calculation1-Jan-09 1-Feb-09 1-Mar-09 1-Apr-09 1-May-09 1-Jun-09 1-Jul-09 1-Aug-09 1-Sep-09 1-Oct-09 1-Nov-09

31-Dec-08 31-Jan-09 28-Feb-09 31-Mar-09 30-Apr-09 31-May-09 30-Jun-09 31-Jul-09 31-Aug-09 30-Sep-09 31-Oct-09 30-Nov-09

Construction 1 1 1 1 1 1 1 1 1 1 1 Operations - - - - - - - - - - -

CounterYear Year 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009Days in Period #Num 31 28 31 30 31 30 31 31 30 31 30

InputsCFADS $ '000 222,532

Principal Repayment $ '000 (39,972) - - - - - - - - - - -

Senior FacilityAccountBalance B/f $ '000 - - - - - - - - - - - Refinance @ Completion $ '000 39,972 39,972 - - - - - - - - - - - Principal Repayments $ '000 (39,972) - - - - - - - - - - - Balance C/f $ '000 - - - - - - - - - - -

InterestBase Rate % p.a. - - - - - - - - - - - Margin % p.a. 2.00% - - - - - - - - - - - All in Rate % p.a. - - - - - - - - - - - All in Rate % p.p. - - - - - - - - - - -

Interest : Senior Facility $ '000 5,938 - - - - - - - - - - -

Debt RatiosDSCRLoan Life [1,0] - - - - - - - - - - - CFADS $ '000 222,532 - - - - - - - - - - - CFADS: Loan Life $ '000 86,607 - - - - - - - - - - -

Interest $ '000 5,938 - - - - - - - - - - - Principal $ '000 39,972 - - - - - - - - - - - Total $ '000 45,911 - - - - - - - - - - -

DSCR x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 xAverage: Method 1 x 2.03 xAverage: Method 2 x 1.89 xMinimum x 1.54 xMinimum Period Date ### 1 - - - - - - - - - - -



LLCRLoan Life [1,0] - - - - - - - - - - - Cost of Debt % - - - - - - - - - - - r Num 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000

CFADS $ '000 222,532 - - - - - - - - - - - CFADS: Loan Life $ '000 86,607 - - - - - - - - - - - CFADS: NPV $ '000 - - - - - - - - - - -

Debt: Balance B/f $ '000 - - - - - - - - - - - LLCR x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 xMinimum x 1.86 x@ COD x 1.86 x

PLCRProject Life [1,0] - - - - - - - - - - - Debt Term [1,0] - - - - - - - - - - - Cost of Debt % - - - - - - - - - - - r Num 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000

CFADS $ '000 222,532 - - - - - - - - - - - CFADS: Project Life $ '000 222,532 - - - - - - - - - - - CFADS: NPV $ '000 - - - - - - - - - - -

Debt: Balance B/f $ '000 - - - - - - - - - - - PLCR x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 xMinimum x 3.95 x@ COD x 3.95 x

ChartDSCR x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 xMin DSCR x 1.54 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 xMax DSCR x 5.32 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

0.100 x

0.600 x

1.100 x

1.600 x

2.100 x

2.600 x

3.100 x

3.600 x

4.100 x

4.600 x

5.100 x

5.600 x

1.54 x

5.32 x

DSCR Min DSCR Max DSCR



Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

0.100 x

0.600 x

1.100 x

1.600 x

2.100 x

2.600 x

3.100 x

3.600 x

4.100 x

4.600 x

5.100 x

5.600 x

1.54 x

5.32 x


Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

-

1,000

2,000

3,000

4,000

5,000

6,000 CFADS Principal Interest

Calculation

31-Dec-08

ConstructionOperations

CounterYear YearDays in Period #Num


Principal Repayment $ '000 (39,972)

Senior FacilityAccountBalance B/f $ '000Refinance @ Completion $ '000 39,972 39,972 Principal Repayments $ '000 (39,972)Balance C/f $ '000

InterestBase Rate % p.a.Margin % p.a. 2.00% All in Rate % p.a.All in Rate % p.p.

Interest : Senior Facility $ '000 5,938

Debt RatiosDSCRLoan Life [1,0]CFADS $ '000 222,532 CFADS: Loan Life $ '000 86,607

Interest $ '000 5,938 Principal $ '000 39,972 Total $ '000 45,911

DSCR xAverage: Method 1 x 2.03 xAverage: Method 2 x 1.89 xMinimum x 1.54 xMinimum Period Date ### 1

1-Dec-09 1-Jan-10 1-Apr-10 1-Jul-10 1-Oct-10 1-Jan-11 1-Apr-11 1-Jul-11 1-Oct-11 1-Jan-12 1-Apr-1231-Dec-09 31-Mar-10 30-Jun-10 30-Sep-10 31-Dec-10 31-Mar-11 30-Jun-11 30-Sep-11 31-Dec-11 31-Mar-12 30-Jun-12

1 - - - - - - - - - - - 1 1 1 1 1 1 1 1 1 1

2009 2010 2010 2010 2010 2011 2011 2011 2011 2012 201231 90 91 92 92 90 91 92 92 91 91

4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129

- (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436)

- 39,972 37,537 35,101 32,665 30,229 27,793 25,358 22,922 20,486 18,050 39,972 - - - - - - - - - - - (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) 39,972 37,537 35,101 32,665 30,229 27,793 25,358 22,922 20,486 18,050 15,614

- 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% - 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% - 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.70% 1.70%

- 672 639 604 562 509 473 436 394 348 307

- 1 1 1 1 1 1 1 1 1 1 - 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129 - 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129

- 672 639 604 562 509 473 436 394 348 307 - 2,436 2,436 2,436 2,436 2,436 2,436 2,436 2,436 2,436 2,436 - 3,108 3,074 3,040 2,998 2,944 2,909 2,872 2,830 2,784 2,743

0.00 x 1.54 x 1.57 x 1.60 x 1.64 x 1.68 x 1.71 x 1.75 x 1.79 x 1.83 x 1.87 x

- 1 - - - - - - - - -

Calculation

31-Dec-08

LLCRLoan Life [1,0]Cost of Debt %r Num

CFADS $ '000 222,532 CFADS: Loan Life $ '000 86,607 CFADS: NPV $ '000

Debt: Balance B/f $ '000LLCR xMinimum x 1.86 x@ COD x 1.86 x

PLCRProject Life [1,0]Debt Term [1,0]Cost of Debt %r Num

CFADS $ '000 222,532 CFADS: Project Life $ '000 222,532 CFADS: NPV $ '000

Debt: Balance B/f $ '000PLCR xMinimum x 3.95 x@ COD x 3.95 x

ChartDSCR xMin DSCR x 1.54 xMax DSCR x 5.32 x

1-Dec-09 1-Jan-10 1-Apr-10 1-Jul-10 1-Oct-10 1-Jan-11 1-Apr-11 1-Jul-11 1-Oct-11 1-Jan-12 1-Apr-1231-Dec-09 31-Mar-10 30-Jun-10 30-Sep-10 31-Dec-10 31-Mar-11 30-Jun-11 30-Sep-11 31-Dec-11 31-Mar-12 30-Jun-12

- 1 1 1 1 1 1 1 1 1 1 - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.70% 1.70% 1.0000 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0170 1.0170

- 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129 - 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129 - 74,415 70,868 67,239 63,526 59,712 55,774 51,743 47,617 43,382 39,029

- 39,972 37,537 35,101 32,665 30,229 27,793 25,358 22,922 20,486 18,050 0.00 x 1.86 x 1.89 x 1.92 x 1.94 x 1.98 x 2.01 x 2.04 x 2.08 x 2.12 x 2.16 x

- 1 1 1 1 1 1 1 1 1 1 - 1 1 1 1 1 1 1 1 1 1 - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.70% 1.70% 1.0000 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0170 1.0170

- 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129 - 4,799 4,834 4,870 4,907 4,943 4,979 5,016 5,054 5,091 5,129 - 157,695 155,550 153,362 151,129 148,822 146,383 143,894 141,353 138,730 135,999

- 39,972 37,537 35,101 32,665 30,229 27,793 25,358 22,922 20,486 18,050 0.00 x 3.95 x 4.14 x 4.37 x 4.63 x 4.92 x 5.27 x 5.67 x 6.17 x 6.77 x 7.53 x

0.00 x 1.54 x 1.57 x 1.60 x 1.64 x 1.68 x 1.71 x 1.75 x 1.79 x 1.83 x 1.87 x0.00 x 1.54 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

0.100 x

0.600 x

1.100 x

1.600 x

2.100 x

2.600 x

3.100 x

3.600 x

4.100 x

4.600 x

5.100 x

5.600 x

1.54 x

5.32 x


Calculation

31-Dec-081-Dec-09 1-Jan-10 1-Apr-10 1-Jul-10 1-Oct-10 1-Jan-11 1-Apr-11 1-Jul-11 1-Oct-11 1-Jan-12 1-Apr-12

31-Dec-09 31-Mar-10 30-Jun-10 30-Sep-10 31-Dec-10 31-Mar-11 30-Jun-11 30-Sep-11 31-Dec-11 31-Mar-12 30-Jun-12

Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

0.100 x

0.600 x

1.100 x

1.600 x

2.100 x

2.600 x

3.100 x

3.600 x

4.100 x

4.600 x

5.100 x

5.600 x

1.54 x

5.32 x


Dec

09

Mar

10

Jun

10

Sep

10

Dec

10

Mar

11

Jun

11

Sep

11

Dec

11

Mar

12

Jun

12

Sep

12

Dec

12

Mar

13

Jun

13

Sep

13

Dec

13

Mar

14

Jun

14

Sep

14

Dec

14

Mar

15

Jun

15

Sep

15

Dec

15

-

1,000

2,000

3,000

4,000

5,000

6,000 CFADS Principal Interest

Calculation

31-Dec-08











1-Jul-12 1-Oct-12 1-Jan-13 1-Apr-13 1-Jul-13 1-Oct-13 1-Jan-14 1-Apr-14 1-Jul-14 1-Oct-14 1-Jan-1530-Sep-12 31-Dec-12 31-Mar-13 30-Jun-13 30-Sep-13 31-Dec-13 31-Mar-14 30-Jun-14 30-Sep-14 31-Dec-14 31-Mar-15

- - - - - - - - - - - 1 1 1 1 1 1 1 1 1 1 1

2012 2012 2013 2013 2013 2013 2014 2014 2014 2014 201592 92 90 91 92 92 90 91 92 92 90

5,167 5,206 5,244 5,283 5,322 5,362 5,401 5,441 5,482 5,523 5,563

(2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (999) - - - -

15,614 13,178 10,743 8,307 5,871 3,435 999 - - - - - - - - - - - - - - - (2,436) (2,436) (2,436) (2,436) (2,436) (2,436) (999) - - - - 13,178 10,743 8,307 5,871 3,435 999 - - - - -

5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68%

269 227 181 141 101 59 17 - - - -

1 1 1 1 1 1 1 - - - - 5,167 5,206 5,244 5,283 5,322 5,362 5,401 5,441 5,482 5,523 5,563 5,167 5,206 5,244 5,283 5,322 5,362 5,401 - - - -

269 227 181 141 101 59 17 - - - - 2,436 2,436 2,436 2,436 2,436 2,436 999 - - - - 2,704 2,662 2,617 2,577 2,537 2,495 1,016 - - - -

1.91 x 1.96 x 2.00 x 2.05 x 2.10 x 2.15 x 5.32 x 0.00 x 0.00 x 0.00 x 0.00 x

- - - - - - - - - - -

Calculation

31-Dec-08








1-Jul-12 1-Oct-12 1-Jan-13 1-Apr-13 1-Jul-13 1-Oct-13 1-Jan-14 1-Apr-14 1-Jul-14 1-Oct-14 1-Jan-1530-Sep-12 31-Dec-12 31-Mar-13 30-Jun-13 30-Sep-13 31-Dec-13 31-Mar-14 30-Jun-14 30-Sep-14 31-Dec-14 31-Mar-15

1 1 1 1 1 1 1 - - - - 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68% 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0168

5,167 5,206 5,244 5,283 5,322 5,362 5,401 5,441 5,482 5,523 5,563 5,167 5,206 5,244 5,283 5,322 5,362 5,401 - - - - 34,564 29,991 25,301 20,483 15,548 10,494 5,312 - - - -

15,614 13,178 10,743 8,307 5,871 3,435 999 - - - - 2.21 x 2.28 x 2.36 x 2.47 x 2.65 x 3.05 x 5.32 x 0.00 x 0.00 x 0.00 x 0.00 x

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 - - - -

1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.68% 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0168

5,167 5,206 5,244 5,283 5,322 5,362 5,401 5,441 5,482 5,523 5,563 5,167 5,206 5,244 5,283 5,322 5,362 5,401 5,441 5,482 5,523 5,563 133,183 130,307 127,342 124,241 121,071 117,831 114,496 111,021 107,468 103,835 100,098

15,614 13,178 10,743 8,307 5,871 3,435 999 - - - - 8.53 x 9.89 x 11.85 x 14.96 x 20.62 x 34.30 x 114.57 x 0.00 x 0.00 x 0.00 x 0.00 x


Calculation

31-Dec-08











1-Apr-15 1-Jul-15 1-Oct-15 1-Jan-16 1-Apr-16 1-Jul-16 1-Oct-16 1-Jan-17 1-Apr-17 1-Jul-17 1-Oct-1730-Jun-15 30-Sep-15 31-Dec-15 31-Mar-16 30-Jun-16 30-Sep-16 31-Dec-16 31-Mar-17 30-Jun-17 30-Sep-17 31-Dec-17

- - - - - - - - - - - 1 1 1 1 1 1 1 1 1 1 1

2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 201791 92 92 91 91 92 92 90 91 92 92

5,604 5,646 5,689 5,731 5,773 5,816 5,860 5,903 5,946 5,991 6,036

- - - - - - - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 1.70% 1.72% 1.72% 1.70% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72%

- - - - - - - - - - -

- - - - - - - - - - - 5,604 5,646 5,689 5,731 5,773 5,816 5,860 5,903 5,946 5,991 6,036 - - - - - - - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

- - - - - - - - - - -

Calculation

31-Dec-08








1-Apr-15 1-Jul-15 1-Oct-15 1-Jan-16 1-Apr-16 1-Jul-16 1-Oct-16 1-Jan-17 1-Apr-17 1-Jul-17 1-Oct-1730-Jun-15 30-Sep-15 31-Dec-15 31-Mar-16 30-Jun-16 30-Sep-16 31-Dec-16 31-Mar-17 30-Jun-17 30-Sep-17 31-Dec-17

- - - - - - - - - - - 1.70% 1.72% 1.72% 1.70% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.0170 1.0172 1.0172 1.0170 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172

5,604 5,646 5,689 5,731 5,773 5,816 5,860 5,903 5,946 5,991 6,036 - - - - - - - - - - - - - - - - - - - - - -

- - - - - - - - - - - 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

1 1 1 1 1 1 1 1 1 1 1 - - - - - - - - - - - 1.70% 1.72% 1.72% 1.70% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% 1.0170 1.0172 1.0172 1.0170 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172

5,604 5,646 5,689 5,731 5,773 5,816 5,860 5,903 5,946 5,991 6,036 5,604 5,646 5,689 5,731 5,773 5,816 5,860 5,903 5,946 5,991 6,036 96,218 92,251 88,191 84,019 79,718 75,301 70,780 66,137 61,347 56,445 51,425

- - - - - - - - - - - 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x


Calculation

31-Dec-08











1-Jan-18 1-Apr-18 1-Jul-18 1-Oct-18 1-Jan-19 1-Apr-19 1-Jul-19 1-Oct-19 1-Jan-20 1-Apr-20 1-Jul-2031-Mar-18 30-Jun-18 30-Sep-18 31-Dec-18 31-Mar-19 30-Jun-19 30-Sep-19 31-Dec-19 ### 30-Jun-20 30-Sep-20

- - - - - - - - - - - 1 1 1 1 1 1 1 1 - - -

2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 202090 91 92 92 90 91 92 92 91 91 92

6,080 6,125 6,170 6,217 6,262 6,308 6,356 6,403 - - -

- - - - - - - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% - - - 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% - - - 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% - - - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% - - -

- - - - - - - - - - -

- - - - - - - - - - - 6,080 6,125 6,170 6,217 6,262 6,308 6,356 6,403 - - - - - - - - - - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

- - - - - - - - - - -

Calculation

31-Dec-08








1-Jan-18 1-Apr-18 1-Jul-18 1-Oct-18 1-Jan-19 1-Apr-19 1-Jul-19 1-Oct-19 1-Jan-20 1-Apr-20 1-Jul-2031-Mar-18 30-Jun-18 30-Sep-18 31-Dec-18 31-Mar-19 30-Jun-19 30-Sep-19 31-Dec-19 ### 30-Jun-20 30-Sep-20

- - - - - - - - - - - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% - - - 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0000 1.0000 1.0000

6,080 6,125 6,170 6,217 6,262 6,308 6,356 6,403 - - - - - - - - - - - - - - - - - - - - - - - - -

- - - - - - - - - - - 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x

1 1 1 1 1 1 1 1 - - - - - - - - - - - - - - 1.68% 1.70% 1.72% 1.72% 1.68% 1.70% 1.72% 1.72% - - - 1.0168 1.0170 1.0172 1.0172 1.0168 1.0170 1.0172 1.0172 1.0000 1.0000 1.0000

6,080 6,125 6,170 6,217 6,262 6,308 6,356 6,403 - - - 6,080 6,125 6,170 6,217 6,262 6,308 6,356 6,403 - - - 46,274 40,973 35,545 29,986 24,285 18,431 12,437 6,295 - - -

- - - - - - - - - - - 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x 0.00 x


Calculation

31-Dec-08











1-Oct-2031-Dec-20

- -

202092

-

-

- - - -

- - - -

-

- - -

- - -

0.00 x

-

Calculation

31-Dec-08








1-Oct-2031-Dec-20

- - 1.0000

- -

- 0.00 x

- - - 1.0000

- -

- 0.00 x

0.00 x0.00 x0.00 x

Documents

Average Dscr Calculation 1 01c