6758&785(62,/6758&785(,17(5$&7,21$1$/<6,62)
(0%(''('&$,662166833257,1*%85,('3,3(
/LVD0$QGHUVRQ=DFKDU\%HDFK&KLK&KHQJ&KLQ7KRPDV0D)DUKDQJ2VWDGDQ
6HQLRU6WUXFWXUDO(QJLQHHU%HFKWHO1XFOHDU6HFXULW\DQG(QYLURQPHQWDO86$ (QJLQHHULQJ6SHFLDOLVW%HFKWHO1XFOHDU6HFXULW\DQG(QYLURQPHQWDO86$ (QJLQHHULQJ3URIHVVLRQDO%HFKWHO1XFOHDU6HFXULW\DQG(QYLURQPHQWDO86$ 0DQDJHU%HFKWHO(DUWKTXDNH(QJLQHHULQJ&HQWHU86$
$%675$&7
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
7KH FDLVVRQV DUH DVVHVVHG XVLQJ VHLVPLF PHPEHU GHPDQGV GLUHFWO\ H[WUDFWHG IURP WKH 66, DQDO\VLV DQG FRPELQHG ZLWK DGGLWLRQDO )LQLWH (OHPHQW 0RGHOV WR IXOO\ GHYHORS WKH GHVLJQ 5HODWLYH GLVSODFHPHQWV DW DQG QHDU WKH QRGHV RI WKH FDLVVRQ PRGHO DUH FRPSXWHG 7KH VSDWLDO YDULDWLRQ RI WKH UHODWLYH GLVSODFHPHQWV LV HYDOXDWHG DQG D VXPPDU\ LV GHYHORSHG ZKLFK VKRZV WKH FDLVVRQVRLOSLSH LQWHUDFWLRQHIIHFWVRIWKHDQDO\VLVSUREOHP
%$&.*5281'
6LWHUHVSRQVHDQDO\VLVRIDSURSRVHGFDLVVRQSLSHEULGJHIRUDQ(VVHQWLDO6HUYLFH:DWHU(6: SLSHFURVVLQJLVFRQGXFWHGIRUWKHH[LVWLQJLQVLWXVRLOSURILOHDQGWKHSURSRVHGEDFNILOOGHVLJQ
$GGLWLRQDOO\66,DQDO\VLVRIWKHSURSRVHGFDLVVRQSLSHEULGJHIRUWKH(VVHQWLDO6HUYLFH:DWHU(6: SLSHFURVVLQJLVFRQGXFWHGDQGFDLVVRQVRLOSLSHLQWHUDFWLRQHIIHFWVDUHDVVHVVHG
7KH666,UHVSRQVHLVDVVHVVHGE\UHYLHZRIWKHUHODWLYHGLVSODFHPHQWVRIWKHWRSRIWKHFDLVVRQ ZLWKUHVSHFWWRWKHIUHHILHOGVRLODQGVHLVPLFGHPDQGORDGVRIWKHFDLVVRQ$QHOHYDWLRQYLHZRIWKH SODQQHGFDLVVRQFRQILJXUDWLRQLVVKRZQLQ)LJXUH
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
&DOFXODWHFRPSUHVVLRQZDYHYHORFLW\XVLQJ(TXDWLRQZKHUH
9
6LVWKHDYHUDJHRIWKHWZRVKHDUZDYHYHORFLW\SURILOHVSURGXFHGLQ6WHS
Q
Q
6 3 9 97KHPLQLPXPYDOXHIRU
9
3EHORZWKHZDWHUWDEOHLVIWVHFLHWKHFRPSUHVVLRQZDYHYHORFLW\RIZDWHUH[FHSWZKHQLWLVOLPLWHGE\WKHVKHDUZDYHYHORFLW\LQFRQMXQFWLRQZLWKWKH
3RLVVRQ¶VUDWLRV
Q
OLPLWRI7KHUHIRUHWKH9
3DWVRPHVRLOOD\HUVEHORZWKHZDWHUWDEOHDUHUHGXFHGWROHVVWKDQIWVHF
93 PD[
^
93RPLQ9SQ`
:KHUH
9
3RLVWKH9
3IURP(TXDWLRQXVLQJWKHUHSRUWHG3RLVVRQ¶VUDWLRDQG9SQ LVFDOFXODWHGXVLQJ(TXDWLRQZLWK
Q
RI&RQGXFWOLQHDUVRLOFROXPQDQDO\VLVZLWKQRLWHUDWLRQRIVRLOSURSHUWLHVXVLQJWKHRXWFURSKDUG URFNPRWLRQREWDLQHGLQ6WHSWKHWZRSURILOHVRIFRPSUHVVLRQZDYHYHORFLW\FDOFXODWHGLQ6WHS DQGWKHDYHUDJHRIWKHWZRGDPSLQJSURILOHVSURGXFHGLQ6WHS)UHHILHOGDFFHOHUDWLRQVDUH FRPSXWHGIRUHDFKFDVH7KHYHUWLFDORXWFURSPRWLRQDWJUDGHOHYHOLVFRPSXWHGIRUHDFKFDVH
*HQHUDWHDVWUXFWXUDOPRGHORIWKHFDLVVRQXVLQJIUDPHHOHPHQWV
&RQGXFW66,DQDO\VLVXVLQJ6$66,2VWDGDQHWDOIRUWKHWZRVRLOSURILOHVLHLQ
VLWXDQGEDFNILOODQGWZRJURXQGZDWHUHOHYDWLRQVLHVXUIDFHDQG¶GHSWK$QDO\VHVDUH SHUIRUPHGIRUWZRKRUL]RQWDODQGRQHYHUWLFDOGLUHFWLRQRIH[FLWDWLRQ2XWFURSPRWLRQVUHVXOWLQJ IURP6WHSVDQGDUHXVHGDVLQSXWWRWKH66,DQDO\VLVIRUWKHLQVLWXFDVHV2XWFURSPRWLRQV UHVXOWLQJIURP6WHSVDQGDUHXVHGDVLQSXWWRWKH66,DQDO\VLVIRUWKHEDFNILOOFDVHV
&RPSXWHGLVSODFHPHQWVDWWKHWRSRIWKHFDLVVRQUHODWLYHWRWKHIUHHILHOG
&RPSXWHPHPEHUVWUHVVHVRIWKHFDLVVRQIRUHDFKRIWKH66,FDVHVFRQVLGHUHGLQ6WHSDQG
FRPELQHGLUHFWLRQDOUHVSRQVHVXVLQJWKH6TXDUH5RRW6XPRI6TXDUHV6566PHWKRG
(DFK RI WKH DERYH PHWKRGRORJ\ VWHSV DUH FRQGXFWHG IRU ERWK WKH 6DIH 6KXWGRZQ (DUWKTXDNH 66(DQG2SHUDWLQJ%DVLV(DUWKTXDNH2%(OHYHOPRWLRQV7LPHKLVWRULHVUHSRUWHGDUHJHQHUDWHGIRU WKH 66( OHYHO PRWLRQ ZKLFK LV DQFKRUHG WR J 3HDN *URXQG $FFHOHUDWLRQ 3*$ 7KH 2%( OHYHO PRWLRQLVWREHDQFKRUHGWRDJ3*$7KHUHIRUHLQWKH2%(VRLOFROXPQDQDO\VHVDIDFWRURILV DSSOLHGWRWUDQVIRUPWKH66(LQSXWPRWLRQWR2%(OHYHO
6,7(5(63216($1$/<6,6
7KHVLWHFRQVLVWVRID6WLII&OD\6WUDWXPFRKHVLYHRYHUEXUGHQRYHUO\LQJ/RZHU+HXPDGHU6KDOH ORZHUVKDOH6LWHUHVSRQVHDQDO\VLVLVFRPSOHWHGXVLQJ6+$.(IRUWKHLQVLWXDQGEDFNILOOVRLO
FROXPQVIRUERWKWKH2%(DQG66(LQSXWPRWLRQV
6KHDUPRGXOXVUHGXFWLRQDQGGDPSLQJFXUYHVDUH
SURYLGHGIRUWKH6WLII&OD\6WUDWXP,,$FRKHVLYHRYHUEXUGHQDQG/RZHU+HXPDGHU6KDOH
ORZHUVKDOH)RUWKHDQDO\VLVWKHGDPSLQJFXUYHLVFDSSHGDW$FRQVWDQWGDPSLQJ
FXUYHGLVXVHGIRUWKH/RZHU6KDOH
2QO\VHOHFWHGUHVXOWVIURPWKHVLWHUHVSRQVHDQDO\VLVDUHUHSRUWHGKHUHLQ/RZVWUDLQ
VKHDUZDYHYHORFLW\RIWKHEDFNILOOVRLOSURILOHZKHUHDSSUR[LPDWHO\IWRIWKHWRSOD\HUV
FRQVLVWHQWRIEDFNILOOZLWKVWUDLQFRPSDWLEOHVKHDUZDYHYHORFLW\GXHWRWKH66(PRWLRQVLV
VKRZQLQ)LJXUH
7KHEDFNILOOIUHHILHOGDFFHOHUDWLRQVDUHUHSRUWHGLQ)LJXUHDVWKHHQYHORSHRIHDFKDQDO\VLVFDVHIRU 66(DQG2%(KRUL]RQWDODQGYHUWLFDODFFHOHUDWLRQV
)LJXUH%DFNILOO)UHH)LHOG$FFHOHUDWLRQV
62,/6758&785(,17(5$&7,21$1$/<6,6
$'PRGHOLVFUHDWHGLQ6$66,RIWZRDGMDFHQWFDLVVRQVXVLQJ'EHDPHOHPHQWV &RQVLVWHQWZLWKZDYHOHQJWKFULWHULDWKHIUHTXHQFLHVRIDQDO\VLVDUHFRPSXWHGWKURXJK+]7KHFDLVVRQ LVH[WHQGHG¶LQWRWKHILUVWOLPHVWRQHOD\HU7KHFDLVVRQLVPRGHOOHGXVLQJ'EHDPHOHPHQWVZLWK QRGHVFRLQFLGLQJZLWKHDFKVRLOOD\HU7KHFDLVVRQVDUHDSSUR[LPDWHO\¶DSDUW%RWKFDLVVRQVDUH PRGHOOHGLQWKH66,DQDO\VLVWRDVVHVV666,HIIHFWV
$OOQRGHVDUHFRQVLGHUHGWREHLQWHUDFWLRQQRGHVLQWKHPRGHO7KHHODVWLFPRGXOXVLVWDNHQDV NVIDVSVLFRQFUHWHLVVSHFLILHG)RU66(DQDO\VLVWKHVWUXFWXUDOGDPSLQJUDWLRLVWDNHQDV )RU2%(DQDO\VLVWKHVWUXFWXUDOGDPSLQJUDWLRLVWDNHQDV$3RLVVRQUDWLRRILVXVHGIRU WKHFRQFUHWHHOHPHQWV7KHGLDPHWHURIWKHFDLVVRQLVVSHFLILHGDVPHWHUV7KHJHRPHWULFSURSHUWLHV IRUWKHFDLVVRQDUHVKRZQLQ7DEOH
7DEOH±&DLVVRQ3URSHUWLHV
3URSHUW\ 6\PERO 9DOXH
$UHDIW $
6KHDU$UHD)DFWRU$[LVIW I
6KHDU$UHD)DFWRU$[LVIW I
7RUVLRQDO,QHUWLDIW -
)OH[XUDO,QHUWLD$[LVIW ,
)OH[XUDO,QHUWLD$[LVIW ,
(LJKWFDVHVRIVRLOSURSHUWLHVDUHFRQVLGHUHGUHSUHVHQWLQJWKRVHDQDO\VHGIRUVLWHUHVSRQVH7KH VRLOSURILOHVFRQVLGHUSHUPXWDWLRQVRIEDFNILOO%)RULQVLWX,6JURXQGZDWHUDWVXUIDFH9BRU¶ 9BGHSWKDQG2%(RU66(PRWLRQ
$VDPSOHWUDQVIHUIXQFWLRQLVVKRZQLQ)LJXUHIRUWKHKRUL]RQWDO;GLUHFWLRQUHVSRQVHDWWKHWRS RIWKHFDLVVRQGXHWR;GLUHFWLRQLQSXWPRWLRQIRUWKHEDFNILOOFDVHZLWKJURXQGZDWHUDWWKHVXUIDFHXQGHU 66(ORDGV
)LJXUH;'LUHFWLRQ7UDQVIHU)XQFWLRQ±7RSRI&DLVVRQ±%DFNILOO6RLO*URXQGZDWHUDW
6XUIDFH66(0RWLRQ
'LVSODFHPHQWVUHODWLYHWRWKHIUHHILHOGDUHFDOFXODWHGDWWKHQRGHQHDUHVWWKHWRSRIWKHFDLVVRQ
1RGH7KHQRGHVDUHVHTXHQWLDOO\QXPEHUHGGRZQZDUGKHQFH1RGHUHSUHVHQWVWKH
WRSRIWKHFDLVVRQDQG1RGHUHSUHVHQWVWKHERWWRPFDLVVRQ1RGHDWWKHVDPHHOHYDWLRQ
DV1RGHLVDGGHG¶IURPWKHVHFRQGFDLVVRQLQDOLQHSDUDOOHOWRWKHSLSHOLQHWR
UHSUHVHQWWKHIUHHILHOGUHVSRQVH5HODWLYHGLVSODFHPHQWVDUHUHSRUWHGLQ7DEOH;DQG<DUH
WKHWZRKRUL]RQWDOFRPSRQHQWVZKLOH=LVYHUWLFDO
7DEOH5HODWLYH'LVSODFHPHQWVDWWKH7RSRIWKH&DLVVRQ yͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿ zͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿ ͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿKDĂdžŝŵƵŵ Ϭ͘ϬϬϬϳ Ϭ͘ϬϬϬϳ Ϭ͘ϬϬϬϮ
^^DĂdžŝŵƵŵ Ϭ͘ϬϬϱϰ Ϭ͘ϬϬϰϴ Ϭ͘ϬϬϭϱ
ĂŝƐƐŽŶ EŽĚĞ ZĞůĂƚŝǀĞ EŽĚĞ ^ŽŝůĂƐĞ 'ƌŽƵŶĚǁĂƚĞƌ >ĞǀĞů DŽƚŝŽŶ yͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿ zͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿ ͲŝƐƉůĂĐĞŵĞŶƚ ;ĨƚͿ
ϭϭ ϯϭϬϴ ĂĐŬĨŝůů ^ƵƌĨĂĐĞ K Ϭ͘ϬϬϬϲ Ϭ͘ϬϬϬϲ Ϭ͘ϬϬϬϭ
ϭϭ ϯϭϬϴ ĂĐŬĨŝůů ^ƵƌĨĂĐĞ ^^ Ϭ͘ϬϬϰϵ Ϭ͘ϬϬϰϰ Ϭ͘ϬϬϬϱ
ϭϭ ϯϭϬϴ ĂĐŬĨŝůů ϭϴΖĞƉƚŚ K Ϭ͘ϬϬϬϳ Ϭ͘ϬϬϬϳ Ϭ͘ϬϬϬϮ
ϭϭ ϯϭϬϴ ĂĐŬĨŝůů ϭϴΖĞƉƚŚ ^^ Ϭ͘ϬϬϱϰ Ϭ͘ϬϬϰϴ Ϭ͘ϬϬϭϱ
ϭϭ ϯϭϬϴ /ŶͲ^ŝƚƵ ^ƵƌĨĂĐĞ K Ϭ͘ϬϬϬϱ Ϭ͘ϬϬϬϱ Ϭ͘ϬϬϬϬ
ϭϭ ϯϭϬϴ /ŶͲ^ŝƚƵ ^ƵƌĨĂĐĞ ^^ Ϭ͘ϬϬϮϵ Ϭ͘ϬϬϮϴ Ϭ͘ϬϬϬϮ
ϭϭ ϯϭϬϴ /ŶͲ^ŝƚƵ ϭϴΖĞƉƚŚ K Ϭ͘ϬϬϬϱ Ϭ͘ϬϬϬϱ Ϭ͘ϬϬϬϭ
ϭϭ ϯϭϬϴ /ŶͲ^ŝƚƵ ϭϴΖĞƉƚŚ ^^ Ϭ͘ϬϬϮϵ Ϭ͘ϬϬϮϴ Ϭ͘ϬϬϬϳ
'LVSODFHPHQWVRIWKHVRLODWVHYHUDOORFDWLRQVDZD\IURPWKHFDLVVRQVUHODWLYHWRWKHIUHHILHOG
VRLOUHVSRQVHDUHVKRZQLQ)LJXUHVDQG2QO\WKHPD[LPXPRIWKHYDOXHVIRUHDFKDQDO\VLV
FDVHDWHDFKQRGHLVVKRZQ9HUWLFDOUHODWLYHGLVSODFHPHQWVDWQRGHVRWKHUWKDQWKHFDLVVRQDUH
OHVVWKDQIWDQGDUHSORWWHGRQWKHDSSURSULDWHILJXUHVIRU[GLUHFWLRQRU\GLUHFWLRQ
VSDWLDOYDULDWLRQ
)LJXUH;'LUHFWLRQ9DULDWLRQRI5HODWLYH'LVSODFHPHQW
0HPEHUVWUHVVHVDUHFRPSXWHGIRUHDFKIUDPHVHJPHQW)RUHDFKIUDPHHOHPHQWPD[LPXPD[LDO 3VKHDUPD[LPXPRI3DQG3DQGPRPHQWPD[LPXPRI0DQG0DUHFRPSXWHG7RUVLRQDO PRPHQW0UHVXOWVDUHHVVHQWLDOO\]HUR7KHIRUFHVDUHUHSRUWHGEDVHGRQWKHORFDOFRRUGLQDWHV\VWHPDV VKRZQLQ)LJXUH
)LJXUH/RFDO&RRUGLQDWH6\VWHP
)RUFHVDUHFRPSXWHGIRUHDFKFRPSRQHQWRILQSXWPRWLRQLH++DQG9HDFKVRLOFROXPQ LHLQVLWXDQGEDFNILOOHDFKZDWHUWDEOHLH9BDQG9BDQGHDFKOHYHORIPRWLRQLH66(DQG 2%(66(DQG2%(OHYHOGHPDQGVDUHNHSWVHSDUDWHWKURXJKWKHFRPELQDWLRQSURFHVV7KHFRPSRQHQWV IRUHDFKDQDO\VLVFDVHDUHFRPELQHGXVLQJWKH6TXDUH5RRW6XPRI6TXDUHV6566PHWKRG7KH
HQYHORSHRIWKHUHVXOWLQJVWUHVVHVDUHWDNHQ7KHGHPDQGVIRUWKH66(PRWLRQDUHVKRZQLQ)LJXUH
)LJXUH±&RPELQHG0D[LPXP66(6WUHVVHV
&21&/86,216
7KHFDOFXODWHGUHODWLYHGLVSODFHPHQWDQGWKHPHPEHUIRUFHVDQGPRPHQWVDWWKHFDLVVRQDUHXVHG IRUSLSLQJVWUHVVDQDO\VHVRI(6:SLSHVDQGIRUVWUXFWXUDOGHVLJQRIWKHFDLVVRQ7KHPD[LPXPUHODWLYH GLVSODFHPHQWVWKDWDUHXVHGLQWKHSLSLQJVWUHVVDQDO\VLVDUHYHU\VPDOOLQPDJQLWXGH
$OOFDLVVRQVHLVPLFORDGVRWKHUWKDQWKHLQHUWLDORDGJHQHUDWHGIURPLWVRZQZHLJKWDUHDSSOLHGWR WKHFDLVVRQWKURXJKUHODWLYHGLVSODFHPHQWRIWKHVRLO%DVHGRQWKHYHU\VPDOOPDJQLWXGHVRIWKHDERYH PD[LPXPUHODWLYHVRLOGLVSODFHPHQWLWFDQEHVHHQWKDWVHLVPLFLVQRWDFRQWUROOLQJORDGIRUWKHFDLVVRQ GHVLJQ
5()(5(1&(6
%HFKWHO&RUSRUDWLRQ>@³6+$.(/LQHDU6HLVPLF5HVSRQVH$QDO\VLVRI+RUL]RQWDOO\
/D\HUHG6LWH´%HFKWHO&RUSRUDWLRQ6DQ)UDQFLVFR&$
2VWDGDQ)DQG'HQJ1>@³6$66,±$6\VWHPIRU$QDO\VLVRI6RLO6WUXFWXUH
,QWHUDFWLRQ´9HUVLRQ*HRWHFKQLFDODQG+\GUDXOLF(QJLQHHULQJ6HUYLFHV%HFKWHO1DWLRQDO,QF6DQ