&$3,7$/ 352-(&7 352326$/6 - Wa

CAPITAL PROJECT PROPOSALS 2021-2023

Boiler Replacement

Infrastructure – Stand Alone

Intentionally Left Blank


Boiler Replacement


Please direct questions about this proposal to:

Steve DuPont, CWU Director of Government Relations

509-201-0528

August 15, 2020


Boiler Replacement


Table of Contents

1. Proposal Checklist

2. Project Proposal

3. Appendices

Appendix A Capital Project Report CBS002

Appendix B Project Cost Estimate CBS003 & C100

Appendix C CWU Capital Master Plan 2019-2029

Appendix D Abacus Central Steam & Chilled Water Load Impact Study

Appendix E Boiler Work Order Log

INFRASTRUCTURE 2021-23 Biennium Project 2020 Higher Education Project Proposal Form

1

INSTITUTION CAMPUS

Central Washington University Ellensburg

PROJECT TITLE

Boiler Replacement

SUMMARY NARRATIVE

Problem statement CWU’s residential campus in Ellensburg is heated by three large boilers in the central plant. The large boilers were built in 1974 and have operated continuously since then. Replacement of the 46-year-old boilers is required to safeguard the safety and health of students and employees, to improve energy efficiency and reduce costs, and to ensure uninterrupted operations, especially during the very coldest weather in Ellensburg. Over time incremental metal loss and scale deposition has compromised the stability and safety of the pressure vessels of the boilers; any corrosion damage degrades the integrity of the pressure vessels. The increasing frequency of issues related to the boilers interrupts operations and wastes both energy and money. The boilers do not meet current environmental standards. The emissions from the natural-gas burning equipment are approaching the maximum limit of nitrogen oxide emissions allowed by CWU's air emissions permit (issued by Department of Ecology). Continued operation of end-of-life equipment increases the failure rate of the equipment exponentially, placing CWU students, employees, and visitors at risk of a catastrophic failure. Short description of the project and its benefits CWU proposes to replace one of the three 1974 boilers with a new natural gas boiler, capable of generating 60,000 pounds of steam per hour. The new boiler will then become the main operating boiler that satisfies most of the steam needs for the campus. One of the old boilers will simply be reserved for “backup” and be kept off at all times, except in unusually cold weather, when it may be needed to supplement steam heat generation. With the single, the new boiler the primary generator of steam heat, CWU will realize the benefits of its modern fuel efficiency, as well as a significant reduction in greenhouse gas emissions. As well, CWU will no longer be sinking money into costly repairs on the old boilers, since they will operate rarely. Description of any alternatives considered CWU did investigate whether it would be feasible to replace the old boiler with a new electric powered boiler. The result would be significantly more cost up front and for ongoing operation. Under this scenario, CWU would purchase two electric boilers that each would have a capacity of 30,000 pounds of steam per hour.


2

However, the current electricity supply to the physical plant would be insufficient to power the electric boilers, forcing the construction of a new substation. The total up-front capital budget cost would be around $8 million, nearly triple the cost of a natural gas boiler with the same capability. Furthermore, since electricity is currently more expensive than natural gas, we would need to plan on an annual cost of $600,000 to power the boilers, versus only $300,000 to $400,000 for natural gas. History of the project or facility In 1975 the “Heating and Cooling Plant” was constructed to accommodate 2.4 million square feet of campus facilities. The load on the plant has increased 30 percent since 1975. Today the plant heats and cools 89 buildings, representing 3.3 million square feet of space. In 1996 CWU upgraded the original pneumatic combustion controls with modern electronic industrial controls to maximize combustion efficiency and insure a higher degree of operational safety. Since then, there have been several significant costly repairs that have been necessary to keep the boilers running: Since 1998 CWU has used the energy service company (ESCO) contracting methodology to analyze and complete extensive energy efficiency improvements to HVAC systems. The ESCO starts by performing an in-depth analysis of a property, and then designs an energy-efficient solution. CWU installed the required elements and maintained the system to measure energy savings, which may be used to pay back the capital investment of a project over a 5- to 20-year period. Savings also may be reinvested into the facility in the form of capital upgrades that otherwise would be unfeasible. As result of these efforts, CWU reduced total energy consumption by 14 percent from 1998 to 2011, despite a net increase in campus building area of 300,000 square feet during the same period. “Combined Utilities” projects have upgraded steam lines to ensure the maximum effectiveness of steam distribution. Old direct-buried steam lines were replaced with new, well insulated steam lines in concrete utilidors. As well, CWU made modifications to building systems (condensate, power, pumps, and HVAC systems required due to new steam system). CWU first proposed to overhaul the physical plant in the capital 2015-17 capital budget request titled “Energy Efficiency.” That decision package included the purchase of two new boilers. The package was resubmitted in 2017-19 and 2019-21 but never funded. CWU is now proposing to make more modest progress by simply replacing one boiler and continuing to use the old boilers for backup and occasional marginal capacity.

Programs addressed or encompassed by the project

The project supports virtually all university programs and activities, from residential life to academic programs, from administrative operations to recreational activities.

GENERAL CATEGORY SCORING CRITERIA

1. Significant health, safety, and code issues

A. Identify whether the project is needed to bring the facility within current life safety (including seismic and ADA), energy, utilities or transportation code requirements.

Occupation Safety & Health Admin. (OSHA) Section III, Chapter 2, subsection V


3

Replacing a boiler will allow CWU to reliably maintain the standards identified in the OSHA Technical Manual “Recommendations for the Employer,” which articulates engineering recommendations for ventilation, operational efficiency, air treatment, and source controls. Our boiler system generates the steam that is utilized to provide building heat and domestic hot water in several locations during winter temperatures that are often below 40 degree during December-February. Replacement of boiler #3 allows CWU to meet OSHA standards that set the range for office temperature controls between 68 to 76 degrees F. This echoes research by ASHRAE, which provides recommendations for thermal comfort in offices and classrooms in ASHRAE Standard 55: Thermal Environmental Conditions for Human Occupancy. Temperatures substantially below this range can result in decreased productivity, increased absenteeism, and undesirable stress on the human body.

The CWU air emissions from gas burning equipment are approaching the maximum limit of nitrogen oxide (NOx) emissions allowed by CWU's air emissions permit (issued by Department of Ecology). The Capital Planning & Projects project management team plans and manages all state funded capital projects in accordance with CWU Policies and Procedures, which are governed by specific applicable state laws.

• State Efficiency and Environmental Performance (Executive Order 20-01)

• State Energy Standards for Clean Buildings (RCW 19.27 A.210)

• Greenhouse Gas Emissions Reduction Policy (RCW 10.235.070) o CWU’s adopted Greenhouse Gases Policy - CWUP 2-50-020 Energy

Conservation

• Governor’s Executive Order 90-94 for Protection of Wetlands The Boiler replacement project will not impact any wetland. No environmentally

sensitive areas will be affected by this project.

• Hazardous Substances The project will require selective demolition of portions of existing structures. Prior to any demolition to any facilities, CWU will engage an approved outside consultant and/or chemical hygiene expert to prepare an inventory of all hazardous substances to be abated, utilized in, or removed from, the project. This consultant assists in developing a mitigation plan for removal and/or abatement and for adherence to notification requirements

• Washington State Board for community & Technical College – Model Classrooms for Electronic Presentation Classrooms.

• State of Washington Facilities Evaluation and Planning Guide (FEPG) • State of Washington Department of General Administration – Construction Waste

Management Plan • State of Washington Department of General Administration –

Leadership in Energy and Environmental Design (LEED) – Quality Assurance Process Guidelines for State Agency/College and University Facilities.

• State of Washington RCW 70.235 Limiting greenhouse gas emissions. • State of Washington RCW 39.35 Energy conservation in the design of public

facilities. • Washington State Environmental Policy Act (SEPA)


4

• CWU Facility Design Guidelines and Construction Standards • International Building Code (IBC) • International Fire Code (IFC) • Americans with Disabilities Act (ADA) • Local Codes and Ordinances • Underwriters Laboratories (UL) • Regulations of the State Fire Marshall • Washington State Energy Code • Washington State Department of Labor and Industries • Washington Administrative Code • National Electric Code (NFPA 70) • Illuminating Engineers Society of North America (IESNA) • International Mechanical Code • Uniform Plumbing Code • Washington State Boiler and Unified Pressure Vessel Code • ASHRAE Standard 55 – Thermal Comfort • ASHRAE Standard 62 – Ventilation • National Fire Protection Association (NFPA) Section 13

B. Clearly identify the applicable standard or code and describe how the project will improve consistency with it. Provide selected supporting documentation in appendix and reference in the body of the proposal.

CWU is committed to reducing greenhouse gas (GHG) emissions in line with the reduction targets specified in RCW 70.235.070. In order to meet these goals, CWU intends to incorporate a continuing series of mitigation activities which would include the replace Boiler #3 to increase efficiency of operations. The reduction targets and recommendation for boiler replacement are identified within the Abacus Study (Page 1-7 & 33) in Appendix D

The engineering and equipment sizing abide by WAC 51-11c-40331 for the appropriate capacity of the building(s) it is designed to support (multiple campus facilities)

2. Evidence of increased repairs and/or service interruption

Identify prior facility repairs, work order repair history or contractor repair callouts, increased utility and/or maintenance costs, and/or system unreliability. Provide selected supporting documentation in appendix, and reference them in the body of the proposal. Along with the overall age of the equipment that is recommended for replacement, the antiquated equipment has resulted increase cost of continual boiler control upgrades to try to maximize steam production, efficiency, and maintain operational safeguards. (Details of repair available in Appendix E)

In 2009 Boiler 3 required reconstruction of the burner refractory and wall repair ($28,204). In 2012 Boiler 3 required major refractory repair ($96,152). In 2012 Boiler 1 required a controls upgrade ($176,817) In 2013 Boiler 3 required replacement of shell casing with exterior corrosion of pressure vessel detected ($63,000).


5

In 2103 Boiler 3 required a controls upgrade ($237,945) In 2014 Boiler 2 required a controls upgrade ($181,677) In 2014 Boiler 4 required a controls upgrade ($215,399) In 2018 Boiler 1 required an addition control upgrade ($81,787) In 2020 a boiler house control upgrade is scheduled ($185,000)

3. Impact on institutional operations without the infrastructure project

Describe how and the extent to which there would be an impact on existing operations and programs. Describe the potential impact on future, already funded or planned construction projects or program needs should this infrastructure project not occur. Because the equipment provides heating for the entire university, this project affects all

operations and all programs. The project supports virtually all university programs and activities,

from residential life to academic programs, from administrative operations to recreational

activities. None of these entities can function without environmental modification when

temperatures drop into the teens or below—a common occurrence from November through

February.

Appropriate heating also can be essential to the preservation and operations of critical

equipment and other resources, for example digital technology, archival records, scientific and

artistic display, research, and instructional materials. The failure of the system also places at risk

delicate scientific and artistic equipment and resources, and to scientific projects and research

sensitive to temperature extremes (e.g. blood, tissue, plant, microbiota, and other cultures or

samples). The failure of heating also threatens the integrity of paper collections in the library and

archives. CWU is a repository for state and federal documents, most of which are paper and

many of which are invaluable and irreplaceable.

The project would enhance energy efficiency and sustainability by replacing worn out, old

technology with modern, efficient systems.

4. Reasonable estimate

Provide as much detailed cost estimate information as possible, including documentation of professional assessment of costs (may contain opinions of external experts or experienced project management staff from the institution). The total project cost will not exceed the estimated project cost of $3,391,447. A C-100 along with the CBS0003 can be found in Appendix B. The estimate below includes construction escalation and the formal engineering services (roughly $300k) for system connection, equipment procurement, installation, testing and balancing.


6

5. Engineering Study

Identify whether there is a completed comprehensive engineering study, site survey and recommendations or opinion letter. Provide referenced supporting documentation in appendix. A reference of the 2012 Abacus Load Impact Study can be found in Appendix D. Within the study are references to the Central Plant modernization, which includes updates to fuel-oil tanks, boiler controls and miscellaneous plant appurtenances. Abacus Resource Management Company is the consultant and contractor services utilized by CWU to generate the 2012 study that identifies Boiler # 3 as functional, but unreliable for service due to its significant age. In their executive summary, Abacus has advised that the university needs to begin planning replacement capacity of Boiler #3 and its new capacity to be online no later than 2020 in order to avoid operational failure.

6. Support by Planning

Describe the proposed project’s relationship and relative importance to the institution’s: A. Campus/facilities master plan

Chapter 4: of The Capital Master Plan under section “Facilities Priorities”in Appendix C specifically articulates concerns about the capacity of the utility infrastructure for energy and resource distribution calling out the need to replace aging boilers and to expand the heating and cooling plant. As part of the university’s compliance to RCW 39.5D and RCW 70.235.070 to maintain, build, and renovate agency facilities and systems that save money and improve the operation of the university, the replacement boiler addresses the following needs:

• Provide efficient utility infrastructure to gain capacity for future facility growth.

• Consider the impacts on the utility infrastructure distribution systems in any major capital project.

• Increase and improve the central plant operating capacity to provide for new buildings and renovations.

• Coordinate utility upgrades with other capital projects and developments.

Consultant Services (Engineering) $300,413

Replacement of Boiler $2,664,648

Tax $221,166

Project Administration $205,220

TOTAL $3,391,447

See CBS0003 and C-100 Cost Estimate Sheets (Appendix B).

PROJECT COST ESTIMATES


7

B. Ongoing academic and/or research program need and strategic plan A new boiler that is safe and reliable will ensure the typical operation of all indoor physical

spaces of the university. The academic and research functions are directly impacted by

climate; personal comfort affects teaching and learning. Temperatures can affect the

reactions of various types of systems and of matter that are the subject of instruction and

research.

The boiler replacement supports four of the five themes of the university’s strategic plan

(Please see Appendix C):

• Teaching and Learning, by ensuring classroom climate control that is conducive to

teaching and learning;

• Scholarship and Creative Expression, by ensuring climate control necessary to

preserve sensitive research materials and equipment, and to maintain temperatures that allow

faculty and students to conduct research;

• Enhance the level of engagement, collaboration, and goodwill between the university

and surrounding communities, by providing stable climate control required for community

events and meetings at CWU, the location of which makes it a sought-after meeting place for

state agencies, as well as corporate and non-profit organizations;

• Resource Development and Stewardship: Objective 5.4 within this theme prioritizes

providing “the facility and technology infrastructure and services appropriate to meet the

university objectives, while maximizing sustainability and stewardship.” The request to

obtain a reliable and modern boiler responds directly to this theme, including the following

three outcomes:

- Outcome 5.4.1: Operate, preserve, and increase the functionality of state physical assets,

buildings, and technology infrastructure.

- Outcome 5.4.2: Provide facilities, campus buildings, and grounds that are welcoming, safe,

and secure.

- Outcome 5.4.3: Provide the technology infrastructure, systems, and campus services

necessary for all units to achieve their objectives and the objectives of the university.

7. Resource efficiency and sustainability

Document project benefits associated with low-impact stormwater management techniques, improvements in energy and resource conservation, and use of renewable energy sources. Securing a high-efficiency boiler will help CWU to reduce energy consumption and system emissions. In coordination with the Department of Ecology, CWU evaluates boiler emissions. Currently the three large boilers can generate 60,000lb/hr. of steam each and the small boiler is capable of 30,000lb/hr. With a total of 210,000lb/hr. capacity x 1100btu/lb. = 231,000,000 but x 1.2 (approx. 80% efficient with the fuel input) = 277.2 million but. Based upon this information the university current operates under a tier 6 with synthetic emissions permit with plans to reduce our operational permit to the lower tier 4 emission level. The overdue


8

replacement would also assist to reduction in maintenance cost that could be utilized with other energy conservation opportunities and systems.


Boiler Replacement


APPENDICES

Appendix A Capital Project Report CBS002

Appendix B Project Cost Estimate CBS003 & C100

Appendix C CWU Capital Master Plan 2019-2029

Appendix D Abacus Central Steam & Chilled Water Load Impact Study

Appendix E Boiler Work Order Log


Boiler Replacement

Infrastructure - Stand Alone

APPENDIX A

Capital Project Report CBS002

375 - Central Washington University

*

2021-23 Biennium

Capital Project Request

OFM

Version: 1A CWU Working Version 2021 - 2023

Project Number: 40000076

Date Run: 8/14/2020 11:28AM

Report Number: CBS002

Boiler ReplacementProject Title:

Description

Starting Fiscal Year: 2020

Project Class: Preservation3Agency Priority:

CWU proposes to replace one of the three 1974 boilers with a new natural gas boiler, capable of generating 60,000 pounds of steam per hour. The new boiler will then become the main operating boiler that satisfies most of the steam needs for the campus. One of the old boilers will simply be reserved for “backup” and be kept off at all times, except in unusually cold weather, when it may be needed to supplement steam heat generation.

Project Summary

Project Description

What is the problem/opportunity? Identify: priority, underserved people/communities, operating budget savings, public safety improvements & clarifying details. Preservation projects: include information about the current condition of the facility/system. CWU’s residential campus in Ellensburg is heated by three large boilers in the central plant. The large boilers were built in 1974 and have operated continuously since then. Replacement of the 46-year-old boilers is required to safeguard the safety and health of students and employees, to improve energy efficiency and reduce costs, and to ensure uninterrupted operations, especially during the very coldest weather in Ellensburg.Over time incremental metal loss and scale deposition has compromised the stability and safety of the pressure vessels of the boilers; any corrosion damage degrades the integrity of the pressure vessels . The increasing frequency of issues related to the boilers interrupts operations and wastes both energy and money. The boilers do not meet current environmental standards. The emissions from the natural-gas burning equipment are approaching the maximum limit of nitrogen oxide emissions allowed by CWU's air emissions permit (issued by Department of Ecology). Continued operation of end-of-life equipment increases the failure rate of the equipment exponentially, placing CWU students, employees, and visitors at risk of a catastrophic failure . What will the request produce or construct (predesign/design of a building, additional space, etc.)? When will the project start/end? Identify if the project can be phased, and if so, which phase is included in the request. Provide detailed cost backup.

The project promotes the reliability of maintaining our critical heating systems that are beyond their expected life span. The request will include the engineering, procurement and installation of a replacement boiler (#3) on a 15 month anticipated construction schedule. Engineering would begin July of 2021 and be complete by January 2022. Construction is anticipated to start March 2022 and be complete by June 2023.

How would the request address the problem or opportunity identified in question 1? What would be the result of not taking action? With the single, the new boiler the primary generator of steam heat, CWU will realize the benefits of its modern fuel efficiency, as well as a significant reduction in greenhouse gas emissions. As well, CWU will no longer be sinking money into costly repairs on the old boilers, since they will operate rarely. What alternatives were explored? Why was the recommended alternative chosen? Be prepared to provide detailed cost backup. If this project has an associated predesign, please summarize the alternatives the predesign considered.

CWU did investigate whether it would be feasible to replace the old boiler with a new electric powered boiler. The result would be significantly more cost up front and for ongoing operation. Under this scenario, CWU would purchase two electric boilers that each would have a capacity of 30,000 pounds of steam per hour.

1


*

2021-23 Biennium


OFM



Date Run: 8/14/2020 11:28AM



DescriptionHowever, the current electricity supply to the physical plant would be insufficient to power the electric boilers, forcing the construction of a new substation. The total up-front capital budget cost would be around $8 million, nearly triple the cost of a natural gas boiler with the same capability. Furthermore, since electricity is currently more expensive than natural gas, we would need to plan on an annual cost of $600,000 to power the boilers, versus only $300,000 to $400,000 for natural gas.

The total project cost will not exceed the estimated project cost of $3,391,447. A C-100 along with the CBS0003 can be found in Appendix B. The estimate below includes construction escalation and the formal engineering services (roughly $300k) for system connection, equipment procurement, installation, testing and balancing. Which clientele would be impacted by the budget request? Where and how many units would be added, people or communities served, etc. Because the equipment provides heating for the entire university, this project affects all operations and all programs. The project supports virtually all university programs and activities, from residential life to academic programs, from administrative operations to recreational activities. None of these entities can function without environmental modification when temperatures drop into the teens or below—a common occurrence from November through February.Appropriate heating also can be essential to the preservation and operations of critical equipment and other resources, for example digital technology, archival records, scientific and artistic display, research, and instructional materials. The failure of the system also places at risk delicate scientific and artistic equipment and resources, and to scientific projects and research sensitive to temperature extremes (e.g. blood, tissue, plant, microbiota, and other cultures or samples). The failure of heating also threatens the integrity of paper collections in the library and archives. CWU is a repository for state and federal documents, most of which are paper and many of which are invaluable and irreplaceable. Does this project or program leverage non-state funding? If yes, how much by source? If the other funding source requires cost share, also include the minimum state (or other) share OF project cost allowable and the supporting citation or documentation.

No, no other funding is planned for this project.

Describe how this project supports the agency’s strategic master plan or would improve agency performance. Reference feasibility studies, master plans, space programming and other analyses as appropriate. Chapter 4 of The Capital Master Plan under section "Facilities Priorities" in Appendix C specifically articulates concerns about the capacity of the utility infrastructure for energy and resource distribution calling out the need to replace aging boilers and to expand the heating and cooling plant.

As part of the university’s compliance to RCW 39.5D and RCW 70.235.070 to maintain, build, and renovate agency facilities and systems that save money and improve the operation of the university, the replacement boiler addresses the following needs:

· Provide efficient utility infrastructure to gain capacity for future facility growth.· Consider the impacts on the utility infrastructure distribution systems in any major capital project.· Increase and improve the central plant operating capacity to provide for new buildings and renovations.· Coordinate utility upgrades with other capital projects and developments.

2


*

2021-23 Biennium


OFM



Date Run: 8/14/2020 11:28AM



DescriptionA. Ongoing academic and/or research program need and strategic plan

A new boiler that is safe and reliable will ensure the typical operation of all indoor physical spaces of the university. The academic and research functions are directly impacted by climate; personal comfort affects teaching and learning. Temperatures can affect the reactions of various types of systems and of matter that are the subject of instruction and research.

The boiler replacement supports four of the five themes of the university’s strategic plan (Please see Appendix C):

• Teaching and Learning, by ensuring classroom climate control that is conducive to teaching and learning;

• Scholarship and Creative Expression, by ensuring climate control necessary to preserve sensitive research materials and equipment, and to maintain temperatures that allow faculty and students to conduct research;

• Enhance the level of engagement, collaboration, and goodwill between the university and surrounding communities, by providing stable climate control required for community events and meetings at CWU, the location of which makes it a sought-after meeting place for state agencies, as well as corporate and non-profit organizations;

• Resource Development and Stewardship: Objective 5.4 within this theme prioritizes providing “the facility and technology infrastructure and services appropriate to meet the university objectives, while maximizing sustainability and stewardship.” The request to obtain a reliable and modern boiler responds directly to this theme, including the following three outcomes:

- Outcome 5.4.1: Operate, preserve, and increase the functionality of state physical assets, buildings, and technology infrastructure.

- Outcome 5.4.2: Provide facilities, campus buildings, and grounds that are welcoming, safe, and secure.

- Outcome 5.4.3: Provide the technology infrastructure, systems, and campus services necessary for all units to achieve their objectives and the objectives of the university.

Does this project include IT related costs, including hardware, software, cloud based services, contracts or staff? If yes, attach IT Addendum.

This project does not include nor funds IT-related costs, including hardware, software, cloud-based services, contracts or IT staff.

If the project is linked to the Puget Sound Action Agenda, describe the impacts on the Action Agenda, including expenditure and FTE detail. See Chapter 12 Puget Sound Recovery) in the 2021-23 Operating Budget Instructions.

3

https://ofm.wa.gov/sites/default/files/public/budget/forms/ITaddendum2021-23.docx


*

2021-23 Biennium


OFM



Date Run: 8/14/2020 11:28AM



Description This project is not associated with the Puget Sound Action Agenda.

How does this project contribute to statewide goals to reduce carbon pollution and/or improve energy efficiency? Please elaborate.

Securing a high-efficiency boiler will help CWU to reduce energy consumption and system emissions. In coordination with the Department of Ecology, CWU evaluates boiler emissions. Currently the three large boilers can generate 60,000lb/hr. of steam each and the small boiler is capable of 30,000lb/hr. With a total of 210,000lb/hr. capacity x 1100btu/lb. = 231,000,000 but x 1.2 (approx. 80% efficient with the fuel input) = 277.2 million but. Based upon this information the university current operates under a tier 6 with synthetic emissions permit with plans to reduce our operational permit to the lower tier 4 emission level. The overdue replacement would also assist to reduction in maintenance cost that could be utilized with other energy conservation opportunities and systems.

Is there additional information you would like decision makers to know when evaluating this request?

Since 1998 CWU has used the energy service company (ESCO) contracting methodology to analyze and complete extensive energy efficiency improvements to HVAC systems. The ESCO starts by performing an in-depth analysis of a property, and then designs an energy-efficient solution. CWU installed the required elements and maintained the system to measure energy savings, which may be used to pay back the capital investment of a project over a 5- to 20-year period. Savings also may be reinvested into the facility in the form of capital upgrades that otherwise would be unfeasible.As result of these efforts, CWU reduced total energy consumption by 14 percent from 1998 to 2011, despite a net increase in campus building area of 300,000 square feet during the same period. “Combined Utilities” projects have upgraded steam lines to ensure the maximum effectiveness of steam distribution. Old direct-buried steam lines were replaced with new, well insulated steam lines in concrete utilidors. As well, CWU made modifications to building systems (condensate, power, pumps, and HVAC systems required due to new steam system). CWU first proposed to overhaul the physical plant in the capital 2015-17 capital budget request titled “Energy Efficiency.” That decision package included the purchase of two new boilers. The package was resubmitted in 2017-19 and 2019-21 but never funded. CWU is now proposing to make more modest progress by simply replacing one boiler and continuing to use the old boilers for backup and occasional marginal capacity.

LocationCity: Ellensburg County: Kittitas Legislative District: 013

Project Type

Infrastructure (Major Projects)

Growth Management impacts

Central Washington University (CWU) is required to adhere to the State Environmental Policy Act (SEPA). The SEPA process is where growth management act impacts are considered. CWU coordinates planning efforts with all applicable city and county jurisdictions.

Funding

Account TitleEstimated

TotalPrior

BienniumCurrent

Biennium ReappropsNew

AppropsAcct Code

Expenditures 2021-23 Fiscal Period

4


*

2021-23 Biennium


OFM



Date Run: 8/14/2020 11:28AM



Funding

057-1 3,391,000 3,391,000 State Bldg Constr-State

3,391,000 0 0 0 3,391,000 Total

2023-25 2025-27 2027-29 2029-31

Future Fiscal Periods

057-1 State Bldg Constr-State

0 0 0 0 Total

Schedule and Statistics

End DateStart Date

Predesign

Design

Construction

7/1/2021 1/1/2022

3/1/2022 6/1/2023

1Gross Square Feet:

0Usable Square Feet:

0.0%Efficiency:

2,537,760Escalated MACC Cost per Sq. Ft.:

Heating and Power PlantsConstruction Type:

NoIs this a remodel?

AA/E Fee Class:

10.91%A/E Fee Percentage:

Total

Cost Summary

Escalated Cost % of Project

0 0.0%Acquisition Costs Total

Consultant Services

0 0.0% Pre-Schematic Design Services

0 0.0% Construction Documents

0 0.0% Extra Services

0 0.0% Other Services

14,536 0.4% Design Services Contingency

300,412 8.9%Consultant Services Total

2,537,760 Maximum Allowable Construction Cost(MACC)

0 0.0% Site work

0 0.0% Related Project Costs

2,537,760 74.8% Facility Construction

0 0.0% GCCM Risk Contingency

5


*

2021-23 Biennium


OFM



Date Run: 8/14/2020 11:28AM



Cost Summary

Escalated Cost % of Project

Construction Contracts

0 0.0% GCCM or Design Build Costs

126,888 3.7% Construction Contingencies

0 0.0% Non Taxable Items

221,166 6.5% Sales Tax

2,885,814 85.1%Construction Contracts Total

Equipment

0 0.0% Equipment

0 0.0% Non Taxable Items

0 0.0% Sales Tax

0 0.0%Equipment Total

0 0.0%Art Work Total

0 0.0%Other Costs Total

205,220 6.1%Project Management Total

3,391,446 Grand Total Escalated Costs

Rounded Grand Total Escalated Costs 3,391,000

Operating Impacts

No Operating Impact

6

*

2021-23 Biennium


OFM

Parameter

Agency

Capital Project Number

Project Classification

Version

Biennium

Include Page Numbers

Sort Order

Entered As

2021-23

375

1A-A

*

40000076

Project Priority

Agency Budget

Interpreted As

2021-23

375

All Project Classifications

Priority

Agency Budget

40000076

1A-A

All User Ids*User Id

User Group

YesY

For Word or Excel N N

7


*

OFM

2021-23 Biennium

Cost Estimate Summary

Date Run: 8/14/2020 11:51AM

Report Number: CBS003Cost Estimate Number:

Cost Estimate Title:

184

Boiler Replacement

YesAgency Preferred: 1A CWU Working Version 2021 - 2023Version: 40000076Project Number:

Project Title: Boiler Replacement

Project Phase Title:

Contact Number:Contact Name: Contact Info Steve DuPont 509.963.2111

Statistics

1 Gross Sq. Ft.:

Usable Sq. Ft.: 0

0%Space Efficiency:

MACC Cost per Sq. Ft.: 2,400,000

2,537,760 Escalated MACC Cost per Sq. Ft.:

Remodel?

A

Construction Type:

10.91%

A/E Fee Class:

No

A/E Fee Percentage:

Heating and Power Plants

Schedule End DateStart Date

Predesign:

07-2021Design:

Construction: 03-2022

Duration of Construction (Months): 15

01-2022

06-2023

Cost Summary EscalatedAcquisition Costs Total 0 Pre-Schematic Design Services 0

Construction Documents 0

Extra Services 0

Other Services 0

Design Services Contingency 14,536

Consultant Services Total 300,412 Site work 0

Related Project Costs 0

Facility Construction 2,537,760

Construction Contingencies 126,888

Non Taxable Items 0

Sales Tax 221,166

Construction Contracts Total 2,885,814 Maximum Allowable Construction Cost(MACC) 2,537,760 Equipment 0

Non Taxable Items 0

Sales Tax 0

Equipment Total 0 Art Work Total 0 Other Costs Total 0 Project Management Total 205,220

Grand Total Escalated Costs 3,391,446

3,391,000 Rounded Grand Total Escalated Costs

Additional DetailsAlternative Public Works Project: No

1


*

OFM

2021-23 Biennium


Date Run: 8/14/2020 11:51AM



184

Boiler Replacement

YesAgency Preferred: 1A CWU Working Version 2021 - 2023Version: 40000076Project Number:




Additional DetailsState Construction Inflation Rate: 2.38%

Base Month and Year: 06-2020

Project Administration By: AGY

Project Admin Impact to DES that is NOT Included in Project Total: $0

2


*

OFM

2021-23 Biennium

Cost Estimate Detail

Analysis Date: September 18, 2019Cost Estimate Number:


184

Boiler Replacement

Detail Title: Main Page40000076Project Number:



Location:


StatisticsGross Sq. Ft.:

Usable Sq. Ft.:

Space Efficiency:

Escalated Cost per S. F. Explanation

Escalated MACC Cost per Sq. Ft.:

Rentable Sq. Ft.:

1

2,537,760

Construction Type: Heating and Power Plants

Remodel? No

A/E Fee Class:

A/E Fee Percentage:

Contingency Rate:

Contingency Explanation

5.00%

10.91%

A

Projected Life of Asset (Years):

Location Used for Tax Rate:

Tax Rate:

Art Requirement Applies:

Project Administration by:

Higher Education Institution?:

Alternative Public Works?:

8.30%

20

No

No

Yes

AGY

Project Schedule End DateStart Date

Predesign:

07-2021Design:

Construction: 03-2022

Duration of Construction (Months): 15

01-2022

06-2023

State Construction Inflation Rate:

Base Month and Year:

2.38%

6-2020

Project Cost SummaryMACC:

MACC (Escalated):

Current Project Total:

Escalated Project Total:

$ 2,400,000

$ 2,537,760

$ 3,211,919

$ 2,900,350

Rounded Current Project Total:

Rounded Escalated Project Total:

$ 3,212,000

$ 2,900,000

3

Escalated CostITEM Base Amount Sub Total

Escalation Factor

CONSULTANT SERVICES

Construction DocumentsA/E Basic Design Services 189,703

0 SubTotal: Construction Documents

Other ServicesBid/Construction/Closeout 85,229

0 SubTotal: Other Services

Design Services ContingencyDesign Services Contingency 13,747

SubTotal: Design Services Contingency 13,747 1.0574 14,536

300,412 1.0406 288,679 Total: Consultant Services

CONSTRUCTION CONTRACTS

Facility ConstructionD30 - HVAC Systems 2,400,000

SubTotal: Facility Construction 2,400,000 1.0574 2,537,760

Construction ContingenciesAllowance for Change Orders 120,000

SubTotal: Construction Contingencies 120,000 1.0574 126,888

Sales Tax 209,160 1.0574 221,166

2,885,814 1.0574 2,729,160 Total: Construction Contracts

Maximum Allowable Construction Cost (MACC) 2,400,000 1.0600 2,537,760

PROJECT MANAGEMENT

Agency Project Management 194,080

Total: Project Management 205,220 1.0574 194,080

4

*

OFM

2021-23 Biennium

Cost Estimate Summary and Detail

Date Run: 8/14/2020 11:51AM



184

Boiler Replacement

Parameter

Agency

Capital Project Number

Project Classification

Version

Biennium

Associated or Unassociated

Sort Order

Entered As

2021-23

375

1A-A

*

40000076

Cost Estimate Title

Interpreted As

2021-23

375

All Project Classifications

Title

Agency Budget

40000076

1A-A

Agency Budget

Cost Estimate Number 184184

Include Page Numbers

Associated Associated

User Id * All User Ids

User Group

YesY

N NFor Word or Excel

5


Boiler Replacement


APPENDIX A

C100 Estimate

Agency

Project Name

OFM Project Number

Name

Phone Number

Email

Gross Square Feet 0 MACC per Square Foot

Usable Square Feet 0 Escalated MACC per Square Foot

Space Efficiency A/E Fee Class A

Construction Type Heating and power plants A/E Fee Percentage 10.91%

Remodel No Projected Life of Asset (Years) 30

Alternative Public Works Project No Art Requirement Applies No

Inflation Rate 2.38% Higher Ed Institution No

Sales Tax Rate % 8.30% Location Used for Tax Rate Elensburg

Contingency Rate 5%

Base Month June20 OFM UFI# (from FPMT, if available)

Project Administered By Agency

Predesign Start Predesign End

Design Start July21 Design End January22

Construction Start March22 Construction End June23

Construction Duration 15 Months

Total Project $3,211,918 Total Project Escalated $3,391,447

Rounded Escalated Total $3,391,000

[email protected]

Central Washington University

Replacement Boiler

40000076

STATE OF WASHINGTON

AGENCY / INSTITUTION PROJECT COST SUMMARY

Contact Information

Steve Dupont

5099632111

Updated June 2020

Statistics

Schedule

Additional Project Details

Green cells must be filled in by user

Project Cost Estimate

C100(2019) Page 2 of 12 8/14/2020

Agency

Project Name

OFM Project Number


Replacement Boiler

40000076

STATE OF WASHINGTON

AGENCY / INSTITUTION PROJECT COST SUMMARYUpdated June 2020

Acquisition Subtotal $0 Acquisition Subtotal Escalated $0

Predesign Services $0

A/E Basic Design Services $189,703

Extra Services $0

Other Services $85,229

Design Services Contingency $13,747

Consultant Services Subtotal $288,679 Consultant Services Subtotal Escalated $300,413

Construction Contingencies $120,000 Construction Contingencies Escalated $126,888

Maximum Allowable Construction

Cost (MACC)$2,400,000

Maximum Allowable Construction Cost

(MACC) Escalated$2,537,760

Sales Tax $209,160 Sales Tax Escalated $221,166

Construction Subtotal $2,729,160 Construction Subtotal Escalated $2,885,814

Equipment $0

Sales Tax $0

NonTaxable Items $0

Equipment Subtotal $0 Equipment Subtotal Escalated $0

Artwork Subtotal $0 Artwork Subtotal Escalated $0

Agency Project Administration

Subtotal$194,080

DES Additional Services Subtotal $0

Other Project Admin Costs $0

Project Administration Subtotal $194,080 Project Administation Subtotal Escalated $205,220

Other Costs Subtotal $0 Other Costs Subtotal Escalated $0

Total Project $3,211,918 Total Project Escalated $3,391,447

Rounded Escalated Total $3,391,000

Consultant Services

Construction

Project Cost Estimate

Equipment

Artwork

Other Costs

Agency Project Administration


Acquisition

C100(2019) Page 3 of 12 8/14/2020

Item Base AmountEscalation

FactorEscalated Cost Notes

Purchase/Lease

Appraisal and Closing

Right of Way

Demolition

PreSite Development

Other

Insert Row Here

ACQUISITION TOTAL $0 NA $0

Cost Estimate Details

Acquisition Costs


Cost Details Acquisition Page 4 of 12 8/14/2020



Programming/Site Analysis

Environmental Analysis

Predesign Study $0

Other

Insert Row Here

Sub TOTAL $0 1.0258 $0 Escalated to Design Start

A/E Basic Design Services $189,703 69% of A/E Basic Services

Other

Insert Row Here

Sub TOTAL $189,703 1.0319 $195,755 Escalated to MidDesign

Civil Design (Above Basic Svcs)

Geotechnical Investigation

Commissioning

Site Survey

Testing

LEED Services

Voice/Data Consultant

Value Engineering

Constructability Review

Environmental Mitigation (EIS)

Landscape Consultant

LCCA

Traffic Impact Analysus (TIA)

Insert Row Here

Sub TOTAL $0 1.0319 $0 Escalated to MidDesign

Bid/Construction/Closeout $85,229 31% of A/E Basic Services

HVAC Balancing

Staffing

Other

Insert Row Here

Sub TOTAL $85,229 1.0574 $90,122 Escalated to MidConst.

Design Services Contingency $13,747

Other

Insert Row Here

Sub TOTAL $13,747 1.0574 $14,536 Escalated to MidConst.

CONSULTANT SERVICES TOTAL $288,679 $300,413


4) Other Services

5) Design Services Contingency


Consultant Services

1) PreSchematic Design Services

2) Construction Documents

3) Extra Services

Cost Details Consultant Services Page 5 of 12 8/14/2020



G10 Site Preparation

G20 Site Improvements

G30 Site Mechanical Utilities

G40 Site Electrical Utilities

G60 Other Site Construction

Other

Insert Row Here

Sub TOTAL $0 1.0420 $0

Offsite Improvements

City Utilities Relocation

Parking Mitigation

Stormwater Retention/Detention

Other

Insert Row Here

Sub TOTAL $0 1.0420 $0

A10 Foundations

A20 Basement Construction

B10 Superstructure

B20 Exterior Closure

B30 Roofing

C10 Interior Construction

C20 Stairs

C30 Interior Finishes

D10 Conveying

D20 Plumbing Systems

D30 HVAC Systems $2,400,000

D40 Fire Protection Systems

D50 Electrical Systems

F10 Special Construction

F20 Selective Demolition

General Conditions

Other

Insert Row Here

Sub TOTAL $2,400,000 1.0574 $2,537,760

MACC Sub TOTAL $2,400,000 $2,537,760


Construction Contracts

1) Site Work

2) Related Project Costs

3) Facility Construction

4) Maximum Allowable Construction Cost

Cost Details Construction Contracts Page 6 of 12 8/14/2020

Allowance for Change Orders $120,000

Other

Insert Row Here

Sub TOTAL $120,000 1.0574 $126,888

Other

Insert Row Here

Sub TOTAL $0 1.0574 $0

Sub TOTAL $209,160 $221,166

CONSTRUCTION CONTRACTS TOTAL $2,729,160 $2,885,814


Sales Tax

7) Construction Contingency

8) NonTaxable Items

This Section is Intentionally Left Blank

Cost Details Construction Contracts Page 7 of 12 8/14/2020



E10 Equipment

E20 Furnishings

F10 Special Construction

Other

Insert Row Here

Sub TOTAL $0 1.0574 $0

Other

Insert Row Here

Sub TOTAL $0 1.0574 $0

Sub TOTAL $0 $0

EQUIPMENT TOTAL $0 $0

Equipment

1) Non Taxable Items

Sales Tax



Cost Details Equipment Page 8 of 12 8/14/2020



Project Artwork $00.5% of total project cost for

new construction

Higher Ed Artwork $0

0.5% of total project cost for

new and renewal

construction

Other

Insert Row Here

ARTWORK TOTAL $0 NA $0

Artwork



Cost Details Artwork Page 9 of 12 8/14/2020



Agency Project Management $194,080

Additional Services

Other

Insert Row Here

PROJECT MANAGEMENT TOTAL $194,080 1.0574 $205,220

Project Management



Cost Details Project Management Page 10 of 12 8/14/2020



Mitigation Costs

Hazardous Material

Remediation/Removal

Historic and Archeological Mitigation

Permiting / Plan Review

Shop Support

Insert Row Here

OTHER COSTS TOTAL $0 1.0420 $0

Other Costs



Cost Details Other Costs Page 11 of 12 8/14/2020

Tab G. Other Costs

Insert Row Here

Insert Row Here

Tab C. Construction Contracts

Tab E. Artwork

Insert Row Here

Tab F. Project Management

Insert Row Here

C100(2020)

Additional Notes

Tab A. Acquisition

Insert Row Here

Insert Row Here

Tab D. Equipment

Insert Row Here

Tab B. Consultant Services

C-100(2020) Page 12 of 12 8/14/2020


Boiler Addition


APPENDIX C


Capital Master Plan 2019-2029 is located at

www.cwu.edu/facility/master-plan

See Chapter 4: CWU Capital Planning Priorities under section

“Facilities Priorities: Teaching & Learning”

An Interactive online campus map is located at

www.cwu.edu/map

http://www.cwu.edu/facility/master-plan

http://www.cwu.edu/map


Boiler Replacement


APPENDIX D

Abacus Load Impact Study

&/E> ZWKZd

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

IRU

SUHSDUHGE\

$EDFXV5HVRXUFH0DQDJHPHQW&RPSDQ\6:0XUUD\6FKROOV'ULYH6XLWH%HDYHUWRQ2UHJRQ

-XO\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

7$%/(2)&217(176

7$%/(2)&217(176

, (;(&87,9(6800$5<

$ 67($06<67(0««««««««««««««««««« % &+,//(':$7(56<67(0««««««««««««««

,, 67($06<67(0$ 29(5$//6<67(0'(6&5,37,21«««««««««« % &85(17 6<67(0&21',7,21«««««««««««« & &855(176<67(0/2$'6««««««««««««« ' 3/$11(')8785(/2$'6««««««««««««« ( 6<67(0&21675$,176720((7,1*/2$'6«««« ) (0,66,216««««««««««««««««««««

,,, &+,//(':$7(56<67(0

$ 29(5$//6<67(0'(6&5,37,21«««««««««« % 3/$17&$3$&,7<$1'6<67(0/2$'6«««««««« & &21675$,176720((7,1*/2$'6««««««««««

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

(;(&87,9(6800$5<

:ƵůǇϮϰϮϬϭϮ ϭ &/E>ZWKZd

6(&7,21,(;(&87,9(6800$5<

$ 67($06<67(0

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

8QIRUWXQDWHO\%RLOHU1RLVFXUUHQWO\\HDUVROGDQGKDVVLJQLILFDQWGHILFLHQFLHVZLWKLWVFRQWUROVDQGUHIUDFWRU\,WKDVQRWEHHQSODFHGLQWRVHUYLFHIRUVHYHUDO\HDUVDOWKRXJKLW LVURXWLQHO\WHVWHGDQGILUHG,WLVQRWXVHGEHFDXVHWKHORDGQHYHUGHPDQGVWKUHHERLOHUVDQGWKHRWKHUERLOHUVDUHPXFKPRUHHIILFLHQWDQGUHOLDEOH,WLVUHDVRQDEOHWRFRXQW%DVEDFNXSFDSDFLW\LQLWVFXUUHQWFRQGLWLRQDQGWKHUHLVQRUHDVRQLWFRXOGQRWEHXVHGIRUSHULRGVRIWLPHVKRXOG%RU%EHWDNHQRXWRIVHUYLFH+RZHYHULWLVXQUHDOLVWLFWRSODQRQ%SURYLGLQJUHOLDEOHFDSDFLW\EH\RQGWKHQH[WWHQ\HDUV

:LWKRXW%WKHWRWDOSODQWFDSDFLW\LVUHGXFHGWRSRXQGVSHUKRXUDQGWKHILUPFDSDFLW\FDSDFLW\ZLWKWKHODUJHVW ERLOHURXWRIVHUYLFHLVRQO\SRXQGVSHUKRXUZKLFKLVEHORZH[SHFWHGSHDNORDGV7KHUHIRUHWKH8QLYHUVLW\FOHDUO\QHHGVWREHJLQSODQQLQJUHSODFHPHQWFDSDFLW\IRU% DQGWKLVQHZFDSDFLW\VKRXOGEHRQOLQHQRODWHUWKDQ 7KHEXGJHWIRUWKLVSURMHFWLVHVWLPDWHGWREH0

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

(;(&87,9(6800$5<

:ƵůǇϮϰϮϬϭϮ Ϯ &/E>ZWKZd

$OWKRXJK%RLOHUV1RDQGDUHDIHZ\HDUVQHZHUWKDQ%WKH\ZLOODOOEHQHDUWKHHQGRIWKHLUVHUYLFHOLYHVE\7KHSODQQLQJSURFHVVIRUUHSODFLQJ%VKRXOGDOVRFRQVLGHUDOWHUQDWLYHVIRUH[WHQGLQJWKHOLYHV RIWKHVHERLOHUV WKURXJK :HHVWLPDWHWKHEXGJHWUHTXLUHGWRPDNHXSJUDGHVWRWKHVHWKUHHERLOHUV LV0

&RPSRXQGLQJWKHQHHGWRPDNHLQYHVWPHQWVLQWKH&HQWUDO+HDWLQJ3ODQWWRDGGUHVVHQGRIOLIHLVVXHVWKH8QLYHUVLW\LVXSDJDLQVWWKHOLPLWVRILWVFXUUHQWV\QWKHWLFPLQRUHPLVVLRQVSHUPLW7KHSRUWIROLRRIHPLVVLRQXQLWVERLOHUVZDWHUKHDWHUVDQGHPHUJHQF\JHQHUDWRUVFXUUHQWO\ORFDWHGRQFDPSXVEULQJVFXUUHQWHPLVVLRQVWRQLQHW\WZRSHUFHQWRIWKHXSSHUOLPLWRIWKHHPLVVLRQVSHUPLW7KHSODQQHGDGGLWLRQRIZDWHUKHDWHUVDQGHPHUJHQF\JHQHUDWRUVDWWKH6DPXHOVRQ%XLOGLQJ6FLHQFH,,DQGWKHQHZ1(+6 %XLOGLQJDUHOLNHO\WRSXVKHPLVVLRQVRYHUWKHSHUPLWOLPLW

([FHHGLQJWKHOLPLWVRIWKHV\QWKHWLFPLQRUSHUPLWZLOOUHTXLUH&:8WRVHFXUHD7LWOH9HPLVVLRQVSHUPLWDQGEHJLQFRQGXFWLQJPRUHULJRURXVFRPSOLDQFHPRQLWRULQJDQGUHSRUWLQJIXQFWLRQV6HFXULQJWKHQHZSHUPLWVKRXOGSRVHQRJUHDWSUREOHPRWKHUWKDQFRVW7KH7LWOH9SHUPLWIHHZLOOEHDURXQGSHU\HDUDQGLWLVHVWLPDWHGPRQLWRULQJDQGUHSRUWLQJFRVWVZLOOEHDQRWKHUSHU\HDU

2SWLRQVDUHDYDLODEOHIRU UHSODFLQJ% ZKLFKZRXOG VLJQLILFDQWO\UHGXFHHPLVVLRQV DQGSUREDEO\SUHFOXGHJRLQJWRD7LWOH9HPLVVLRQVSHUPLW

2XWVLGHWKH&HQWUDO+HDWLQJ3ODQWVHYHUDOLPSURYHPHQWVUHPDLQWREHFRPSOHWHGZLWKLQWKHVWHDPGLVWULEXWLRQV\VWHP7KHVHLQFOXGH

5HSODFHWKH LQFKVHFWLRQRI PDLQKHDGHUSLSLQJZLWKLQFK

5HSODFHWKHGLUHFWEXULHGVWHDPOLQHVWR)DUUHOO+DOODQG%URRNV/LEUDU\

5HSODFHWKHUHPDLQLQJGLUHFWEXULHGVWHDPOLQHVDORQJ1LFKROVRQ%OYG0

5HSODFHWKHGLUHFWEXULHGVWHDPOLQHVWR0XQVRQ5HWUHDW&HQWHU

5HYLVHFRQGHQVDWHUHWXUQSXPSVDQGSLSLQJVRWKDWDOOFRQGHQVDWHUHWXUQV GLUHFWO\WRWKH&HQWUDO+HDWLQJ3ODQW DQGDEDQGRQWKHROGKRWZHOODWWKH2OG+HDWLQJ3ODQW

2QHILQDOLVVXHIRUUHOLDEO\PHHWLQJWKHVWHDPORDGVLVWKHFRQGLWLRQRIWKHEDFNXSIXHORLOVWRUDJHV\VWHP2LOLVFXUUHQWO\VWRUHGLQWZRJDOORQVLQJOHZDOOXQGHUJURXQGWDQNV$OWKRXJKWKHUHZDVDJURXQGZDWHUFRQWDPLQDWLRQHYHQWRYHU\HDUVDJR LWZDVUHODWHGWRDWDQNRYHUIORZ0RQLWRULQJZHOOVSODFHGDURXQGWKHWDQNVLQGLFDWHWKHWDQNVWKHPVHOYHVKDYHSUREDEO\QRWOHDNHGDGGLWLRQDORLO+RZHYHUKDYLQJVXFK DODUJH TXDQWLW\RI RLOVWRUHGXQGHUJURXQGLQVLQJOHZDOOWDQNVVKRXOGEHFRQVLGHUHGDQ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

(;(&87,9(6800$5<

:ƵůǇϮϰϮϬϭϮ ϯ &/E>ZWKZd

XQDFFHSWDEOH ULVN WRWKH8QLYHUVLW\0RVW 6WDWHRZQHGIDFLOLWLHVKDYHDOUHDG\PLWLJDWHGWKLVULVNZLWKGRXEOHZDOOWDQNV3ODQQLQJIRUWKH3ODQWUHQRYDWLRQVVKRXOGLQFOXGHDOWHUQDWLYHVIRUPLWLJDWLQJWKHXQGHUJURXQGIXHORLOVWRUDJH ULVN DW&:8

% &+,//(':$7(56<67(0

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

7KHQDPHSODWHFDSDFLW\RIWKHWKUHHFKLOOHUV WRWDOVWRQV'XHWRSXPSLQJOLPLWDWLRQV DQGWRVRPHGHJUHHWKHSLSLQJOHDYLQJWKH3ODQWWKHFXUUHQWPD[LPXPRXWSXWLVDURXQGWRQV7KHSHDNFRROLQJ ORDGLQHDFKRIWKHSDVWWZR\HDUVKDVDSSURDFKHGWKLVWRQOLPLW:LWKDQDGGLWLRQDOWRQVRIORDGFRPLQJRQOLQHE\6HSWHPEHULWLVVDIHWRVD\WKHH[LVWLQJ3ODQWFDQQRWPHHW DQ\ IXWXUHORDGJURZWKEH\RQG ,QIDFWLWLVSRVVLEOHGXULQJH[WUHPHO\KRWZHDWKHUWKH3ODQWPD\IDLOWRPHHWVRPHORDGVWKLVVXPPHU

1RWRQO\FDQWKHFXUUHQW3ODQWQRWPHHWDQ\IXWXUHORDGJURZWK WKH3ODQWKDVQRUHGXQGDQF\ WRPHHWH[LVWLQJORDGV 7KHUHLV1UHGXQGDQF\LQWKHFKLOOHUVPHDQLQJDQ\RQHFKLOOHUFRXOGIDLODQGWKH3ODQWFRXOGVWLOOPHHWWKHORDG+RZHYHUWKHIDLOXUHRIDQ\SULPDU\RUVHFRQGDU\FKLOOHGZDWHUSXPSUHGXFHV3ODQWFDSDFLW\EHORZWKHFXUUHQWSHDNFDPSXVORDG

$QRWKHUFRQVWUDLQWWRPHHWLQJIXWXUHFDPSXVORDGVIURPWKLV3ODQWLVWKHVL]HRIWKHPDLQFKLOOHGZDWHUGLVWULEXWLRQSLSLQJOHDYLQJWKH3ODQW7KLVLQFKSLSHLVDWWKHXSSHUUDQJHRISUXGHQWIOXLGYHORFLW\HLJKWIHHWSHUVHFRQGXQGHUFXUUHQWSHDNORDGV,QFUHDVLQJWKLVYHORFLW\WRPHHWIXWXUHORDGVZRXOGOHDGWRH[FHVVLYHHURVLRQRIWKLVSLSHDQGSUHPDWXUHIDLOXUH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

(;(&87,9(6800$5<

:ƵůǇϮϰϮϬϭϮ ϰ &/E>ZWKZd

,QRUGHUWRUHOLDEO\PHHWWKHFRROLQJQHHGVRIWKHFDPSXVQRZDQGLQWRWKHIXWXUH&:8VKRXOGSODQWKHIROORZLQJLPSURYHPHQWV

,PPHGLDWHO\LQFUHDVHWKHFDSDFLW\RIWKHSULPDU\DQGVHFRQGDU\FKLOOHGZDWHUSXPSLQJLQWKH3ODQW

3ODQWRPHHWIXWXUHFRROLQJORDGVZLWKDVHSDUDWHFRROLQJSODQW7KHQHZ3ODQWVKRXOGEHORFDWHGVRPHZKHUHRQWKHHDVWVLGHRI'6WUHHWWRRYHUFRPHWKHOLPLWDWLRQRIWKHLQFKGLVWULEXWLRQSLSHOHDYLQJWKHH[LVWLQJ3ODQW7KLVFRXOGDOWHUQDWLYHO\EHDFFRPSOLVKHGE\LQFRUSRUDWLQJFRROLQJHTXLSPHQWLQVLGHQHZEXLOGLQJV ,I&:8GHVLUHVWRNHHSDOOFHQWUDOFRROLQJHTXLSPHQWLQWKHH[LVWLQJ3ODQWWKHQD3ODQWH[SDQVLRQZLOOEHUHTXLUHGDQGQHZFKLOOHGZDWHUSLSLQJZLOOQHHGWREHUXQIURPWKH3ODQWWRWKHHDVWVLGHRI'6WUHHWDGGDQRWKHUWRWKH EXGJHW

,IFRROLQJLVDGGHGWR5DQGDOO0LFKHOVRQRULIRWKHUEXLOGLQJVDUHDGGHGWRWKHFRROLQJV\VWHPLQWKHQRUWKHDVWVHFWLRQRIFDPSXVWKHQDFRROLQJORRSE\SDVVQHHGVWREHFRQVWUXFWHGFRQQHFWLQJWKHFKLOOHGZDWHUOLQHVRQWKHQRUWKVLGHRI6WHSKHQV:KLWQH\WRWKHOLQHVVHUYLQJ%DUWR

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϱ &/E>ZWKZd

6(&7,21,,67($06<67(0

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

$OOERLOHUVLQWKHSODQWFDQRSHUDWHRQQDWXUDOJDVRU1RIXHORLO*DVLVVXSSOLHGE\WKH&LW\RI(OOHQVEXUJDQGLVWKHSULPDU\IXHOVRXUFHGXHWRLWVORZSULFHUHODWLYHWRRLO7KHSODQWKDVWZRJDOORQXQGHUJURXQGIXHORLOVWRUDJHWDQNV7KHFXUUHQWHPLVVLRQVSHUPLWZRXOGQRWDOORZFRQWLQXRXVRSHUDWLRQRQRLO 7KHSHUPLWOLPLWVRLOXVHWRJDOORQVSHU\HDUZKLFKLVRQO\RQHIRXUWKRIWKHDQQXDOHTXLYDOHQWIXHOFRQVXPSWLRQDWWKH3ODQW

7KHSODQWLVGHVLJQHGWRSURGXFHVWHDPDWSVLEXWKDVWUDGLWLRQDOO\EHHQRSHUDWHGDWSVL

3ODQWFRQWUROVZHUHRULJLQDOO\SQHXPDWLFEXWZHUHXSJUDGHGWRHOHFWURQLFVLQJOHORRSFRQWUROOHUVPDQXIDFWXUHGE\-RKQVRQ<RNRJDZDLQ3ULPDU\FRQWURORIDLUIXHODQGIHHGZDWHULVVWLOOGRQHYLDSQHXPDWLFDFWXDWRUV7KHFRQWUROVIRU%DQG%ZHUHUHFHQWO\XSJUDGHGDQGWKHWZRERLOHUVUHWXQHG7KHERLOHUVZHUHWXQHGIRUKLJKHUHIILFLHQF\ZKLFK KDVUHVXOWHGLQ DUHGXFWLRQLQVWHDPFDSDFLW\

6WHDPLVGLVWULEXWHGWREXLOGLQJVWRWDOLQJDERXWJURVVVTXDUHIHHW7KHRULJLQDOGLVWULEXWLRQV\VWHPHPSOR\HGGLUHFWEXULHGVWHDPDQGFRQGHQVDWHSLSLQJ7KDW SLSLQJEHJDQIDLOLQJLQWKHODWH¶VDQGWKH8QLYHUVLW\KDVEHHQV\VWHPDWLFDOO\UHSODFLQJWKHGLVWULEXWLRQV\VWHPVLQFHWKHQ2IWKHDSSUR[LPDWHO\OLQHDOIHHWRIVWHDPGLVWULEXWLRQSLSLQJRQO\DERXWIHHWRIWKHGLUHFWEXULHGSLSLQJUHPDLQV2QHWKLUGRIWKDWZLOOEHUHSODFHGWKLVVXPPHUDQGRQHWKLUGLVYDOYHGRIIDQGQRWFXUUHQWO\LQXVH7KHRQO\UHPDLQLQJDFWLYHVHFWLRQV RIGLUHFWEXULHGSLSLQJDIWHUWKLVVXPPHUZLOOEHWKHOLQHVVHUYLQJ)DUUHOO+DOO%URRNV/LEUDU\DQG 0XQVRQ5HWUHDW&HQWHU

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϲ &/E>ZWKZd

7KHVH VHFWLRQV DUH NQRZQWREHLQSRRUFRQGLWLRQDQGDUH VFKHGXOHGIRUIXWXUHUHSODFHPHQWDVIXQGLQJDOORZV

&RQGHQVDWHUHWXUQSLSLQJSDUDOOHOVWKHVWHDPSLSLQJDQGWKXVPRVWRIWKHRULJLQDOGLUHFWEXULHGSLSLQJKDVEHHQUHSODFHG0RVWRIWKHFRQGHQVDWHUHWXUQGRHVVWLOOIORZWRWKH2OG+HDWLQJ3ODQWZKHUHLWLVFROOHFWHGLQWKHROGKRWZHOODQGSXPSHGEDFNWRWKH&HQWUDO+HDWLQJ3ODQW7KLVVLWXDWLRQZLOOQHHGWREHFRUUHFWHGLIWKH2OG3ODQWLVHYHUUHSODFHG

% &85(176<67(0&21',7,21%RLOHUV%%DQG%KDYHSURYHQWREHYHU\UHOLDEOHEXWDUHDOOZLWKLQWHQ\HDUVRI WKHLUH[SHFWHGXVHIXOOLIH3ODQQLQJVKRXOGEHJLQWRPDNHPDMRUUHQRYDWLRQRIWKHLUNH\FRPSRQHQWVRUIRUWKHLUUHSODFHPHQWVRPHWLPHEHIRUH%\WKDWGDWH%DQG% ZLOOEH \HDUVROG

%RLOHU%KDVQRWRSHUDWHGUHOLDEO\IRUWKHSDVWVHYHUDO\HDUV7KLVLVWKHERLOHUZKLFKZDVPRYHGIURPWKH2OG+HDWLQJ3ODQWDQGLWLVQRZ \HDUVROG,WFRXOGEHUHDVRQDEO\DUJXHGWKDW%VKRXOGQRWEHFRXQWHGRQIRUFRQWLQXRXVVHUYLFHDQGPD\EHQRWHYHQDVDUHOLDEOHEDFNXSERLOHUXQOHVVDPDMRUUHQRYDWLRQHIIRUWLVFRPSOHWHGRQLWVNH\FRPSRQHQWV

7KHIHHGZDWHUDQGGHDUHDWLRQV\VWHPVDUHLQJRRGFRQGLWLRQ

7KHXQGHUJURXQGRLOVWRUDJHWDQNVKDYHEHHQGHWHUPLQHGWRKDYHOHDNHG+RZHYHUWKLVOHDNFRXOGKDYHEHHQDQRYHUIORZLQFLGHQWDVFRQWLQXRXVJURXQGZDWHUDQGWDQNVDPSOLQJKDVUHYHDOHGQRVXEVHTXHQWOHDNDJH5HJDUGOHVVWKHXQGHUJURXQGVWRUDJHWDQNVUHSUHVHQWDVHULRXVHQYLURQPHQWDOULVNDQGVKRXOGEHUHSODFHGLIRLOILULQJLVWREHUHWDLQHG

6SHFLILFGHWDLOVDERXWFXUUHQWRSHUDWLQJFRQGLWLRQVRIWKHSODQWDUHSUHVHQWHGLQWKHUHPDLQGHURIWKLVVHFWLRQ

&RQWUROVDQG&RPEXVWLRQ(IILFLHQF\ %RLOHUFRQWUROVKDYHORQJEHHQDQLVVXHLQWKH&HQWUDO+HDWLQJ 3ODQWDQGWRVRPHH[WHQWDUHUHVSRQVLEOHIRUOLPLWLQJWKHSODQW¶VVWHDPFDSDFLW\6RPHRIWKHVHFRQWUROLVVXHVKDYHUHFHQWO\EHHQDGGUHVVHGZLWKLPSOLFDWLRQVIRUHIILFLHQF\DQGRXWSXWFDSDFLW\%DQG%HVSHFLDOO\ KDYHEHHQUHLQVWUXPHQWHGDQGUHWXQHGWRPD[LPL]HHIILFLHQF\7KHJHQHUDOIHHOLQJVHHPVWREHWKDW%LVOHVVHIILFLHQWDQGRUOHVVUHOLDEOHWKDQ%RU%

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϳ &/E>ZWKZd

7KHGDWDXVHGLQWKLVUHSRUWFRPHIURPDUHFHQWSHULRGRIGDWDFROOHFWLRQODWHHDUO\EXWDOVRIURPDQH[WHQVLYHSHULRGRIGDWDFROOHFWLRQWKDWWRRNSODFHLQHDUO\7KHGDWDZKLFKZDVFROOHFWHGDVSDUWRIVWXG\RQDELRPDVVILUHG&+3SODQWIRU&:8XVHGWKHFDOHQGDU\HDUDVWKHEDVH\HDU$\HDU¶VZRUWKRIGDWDZDVFROOHFWHGDWWKDWWLPH

7KHJHQHUDOVWDJLQJSDWWHUQLVWRXVH%LQVXPPHU$VWKHZHDWKHUJHWVFROGHURQHRIWKHZDWHUWXEHERLOHUVLVEURXJKWRQOLQHDQG%LVWDNHQRIIOLQH7KHRSHUDWRUVFKRRVHKRZWKHZDWHUWXEHERLOHUVDUHVWDJHGEXWWKHFXUUHQWRSHUDWLRQVIDYRUHLWKHU%RU%DVWKH³OHDG´ERLOHU$VWKHZHDWKHUJHWVFROGHUVWLOODVHFRQGZDWHUWXEHERLOHULVEURXJKWRQ7RGDWHLWDSSHDUVWKDWWKHVWHDPORDGKDVQHYHUJRWWHQKLJKHQRXJKWRUHTXLUHDWKLUGERLOHU7KLVLVERUQHRXWE\WKHFDOFXODWLRQVEHORZ

,QWKHHIILFLHQF\RIWKHERLOHUVZDVFDOFXODWHGDVVKRZQLQ)LJXUHEHORZ7KHVHFDOFXODWLRQVZHUHEDVHGRQSDVWVWDFNWHVWV± WKHERLOHUVZHUHQRWUHWHVWHGDWWKDWWLPHQRUZHUHWKH\UHWHVWHGVSHFLILFDOO\IRUHIILFLHQF\IRU WKLVUHSRUW

)LJXUH(VWLPDWHG%RLOHU(IILFLHQF\

7KHGLIIHUHQFHVEHWZHHQWKHFRPEXVWLRQHIILFLHQF\PHDVXUHGDQGWKHIXHOWRVWHDPHIILFLHQF\HVWLPDWHGDUHWKHERLOHUORVVHV7KHVHDUHKHDWORVVIURPUDGLDWLRQIURPWKHVNLQRIWKHERLOHUWRWKHURRPDQGZKDWDUHJHQHUDOO\UHIHUUHGWRDV³XQDFFRXQWHG´ORVVHVDLUOHDNDJHWKURXJKWKHVKHOOHWF&RPELQHGWKHVHDUHJHQHUDOO\LQWKHUDQJHRIWRRQHWRWZRSHUFHQWDJHSRLQWVRIHIILFLHQF\,QWKLVFDVHDQDVVXPSWLRQRI ZDVXVHG

(VWLPDWHG%RLOHU(IILFLHQF\DYHUDJH HVWLPDWHGFRPEXVWLRQ IXHOWRVWHDPHIILFLHQF\ HIILFLHQF\

% % % % 2YHUWKHIXOOILULQJUDQJH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϴ &/E>ZWKZd

,QKRXUO\QDWXUDOJDVGDWDZDVFRPELQHGZLWKVWHDPGDWDWRHVWLPDWHWKHDYHUDJHDQQXDOIXHOWRVWHDPHIILFLHQF\RIWKHSODQWDW7KLVZDVDQDYHUDJHDFURVVWKHHQWLUH\HDUDQGLVQRWVSHFLILFWRDQ\RQHERLOHU

6LQFHWKDWWLPH% DQG%KDYHEHHQUHWXQHGDQGHDFKKDVDWXQHGDQGIXQFWLRQLQJR[\JHQ WULPV\VWHP7KHVHDUHWKRXJKWWREHWKHPRVWHIILFLHQWERLOHUVDWWKLVWLPH$OWKRXJKQRVWDFNWHVWVZHUHDYDLODEOHWRFRQILUPWKLVZHFDQHVWLPDWHWKHFRPEXVWLRQHIILFLHQF\RIWKHVHERLOHUVEDVHGRQUHFHQWGDWD7KHUHDUHPDQ\GHILQLWLRQVRI³FRPEXVWLRQHIILFLHQF\´± WKHRQHXVHGKHUHLVWKDWWKLVYDOXHLVZKDWDVWDFNWHVWDQDO\]HUZRXOGUHFRUGDVWKH³HIILFLHQF\´GXULQJDVWDFNWHVW1RWHWKDWGXULQJWKHUHFHQWGDWDFROOHFWLRQSHULRG%DQG%ZHUHWKHRQO\ERLOHUVRSHUDWLQJ± QRQHZGDWDDUHDYDLODEOHIRU%DQG%

&RPEXVWLRQHIILFLHQF\FDQEHHVWLPDWHGIURPQHWVWDFNWHPSHUDWXUHDQGH[FHVVR[\JHQ)LJXUHVDQGEHORZVKRZWKHUHVXOWVRIDUHFHQWWHVWRI%DQG%(IILFLHQF\ZDVQRWPHDVXUHGEXWH[FHVVR[\JHQ DQGVWHDPRXWSXWZHUH,QDGGLWLRQWRKHOSLQJWRHVWLPDWHFRPEXVWLRQHIILFLHQF\WKHVHILJXUHVFRQWDLQDGGLWLRQDOLPSRUWDQWLQIRUPDWLRQWKDWZLOOEHH[SDQGHGRQIXUWKHUEHORZ

)LJXUH%7HVW5HVXOWV

%7HVW -DQILULQJ VWHDPPHWHU H[FHVVUDWH NOEKU OEKU 2

7KLVLVWKHERLOHUPDVWHURXWSXWDWWKHDLUDFWXDWRUZDVDWRSHQKRZHYHUWKHGDPSHUZDVDWOHVVWKDQ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϵ &/E>ZWKZd

)LJXUH%7HVW5HVXOWV

)LJXUHEHORZVKRZVH[FHVVR[\JHQ DVDIXQFWLRQRIVWHDPRXWSXW,WZDVPHQWLRQHGDERYHWKDW%DQG%KDGR[\JHQ WULPV\VWHPV7KHERLOHUFRQWUROVPRGXODWHJDVIORZWRPDLQWDLQVWHDPSUHVVXUHWKHERLOHUDLUFRQWUROVKDYHWZRIXQFWLRQV)LUVWPRGXODWHWKHDLUIORZWRSURYLGHHQRXJKFRPEXVWLRQDLUIRUFRPSOHWHR[LGDWLRQRIWKHQDWXUDOJDVDVLWPRGXODWHVWRPHHWORDG WKLVLVFDOOHGVWRLFKLRPHWULFDLU± WKHH[DFWDPRXQWRIDLUWKDWZLOOFRPSOHWHO\R[LGL]HWKHIXHOZLWK QRH[FHVV6HFRQGSURYLGHVRPHH[FHVVDLUDVD VDIHW\IDFWRU± VKRXOGWKHERLOHUDLUIORZIDOOEHORZWKHVWRLFKLRPHWULFUDWHLQFRPSOHWHFRPEXVWLRQRFFXUV7KLVQRWRQO\FDXVHVVLJQLILFDQWIRUPDWLRQRIFDUERQPRQR[LGH&2LIHQRXJKXQEXUQHGJDVDFFXPXODWHVLWFDQH[SORGHLQWKHERLOHURQFHWKHDLUOHYHOUHWXUQVWRQRUPDO

7KHIXQFWLRQRIWKHR[\JHQ WULPV\VWHPLVWR³ILQHWXQH´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

%7HVW -DQILULQJ VWHDPPHWHU H[FHVVUDWH NOEKU OEKU 2

$OORIWKHVHH[FHSWWKDWODVWGDWDSRLQWDUHWKHERLOHUPDVWHURXWSXWVLJQDOWKHGDWDSRLQWUHIOHFWVWKHIDFWWKDWDWWKLVSRLQWWKHIXHOYDOYHZDVRSHQ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϬ &/E>ZWKZd

)LJXUH([FHVV2[\JHQ

7KHJUDSKVKRZV WKHVLJQLILFDQWGLIIHUHQFHEHWZHHQWKHWZRFXUYHV%PDURRQVKRZVDPRUH³QRUPDO´FXUYH7KHH[FHVVR[\JHQ LVKLJKHVWDWORZORDGV7KLVLVW\SLFDOEHFDXVHIODPHVWDELOLW\LVORZHVWDWWKHORZHQGRIWKHERLOHURXWSXW± WKXVPRUHH[FHVVDLULVSURYLGHGWRHQVXUHVDIHW\7KH%FXUYHKRZHYHULVWKHRSSRVLWH± LWLVYHU\UDUHWRVHHOHVVWKDQSHUFHQWR[\JHQ DWWKHORZHQGRIERLOHURXWSXW6RUDUHWKDWZH ZRQGHUHGLIWKHGDWDZHUHUHFRUGHGLQDQLQYHUVHIDVKLRQDQGWKHYDOXHVUHYHUVHG7KHGDVKHGJUHHQFXUYHUHSUHVHQWWKLVVFHQDULRWKDWWKH2UHDGLQJVZHUHLQYHUWHGFRPSDUHGWRWKHVWHDPUHDGLQJV:KLOHWKLVFXUYHGRHVQRWVKRZWKHFKDUDFWHULVWLFXSWXUQDWORZORDGVDVZLWK%LWGRHVKDYHWKHORZHVW2YDOXHVDWWKHKLJKHQGRIWKHRXWSXWDVQRUPDOO\RFFXUV

6LQFHWKHGDWDZHUHUHFRUGHGE\KDQGDQGHDFKUHDGLQJZDVWDNHQRQHDWDWLPHLWLVKDUG WRVHHKRZWKHGDWDFRXOGKDYHEHHQLQYHUWHGXQOHVVWKHILQDOVKHHWVHQWWRXV ZDVLQFRUUHFWO\WUDQVFULEHGIURPILHOGQRWHV,WZLOOEHDVVXPHGWKDWWKHYDOXHVVKRZQDUHFRUUHFWDOWKRXJKXQXVXDO

7KHRWKHUYDOXHQHHGHGWRFDOFXODWHFRPEXVWLRQHIILFLHQF\ LVWKHQHWVWDFNWHPSHUDWXUHVWDFNWHPSHUDWXUHPLQXVLQOHWDLUWHPSHUDWXUH,QWKHFXUUHQWUHFRUGLQJSHULRGERWKWKHVWDFNWHPSHUDWXUHDQGWKHLQOHWDLUWHPSHUDWXUHVZHUHUHFRUGHGE\GDWDORJJHUVRQILYHPLQXWHLQWHUYDOVIRUQLQHGD\VLQ'HFHPEHUDQGDOORI-DQXDU\6WHDPRXWSXWGXULQJWKLVWLPHZDV

%%H[FHVVDLUYVWHDPRXWSXW IUDFWLRQRIH[FHVV2YOEKU2

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϭ &/E>ZWKZd

QRWPHDVXUHGEHFDXVHWKHYDOXHVIURPWKHVWHDPPHWHUVDUHVXVSHFW,QVWHDGWKHKRXUO\QDWXUDOJDVGDWDZHUHXVHGWRFDOFXODWHVWHDPORDGIRUWKHKRXU± WKHDYHUDJHQHWVWDFNWHPSHUDWXUHHDFKKRXUZDVFDOFXODWHGIURPWKHORJJHUGDWD7KHUHVXOWVDUHVKRZQLQ)LJXUH

)LJXUH1HW6WDFN7HPSHUDWXUH

1RWHWKDWDWDOOORDGSRLQWV%DOZD\VKDVWKHKLJKHUQHWVWDFNWHPSHUDWXUHDQDYHUDJHRIGHJ)RYHUWKHKRXUVLQWKHVDPSOH7KLV³GHOWD7´ZLOOFRPHLQWRSOD\LQWKHFDSDFLW\VHFWLRQEHORZ,QWHUPVRIHIILFLHQF\LWPHDQV%ZLWKWKHORZHUWHPSHUDWXUHVZRXOGDSSHDUWREHPRUHHIILFLHQWWKDQ%+RZHYHUEHFDXVHRIWKHODUJHDPRXQWRIH[FHVVDLUWKDW%SXOOVDWORZORDGV)LJXUHVDQGZLOOVKRZWKDWDWORZORDGV%LVDFWXDOO\PRUHHIILFLHQWGHVSLWHWKHKLJKHUQHWVWDFNWHPSHUDWXUH

)LJXUHVDQGUHSURGXFHWKHGDWDLQ)LJXUHVDQGZLWKDGGLWLRQDOHIILFLHQF\GDWDDGGHG

1HW6WDFN7HPSHUDWXUH5LVHYV/RDG%% GHJ)YOEKUGHJ) VDPSOHV'HF-DQ

\ [

5

\ [

5

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϮ &/E>ZWKZd

)LJXUH%7HVW5HVXOWVZLWKHIILFLHQF\GDWDDGGHG

:H KDYHDJDLQDVVXPHGSHUFHQWFRPELQHGUDGLDWLRQDQGXQDFFRXQWHGORVVHVZKHQFRQYHUWLQJFRPEXVWLRQHIILFLHQF\WRIXHOWRVWHDP)76HIILFLHQF\,QDOOOLNHOLKRRGJLYHQWKHDJHRIWKHERLOHUVWKLVYDOXHLVSUREDEO\FORVHUWRWRSHUFHQW± ZH XVHGWKHVDPHYDOXHDVZDVXVHGLQIRUFRQVLVWHQF\VRGLUHFWFRPSDULVRQVFRXOGEHPDGH

)LJXUH%7HVW5HVXOWVZLWKHIILFLHQF\GDWDDGGHG

$OWKRXJK%DQG%KDYHWKHVDPHQDPHSODWHFDSDFLW\ZHVHHIURP)LJXUHVDQGWKDWWKH\QRORQJHUKDYHWKHVDPHDFWXDOVWHDPRXWSXWFDSDFLW\7KHUHIRUH)LJXUHJUDSKVFRPEXVWLRQHIILFLHQF\FDOFXODWHGYORDGIUDFWLRQIDFWLRQRIIXOOORDGUDWKHU WKDQHIILFLHQF\YRXWSXWLQOEKU7KLVPDNHVWKHWZRFXUYHVGLUHFWO\FRPSDUDEOHDQGDOORZVWKHUHDGHUWRYLVXDOL]HWKHHIILFLHQF\GDWDLQ)LJXUHVDQG

%7HVWZLWKFDOFXODWHGHIILFLHQF\ILULQJ VWHDPPHWHU H[FHVV ORDG QHW7 FRPEXVWLRQ HVW)76UDWH NOEKU OEKU 2 IUDFWLRQ GHJ) HII HII

$VDIUDFWLRQRIWKHKLJKHVWUHFRUHGRXWSXW

%7HVWZLWKFDOFXODWHGHIILFLHQF\ILULQJ VWHDPPHWHU H[FHVV ORDG QHW7 FRPEXVWLRQ HVW)76UDWH NOEKU OEKU 2 IUDFWLRQ GHJ) HII HII

$VDIUDFWLRQRIWKHKLJKHVWUHFRUHGRXWSXW

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϯ &/E>ZWKZd

)LJXUH&RPEXVWLRQ(IILFLHQF\

*RLQJEDFNWRWKHGDWD)LJXUHZHVHHWKDWWKHZHLJKWHGDYHUDJHFRPEXVWLRQHIILFLHQF\IRU%DQG%ZDVFDOFXODWHGDV:LWKWKHDGGHGFRQWUROVDQGWKHIXQFWLRQLQJ2WULPWKHHIILFLHQF\RIERWKERLOHUVLVQRZKLJKHUWKDQWKLVDWDOOORDGSRLQWV± WKLVLQFUHDVHLQHIILFLHQF\UHSUHVHQWVDVLJQLILFDQWDQQXDOGROODUVDYLQJV

,QERWKFDVHVHIILFLHQF\LQFUHDVHVVLJQLILFDQWO\DWORZHUORDGIUDFWLRQV7KLVLVEHFDXVHDVWKHDPRXQWRIJDVDQGDLUGHFUHDVHZLWKIDOOLQJORDGWKHUHVXOWLQJVWDFNJDVKDVPRUHERLOHUKHDWWUDQVIHUDUHDSHUSRXQG RIVWDFNJDVDVZHOODVPRUHGZHOOWLPHLQWKHERLOHU7KHUHVXOWLVDKLJKHUKHDWWUDQVIHUUDWHDWORZORDGVWKDQDWKLJKHUORDGDVWKXVWKHORZHUQHWVWDFNWHPSHUDWXUHV7KLVHIIHFWFDQEHRIIVHWDQGRIWHQLVE\KLJKH[FHVV DLUKHDWLQJWKHH[FHVVDLUUHSUHVHQWDORVV$³IODWWHU´HIILFLHQF\FXUYHZRXOGLQGLFDWHH[FHVVLYHDLUDWORZORDGV7KHVWHHSQHVV RIWKHVHFXUYHVVKRZVJUDSKLFDOO\WKHHIIHFWRIWKHR[\JHQ WULP1RWHWKDWDWYHU\ ORZ ORDGVZKHQDVLJQLILFDQWDPRXQWRIH[FHVVDLULVUHTXLUHGIRUVWDELOLW\WKH³H[FHVVDLU´HIIHFWRYHUZKHOPVWKH³JUHDWHUKHDWWUDQVIHUDUHD´HIIHFWDQGWKHHIILFLHQF\FXUYHEHQGVRYHUWKHWRS%DERYH,QWKH7HVW'DWD%QHYHUJRWEHORZSHUFHQWRIIXOOORDG± VWLOOWRRKLJKWRVKRZWKLVHIIHFW

%%&RPEXVWLRQHIILFLHQF\YIUDFWLRQRIIXOOORDGFRPEXVWLRQHII

\ [[[

5

\ [[[

5

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϰ &/E>ZWKZd

7KHUHDUH RSHUDWLRQDOUHDVRQVWRXVHERLOHUVNQRZQWREHOHVVHIILFLHQWWKHQHHGWRHQVXUHWKHERLOHUVUHPDLQXVHDEOHDQGWRSUHYHQWH[FHVVLYHZHDURQDVLQJOHERLOHUDQGVRRQ7KHUHLVDOVRWKHLVVXHRIWXUQGRZQ± LQVXPPHU&:8XVHV%EHFDXVHWKHORDGUHPDLQVFRPIRUWDEO\ZLWKLQWKHERLOHU¶VRXWSXWUDQJHDWDOOWLPHVZKHUHLWFRXOGHDVLO\GURSEHORZWKHPLQLPXPWXUQGRZQRIWKHODUJHUERLOHUV,QWKHDEVHQFHRIVLPLODUWHVWLQJ RQ%DQG%LWKDVWREHDVVXPHGWKDWWKHLUHIILFLHQFLHVUHPDLQYHU\FORVHWR WKRVHWDEXODWHGLQ)LJXUH7KHUHIRUHIURPDFRVWVWDQGSRLQWRSHUDWLRQDOFRQVLGHUDWLRQVDVLGH&:8VKRXOGPD[LPL]HWKHXVHRI%ILUVWWKHQ%DQGRQO\XVH%DQG%ZKHQUHTXLUHGE\RWKHUFRQVLGHUDWLRQV

6WDFN(FRQRPL]HUV $OOIRXURIWKHERLOHUVKDYHIHHGZDWHUKHDWHUVVWDFNHFRQRPL]HUV $JDLQLQWKHUHFHQWGDWDFROOHFWLRQSHULRGRQO\%DQG%ZHUHRSHUDWLQJVRRQO\WKHVHWZRHFRQRPL]HUVZHUHHYDOXDWHG7KHGDWDLQGLFDWHWKDWZKLOHWKHUHDUHYDULDWLRQVLQWKHHIILFLHQF\WKH\DUHVPDOO

7KHRSHUDWRUVUHSRUWWKDWWKHIHHGZDWHUIORZWKURXJKWKHHFRQRPL]HUVLVPRGXODWHGE\DFRQWUROYDOYHZKLFKDWWHPSWVWRPDLQWDLQDFRQVWDQWOHDYLQJVWDFNJDVWHPSHUDWXUHRXWRIWKHHFRQRPL]HUGHJ)ZDVWKHUHSRUWHGVHWSRLQW7KLVLVLQWHQGHG WRPD[LPL]HKHDWUHFRYHU\ZKLOHSUHYHQWLQJWKHVWDFNJDVWHPSHUDWXUHIURPGURSSLQJVRORZLWIDOOVEHORZWKHGHZSRLQWRIVXOIXULFDFLG+62+RZHYHUZKLOHOHDYLQJVWDFNWHPSHUDWXUHVUDUHO\GURSEHORZGHJ)WKH\GRLQIDFWULVHDVLQOHWVWDFNWHPSHUDWXUHVULVHVRWKHFRQWUROLIDQ\LVLQHIIHFWLYH)LJXUHVKRZVWKH³FRQWURO´FXUYHVIRUWKH%DQG%HFRQRPL]HUVDVQRWHGWKH\ODUJHO\RYHUODSLQGLFDWLQJVLPLODUKHDWWUDQVIHUUDWHV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϱ &/E>ZWKZd

)LJXUH6WDFN(FRQRPL]HU3HUIRUPDQFH

$OWKRXJKWKHSHUIRUPDQFHRIWKHWZRHFRQRPL]HUVLVVLPLODUWKH%HFRQRPL]HUKDVWKHSRWHQWLDOIRUJUHDWHUKHDWUHFRYHU\7KLVLVEHFDXVHDV)LJXUHDERYHVKRZV%KDVKLJKHUVWDFNWHPSHUDWXUHVDWDOOORDGFRQGLWLRQV

7KLVLVERUQHRXWLQ)LJXUHEHORZWKHVHFDOFXODWLRQVDVVXPHWKDWWKHDYHUDJHPDVVUDWHRIVWDFNJDVLVWLPHVWKHPDVVUDWHRIWKHVWHDPDQGWKHDYHUDJH&SYDOXHVSHFLILFKHDWRIVWDFNJDVLV%78OEGHJ)ERWKYHU\DYHUDJHYDOXHV

6WDFN(FRQRXWYV6WDFN(FRQLQGHJ) VDPSOHVDWPLQLQWHUYDOV

%%

\ [[

5

\ [[

5

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϲ &/E>ZWKZd

)LJXUH6WDFN(FRQRPL]HU5HFRYHU\

8VLQJDYHUDJH(OOHQVEXUJZHDWKHU2$7ELQGDWDDQGWKHDVVXPHGORDGSURILOHVHH3ODQW&DSDFLW\VHFWLRQEHORZRQHFDQSUHGLFWWKHSRWHQWLDODQQXDOKHDWUHFRYHU\IURPWKH%DQG%HFRQRPL]HUV7KLVDVVXPHVWKDW%LVEURXJKWRQOLQHDQG%WDNHQRIIOLQH EHORZGHJ)JDVGDWDVKRZVWKLVLVZKHQWKHKHDWLQJORDGSLFNVXSDQGWKDW%LVEURXJKWRQOLQHLQXQLVRQZLWK%ZKHQWKHORDGUHDFKHVOEKU7KLVLVEDVLFDOO\WKHORDGVWDJLQJVXJJHVWHGDERYH

*LYHQWKDWVWDJLQJVFKHPHDQG³DYHUDJHZHDWKHUZLWKWKHFXUUHQWORDGSURILOH%LVFDOFXODWHGWRUHFRYHUPP%78SHU\HDU$WWKHZHLJKWHGDYHUDJH)76HIILFLHQF\FDOFXODWHGIURP)LJXUHDERYHWKLVUHFRYHUHGKHDWZRXOGGLVSODFHWKHUPV RIJDV SHU\HDU%EHFDXVHLWUXQV VRPDQ\PRUHKRXUVLQWKHVWDJLQJVFHQDULRDQGGHVSLWHOHVVUHFRYHU\SHUSRXQGRIVWHDPKDVWKHSRWHQWLDOWRGLVSODFHPRUHKHDW7KHFDOFXODWHGUHFRYHU\IRU%ZRXOGEHPP%78WKHDVVRFLDWHGJDVGLVSODFHGHTXDOVWKHUPVZHLJKWHGDYHUDJH)76HIILFLHQF\RI$WFXUUHQWSULFHVWKHVHWKHUPVDUHZRUWKDERXWSHU\HDU

,QRYHUDOOHIILFLHQF\WHUPVWKHGLVSODFHGJDVUHSUHVHQWVDERXWRIWRWDOJDVXVH± DSHUFHQWVDYLQJV*LYHQWKDW%DQG%DOVRKDYHVWDFNHFRQRPL]HUVDQGDUHQRWLQFOXGHGLQWKHFDOFXODWLRQDERYHWKHDQQXDOVDYLQJVLVSUREDEO\FORVHUWRSHUFHQW

+HDW5HFRYHU\Y6WHDP2XWSXW DYHUDJHN%78KYDYHUDJHOEKUN%78K

%

%

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϳ &/E>ZWKZd

%RLOHU3ODQW&DSDFLW\ 7KHQDPHSODWHFDSDFLW\RIWKHERLOHUVZDVJLYHQDERYHKRZHYHUDVILJXUHVDQGDERYHVKRZ%DQG%DUHHVVHQWLDOO\QRZOLPLWHGWROEKUHDFKDGHUDWHRISHUFHQW7KLVLVQRWWRVD\WKDWWKH\FRXOG QRW SURGXFHPRUHVWHDPLIUHTXLUHGEXWLWZRXOGUHTXLUHDUHSURJUDPPLQJRIWKHFRQWUROVDQGZRXOGOLNHO\UHVXOWLQDORVVRIHIILFLHQF\5HZRUNRI WKHIXHOYDOYHVDQGDLUGDPSHUVPD\DOVREHUHTXLUHG

7KHIRRWQRWHRI)LJXUHLQGLFDWHVWKDWFXUUHQWO\%LVOLPLWHGE\WKHDPRXQWRIDLUWKHERLOHUFDQSDVV$WSHUFHQWDFWXDWRUWUDYHOWKHDLUGDPSHULVDFWXDOO\OHVVWKDQSHUFHQWRSHQEXWWKDWLVKRZWKHERLOHUKDVEHHQWXQHGIRUHIILFLHQF\DQGVWDELOLW\VREDUULQJDUHSURJUDPPLQJWKHDLUIORZFRQWUROOLPLWVWKHRXWSXWWRDERXW OEKU

/LNHZLVHWKHIRRWQRWHRI)LJXUH LQGLFDWHVWKDW%RXWSXWLVOLPLWHGLQDVLPLODUPDQQHUE\WKHFRQWURORIWKHJDVYDOYH$WSHUFHQWRSHQWKHERLOHURXWSXWLVDERXW OEKU

7KHHYLGHQFHIRUWKHFDSDFLW\RI%DQG%LVPRUHDQHFGRWDOVLQFHWKHVDPHWHVWVKDYHQRWEHHQUXQ RQWKHP%LIDQ\WKLQJLVH[SHFWHGWRSHUIRUPZRUVHWKDQ%DQG%%LVEHOLHYHGWREHOLPLWHGWRDERXWOEKU)LJXUHWKHQVKRZVWKHQDPHSODWHDQG³FXUUHQW´HVWLPDWHGERLOHUDQGSODQWFDSDFLW\7KHWHUP³)LUP&DSDFLW\´LVWKHSODQWFDSDFLW\ZLWKWKHODUJHVWVLQJOHERLOHURXWRIFRPPLVVLRQ± LWLVFRQVLGHUHGXQOLNHO\WKDWWZRERLOHUVZRXOGEHGRZQDWWKHVDPHWLPHDOWKRXJKLWEHFRPHVPRUHOLNHO\DVWKHSODQWDJHVVHH3ODQW)XWXUHEHORZ

)LJXUH%RLOHU3ODQW&DSDFLW\

%RLOHU3ODQW&DSDFLW\FDSDFLW\OEKU

%RLOHU QDPHSODWH FXUUHQWHVW ILUP% %

% %

SODQWWRWDO HVWLPDWHGIURPDQHFGRWDOHYLGHQFH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϴ &/E>ZWKZd

7KHFXUUHQWHVWLPDWHGSODQWFDSDFLW\RI SRXQGVSHUKRXU UHSUHVHQWVDWZHQW\WKUHH SHUFHQWGHUDWHLQSODQWFDSDFLW\FRPSDUHGWRQDPHSODWH

& &855(176<67(0/2$'6

6WHDP'HPDQG &XUUHQWVWHDPGHPDQGZDVGHWHUPLQHGLQGHWDLOLQDQGKDVOLNHO\QRWFKDQJHGPXFKVLQFHWKHQ+RJXH+DOOKDVEHHQUHPRGHOHGDQGH[SDQGHGDQG%DUWR+DOOLVEHLQJUHSODFHG+RZHYHUIRUSXUSRVHVRIWKLVVWXG\WKHFXUUHQWORDGSURILOHLVFRQVLGHUHGWREHYHU\QHDUO\WKHVDPHDVLWZDVLQ

7KHVWHDPORDGLVFRQVLGHUHGWREHFRPSULVHGRIWKUHHHOHPHQWVEXLOGLQJGHPDQGV\VWHPORVVHVDQG '$VWHDP

'HDUHDWLRQ 7KHDPRXQWRIVWHDPUHTXLUHGWRGHDHUDWHWKHIHHGZDWHUFDQEHFDOFXODWHGLIWKUHHHQWKDOSLHVDUHNQRZQ± WKHHQWKDOS\RIWKHZDWHUWRWKH'$WKHHQWKDOS\RIWKHIHHGZDWHUIURPWKH'$DQGWKHHQWKDOS\RIWKH'$VWHDP7KHODWWHUYDOXHVDUHFRQVLGHUHGFRQVWDQWVLQWKDW&:8GRHVQRWFKDQJHWKHVHYDOXHV'$VWHDPLV36,*DQGIHHGZDWHUWHPSHUDWXUHYDULHVOLWWOHIURPGHJ)WKHDVVRFLDWHGHQWKDOSLHVFDQEHORRNHGXSIURPWKLVGDWD:KDWGRHVFKDQJHLVWKHWHPSHUDWXUHRIWKHZDWHUJRLQJWRWKH'$± WKLVFKDQJHVDVJURXQGZDWHUWHPSHUDWXUHPDNHXSFKDQJHVDQGDVPDNHXSZDWHUYROXPHFKDQJHV

'$VWHDPFDQEHVWDWHGJHQHULFDOO\LQWKHXQLWVRIOEOE± WKHQXPEHURISRXQGVRI'$VWHDPLWWDNHVWRUDLVHDSRXQGRILQFRPLQJZDWHUWRWKHIHHGZDWHUHQWKDOS\7KHPDVVUDWHRIWKH IHHGZDWHULVDVVXPHGWREHWKHVDPHDVWKHVWHDPUDWH± LWPD\YDU\IURPPLQXWHWRPLQXWHEXWORQJWHUPWKH\PXVWHTXDORUWKHERLOHUZRXOGWULSRIIRQORZRUKLJKZDWHU

,QWKHDQQXDO'$VWHDPUDWHZDVOEOE± SHUFHQWRIWKHSODQWVWHDPZHQWWRGHDHUDWLQJIHHGZDWHU7KHUHFHQWGDWDFROOHFWLRQSHULRGZDVQRWD\HDUORQJEXWIRUWKHGXUDWLRQRIWKHSHULRGDWOHDVWWKHPDNHXSUDWHKDGGURSSHGVLQFHLWIOXFWXDWHVZLWKOHDNVLQWKHFRQGHQVDWHV\VWHP )RUWKH'HF-DQSHULRGWKH'$VWHDPUDWHZDVOEOE

6WHDP'LVWULEXWLRQ 7KHRWKHU³QRQORDG´FRPSRQHQWLVV\VWHPORVVHVSULPDULO\KHDWORVWIURPWKHVWHDPSLSLQJ7KHVHORVVHVDUHGLIILFXOWWRFDOFXODWHGLUHFWO\± LWZRXOGUHTXLUHNQRZLQJWKHOHQJWKGLDPHWHUDQGDFWXDO

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϭϵ &/E>ZWKZd

LQVXODWLRQYDOXHIRUHYHU\VHFWLRQRIVWHDPSLSHLQWKHV\VWHP+RZHYHULWFDQEHHVWLPDWHG E\ORRNLQJDWDWLPHZKHQQR³EXLOGLQJORDG´LVRFFXUULQJRQHFDQDVVXPHWKDWDQ\ORDGSUHVHQWLVDORVVQRWIRUJHWWLQJWKDWVRPHRIWKHVWHDPEHLQJXVHGLQWKHVHSHULRGVLVLQIDFW'$VWHDP

7KHGDWDVKRZHGDGLVWLQFWEUHDNLQWKHVWHDPORDGSURILOHDWGHJ),WLVDVVXPHGWKDWWKLVLVZKHQDFWXDOVSDFHKHDWLQJNLFNVLQDOWKRXJKDWDYHU\ORZOHYHORIFRXUVH,WZDVIXUWKHUDVVXPHGWKDWDQ\RWKHU³ORDG´XVHU'+:KHDWLQJUHKHDWZRXOGEH]HURRUQHDU]HUREHWZHHQPLGQLJKW DQGDP6RUWLQJWKHGDWDIRUGDWDSRLQWVWKDWPHHWERWKFULWHULD\LHOGV)LJXUH

)LJXUH6\VWHP/RVVHVDQG'$6WHDP

7KHFRUUHODWLRQEHWZHHQGDWDSRLQWVDQGWKHWUHQGOLQHLVQRWYHU\JRRG,QSDUWWKLVLVEHFDXVHWKHJDVGDWDLVRQO\UHSRUWHGWRWKHQHDUHVWWKRIDQ0&)WKRXVDQGFXELFIHHWRIJDVRUEDVLFDOO\WRWKHQHDUHVW%78,WDOVRUHIOHFWVWKHIDFWWKDWVRPHDFWLYLW\H[LVWVHYHQLQWKHPLGGOHRIWKHQLJKW7KHWUHQGOLQHLVEHVWWKRXJKWRIDVDORQJWHUPDYHUDJH

(VWLPDWHG6\VWHP/RVVHV'$6WHDPY2$7 VDPSOHVWDNHQIURPWR-XO$XJ

OEKU VDPSOHV2$7!GHJ)RQO\

ORVVHVDWGHJ) OEKU

ORVVHVDWGHJ) OEKU

\ [

5

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϮϬ &/E>ZWKZd

$VQRWHGDERYHWKLVFXUYHUHSUHVHQWVERWKV\VWHPORVVHVDQG'$VWHDPWKH'$QHYHUVWRSV7KHFXUYHKDVDQHJDWLYHVORSH± ORVVHVLQFUHDVHDVDLUWHPSHUDWXUHDQGJURXQGWHPSHUDWXUHGHFUHDVH7KHJUDSKVKRZVWZRYDOXHVOEKUDWGHJ)DQGOEKUDWGHJ)8VLQJWKHILJXUHVDERYHZHFDQVXEWUDFWRXWWKH'$VWHDPDQGWKHPRGLILHGYDOXHVZRXOGEHDQGOEKUUHVSHFWLYHO\

7KHVHDUHWKHORVVHVIRUWKHVWHDPSLSLQJRQO\± WKHERLOHUVGRQRWVHHWKHFRQGHQVDWHSLSLQJORVVHVGLUHFWO\7KH\ PDQLIHVWWKHPVHOYHVDVWKHGLIIHUHQFHEHWZHHQWKHFRQGHQVDWHUHWXUQWHPSHUDWXUHOHDYLQJWKHEXLOGLQJDQGWKHWHPSHUDWXUHRIWKHFRQGHQVDWHLQWKHKRWZHOOLQWKHSODQW+HUHWKHFRQGHQVDWH LVWKHQPL[HGZLWKPDNHXSZDWHUDQGVHQWWRWKH'$VRXOWLPDWHO\FRQGHQVDWHORVVHVLQFUHDVH'$VWHDP

$QGRIFRXUVHDQ\OHDNVLQWKHFRQGHQVDWHV\VWHPOHDNVDW&:8DUHDOPRVWH[FOXVLYHO\LQWKHFRQGHQVDWHSLSLQJPXVWEHPDGHXSZLWKPDNHXSZDWHU7KLVDOVRORZHUVWKHRYHUDOOWHPSHUDWXUHDQGWKXVHQWKDOS\RIWKHZDWHUWRWKH'$ (YHU\ %78ORVWLQWKHV\VWHPPXVWEHPDGHXSE\EXUQLQJDGGLWLRQDOJDV'XULQJWKHUHFHQWORJJLQJSHULRGWKHDYHUDJHFRQGHQVDWHWHPSHUDWXUHZDVGHJ)K %78OE7KHDYHUDJHPDNHXSWHPSHUDWXUHGXULQJWKHVDPHWLPHZDVGHJ)K %78OE7KHUHIRUHIRUHDFKWKRXVDQGJDOORQVNJDORIFRQGHQVDWHORVWWROHDNDJHWKHSODQWPXVWJHQHUDWH%78WRPDNHXSIRUWKHORVWHQWKDOS\$WDQRYHUDOOSODQWHIILFLHQF\RIERLOHUSOXVHFRQRPL]HUVWKDWUHTXLUHVWKHUPVRUDERXWZRUWKRIHQHUJ\SHUNJDO7KHDFWXDOFRVWRIWKHZDWHUDQGWKHFKHPLFDOWUHDWPHQW LVQRWLQFOXGHGLQWKLVFDOFXODWLRQ

%XLOGLQJ/RDGV +DYLQJFDOFXODWHGWRWDOVWHDPRXWSXWIURPQDWXUDOJDVUHFRUGV'$VWHDPIURPPDNHXSUHFRUGVDQGPHDVXUHGWHPSHUDWXUHVDQGHVWLPDWLQJORVVHVE\VHOHFWLYHO\VRUWLQJWKHVWHDPGDWDVHWZH HVWLPDWHGWKHDFWXDOEXLOGLQJGHPDQGE\VXEWUDFWLRQ7KDWJUDSKLVVKRZQLQ)LJXUH

7KLVJUDSKVKRZVQRWRQO\WKHORDGVKDGHVRIEOXHEXWDOVRWKHH[SHFWHGORDGRQFHWKHWKUHHEXLOGLQJV LQWKHVKRUWWHUPPDVWHUSODQRIWKH8QLYHUVLW\DUHDGGHGVKDGHVRIRUDQJH7KHJUDSKVKRZVWKUHHFXUYHVIRUERWKORDGVFHQDULRV7KHORZHVWOLQHLVORVVHVRQO\DQGVKRZVWKHVDPHVOLJKWQHJDWLYHVORSHDVLQ)LJXUH7KHVHFRQGFXUYHLV'$VWHDPORVVHV'$VWHDPLVDFRQVWDQWIUDFWLRQRIWRWDOVWHDPVRWKDWFXUYHIROORZVWKHWRWDOVWHDPFXUYHDWDPXFKORZHUOHYHO)LQDOO\WKHODVWFXUYHRIHDFKVFHQDULRLVWRWDOSODQWVWHDP%XLOGLQJVWHDPWKHQLVWKHDUHDEHWZHHQWRWDOVWHDPDQG'$ORVVHV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϭ &/E>ZWKZd

1RWHWKDWWRWDOVWHDPJRHVXSZLWKWKHDGGLWLRQRIWKUHHEXLOGLQJVDVH[SHFWHG+RZHYHUWKHORVVHVGRQRWLQFUHDVHE\WKHVDPHSHUFHQWDJH,QIDFWWKH\ZRXOGEHFRQVLGHUHGYLUWXDOO\FRQVWDQWEHWZHHQWKHWZRORDGFDVHVWKHDPRXQWRIDGGHGSLSHIRUWKHWKUHHEXLOGLQJVSOXVWKHLUVPDOOVL]HPHDQVWKHDGGLWLRQDOORVVHVIDOOZHOOZLWKLQWKHPDUJLQRIHUURURQWKHJUDSKH[FHSWIRUWKHIDFWWKDW&:8KDVORZHUHGWKHLUVWHDPSUHVVXUHLQSDUWWRORZHUORVVHV7KHWZRFXUYHVDUHVRFORVHWKH\DUHKDUGWRGLVWLQJXLVKEXWWKH³IXWXUH´ORVVHVDUHDFWXDOO\SHUFHQWORZHUWKDQWKHORVVHVEHFDXVHRIWKHORZHUSUHVVXUHWHPSHUDWXUHVWHDP

8QOLNHORVVHV'$VWHDPGRHVLQFUHDVHZLWKDGGHGEXLOGLQJORDGEXWDVQRWHGDERYH'$VWHDPKDVGURSSHGGXHWRORZHUPDNHXSPDVVUDWHV6RWKHSHUFHQWLQFUHDVH LQ'$VWHDPLVOHVVWKDQWKHSHUFHQWLQFUHDVHLQEXLOGLQJGHPDQG$VZLWKWKH³ORVVHV´FXUYHVWKH'$ORVVHVFXUYHVOLHVRFORVHWRHDFKRWKHUWKH\DUHKDUGWRPDNHRXWLQGLYLGXDOO\

)LJXUH6WHDP'HPDQGE\&RPSRQHQWLQVWDQWDQHRXV

/RDG&RPSRQHQWV6WHDPY2$73URMHFWHGY2$7 OEKUYGHJ)OEKU VDPSOHV

WRWDOVWHDPDW]HURGHJ) ORVVHV

'$ORVVHV ORDG

ORDGRXWSXW

WRWDOVWHDPDW]HURGHJ) ORVVHV

WRWDOSURMHFWHG '$ORVVHV ORDG

ORDGRXWSXW WRWDO

'$ORVVHV

ORVVHV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϮϮ &/E>ZWKZd

1RWHWKDWDWWKHSHDNH[LVWLQJORDGDW]HURGHJ)SHUFHQWRIWKHSODQWVWHDPJRHVWREXLOGLQJGHPDQG7KLVYDULHVWKURXJKRXWWKH\HDURIFRXUVH±WKHSHUFHQWRI³ORVVHV´LVPXFKKLJKHULQZDUPZHDWKHU$JDLQXVLQJDYHUDJH(OOHQVEXUJ2$7ELQGDWDRQHFDQFDOFXODWHWKH³V\VWHPHIILFLHQF\´RQDQDQQXDOEDVLVXVLQJWKHVHFXUYHV7KDWFDOFXODWLRQLVVKRZQLQ)LJXUHEHORZ

)LJXUH6WHDP'HPDQGE\&RPSRQHQWDQQXDO

$V)LJXUH VKRZVRQDQDQQXDOEDVLVSHUFHQWRIWKHVWHDPJHQHUDWHGJRHVWRWKHEXLOGLQJV

,QWKHDYHUDJHFRVWRIJDVZDVSHUWKHUP7KHHVWLPDWHGJDVXVDJHEDVHGRQWKHORDGFXUYHVZDVWKHUPVWKHHVWLPDWHGVWHDPRXWSXWZDVNOEWKRXVDQGSRXQGV$WWKHVWDWHGJDVFRVWWKHFRVWRIVWHDPRIZDV

NOE7KLVLVEDVHGRQ³JURVV´SRXQGVRIVWHDP

7KHFDOFXODWLRQLQILJXUHKRZHYHULQGLFDWHVWKDWRQDQDQQXDOEDVLV RQO\SHUFHQWRIWKHVWHDPLVFRQVXPHGLQWKHEXLOGLQJV7KHUHDORUQHWFRVWRIVWHDPWRWKHEXLOGLQJVWKHUHIRUHLVRUNOE7KLVGRHVQRWPHDQWKDWVDYLQJNOERIVWHDPWKHUHIRUHVDYHV± WKHV\VWHPORVVHVDUHXQDIIHFWHGE\HQHUJ\VDYLQJVDWWKHEXLOGLQJOHYHO$QRWKHUZD\WRORRNDWLWLVWKDWZKLOHJHQHUDWLQJVWHDPXVHVRIWKHKHDWFRQWHQWRIWKHJDVRQO\ RIWKHKHDWFRQWHQWGRHV³XVHIXO´ZRUNDWWKHEXLOGLQJOHYHO

WRWDOVWHDP OE\U V\VWHPORVVHV OE\U

'$VWHDP OE\U EXLOGLQJVWHDP OE\U

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϯ &/E>ZWKZd

%RLOHU/RDGLQJ 2QHILQDOFRPPHQWRQERLOHURXWSXWDVLWUHODWHVWR%DQG%,WZDVQRWHGWKDW%DOZD\VKDVDKLJKHUVWDFNWHPSHUDWXUHWKDQ%DQGWKLVZDVDWWULEXWHG%EHLQJWRDOHVVHIILFLHQWERLOHU+RZHYHULIIRUVRPHUHDVRQLWZDVSURGXFLQJPRUHVWHDPWKDQ%IRUDJLYHQILULQJVLJQDOWKHQWKDWZRXOGDOVRDFFRXQWIRUVRPHRUDOORIWKHGLVFUHSDQF\

7KHWHVWGDWDLQGLFDWHWKDWWKHPD[LPXPFDSDFLW\RI%LVSHUKDSVOEKUJUHDWHUWKDQWKDWRI%)LJXUHVDQG± WKLVLVRQO\DSHUFHQWYDULDWLRQ2QHZRXOGH[SHFWWKDWZKHQPRGXODWLQJLQXQLVRQWKH\ZRXOGSURGXFHWKHVDPHDPRXQWRIVWHDP+RZHYHUWKHGDWDLQGLFDWHWKDWWKH\GRQ¶W

)LJXUHVKRZVQHWVWDFNWHPSHUDWXUHYVORDG'XULQJWKHUHFHQWGDWDFROOHFWLRQSHULRGWKHDYHUDJHGHYLDWLRQRI%QHWVWDFNWHPSPLQXV%QHWVWDFNWHPSZDVGHJ)7KHDYHUDJH2$7ZDVGHJ)1HWVWDFNWHPSHUDWXUHZDVPHDVXUHGLQGHSHQGHQWO\IRUERWKERLOHUV7RWDOVWHDPORDGZDVGHWHUPLQHGE\XVLQJJDVGDWDDVPHQWLRQHGVHYHUDOWLPHVDERYH7KHILUVWDVVXPSWLRQZDVWKDWERWKERLOHUVSURYLGHGRQHKDOIRIWKHWRWDOVWHDPRXWSXW,IWKLVZHUHWUXHWKHQWKHSORWVKRZQLQ)LJXUHVKRXOGVKRZDGHJ)GLIIHUHQFHDWWKHORDGHTXLYDOHQWWRGHJ)± LWGLGQRW7KH³VSOLW´EHWZHHQWKHERLOHUVZDVDGMXVWHGXQWLOWKHH[SHFWHGGHJ)GHOWDDSSHDUHGWKXV)LJXUHGRHVQRZVKRZWKHH[SHFWHGGHYLDWLRQ

7KLVGRHVQRWDIIHFWWRWDOVWHDPRXWSXWMXVWLQGLYLGXDOERLOHURXWSXW%DVHGRQWKLVGDWDLWDSSHDUVWKDWZKHQ%DQG%DUHLQ³XQLVRQ´PRGXODWLRQ%LVSLFNLQJXSSHUFHQWRIWKHORDGYHUVXVSHUFHQWIRU%7KLVLVDQHLJKWSHUFHQWGLIIHUHQFHLQRXWSXWIDUPRUHWKDQWKHGLIIHUHQFHLQ³FDSDFLW\´RISHUFHQW*LYHQWKDW%LVPRUHHIILFLHQWWKDQ%LIDQ\WKLQJWKHELDVVKRXOGEHVKLIWHGWR%

' 3/$11(')8785(/2$'6

1HDU7HUP$GGLWLRQV ,QWKHQHDUWHUPVWHDPORDGV ZLOOLQFUHDVHDVWKH+RJXH+DOOUHQRYDWLRQFRPHVRQOLQH 7KH6DPXHOVRQ %XLOGLQJ UHQRYDWLRQDQGWKHFRQVWUXFWLRQRI6FLHQFH,,DQG1(+6PD\DGGVLJQLILFDQWORDGRYHUWKHQH[W\HDUV7KHDIIHFWRIWKHVHORDGDGGLWLRQVZHUHVKRZQSUHYLRXVO\LQ)LJXUHDQHWDGGLWLRQRIDERXWSRXQGVSHUKRXURUMXVWXQGHUHLJKWSHUFHQW

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϰ &/E>ZWKZd

/RQJ7HUP$GGLWLRQV 7KHUHDUHQRVSHFLILFGHWDLOVRQRWKHUIXWXUHORDGV+RZHYHUWKHORQJWHUP&DPSXV0DVWHU3ODQVKRZVSRWHQWLDOJURZWKLQVHYHUDODUHDV7KHUHFRXOGEHORDGJURZWKLQWKHQRUWKHDVWQRUWKZHVWDQGHYHQLQWKHPLGGOHRIFDPSXVZKLFKFRXOGDOOEHFRQQHFWHGWRWKHFHQWUDOVWHDPV\VWHP7KHVHORDGVFRXOGWRWDODQDGGLWLRQDOSRXQGVSHUKRXURUMXVWXQGHUSHUFHQW

( 6<67(0&21675$,176720((7,1*/2$'6

3ODQW&DSDFLW\ 7KHSURMHFWHGSHDNVWHDPORDGZLWKDOOSODQQHG QHDUWHUPIXWXUHORDGVRQOLQHLVDURXQGSRXQGSHUKRXU7KLVLVEDVHGRQFRQWLQXLQJUHFHQWZLQWHUZHDWKHUZKLFKKDVQRWGHOLYHUHGWHPSHUDWXUHVLQ(OOHQVEXUJEHORZ]HURIRUVHYHUDO\HDUV(YHQLIWKHORQJHUWHUPKLVWRULFDOORZVRIPLQXVWRZHUHWRUHWXUQ WKHSHDN VWHDPORDGZRXOGRQO\FOLPEWRSRXQGVSHUKRXU7KHWRWDOSODQWFDSDFLW\LVFXUUHQWO\SRXQGVSHUKRXU7KHFDSDFLW\ZLWKWKHODUJHVWERLOHURXWRIVHUYLFHLVSRXQGVSHUKRXU7KXV RQHFRXOGDUJXHWKDW SODQWFDSDFLW\LVQRWDFRQVWUDLQWJLYHQWKHH[SHFWHGQHDUWHUPVWHDPORDGV

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

%DVHGRQFXUUHQWFRQGLWLRQV LWLVSUREDEO\QRWQHFHVVDU\WRFRPSOHWHO\LJQRUHDQ\FRQWULEXWLRQIURP %+RZHYHULWLVDOVRQRWFRPSOHWHO\UHDOLVWLFWRFRQVLGHU%DQG%FRPSOHWHO\UHOLDEOHIRUWKHORQJWHUP EH\RQG2XURSLQLRQLVWKDW%QHHGVFRPSOHWHUHQRYDWLRQRUUHSODFHPHQWEHIRUHVL[\HDUVDQGWKDW%DQG%DUHLQQHHGRIPDMRUUHQRYDWLRQEHIRUHWHQ\HDUVLQRUGHUWRVXVWDLQUHDVRQDEOHSODQWFDSDFLW\ DQGUHOLDELOLW\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϱ &/E>ZWKZd

3LSLQJ6\VWHP&DSDFLW\

-XVWDVWKHSODQWKDVFDSDFLW\FRQVWUDLQWVWKHVWHDPGLVWULEXWLRQSLSLQJKDVFRQVWUDLQWVDVZHOO$QLVVXHIRUVWHDPSLSLQJFDSDFLW\LVWKHIDFWWKDWVWHDPLVFRPSUHVVLEOH± WKHKLJKHUWKHVWHDPSUHVVXUHWKHPRUHRILW\RXFDQIRUFHGRZQDSLSH+RZHYHUHDFKLQFUHDVHLQVWHDPSUHVVXUHKDVDFRUUHVSRQGLQJLQFUHDVHLQIXHOUHTXLUHGDQGEHFDXVHWHPSHUDWXUHULVHVZLWKSUHVVXUHSLSLQJKHDWORVVHVDOVRULVHZLWKULVLQJSUHVVXUH*RRGHQHUJ\SUDFWLFHLVWRDOZD\VXVHWKHORZHVWSUHVVXUHWKHV\VWHPFDQKDQGOH

7KLVFDOFXODWLRQLVQRWDOZD\VVLPSOHEHFDXVHWKHVSHFLILFYROXPHRIVWHDPLQFXELFIHHWSHUOEWKHLQYHUVHRIGHQVLW\GRHVQRWYDU\LQDOLQHDUIDVKLRQDVSUHVVXUHYDULHV)RUWKDWUHDVRQDPRGHORIWKHSLSLQJV\VWHPZDVFUHDWHG

2IWHQWKHYDULDEOHZKLFKGULYHVSLSHVL]LQJLVSUHVVXUHGURS,I\RXQHHGSVLJ DWDEXLOGLQJWKHVWHDPKDVWROHDYHWKHSODQWDWDKLJKHQRXJKSUHVVXUHVXFKWKDWZKHQLWUHDFKHVWKHEXLOGLQJLWLVVWLOOSVLJ RUJUHDWHU7KHPRGHOVKRZVWKDWDWDQ\SODQWSUHVVXUHDERYHDERXWSVLJSUHVVXUHGURSLQWKHV\VWHPLVQHJOLJLEOH± SUHVVXUHGURSLVQRWWKHOLPLWLQJYDULDEOHRQWKHSLSLQJV\VWHP DW&:8

$W&:8WKHOLPLWLQJYDULDEOHLVVWHDPYHORFLW\$VWKHVWHDPJHWOHVVGHQVHKLJKHUVSHFLILFYROXPHVWHDPYHORFLWLHVJRXS,IYHORFLWLHVJHWWRRKLJKWKHVWHDPDQGZDWHUGURSOHWV FDXVH H[FHVVLYH ZHDURQWKHSLSHDQGILWWLQJV(OERZVDUHHVSHFLDOO\YXOQHUDEOHWRYHU\VPDOOZDWHUGURSOHWVHQWUDLQHGLQWKHVWHDPDWKLJKYHORFLW\± WKHGURSOHWVFDQQRW³PDNHWKHFXUYH´DQGLPSDFWWKHILWWLQJZDOOV

([SRVHGSLSLQJLVOHVVRIDQLVVXHVLQFHOHDNVFDQEHVHHQDQGUHSDLUHGLQH[SHQVLYHO\7KHGLVWULEXWLRQSLSLQJDW&:8LVEHORZJUDGHZKLFK PDNHVOHDNVYHU\KDUGWRILQGDQGH[SHQVLYHWRUHSDLU)RUWKHVHUHDVRQVWKHPRGHODOWKRXJKLWFDOFXODWHVSUHVVXUHGURSEHFDXVHSUHVVXUHDIIHFWVVSHFLILFYROXPHXVHVYHORFLW\WRKLJKOLJKW³KRWVSRWV´LQWKHSLSLQJDVORDGFKDQJHVSODQWSUHVVXUHFKDQJHVRUQHZEXLOGLQJFRPHRQOLQH

7KHUDQJHRIUHFRPPHQGHGYHORFLWLHVDFFRUGLQJWR6SLUD[6DUFRLQWKHLUWH[WVLV± IHHWSHUVHFRQGISV&RQYHUWHGWRIHHWSHUPLQXWHISPWKLVLVWRWKHPRGHOXVHVISP%HFDXVHWKHSLSLQJLVEHORZJUDGHDQGLVH[SHFWHGWRODVW \HDUVRUPRUHLWLVEHWWHUWRRSHUDWH WRZDUGVWKHORZHUHQGRIWKHUHFRPPHQGHGUDQJH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϲ &/E>ZWKZd

&:8KDVKLVWRULFDOO\ JHQHUDWHGVWHDPLQWKHUDQJHRIWR36,*3OXJJLQJ 36,* VWHDP]HURGHJ)2$7 DQG WKHQHDUWHUPDGGLWLRQDOVWHDPORDGVLQWRWKHPRGHOUHVXOWVLQ WZRVHFWLRQVRISLSHEHLQJ RIVSHFLILFFRQFHUQ)LUVWLVWKHaIRRWORQJVHFWLRQRI´SLSHWKDWOHDGVIURPWKHSODQW KHDGHU WRZDUGV³'´VWUHHW7KLVSLSHMXPSVXSWR´DIWHUWKHILUVWKXQGUHGIHHWDQGWKHUHLVQRLVVXHZLWKWKH´VHFWLRQ7KHPRGHOVKRZVWKDWWKHYHORFLW\LQWKLV´VHFWLRQZRXOGEHWLPHVWKHOLPLWRUISP 7KLVVHFWLRQVKRXOG EHLQFUHDVHGWR´

7KH ´SLSHFURVVHV³'´6WUHHWDQGWKHQDWDWHHLQWHUVHFWLRQFDOOHG1LQWKHPRGHOLWVSOLWVQRUWKLQWRD´VHFWLRQDQGVRXWKLQWRDQ´VHFWLRQ7KHVHFRQG³IDLOHG´VHFWLRQLVWKH´VHFWLRQRISLSHWKDWSURFHHGVVRXWKIURP WKH1LQWHUVHFWLRQ7KHYHORFLW\LVWKLVSLSHLVFDOFXODWHGDWWLPHVWKHOLPLWRUISP5DLVLQJWKHSUHVVXUHWRSVLJ KHOSVEXWERWKVHJPHQWVVWLOOH[FHHGWKHISPOLPLW

,QDGGLWLRQWRWKHVHVHJPHQWVVPDOOHUVHJPHQWVHDFKIHHGLQJRQO\RQHEXLOGLQJIDLO7KHVHDUHRIOHVVFRQFHUQ2QHWKLQJWKHPRGHOFDQQRWDFFRXQWIRULVWKDWSLSLQJORVVHVDUHFRQVWDQWDQGGRQRW³PRYH´ZLWKWKHVWHDP± WKHORVVHVDUHQRWGHSHQGHQWRQPDVVIORZWKURXJKWKHSLSHRQO\RQWKHWHPSHUDWXUHRI WKHVWHDP)RUWKHWZRVHJPHQWVRIFRQFHUQWKH\DUHWKHFORVHVWWRWKHSODQWDQGOLWWOHRUQR³ORVV´VWHDPKDVGURSSHGRXWRIWKHSLSH,QWKHFDVHRIWKHWHQUHPRWHEXLOGLQJVWKHDFWXDOIORZWRWKHEXLOGLQJLVOHVVWKDQWKHPRGHOLQGLFDWHVEHFDXVHRIWKHORVVHVEHWZHHQWKHSODQWDQGWKHEXLOGLQJKDYHGURSSHGRXW7KHPRGHODVVLJQVWKHEXLOGLQJVWHDPDQGORVVVWHDPWRWKHEXLOGLQJ'$VWHDPLVQRWFRXQWHG± LWQHYHUPDNHVRXWRIWKHSODQW

7KHUHDUHQRSUDFWLFDO³IDLOHGVHFWLRQV´LI&:8LVZLOOLQJWRDFFHSWDQXSSHUOLPLWRIISP

6RKRZVHULRXVLVWKHYHORFLW\UHODWHGHURVLRQLVVXH" ,IWKH´SLSHVRXWKRI1IDLOVLWLVSDUWRIDORRSDQGFDQSUREDEO\EHEDFNIHGDURXQGLQDOOEXWWKHKLJKHVWORDGFRQGLWLRQV7KHUHZRXOGOLNHO\EHQRGLVUXSWLRQWRQRUPDOVHUYLFHVLQDQ\EXLOGLQJ+RZHYHULIWKH´VHJPHQW QHDUWKH3ODQWIDLOVQRVWHDPUHDFKHVWKHFDPSXV7KLVZRXOGEHFDWDVWURSKLFPDNLQJUHSODFHPHQWRIWKLV´VHFWLRQRIWKHKLJKHVWSULRULW\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϳ &/E>ZWKZd

,QVXPPDU\WKHGLVWULEXWLRQV\VWHPSUHVHQWVIHZFRQVWUDLQWVWRPHHWLQJH[SHFWHGVWHDPORDGV7KHUHDUHKRZHYHUVRPHQHDUWHUPQHHGV

7KHLQFKVHFWLRQRIPDLQVWHDPKHDGHULQWKH&HQWUDO3ODQWVKRXOGEHLQFUHDVHGWRLQFK

7KHUHPDLQLQJVHFWLRQVRIGLUHFWEXULHGSLSLQJDORQJWKHQRUWKVLGHRI1LFKROVRQ%RXOHYDUGDUHOLNHO\WRIDLOZLWKLQWKHQH[W\HDUVZKLFKZRXOGSXWGHOLYHULQJVWHDPWRDOOEXLOGLQJVQRUWKRI1LFKROVRQDWVRPHULVN7KLVZRXOGOHDYHRQO\RQHIORZSDWKDYDLODEOHWRWKHVHEXLOGLQJVDQGDQ\RXWDJHDORQJWKDWSDWKZRXOGWDNHRXWPDQ\EXLOGLQJV

7KLVVDPHFRQGLWLRQH[LVWVRQWKHVWHDPOLQHVHUYLQJ)DUUHOO+DOO%URRNV/LEUDU\DQG0XQVRQ5HWUHDW$OORIWKHVHGLUHFWEXULHGOLQHVVKRXOGUHPDLQRQWKH&RPELQHG8WLOLWLHV,PSURYHPHQW3ODQ

7KHFRQGHQVDWHUHWXUQV\VWHPVKRXOGEHPRGLILHGVRWKDWHDFKEXLOGLQJFRQGHQVDWHSXPSGHOLYHUVGLUHFWO\EDFNWRWKH&HQWUDO3ODQWHOLPLQDWHWKHSDWKWRWKH2OG3ODQWKRWZHOO

$OWHUQDWH2SHUDWLQJ0RGHVVXPPHU

&:8ZRXOGOLNHWRH[SORUHWKHSRVVLELOLW\RIRSHUDWLQJLQDQ³XQPDQQHG´PRGHLQVXPPHUXVLQJ%7RGRWKLVWKH\QHHGWRUHGXFHWKHVWHDPSUHVVXUHDWWKHERLOHUWRSVLJ RUOHVV7KLVUDLVHVDQXPEHURILVVXHV0RVWDUHUHODWHGWRWKHVSHFLILFYROXPHRISVLJ VWHDPFIOEYVWKDWRISVLJ VWHDPFIOE7KHSVLJ VWHDPWDNHVXSWLPHVDVPXFKVSDFHDVSVLJ VWHDP:HXVH SVLJ VWHDPDVWKHEDVLVEHFDXVHLIWKHERLOHULV³UDWHG´IRUSVLJ WKHDFWXDOVWHDPSUHVVXUHPXVWEH± SHUFHQW EHORZWKHUDWLQJWKXVSVLJ ZDVXVHGDVWKHEDVLV 6HYHUDOTXHVWLRQVDULVHZKHQFRQVLGHULQJORZHULQJWKHSODQWSUHVVXUHWRSVLJ

&DQWKHERLOHUEHDGDSWHGWRORZHUSUHVVXUH"

7KHUHLVQRLVVXHZLWKWKHERLOHUSHUVHEXWWKHUHPD\EHDQLVVXHZLWKWKHUHJXODWRU\DJHQFLHV7KHERLOHUPXVWEHSURWHFWHGE\SUHVVXUHUHOLHIYDOYHV7KHVHDUHFXUUHQWO\VHWWRSURWHFWWKHERLOHUDWSVLJ7KHUHJXODWRU\DJHQF\PD\LQVLVWWKDWWKHERLOHUUHOLHISURWHFWLRQEHVHWDWSVLJ WRHQVXUHWKDW&:8LVQRWVLPSO\FODLPLQJWREHEHORZSVLJ2UWKH\PD\VLPSO\DVNIRUWUHQGGDWDRUERLOHUSUHVVXUHFKDUWV

,IWKH\GRUHTXLUHORZSUHVVXUHSURWHFWLRQWKHVHFRQGTXHVWLRQLV³ZLOOWKH\DFFHSWSDUWLDOUHOLHYLQJFDSDFLW\"´ 7KHUHOLHIRSHQLQJVLQWKHERLOHUZHUHVL]HG

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϴ &/E>ZWKZd

IRUKLJKHUSUHVVXUHVWHDPDQGLWPD\QRWEHSRVVLEOHWRUHOLHYHWKHQDPHSODWHOEKURIVWHDPWKURXJKWKRVHRSHQLQJVHYHQLIQHZYDOYHVDUHLQVWDOOHG7KHVXPPHUORDGLVQRWH[SHFWHGWRH[FHHGOEKUVRLIWKH\ZLOODFFHSWSDUWLDOFDSDFLW\LWPD\EHDVVLPSOHDVUHSODFLQJWKHYDOYHVLQVXPPHU

+RZPXFKVWHDPFDQ%SURGXFHDWSVLJ"

2XWSXWVWHDPFDSDFLW\LVDQLVVXHGXHWRWKHGLIIHUHQFHLQVSHFLILFYROXPH7KHVWHDPQR]]OHRXWOHWRQDSVLJ UDWHG+3ERLOHUKDVDQ´GLDPHWHU2QWKHSVLJ YHUVLRQRIWKHVDPHERLOHUWKHQR]]OHLV´GLDPHWHUWLPHVWKHIUHHDUHDWRDOORZWKH³OHVVGHQVH´VWHDPRXWRIWKHERLOHUZLWKRXWH[FHVVLYHYHORFLW\([FHVVYHORFLW\WKURXJKWKHVWHDPQR]]OHIRUFHVZDWHULQWRWKHQR]]OHZLWKWKHVWHDPFDUU\RYHUDQGFDQHYHQILOOWKHGLVFKDUJHZLWKDVROLGSOXJRIZDWHUSULPLQJ7KHTXHVWLRQLV³KRZPXFKVWHDPFDQUHOLDEO\JHWRXWRI%DWSVLJ"´7KHORDGSURILOHQHDUWHUPORDGVLQFOXGHGSUHGLFWVWKHDYHUDJHVWHDPORDGDWGHJ)WREHOEKU%DVHGRQWKHORJJHUGDWDUHFHQWO\FROOHFWHGWKH³PRUQLQJZDUPXS³EXPS´LQWKHORDGLVH[SHFWHGWREHEHWZHHQDQGSHUFHQWVRDVVXPHDZRUVWFDVH VXPPHUORDGRI7KLVLVRIQDPHSODWHFDSDFLW\

%DVHGRQWKHSDVWH[SHULHQFHRIVRPHERLOHUH[SHUWVZH FRQVXOWHG RQHVKRXOGEHDEOHWR JHW SHUFHQWRIQDPHSODWHFDSDFLW\ZLWKRXWH[FHVVLYHFDUU\RYHU$ORWGHSHQGVRQZDWHUWUHDWPHQW6RPHFKHPLFDOVKDYHWKHSURSHUW\RIFDXVLQJYHU\ODUJHEXEEOHVWRIRUPLQVWHDGRIPDQ\VPDOOHURQHV6XFKODUJHEXEEOHVFDQOLWHUDOO\JHWVXFNHG ZKROHLQWRWKHQR]]OHLIWKH\IRUPULJKWEHORZLW'HWHUPLQLQJWKHDFWXDOFDSDFLW\RI%DWSVLJ ZRXOGUHTXLUHVRPHWULDODQGHUURUSURFHVV

,QVWDOOLQJD´ GLDPHWHUE\WRIRRWORQJVSRROSLHFHDERYHWKHH[LVWLQJLVRODWLRQYDOYHVZRXOGQRWSUHYHQWFDUU\RYHURUSULPLQJDWWKHQR]]OHEXWLWZRXOGOLNHO\HOLPLQDWHZDWHUIURPJHWWLQJWRWKHKHDGHU

&:8FRXOGVLPSO\KLUHDQ$60(ZHOGHUWRPDNHD´QR]]OHIRUWKHERLOHU7KLV ZRXOGPHDQFXWWLQJLQWRWKHVKHOOEXWLWVKRXOGHOLPLQDWHDQ\ ZDWHULVVXHVDWWKHORZHUSUHVVXUH&RVWLVHVWLPDWHGDW$IWHUDQ$60(VSRROSLHFHRI± IHHWDERYH WKHQHZQR]]OH&:8FRXOGQHFNEDFNGRZQWR´DQGUHXVHWKHH[LVWLQJQRQUHWXUQDQGLVRODWLRQYDOYHV

7KHVDPHZHOGHUFRXOGRYHUVL]HWKHUHOLHIYDOYHRSHQLQJVLIWKHUHJXODWRU\DJHQF\UHTXLUHGIXOOSVLJ UHOLHIFDSDFLW\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ Ϯϵ &/E>ZWKZd

$UHWKHUHRWKHUSODQWLVVXHV"

7KHH[LVWLQJIHHGZDWHUSXPSVPD\ULGHVRIDURXWRQWKHLUFXUYHVWKDWWKH\FDYLWDWHRUIORZIOXFWXDWHVZKLFKPDNHVPDLQWDLQLQJZDWHUOHYHOLQWKHERLOHUKDUGHU&:8FRXOGWU\LWDQGVHHLILWZRUNVILUVW

&:8FRXOGSXWD9)'RQRQHSXPSRSHQWKHE\SDVVDURXQGWKH%IHHGZDWHUYDOYHDQGMXVWXVHWKH9)'WRPDLQWDLQZDWHUOHYHO

7KH\FRXOGEX\D³SRQ\SXPS´VL]HGIRUWKHGXW\DQGLQVWDOOLWLQWKHSODQW

&DQWKHGLVWULEXWLRQDQGEXLOGLQJSLSLQJKDQGOHWKHORZHUSUHVVXUHZLWKRXWH[FHVVLYHSUHVVXUHGURSRUYHORFLW\"

7KLVLVVLPSO\QRWSRVVLEOHZLWK5DQGDOO0LFKHOVRQRQWKHV\VWHP7KLVEXLOGLQJDORQHKDVHQRXJKORDGWRUHTXLUHLWVRZQERLOHU,I5DQGDOO0LFKHOVRQZHUH UHWURILWZLWKVWDQGDORQHFDSDFLW\WKHQDERXW OEKUZRXOGZRUVWFDVHZRXOGKDYHWRFURVV³'´6WUHHW 7KHPRGHOVKRZVWKDWWKHRQO\LVVXHLVWKHLQIDPRXV´VHFWLRQRIWKHPDLQSODQWWR³'´6WUHHWVHJPHQW(YHQWKHUHWKHYHORFLW\LVRQO\H[SHFWHGWREHISPDERYH WKHVWULFWHVWYHORFLW\OLPLWEXWZHOOZLWKLQ WKHUDQJHRIOLPLWV

7KHPRGHOSUHGLFWVWKDWWKHSUHVVXUHGURSDWWKHIDUHQGRIWKHV\VWHPZLOOEHDVPXFKDVSVLJPHDQLQJWKRVHEXLOGLQJZRXOGVHHRQO\SVLJ

7KHGLVWULEXWLRQWUDSVDUHDQRWKHUSRWHQWLDOLVVXH5HODWLYHVWHDPIORZWKURXJKDIL[HGRULILFHVL]HLVSURSRUWLRQDOWRWKHUDWLRRIWKHDEVROXWHSUHVVXUHV'LYLGLQJ PHDQVWKDWWKHWUDSVZLOOSDVVRQO\SHUFHQWRIWKH³QRUPDOYROXPH+RZHYHUWUDSVDUHXVXDOO\VL]HGIRUDWOHDVWWZLFHWKHH[SHFWHGORDGVRFDSDFLW\ZRXOGEHFXWWRSHUKDSVWRSHUFHQWRIWKDWDWSVLJ6LQFHWKHVXPPHUORDGLVRQO\DERXWSHUFHQWRIWKHSHDNUXQQLQJWUDSORDGFDSDFLW\VKRXOGQRWEHDOLPLWLQJIDFWRU

:DUPXSWUDSORDGVFRXOGEHDQLVVXHKRZHYHUVLQFHORDGW\SLFDOO\GRXEOHVDWWKLVWLPHWKXVWKHRYHUVL]LQJ6WDUWXSVLQVXPPHUFRXOGWDNHVXEVWDQWLDOO\ORQJHUWKDQWKH\GRQRZ

,QWKHEXLOGLQJVWKH359VZLOOQRWIXQFWLRQ± WKH\QHHGWRVHHDQLQOHWSUHVVXUHRI± SVLJ JUHDWHUWKDQWKHRXWOHWLQRUGHUWRZRUN7KHVWDIIZRXOGKDYHWRJRWRHDFKEXLOGLQJDQGPDQXDOO\RSHQWKHE\SDVVDURXQGWKH359,IWKHE\SDVVLVQRW³IXOOVL]H´&:8ZRXOGQHHGWRXSVL]HWKHE\SDVVRUSURYLGHDOWHUQDWHKHDWWRWKRVHDIIHFWHGEXLOGLQJV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϬ &/E>ZWKZd

$VLGHIURPWKHDELOLW\WRUXQWKHSODQWXQPDQQHGWKHLQWHQWLVWRVDYHPRQH\ZKLFKOHDGVWRWKHTXHVWLRQRIKRZPXFKZRXOGWKLVPRGHRIRSHUDWLRQVDYH7KHUHDUHIRXUVRXUFHVRIVDYLQJVDQGWKH\ZRUNWRJHWKHU,QGHVFHQGLQJRUGHURIHIIHFWILUVWWKHVWHDPLVFRROHUDUHODWLYHWHUP± LWLVVWLOORYHUGHJ)VRWKHSLSLQJORVVHVDUHORZHU6HFRQGLWWDNHVOHVVHQHUJ\WRPDNHSVLJ VWHDPWKDQLWGRHVWRPDNHSVLJ VWHDP7KLUGOHVVRYHUDOOVWHDPPHDQVOHVV'$VWHDP)LQDOO\WKHERLOHULVPDUJLQDOO\PRUHHIILFLHQWEHFDXVHWKHVWDFNWHPSHUDWXUHVDUHORZHU+RZHYHULQWKLVFDVHWKHORZHUVWDFNWHPSHUDWXUHVPHDQWKHHFRQRPL]HULVYLUWXDOO\XVHOHVVVRWKLVODVWHIIHFWKDVEHHQFRQVLGHUHG³DZDVK´

)LUVWZHFDQHVWLPDWHWKHUHGXFWLRQLQORVVHV$WGHJ)WKHFXUUHQWORVVHVDUHHVWLPDWHGDWOEKU/RVVHVDUHSURSRUWLRQDOWRWKHUDWLRRIWKHWHPSHUDWXUHGLIIHUHQWLDOVVWHDPWRJURXQG,WLVDFWXDOO\PRUHFRPSOH[EXWWKLVLVJRRGHVWLPDWHSVLJ VWHDPLVGHJ)DQGSVLJ VWHDPLVGHJ)6WHDPXWLOLGRUWHPSHUDWXUHZDVORJJHGLQWZRSODFHVUHFHQWO\DQGDYHUDJHGGHJ)7KHFDOFXODWLRQZRXOGWKHQEH

± ± RUSHUFHQWRIFXUUHQWORVVHVRUDSHUFHQWUHGXFWLRQ

8VLQJWKHVDPHORDGSURILOHZHKDYHEHHQXVLQJIRUWKHUHVWRIWKHUHSRUWDQGXVLQJWKHQHZORVVYDOXHVDQG'$VWHDPYDOXHVZHFDQSOXJWKHPRGLILHGSURILOHLQWRWKH2$7ELQPRGHO7KHUHVXOWV DUHVKRZQLQ)LJXUH EHORZ-XQHWKRXJK$XJXVWZDVFKRVHQIRUVLPSOLFLW\

)LJXUH6XPPHU/RZ3UHVVXUH6WHDP2SHUDWLRQV

6XPPHU/RZ3UHVVXUH6WHDP6DYLQJV SODQWHIIHVWDW([LVWLQJ36,*%78OE 3URSRVHG36,*%78OE

VWHDP RXWSXW LQSXW VWHDP RXWSXW LQSXWSURGXFHG HQHUJ\ JDV SURGXFHG HQHUJ\ JDV

OE N%78 WKHUPV OE N%78 WKHUPV-XQ -XO $XJ WRWDO

VDYLQJV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϭ &/E>ZWKZd

$WSHUWKHUPWKLVZRXOGUHSUHVHQWQHDUO\LQJDVVDYLQJVDORQH

+RZHYHUWKHUHLVRQHPRUHLVVXHQRWGLVFXVVHGDERYH7KDWLVWKHVXPPHUWHPSHUDWXUHUDQJHLQ(OOHQVEXUJ8VLQJWKHIRXU\HDUDYHUDJHWKURXJK2$7GU\EXOEGDWDIURPWKHDLUSRUWLWFDQGURSDVORZDVGHJ) LQ-XQHDVORZDVGHJ)LQ-XO\DQG GHJ) LQ$XJXVW7KHVHWHPSHUDWXUHVDUHUDUHWKH\DUHQRWUHDFKHGYHU\PDQ\KRXUVLQWKHVHPRQWKVEXWLWGRHVQRWWDNHPDQ\KRXUVWRFRPSOLFDWHWKLVFRQFHSW

7KHSURMHFWORDGDWGHJ)HYHQDWSVLJ ZLWKORZHUORVVHVLVaOEKUZDUPXSSHDNa%PLJKWEHDEOHWRSURGXFHWKLVORDGLIWKHVWHDPQR]]OHZDVHQODUJHGDQGWKHERLOHUKDGVXIILFLHQWUHOLHIFDSDFLW\DWWKLVOHYHO7KHUHDUHWKUHHRWKHULVVXHVKRZHYHU

6HYHQVHJPHQWVRISLSHH[FHHGWKHORZHUYHORFLW\OLPLWRIISPDQGWKUHHIDLOHYHQWKHPRVWOHQLHQWOLPLWRIISPWKHXVXDOVXVSHFWV7KH´PDLQVHFWLRQDWWKHSODQWZRXOGH[FHHGISP

7KHORDGLVDSSURDFKLQJWKHFDOFXODWHGOLPLWIRUWKHGLVWULEXWLRQWUDSV

7KHLVVXHRIEXLOGLQJ359E\SDVVHVJHWVPXFKPRUHFULWLFDO

1RQHRIWKLVVD\VLWFDQ¶WEHGRQHEXWLWPD\PHDQDORWRIVFUDPEOLQJLIFROGWHPSHUDWXUHVRFFXUXQH[SHFWHGO\&:8FRXOGDOVRDOZD\VVWDUWXSDZDWHUWXEHLI%FDQQRWKDQGOHLWEXWWKLVZRXOGPHDQ$JRLQJWRHDFKEXLOGLQJDQGVKXWWLQJWKHPDQXDOE\SDVVHYHQLIWKHZDWHUWXEHRQO\SURGXFHVSVLJ VWHDPIRULQVWDQFHLWZLOOVWLOOEORZWKHSUHVVXUHUHOLHIRQWKHGRZQVWUHDPEXLOGLQJHTXLSPHQWLIWKHE\SDVV YDOYHVDUH RSHQDQG%PDQQLQJWKHSODQW

$OWHUQDWH2SHUDWLQJ0RGHVZLQWHU

7KHTXHVWLRQKDVDOVREHHQ DVNHGDVWRZKHWKHU&:8FRXOGRSHUDWHXQPDQQHGZLWK SVLJ VWHDP\HDU URXQG

$VZLWKVXPPHURSHUDWLRQ5DQGDOO0LFKHOVRQZRXOGKDYHDVWDQGDORQHERLOHUDWWKDWEXLOGLQJ

7KHLQFKVHFWLRQRIKHDGHUSLSHDWWKH&HQWUDO3ODQWLVDOVRLQFUHDVHGWRLQFK

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϮ &/E>ZWKZd

7KHQDWDPLQLPXP&:8ZRXOGKDYHWRFRQYHUWDOOIRXUERLOHUVWRODUJHUVWHDPQR]]OHVDWDFRVWRISHUKDSV

7KHORJLFDOQH[WVWHSPLJKWVHHPWREHWRPRYH%WRWKH$OIRUG0RQWJRPHU\$0VLWHDQGKDYHLWIHHG IURPWKHUH+RZHYHUDVWKHVHFWLRQDERYHVKRZVLQVXPPHU%PLJKWKDQGOHWKHVWHDPORDGVEXWWKH´VHJPHQWRISLSHIURPWKHSODQWWR³'´6WUHHWFDQQRW7KHEDFNIHHGSLSHIURPWKH$0 WRWKHFDPSXV LVRQO\´7KHUHLVQRSRLQWLQSXWWLQJDERLOHU DW$0DQ\ELJJHUWKDQWKH´EDFNIHHGFDQKDQGOHDWSVLJ SOXVORDGVDW:HQGHOO+LOO+DOO DQGDQ\IXWXUH ORDGV ZKLFKPLJKWEHDGGHGLQWKLVDUHD

$VVXPLQJ&:8ZLOODFFHSWISPIRUSHDNORDGVVLQFHWKH\GRQRWODVWORQJWKHFDSDFLW\RIWKH$0EDFNIHHGLVRQO\OEKU7KH´SLSHIURPWKH3ODQWWRWKHFDPSXVFRXOGGHOLYHUOEKUEULQJLQJWKHWRWDOFDSDFLW\WRWKHPDLQFDPSXVWROEKU

6LQFHWKHDVVXPSWLRQZDVWKDW5DQGDOO0LFKHOVRQ ZDVWREHWDNHQRIIWKHJULG:HQGHOO+DOO$DQG%ORDGVDUHRQWKH³RWKHUVLGH´WKH$0VLWH DQGGLVWULEXWLRQORVVHVDUHPXFKVPDOOHU DWSVLJ WKHUHPDLQLQJSHDNORDGDW)DPELHQWLVOEKU6RZLWKDIHZPRGLILFDWLRQVWRZDUPXSORDGVWKHFDPSXVFRXOGSRVVLEOHUXQ\HDUURXQGDWSVLJ

+RZHYHUJRLQJEDFNWRWKHODVWVHFWLRQZH EHOLHYHWKDWWRGRWKLV&:8ZRXOGKDYHWRUHSODFHDOORIWKHGLVWULEXWLRQWUDSV7KHUHLVQRZD\WKH\NHHSZDWHURXWRIWKHSLSHVDWIXOOORDGDQGRQO\36,*

7RVXPPDUL]HWKHVL[SRWHQWLDOFRVWV ZRXOGEH

0RGLI\5DQGDOO0LFKHOVRQ WREHVWDQGDORQHEXLOGLQJ

0RGLI\WKHVWHDPQR]]OHRQDOOIRXUERLOHUV

,QVWDOODQHZERLOHUDWWKH$0ORFDWLRQ

3RWHQWLDOO\XSVL]HVRPHEXLOGLQJE\SDVVSLSLQJDQGSHUKDSVHYHQVRPHVWHDPEUDQFKHV

5HSODFHDOOWKHGLVWULEXWLRQWUDSVDQG

5HSODFHWKHIHHWRI´SLSHIURPWKHSODQWZLWK´SLSH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϯ &/E>ZWKZd

/RQJ7HUP)XWXUH/RDGV ,IWKHFDPSXVJURZVE\DQ\WKLQJFORVHWRDQDGGLWLRQDOSRXQGVSHUKRXURIVWHDPORDGWKHQWKHQHHGWRUHQRYDWHWKHKHDWLQJHTXLSPHQWEHFRPHVPDJQLILHG7KHSODQWZRXOGRSHUDWHPDQ\KRXUVZLWKWKUHHERLOHUVRQOLQH$Q\ERLOHUEHLQJRXWRIVHUYLFHZRXOGOHDYHWKHSODQWZLWKQRUHGXQGDQF\,WLVVDIHWRDVVXPHWKDWE\WKHWLPHWKHFDPSXVJURZVWKLVPXFKWZRRUWKUHHRIWKHH[LVWLQJERLOHUVZLOOEHXQUHOLDEOHLIDPDMRUUHQRYDWLRQLVQRWFRPSOHWHGEHIRUHWKHQ

) (0,66,216

2YHUYLHZ %HFDXVHWKH&:8 FDPSXVLVDVLQJOHIDFLOLW\W\SHXQGHUFRPPRQRZQHUVKLSDOODLUSROOXWDQWHPLVVLRQVRXUFHVORFDWHGRQWKHFDPSXVPXVWEHFRQVLGHUHGWRJHWKHUIRUSXUSRVHVRIDLUTXDOLW\SHUPLWWLQJ

7KHIDFLOLW\LVFXUUHQWO\SHUPLWWHGDVD³V\QWKHWLFPLQRU´IDFLOLW\ZKLFKLPSOLHVWKDWSRWHQWLDOHPLVVLRQVRIRQHRUPRUHLQGLYLGXDODLUSROOXWDQWVFRXOGH[FHHGWRQVSHU\HDUEXWOLPLWVLQWKHSHUPLWUHVWULFWPD[LPXPHPLVVLRQVWROHVVWKDQWKLVWKUHVKROG%HLQJFODVVLILHGDVDV\QWKHWLFPLQRUIDFLOLW\DOORZV&:8WRDYRLGWKHUHTXLUHPHQWVRIWKH7LWOH9SHUPLWWLQJSURJUDP

6R DQ\SODQVWRDGGHPLVVLRQVRXUFHVWRWKHFDPSXVQHHGWRWDNHLQWRFRQVLGHUDWLRQZKHWKHURUQRWWKHDGGHGVRXUFHLVOLNHO\WRWULJJHU7LWOH9

([LVWLQJ3HUPLWWHG6RXUFHV7KHIROORZLQJWDEOHOLVWVWKHHPLVVLRQVRXUFHVLQDGGLWLRQWRWKHSDLQWVSUD\ERRWKFXUUHQWO\LQFOXGHGLQWKHH[LVWLQJDLUTXDOLW\SHUPLWIRUWKH&:8IDFLOLW\7KHVHHPLVVLRQXQLWVSURYLGHVWHDPIRUVSDFHKHDWLQJDQGHOHFWULFDOJHQHUDWLRQIRUHPHUJHQF\SRZHUORVVUHSODFHPHQW

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϰ &/E>ZWKZd

ŽŝůĞƌƐ ŵĞƌŐĞŶĐǇ'ĞŶĞƌĂƚŽƌƐ

ĞƐĐƌŝƉƚŝŽŶ >ŽĐĂƚŝŽŶ^ŝǌĞ;ŚƉͿ

&ƵĞů DĂŬĞ DŽĚĞů

ŽŝůĞƌηϭ ĞŶƚƌĂůWŽǁĞƌWůĂŶƚ ϳϰϵ ŝĞƐĞů ĂƚĞƌƉŝůůĂƌ ϯϰϭϮd

ŽŝůĞƌηϮ ĞŶƚƌĂůWŽǁĞƌWůĂŶƚ ϳϰϵ ŝĞƐĞů ĂƚĞƌƉŝůůĂƌ ϯϰϭϮd

ŽŝůĞƌηϯ ĞŶƚƌĂůWŽǁĞƌWůĂŶƚ ϲϰϯ ŝĞƐĞů ĞƚƌŽŝƚ ϴϬϴϯͲϳϰϭϲ

ŽŝůĞƌηϰ ĞŶƚƌĂůWŽǁĞƌWůĂŶƚ ϰϵϬ ŝĞƐĞů ĂƚĞƌƉŝůůĂƌ ϯϰϲ

ŽŝůĞƌηϱ ^ƚƵĚĞŶƚsŝůůĂŐĞ ϰϳϬ ŝĞƐĞů ƵŵŵŝŶƐ Y&

ŽŝůĞƌηϲ ^ƚƵĚĞŶƚsŝůůĂŐĞ ϯϮϱ ŝĞƐĞů WĞƌŝŶƐ ϭϯϬϲͲϴddϯϬϬ

ŽŝůĞƌηϭ t,> ϭϭϱ EĂƚ'ĂƐ ƵŵŵŝŶƐ&ŽƌĚ

ŽŝůĞƌηϮ t,> ϭϰϴ ŝĞƐĞů KŶĂŶ ϯϱϬϬ

ŽŝůĞƌηϭ ,ĞĂůƚŚĞŶƚĞƌ ϯϮ ŝĞƐĞů KŶĂŶ

ŽŝůĞƌηϮ ,ĞĂůƚŚĞŶƚĞƌ ϲϱ ŝĞƐĞů WĞƌŬŝŶƐ ϭϭϬϬ

ŽŝůĞƌηϭ ƌŽŽŬůĂŶĞ

ŽŝůĞƌηϮ ƌŽŽŬůĂŶĞ

ŽŝůĞƌηϭ ^ƚƵĚĞŶƚhŶŝŽŶ

ŽŝůĞƌηϮ ^ƚƵĚĞŶƚhŶŝŽŶ

ŽŝůĞƌηϯ ^ƚƵĚĞŶƚhŶŝŽŶ

ŽŝůĞƌηϭ WƌĞƐŝĚĞŶƚΖƐ,ŽƵƐĞ

7DEOH$&HQWUDO:DVKLQJWRQ8QLYHUVLW\± &XUUHQWO\3HUPLWWHG(PLVVLRQ8QLWV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϱ &/E>ZWKZd

7KHH[LVWLQJDLUTXDOLW\SHUPLWIRUWKHFDPSXVFRQWDLQVWKHIROORZLQJHPLVVLRQOLPLWV

(PLVVLRQ8QLWV12[

WS\&2WS\

62

WS\92&WS\

3030

WS\

&HQWUDO6WHDP3ODQWDQG6WXGHQW9LOODJH%RLOHUVZKLOHILUHGRQQDWXUDOJDV

&HQWUDO6WHDP3ODQW%RLOHUVZKLOHILUHGRQ1R

GLVWLOODWHIXHORLO

2WKHU6SHFLILHG%RLOHUVILUHGVROHO\RQQDWXUDOJDV

6SHFLILHG(PHUJHQF\*HQHUDWRUVILUHGVROHO\RQ

GLHVHO

&XPPLQV)RUG(PHUJHQF\*HQHUDWRUILUHGVROHO\RQ

QDWXUDOJDV

3DLQW%RRWK

7RWDO

7DEOH% &HQWUDO:DVKLQJWRQ8QLYHUVLW\ &XUUHQWO\3HUPLWWHG (PLVVLRQ/LPLWV

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

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϲ &/E>ZWKZd

7KHFXUUHQWHPLVVLRQSHUPLWDOVRFRQWDLQVWKHIROORZLQJXVDJHOLPLWVWRHQVXUHHPLVVLRQVZLOOQRWH[FHHGWKHOLPLWVVKRZQLQ7DEOH%

(PLVVLRQ8QLW*URXS 3HUPLW8VDJH/LPLW

&HQWUDO6WHDP3ODQWDQG6WXGHQW9LOODJH%RLOHUVZKLOHILUHGRQQDWXUDOJDV

PLOOLRQFXELFIHHWRIQDWXUDOJDVSHUPRQWKSHULRG

&HQWUDO6WHDP3ODQW%RLOHUVZKLOHILUHGRQ1RGLVWLOODWHIXHORLO

JDOORQVRI1RGLVWLOODWHIXHORLOSHUPRQWKSHULRG

2WKHU6SHFLILHG%RLOHUVILUHGVROHO\RQQDWXUDOJDV

1ROLPLWV± PD\RSHUDWHDWPD[LPXPFDSDFLW\IRUDOOKRXUVSHUPRQWKSHULRG

6SHFLILHG(PHUJHQF\*HQHUDWRUVILUHGVROHO\RQGLHVHO

KRXUVSHUPRQWKSHULRGPD[LPXPIRUHDFKJHQHUDWRU

&XPPLQV)RUG(PHUJHQF\*HQHUDWRUILUHGVROHO\RQQDWXUDOJDV

KRXUVSHUPRQWKSHULRGPD[LPXP

3DLQW%RRWK JDOORQVRISDLQWSHUPRQWK

7DEOH& &HQWUDO:DVKLQJWRQ8QLYHUVLW\± 3HUPLW8VDJH/LPLWV

*UHHQKRXVH*DVHV$OWKRXJKWKH&:8IDFLOLW\LVQRZKHUHQHDUHPLWWLQJWRQVSHU\HDURIDQ\LQGLYLGXDODLUSROOXWDQWWKHUHLVRQHH[FHSWLRQWRWKLVWKUHVKROG*UHHQKRXVHJDVHV*+*VDUHWUHDWHGGLIIHUHQWIURPDOORWKHUDLUSROOXWDQWVXQGHUDLUTXDOLW\SHUPLWWLQJSURJUDPV$VDUHVXOWRIWKH86(3$³7DLORULQJ5XOH´VSHFLDOHPLVVLRQVEDVHGWKUHVKROGVKDYHEHHQVHWIRU*+*V$IDFLOLW\ZLWK*+*HPLVVLRQVH[SUHVVHGDV&2 HTXLYDOHQWHPLVVLRQV&2HH[FHHGLQJWRQVSHU\HDUEHFRPHV D7LWOH9PDMRUVRXUFH

$VVKRZQLQWKHWDEOHEHORZWKH&:8FDPSXVLVFXUUHQWO\YHU\FORVHWRH[FHHGLQJWKHWRQSHU\HDUWKUHVKROGIRU*+*VZLWKHVWLPDWHGSRWHQWLDO*+*HPLVVLRQVRIWRQVSHU\HDURI&2H

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϳ &/E>ZWKZd

7DEOH'&HQWUDO:DVKLQJWRQ8QLYHUVLW\ (VWLPDWHG3RWHQWLDO*+*(PLVVLRQV

','ŵŝƐƐŝŽŶ^ŽƵƌĐĞ;ƐͿ ŶŶƵĂůhƐĂŐĞĂƚĂ ',' ůďDDƚƵKϮĞ;ƚƉǇͿ

EĂƚƵƌĂůŐĂƐůŝŵŝƚĨŽƌĞŶƚƌĂůWůĂŶƚĂŶĚ

^ƚƵĚĞŶƚsŝůůĂŐĞŽŝůĞƌƐηϭͲ ηϲ

ϭϮϬϬϬϬϬϬϬϬ ĨƚϯǇƌ ϭϬϯͲϬϯ DDƚƵĨƚϯ KϮ ϭϭϲϲϰϰ ϳϭϵϰϲ

ϭϮϬϬϬϬϬϬϬϬ ĨƚϯǇƌ ϭϬϯͲϬϯ DDƚƵĨƚϯ ,ϰ ϬϬϬϮϮ ϮϴϱϬ

ϭϮϬϬϬϬϬϬϬϬ ĨƚϯǇƌ ϭϬϯͲϬϯ DDƚƵĨƚϯ EϮK ϬϬϬϬϮϮ ϰϮϬϳ

&ƵĞůŽŝůůŝŵŝƚĨŽƌĞŶƚƌĂůWůĂŶƚĂŶĚ^ƚƵĚĞŶƚsŝůůĂŐĞ

ŽŝůĞƌƐηϭͲ ηϲ

ϲϬϬϬϬϬ ŐĂůǇƌ ϭϯϴͲϬϭ DDƚƵŐĂů KϮ ϭϲϭϭϱ ϲϲϳϭϲ

ϲϬϬϬϬϬ ŐĂůǇƌ ϭϯϴͲϬϭ DDƚƵŐĂů ,ϰ ϬϬϬϲϲ ϱϳ

ϲϬϬϬϬϬ ŐĂůǇƌ ϭϯϴͲϬϭ DDƚƵŐĂů EϮK ϬϬϬϭϯϮ ϭϲϵ

KƚŚĞƌϭϬ^ƉĞĐŝĨŝĞĚŽŝůĞƌƐ;ĨŝƌĞĚƐŽůĞůǇŽŶ

ŶĂƚƵƌĂůŐĂƐͿ

ϭϬϭϯ DDƚƵŚƌ ϴϳϲϬ ŚƌƐǇƌ KϮ ϭϭϲϲϰϰ ϱϭϳϱ

ϭϬϭϯ DDƚƵŚƌ ϴϳϲϬ ŚƌƐǇƌ ,ϰ ϬϬϬϮϮ ϮϬϱ

ϭϬϭϯ DDƚƵŚƌ ϴϳϲϬ ŚƌƐǇƌ EϮK ϬϬϬϬϮϮ ϯϬϯ

ϵ^ƉĞĐŝĨŝĞĚŵĞƌŐĞŶĐǇ'ĞŶĞƌĂƚŽƌƐ;ĨŝƌĞĚƐŽůĞůǇ

ŽŶĚŝĞƐĞůͿ

ϭϵϮϮϰ ŐĂůŚƌ ϱϬϬ ŚƌƐǇƌ KϮ ϭϲϭϭϱ ϳϳϰϰϵ

ϭϵϮϮϰ ŐĂůŚƌ ϱϬϬ ŚƌƐǇƌ ,ϰ ϬϬϬϲϲ ϲϳ

ϭϵϮϮϰ ŐĂůŚƌ ϱϬϬ ŚƌƐǇƌ EϮK ϬϬϬϭϯϮ ϭϵϳ

ŵĞƌŐĞŶĐǇ'ĞŶĞƌĂƚŽƌ;ĨŝƌĞĚƐŽůĞůǇŽŶŶĂƚƵƌĂů

ŐĂƐͿ

Ϭϴϭ DDƚƵŚƌ ϱϬϬ ŚƌƐǇƌ KϮ ϭϭϲϲϰϰ Ϯϰ

Ϭϴϭ DDƚƵŚƌ ϱϬϬ ŚƌƐǇƌ ,ϰ ϬϬϬϮϮ ϬϬϭ

Ϭϴϭ DDƚƵŚƌ ϱϬϬ ŚƌƐǇƌ EϮK ϬϬϬϬϮϮ ϬϬϭ

dŽƚĂů ϵϭϲϴϲ

7KHVHHPLVVLRQHVWLPDWHVDUHEDVHGRQ86(3$IDFWRUVSURYLGHGLQWKHIHGHUDOPDQGDWRU\*+*UHSRUWLQJUXOH&)53DUWZKLFKFRXOGFXUUHQWO\DSSO\WRWKH&:8IDFLOLW\GHSHQGLQJRQDFWXDOIXHOXVDJHOHYHOVDQGWKHHTXLSPHQWXVDJHOLPLWDWLRQVLQWKHFXUUHQWDLUSHUPLW

7KHUHIRUHLIDQ\QHZVRXUFHV ZHUHWREHDGGHGWRWKH&:8DLUSHUPLWLWZRXOGEHLPSRUWDQWWRNHHSWUDFNRIWKHHIIHFWRQSRWHQWLDO*+*HPLVVLRQVWRHQVXUHWKDWWKHWRQSHU\HDU&2HWKUHVKROGZDVQRWH[FHHGHGLISRVVLEOHWRSUHYHQWEHFRPLQJD7LWOH9VRXUFH$Q\XVDJHOLPLWPD\EHDSSOLHGWRDQ\HPLVVLRQXQLWWR

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

67($06<67(0

:ƵůǇϮϰϮϬϭϮ ϯϴ &/E>ZWKZd

UHVWULFWSRWHQWLDOHPLVVLRQVDVORQJDVWKHXVDJHFDQEHPRQLWRUHGDQGUHFRUGHGHJEDVHGRQPRQLWRULQJKRXUVRIRSHUDWLRQIXHOXVDJHHWF

&RQVHTXHQFHVRI([FHHGLQJ7LWOH936'(PLVVLRQV7KUHVKROGV$VQRWHGDERYHWKH&:8FDPSXVHPLVVLRQXQLWVDUHFXUUHQWO\SHUPLWWHGXQGHUDV\QWKHWLFPLQRUDLUSHUPLW,ISHUPLWWHGHPLVVLRQVIRUDQ\LQGLYLGXDODLUSROOXWDQWZHUHWRH[FHHGWRQVSHU\HDUWKHIDFLOLW\ZRXOGEHUHTXLUHGWRREWDLQD7LWOH9SHUPLW2EWDLQLQJWKLVSHUPLWZRXOGEHUHODWLYHO\VWUDLJKWIRUZDUGEXWZRXOGHQWDLOOLNHO\DGGLWLRQDOPRQLWRULQJUHFRUGNHHSLQJDQGUHSRUWLQJDVZHOODVWKHSD\PHQWRIDQQXDOHPLVVLRQVEDVHGIHHVWRVXSSRUWWKH'2(7LWOH9SHUPLWWLQJSURJUDP

'2(7LWOH9DQQXDOSHUPLWIHHVIRUDIDFLOLW\RIWKHFRPSOH[LW\RIWKH&:8IDFLOLW\ZRXOGLQFOXGHDQDQQXDOIODWIHHRIURXJKO\SOXVDQHPLVVLRQVEDVHGIHHRIDERXWSHUWRQRIDFWXDOHPLVVLRQVRI306212[DQG92&EDVHGRQGDWDIURP±)HHVDUHDGMXVWHGDVQHFHVVDU\WRFRYHUWKHFRVWRIWKH7LWOH9SHUPLWWLQJSURJUDP$OVRDVD7LWOH9VRXUFHDGGLWLRQDOVRXUFHHPLVVLRQVWHVWLQJPLJKWEHUHTXLUHGLQFUHDVLQJDQQXDOFRPSOLDQFHFRVWV E\DQRWKHU

,I LQWKHIXWXUH SHUPLWWHGHPLVVLRQVRIDQ\LQGLYLGXDODLUSROOXWDQWH[FHHGHGWRQVSHU\HDUWKHIDFLOLW\ ZRXOGEHFRPHDPDMRUVRXUFHXQGHUWKH36'SHUPLWWLQJSURJUDP:KLOHWKHRSHUDWLQJSHUPLWXQGHUWKLVSURJUDPZRXOGVWLOOEHD7LWOH9SHUPLWWKHUHTXLUHPHQWVWRREWDLQD36'FRQVWUXFWLRQSHUPLWIRUQHZHPLVVLRQXQLWVEHFRPHVVLJQLILFDQWO\PRUHEXUGHQVRPH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϯϵ &/E>ZWKZd

6(&7,21,,,&+,//(':$7(56<67(0

$ 29(5$//6<67(0'(6&5,37,21

2ULJLQDOO\WKHUHZDVDVRXWKFKLOOHUSODQWFRORFDWHGZLWKWKHROGERLOHUSODQWDQGD³QRUWKFKLOOHUSODQW´ORFDWHGRQDQXSSHUIORRURIWKHFXUUHQWERLOHUSODQW7KHVRXWKFKLOOHUSODQWZDVDEDQGRQHG LQDQG WKH ³QRUWK´ FKLOOHUSODQW LVQRZ WKHRQO\FHQWUDOFKLOOHGZDWHUSODQW

7KHFKLOOHGZDWHUSODQWWKH³&:3ODQW´RU³3ODQW´LQFOXGHVIRXU³FRROLQJXQLWV´7KUHHRI WKH XQLWV DUH ZDWHU FRROHG FHQWULIXJDO FKLOOHUV DQG RQH LV D IODW SODWH KHDWH[FKDQJHUGHVLJQHGWREHXVHGIRU³IUHHFRROLQJ´ZKHQDPELHQWFRQGLWLRQVIDOOZLWKLQFHUWDLQSDUDPHWHUV7KHWRWDOPHFKDQLFDOFRROLQJFDSDFLW\LV WRQV7KHIODWSODWHKHDWH[FKDQJHU+;DSSHDUVWRKDYHEHHQGHVLJQHGWRSURGXFHD)GHOWD7ZLWK*30RUQRPLQDOWRQV

7KHUHDUHWKUHHFRROLQJWRZHUV&7VWRVHUYHWKHIRXUFRROLQJXQLWV (DFKWRZHU ZDVPDWFKHGWRDFRUUHVSRQGLQJFKLOOHU2ULJLQDOO\WKHFRQGHQVHUZDWHUSXPSV&:3VERWKSXPSHG LQWRDQGSXOOHG IURPFRPPRQFRQGHQVHUZDWHUKHDGHUV 7KXVDQ\FRPELQDWLRQRI&7VDQG&:3VFRXOGZRUNZLWKDQ\FRPELQDWLRQRIFKLOOHUVDVORQJDV WKH &7&:3 FRPELQDWLRQ SURYLGHG HQRXJK FRQGHQVHU ZDWHU IORZ DQG KHDWUHMHFWLRQFDSDFLW\WRVDWLVI\WKHRSHUDWLQJFKLOOHUV/LNHZLVHDQ\&:3FRXOGDOVRVHUYHWKH³FROGVLGH´RIWKHIODWSODWHKHDWH[FKDQJHU+;LQWKHIUHHFRROLQJPRGH:KHQ&KLOOHU$ZDVLQVWDOOHGLQKRZHYHUQHZFKLOOHGZDWHUDQGFRQGHQVHUZDWHU SXPSV ZHUH LQVWDOOHG DV ZDV D QHZ FRROLQJ WRZHU 7KLV WRZHU FDQ EHFRQQHFWHGWRWKHFRPPRQFRQGHQVHUZDWHULQOHWRXWOHWSLSLQJVKDUHGE\WKHRWKHUWZRWRZHUVEXWRQO\E\RSHUDWLQJWKHPDQXDOYDOYHVWKDWLVRODWH&7$1RUPDOO\DV)LJXUH EHORZVKRZV&7$LVLVRODWHGDQGFDQVHUYHRQO\&+$

7KH3ODQWFKLOOHGZDWHUSXPSLQJLVFRQILJXUHGLQDSULPDU\VHFRQGDU\DUUDQJHPHQW7KHUHDUHWZRFRQVWDQWYROXPHSULPDU\FKLOOHGZDWHUSXPSV&+3VRQHYDULDEOHVSHHGWKHUPDOHQHUJ\SXPS7(3DQGWKUHHYDULDEOHVSHHGVHFRQGDU\FKLOOHGZDWHUSXPSV6&+36

7KH WZR&+3VLQFOXGLQJ&+3$KDYHFRPPRQVXFWLRQDQGGLVFKDUJHKHDGHUVDQGFDQWKXVVHUYHDQ\FKLOOHURUWKHIODWSODWH+;7KH7(3LVSLSHGVXFKWKDWLWFDQDOVRGUDZIURPWKHFRPPRQFKLOOHGZDWHUVXFWLRQKHDGHUDQGSXPSLQWRWKHFRPPRQGLVFKDUJHKHDGHU+RZHYHUXVLQJDFWXDWHGFRQWUROYDOYHVLWFDQEHLVRODWHGIURPWKHFRPPRQKHDGHUVLQDQXPEHURIFRQILJXUDWLRQVRUFRROLQJPRGHV± VHHEHORZ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϬ &/E>ZWKZd

7KHSODQWDOVRFRQWDLQVDJDOORQFKLOOHGZDWHUVWRUDJHWDQN7KHWDQNXVHVWKHEXR\DQF\SULQFLSDOWRVHSDUDWHWKHFROGHUGHQVHUZDWHURQWKHERWWRPIURPWKHZDUPHUOHVVGHQVHZDWHURQWRS&:8¶VH[SHULHQFHLQGLFDWHVWKDWDERXWSHUFHQWRIWKHYROXPHLVXVHDEOHVWRUDJH

7KHVHFRQGDU\FKLOOHGZDWHUSXPSV6&+3VDUHDVNLGPRXQWHGSDFNDJHZLWKEXLOWLQFRQWUROV7KHSUHSDFNDJHGV\VWHPLVE\WKHPDQXIDFWXUHU6\VWHFRQ± DQG XVHVFRPPHUFLDOO\DYDLODEOHSXPSVYDULDEOHIUHTXHQF\GULYHVHWFZKLFKDUH SDFNDJHGZLWK6\VWHFRQ FRQWUROVWRSURGXFHDFRPSDFWIDFWRU\DVVHPEOHGSXPSLQJFRQWUROSDFNDJH

7KHFKLOOHGZDWHUFRQGHQVHUZDWHUDQGWKHUPDOVWRUDJHV\VWHPVDUHFRQWUROOHGE\DGLUHFWGLJLWDOFRQWURO''&V\VWHPPDQXIDFWXUHGE\$OHUWRQ7KLVV\VWHPDXWRPDWHVWKHFRQWURORI WKHSODQW $VRULJLQDOO\SURJUDPPHG LWFRQWDLQHGD ODUJHQXPEHURI³FRROLQJ PRGHV´ EDVHG RQ FRPELQDWLRQV RI FKLOOHUV IUHH FRROLQJ VWRUDJHFKDUJHGLVFKDUJH DQG VR RQ 'HSHQGLQJ RQ ³PRGH´ WKH VWDWXV RI WKH LQGLYLGXDOSLHFHVRIHTXLSPHQWDQGWKHIORZRIZDWHULVFRQWUROOHGE\DSSUR[LPDWHO\VL[WHHQSRVLWLRQFRQWUROYDOYHV6HHWKHFRROLQJPRGHVVXEVHFWLRQVEHORZIRUPRUHGHWDLO

)LJXUHV DQG EHORZVKRZ WKHFRQWUROJUDSKLFV IRU WKHFKLOOHGDQGFRQGHQVHUV\VWHPVUHVSHFWLYHO\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϭ &/E>ZWKZd

)LJXUHFKLOOHGZDWHUFRQWUROJUDSKLF

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϮ &/E>ZWKZd

)LJXUHFRQGHQVHUZDWHUFRQWUROJUDSKLF

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϯ &/E>ZWKZd

&RROLQJ0RGHV± $V'HVLJQHG$VRULJLQDOO\FRQFHLYHGWKHUHZHUHGLVWLQFWFRROLQJ³PRGHV´± DPRGHKHUHLVGHILQHGSULPDULO\E\WKHRSHUDWLQJHTXLSPHQWDQGWKHIORZSDWKWKHZDWHUWDNHVZKLFKLQWXUQLVGHWHUPLQHGE\WKHSRVLWLRQRIWKHFRQWUROYDOYHV7KHORFDWLRQRI WKHFRQWURO YDOYHVFDQEHVHHQ LQ)LJXUH DERYH 7KHUHDUHDGGLWLRQDOFRQWURO YDOYHV DVVRFLDWHG ZLWK WKH FRQGHQVHU ZDWHU IORZ EXW WKLV VXEVHFWLRQ GHDOVVSHFLILFDOO\ZLWKFRROLQJPRGHVDQGWKXVRQO\WKRVHYDOYHVWKDWFRQWUROFKLOOHGZDWHUIORZ

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¶VFRROLQJORDGSURYLGHVDODUJHVWDEOHFKLOOHGZDWHUORDG

7KHUHIRUHGXULQJQLJKWWLPHWDQNFKDUJLQJWKHDFWLYHFKLOOHUFDQEHUXQLQWKHPRVWHQHUJ\HIILFLHQF\PDQQHUORZLQOHWFRQGHQVHUZDWHUWHPSHUDWXUHDQGDVWDEOHIL[HGFRROLQJORDG&KLOOHUVDUHJHQHUDOO\DWWKHLUSHDNHIILFLHQF\EHWZHHQDERXWDQGSHUFHQWRIIXOOORDG± LQWKHFKDUJLQJPRGHWKHFKLOOHURXWSXWFDQEHIL[HGLQWKLV³VZHHWVSRW´7KHVHFRROLQJPRGHVZHUHWKHUHIRUHGHYLVHGWRPLQLPL]HGHQHUJ\XVHE\WDNLQJDGYDQWDJHRIIWKHFRROQLJKWVDQGDUHPDGHSRVVLEOHE\WKHWKHUPDOVWRUDJHWDQN

7KHFRROLQJPRGHVDUHVXPPDUL]HGEHORZDQGDEEUHYLDWHGDV&0&0HWF

&01RUPDO&KLOOHURUFKLOOHUV&KLOOHGZDWHUUHWXUQ&+5IURPWKHFDPSXVGLVWULEXWLRQIORZVLQWRWKHFRPPRQ&+3VXFWLRQKHDGHU2QHRUPRUH&+3VSXPSWKURXJKWKHDFWLYHFKLOOHUV7KHSULPDU\FKLOOHGZDWHUVXSSO\3&+6ZDWHUIORZVWRWKHVHFRQGDU\FKLOOHGZDWHUSXPSV6&+3VZKLFKPRGXODWHWKH6&+6IORZWRPHHWFDPSXVFRROLQJORDGV,IDVLVXVXDOO\WKHFDVH3&+6IORZH[FHHGV6&+6IORZWKHH[FHVV3&+6IORZVWKURXJKWKHSULPDU\VHFRQGDU\EULGJHLQWRWKH&+5,IRQWKHRWKHUKDQG6&+6IORZH[FHHGV3&+6 IORZWKHQ&+5IORZVWKHRWKHUGLUHFWLRQ WKURXJKWKHEULGJH WR WKH6&+3LQOHW 7KLV³UHYHUVHIORZ´ZRXOGGLOXWHUDLVHWKH6&+6WHPSHUDWXUHDQGLVJHQHUDOO\WREHDYRLGHG

&01RUPDO&KLOOHUFKLOOHUV6DPHDV&0H[FHSWWKDWDOOWKUHHFKLOOHUVDUHRQH7KLVLVFRQVLGHUHGDGLVWLQFWPRGH

&00DQXDO6DPHDV&0RUGHSHQGLQJRQ1RRIFKLOOHURSHUDWLQJH[FHSWWKDWWKH6&+3VDUHE\SDVVHG7KHRSHUDWLQJ&+3VSXPSDOOWKHZD\RXWWRWKH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϰ &/E>ZWKZd

GLVWULEXWLRQ V\VWHP DQG EDFN 7KH SULPDU\ VHFRQGDU\ EULGJH VWLOO E\SDVVHVH[FHVV&+6LQWRWKH&+5

&07DQN'LVFKDUJH2QO\&+5LVGLYHUWHGWRWKHWRSRIWKHVWRUDJHWDQN$OO&+3VDUHRII 7KHYDULDEOHVSHHG7(3GUDZVFROGZDWHURII WKHERWWRPRI WKHVWRUDJHWDQN7KLVFKLOOHGZDWHUE\SDVVHVWKH6&+3VDQGLVSXPSHGGLUHFWO\LQWRWKHGLVWULEXWLRQV\VWHPDQGRXWWRWKHEXLOGLQJV%HFDXVH7(3LVYDULDEOHVSHHGQRIORZWKURXJKWKHEULGJHLQHLWKHUGLUHFWLRQLVUHTXLUHG

&07DQN'LVFKDUJHZLWK0L[LQJ:KHQWKHFRROLQJORDGLVORZWKHUHDUHWLPHVWKDWWKHEXLOGLQJVGRQRWUHTXLUHYHU\FROGFKLOOHGZDWHU,QVXFKWLPHVWKLVPRGHFDQEHXVHGWROHQJWKHQWKHWLPHWKHVWRUDJHWDQNFDQRSHUDWHEHIRUHGHSOHWLQJWKHWDQN ,Q WKLVPRGHVRPHRI WKH&+5LVGLYHUWHG WR WKH WRSRI WKH WDQNEXWVRPHLVE\SDVVHGWRWKHLQOHWRI7(37KLVZDUP&+5PL[HVZLWKWKHFROG&+6IORZ WKDW 7(3 LV GUDZLQJ IURP WKH ERWWRP RI WKH WDQN ± WKH UHVXOW LV ³ZDUPHU´SHUKDSV± GHJ)FKLOOHGZDWHU 7KLV OHQJWKHQVWKHWLPHEHIRUHWKHFROGVWRUHGFKLOOHGZDWHULVGLOXWHGZLWKZDUPHU&+5

&07DQN'LVFKDUJH DQGRU&KLOOHUV7KHFRQWUROYDOYHVLVRODWH7(3IURPWKHFRPPRQ&+3VXFWLRQKHDGHU7(3GUDZVFROGZDWHUIURPWKHVWRUDJHWDQNDQGSXPSVLWLQWRWKHFRPPRQGLVFKDUJHKHDGHU2QHRUPRUH&+3VSXOO&+5IURPWKHFRPPRQVXFWLRQKHDGHUV WKURXJKWKHRSHUDWLQJFKLOOHUVDQGLQWRWKHFRPPRQGLVFKDUJHKHDGHU7KHWDQNZDWHUDQGFKLOOHUZDWHUPL[DQGWKHQIORZWRWKH6&+3VRUWKURXJKWKHSULPDU\VHFRQGDU\EULGJHDVLQ&0RU WKH6&+3VPRGXODWHWKH6&+6IORZWRWKHFDPSXVWRPHHWORDG

&0 7DQN'LVFKDUJH DQG&KLOOHUV 6DPHDV&0H[FHSWDOO WKUHHFKLOOHUVRSHUDWH

&0&KDUJH7DQNZLWK&KLOOHU7(3GUDZVZDUPZDWHUIURPWKHWRSRIWKHWDQN,WSXPSVWKRXJKRQHRSHUDWLQJFKLOOHU7KHIORZSDWKWRWKH6&+3VDQGWKHEULGJHDUH VKXW RII E\ YDOYHV DQG FKLOOHGZDWHU LV GLYHUWHG WR WKH ERWWRPRI WKH WDQN%HFDXVH WKH FROGHU ZDWHU LV WKH GHQVHVW LQ WKH WDQN LW FRQWLQXDOO\ SXVKHV WKHZDUPHUZDWHUWRWKHWRSZKHUHLWLVGUDZQRIIWREHFRROHG7KHFDSDFLW\RI7(3LVVXFKWKDWLWFDQF\FOHDOOWKHWDQNZDWHUWKURXJKWKHRSHUDWLQJFKLOOHUWZLFHLQDQKRXUFKDUJLQJSHULRGVHH)LJXUH

&0&KDUJH7DQNZLWK+;6DPHDV&0H[FHSWWKDWWKHWDQNLVFRROHGXVLQJ³IUHHFRROLQJ´YLDWKHIODWSODWH+; 7KLVPRGHZDVLQWHQGHGWREHXVHGLQGXULQJWKDWSDUWRIWKH\HDUZKHQWKHWHPSHUDWXUHDWQLJKWLVLQWKH¶VRUEHORZDQGWKHGD\WLPH WHPSHUDWXUH LV LQ WKH¶VRU ORZ¶V 0D\DQG ODWH6HSW HDUO\2FW'XULQJ VXFK WLPHV WKH QLJKWWLPH WHPSHUDWXUH ORZHQRXJK WRDOORZ WKH FRROLQJWRZHUVDQG+; WRJHQHUDWHZDWHUFROGHQRXJKWRFKDUJH WKH WDQN *LYHQWKHORZHUIORZUDWHWKURXJKWKH+;KRZHYHULWFDQQRWIXOO\FKDUJHWKHWDQNDVDFKLOOHUFDQ7KXVWKLVPRGHFDQRQO\EHXVHGZKHQWKHVXEVHTXHQW GD\WLPHFRROLQJORDGVDUHPLOG± LHZKHQWKH2$7LVLQWKH¶VRUHDUO\¶V7KLVLVLQWHQGHGDVDQHQHUJ\VDYLQJPHDVXUH

&0&KDUJH7DQNDQG6HUYH/RDG,QLWVVLPSOHVWIRUPWKLVPRGHXVHVRQHFKLOOHU7(3GUDZVZDUPZDWHUIURPWKHWRSRIWKHWDQNDVLQ&07KHV\VWHP&+5LVGLYHUWHGWRWKHLQOHWRIWKH7(3DVLQ&07KHWZRZDUPIORZVPL[DQG

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϱ &/E>ZWKZd

DUHSXPSHGWKRXJKWKHRSHUDWLQJFKLOOHU8QOLNH&0KRZHYHUWKHIORZSDWKWRWKH6&+3VLVQRWVKXWRIIDWWKHYDOYHV7KHFROGFKLOOHGZDWHUIURPWKHFRPPRQGLVFKDUJHKHDGHUVSOLWV± VRPHJRHVWRWKH6&+3VIRUGLVWULEXWLRQWRWKHFDPSXVDQGVRPHIORZWRWKHERWWRPRIWKHWDQNFKDUJLQJLW$PRGXODWLQJFRQWUROYDOYHFRQWUROVWKHWDQNLQOHWIORZUDWHZKLOHWKHVSHHGRIWKH6&+3VFRQWUROVWKHIORZWRWKHFDPSXV)RUWKHUHPDLQGHURIWKLVUHSRUWWKLVZLOOEHFDOOHG&0$

&0% &:8DOVRXVHVDYDULDWLRQRQWKLVZKLFKZDVQRWSDUWRI WKHRULJLQDOFRROLQJPRGHSURJUDPPLQJ,QWKLVPRGHWZRFKLOOHUVDUHXVHGQRWMXVWRQH%RWKSXPSLQWRWKHFRPPRQFKLOOHGZDWHUGLVFKDUJHKHDGHU7KLVLQFUHDVHVWKHDPRXQWRIIORZWKDWJRWRWKHFDPSXV6&+6ORRSZKLOHVWLOOPDLQWDLQLQJWKHWDQNFKDUJLQJIORZ

&RROLQJ0RGHV± $V8WLOL]HG,QSUDFWLFH&:8GRHVQRWXWLOL]HDOOWKHVHFRROLQJPRGHV%DVLFDOO\&:8KDVUHGXFHGWKHRSHUDWLQJPRGHVWRWKUHHVLPSOHVFKHPHV

7KH\FKDUJHWKHWDQNDWQLJKWXVLQJRQHFKLOOHU&0

7KH\VHUYHWKHGD\WLPHORDGZLWKWDQNGLVFKDUJHZDWHURQO\&0UHODWLYHO\FRROZHDWKHU

$VLWJHWVKRWWHUWKH\VHUYHWKHGD\WLPHORDGZLWKDFRPELQDWLRQRIWDQNGLVFKDUJHZDWHUDQGXSWRWZRFKLOOHUV&0

&:8DOVRXVHVWKH&0$PRGHEXWWKH\GRQRWFRQVLGHULWDVHSDUDWH³PRGH´VLPSO\DYDULDWLRQRI WKHLU ³EDVLF WKUHH´PRGHV $VWKHZHDWKHUJHWVKRWWHU WKHVHPRGHVDUHDSSOLHGDVIROORZV

0LQLPDOGD\ORDG1RQLJKWORDG7DQNLVFKDUJHGDWQLJKWXVLQJRQHFKLOOHU7DQNLVGLVFKDUJHGGXULQJWKHGD\WRPHHWORDG

0HGLXPGD\ ORDG 0LQLPDOQLJKW ORDG 7DQN LVFKDUJHGDWQLJKWXVLQJRQHFKLOOHU6RPHFKLOOHGZDWHULVGLYHUWHGIURPWKHQLJKWWLPHWDQNFKDUJLQJDQGXVHGIRUFDPSXVFRROLQJ7KHSURSRUWLRQRIIORZWRWKHFDPSXVPD\EHLQFUHDVHGDURXQG$0RUODWHUWRPDNHVXUHWKHORRSLVFRROSULRUWRWKHEXLOGLQJVVZLWFKLQJWR2FFXSLHG0RGH2QFHWDQNFKDUJLQJLVFRPSOHWHWKHFDPSXVPD\EHFRROHGE\WKHWDQNRQO\GXULQJWKHHDUO\PRUQLQJEXWDVGD\KHDWVXSDFKLOOHULVEURXJKWRQOLQHWRVXSSOHPHQWWKHWDQN

/DUJHGD\ORDG0HGLXPQLJKWORDG$VLQJOHFKLOOHULVXVHGWRFKDUJHWKHWDQNZLWKVRPHGLYHUVLRQRIFKLOOHGZDWHUWRWKHQLJKWWLPHORDG+RZHYHULQRUGHUWRPHHWWKHQLJKWORDGDQGPDNHVXUHWKHWDQNJHWVIXOO\FKDUJHGDVHFRQGFKLOOHUXVXDOO\WKHWRQXQLW LVEURXJKWRQ OLQHGXULQJ WKHFKDUJLQJSURFHVV JHQHUDOO\ LQ WKHPRUQLQJ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϲ &/E>ZWKZd

'D\WLPHORDGLVPHWZLWKWKHWDQNGLVFKDUJHDQGWZRFKLOOHUVJHQHUDOO\DWRQDQGWKHWRQXQLW

9HU\/DUJHGD\ ORDG 0HGLXPQLJKW ORDG &KDUJLQJ LVDJDLQGRQHZLWKRQHFKLOOHUGHGLFDWHGWRWKHFKDUJLQJDQGVHFRQGFKLOOHUEURXJKWRQWKHKHOSPHHWFDPSXVORDG,QWKHKRWWHVWZHDWKHUa GHJ)SOXVKRZHYHU&:8PXVWXVHWKHWDQNDQGWZRWRQFKLOOHUVWRPHHWFDPSXVGD\WLPHORDGV7KLVQHHGIRUWZRWRQFKLOOHUVKDVRQO\FRPHDERXWLQWKHODVW\HDURUWZRDVQHZFKLOOHGZDWHUORDGVKDYHEHHQDGGHG

% 3/$17&$3$&,7< $1'&22/,1*/2$'6

7KHUHDUHFXUUHQWO\WKUHHZDWHUFRROHGFHQWULIXJDOFKLOOHUVDVVKRZQLQ)LJXUH EHORZ$VQRWHGDERYHRQPRVWRFFDVLRQVRQO\DVLQJOHFKLOOHULVQHHGHGDQGLW LVJHQHUDOO\&+$RU&+:KHQWZRFKLOOHUVDUHUHTXLUHGLWLVRIWHQ&+WKDWLVXVHG DVWKH/DJ&KLOOHU

)LJXUHFKLOOHUGDWD

:LWKLQ WKH ODVW\HDURU WZR WKHSHDNFRROLQJ ORDGKDV UHDFKHGDSRLQWZKHUH WKH WZRODUJHVWFKLOOHUVDUHVRPHWLPHVUHTXLUHGWKXVWKHSODQWPHFKDQLFDOFRROLQJFDSDFLW\KDVVOLJKWO\OHVVWKDQQUHGXQGDQF\VLQFHWKHORVVRIDXQLWZRXOGOHDYH&:8 XQDEOHWRPHHWWKHZRUVWFDVHORDGV$OWKRXJKWKHFKLOOHGZDWHUVWRUDJHWDQNFRXOGEHYLHZHGDVD³IRXUWKFKLOOHU´DWOHDVWZKHQFKDUJHGLWGRHVQRWDGGWRWKHUHGXQGDQF\7KLVLVEHFDXVHRQWKHKRWWHVWGD\VWKHORDGUHTXLUHVWKUHH³FKLOOHUV´± WZRFKLOOHUVDQGWKHWDQNGLVFKDUJH&KLOOHUUHOLDELOLW\LVWKXVDQLPSRUWDQWLVVXH

8VLQJWKHGDWDIURP)LJXUH EHORZLIZHXVHWRQVDVWKH³FDSDFLW\´RIWKHWKHUPDOVWRUDJHWDQNWRWDOSODQWFDSDFLW\LVWRQV

3HDN&RROLQJ/RDG± &XUUHQW$QHFGRWDOO\&:8EHOLHYHVWKHLUSHDN ORDGWREHDERXW± WRQV3DUWRIWKHXQFHUWDLQW\DULVHVIURPWKHIDFWWKDWWKHWKHUPDOVWRUDJHWDQN³VWRUHV´WRQ KUVRIFRROLQJQRWWRQV7KHDFWXDOGHOLYHUHGFRROLQJLQWRQVGHSHQGVRQWKHUDWHDWZKLFKWKHWDQNFKLOOHGZDWHULVSXPSHGRXW

&KLOOHUVQRP HYDSRUDWRU FRQGHQVHUFDS \HDU WHPSV IORZ WHPSV IORZ UHIULJ YROWV

WDJ WRQV PIJ LQVWDOOHG GHJ) JSP GHJ) JSP HUDQW #SK&+$ &DUULHU ! ! $ &+ 0F4XD\ ! ! $ &+ 0F4XD\ ! ! $

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϳ &/E>ZWKZd

7KHWDQNZDVGHVLJQHGIRUDGHJ)GHOWD7WKHFKDQJHLQWHPSHUDWXUHEHWZHHQWKHZDUP&+5DWWKHWRSDQGWKHFROG&+6EHORZWKDWWRSOD\HUDQGKDVUHSRUWHGO\DFKLHYHGDGHJ)GHOWD7+RZHYHU&:8SHUVRQQHOUHSRUWWKDWFXUUHQWSUDFWLFHLVWR FKDUJHWKHWDQNDWGHJ),IWKH&+6VHWSRLQWLVGHJ)LQKRWZHDWKHUDQGWKHORRSDFKLHYHVWKHWDUJHWORRSGHOWD7RIGHJ)WKHWDQNZRXOGRSHUDWHDWDERXWDQGHJ)GHOWD7$VQRWHGDERYH&:8FRQVLGHUVWKH³IXOO\FKDUJHG´FROGVWRUDJHYROXPHWREHDERXWSHUFHQWRIWKHWRWDOYROXPHZLWKWKHZDUPVWUDWLILHGOD\HUWDNLQJXSWKHRWKHUSHUFHQW

$WGHJ)WKHGHQVLW\RIZDWHULVOEIWA7KHSHDNVWRUDJHFDSDFLW\ZRXOGEHFDOFXODWHGDV

JDO XVHDEOH LQAJDOLQAIWA OEIWA %78OEGHJ) GHJ)%78KWRQ WRQ KUV

,IWKHWDQNZHUHGLVFKDUJHGDWDXQLIRUPUDWHRYHUWKHZKROH³FRROLQJGD\´a$0WR30RUKRXUVWKHWDQNZRXOGEHHTXLYDOHQWWRD WRQFKLOOHU2IFRXUVHZKHQWKHWDQNLVWKHVROHFRROLQJXQLWWKHRXWSXWYDULHVDVWKHORDGGRHVVRWKHWDQNGRHVQRWGLVFKDUJHXQLIRUPO\:KHQXVHGLQFRQMXQFWLRQZLWKFKLOOHUVKRZHYHUWKHGLVFKDUJHUDWHLVIDLUO\VWDEOH)LJXUH VKRZVDPDWUL[RI³HTXLYDOHQWWDQNFDSDFLW\´DVDIXQFWLRQRIGLVFKDUJHSHULRG,QDGGLWLRQWRDQXPEHURI³ZKROHQXPEHU´SHULRGVKRXUVKRXUVHWFWKHPDWUL[FDOFXODWHVWKHGLVFKDUJHSHULRGVWKDWFRUUHVSRQGWRDQGWRQV± WKHFDSDFLWLHVRIWKHH[LVWLQJFKLOOHUV

)LJXUHVWRUDJHWDQNHTXLYDOHQWFDSDFLW\

&KLOOHG:DWHU6WRUDJH7DQN&DSDFLW\GLVFKDUJH HTXLYSHULRG FDSDFLW\KRXUV WRQV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϴ &/E>ZWKZd

&:8UHSRUWVWKDWRQDW\SLFDO³YHU\KRW´GD\WKHWDQNZRXOGVWDUWGLVFKDUJLQJDWDERXW$0DQGE\³RU30´ LWZRXOGEHGHSOHWHG± DWRWDORIWRKRXUVRIGLVFKDUJH)LJXUHVKRZVWKDWWKLVLVHTXLYDOHQWWRDQDYHUDJHRXWSXWRIEHWZHHQDQGWRQV

7KH XSSHUERXQGRQWKHFXUUHQWSHDNORDGFKLOOHUVDWWRQVWRQVRIWDQNRXWSXW WRQV+RZHYHUZHNQRZWKDWXQWLOMXVWUHFHQWO\DWRQDQGDWRQFKLOOHUSOXVWKHWDQNZDVVXIILFLHQWDQGWKDWWZRWRQFKLOOHUVDUHQHHGHGRQO\RQWKHYHU\KRWWHVWRIGD\V$PRUHOLNHO\SHDNORDGPLJKWEH

FKLOOHUVDWWRQVWRQVRIWDQNRXWSXWaWKHDYHUDJHYDOXH WRQV7KLV LVDJRRGPDWFKWRWKHDQHFGRWDOYDOXHVRIRUWKLVVWXG\ZHZLOOFRQVLGHUWKHFXUUHQWSHDNFKLOOHGZDWHUORDGWREHWRQVDWGHJ)2$7

7KHFXUUHQWHVWLPDWHGORDGSURILOH LVVKRZHGLQ)LJXUH EHORZ ,QDGGLWLRQ WKH ORDGSURILOHFDOFXODWHG LQDVWXG\ LV LQFOXGHG 7KLVVWXG\PDGHXVHRIGDWD IURP WKHFRQWUROV\VWHPWRSORWWKHORDG2QHPDMRUGLIIHUHQFHEHWZHHQWKHWZRDVLGHIURPWKHIDFWWKDWWKHORDGKDVLQFUHDVHGVLQFHLVWKDWWKHFXUUHQWSURILOHVKRZVWKH6KDZ6P\VHU66 ORDG 'XHWR LQWHUQDO ORDGV WKLVEXLOGLQJUHTXLUHVPHFKDQLFDOFRROLQJ LQDPELHQWFRQGLWLRQVDOOWKHZD\GRZQWRGHJ)2$7

)LJXUHFKLOOHGZDWHUORDGSURILOH

&KLOOHG:DWHU/RDG3URILOH&XUUHQW/RDGY2$7WRQV

HVWLPDWHGFXUUHQWORDG

ORDG

6KDZ6P\VHUORDG

\ [

5 \ [

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϰϵ &/E>ZWKZd

1RWHWKDWWKHGDWDVKRZVDYHU\FORVHFRUUHODWLRQ5A EHWZHHQ WKH2$7DQG WKH FKLOOHG ZDWHU ORDG ± WKLV OLQHDU UHODWLRQVKLS LV DVVXPHG WR KROG IRU DOO RI WKHSURMHFWHGORDGSURILOHV

&KLOOHG3ODQW3HDN/RDG± )XWXUH)XWXUHFKLOOHGZDWHUORDGVEXLOGLQJVWREHDGGHGWRWKH ORRSDUHGLYLGHGLQWRWKUHHFDWHJRULHV LPPHGLDWHWHUP,7 ORDGVQHDUWHUP17ORDGVDQGXQNQRZQWHUP87ORDGV)LJXUH EHORZVKRZVWKHHVWLPDWHSHDNORDGVRIDOOWKUHHW\SHVRIORDGE\EXLOGLQJ

)LJXUHIXWXUHFKLOOHGZDWHUORDGV

7KHYDOXHVLQ)LJXUH SRVHDVLJQLILFDQWFKDOOHQJHWR&:8ZLWKLQ\HDUVWKHSHDNFRROLQJORDGFRXOGLQFUHDVHE\SHUFHQWRUPRUH± HDVLO\H[FHHGLQJWKHH[LVWLQJSODQWFDSDFLW\$VVXPLQJWKHVHHVWLPDWHVDUHYDOLGWKHSHDNORDGFRXOGLQFUHDVHWRaWRQVE\7KLVH[FHHGVWKHFRPELQHGFDSDFLW\RIDOOWKHFKLOOHUVSOXVWKHWDQNWRQVVHHDERYHE\WRQV

(YHQWKH,7ORDGVSRVHDSUREOHP± LI WKHFXUUHQWSHDNLVLQIDFWWKHDGGLWLRQRI+RJXH DQG WKH QHZ%DUWR ZRXOG LQFUHDVH WKH SHDN ORDG WR WRQV 1RW D ODUJHLQFUHDVHEXWWKHLVVXHLVWKDWLWSXVKHVWKHSHDNULJKWWRWKHHGJHRIRUVOLJKWO\EH\RQGWKHFDSDFLW\RIWKHWZRWRQVFKLOOHUVSOXVWKHWDQNHVWLPDWHGDWWRQV%\WKHHQGRIWKHFRROLQJVHDVRQ&:8PD\UHTXLUHWKHWDQNSOXVDOOWKUHHFKLOOHUVWRPHHWWKHORDGRQDSOXV2$7GD\

)XWXUH&KLOOHG:DWHU/RDGVHVWLPDWHGORDGWRQVLPP QHDU XQN

%XLOGLQJ WHUP WHUP WHUP+RJXH5HQRYDWLRQ

1HZ%DUWR+DOO

6FLHQFH,, 1(+6

6DPXHOVRQ5HQRYDWLRQ

5DQGDOO 0LFKDHOVRQ

WRWDO LPPHGLDWHWHUPQH[WFRROLQJVHDVRQQHDUWHUPLQWKHQH[WWHQ\HDUVXQNQRZQWHUPWKHEXLOGLQJDQGSLSLQJH[LVWV&:8FRXOGKRRNWKHEXLOGLQJXSWRWKHORRSDWDQ\WLPH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϬ &/E>ZWKZd

+RZHYHUWKHUHDUHRQO\WKUHHSULPDU\FKLOOHGZDWHUSXPSVVHHEHORZDQGIRXU³FKLOOHUV´LIRQHFRXQWVWKHWDQNDVDFKLOOHUVRLWLVQRWFXUUHQWO\SRVVLEOHIRU&:8WRUXQWKUHHFKLOOHUVDQGGLVFKDUJHWKHWDQNDWWKHVDPHWLPH6LQFH&+KDVPRUHLQVWDQWDQHRXVFDSDFLW\WKDQWKHWDQNRQFHWKHORDGH[FHHGVDERXWWRQV&:8ZRXOGKDYHWRVKXWGRZQWKHWDQNDQGUXQWKUHHFKLOOHUV7KLVH[WHQGVWKHLUFDSDFLW\RXWWRWRQVEXWLWGHIHDWVWKHSXUSRVHRIWKHWDQNE\UXQQLQJWKHFKLOOHUIXOORXWGXULQJWKHGD\,QDGGLWLRQJLYHQWKDW WKH\KDYHFRQGHQVHUZDWHUIORZSUREOHPVVHHEHORZZKHQERWKWRQFKLOOHUVUXQWKH\PD\QRWEHDEOHWRUXQWKUHHFKLOOHUVLQDQ\HYHQW

(YHQLI&:8FDQVXFFHVVIXOO\UXQWKUHHFKLOOHUVWKH\PD\QRWEHDEOHWRJHWWKHFKLOOHGZDWHUWRWKHFDPSXV6HFRQGDU\FKLOOHGZDWHUSXPSVKDYHD PD[LPXPVFKHGXOHG6&+:IORZRI *30$W*30 SHUWRQ ZKLFKHTXDWHVWRD)ORRSGHOWD7WKLVLVHQRXJKZDWHUWRWUDQVSRUWWRQVRIFRROLQJ± WKLVLVOHVVWKDQWKHFXUUHQWSHDNORDGHYHQEHIRUHWKH,7ORDGVDUHDGGHG7KHSXPSVDSSHDUWREHDEOHWRPHHWWKHFXUUHQWSHDNEXW LW LVREYLRXV WKDW&:8ZLOO UXQRXWRISXPSLQJFDSDFLW\EHIRUH LW UXQVRXWRIFRROLQJFDSDFLW\

,WLVWKHRUHWLFDOO\SRVVLEOHIRU&:8WRXVHWKHSULPDU\ FKLOOHGZDWHU SXPSVWRSXPSZDWHULQWR WKHFDPSXV ORRS 7KHFKLOOHU IORZVDUHFRQVWDQWDQG WKH ORRS IORZVDUHYDULDEOHWKHUHDUHWZRSRWHQWLDOZD\VWRUHVROYHWKHGLIIHUHQFHVLQIORZ)LUVW&:8FRXOGVLPSO\OHWWKHSULPDU\SXPSV³ULGHWKHSXPSFXUYH´± WRUHGXFHIORZDVV\VWHPKHDGSUHVVXUHULVHVDQGYLFHYHUVD,QWKLVVFHQDULRWKHFKLOOHUIORZVZRXOGEHFRPHYDULDEOH7KLVLVFRPPRQWRGD\EXWLWLVXQNQRZQKRZDFKLOOHUZRXOGUHVSRQGWRYDULDEOHIORZ,QWKHVHFRQGVFHQDULRWKHYDOYHLQWKHSULPDU\VHFRQGDU\EULGJHFRXOGPRGXODWHWRE\SDVVH[FHVV SULPDU\ FKLOOHG ZDWHU EDFN WR WKH V\VWHP UHWXUQ ZDWHU 7KH H[LVWLQJ YDOYH LVSUREDEO\QRWVXLWDEOHIRUWKLVDQGZRXOGOLNHO\QHHGWREHUHSODFHG

+DYLQJVDLGWKDWLWLVSRVVLEOH&:8KDVQHYHUWULHGXVLQJWKHSULPDU\SXPSVWRSXPSWKHORRSVRLWLVDYHU\ODUJHXQNQRZQ:KDWLVNQRZQLVWKDWWKHSULPDU\SXPSVKDYHHQRXJKIORZFDSDFLW\WRSXPSDOOWKUHHFKLOOHUVDQGWKH\KDYHVLJQLILFDQWO\PRUHKHDGFDSDFLW\WKDQWKHVHFRQGDU\SXPSV± )7 YV)77KHFRPELQHGIORZFDSDFLW\RIWKHSULPDU\SXPSVSOXV7(3LV*30PRUHWKDQHQRXJKWRWUDQVSRUWWRQV%\WKHHQGRI WKHUHIRUH&:8PD\ EH IRUFHG WR DWWHPSW SULPDU\ SXPSLQJ LQ RUGHU WR JHW WKHUHTXLUHGFRROLQJRXWWKHEXLOGLQJVRQWKHFDPSXVORRS7KLVVKRXOGEHFRQVLGHUHGDVKRUWWHUPIL[RQO\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϭ &/E>ZWKZd

0DQ\ IDFLOLWLHVSODFHPRUH LPSRUWDQFHRQ UHGXQGDQF\ LQ WKHKHDWLQJSODQW WKDQ LQ WKHFRROLQJ SODQW E\ WKH HQGRI&:8ZLOO HIIHFWLYHO\ KDYH ]HUR FRROLQJ UHGXQGDQF\EDVHGRQWKHLUH[LVWLQJFRROLQJXQLWV

%H\RQGWKH,7 ORDGVWKH17DQG87ORDGVPHDQWKDWZLWKLQWHQ\HDUVQRWRQO\ZRXOG&:8QRWKDYHDUHGXQGDQWFKLOOHUWKH\FRXOGQRWPHHWORDGDWDOORQWKHKRWWHVWGD\V7KHHIIHFWRIWKHVHIXWXUHORDGVRQWKHORDGSURILOHLVVKRZQLQ)LJXUH EHORZ

)JXUHIXWXUHFKLOOHGZDWHUORDGV

,QDGGLWLRQWRWKHORDGSURILOHV)LJXUH VKRZVWKHFKLOOHGSODQWFDSDFLW\XVLQJWZRDQGWKUHHFKLOOHUVLQFRQMXQFWLRQZLWKWKHWDQN

)LQDOO\ LQ WHUPVRISHDN ORDG LW VKRXOGEHQRWHG WKDW VRPHEXLOGLQJVKDYHGHGLFDWHGFKLOOHUVIRUSURFHVVORDGV± WKH&RPSXWHU&HQWHU'HDQ+DOO6FLHQFH$UFKLYHVHWF,QVRPHFDVHVWKH³SULPDU\´FRROLQJLVWKHORRSDQGWKHEDFNXSLVWKHGHGLFDWHGFKLOOHULQVRPHFDVHLWLVWKHUHYHUVH7KLVEULQJVXSWZRLVVXHVVKRXOGDGHGLFDWHGFKLOOHUIDLOWKDWFRXOGLQFUHDVHWKHFKLOOHUSODQWORDGEH\RQGHYHQWKHILJXUHVVKRZQDERYHDQGH[FHSWZKHQWKHORDGLVYHU\KLJKLWZRXOGVHHPWRPDNHVHQVHWKDWWKHFDPSXVORRSEHWKH³SULPDU\´FKLOOHU± VLQFHWKHORRSUXQV\HDUURXQG7KHH[FHSWLRQZRXOGEHFDVHVLQ

&KLOOHG:DWHU/RDG3URILOH)XWXUH/RDGVY2$7WRQV

FKLOOHUVSOXVWDQN

FKLOOHUVSOXVWDQN

ORDGFXUUHQWORDG,7FXUUHQW17,7FXUUHQW8717,7FXUHQW

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϮ &/E>ZWKZd

ZKLFK WKH FKLOOHG ZDWHU WHPSHUDWXUH UHTXLUHG E\ WKH SURFHVV LV OHVV WKDQ WKH ORRSWHPSHUDWXUH± RQHEXLOGLQJVKRXOGQRW³GULYH´WKHHQWLUHV\VWHPVHWSRLQW

,Q WHUPVRI UHGXQGDQF\ LW LV LPSRUWDQW WR UHPHPEHU WKDW WKH ³EDODQFHRISODQW´ %23HTXLSPHQW FDQ KDYH DQ HIIHFW RQ 3ODQW FDSDFLW\ DV ZHOO DV WKH FKLOOHUV 7KH %23HTXLSPHQWLVWKRVHSLHFHVVXFKDVSXPSVFRROLQJWRZHUVHWFWKDWVXSSRUWWKHFKLOOHUV(DFKW\SHRI%23HTXLSPHQWLVGLVFXVVHGLQLWVRZQVXEVHFWLRQEHORZEXW%23LQJHQHUDOLVLQFOXGHGKHUHGXHWRLWVHIIHFWRQUHGXQGDQF\

7KHUHDUHRQO\WKUHH&7VDQGWKUHHFKLOOHUVVRWKH ORVVRIDQ\WRZHU PHDQVWKDWRQHFKLOOHUZRXOGDOVRQHHGWREHVKXWGRZQ/LNHZLVHWKHORVVRIDQ\FRQGHQVHUZDWHUSXPS&:3RUSULPDU\FKLOOHGZDWHUSXPSRU7(3ZRXOGPHDQWKDWRQHFKLOOHUZRXOGQRWEHDYDLODEOH%HFDXVHWKHSXPSVZHUHVL]HGIRUWKHDVVRFLDWHGFKLOOHU &+3FRQIXVLQJO\&+3LVSDLUHGZLWK&+DQG&:3FDQQRWVXSSRUW&+$RU&+± WKHIORZUDWHLVWRR ORZ 6RGHVSLWH WKHFRPPRQSXPSLQJKHDGHUV LWGRHVPDWWHUZKLFKSXPSRU&7IDLOV0RUHGHWDLOLVSURYLGHGEHORZ

&KLOOHU,VVXHV

$6+5$(OLVWV WKHVHUYLFHOLIHRIDFHQWULIXJDOFKLOOHUDV\HDUVRQDYHUDJH&KLOOHUVLQWKH1:SDUWRIWKHFRXQWU\GRQRWDOZD\VJHWZRUNHGDVKDUGDVWKRVHLQRWKHUDUHDVVR \HDUV LV SUREDEO\ D IDLU OLIH H[SHFWDQF\ 7KDW ZRXOG PHDQ WKDW &+ VKRXOG EHVFKHGXOHIRUUHSODFHPHQWQRODWHUWKDQDERXWDQG&+IRXU\HDUVDIWHU7KDWLVDERXWWKHWLPHVFDOHRQZKLFK&+ZRXOGQHHGWREHUHSODFHGIRUFDSDFLW\UHDVRQV8QWLOWKDWWLPHKRZHYHU&:8PXVWNHHSWKHFKLOOHUVUXQQLQJDQGWKHUH KDYHEHHQDQXPEHURIRSHUDWLRQDOLVVXHVZLWKWKHFKLOOHUV

&+$LVWKHQHZHVWFKLOOHU+RZHYHUXVHKDVEHHQOLPLWHGXQWLOYHU\UHFHQWO\E\IORZSUREOHPVDQGDQDSSDUHQWO\IDXOW\VXUJHVHQVRU6XUJHRFFXUVZKHQWKHGLVFKDUJHSUHVVXUHRIWKHFRPSUHVVRULVOHVVWKDQWKHFRPSUHVVRULQOHWSUHVVXUH± WKHUHIULJHUDQWWKHQDWWHPSWVWRIORZEDFNZDUGVWKURXJKWKHFRPSUHVVRUFDXVLQJDVHULHVRISUHVVXUHZDYHVRUVXUJHWKURXJKWKHXQLW7KLVFDQTXLFNO\GHVWUR\WKHLPSHOOHU7KXVDVXUJHVHQVRUWULSVWKHXQLWRIIOLQHEHIRUHVXUJHFDQRFFXU&+$KDVDKLVWRU\RIWULSSLQJRIIOLQH GXH WR LQFLSLHQW VXUJH 7KHUH DUH D QXPEHU RI LVVXHV WKDW FDQ FDXVH WKLVSUHVVXUH ³UHYHUVDO´ LQFOXGLQJ ORZFRQGHQVHUZDWHU WHPSHUDWXUHRU IORZ &:8GLGVHHPLQJO\KDYHDORZFRQGHQVHUZDWHUIORZSUREOHPDQGVRVXUJHPD\LQIDFWKDYHEHHQDQLVVXH+RZHYHURQFHWKHIORZSUREOHPZDVVROYHGWKHFKLOOHUVWLOOWULSSHGRXWRQLQFLSLHQWVXUJH7KHPDQXIDFWXUHUIHOWWKDW LWZDVVWLOODIORZSUREOHPZKLFKGHOD\HGWKHXVHRI&+$IXUWKHU,WVHHPVWR KDYHILQDOO\EHHQGHWHUPLQHGWKDWWKHXQLWZDVQRWLQSUHVXUJHWKHVHQVRUZDVIDXOW\FDXVLQJIDOVHWULSV7KHRSHUDWRUVKDYHUHFHQWO\EHJXQXVLQJ&+$DVWKH/HDG&KLOOHU

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϯ &/E>ZWKZd

&+LVWKHROGHVWFKLOOHUDQGWKHVPDOOHVWLQFDSDFLW\KRZHYHULWLVWKHRQO\FKLOOHUWKDWKDVQRWKDGDQ\PDMRULVVXHVWKDWZRXOGDIIHFWUHOLDELOLW\

8QWLOYHU\ UHFHQWO\&+KDVEHHQ WKHPRVW UHOLDEOHFKLOOHUDQGZDVJHQHUDOO\ WKH/HDG&KLOOHU+LVWRULFDOO\KRZHYHULWKDVVXIIHUHGVHYHUDOLQFLGHQWVRIGDPDJHDQGVXEVHTXHQWUHEXLOG,QGXHWRLQWHUQDOIDXOWVWKHFRPSUHVVRULPSHOOHUVKLIWHGVRIDUD[LDOO\WKDWLWURGHXSDJDLQVWWKHWKUXVWEHDULQJV± DWWKDWSRLQWWKHLPSHOOHUZDVGHVWUR\HGDQGVKDUGVRIPHWDOZHUHVWUHZQWKURXJKWKHXQLW$OORIWKHVHVKDUGVKDGWR EH UHPRYHG IRU IHDU RI IXWXUH GDPDJH 6XEVHTXHQWO\ WKH FKLOOHU KDV KDG WXEHIDLOXUHV± RQDKLJKSUHVVXUHPDFKLQHVXFKDVDQ5$PDFKLQHWKLVPHDQVWKHUHIULJHUDQWOHDNVLQWRWKHZDWHUEXWXOWLPDWHO\ERWKIOXLGVHQGXSFRQWDPLQDWHG&+ KDG WR KDYH D FRPSOHWH UHIULJHUDQW UHSODFHPHQW DIWHU WKH WXEHV ZHUH IL[HG1HYHUWKHOHVVDIWHUVHYHUDOUHEXLOGVDQGUHSDLUV&+ZDVXQWLOUHFHQWO\WKHFKLOOHURIFKRLFH 1RZWKDW&+$LVRSHUDWLQJUHOLDEO\LWLVQRUPDOO\WKHOHDGFKLOOHU

)ODW3ODWH+HDW([FKDQJHU

7KHIODWSODWHKHDWH[FKDQJHU+;ZDVLQVWDOOHGLQDQGZDVLQWHQGHGDVDQHQHUJ\VDYLQJPHDVXUH*LYHQWKHFRROGU\QLJKWVLQWKH.LWWLWDV9DOOH\WKHRULJLQDOLQWHQWEDVHGRQWKHFRQWUROVFKHPDWLFVZDVWKDWJLYHQWKHULJKWFRQGLWLRQVWKHFRROLQJWRZHUVFRXOGEHXVHGWRJHQHUDWHZDWHUFROGHQRXJKWRFKDUJHWKHVWRUDJHWDQN DQGPHHW ORZORDGFRROLQJORDGV7KHIODWSODWH+;RIIHUVDZD\WRWUDQVIHUWKHKHDWIURPWKHFKLOOHGZDWHUWRWKHFRQGHQVHUZDWHUZKLFK LV WKHQFRROHGE\ WKHFRROLQJ WRZHUV &RROLQJ WRZHUV XVHPXFKOHVVHQHUJ\WKDQFKLOOHUV WKXVVDYLQJHQHUJ\GHVSLWHWKHQDPH³IUHHFRROLQJ´ LWGRHVUHTXLUHFRROLQJWRZHUIDQHQHUJ\

7KH+;PDQXIDFWXUHGE\$OID/DYDOZDVGHVLJQHGIRU*30 IORZRQERWKVLGHVKRWDQGFROGZLWKDILYHGHJUHHGHOWD7RUQRPLQDOWRQV$IODWSODWHKHDWH[FKDQJHUZDV XVHG EHFDXVH WKH XVHIXOQHVV RI WKH FRQFHSW GHSHQGV RQ WKH VPDOOHVW SUDFWLFDO³DSSURDFK´ EHWZHHQ WKH WZR IORZV FKLOOHG DQG FRQGHQVHU ZDWHU 7KH DSSURDFKWHPSHUDWXUH LQ WKLVFDVH LV WKHGLIIHUHQFH LQ WHPSHUDWXUHEHWZHHQWKHFRROLQJPHGLXPFRQGHQVHU ZDWHU DQG WKH PHGLXP EHLQJ FRROHG FKLOOHG ZDWHU )ODW SODWH KHDWH[FKDQJHUVXQOLNHVKHOODQGWXEHKHDWH[FKDQJHUVFDQSURGXFHWUXHFRXQWHUIORZKHDWH[FKDQJHWKXVWKH\SURGXFHVLJQLILFDQWO\VPDOOHUDSSURDFKWHPSHUDWXUHV7KHYDOXHRIDVPDOODSSURDFKWHPSHUDWXUHLVVKRZQEHORZ

&RROLQJ WRZHUV DOVR WUDQVIHU KHDW IURPZDWHU WR DLU DQG WKXV DSSURDFK WHPSHUDWXUHDSSOLHV KHUH DV ZHOO %HFDXVH FRROLQJ WRZHUV XVH HYDSRUDWLYH FRROLQJ WKH UHOHYDQWDSSURDFKWHPSHUDWXUHIRUDFRROLQJWRZHULVWKHGLIIHUHQFHEHWZHHQWKHDPELHQWZHWEXOEWHPSHUDWXUHDQGWKHOHDYLQJFRQGHQVHUZDWHUWHPSHUDWXUH8OWLPDWHO\WKHQWKHDELOLW\

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϰ &/E>ZWKZd

RIWKHV\VWHPWRXWLOL]HWKH+;GHSHQGVRQWKHWRWDODSSURDFKWHPSHUDWXUHEHWZHHQWKHDPELHQWZHWEXOEDQGWKHGHVLUHGFKLOOHGZDWHUVWRUDJHWHPSHUDWXUH

6WRUDJH7DQN

7KHVWRUDJHWDQNLVDQDERYHJURXQGJDOORQYHUWLFDOVWRUDJHWDQN,WZDVEXLOWRQVLWHDQGLVRSHQWRWKHDWPRVSKHUH,WVWRUHVWKHUPDOHQHUJ\E\³IORDWLQJ´DOD\HURIOHVVGHQVHZDUPZDWHURQWRSRIGHQVHUFROGHUZDWHUEHORZ7KHERUGHUEHWZHHQWKHVHWZROD\HUVZKLFKPXVWEHNHSWGLVWLQFWLVWKHWKHUPRFOLQH

7KHSLSLQJ LQ WKH WDQN LVDUUDQJHG WRDYRLG WXUEXOHQFHDQG WKXVPL[LQJ ,IH[FHVVLYHWXUEXOHQFHZHUHWRRFFXUWKHWKHUPRFOLQHZRXOGEHXSVHWDQGWKHWDQNZDWHUZRXOGPL[UHQGLQJLWODUJHO\RUFRPSOHWHO\XVHOHVVDVDWKHUPDOVWRUDJHGHYLFH

$V)LJXUH VKRZVWKHSLSLQJLVDUUDQJHGVXFKWKDWWKH7(3DQG&+3VFDQGUDZIURPWRSDQGERWWRPRIWKHWDQNOLNHZLVHWKH\FDQSXPSLQWRWKHWRSRUERWWRPDVZHOO

$WWKHHQGRIDFRROLQJGD\WKHWDQNLVODUJHO\ILOOHGZLWKZDUPUHWXUQZDWHU&+57KHWKHUPRFOLQHLVDWDYHU\ORZHOHYDWLRQLQWKHWDQNLILWVWLOOH[LVWV7RFKDUJHWKHWDQNZDWHULVGUDZQRIIWKHWRSRIWKHWDQNSXPSHGWKURXJKDFKLOOHUDQGWKHQEDFNLQWRWKHERWWRPRI WKHWDQN 2YHUWKHHLJKWKRXUVRIFKDUJLQJWKHWKHUPRFOLQH LVJUDGXDOO\HOHYDWHGDVPRUHFROGZDWHU LVSXPSHG LQ± HYHQWXDOO\DERXWSHUFHQWRI WKH WDQNZDWHU LVFROGZDWHUEHORZWKHWKHUPRFOLQH

7RGLVFKDUJHWKHWDQNWKHSXPSXVXDOO\WKH7(3QRZSXOOVIURPWKHERWWRPRIWKHWDQN7KHFROGWDQNZDWHULVSXPSHGRXWWKHFDPSXVGLVWULEXWLRQDQGWKHZDUP&+5LVSLSHGLQWRWKHWRSRIWKHWDQNDERYHWKHWKHUPRFOLQH

7KHVXEVHFWLRQ&RROLQJ0RGHV± $V'HVLJQHGDERYHGHWDLOVDOOWKHSXPSLQJYDULDWLRQVWKDWWKHWDQNPDNHVSRVVLEOH)LJXUH DERYHWDEXODWHVWKHVWRUDJHFDSDFLW\RIWKHWDQNDWYDULRXVGLVFKDUJHUDWHV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϱ &/E>ZWKZd

3ULPDU\3XPSLQJ

7KHUHDUHWZRSULPDU\FKLOOHGZDWHUSXPSVLQDGGLWLRQ7(3FDQDFWDVDSULPDU\SXPS)LJXUH SURYLGHVGHWDLORQWKHSXPSV

)LJXUHSULPDU\FKLOOHGZDWHUSXPSV

7(3LVDYDULDEOHVSHHGSXPS ZKLOH WKHRWKHUWZRDUHFRQVWDQWVSHHG7KHSXPSKHDGDWIWLVKLJKIRUDSULPDU\FKLOOHGZDWHUSXPSEXWDVQRWHGDERYHLQVRPHFRROLQJPRGHV WKH WKUHHSXPSVDUH H[SHFWHG WR SXPSDOO WKHZD\ WKURXJK WKH FDPSXV ORRSZLWKRXWWKHXVHRIWKHVHFRQGDU\SXPSVDVDOVRQRWHGDERYH&:8KDVQHYHUDWWHPSWHGWKLV

,Q WHUPV RI 3ODQW UHGXQGDQF\ LW ZDV QRWHG DERYH WKDW %23 HTXLSPHQW DIIHFW 3ODQWRSHUDWLRQVDVPXFKDVWKHFKLOOHUVWKHPVHOYHV,QWKLVFDVHWKHUHDUHWKUHHSXPSVMXVWDV WKHUHDUH WKUHHFKLOOHUV +RZHYHUQRWH WKDW WKHFRPELQHGIORZRI7(3DQG&+3*30 LVQRWHQRXJK WRRSHUDWH WKH WZR WRQFKLOOHUV UHTXLUHG IORZ*30± VRQRWDOOSXPSIDLOXUHVDUH³HTXDO´

2QWKHKRWWHVWGD\V&:8XVHVWKHVWRUDJHWDQNDQGWZRWRQFKLOOHUV$Q\VLQJOHSULPDU\SXPSIDLOXUHZRXOGPDNHWKLV LPSRVVLEOHKRZHYHU WKLVPRGHUHSUHVHQWVYHU\IHZGD\VSHU\HDURIRSHUDWLRQ7KHPRVWFRPPRQVXPPHUFRQILJXUDWLRQLVWKHVWRUDJHWDQNSOXVRQHRIWKHWRQVFKLOOHUV,QWKLVFDVHDIDLOXUHRIHLWKHU7(3RU&+3$ZRXOGPDNHWKLVFRQILJXUDWLRQLPSRVVLEOHDOWKRXJKWKHWDQNDQGWKHWRQFKLOOHUFRXOGEHXVHG± ORZHULQJWKHSODQWFDSDFLW\E\DERXWSHUFHQW$IDLOXUHRI&+3RQWKHRWKHUKDQGDIIHFWVRQO\WKH7DQNFKLOOHUFRQILJXUDWLRQ

)LQDOO\DIDLOXUHRI7(3GRHVQRWGLVDEOHWKHVWRUDJHWDQNEHFDXVHHLWKHURIWKHRWKHUWZRSULPDU\ SXPSV FDQ ERWK FKDUJH DQG GLVFKDUJH WKH WDQN 7KHVH SXPSV DUH QRW DVRSHUDWLRQDOO\IOH[LEOHDV7(3KRZHYHUEHFDXVHWKH\DUHFRQVWDQWVSHHG

3ULPDU\&KLOOHG:DWHU3XPSV7KHUPDO(QHUJ\3XPSIORZ PRWRU

DVVRF UDWH KHDG LPSHOOHU YROWVWDJ FKLOOHU PIJ JSP IW LQ +3 USP #SK

&+3$ &+$ 3$&2 &+3 &+ 3$&2 7(3 QRQH 3$&2

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϲ &/E>ZWKZd

6HFRQGDU\3XPSLQJ

7KH WKUHH VHFRQGDU\ SXPSV DUH SDUW RI WKH SUHSDFNHG VNLGPRXQWHG SDFNDJHPDQXIDFWXUHGE\6\VWHFRQ2ULJLQDOO\RQO\ WZRSXPSZHUH LQVWDOOHGEXW WKHSDFNDJHZDV GHVLJQHG IRU D WKLUG SXPSZKLFK KDV VLQFH EHHQ DGGHG 7KH WKUHH SXPSV DUHGHWDLOHGLQ)LJXUH EHORZ

)LJXUHVHFRQGDU\FKLOOHGZDWHUSXPSV

7KHRULJLQDO 3ODQW GHVLJQFDOOHGIRUWKHFDPSXVORRSIORZWREH*30RQO\6&+3DQGZHUHLQVWDOOHG6&+3ZDVDGGHGLQ8VLQJDGHJ)GHOWDEHWZHHQ6&+6DQG&+5HTXDWHVWR*30 SHUWRQVRWKHRULJLQDOORRS³FDSDFLW\´ZDVWRQV DQG WKH FXUUHQW FDSDFLW\ LV WRQV 7KH FXUUHQW SHDN FDPSXV FRROLQJ ORDGHVWLPDWHGDERYHLVWRQV7KXVLWFRXOGEHVDLGWKDW&:8LVDOUHDG\RXWRI6&+3FDSDFLW\ ± E\WKHSHDNRIWKHFRROLQJVHDVRQWKH\PD\EHIDLOLQJWRPHHWORDGGXHWRODFNRISXPSLQJFDSDFLW\HVSHFLDOO\DVWKH,7ORDGVFRPHRQOLQH

,QVRPHFRROLQJPRGHV &0&0&0 WKHSULPDU\SXPSVE\SDVV WKHVHFRQGDU\SXPSVDQGSXPSGLUHFWO\LQWRWKHFDPSXVORRS&0LQSDUWLFXODULVFDOOHGWKH³PDQXDOPRGH´XVLQJRUFKLOOHUV,QWKLVPRGH&:8FRXOGFRQFHLYDEO\SXPSWKHHQWLUHFKLOOHUFDSDFLW\WRQV*30RXWWRWKHFDPSXVORRS

,IWKHSULPDU\SXPSVFDQLQIDFWSXPSWKHORRSDQGWKH\KDYHIWPRUHKHDGFDSDFLW\WKDQ WKH 6&+3V DQG WKH VHFRQGDU\ SXPSV DUH D QHDU WHUP FRQVWUDLQW RQ FDPSXVFRROLQJLWLVQRWREYLRXVZK\&:8HYHQXVHVWKHVHFRQGDU\SXPSV+RZHYHULIWKH\LQWHQGWRFRQWLQXHXVLQJWKHSULPDU\VHFRQGDU\SXPSLQJWKH\ZLOOKDYHWRXSJUDGHWKHVHFRQGDU\SXPSLQJFDSDFLW\E\QH[WFRROLQJVHDVRQ

6HFRQGDU\&KLOOHG:DWHU3XPSVIORZ PRWRUUDWH KHDG YROWV

WDJ PIJ JSP IW VSHHG +3 USP #SK6&+3 %HOO*RVVHWW YDULDEOH 6&+3 %HOO*RVVHWW YDULDEOH 6&+3 %HOO*RVVHWW YDULDEOH

VXP

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϳ &/E>ZWKZd

&RQGHQVHU:DWHU3XPSLQJ

7KHFKDUDFWHULVWLFVRIWKHFRQGHQVHUZDWHUSXPSVDUHVKRZQLQ)LJXUH EHORZ

)LJXUHFRQGHQVHUZDWHUSXPSV

8QOLNHWKHSULPDU\FKLOOHGZDWHUSXPSVQRWDOOWKHFRQGHQVHUSXPSVFRQQHFWWRFRPPRQVXFWLRQDQGGLVFKDUJHKHDGHUV&:3$LVSLSHGGLUHFWO\WR&+$DQG&7$7KXVD IDLOXUH RI &:3$ PHDQV &+$ FDQQRW EH XVHG 7KH FRQGHQVHU ZDWHU SLSLQJDVVRFLDWHGZLWK&7$DQG&:3$FDQEHPDGH³FRPPRQ´ZLWKWKHRWKHUXQLWVEXWWKHYDOYHV DUHPDQXDO WKXV DQDXWRPDWHG IDLOXUH UHVSRQVH FDQQRW EHPDGHE\ WKH''&V\VWHP

&:3DQGDUHFRQQHFWHGWRFRPPRQKHDGHUVVR&:3FDQZRUNZLWK&+RU&+ &:3KRZHYHUZDVVL]HG IRU&+ *30DQG WKXVFDQQRWVXEVWLWXWH IRU&:3*30LQWKHHYHQWRI&:3IDLOXUH

7RVXPPDUL]H

$DIDLOXUHRI&:3$WDNHV&+$RIIOLQH

%DIDLOXUHRI&:3GRHVQRWWDNH&+RU&+RIIOLQHEXWLWGRHVPHDQRQO\RQHRIWKHWZRFDQRSHUDWHDQG

&DIDLOXUHRI&:3WDNHV&+RIIOLQH

,Q DGGLWLRQ WR WKH LPSDFW RI SXPS IDLOXUHV&:8KDVKDG DQ RQJRLQJ LVVXH SURYLGLQJHQRXJKFRQGHQVHUZDWHUIORZWRUXQWZR FKLOOHUVDWDWLPHHVSHFLDOO\WKHWZRWRQFKLOOHUV$VQRWHGDERYH&:8LVYHU\FORVHWRKDYLQJWRUXQWKUHHFKLOOHUVWRPHHWSHDNORDG*LYHQWKHH[LVWLQJLVVXHVLWGRHVQRWVHHPOLNHO\WKDWWKHFRQGHQVHUZDWHUSXPSVSLSLQJZLOOVXSSRUWWKLVPRGHRIRSHUDWLRQ

&RQGHQVHU:DWHU3XPSVIORZ PRWRU

DVVRF UDWH KHDG LPSHOOHU YROWVWDJ FKLOOHU PIJ JSP IW LQ +3 USP #SK

&:3$ &+$ 3$&2 &:3 &+ 3$&2 &:3 &+ %* 7KLVSXPSFDQRQO\VHUYHWKLVFKLOOHU

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϴ &/E>ZWKZd

&RROLQJ7RZHUV

7KHFKDUDFWHULVWLFVRIWKHFRROLQJWRZHUVDUHVKRZQLQ)LJXUH EHORZ

)LJXUHFRROLQJWRZHUV

7KH&7$FRROLQJWRZHULQVWDOOHGDWWKHVDPHWLPHDV&+$LVSLSHGRQO\WR&:3$DQGWKXVWR&+$XQOHVVPDQXDOO\YDOYHGLQWRWKHFRPPRQKHDGHUV7KHRWKHUWZRFRROLQJWRZHUVKDYHFRPPRQVXSSO\DQGUHWXUQKHDGHUVDQGFDQVHUYHHLWKHU&+&+RU ERWK$VZLWKWKHFRQGHQVHUZDWHUSXPSV&7ZDVVL]HGIRU&+DQGWKXVFDQQRWVHUYH&+DWIXOOORDG

&7FRXOGVHUYH&+EXWRQO\DWSDUWLDOORDGVLWFDQQRWFRRO*30 E\GHJ)DVUHTXLUHGH[FHSWSHUKDSV LQ WKHFRROHVWRIZHDWKHU ,W FRXOGNHHS&+RQ OLQHDWUHGXFHGFDSDFLW\LQWKHHYHQWRID&7IDLOXUH

7RVXPPDUL]H

$DIDLOXUHRI&7$WDNHV&+$RIIOLQH

%DIDLOXUHRI&7GRHVQRWWDNH&+RU&+RIIOLQHEXWLWGRHVPHDQRQO\RQHRIWKHWZRFDQRSHUDWHDQG

&DIDLOXUHRI&7PHDQVWKDW&+FDQRSHUDWHEXWRQO\DWDSSUR[LPDWHO\ôFDSDFLW\

&RROLQJ7RZHUVWHPSHUDWXUHV PRWRU

DVVRF \HDU W\SH LQOHW RXWOHW ZHWEXOE YROWVWDJ FKLOOHU LQVWDOOHG PIJ GHJ) GHJ) GHJ) +3 USP #SK

&7$ &+$ %$& ,' &7 &+ %$& )' &7 &+ 0DUOH\ ,'

,' LQGXFHGGUDIW)' IRUFHGGUDIW7KLVFKLOOHURULJLQDOO\KDGWZR+3PDLQPRWRUVDQGWZRSRQ\PRWRUVWKHEHOWVRQWKHSRQ\PRWRUVZHUHUHPRYHGZKHQWKH9)'VZHUHLQVWDOOHGRQWKHPDLQPRWRUV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϱϵ &/E>ZWKZd

& 6<67(0&21675$,176720((7,1*/2$'6

$VSRLQWHGRXWLQSUHYLRXVSDUDJUDSKVVHYHUDOWKLQJVFDQJRZURQJZLWKLQWKH3ODQWWKDWZLOOGHFUHDVHFRROLQJRXWSXW7KHUHLVPRUHWRZRUU\DERXWWKDQWKHIDFWWKDWWKHH[LVWLQJSODQW FDQQRW PHHW WKH IXWXUH ORDGV H[SHFWHG ZLWK WKH QHZ EXLOGLQJV LQ WKH 6FLHQFH1HLJKERUKRRG &OHDUO\ WR PHHW WKRVH ORDGV WKH 3ODQW ZLOO QHHG WR EH H[SDQGHG RUDGGLWLRQDOFRROLQJFDSDFLW\DGGHGHOVHZKHUH LQWKHV\VWHP

+RZHYHURWKHUIDLOXUHVZLWKLQWKH3ODQWZRXOGKDYHVLJQLILFDQWLPSDFWVRQPHHWLQJFRROLQJORDGV )LJXUH VXPPDUL]HV WKHHIIHFWRIGLIIHUHQW IDLOXUHPRGHV 6HFRQGDU\FKLOOHGZDWHUSXPSVDUHQRWVKRZQ EHFDXVHLWDSSHDUVWKHSODQWFDQIXQFWLRQZLWKRXWWKHP7KLVSXPSLQJFRQFHSW LVQRWSURYHQKRZHYHUDQGDVVKRZQDERYH WKH6&+3SDFNDJH LVDOUHDG\RXWRIFDSDFLW\DWSHDNORDG7KHIDLOXUHRIDQ\6&+3ZRXOGUHGXFH3ODQWFDSDFLW\E\RQHWKLUGRUZRXOGIRUFH&:8WRDWWHPSWSULPDU\RQO\SXPSLQJWRPDNHXSIRUWKHIDLOXUH

)LJXUHIDLOXUHPRGHV

$V)LJXUH VKRZVRQO\DSULPDU\FKLOOHGZDWHUSXPSIDLOXUHFDQPDWHULDOO\DIIHFWWKH3ODQWFDSDFLW\2QHRIWKHUHDVRQVIRUWKLVLVWKDWWKHVWRUDJHWDQNZKLFKIXQFWLRQVDVWKH³IRXUWKFKLOOHU´GRHVQRW³UXQ´JHWFKDUJHGGXULQJSHDNORDGWLPHV± WKXVRQHFKLOOHU

(TXLSPHQW)DLOXUHYV3ODQW&DSDFLW\IDLOHG DYDLOFDS VWRUDJHHTXLS WRQV &+$ &+ &+ WDQN&+$ &+ &+ VWDQN

&+3$ &+3 7(3

&:3 &:3 &:3 &7$ &7 &7

7KLVLVWKHPD[LPXPFDSDFLW\XQGHUWKLVIDLOXUHPRGH7KLVXQLWFDQQRWRSHUDWH$YDOXHRIVSUHDGDFURVVWKUHHXQLWVPHDQVRQO\RQHRIWKHWKUHHFDQRSHUDWHLQWKLVPRGH$YDOXHRIPHDQVDQ\WZRFDQRSHUDWH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϲϬ &/E>ZWKZd

UXQQLQJDWQLJKWFKDUJLQJWKHWDQNHTXDWHVWRWZRFKLOOHUVWKHQH[WGD\ZKHQWKHWDQNLVGLVFKDUJLQJ,WRQO\WDNHVRQHFKLOOHURQHWRZHUDQGRQH&+3WRFKDUJHWKHWDQNVRWKH³IRXUWKFKLOOHU´LVDOZD\VDYDLODEOHXQOHVVDSULPDU\&+3JRHVGRZQRUXQOHVVDV)LJXUH VKRZVWKHWDQNLWVHOILVGRZQIRUPDLQWHQDQFH

2QO\SULPDU\FKLOOHGZDWHUSXPSVLQFOXGLQJ7(3FDQGHOLYHUFKLOOHGZDWHUHLWKHUGLUHFWWR WKHFDPSXVRU WR WKHVHFRQGDU\SXPSV± WKHUHIRUH WKH ORVVRI RQHRI WKHVH WKUHHSXPSVOLPLWVWKH3ODQW&DSDFLW\WRWKHRXWSXWRIWZRFKLOOHUVRURQHFKLOOHUDQGWKHWDQN

7KH3ODQW LVSK\VLFDOO\YHU\FURZGHGKRZHYHU LI&:8ZHUHJRLQJ WRGRRQHWKLQJ WRLPSURYH3ODQW UHGXQGDQF\ LWVKRXOGSUREDEO\EH WKHDGGLWLRQRID WKLUGSULPDU\FKLOOHGZDWHUSXPSDQGD IRXUWKVHFRQGDU\FKLOOHGZDWHUSXPS $ WKLUGSULPDU\FKLOOHGZDWHUSXPSZRXOGPHDQWKHSODQWFRXOGXWLOL]HDOOWKUHHFKLOOHUVSOXVWKHWDQNDVVXPLQJWKH\DGGDQRWKHUVHFRQGDU\FKLOOHGZDWHUSXPSRUWKH\XVHSULPDU\RQO\SXPSLQJLQWKLVPRGHDQGUHJDUGOHVVRIFKLOOHGZDWHUSXPSLQJLWZRXOGUHTXLUHJRRGFRQGHQVHUZDWHUIORZWRPDLQWDLQWKUHHFKLOOHUVRQOLQHZKLFKGRHVQRWDSSHDUWREHDVVXUHG

3ODQW,VVXHV± IORZ

7KH&KLOOHG:DWHU3ODQWKDVDORQJKLVWRU\RIIORZSUREOHPVERWKRQWKHHYDSRUDWRUVLGHRIWKHFKLOOHUVDQGWKHFRQGHQVHUVLGH7KHSUREOHPKDVRIWHQEHHQWRROLWWOHWRWDOIORZEXWVRPHWLPHVLWLVVLPSO\JHWWLQJWKHIORZWRJRZKHUHQHHGHG,QDQDWWHPSWWRDWWKHOHDVWSUHYHQWH[FHVVIORZWKURXJKDQ\RQHGHYLFHDQGGLYHUWLWWRWKHORZHUIORZGHYLFHVDQXPEHURIIORZOLPLWHUVKDYHEHHQLQVWDOOHGLQWKHSLSLQJ

7KHVHGHYLFHVPDQXIDFWXUHGE\*ULVZROGZLOOOLPLWWKHIORZWRDSUHVHWYDOXHDVORQJDVWKHSUHVVXUHGLIIHUHQWLDODFURVVWKHXQLWIDOOVZLWKLQWKHVSHFLILHGOLPLWV

7KHVHDSSHDU WRKDYHVLJQLILFDQWO\KHOSHGWRVROYH WKH IORZ LVVXHVDOWKRXJKDVQRWHGDERYHZKHQ&+$ZDVLQVWDOOHGLWKDGORZIORZLVVXHVRQWKHFRQGHQVHUVLGH7KLVORZIORZFRQGLWLRQPDQLIHVWHGLWVHOIDVLQFLSLHQWVXUJHLQWKHFRPSUHVVRU(YHQZKHQWKHIORZSUREOHPZDVVROYHGWKHFKLOOHUVWLOOWULSSHGRIIRQLQFLSLHQWVXUJH± LWQRZDSSHDUVWKDWDVHQVRU ZDV IDXOW\ 7KH XQLW ZDV LQVWDOOHG LQ DQG RQO\ QRZ DUH WKH RSHUDWRUVEHJLQQLQJWRXVHLWDVWKH/HDG&KLOOHU

$Q\IXWXUHFKDQJHVWRWKH3ODQWPXVWGHDOZLWKERWKSLSHVL]LQJDQGIORZLVVXHVLQRUGHUWREHVXFFHVVIXOHVSHFLDOO\LIWKHDGGLWLRQWKH,7ORDGVIRUFHV&:8WRXVHWKUHHFKLOOHUVWKLVVHDVRQ

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϲϭ &/E>ZWKZd

3ODQW,VVXHV :DWHU7UHDWPHQW

&RQGHQVHU ZDWHU ORRSV DUH JHQHUDOO\ ³RSHQ´ ORRSV PHDQLQJ WKH\ DUH RSHQ WR WKHDWPRVSKHUHDW VRPHSRLQW LQ WKHEDVLQRI WKHFRROLQJ WRZHUJHQHUDOO\ 7KLV LV YHU\FRPPRQDQGWKHZDWHUWUHDWPHQWUHJLPHQVWRWDNHFDUHRIERWKSDUWLFXODWHGXVWIURPWKHDLU VLOLFD LQ WKH ZDWHU DQG ELRORJLFDOV RUJDQLVPV WKDW JURZ LQ WKH ZDWHU DUH ZHOOHVWDEOLVKHG

&RQGHQVHU ZDWHU ORRSV DUH VPDOO FRPSDUHG WR FKLOOHG ZDWHU ORRSV DQG WKH ZDWHUWUHDWPHQWJHQHUDOO\RFFXUVULJKWDWWKHWRZHUEDVLQZKLFKLVDVPDOOZHOOPL[HGERG\RIZDWHU:DWHUVDPSOLQJDQGFKHPLFDOPHWHULQJDQGPRQLWRULQJDUHDOODXWRPDWHGDQGJHQHUDOO\HIIHFWLYH

&KLOOHG ZDWHU ORRSV DUH XVXDOO\ FORVHG ± WKHUH LV QR FRQWDFW ZLWK WKH DWPRVSKHUH3DUWLFXODWHLVJHQHUDOO\ODUJHUXVWWKDWVSDOOVRIIWKHSLSHHWFDQGFDQXVXDOO\EHKDQGOHGZLWKVWUDLQHUV:LWKQRVXQOLJKWDQGQRH[SRVXUHWRDLUELRORJLFDOVJHQHUDOO\GRQRWH[LVW&KHPLFDOWUHDWPHQWLVPLQLPDOLQFORVHGORRSVDQGRIWHQIRFXVHVRQFRPEDWLQJFRUURVLRQLQPHWDOSLSHV0RVWRI&:8¶VFKLOOHGZDWHUSLSHLVSODVWLFDQGWKHUHIRUHQRWSURQHWRFRUURVLRQ

&:8KRZHYHUKDVWKHVWRUDJHWDQNDQGWKDWLVRSHQWRDWPRVSKHUH$VDUHVXOWWKH\GRKDYHERWKZLQGEORZQSDUWLFXODWHDQGELRORJLFDOVLQWKHLUFKLOOHGZDWHU%HFDXVHRIWKHORZWHPSHUDWXUHVWKHELRORJLFDOJURZWKLVVORZEXWLWLVDOVRYHU\GLIILFXOWWRWUHDW7KHVWRUDJHWDQNLVDYHU\ODUJHYROXPHRIZDWHULQZKLFKE\GHILQLWLRQWKHZDWHUFDQQRWEHPL[HG 7KLV PDNHV GLVWULEXWLQJ DQ\ VRUW RI FKHPLFDOV ZLGHO\ WKURXJKRXW WKH WDQNLPSUDFWLFDO /LNHZLVH WKH V\VWHP LV FRQVWDQWO\ FROOHFWLQJ SDUWLFXODWH WRR VPDOO WR EHUHPRYHGE\VWUDLQHUV

&:8LVWU\LQJWRVROYH WKLVRQJRLQJZDWHUWUHDWPHQWLVVXH± WKHXOWLPDWHVROXWLRQLVQRWNQRZQ,QWKHPHDQWLPHWKH\FLUFXODWHFKLOOHGZDWHUDOO\HDUURXQG,QZLQWHU± *30 DUH FLUFXODWHG E\ WKH VHFRQGDU\ FKLOOHG ZDWHU SXPSV &:8 KDV IRXQG IURPH[SHULHQFHWKDW LI WKHZDWHUIORZVWRSVDOO WKHSDUWLFXODWHDQGWKHELRORJLFDORUJDQLVPVWHQGWRVHWWOHWRERWWRPWKHSLSHVRULQGHYLFHV2QWKHQH[WVWDUWXSODUJHFRQFHQWUDWLRQVRIWKHVHSDUWLFOHVDUHSXPSHGLQWRYDOYHVDQGKHDWH[FKDQJHUVFORJJLQJXSWKHVHGHYLFHVDQGFDXVLQJVLJQLILFDQWVWDUWXSLVVXHV6RIRUQRZWKH6&+3VUXQDOOWKHWLPH

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϲϮ &/E>ZWKZd

&+,//(':$7(5',675,%87,21

7KHUH DUH WZRIORZUHODWHGFRQVWUDLQWVRQFKLOOHGZDWHUSLSLQJSUHVVXUHGURSDQGYHORFLW\3UHVVXUHGURSLVLPSRUWDQWEHFDXVHLIWKHGHOWD3 SUHVVXUHGURSRIWKHV\VWHPJHWVWRRODUJHWKHSXPSVZLOOQRWEHDEOHWRSXVKWKHFKLOOHGZDWHUWRWKHPRVWUHPRWHEXLOGLQJVRQWKHORRS9HORFLW\LVLPSRUWDQWLQWKDWKLJKHUIORZUDWHVFDXVH JUHDWHUSLSHZHDUDQGVFRXULQJ*LYHQ WKDWDOORI&:8¶VGLVWULEXWLRQSLSLQJ LVSODVWLFDQG WKHZDWHUFRQWDLQVVLJQLILFDQWDPRXQWVRISDUWLFXODWHVFRXULQJLVDQLVVXH&:8QHHGVWRVHWOLPLWVRQERWKRIWKHVHSDUDPHWHUVVRWKH\FDQHYDOXDWHWKHGLVWULEXWLRQSLSLQJ

7KHVHWZRYDULDEOHVFKDQJHDWGLIIHUHQWUDWHV GHSHQGLQJRQWKHRYHUDOOVL]HRIWKHSLSH:LWKODUJHUSLSHVaLQFKGLDPHWHUDQGJUHDWHUSUHVVXUHGURSLQFUHDVHVPRUHVORZO\WKDQYHORFLW\:LWKVPDOOHUSLSHVSUHVVXUHGURSPD\EHFRPHDQLVVXHEHIRUHYHORFLW\

3UHVVXUH'URS7KHGLVWDQFH³DVWKH SLSHOD\V´IURPWKH3ODQWWRWKHIDUWKHVWFKLOOHGZDWHUORDG:HQGHOO+LOO+DOO%LVDSSUR[LPDWHO\IHHW,QFOXGLQJWKHUHWXUQWULSEDFNWRWKHSODQWWKHGLVWDQFHLVOLQHDOIW,QSLSLQJGHVLJQWKHFRQFHSWRIHTXLYDOHQWIHHWLVXVHG(DFK ILWWLQJZKHWKHUDFRXSOLQJDGHJ)HOORUDWHH LPSRVHVDQDGGLWLRQDOSUHVVXUH GURS RQ WKH V\VWHP WKDW FDQ EH H[SUHVVHG LQ IHHW RI KHDG ORVV 7KH WRWDO³K\GUDXOLF´OHQJWKRIWKHSLSLQJLVXVXDOO\H[SUHVVHGDVDPXOWLSOLHURQWKHDFWXDOOHQJWKRISLSLQJ )RU VPDOOHU VD\ EXLOGLQJ VFDOH V\VWHPV D PXOWLSOLHU RI LV RIWHQ XVHG+RZHYHUDW&:8WKHGLVWULEXWLRQSLSLQJRIWHQWUDYHOVWHQVRUKXQGUHGVRIIHHWZLWKQRILWWLQJV)RUWKDWUHDVRQZHZLOOXVHDPXOWLSOLHURILQWKLVUHSRUW8VLQJWKLVYDOXHWKHSXPSV³VHH´ IWRISLSLQJWRWKHIDUWKHVWORDG

7KHKHDGFDSDFLW\RIWKHVHFRQGDU\SXPSVLVIHHWRIKHDG$VVXPLQJWKDW36,*PD[LPXPLVUHTXLUHGDWWKHEXLOGLQJVWRJHWWKURXJKFRQWUROYDOYHVHWFWKLVOHDYHV± aIWRIKHDGORVVDYDLODEOHIRUSLSLQJORVVHV'LYLGLQJE\WKHK\GUDXOLFOHQJWKRIIWWKLVPHDQVWKDWLQJHQHUDOSLSLQJSUHVVXUHGURSVKRXOGEHOLPLWHGWR IWRIKHDGSHUIRRW%HFDXVHQXPEHUOLNHWKLVDUHVRVPDOOWKH\DUHJHQHUDOO\JLYHQLQIWRIKHDGORVVSHUIHHWRISLSH± XVLQJWKLVFULWHULD&:8VKRXOGDLPIRUDIULFWLRQUDWHRIIWSHUIWRISLSH

2EYLRXVO\QRWHYHU\VHJPHQWQHHGPHHWWKLVFULWHULRQ± WKDWLVDQDYHUDJHRYHUWKHHQWLUH OLQHDO IHHW RXW DQG IHHW EDFN 1HYHUWKHOHVV DQ XSSHU OLPLW RI IW RISUHVVXUH GURS SHU LV D JRRG JXLGHOLQH WR XVH ZKHQ HYDOXDWLQJ LQGLYLGXDO SLSHVHJPHQWV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϲϯ &/E>ZWKZd

9HORFLW\ 6RPH GHVLJQHUV XVH IHHW SHU VHFRQG )36 DV DQ XSSHU OLPLW RQZDWHUYHORFLW\ZLWKLQWKHSLSH7KLVUXOHRIWKXPELVJHQHUDOO\DSSOLHGWRVWHHOSLSLQJ+RZHYHULWLVQRWXQXVXDOWR XVH)36 DVDOLPLWIRUSODVWLFSLSHDVZHOO

+RZHYHU&:8KDV DKHDY\ORDGRISDUWLFXODWHLQWKHSLSHZKLFKLQFUHDVHVWKHUDWHDWZKLFKWKHSLSHLVHURGHG)RUWKDWUHDVRQZHDUHVXJJHVWLQJWKDW&:8XVH)36 DVDQXSSHUOLPLWDWOHDVWXQWLOWKH\ILQGDZD\WRPLWLJDWHWKHSDUWLFXODWHLQWKHSLSLQJ

([LVWLQJ3LSLQJ7KHPDMRULW\RIWKHFKLOOHGZDWHUORRSSLSLQJLVFRQVLGHUHGWREHPRUHWKDQDGHTXDWHWRKDQGOHFXUUHQWDQGIXWXUHORDGVKRZHYHUWZRVHFWLRQVRISLSHDUHRISDUWLFXODUFRQFHUQ

7KHILUVWLVWKHLQFKGLDPHWHU SLSHFDUU\LQJWKHFKLOOHGZDWHUDFURVV³'´6WUHHW7KHVHFRQGLVWKH´GLDPHWHUSLSHWKDWUXQVSDVW5DQGDOO0LFKHOVRQ 50RXWWR:HQGHOO+LOO+DOO

7KH LQFKSLSHPXVWFDUU\ WKHHQWLUHFKLOOHGZDWHUSODQW ORDG OHVVRQO\-RQJHZDUG7KLVSLSHLVDVEHVWRVFHPHQWH[FHSWIRUWKHVHFWLRQXQGHU'6WUHHW ZKLFK LVVWHHO7KHSLSHSDUDPHWHUVRIWKH'6WUHHWSLSHXQGHUFXUUHQWDQGIXWXUHORDGVLV VKRZQLQ)LJXUH EHORZ

)LJXUH'VWUHHWFKLOOHGZDWHUSLSLQJSDUDPHWHUV

7KHSHDNORDGFRQGLWLRQVGRQRWODVWYHU\PDQ\KRXUVSHU\HDUDQGWKLVVHFWLRQRISLSLQJLVRQO\DERXWIHHW ORQJ )RU WKDW UHDVRQ WKHIORZUDWHDVVRFLDWHGZLWK WKHFXUUHQWSHDNDQGHYHQWKHFXUUHQWSHDNSOXVWKHLQWHUPHGLDWHWHUPORDGVDUHOLNHO\DFFHSWDEOH+RZHYHUWKLVVHJPHQWRISLSHZLOOH[SHULHQFHH[FHVVLYHHURVLRQLILWFDUULHVWKHQHDUWHUPDGGHGFRROLQJORDGV

3LSH3DUDPHWHUV GLDVHJPHQWFURVVLQJ'VWUHHW

FXUUHQW FXUUHQWSHDNSOXVSHDN ,7 ,717 ,71787

ORDG WRQV IORZUDWH JSP

GS IWIW YHORFLW\ IWV

&(175$/67($0$1'&+,//(':$7(5/2$',03$&7678'<

&+,//(':$7(56<67(0

:ƵůǇϮϰϮϬϭϮ ϲϰ &/E>ZWKZd

2QFH WKHSLSHFURVVHV ³'´6WUHHW LW VSOLWV LQWR WZR LQFKVHJPHQWV ± ERWKRI WKHVHVHJPHQWVDUHZLWKLQOLPLWVIRUWKHIRUHVHHDEOHIXWXUH

7KHVHFRQGSLSHVHJPHQWRIFRQFHUQLVWKHIRRWORQJVHFWLRQIURPWKH:DOQXW0DOOORRSSLSLQJWRWKH50WDNHRII7KLV 50SLSHVHUYHVIHZHU EXLOGLQJVEXWLWLVWKH³HQGRIWKHOLQH´DQGWKHFDPSXVLVH[SDQGLQJLQWKDWGLUHFWLRQ 7KHFXUUHQWDQGIXWXUHSLSHSDUDPHWHUVIRUWKLVVHJPHQWDUHVKRZQLQ)LJXUH EHORZ

)LJXUH50FKLOOHGZDWHUSLSHSDUDPHWHUV

7KHGDWDLQ)LJXUH LQGLFDWHWKDWWKLVVHJPHQWRISLSLQJLVZLWKLQOLPLWVIRUDWOHDVWWKHQH[W WHQ\HDUV 7KHSRWHQWLDO LVVXH LV WKDW WKLVVHJPHQW IHHGV DYHU\ ORQJ OHJDQG LIFDPSXVH[SDQVLRQSURFHHGVWRWKH1RUWKHDVWWKLVOHJZLOOKDYHPRUHDQGPRUHSUHVVXUHSXWRQ LW ,I RUZKHQ5DQGDOO0LFKHOVRQFRROLQJ LVDGGHGRUDGGLWLRQDOEXLOGLQJVDUHFRQVWUXFWHGLQWKLVSDUWRIFDPSXVDQHZFRROLQJFRQQHFWLRQVKRXOGEHPDGHEHWZHHQWKH´MXVWQRUWKRI6WHSKHQV:KLWQH\DQGWKHOLQHIHHGLQJ%DUWR,QIDFWLI&:8DGGVQHZFRPPXQLFDWLRQGXFWEDQNIRUP6WHSKHQV:KLWQH\WR5DQGDOO0LFKHOVRQWKHFKLOOHGZDWHUFRXOGSDUDOOHO WKLVURXWH

3LSH3DUDPHWHUV GLDVHJPHQWLQIURQWRI50

FXUUHQW FXUUHQWSHDNSOXVSHDN ,7 ,717 ,71787

ORDG WRQV IORZUDWH JSP

GS IWIW YHORFLW\ IWV


Boiler Replacement


APPENDIX E

Boiler Work Order Log

Central Washington University Boiler Work Order Log

Work Order Description Date Created Billed Total

1904813380 BOILER 2 LEAK REPAIR BUDGET CHANGED TO LEDGER 1 PER TOSCH 7/12/2007 $384.06

19139 13050 BOILER FLAME FAILURE 7/12/2007 $- 19382 13168 BOILER PROBLEM 7/13/2007 $- 19697 11661 RESTART BOILER 7/13/2007 $394.2519857 1596 BOILER CHECKS 7/13/2007 $- 19886 1637 BOILER CHECK 7/13/2007 $22.8619498 11054 AUXILIARY SATELITE BOILERS 7/13/2007 $44.2919631 11524 BOILER WATER LEVER BOILER #4 7/13/2007 $- 20036 3121 PRESSURE VESSELS TESTING INSPECTIONS FOR BOILERS 7/16/2007 $- 20257 12693 ROOM IN BOILER 1ST FLOOR CLEAN 7/16/2007 $274.8720934 13719 BOILER INSPECTIONS FOR #1 AND #3 BOILERS 7/25/2007 $1,650.7521290 FAUCET REPAIR OR REPLACE IN BOILER HOUSE LAB 8/6/2007 $64.7421365 BOILER #4 IN ALARM 8/7/2007 $44.2921562 BOILER #4 WON'T RE-START 8/13/2007 $132.4621845 BOILERS 1 AND 3 8/23/2007 $197.6822874 BOILERS FIRING PROBLEM IN NEW HEAT 9/21/2007 $1,558.2223654 STEAM TRAP LEAKING GASGET AND HEAT EXCHANGER SITE GLASS GASKET IN BOILER HOUSE 10/11/2007 $166.0025242 INSTALL SAND FILTER AT THE BOILER HOUSE AND VFD WITH ELEC CONNECTIONS. 11/28/2007 $108,533.1725257 PC81365 BOILER HOUSE - CORRECT GROUPWISE ISSUES 11/28/2007 $50.5225620 WATER VALVE NEEDS TO BE LOOKED AT ON #4 BOILER 12/5/2007 $302.7025662 ALARM RESET ACKNOWLEDGE BUTTON AT MAIN CONTROL STATION IN BOILER HOUSE 12/6/2007 $51.8825672 BOILER FUEL RECEIVED - SPILL PREVENTION 12/6/2007 $41.5025987 SIGHT GLASS REPAIR - REPAIR FIRE BOX SIGHT GLASS ON BOILER #2 CHECK COOLING TUBES FOR BLOCKAGE 12/17/2007 $282.26

26074

BOILER HOUSE KEY SPINS IN LOCK CALL BACK OVERTIME 8PM-9PM, 12/20/07 ROB MCKENZIE 12/21/2007 $132.46

2007 TOTAL WORK ORDER COSTS $114,328.96

Work Order Description Date Created Billed Total 26259 REPAIR FLAME EYE ON BOILER 2 AT THE BOILER HOUSE 1/2/2008 $168.7926598 CONTROL AIR DAMPER CHECK IN LOWER MECH ROOM AT BOILER HOUSE 1/9/2008 $907.89

2007 CWU WORK ORDER SUMMARY OF COSTS FOR THE BOILERS


1 of 28


26970MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT QUARTERLY JANUARY 2008 1/18/2008 $42.83

27010BOILER ROOM BASEMENT INNER GUARD FLOPPING AROUND. BELTS SHOULD ALSO BE TIGHTENED. (COMPRESSOR CLOSEST TO STAIRWAY) 1/22/2008 $45.71

27032BOILER HOUSE INSTALL HEAT CASE ON ROCKET SHIP 1/22/2008 $281.38

29004 COMPUTER IN BOILER ROOM CHECKED 3/19/2008 $119.10

29030BOILER #2 BLOW DOWN PROBE NEED CLEANING 3/19/2008 $29.78

29243 CLEAN AND CHECK OPERATIONS OF POSCA CHEMICAL CHECK VALVE ON BOILER #2 3/26/2008 $146.8329725 INSTALL DISCONNECT SWITCH ON BOILER #2 4/9/2008 $98.7829755 SUPPORT INSTALL OF RADIO REPEATER AND ANTENNA IN BOILER HOUSE 4/10/2008 $1,533.0829785 CORRECT FIRING PROBLEMS ON #1 BOILER 4/11/2008 $439.20

29842BOILER INSPECTION #2 AND #4 CLOSE PER BRAD SPARKS 4/14/2008 $2,401.01

30423PUMP SEAL LEAKING #2FW PUMP BOILER HOUSE CANCEL PER BRAD SPARKS 4/30/2008 $-

30759 INSTALLATION OF FEED WATER PUMPS AT THE BOILER HOUSE. 5/9/2008 $16,928.0331098 VACUUM TRUCK TO CLEAN UP SAND IN FRONT OF BOILER 5/19/2008 $67.1331206 PLUG DRAIN BY BOILER 2 NEW HEAT PLANT 5/21/2008 $85.6631874 OUTDOOR TEMP READOUT NOT WORKING BOILER HOUSE 6/9/2008 $-

32720MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT QUARTERLY JULY 2008 6/30/2008 $74.00

32935 REPAIR CONTROL AIR COMPRESSOR #2 BOILER ROOM 7/3/2008 $73.20

32989#1 FW REGULATOR NOT CLOSING ALL THE WAY BOILER HOUSE 7/7/2008 $168.62

33377 REPAIR LEAK FEED WATER PUMP BOILER HOUSE 7/18/2008 $34.2833378 REPAIR CONTROL AIR CONDITIONER BOILER HOUSE 7/18/2008 $80.4133511 BOILER #1 FEEDWATER PROBLEM 7/23/2008 $201.6133772 SINK DRAIN LEAKS AT BOILER HOUSE IN CHEM LAB 8/4/2008 $101.43


34745 BOILER #4 FIRE PROLEM 9/8/2008 $1,229.6734765 BOILERS 1,2, 3 - INSTALL SHUT OFF VALVES ON FEEDWATER SENSING LINES TO FW PRESSURE GAUGES 9/8/2008 $782.5334767 BOILER #1 FEEDWATER VALVE AT HEAT EXCHANGER LEAKAGE 9/8/2008 $23.07

2 of 28


34861BOILER INSPECTION #1 AND #3 CLOSE PER BRAD SPARKS. SEE WO 71990 9/10/2008 $1,611.42

35917 BOILER CONTROL SUPPORT 9/29/2008 $267.9835946 BOILER TRAINING 9/30/2008 $7,510.90

36199MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT SEMI-ANNUAL OCTOBER 2008 10/3/2008 $-

37351 HEALTH CENTER BOILERS - CHECK HOT WATER TEMP 10/29/2008 $146.2637782 BOILER #1 REPAIR 02 SENSOR 11/6/2008 $9,742.7038645 BOILER #3, STEAM LEAK OUTER CROSS, LOWER PLUG JUST ABOVE STEAM DRUM MANHOLE 12/1/2008 $- 39057 BOILER #1 - RESEAL PLUGS ON BOILER PIPING 12/11/2008 $100.1239059 BOILER #4 - CHECK LEVEL ON PROP LINKS 12/11/2008 $336.3739061 FEEDWATER REGULATOR #1 NOT CLOSING ALL THE WAY AT BOILER HOUSE 12/11/2008 $275.8039411 CAM ON SOOT BLOWER ON BOILER #2 NEEDS REPAIRED 12/18/2008 $68.1439630 CHECK FEED WATER VALVE OPERATION ON BOILER #1 12/29/2008 $529.0239646 FIRE COMING OUT FRONT END OF BOILER #3 12/30/2008 $830.07



39967MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 QUARTERLY JANUARY 2009 1/7/2009 $182.54

40362 REPAIR STEAM HAMMER ON BOILER #2 ECONOMIZER AND FLOOR DRAIN ON #2 BOILER 1/16/2009 $207.5940800 RELOCATE GAGE ON BOILER CONTROL PANELS 1/27/2009 $1,612.7543020 REPAIR FEED WATER PUMP AT BOILER 3/27/2009 $49.3343021 #1 FW PUMP NOISEY IN BOILER HOUSE 3/27/2009 $-

43118MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT ANNUAL APRIL 2009 3/31/2009 $788.17

43195 CHECK LOCK ON BOILER ROOM DOOR 4/1/2009 $24.6743318 BOILER PLANT - F.W. LEAK ON #1 BOILER 4/6/2009 $46.1343364 RELOCATE GAUGES ON BOILERS #1, #2 AND #3 FROM REMOTE PANELS 4/6/2009 $3,919.9143405 CHECK STEAM FLOW SIGNAL IN THE BOILER HOUSE 4/7/2009 $1,617.1043609 BOILER HOUSE - STEAM/WATER LEAKING FROM TOP OF STEAM TRAP BY #1 HEADER VALVE 4/13/2009 $43.1443972 BOILER HOUSE - REPAIR LEAK ON PNEUMATIC FEED WATER VALVE 4/22/2009 $21.5744170 DOOR CLOSES TOO FAST AT THE BOILER HOUSE ENTRY DOOR 4/27/2009 $195.7744209 INVESTIGATE BOILER #1 ISSUES 4/28/2009 $618.2644555 SALT FOR SOFTENER IN BOILER PLANT 5/6/2009 $-


3 of 28


44581 REPAIR THE INSULATION ON BOILER #1 STACK IN NEW HEAT 5/6/2009 $1,209.0444995 BOILER HOUSE - DISCONNECT WATER LEVEL ALARM ON BOILER #2 FOR INSPECTION 5/18/2009 $161.97

45001

BOILER HOUSE - REPAIR AC IN CONTROL ROOM ASAP CALLED 28 5/18/2009 $307.71

45216 NEW HEAT - REPAIR STACK TEMPERATURE TRANSMITTER ON BOILER 4 AND ADJUST WATER LEVEL TRANSMITTER ON BOILER 45/21/2009 $588.4045264 INSPECT BOILER #2 5/22/2009 $624.9145963 BOILER HOUSE - REPAIR VFD ON FEED WATER PUMP 6/10/2009 $161.97


47508 RE CERTIFIED SAFETIES FROM BOILERS #1,2,3,4 7/22/2009 $12,990.5347964 BOILER PLANT - INSTALL SAFETY VALVES FOR SAND FILTERS 8/10/2009 $3,950.3248221 INVESTIGATE IGNITION PROBLEM ON BOILER #2 8/19/2009 $447.85

48523

REPAIR FRONT WALL ON BOILER #3 ADD PAINT PER SPARKS 8/28/2009 $28,204.24

48642

BOILER HOUSE - BOILER 3 ALARM CIRCUIT CALLBACK AND OVERTIME FOR LYLE RUSTON 09/02/09 5:30 PM - 6:30 PM 9/3/2009 $168.89

49127 LEAKING PIPE IN THE BOILER PLANT 9/18/2009 $184.5249323 NEW HEAT - REPLACE CHECK VALVE BY EXPORT VALVE ON TOP OF BOILER #3 9/22/2009 $130.1849444 REPACK EXPORT VALVE ON BOILER #1 9/23/2009 $530.5049874 NEW HEAT - BOILER #1 REPAIR FEED WATER VALVE 10/2/2009 $107.9849905 BOILER #1 ADJUST FEED WATER IP 10/2/2009 $319.9449929 ROCKET SHIP LOOSES PRIME IN BOILER HOUSE 10/5/2009 $69.2050030 BOILER HOUSE UNABLE TO READ WATER METER ON ROCKET SHIP 10/6/2009 $65.0850103 BOILER #1 FW REGULATOR DOES NOT COMPLETELY SHUT OFF CAUSING HIGH DRUM LEVEL AT LOW LOADS 10/8/2009 $- 50411 NEW HEAT - DAMPER PROBLEMS ON BOILER #1 10/14/2009 $629.2751339 LIGHT OUT BLUE DOT ON FIXTURE BOILER HOUSE STAIRS TO BASEMENT 11/2/2009 $- 51471 BOILER PLANT - INSTALL STEAM VALVE IN BOILER CONTROL ROOM 11/5/2009 $1,579.4851751 ADJUST BOILER FIRING RATE AT STUDENT VILLAGE BOILERS. 11/12/2009 $230.6551800 STUDENT VILLAGE BOILERS 11/12/2009 $222.8851812 NEW HEAT - BOILER CONTROL UPGRADE 11/12/2009 $20,609.99

52518

REPAIR CONTROL ALARM ON BOILER #1 - NEW HEAT PLANT GRNDS ADDED PER BRAD SPARKS 12/3/2009 $352.02

4 of 28


52854 BOILER INSTRUCTION 12/10/2009 $14,723.0852899 STEAM LEAK, SMALL PIN HOLE LEAK IN CONTINUOUS BLOWDOWN PIPE, TOP REAR OF BOILER #3 LEFT OF UNION 12/11/2009 $138.39

53129URNAL AUTO FLUSH KEEPS FLUSHING MRR BOILER HOUSE 12/18/2009 $23.07

53306 RELAMP ELECTRICAL ROOM IN THE BOILER HOUSE 12/30/2009 $- 2009 TOTAL WORK ORDER COSTS $98,243.52


53494MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT QUARTERLY JANUARY 2010 1/6/2010 $230.65

54120 BOILER E.D.G. HEATER NOISY POSSIBLY BEARING GOING BAD 1/25/2010 $21.57

54385BOILER HOUSE - LIGHT WEST END INSIDE CONTROL ROOM BLUE DOT AND NEW TUBES 2/1/2010 $98.09

54723 BOILER PLANT - REPAIR LIGHT OUTSIDE, EAST END 2/8/2010 $27.0055055 REPAIR DIAPHRAGM ON STACK ECONOMIZER VALVE FOR BOILER #2 2/17/2010 $1,912.2155198 BOILER HOUSE LAB - NOISY EXHAUST FAN IN OR ON DUCT NEAR THE RESTROOM DOOR 2/23/2010 $569.92

56557MECH PM - CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT ANNUAL APRIL 2010 4/5/2010 $69.20

56620 HEAT PLANT - INSTALL GAS METER AT BOILER HOUSE 4/7/2010 $592.46

56868NEW HEAT - LIGHTS ABOVE BOILERS WILL NOT LIGHT, NEW TUBES, BLUE DOT SEE MARK #41 WITH QUESTIONS 4/14/2010 $254.16

57177 REPLACE PROBE ON BOILER 2 BLOWDOWN SYSTEM 4/21/2010 $272.0657379 STEAM LEAK BOILER #1 4/28/2010 $345.0957568 BOILER HOUSE - STEAM ON FLANGE BETWEEN BOILERS 3 AND 4 5/4/2010 $207.73

57911

NEW HEAT - INSPECT BOILER #2 AND #4 ADD ABAT PER SPARKS 5/12/2010 $592.35

58038 HEALTH CENTER - REPAIR LEAK ON BOILER #1 5/17/2010 $103.3258638 INSTALL NEW CONTROLERS - BOILERS 6/1/2010 $92.2658693 NEW HEAT - CHECK OUT THE COMPUTER FOR THE BOILER OPERATOR. COMPUTER FAN IS VIBRATION RIGHT HAND COMPUTER6/2/2010 $- 58764 BOILER PLANT - AIR COMPRESSOR VALVES 6/4/2010 $164.4058801 BOILER PLANT - FAN BELT ON AC FOR CONTROL ROOM BROKEN 6/7/2010 $92.2660250 NEW HEAT PLANT - BOILER #4 NOT FIRING 7/9/2010 $2,251.71


5 of 28


60394

BOILER PLANT - EAST AND WEST DOORS NEED ATTENTION ADD WELD PER ROB 7/14/2010 $63.93

60423 BOILER PLANT - REPLACE CHECK VALVE IN MAIN AIR COMPRESSOR 7/14/2010 $111.26

61411HEAT PLANT - INSPECTION OF BOILER #1 #2 CLOSE PER BRAD SPARKS SEE WO 75553 8/23/2010 $415.18

61431 BOILER #2 FAILURE 8/23/2010 $610.6561449 NEW HEAT- REPAIR ELBOW ON VENT LINE ON BOILER #1 8/23/2010 $92.2661475 NEW HEAT- WORK ON CONTROLS ON 4 BOILERS 8/24/2010 $698.6461725 NEW HEAT- REPAIR STEAM LEAK ON WATER COLUMN PROBES ON BOILER #2 8/31/2010 $539.3362028 BOILER PLANT - BOILER YOKOGAWA TRAINING 9/10/2010 $2,415.1762053 BOILER HOUSE- DA TANK PIPES LEAKING NEAR ALARM LEG 9/13/2010 $424.3562261 NEW HEAT- BOILER #2 NOW WORKING 9/16/2010 $84.7962506 BOILER PLANT - INSTALL SAFETY VALVES FOR SAND FILTERS 9/21/2010 $1,314.3263669 NEW HEAT- REPAIR FUEL LINE ON BOILER #1 10/14/2010 $472.0663758 NEW HEAT- #1 BOILER OIL LEAK WHEN BURNING OIL 10/18/2010 $74.00

64677INSPECT BOILERS 1,2,3,4 CANCEL PER BRAD SPARKS 11/5/2010 $2,061.98

64931IDENTIFICATION SIGNS MADE FOR BOILER #1 AND BOILER #2 11/12/2010 $213.47

65591 INSPECT BOILER #1- NEW HEAT 11/29/2010 $304.1665985 BOILER HOUSE - CLEAN AND INSPECT CONTROL COMPUTERS 12/8/2010 $29.7866206 BOILER HOUSE REPAIR TOILET 12/14/2010 $118.19


Work Order Description Date Created Billed Total 66774 NEW HEAT- REPAIR SAMPLE COOLER BACK OF BOILER #4 1/4/2011 $507.4466878 BOILER PLANT #1 BOILER SOOT BLOWERS- ALL 3 LEAKING WATER DURING OPERATION 1/6/2011 $138.3966879 BOILER PLANT #3 BOILER SOOT BLOWER VENT AND REAR SOOT BLOWER VALVES LEAKING STEAM 1/6/2011 $122.82

66886RESEARCH OIL PRESSURE PROBLEMS ON BOILERS - NEW HEAT REPLACES 65660 1/6/2011 $98.66

67297 BOILER HOUSE- BACK #1 BOILER- WATER VALVE COOLING WATER SAMPLE WATER COOLER VALVE CRACKED SMALL LEAK ON BRASS VALVE1/18/2011 $112.4267777 NEW HEAT- CHECK OPERATION OF BOILER #1. STACK ECONOMIZER AND TEMP PROBE 1/27/2011 $1,383.9267778 NEW HEAT- REPLACE SWITCH ON FUEL SELECTOR ON BOILER #2 IN OFFICE 1/27/2011 $134.9867911 REPAIR COOLING TUBE ON THE BACK OF BOILER 3 1/28/2011 $138.42


6 of 28


68512 REPAIR CONDUCTIVITY PROBE ON BACK BOILER #3 2/10/2011 $368.2568879 BOILER PLANT- THERMOSTAT HISSING; NEAR FIRE EXTINGUISHER OUTSIDE CONTROL ROOM IN FRONT OF #2 BOILER 2/22/2011 $326.1268926 NEW HEAT- CHECK THE STACK ECONOMIZER VALVE ON BOILER #1 AND TEMP 2/22/2011 $761.1668970 REPAIR FUEL SELECTOR SWITCH BOILER #2 2/23/2011 $309.5869070 SOOT BLOWER VENT VALVE IN FRONT OF BOILER #3 IS PLUGGED UP 2/25/2011 $138.3969200 REPLACE OIL DRAWER SWITCH ON BOILER #3 2/28/2011 $487.7069226 BOILER PLANT BASEMENT- BLUE HANDLED VALVE NEAR /ABOVE #1 ATOMIZING AIR PUMP IS LEAKING OIL 3/1/2011 $46.1369649 BOILER #3 REPAIR FLAME FAILURE ALARM 3/10/2011 $138.3969727 WAHLE BOILER FAILURE 3/14/2011 $1,395.1869857 CHECK WATER COLUMN YARWAY BOILER #3 3/16/2011 $299.8669958 BOILER #2 FEEDWATER VALVE NOT RESPONDING PROPERLY 3/21/2011 $651.6370100 CHECK LOW FEED WATER PRESSURE ALARM ON FEED WATER PUMPS AND LOW WATER ALARM BOILER 4 3/25/2011 $643.0770101 LEAK AT CONDUIT WITH PROBE ON BOILER #4, WATER DRIPPING OFF OF FLEX CONDUIT FROM PROBE SEAL/ TAGGED FOR REFERENCE3/25/2011 $460.5770111 INSPECT BOILER #3 AND #4 3/25/2011 $688.6470170 INSPECT PLUG WATER LEVEL PIPING TOP PLUG BOILER #1- PLUG LEAKING 3/28/2011 $46.1370227 CHANGE OUT FEED WATER VALVES (2) AT INLET TO BOILER #4 AND VALVE TO WASTE FROM BOILER #4 CONTINUOUS BLOW DOWN3/29/2011 $466.7770279 NEW HEAT - BOILER #4 AUTOMATIC BLOWDOWN VALVE DOESN'T COMPLETELY CLOSE 3/31/2011 $640.3170785 HEALTH- GAS OUTAGE RELIGHT BOILERS AND HOT WATER TANK 4/13/2011 $338.1571990 INSPECT BOILER 3,4 5/11/2011 $2,221.0371992 BOILER- CONTROL AIR COMPRESSOR REPLACE VALVE 5/11/2011 $234.4272026 BOILER HOUSE - ADJUST PRESSURE ON AIR COMPRESSOR 5/12/2011 $941.0172089 BOILER PLANT - REPAIR AIR LEAK ON ECONOMIZER 3-WAY VALVE AND PILOT POSITIONER 5/13/2011 $53.9972250 BOILER HOUSE- BLUE VALVE #1 BOILER ECONOMIZER LEAKY 5/18/2011 $- 73484 BOILER #4 AUTO FEED WATER VALVE LEAK AT VLV STEM PACKING, REPAIR/REPLACE PACKING 6/13/2011 $4,026.64

73485BOILER - NEED LARGE CO. TANK REFILL/TEMP HOOK UP TO SPARE TANK 7:30 AM 6/11/11 CANCEL PER BRAD SPARKS. ALREADY ORDERED ON DIFFERENT # 6/13/2011 $-

73861 BOILER PLANT - OIL FILLED PRESSURE GAUGE ONLINE FROM BACKUP FEED WATER PUMP LEAKING OIL. OUT FLOW BETWEEN MU (?) FEED WATER MANIFOLD AND BACKUP PUMP @ EYE LEVEL. TO HEADER6/20/2011 $87.5374257 CHECK WATER LEVEL PROBLEM BOILER #4 6/28/2011 $722.4074349 REPLACE FEED WATER PRESSURE GAUGE BOILER #4 7/1/2011 $483.9074812 BOILER HOUSE - INSTALL FEED WATER SAMPLE PORT 7/15/2011 $70.8174845 NEW HEAT PLANT - INSTALL AUTO CALIBRATOR FOR BOILER #1 AND #2 AND ORDER REGULATORS 7/18/2011 $- 74846 NEW HEAT PLANT - INSTALL AUTO CALIBRATOR FOR BOILER #1 AND #2 AND ORDER REGULATORS 7/18/2011 $207.5975139 BOILER CONTROL ROOM TOO HOT 7/26/2011 $280.53

75272

INSPECT BOILERS #1 AND #2 ADD EMCS PER DAVID C 7/28/2011 $918.12

7 of 28


75317 BOILER HOUSE - BLOWDOWN SWITCH IS NOT WORKING ON #4 BOILER (PB1 #14) 8/1/2011 $-

75553HEAT PLANT - INSPECTION OF BOILER #1 #2 REPLACES 61411 8/9/2011 $1,610.52

75808

NEW HEAT - REPAIR BOILER #3 ADD EMCS, AND ELEC PER SPARKS ADD AREA PER SPARKS 8/22/2011 $8,335.17

76851 NEW HEAT PLANT- PRINTER IN BOILER HOUSE OFFICE IS NOT WORKING CORRECTLY 9/19/2011 $59.5577463 TRIPPED BREAKER AT BOILER HOUSE 9/30/2011 $168.8977641 HEALTH- BOILER #1 FLAME FAILURE 10/5/2011 $429.8177939 NEW HEAT- BOILERS #1,#3 NO INSULATION BLANKET ON MAIN STEAM VALVE 10/11/2011 $-

78099BOILER PLANT - SHOP SUPPORT, BOILER 1 CONTROLS UPGRADE (ALL BOILERS PER PAT NAHAN). REPLACED BY WO#83129 10/13/2011 $20,115.19

78202 BOILER HOUSE - BOILER #2, REPAIR BROKEN PIPE ON STACK ___?? 10/17/2011 $46.1378222 BOILER HOUSE - CHECK BOILER CHEMICALS 10/17/2011 $- 78550 NEW HEAT - REPAIR STACK DRAIN PIPE ON BOILER #2 10/25/2011 $251.0778617 NEW HEAT- PRESSURE LINES TO STEAM FLOW TRANSMITTER ON BOILER #1 PLUGGED 10/25/2011 $207.5978660 BOILER PLANT CALLBACK 10/26/2011 $201.8178863 #3 BOILER- WATER COLUMN BLOWDOWN LIGHT BULB BASE BROKEN OFF IN SOCKET 10/31/2011 $27.0079148 NEW HEAT- REPLACE STEM BLANKETS ON BOILERS #1 & 3 STEAM STOP 11/7/2011 $23.0779150 NEED WINTER DOORS FOR GROUND FLOOR VENTS BEHIND BOILERS TO PREVENT COLD DRAFTS ON BOILER PLUMBING 11/7/2011 $- 79182 NEW HEAT- REPLACE VALVE ON BOILER 11/7/2011 $46.1379939 GETZ-SHORT MECH #2 BOILER SHOWING FAULT CODE 11/29/2011 $177.1880030 BOILER HOUSE - ADD LIGHTS IN MEZZANINE DECK 11/30/2011 $161.97

80227

NEW HEAT - BOILER PLANT UPGRADE SHOP SUPPORT ADD AREA PER P NAHAN 12/6/2011 $35,153.35

80349 HEALTH CENTER - MOVE 28 BOXES OF CHARTS TO THE BOILER PLANT 12/8/2011 $65.4680609 BOILER PLANT - REPAIR EXTERIOR LIGHT 12/15/2011 $57.7980774 NEW HEAT BOILER #3 FILTER BODY LEAKING AIR/SUPPLY VALVE IS CLOSED 12/27/2011 $46.1380788 NEW HEAT- CENTRAL AIR REGULATOR IN BOILER #3, REMOTE PANEL LEAKS 12/27/2011 $784.22


Work Order Description Date Created Billed Total 80946 REPLACE AIR REGULATOR ON BOILER #3 1/4/2012 $291.92


8 of 28


81393 BOILER HOUSE - INVESTIGATE BANGING NOISE FROM HEATER ON ROOF 1/12/2012 $138.3981716 NEW HEAT -REPAIR WATER LEVEL GAUGE ON #4 BOILER 1/19/2012 $939.5082497 BOILER HOUSE - REPAIR 2 ROOF LEAKS 2/8/2012 $258.4582894 SUPPORT DRAIN LINE UNDER DA TANK AT BOILER HOUSE 2/21/2012 $46.1382980 BOILER HOUSE - REPAIR PACKING LEAK, EXPORT VALVE , BOILER #1 2/23/2012 $322.9383045 BOILER HOUSE - SAMPLING CONDENSER ON #2 BOILER LEAKS WHEN COOLING VIV (?) IS OPENED AT END CAP SEALS. SAMPLE TUBE CONTINUES TO LEAK AFTER SHOT OF H20 PRESS. COOLING WATER MAY BE LEAKING INTO STEAM COILS AND CONTAMINATING SAMPLE WATER FOR CHEM TEST.2/24/2012 $23.0783072 NEW HEAT - UNPLUG FLOOR DRAINS BY BOILERS 2/24/2012 $115.3383129 BOILER PLANT UPGRADES SHOP SUPPORT (ALL BOILERS PER PAT NAHAN). REPLACES WO#78099, CONTINUES WO#86796 & WO#819042/27/2012 $96,152.7683455 BOILER HOUSE - CHECK FEED WATER VALVE ON BOILER #4 3/6/2012 $1,291.6783595 BOILER HOUSE - REMOVE LOOSE DEBRIS FROM ROOF 3/9/2012 $104.4784243 BOILER PLANT - LIGHTS OUT IN BATHROOM, NEW TUBES AND BLUE DOTS 3/28/2012 $205.9484639 NEW HEAT - FIRING RATE PROBLEMS BOILER NUMBER 1 4/6/2012 $2,408.9085136 BOILER HOUSE - BASEMENT, REPAIR LEAK IN 2" PVC MALE ADAPTER ABOVE SUMP PUMP 4/19/2012 $70.4385465 CHECK STEAM FLOW TRANSMITTER LINES ON BOILER #1 4/26/2012 $2,233.8085615 FIX LITES IN BOILER HOUSE 5/1/2012 $155.5285633 BOILER HOUSE - REPAIR CONDENSATE LEAK 5/1/2012 $117.7085912 BOILER CONTROL ROOM TOO HOT 5/8/2012 $118.5386354 BOILER PLANT - BOILER #1 BLOW DOWN VALVE & CHAIN PULL VALVES FOR SIGHT GLASS BLOW DOWN, ARE STUCK OR TOO TIGHT. NEED TO FREE UP AND ADJUST FOR SMOOTHER OPERATION. OPERATOR ASSIST TO OVERRIDE ALARM5/18/2012 $120.13

86796BOILER CONTROLS UPGRADE PHASE 2 PLEASE USE WO#83129 5/30/2012 $176,816.98

86824 RECERTIFY 6 (EACH) RELIEF VALVES FOR BOILERS 3 AND 4 5/31/2012 $378.0086943 BOILER VALVE REPLACEMENT 6/4/2012 $- 86956 BOILER CONTROLS UPGRADE - EQUIPMENT PURCHASES 6/4/2012 $2,180.2387816 BOILER HOUSE - REPLACE CHEMICAL CONTROLLER 6/19/2012 $5,525.4287917 NEW HEAT - BOILER #4 AND BOILER #3, CUT OUT SWITCH, ELECTRICAL CONNECTION 6/22/2012 $27.0087970 BOILER PLANT - REPLACE BLOWDOWN VALVE ON #2 BOILER (NEW VALVE IN CABINET) 6/25/2012 $413.4888107 CHECK OUT BREAKER IN MOTOR CONTROL CENTER FOR THE FAN ON #4 BOILER 6/27/2012 $105.1088153 NEW HEAT - CHECK BOILER 4 OPERATION 6/29/2012 $350.94

88228MECH PM- CHECK 02 SENSORS ON BOILERS 1-4 AT NEW HEAT QUARTERLY JULY 2012 7/2/2012 $-

88861 BOILER CONTROL ROOM FRONT DOOR LATCH IS NOT WORKING PROPERLY 7/23/2012 $24.6789301 NEW HEAT - REMOVE AND RE-CERTIFY SAFETY'S FOR BOILER 1 AND BOILER 2 8/7/2012 $2,112.08

91233

BOILER PLANT ROOF- WATER LEAKS FROM MIDDLE TOWER ADD EMCS PER WINTERER 10/1/2012 $299.86

91928 BOILER PLANT- WATER DRIPPING FROM SUPPLY AIR HEATER/WEST; TURNED THERMOSTAT OFF 10/15/2012 $2,164.38

9 of 28


92148 BOILER HOUSE - LIMIT SWITCH ON HOT WALL LEVEL WAS NOT OPERATING WHEN FLOAT ACTUATED ARM WAS AT HIGH LEVEL.10/22/2012 $- 92645 NEW HEAT- BOILER #2 REPLACE FIRST BLOW DOWN VALVE 11/1/2012 $- 92792 TEST STACK INSULATION BOILER #1 11/6/2012 $98.8193416 BOILER PLANT- WATER LEAKING FROM TOP PUMP SEAL AT SHAFT #4 FEED WATER PUMP (WHEN IDLE) 11/20/2012 $- 93440 BOILER 2 WENT OUT. CALL BACK- GEORGE HUGO, SHIRLEY PRUITT 11/20/2012 $1,919.9194390 NEW HEAT - CHECK WATER LEVEL CONTROL, BOILER #4 12/19/2012 $1,717.83

94470

NEW HEAT - BOILER HOUSE RELIEF CALLBACK AND OVERTIME FOR KEVIN MCCARTY 12/23/12 6:15 - 7:15 12/26/2012 $142.14


Work Order Description Date Created Billed Total 94655 WATER LEAK BOILER HOUSE CHILLED WATER LINE 1/3/2013 $142.1495101 FIX LEAK ON BOILER #1 1/14/2013 $59.6795276 HEALTH CENTER - BOILER #2, NOT RUNNING 1/17/2013 $92.2695284 BOILER HOUSE -HEAT WATER PUMP #4 LEAKS SLIGHTLY WHEN OFF 1/18/2013 $763.0295418 AIR PRESSURE REGULATOR IN FRONT OF #2 BOILER BETWEEN BOILER FEED WATER PUMPS IS LEAKING AIR- SHUT OFF 1/23/2013 $261.3295652 CHECK TRAP LINE ON EXPORT VALVE ON BOILER #1 1/28/2013 $- 96068 NEW HEAT- CHECK TRAP AND CHECK VALVE ON BOILER #1 EXPORT VALVE 2/8/2013 $161.4696810 NEW HEAT- REPLACE GASKET ON WATER LEVEL SIGHT GLASS ON BOILER #2 2/25/2013 $219.6197101 NEW HEAT- CHECK ECONOMIZER CHECK VALVE FOR #2 BOILER BLOW DOWN 3/5/2013 $74.0097175 REPLACE CHECK VALVES AUTO BLOW DOWN ON BOILERS 1,2,3,4 3/7/2013 $559.5797648 AIR COMPRESSOR BOILER HOUSE 3/19/2013 $142.1497750 NEW HEAT CLEAR STACK ECONOMIZER BLOW DOWN LINE ON BOILER #3 3/21/2013 $46.1398231 NEW HEAT - DRIP FROM #2 BOILER SIGHT GLASS 4/3/2013 $184.5298407 BOILER PLANT STEAM LEAK 4/8/2013 $379.4898864 CHECK BOILER CHEMICALS AT NEW HEAT 4/18/2013 $1,899.2598968 BOILER 3 CONTROLS UPGRADE SHOP SUPPORT 4/22/2013 $237,945.4699311 WATER LEVEL SITE GLASS IS LEAKING ON BOILER 1 4/29/2013 $49.3399562 CHECK COIL CONDITION ON HEATING AND MAKE UP AIR UNITS FOR BOILER OFFICE 5/7/2013 $246.53

100836 PURCHASE C02 FOR BOILER DOWN DOWN TREATMENT 6/5/2013 $226.28101477 NEW HEAT- WATER COLUMN GAUGE GLASS BOILER #1 LEAKS 6/17/2013 $407.26101597 NEW HEAT- BOILER ROOM REPAIR PRESSURE REGULATOR FOR FEED WATER SUPPLY PUMP 6/19/2013 $92.26


10 of 28


102551 BOILER PLANT - PORTA COOL WATER PUMP NOT WORKING 7/19/2013 $349.77102802 BOILER PLANT - VALVE LEAKS ON UNIT HEATER ABOVE TANK ON SOUTH 7/29/2013 $94.33102864 AIR COMPRESSOR #2 REPAIR RELIEF - PER BOB AT BOILER HOUSE THE LEAK IS COMING FROM THE THIN TUBING RIGHT NEXT TO THE RELIEF VAVLE, NOT THE VALVE ITSELF7/30/2013 $265.54103267 BOILER HOUSE/CHEM ROOM; WATER DRIPPING ONTO COUNTER TOP; COMING OFF OF COPPER PIPES NORTH END OF COUNTER8/14/2013 $46.13103269 NEW HEAT- #2 ROOF HEATER (OVER #2 BOILER) STEAM CONTROL VALVE LEAKING 8/14/2013 $231.74104539 BOILER PLANT - #2 BOILER, PRESSURE GAUGE ON PANEL @ BOILER NEEDS CHANGED OR "BLED"- READING 40 LBS, ACTUAL 80 LBS.9/23/2013 $46.13104919 BOILER #3 THREE OR FOUR TOGGLE BOLTS TO SECURE THE EXHAUST STACK INSPECTION COVER NEED REPLACED; DRESS THREADS ON OTHERS WITH DIE NUT9/27/2013 $- 105521 NEW HEAT - REPLACE CELL IN FIRE EYE ON BOILER #2 10/9/2013 $266.60106081 BOILER HOUSE - CHECK FUSES FOR BOILER #4 10/22/2013 $193.77106223 REPAIR BOILER #2 FIRE CONTROL SYSTEM 10/24/2013 $924.67106477 NEW HEAT - REPLACE BAD VALVE ON CONDENSATE LINE, BOILER 3 10/29/2013 $39.09106531 BOILER HOUSE - FIX LIGHT IN BASEMENT 10/30/2013 $451.11106880 NEW HEAT - REPACK EXPORT VALVE ON BOILER #2 11/7/2013 $246.29106884 NEW HEAT - REMOVE A LOCK ON BOILER #1. BOILER OPERATOR NEEDS TO BE PRESENT WHEN LOCK IS REMOVED. 11/7/2013 $- 107230 NEW HEAT - PIPE STEAM TRAP STRAINERS OUT TO MEZZANINE FOR BOILERS #1, 2, 3 AND 4. 11/15/2013 $24.15107303 VENT VALVE LEAKS (SW CORNER) BACK OF #1 BOILER 11/18/2013 $123.34107575 BOILER HOUSE BOILER NOT WORKING RIGHT BOB SAID TO CALL ELECTRICAL PERSON IN CALL- BACK DAVID C 11/21/2013 $-

107602CALL BACK LARRY TOWNSEND & DAVE CAMARATA 6PM-7PM 11/21 NEW HEAT BOILER #4 11/22/2013 $333.62

107725 BOILER HOUSE - TOP FEED WATER VALVE PACKING LEAKING 11/26/2013 $369.46108354 NEW HEAT - REPAIR GAS LEAK ON BOILER #4 12/11/2013 $139.21108441 CLEAN CONDUCTIVITY PROBE FOR AUTO BLOW DOWN ON BOILER #2- NEW HEAT 12/13/2013 $579.50


Work Order Description Date Created Billed Total 109006 BOILER RM- THE FUEL TANK HAS NO CAP 1/6/2014 $51.51

109061REPLACE LIGHTING REMOVED DURING CONSTRUCTION IN FRONT OF #3 & #4 BOILERS (SCOFFOLD STILL IN PLACE) 1/7/2014 $151.14

109250 BOILER IN TESTING ROOM; LIGHT OUT NEW TUBES BLUE DOT 1/10/2014 $195.77109854 SHORTEN UNUSED SHELVES TO FLOOR HEIGHT AT NEW HEAT. SEE BOILER OPERATORS 1/24/2014 $72.44110002 MANUFACTURE AND INSTALL HOSE HANGERS AT BOILER HOUSE 1/29/2014 $397.53110496 ALARM WON'T SOUND FOR COMPUTER SYSTEM IN THE BOILER HOUSE 2/11/2014 $- 110535 BOILER HOUSE - PURCHASE FIBER FOR BOILER PLANT 2/11/2014 $- 110545 BOILER HOUSE - RELOCATE BURNER PRESSURE TRANSMITTER 2/12/2014 $665.63110758 STEAM DIFFERENCES ON BOILER #4 GAUGES/FACEPLATE 2/18/2014 $77.27


11 of 28


110759 PLANT STEAM TOTAL DIFFERENCES ON BOILERS AND PLATES- NEW HEAT 2/18/2014 $367.02110897 NEW HEAT - INSTALL HOSE RACK IN CHEMICAL ROOM AT BOILER HOUSE 2/21/2014 $87.31110952 BOILER- FIX LIGHT OVER PUMPS 2/24/2014 $113.91

111290

NEW HEAT - INVESTIGATE BOILER #4 SHUT DOWN DURING GENERATOR TEST ADD EMCS PER MARK WINTERER 3/4/2014 $562.65

111345 BOILER PLANT- NEED A LARGE CO2 TANK FILLED FOR WASTE WATER TREATMENT SYSTEM 3/5/2014 $25.76111426 INSTALL EMERGENCY PILOT LINES ON BOILER 1, 2, 3, AND 4 3/6/2014 $285.10111912 NEW HEAT PLANT - VALVE LEAKY EASTSIDE FIRST BOILER 3/19/2014 $- 112016 BOILER PLANT - THERMAL COUPLE ON HEAT EXCHANGER LEAKING AT FITTING BELOW CHECK VALVE 3/20/2014 $217.31

112027BOILER PLANT - REPAIR BOILER HOUSE HANDCART CALLED IN BY 83 3/21/2014 $-

112080 ROOM#: BOILER PLANT REPLACE VALVE ON BOILER #3 CHEMICAL SAMPLING CONDENSER (TAGGED AT BACK OF BOILER #3)3/24/2014 $199.03112170 BOILER ROOM- THE FAN BELT CAME OFF IN CHEMICAL ROOM 3/26/2014 $145.61112354 INSTALL PROPANE LINES ON BOILERS 3/31/2014 $72.44

112400NEW HEAT PLANT - REPLACE OIL SWITCH ON BOILER #1 REQUESTED BY PAUL 4/1/2014 $841.69

112494 ROOM#: BOILER PLANT REMOVE CHAIN FROM BEAM ABOVE #3 BOILER 4/3/2014 $51.51112509 NEW HEAT - LUBE GAS VALVES IN BOILER HOUSE 4/4/2014 $251.97112671 HEATING/COOLING - BOILER HOUSE REPAIR BATHROOM EXHAUST FAN 4/8/2014 $317.43112728 HEATING/COOLING - THE CHILLER DECK OF THE BOILER HOUSE REPAIR THE LEAKS IN THE FLOOR 4/9/2014 $283.51

112855BOILER #2 CONTROLS UPGRADES SEE PAT NAHAN FOR QUESTIONS 4/11/2014 $181,677.25

112856BOILER #4 CONTROLS UPGRADES SEE PAT NAHAN FOR QUESTIONS 4/11/2014 $215,399.41

112857 REPAIR STEAM LEAK SITE GLASS BOILER 2 4/11/2014 $77.27112871 ROOM#: HEAT PLANT WATER VALVE LEAKING INTO GRATES BEHIND #4 BOILER 4/11/2014 $24.15112964 BOILER PLANT- THE CO2 TANK IS EMPTY 4/14/2014 $- 114060 ROOM#: BOILERS ED WOULD LIKE THE HOLES IN FRONT OF BOILERS TO BE PLUGGED 5/8/2014 $151.32114117 NEW HEAT - INSTALL PARTITIONS IN BACK OF BOILER ROOM. SEE ED OR DOUG RYDER FOR DETAILS. 5/9/2014 $-

114854

BOILER PLANT DA TANK TROUBLE PAUL JOHNSON 5/22/14 5PM-6PM CALL BACK 5/23/2014 $60.16

12 of 28


114855

BOILER PLANT DA TANK TROUBLE JASON WARENSKI 5/22/14 5PM-6PM CALL BACK 5/23/2014 $61.66

114877 NEW HEAT- AIR HANDLER LEAKING BETWEEN #2 AND #3 BOILER 5/23/2014 $-

115020

BOILERHOUSE - AIR COMPRESSOR NOT COMING ON 5/27/2014 6:30PM - 8:00PM CALL BACK LYLE RUSHTON 5/28/2014 $402.64

115396 ROOM#: N/A STOP CHECK MAIN STEAM SUPPLY VALVE FOR BOILER #2 MAY BE LEAKING AT GASKET (STEAM DRUM TO VALVE CONNECTION)6/4/2014 $- 115397 ROOM#: N/A EAST CEILING HEATER STEAM SUPPLY VALVE PACKING LEAK...(ABOVE BOILER #2) 6/4/2014 $- 115434 HEATING/COOLING - BOILER HOUSE BOILER # 2 CONSTRUCT STIFLING FOR ACCESS VALVE. PLEASE CONTACT MARK WINTERER WITH QUESTIONS.6/4/2014 $51.51115742 ROOM#: 0 SOOT BLOWER ON FRONT OF #2 BOILER IS LOCKED OUT. IT DOES NOT FUNCTION PROPERLY, LEAKS HOT WATER AND BLOWS STEAM INTO PLANT.6/10/2014 $- 117609 ROOM#: 0 NEXT TIME #4 BOILER IS DOWN REPLACE SPRING ON CAM, CURRENT ONE IS STRETCHED/DEFORMED. SPARES IN TOP RIGHT DESK DRAWER.7/23/2014 $77.27118216 MEDICAL COUNSELING CLINIC- MOVING 15 BOXES FROM BOILER TO OLD HEAT. SOMETIME NEXT WEEK, NOT MONDAY OR FRIDAY.8/8/2014 $85.90

118750

BOILER- CHILLER # 3 ALARM DAVE KOPCZYNSKI 8/23/14 11PM-12AM CALLBACK 8/25/2014 $170.19

118751

BOILER- CHILLER #2 ALARM TRIP DAVE KOPCZYNSKI 8/24/14 3PM-4PM CALL BACK 8/25/2014 $170.19

121306

BOILER HOUSE - THE PATIO DOOR LOCK IS BROKEN CALLBACK 10/18/2014 ROB MCKENZIE 10/21/2014 $154.20

122165BOILER HOUSE EXIT ALARM WOULD NOT SHUT OFF CALLBACK FOR ROB MCKENZIE 11/3/2014 11/6/2014 $154.20

122468 ROOM#: 0 CONDUCTIVITY PROBE NUMBER ONE BOILER REPAIRED 11/13/2014 $- 123115 ROOM#: 0 BOILER 2 DRUM LEVEL IOP 12/2/2014 $169.02123468 BOILER PLANT - REPLACE AIR REGULATOR CONTROLS 12/10/2014 $506.38

13 of 28


123610

ROOM#: 0 AUTOMATIC FEEDWATER VALVE ON NUMBER ONE BOILER IS NOT CLOSING FULLY, BOILER QUICKLY OVER FILLS CALLED 75 12/12/2014 $507.05

123677

BOILER HOUSE - AIR DRYER CONTINUALLY RUNNING CALLBACK FOR MIKE PERRY 12/14/2014 12/15/2014 $143.23

123774 NEW HEAT PLANT- REPAIR STEAM FLOW TRANSMITTER ON BOILER 2 12/17/2014 $362.192014 TOTAL WORK ORDER COSTS $405,838.73

Work Order Description Date Created Billed Total 124690 BOILER- CHECK HEAT RECOVERY UNIT FOR BOILER AUTO BLOW DOWN NEXT WEEK 1/16/2015 $103.02124888 ROOM#: 0 BOILER #2 MAIN STEAM LINE FROM BOILER HAS A LARGE SECTION OF PIPE THAT NEEDS TO BE INSULATED. BETWEEN THE STOP CHECK VALVE AND THE STEAM TRANSMITTER.1/23/2015 $34.78124889 ROOM#: 0 DRAIN VENT LINE ABOVE BOILER #3,DIRECTLY ABOVE THE ECONOMIZER AT THE ROOF PENETRATION IS NOT SEALED. DAYLIGHT IS VISIBLE AND WATER RUNS DOWN PIPE AND ON TOP OF THE ECONOMIZER. NEED TO BE SEALED.1/23/2015 $40.74125987 ROOM#: 0 BOILER 3 COMING DOWN FOR INSPECTION ON THE 25TH OF FEB. SEVERAL OF THE INSPECTION PLUGS AT UPPER FRONT PLATFORM ARE SEIZED IN PLACE AND NEED TO BE REMOVED FOR INSPECTION.2/19/2015 $360.58

126529BOILER- LIGHT WENT OUT WHEN TESTING THE GENERATOR CALLED 15 3/2/2015 $60.03

126557 ROOM#: 0 REPAIR ROOF LEAK AROUND ACCESS HATCH LOCATED BY CONDENSATE PUMPS IN BOILER PLANT... LEAKING AREA MARKED WITH PAINT PEN ARROW INSIDE THE BUILDING3/3/2015 $186.26127212 ROOM#: 0 DIFFUSER FOR NUMBER ONE BOILER HAS A BROKEN FIN, WILL NEED TO BE WELDED? 3/17/2015 $-

127271

BOILER- 2 LOCKS PER KEY- 2 SETS- PERSONAL SAFETY LOCKS 1 SET FOR BECK SUTTER AND 1 SET FOR BRAD RASMUSSON SEE ED CASTANADA 3/17/2015 $136.28

127299 BOILER HOUSE PLEASE CHECK DRINKING FOUNTAIN AND SERVICE 3/18/2015 $1,718.98

127697 LOCATION:ROOF

SHOP SUPPORT FOR RE ROOF BOILER CHILLER PLANT. 3/31/2015 $340.78127724 ROOM#: 0 BOILER # 1 DRUM LEVEL OUT OF CALIBRATION. 3/31/2015 $-

128401NEW HEAT- MAKE LOCK OUT AND TAG OUT SIGNS FOR BOILER HOUSE CONTACT MARK WINTERER FOR MORE INFO 4/16/2015 $84.51

128933 BOILER HOUSE - DISCONNECT CIRC PUMP ON ROCKET SHOP 4/28/2015 $212.92129095 ROOM#: 1 AUTO BLOWDOWN VALVE ON#1 BOILER NEEDS TO BE LOOKED AT ,IT SEEMS TO BE LEAKING THRU I TOLD MARK W ABOUT IT , HE SAID TO DO THIS W/O ON IT!5/4/2015 $- 129261 ROOM#: NA SIGHT GLASS ON HEAT EXCHANGER LEAKING WHEN BOILER IS BLOWING DOWN 5/7/2015 $- 130049 ROOM#: BOILER ROOM PUMP ON ROCKET SHIP FAILED. 5/26/2015 $51.51130158 BOILER HOUSE- MAKE A COUPLE SIGNS- CONTACT MARK WINTERER FOR MORE INFO 5/27/2015 $169.02130175 BOILER HOUSE- N.W. DOUBLE DOORS INSTALL CLOSER- TALK TO MARK WINTERER BEFORE ORDERING ANYTHING 5/27/2015 $258.99130647 BOILER HOUSE - REPLACE FOOT VALVE ON ROCKET SHIP 6/5/2015 $-


14 of 28


131006BOILER HOUSE - LOCK ON SOUTHWEST CORNER DOOR NOT WORKING CALLED 09 6/12/2015 $-

131284BOILER HOUSE ROOF INSULATE AND ALUMINUM JACKET DEAERATOR VENT SEE PAT NAHAN FOR EXTRA DETAILS 6/17/2015 $386.33

132099 ROOM#: 0 SMALL NATURAL GAS LEAK IN 1/4 INCH COPPER PIPE ON BOILER # 4. 7/9/2015 $197.39132503 BOILER HOUSE- SNAKE DRAIN ON CHILLER DECK 7/23/2015 $43.42132607 ROOM#: 0 PLUGGED DRAIN IN DITCH BEHIND BOILER 3 DRAINS SLOWLY, FULL OF DIRT 7/27/2015 $19.17132806 ROOM#: BOILER PLANT SUMP PUMP IN BASEMENT TUNNEL INOPERATIVE. 8/3/2015 $- 132913 BOILER PLANT-UNDERGROUND TANKS- SHOP SUPPORT 8/6/2015 $12,349.76

133231

BOILER- CHILLER ALARM # 3 RYAN MACE CALL BACK 8/16/15 8/18/2015 $173.31

133318 BOILER HOUSE- MAKE NEW SIGN 8/21/2015 $470.24

133543

ROOM#: BOILER NO RETURN CONDENSATE. CALLBACK AND OVERTIME FOR MARK WATT 08/30/2015 8/31/2015 $444.03

133771 ROOM#: ALL INSTALL FOOT RAILS ON TOP OF BOILERS 9/8/2015 $1,236.84135197 BOILER HOUSE- REPAIR JACK VERTER 9/30/2015 $447.61135404 ROOM#: ROOF CONDUIT SPLICE CONNECTOR PULLED APART ON BOILER HOUSE ROOF SOUTH SIDE, NEXT TO STACK DUCTING.10/2/2015 $62.71135559 BOILER- BUY WALL MOUNTS 10/7/2015 $- 135586 INSTALL PLYWOOD PANEL IN THE BOILER PLANT 10/7/2015 $258.81136933 REPLACE BOILER HOUSE LIGHTS 11/4/2015 $315.61137038 NEW HEAT- FEED WATER VALVE BOILER 2&3 11/6/2015 $- 137172 ROOM#: BOILER PLANT #2 BOILER AUTO BLOW DOWN VALVE NOT OPERATING 11/12/2015 $98.72137749 AUTOBLOWDON ON #2 BOILER MALFUNCTIONING. WILL NOT STOP BLOWING DOWN. VALVED OUT. 11/30/2015 $100.58138129 ROOM#: 1ST FLOOR BOILERS 1,2,3 BUILD GAS PIPE SUPPORTS SEE MARK WINTERER FOR DETAILS 12/8/2015 $915.33138560 NEW HEAT- MODIFY FIRE EYE ON BOILER # 2 BURNER 12/17/2015 $1,242.41138799 ROOM#: CONTROL ROOM PLEASE PUT BOILER ON THIS W/O AND GIVE TO MARK WINTERER OR JEREMIAH EILERS. WATER LEAKING FROM MEZZANINE FLOOR, THROUGH CONTROL ROOM CEILING WHEN FLOOR IS RINSED DOWN.12/31/2015 $49.36


Work Order Description Date Created Billed Total 140206 ROOM#: 0 BOILER 4 IN MANUAL, JACKSHAFT WANDERING UP AND DOWN. 2/2/2016 $131.10141301 ROOM#: 0 #3 BOILER SMALL GAS LEAK AT PRESSURE GAUGE JUST UPSTREAM FROM MAIN GAS STOP VALVE. 3/1/2016 $154.93141654 HEALTH CENTER- RESET BOILER 3/9/2016 $171.33141763 BOILER 2 AUTOMATIC FEEDWATER VALVE ALLOWING LARGE SWINGS HIGH AND LOW. 3/11/2016 $67.05


15 of 28


142090 ROOM#: 0 #4 BLOWDOWN VALVES LEAKING, BOILER WILL NOT HOLD WATER 3/21/2016 $268.21145691 HEALTH CENTER- MAKE CONDENSATE PAN FOR BOILERS 6/9/2016 $365.18

146263

BOILER- CHILLER #1 ALARM CALLBACK RYNA MACE 6/18/16 6/21/2016 $908.10

146343 LEAKING PIPE UNION ON UPPER PIPING TO SIGHT GLASS ON BOILER #1 NEEDS REPAIR/REPLACEMENT 6/23/2016 $67.05147060 NEW HEAT- TEAR DOWN BOILER # 1 FOR INSPECTION 7/19/2016 $259.80147061 NEW HEAT- TEAR DOWN BOILER # 3 FOR INSPECTION 7/19/2016 $259.81147062 NEW HEAT- ADJUST FUEL AIR FIXTURE BOILER #1 7/19/2016 $132.60147063 NEW HEAT- REPLACE DRUM LEVEL TRANSMITTER BOILER # 3 7/19/2016 $986.81148404 BOILER HOUSE-SWAP OPENING OF GATE CO CABINET 9/1/2016 $184.31148425 SIGN SHOP-BOILER HOUSE SIGN: CONTACT MARK WINTERER FOR MORE DETAILS 9/2/2016 $341.35148771 NEW HEAT - REPLACE LOWER MOTOR IN BOILER 4 9/15/2016 $4,460.55

149352

LOCATION:BOILER #3 PLEASE ADD BOIL TO THIS W/O. PACKING ON #3 BOILER STOP CHECK IS LEAKING. 9/26/2016 $100.60

149469 BOILER OPERATOR TRAINING 9/28/2016 $7,132.48

149664

LOCATION:BOILER #2 PLEASE GIVE TO PAUL JOHNSON IN EMCS SHOP. BOILER #2 FEEDWATER IS NOT RESPONDING AS QUICKLY ENOUGH TO KEEP UP WITH CAMPUS STEAM LOAD CHANGES. 10/4/2016 $-

149802 NEW HEAT- BOILER # 2 RECALIBRATE FEED WATER VALVE 10/6/2016 $- 150104 HEALTH CENTER - CHECK BOILER #1 10/14/2016 $171.33150772 BOILER HOUSE - REPLACE FLUSHOMETER 11/2/2016 $111.99150853 BOILER PLANT - RECALIBRATE BOILER #4 FEED WATER VALVE 11/3/2016 $98.33150874 JONGEWARD BOILER HOUSE - THE SINK HAS A SLOW DRAIN 11/4/2016 $67.05151139 HEALTH CENTER - REPAIR BOILER #1 11/14/2016 $570.59151638 NEW HEAT- REMOVE SCAFFOLDING IN BOILER HOUSE 12/1/2016 $76.52

151766

LOCATION:ALL PLEASE MAKE URGENT AND PUT BOIL AND EMCS ON THIS W/O. BOILER #2 STEAM DRUM PRESSURE TRANSMITTER NEEDS TO BE CALIBRATED TO MATCH THE MANUAL GAUGE. 12/5/2016 $65.55

151811

LOCATION:NA THERE IS A SLOW LEAK ON A PIPE FEEDING THE SIGHT GLASS ON THE DA TANK ON THE MEZZANINE IN THE BOILER PLANT. IT NEED TO BE INSPECTED AND REPAIRED AS NECESSARY. 12/6/2016 $-

152193 LOCATION:0

BOTTOM BLOW DOWN VALVE ON REAR OF # 4 BOILER WILL NOT OPEN. 12/16/2016 $-

16 of 28


152221

LOCATION:ALL BOILERS PLEASE ADD BOIL TO THIS W/O. RETRIEVE ALL TRANSMITTER CONFIGURATION SETTINGS AND LOG THEM IN SPREAD SHEET FOR YOKOGAWA'S JANUARY VISIT. 12/19/2016 $1,604.20

152289 BOILER HOUSE - BOILER #1 RECALIBRATE BOIL MASTER AND DRUM LEVEL 12/20/2016 $98.33152292 BOILER HOUSE - RECALIBRATE ROCKETSHIP 12/20/2016 $148.08152452 BOILER HOUSE - CUSTODIAL SINK IS PLUGGED 12/30/2016 $134.53

152467

LOCATION:BOILER #4 PLEASE ADD BOIL AND EMCS TO THIS W/O. BOILER #4 WILL NOT START DUE TO A SCALING ISSUE ON THE PILOT PRESSURE GAS TRANSMITTER. 12/30/2016 $197.44



152537 LOCATION:BOILER #1

#1 BOILER ATOMIZING AIR PUMP WILL NOT RUN WITHOUT BLOWING FUSES. 1/3/2017 $1,615.09152683 BOILER HOUSE - REPAIR BOILER SIGHT GLASS 1/5/2017 $1,071.60

152795

LOCATION:NA THE BOILER PLANT AND THE NANEUM LOST POWER AT 12:39AM, BOILERS RUNNING ON BACK-UP GENERATOR POWER. ELECTRICIANS DAVID, LYLE AND JEFF RESPONDED TO CALL IN FOR REPAIRS. 1/9/2017 $1,802.35

152930 BOILER HOUSE - SERVICE BREAKERS IN MAIN MCC 1/10/2017 $556.23

153055

LOCATION:ALL BOILERS PLEASE ADD BOIL TO THIS W/O AND GIVE TO JEREMIAH EILERS, MARK WINTERER OR ED CASTANEDA. ALL RUN TIME NEEDS TO BE CALCULATED FOR END OF THE YEAR DOE REPORT. 1/13/2017 $246.80

153093 BOILER HOUSE - REPLACE BELTS ON MAKEUP AIR UNIT 1/13/2017 $131.74153095 BOILER HOUSE - REPLACE LIGHTBULBS ON BOILER #1 ON SITE GLASS 1/13/2017 $68.61

153460 LOCATION:ALL

ROD TUBES ON BOILER #4 1/24/2017 $620.49153548 NEW HEAT- REPLACE SIGHT GLASSES ON BOILERS #1,2,3,4 1/26/2017 $2,918.57

153924 LOCATION:0

2017 STEAM OUTAGE ITEM: WATER COLUMN BLOWDOWN VALVE ON #1 BOILER TO BE REPLACED 2/6/2017 $-

153925 LOCATION:0

2017 STEAM OUTAGE ITEM: #4 BOILER WATER COLUMN BOTTOM BLACK HANDLED VALVE LEAKING REPAIR/REPLACE 2/6/2017 $-

154033

LOCATION:BOILER #1 PLEASE ADD EMCS AND BOIL TO THIS W/O. BOILER #1 BLOWS ITS SELF OUT FROM HIGH EXCESS OXYGEN UPON STARTUP. IF ITS BOILER MASTER IS INCREASED TO 8% IT DOES NOT BLOW ITSELF OUT. 2/8/2017 $167.63


17 of 28



PLEASE PUT EMCS AND BOIL ON THIS W/O. BOILER #2 GAS AND AIR ARE FLUCTUATING RAPIDLY WHEN FIRED. 2/8/2017 $791.11

154038

LOCATION:BOILER #1 PLEASE ADD ELECTRICAL SHOP AND BOIL TO THIS W/O. "SICK" BLOWER MOTOR THAT BUBBA TOWNSEND INSTALLED HAS POWER FROM CONTROL RELAY BUT IS NOT RUNNING. THIS MOTOR IS MOUNTED ABOVE THE BOILER NEAR THE STACK, UNDER AN ORANGE COVER. 2/8/2017 $61.35

154297 BOILER HOUSE - CHECK LIGHT ON FEED WATER PUMP 2/16/2017 $67.05154311 BOILER HOUSE - REATTACH HIGH WATER ALARM IN BOILER HOUSE BASEMENT. 2/16/2017 $-

154504

LOCATION:ALL BOILERS PLEASE ADD BOIL AND EMCS TO THIS W/O. ON 02/24 #2 BOILER SHUT DOWN WHILE RUNNING A 100% DUE TO THE START UP OF #1 AND THE SLIGHT DECREASE IN GAS SUPPLY PRESSURE. GAS SUPPLY PRESSURE LL NEEDS TO BE LOOKED AT AND POSSIBLY CHANGED ON 2/24/2017 $426.08

154604 NEW HEAT- INSTALL CONDUIT FROM DIESEL CONTROLLER FROM BOILER # 1 2/28/2017 $867.70

154645 LOCATION:#1 BOILER

STEAM LEAK ON #1 BOILER @ TOP EAST UNION IMMEDIATELY ABOVE SIGHT GLASS. 3/1/2017 $67.05

154720

LOCATION:ALL ORDER AND REPLACE FCS BATTERIES ATT PAUL JOHNSON EMCS ALL BOILER FCS BATTERIES REPLACED 11/14/17 3/3/2017 $98.72

154747 NEW HEAT - BOILER HOUSE REPAIR STEAM LEAK ON COOLING TOWER #3 3/3/2017 $299.49154755 BOILER HOUSE - REPAIR LEAK ON SITE GLASS ON BOILER #1 3/3/2017 $201.16155134 BOILER HOUSE- MOVE DESK FROM BOILER HOUSE TO NANEUM- CONTACT MARK WINTERER FOR MORE INFO . 3/15/2017 $9.10155190 BOILER HOUSE- STEAM CLEAN OFFICE CHAIRS IN BOILER CONTROL ROOM 3/16/2017 $6.13155304 BOILER HOUSE- DESIGN/MAKE A STENCIL FOR MARK WINTERER 3/21/2017 $80.72155330 BOILER HOUSE - UPS AND BREAKER UPGRADE 3/22/2017 $8,981.29

155924BOILER HOUSE - CHECK AC UNIT ATT: LOUIE - PLEASE CHECK WITH MARK WINTERER IF YOU HAVE QUESTIONS 4/11/2017 $323.83

156128 BOILER HOUSE - WALK BOILER INSPECTOR AROUND TO INSPECT. 4/18/2017 $188.13

156279

LOCATION:UPPER DECK OF MAIN BOILER RM PRESSURE RELIEF VALVE AT THE EAST END OF STEAM TREE OF DA-TANK NEEDS TO BE REPLACED,ASPER MARK WINTERER 4/21/2017 $-

156449 BOILER HOUSE- MAKE SET OF LOCK OUT LOCKS AND KEYS FOR RELIEF BOILER OPERATOR 4/27/2017 $- 156695 BOILER HOUSE - BUILD BRACKETS FOR HARD HATS 5/3/2017 $368.62157184 BOILER HOUSE- PURCHASE SAFETY SIGNAGE- 5/17/2017 $1,502.67

18 of 28


157441 LOCATION:#4 BOILER

REPLACE LEAKING AUTO BLOWDOWN VALVE. PLEASE ADD BOIL TO THIS WORK ORDER. 5/24/2017 $100.58

158304

LOCATION:BASEMENT / CHEMICAL ROOM PLEASE ADD ELECTRICAL AND BOILER. CHILLED WATER LOOP CHEMICAL PROJECT. GET POWER TO CIRCULATION MOTOR IN BASEMENT. COMPLETE CONDUIT WORK ON THE S WALL OF THE CHEMICAL ROOM. FOR ANY QUESTION SEE DAVE CAMERATA. 6/14/2017 $1,360.41

158324

LOCATION:MAIN FLOOR PLEASE ADD ELECTRICAL AND BOILER. INSTALL (2) 3/4" CONDUIT RUNS FOR MONITORS ABOVE THE DOORS/PIPES ON BOTH END OF PLANT. FOR ANY QUESTION SEE DAVE CAMERATA. 6/14/2017 $234.68

158326

LOCATION:MAIN FLOOR / CHEMICAL ROOM PLEASE ADD ELECTRICAL AND BOILER. BOILER CHEMICAL PUMP PROJECT. ADD TO EXISTING CONDUIT FROM BLUE MAKE UP METER ON N WALL TO E-STOP CONDUIT, THEN TO S.W. CORNER. INSTALL A 3/4" CONDUIT FROM S WALL CONTROLLER TO 6/14/2017 $6,997.97

158328

LOCATION:OUTSIDE / S.E. VAULT PLEASE ADD ELECTRICAL AND BOILER.FINISH INSTALL AND COMMISSIONING OF NEW SUMP PUMPS IN OUTSIDE VAULT. INSTALL NEW REPLACEMENT PANEL PROVIDED BY HURLEY ENGINEERING. FOR ANY QUESTION SEE BUBBA TOWNSEND. 6/14/2017 $1,480.41

158329

LOCATION:MAIN FLOOR PLEASE ADD ELECTRICAL AND BOILER SHOPS TO W/O. INSTALL NEW LED HIGH CEILING BAY LIGHTS IN PLANT. TALK TO ED CASTANEDA OR MARK WINTERER ABOUT RENTING A LIFT. 6/14/2017 $-

158339

LOCATION:DIESEL FUEL SYSTEM PLEASE ADD BOIL AND EMCS TO THIS W/O. PULL IN WIRE FROM DIESEL TANK MONITOR TO BOILER #1 FCS AND WIRE. FINISH BY BUILDING GRAPHIC WITH JOHN FROM YOKOGAWA AND SHOWING TANK LEVELS IN CONTROL ROOM. 6/14/2017 $518.28


PLEASE ADD EMCS AND BOIL TO THIS W/O. RE-TUNE BOILER #4 EXCESS O2 FOR SUMMER AMBIENT AIR CONDITIONS. 6/14/2017 $33.53

158349 LOCATION:ALL BOILERS

PLEASE ADD EMCS AND BOIL TO THIS W/O. BOILERS #1 AND #2 CO MONITORS HAVE A MALFUNCTION DISPLAYED. 6/15/2017 $352.83

158490

LOCATION:HIS ENCLOSURE PLEASE ADD BOIL AND EMCS TO THIS W/O. INSTALL NEW ENCLOSURE COOLING UNIT INTO ONE OF THE INDIVIDUAL BOILER HIS ENCLOSURES. 6/19/2017 $242.01

19 of 28


159027

LOCATION:BOILER #4 PLEASE ADD BOIL AND EMCS TO THIS W/O. #4 BOILER EXCESS 02 MONITOR NEEDS TO BE LOOKED AT AND OR CALIBRATED. IT IS FLUCTUATING SEPARATE FROM THE JACKSHAFT MOVEMENT AND ALL LINKAGE IS TIGHT AND WORKING WELL. 7/7/2017 $592.21

159137 LOCATION:0

AUTOMATIC FEEDWATER VALVES #3 AND #4 BOILERS NOT FULLY CLOSED WHEN THE MV IS AT 0. 7/12/2017 $163.88

159158

LOCATION:MAIN FLOOR CALIBRATE FEED WATER VALVES ON BOILERS #3 AND #4 EMCS AND BOIL SHOPS 7/12/2017 $98.72

159165 BOILER HOUSE - REPAIR WIRING IN BASEMENT 7/13/2017 $- 159708 NEW HEAT - INSTALL BACK UP UPS AT BOILER PLANT 8/2/2017 $3,384.22

159765 LOCATION:0

REPLACE DAMAGED/CORRODED SPUDS #4 BOILER 8/7/2017 $-

159773 LOCATION:0

SIGHT GLASS #2 BOILER OUT OF CALIBRATION APPROXIMATELY ONE BOLT LOW. 8/7/2017 $100.58

159781 LOCATION:ALL BOILERS

PLEASE ADD BOIL AND EMCS TO THIS W/O. ALL BOILER EXCESS O2 MONITORS NEED TO BE CALIBRATED. 8/7/2017 $369.02

159841

LOCATION:BEHIND BOILER #4 ERECT SHORT SCAFFOLDING BEHIND BOILER # 4 TO ACCESS TUBES FOR MAINTENANCE CUST MECH SHOP 8/9/2017 $43.68

159993 BOILER HOUSE- REPLACE RELIEF VALVE ON HEAT RECOVERY SYSTEM 8/16/2017 $1,353.81160085 BOILER HOUSE - BOILER # 1 AND #3 START UP ISSUE AFTER STEAM OUTAGE 8/21/2017 $875.07

160158

LOCATION:BOILER #2 PLEASE ADD BOIL AND EMCS TO THIS W/O. BOILER #2 DRUM LEVEL TRANSMITTER IS READING 1" OFF. ALL LINES HAVE BEEN FLUSHED, EQUALIZED AND BACK FILLED AND THE PROBLEM STILL EXISTS. 8/23/2017 $197.44

160792

BOILER- RESET CHILLER PER LOUIE CALLED BACK 9/2 9/12/2017 $57.44

162053 HEATING/COOLING PLANT - BI-ANNUAL CLEANING OF THE BOILERS 10/4/2017 $7,235.88

162055HEATING/COOLING PLANT - INSTALL NEW CONDENSATE PIPES FROM BOILERS 1, 2 & 3 TO DRAIN 10/4/2017 $1,923.14

20 of 28


162110

LOCATIONS:MAIN FLOOR CLEAN FIRE EYE BOILERS 1,2,3,4 BOIL SHOP 10/5/2017 $-

162190 BOILER HOUSE- TURN THE HEAT ON- CHILLER DECK 10/9/2017 $-

162361BOILER PLANT - BLACK WIDOW SPIDER WAS SEEN. NEED PEST CONTROL 10/12/2017 $-

162409 HEALTH CENTER - REPAIR BOILER #1 10/13/2017 $2,164.85162695 BOILER PLANT - REPLACE CORES IN CHILLER MODULAR OUTSIDE OF BOILER PLANT 10/19/2017 $86.16162959 BOILER PLANT - REPAIR EJX 430A DP TRANSMITTER 10/25/2017 $878.50163029 BOILER HOUSE- REPAIR NORHT SIDE DOUBLE DOORS 10/26/2017 $57.44163245 BOILER HOUSE - LIGHT STAYS ON ALL THE TIME ON THE OUTSIDE OF BLDG 11/1/2017 $- 163629 BOILER PLANT- IN THE CONTROL ROOM, WEST DOOR, IT DOESN'T HAVE A COVER ON THE DOOR CLOSER. 11/13/2017 $57.44

163779

LOCATIONS:ALL BOILERS PLEASE ADD EMCS TO THIS W/O AND GIVE TO PAUL OR JEREMIAH. ORDER AND REPLACE ALL FIRE SIDE FCS BACKUP BATTERIES. 11/15/2017 $899.95

164445

LOCATIONS:OVERHEAD #2 BOILER WEST BYPASS STEAM VALVE FOR MAKE UP AIR HEATER ABOVE #2 BOILER IS LEAKING STEAM AROUND VALVE STEM, MAY NEED TO BE REPACKED, BUT IS IN A BAD SPOT TO ACCESS THE PACKING, WILL PROBABLY NEED TO WAIT UNTIL STEAM OUTAGE. 12/6/2017 $100.58

164516

LOCATIONS:ALL BOILERS PLEASE ADD EMCS AND BOIL TO THIS W/O. RE-SCALE PILOT PRESSURE TRANSMITTER AND FACEPLATE 0-20PSI TO ALLOW PROPANE TANK REGULATOR TO OVERSHOOT. 12/7/2017 $195.45

164517

LOCATIONS:ALL BOILERS PLEASE ADD EMCS AND BOIL TO THIS W/O. CHANGE PSI SET VALUE (105) TO (115) OF AUTO RESTART FUNCTION BLOCK. 12/7/2017 $318.15

164519

LOCATIONS:ALL BOILERS PLEASE ADD EMCS AND BOIL TO THIS W/O. TRY ADJUSTING MV ON 02 TRIM IN ORDER TO ALLOW THE 02 TRIM TO COMPENSATE FOR THE INCORRECT AIR/FUEL TABLES. 12/7/2017 $-

164977

LOCATIONS:BOILER #4 ECONOMIZER PLEASE ADD BOIL AND EMCS TO THIS W/O. #4 BOILER ECONOMIZER FROZE AND HAD TO BE WARMED AND DRAINED. ECONOMIZER NEEDS TO BE EXAMINED FOR DAMAGE BY BOIL. CALL BACK FOR JEREMIAH. 12/27/2017 $435.38


21 of 28


Work Order Description Date Created Billed Total 165086 HEALTH CENTER - BOILER #2 FAILURE 1/2/2018 $1,965.72

165539 LOCATIONS:FEEDWATER

FEED WATER VALVE ON #1 BOILER NEEDS TO BE RECALIBATED 1/10/2018 $592.21165876 BOILER HOUSE- CHANGE BOILERS #1-4 FCS BACK UP BATTERIES- 01-18 1/19/2018 $122.70

166230

LOCATIONS:MAIN FLOOR BOILER 1 CALIBRATE FEED WATER VALVE ON BOILER #1 LEAKING BY 1-1/2" PER HR BOIL SHOP EMCS SHOP 1/30/2018 $184.05

166249

LOCATIONS:BOILER LEVEL CALIBRATE FEED WATER TRANSDUCERS BOIL SHOP EMCS SHOP 1/30/2018 $-

166526

LOCATIONS:ALL BOILER CALIBRATION BOIL SHOP EMCS SHOP 2/7/2018 $10,378.15

166578

LOCATIONS:CAMPUS EMCS SIMPLEX TROUBLE CODES IN BOUILLON, MISNER HALL, BOILER PLANT, AND LIBRARY. 2/9/2018 $35.07

167106BOILER HOUSE - ATTENTION: BUBBA NEED A RECEPTACLE ON THE WEST END OUTSIDE OF THE BOILER HOUSE FOR FORKLIFT 2/26/2018 $153.38


22 of 28


167151

LOCATIONS:MAIN FLOOR BOILER 1 STARTING ISSUES EMCS SHOP BOIL SHOP 2/27/2018 $783.98

168176 BOILER HOUSE UPGRADES- SHOP SUPPORT 3/30/2018 $81,787.34

168533

LOCATIONS:BOILER ROOM CEILING LIGHTS NEED REPAIRED OR REPLACED. ELECTRIC 4/10/2018 $161.12

168605

LOCATIONS:MAIN BOILER DECK HALOGEN LIGHTS (2) BETWEEN BOILER #1 AND BOILER #2 HAVE NOT COME BACK OF SINCE THE LAST GENERATOR TEST. 4/12/2018 $131.60

168731 LOCATIONS:CEILING IN FRONT OF BOILER #2

REPLACE BULB OR REPAIR LIGHT FIXTURE 4/16/2018 $439.49168767 BOILER HOUSE - EVAP CHILLER #1 ON TOP OF HEAT PLANT ROOF LEAKING WATER ON EAST SIDE OF CHILLER 4/17/2018 $- 169115 BOILER HOUSE - TROUBLE SHOOT CONDEX 4/27/2018 $-

169250

LOCATIONS:MEZZANINE REPAIR OR REPLACE STEAM TRAP FOR BOILER # 3 HEADER ISOLATION VALVE BOIL SHOP 5/1/2018 $671.96

169343 BOILER PLANT - REPAIR BREACH ON DA TANK PIPING 5/4/2018 $982.35169697 BOILER HOUSE - THE CHEMICAL SINK IS CLOGGED 5/15/2018 $1,055.15169916 BOILER HOUSE- EAST ENTRANCE- S.E. CORNER BY THE CO2 TANK- BIG BEES NEST 5/21/2018 $- 171135 BOILER - REPAIR OR REPLACE FEED WATER PUMP 6/20/2018 $403.58171258 BOILER HOUSE - INSTALL NEW RELAY FOR CHILLER LOOP CHEMICAL CONTROLLER AND NEW FLOW SWITCH 6/25/2018 $1,060.74

172033

LOCATIONS:BOILER 3 FRONT UPPER WORK PLATFORM EXTEND THE SAFETY HAND RAIL TO CLOSE THE GAP ON THE BLOWER MOTOR SIDE OF THE UPPER STEAM DRUM ACCESS PLATFORM. 7/26/2018 $1,530.61

23 of 28


172080

LOCATIONS:MAIN FLOOR ERECT SHORT SCAFFOLDING BEHIND BOILER # 4 JUST LIKE LAST YEAR FOR STEAM OUTAGE LORAN ALLEN HAS DONE IT IN THE PAST. CONTACT - PERSON MARK WINTERER CUSM SHOP 7/26/2018 $40.12

172407

LOCATIONS:MAIN FLOOR ROD TUBES ON BOILER # 4 BOIL SHOP 8/8/2018 $618.31

172408

LOCATIONS:ALL LEVELS LOCK OUT TAG OUT ALL POTENTIAL RELEASES OF ENERGY THAT PERTAIN TO STEAM PRODUCTION. ( PUMPS - HOT WELL, FEED WATER, LOW TEMPERATURE HEATING WATER, CONDEX GLYCOL, DIESEL FUEL BASEMENT AND OUTSIDE TANKS, CHEMICAL BOILER ONLY, 8/8/2018 $112.42

174059

LOCATIONS:BOILER 4 STEAM LEAK @ FITTING - INSPECT / REPAIR TOP UNION FITTING ON SIGHT GLASS (SEE VIDEO ON BOILER PLANT IPHONE) 9/20/2018 $100.58

174156 BOILER HOUSE- GET MARK KENZER ACCESS TO VPN 9/21/2018 $61.35174289 BOILER HOUSE - CHECK HOT WELL PUMP AND MOTOR 9/26/2018 $231.83

174891 LOCATIONS:BOILER PLANT CONTROL ROOM

EMCS...REPLACE RADIO BATTERIES. ( 2 ) 10/10/2018 $30.68

174985

LOCATIONS:BOILER OPS 2 OUT OF THREE HANDHELD DISPATCH RADIOS INOPERABLE. #17 WON'T TURN ON, RED LIGHT BLINKING BUT NO DISPLAY OTHER #17 SAYS OUT OF RANGE WHEN KEYED. GREEN LIGHT ON CONTINUOUSLY. 10/12/2018 $61.35

175968 BOILER HOUSE - REPAIR/REPLACE LIGHT BEHIND BOILER #2 11/8/2018 $262.502018 TOTAL WORK ORDER COSTS $103,958.34

Work Order Description Date Created Billed Total 2019 CWU WORK ORDER SUMMARY OF COSTS FOR THE BOILERS

24 of 28


177480

LOCATIONS:MAIN LEVEL BOILER # 3 REPAIR OR REPLACE CONDUCTIVITY SENSOR BOIL SHOP EMCS SHOP 1/2/2019 $284.63

177605 BOILER #2 SHOP SUPPORT FOR REPAIR- ABATEMENT 1/7/2019 $116.88178031 HEALTH CENTER - LEAK AT BOILER #2 1/16/2019 $-

178244

LOCATIONS:MAIN FLOOR REPAIR STEAM LEAK BOILER 4 BOIL SHOP 1/24/2019 $126.08

178449

LOCATIONS:MAIN FLOOR REPAIR CRACKS ON BOILER 1 WELD SHOP BOIL SHOP 1/30/2019 $648.77

178480

BOILER HOUSE - LOW TEMP - HOT WATER SYSTEM ERIC FRALEY HAS AUTHORIZED OVER TIME 1/31/2019 $8,062.64

178906 BOILER HOUSE - INSTALL HIGH WATER SUMP PUMP 2/13/2019 $1,500.80

179311

LOCATIONS:BOILER ROOM MAIN FLOOR BOIL SECURE AUTO BLOW DOWN PIPES TO FLOOR. 2/27/2019 $302.58

179328 HEALTH CENTER - REPAIR BUNG ON CONDENSATE TANK ON BOILER #2 2/27/2019 $184.15

179401 LOCATIONS:BOILER ROOM

MAKE COVER FOR EAR PLUG DISPENSER. 3/1/2019 $607.63179569 BOILER-REPLACE WATER LINE IN CHEMICAL ROOM 3/6/2019 $763.11

179792

LOCATIONS:BOILER ROOM BOIL REPLACE HIGH BAY LIGHT BULBS. 3/13/2019 $815.12

25 of 28


179911 BOILER- CONTROL ROOM- REPAIR CEILING LIGHTS 3/18/2019 $151.46

179949BOILER PLANT- THERE ARE PIGEONS IN THE TOWERS PROSITE- MICAH- 899-0434 3/19/2019 $-

179950 BOILER - BOILER #2 UPGRADE - RE-DO CHEMICAL AND SENSOR LINE PIPING 3/19/2019 $8,231.38179965 BOILER HOUSE- CHILLERS 1,2,3 3/19/2019 $10,562.14180040 BOILER HOUSE - REPLACE HOT WELL PUMP 2 3/21/2019 $1,521.17180998 BOILER HOUSE- INSTALL COMPRESSOR 4/17/2019 $8,365.63181015 BOILER HOUSE- LOW TEMPERATURE HEATING WATER SYSTEM 4/18/2019 $4,065.17181324 BOILER HOUSE- REPAIR MAKE UP WATER LEAK 4/26/2019 $181.53181516 BOILER HOUSE- CHANGE FILTER ON WATER FOUNTAIN 5/2/2019 $231.87181763 BOILER HOUSE- LOCKOUT/TAG OUT PAD LOCK AND KEYS( RILEY MAIN NEEDS KEYS) 5/8/2019 $80.72

182104

BOILER HOUSE #2-NON STOP ALARM CALLBACK JEREMIAH CALLBACK MARK W 5/16/2019 $702.36

182339 BOILER HOUSE- CHECK CHILLER 3 POWER ISSUES 5/22/2019 $916.52

182571HEAT PLANT - BOILER HOUSE LED YARD LIGHT ON WATER TOWER IS BLINKING MAY NEED ATTENTION 5/28/2019 $125.42

183387 BOILER HOUSE-RESET THE GFI FOR ELECTRIC CARS 6/11/2019 $344.91

183690

BOILER PLANT - ELECTRICAL ROOM REMOVE BATTERIES FROM OLD UPS DISASSEMBLE EXTENSION CORD THAT IS ON TOP OF OLD UPS 6/20/2019 $94.07

183710 BOILER- MEZZANINE LEVEL- REPAIR MAKE UP WATER FLOW LEVEL- 6/21/2019 $61.35184697 BOILER HOUSE- CHILLER #2 HIGH TEMP ALARM 7/23/2019 $794.41

184791

LOCATIONS:!ST FL BOB F HEATING PLANT PH#2941, THE LITE BEHIND BOILER #1 IS GOING OUT AND NEED,S REPLACED ALSO THE LITE NEXT TO #1,S STACK NEED TO BE REWIRED SO THAT IT WORK,S AGAIN . W/O 7/25/2019 $885.79

185099 BOILER HOUSE- REPLACE EXISTING POWER WITH EMERGENCY POWER- MAKE UP WATER VALVES, ULTRA SONIC HOT WELL LEVEL CONTROL8/6/2019 $694.01185599 BOILER HOUSE-REBUILD WATER SOFTENER 8/22/2019 $1,649.58185606 BOILER HOUSE - NO COOLING 8/23/2019 $810.98

185669

LOCATIONS:BOILER CONTROLS EMCS- ASSEMBLE DOCUMENTATION FOR OPERATING SYSTEM AND SOFTWARE UPGRADE PROPOSAL FOR ALL BOILERS AND HIS SERVERS. 8/26/2019 $176.30

186207 BOILER HOUSE- REPAIR STEAM LEAK ON REDUCING PRESSURE STATION 9/10/2019 $-

26 of 28


186581

LOCATIONS:BOILER PLANT BOIL REPAIR LOW TEMPERATURE HEATING WATER LEAK. 9/17/2019 $439.43

186997 BOILER HOUSE - REPLACE SENSORS 9/24/2019 $362.41

187379

LOCATIONS:BOILER #3 SCS0 106 - IOM CHANNEL ERROR NODE 1 SLOT 01 CH 01 - AUDIBLE ALARM ALL NIGHT 10-01-19. ALSO ON 9/29 FOR SEVERAL HOURS BUT RECOVERED AND ALARM QUIT. 10/1/2019 $-

187455 BOILER HOUSE- INSTALL NEW HOT WELL PUMP 10/2/2019 $1,204.40187467 20912 MAN LIFT BOILER HOUSE 10/2/2019 $- 188427 BOILER HOUSE-REPLACE MCC BUCKETS 10/22/2019 $2,401.60189126 BOILER HOUSE- PM- CHILLER DECK 11/6/2019 $9,533.76189246 HEAT PLANT - RE-PIPE, ECONOMIZER, DRAIN BOILER #4 11/8/2019 $658.14189247 HEAT PLANT- PATCH, REPAIR AND PAINT INSULATION IN BOILER HOUSE 11/8/2019 $159.65


Work Order Description Date Created Billed Total 191352 BOILER HOUSE - REPAIR CHEMICAL ROOM EXTERIOR DOORS 1/8/2020 $29.30191542 HEAT PLANT - RE-INSTALL CONDUIT ON BOILER #1 1/14/2020 $2,360.29192853 BOILER HOUSE - DRINKING FOUNTAIN HAS NO WATER 2/20/2020 $28.29193606 BOILER HOUSE- REPLACE MOISTURE DRAIN VALVE 3/10/2020 $212.98193663 BOILER HOUSE- REPAIR LOCK ON CHILLER #2 DOUBLE DOORS 3/12/2020 $267.17193922 BOILER HOUSE-BLOW DOWN CO2 INJECTION METERING IS NOT WORKING 3/23/2020 $141.04

194598BOILER HOUSE- SUMP PUMP NOT STARTING CALLED 99 4/20/2020 $3,961.74

194746 BOILER HOUSE- REPAIR/REPLACE BLOWER FAN 4/28/2020 $4,505.63195202 BOILER HOUSE- RECALIBRATE LEVEL CONTROLER 5/21/2020 $87.89

195303

LOCATIONS:001 ATTN: BOILER SHOP BASEMENT CONTROL AIR COMPRESSOR #1 NEEDS NEW BELTS. 5/28/2020 $281.23


27 of 28


195737

LOCATIONS:EAST EXHAUSTER FAN METAL SLAPPING NOISE COMING FROM EAST EXHAUSTER FAN/ HOUSING. ATTN: TO BOILER HOUSE 6/26/2020 $-

195967

LOCATIONS:S001 NEW BOLT SNAP NEEDED FOR SAFETY CHAIN TO BASEMENT. ATTN: BOILER HOUSE 7/13/2020 $-


28 of 28

&$3,7$/ 352-(&7 352326$/6 - Wa

Documents

Transcript of &$3,7$/ 352-(&7 352326$/6 - Wa