SW3190704_Calcs_(SCM)_20200622

'HVLJQ3URFHGXUH)RUP
'HVLJQ3URFHGXUH)RUP6DQG)LOWHU
%,25(7(17,21)($6,%,/,7< 127(6
 ,VWKHXVHRIDVDQGILOWHUDSSURSULDWH"
 &RQILUPRWKHUGHVLJQFULWHULDDQGDSSOLFDELOLW\
3ROOXWDQW5HPRYDO(IIHFWLYHQHVV5HTXLUHG 2SWLPDO
35(/,0,1$5<+<'52/2*,&&$/&8/$7,216
 &RPSXWHVLWHK\GURORJLFLQSXWSDUDPHWHUV
'HYHORSPHQW&RQGLWLRQV 3UHGHYHORSHG 3RVWGHYHORSHG
$UHD DFUHV DFUHV
&16&6FXUYHQXPEHU 
$GMXVWHG&1FXUYHQXPEHUDGMXVWHGIRULQFKVWRUP 
7LPHRIFRQFHQWUDWLRQ PLQ PLQ
KRXUV KRXUV
&RPSXWH:4 YZDWHUTXDOLW\YROXPHUHTXLUHPHQWV
&RPSXWH5XQRII&RHIILFLHQW5 Y 5Y 
&RPSXWH:4 Y9ROXPHUHTXLUHPHQWV :4 Y DFUHIW
&RPSXWH:4 SSHDNIORZXVLQJ6&6 :4 S FIV
&RPSXWHPRGLILHG6&6FXUYHQXPEHU &1  
&RPSXWH&3Y
&RPSXWH6PD[LPXPUHWHQWLRQ 6 
&RPSXWH\UKUWRWDOUDLQIDOOGHSWK 5DLQIDOO'HSWK  LQFKHV
&RPSXWH4GUXQRIIYROXPH 4G LQFKHV
&RPSXWH&3YFKQQQHOSURWHFWLRQYROXPH &3Y DFUHIW
 6L]H)ORZ'LYHUVLRQ6WUXFWXUH
 &RPSXWHUHOHDVHUDWHV
&RPSXWH:4 YUHOHDVHUDWH 5HOHDVH5DWH  FIV
&RPSXWH&3YUHOHDVHUDWH 5HOHDVH5DWH  FIV
6$1'),/7(5'(6,*1
 &RPSXWHVHGLPHQWFKDPEHUYROXPH 
9ROSUH DFUHIW
9ROSUH :4Y
 $YHUDJHKHLJKWRIZDWHUDERYHILOWHUEHG
KI IW
'HWHUPLQH$UHDRI6DQGSRQGLQJILOWHUDUHD $I IW
 6HWGHVLJQHOHYHDWLRQVDQGGLPHQVLRQVRIIDFLOLW\/HQJWK  IW
:LGWK  IW
7RS(OHYDWLRQ  IW
 'HYHORSVWDJHGLVFKDUJHDQGVWDJHVWRUDJH
:4Y [[[DF
:4Y FI    
:4YDGM FI    
6HH$WWDFKHG   
   
   
 


4
FIV

(OHYDWLRQ 7RWDO$UHDIW 9ROXPHIW
$FF9RO
IW



Rv = 0.05 + 0.9 * 1.41/2.305

 'HVLJQFRQYH\DQFHWRIDFLOLW\
 6L]HXQGHUGUDLQV\VWHP /HQJWK   IW
 'HVLJQHPHUJHQF\RYHUIORZ /HQJWKRI:HLULIXVHG  IW
 3UHSDUHYHJHWDWLRQDQGODQGVFDSLQJSODQ
5RXWHIORZVWKURXJKELRUHWHQWLRQDUHD5HVL]HWKHIRRWSULQW
DUHDLIGHVLUHG6WHSLVPRVWHIIHFWLYHIRUIDFLOLWLHVZLWKIORZ
GLYHUWHUV(QVXUHGHWHQWLRQWLPHUHTXLUHPHQWVDQGPD[LPXP
SRQGLQJGHSWKUHTXLUHPHQWVDUHPHW