Application Application 1

Year 0 1 2
Nominal Amount $ (100,000.00) $ 25,000.00 $ 28,750.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 2
Year 0 1 2
Nominal Amount $ (125,000.00) $ 30,000.00 $ 36,000.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 3
Year 0 1 2
Nominal Amount $ (150,000.00) $ 15,000.00 $ 18,300.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 4
Year 0 1 2
Nominal Amount $ (75,000.00) $ 15,000.00 $ 19,500.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 5
Year 0 1 2
Nominal Amount $ (135,000.00) $ 50,000.00 $ 55,000.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

_x000D_ Classified as Confidential

#
Application Application 6
Year 0 1 2
Nominal Amount $ (210,000.00) $ 62,000.00 $ 71,300.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 7
Year 0 1 2
Nominal Amount $ (175,000.00) $ 85,000.00 $ 106,250.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 8
Year 0 1 2
Nominal Amount $ (175,000.00) $ 60,000.00 $ 73,200.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 9
Year 0 1 2
Nominal Amount $ (130,000.00) $ 75,000.00 $ 99,000.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

_x000D_ Classified as Confidential

#
 3 4 5 Total Column1
$ 34,500.00 $ 36,225.00 $ 36,587.25

3 4 5 Total Column1
$ 39,600.00 $ 40,392.00 $ 41,199.84

3 4 5 Total Column1
$ 19,215.00 $ 20,752.20 $ 21,789.81

3 4 5 Total Column1
$ 20,865.00 $ 22,116.90 $ 23,222.75

3 4 5 Total Column1
$ 56,100.00 $ 61,710.00 $ 65,412.60

_x000D_ Classified as Confidential

#
 3 4 5 Total Column1
$ 72,013.00 $ 72,733.13 $ 75,642.46

3 4 5 Total Column1
$ 111,562.50 $ 117,140.63 $ 119,483.44

3 4 5 Total Column1
$ 74,664.00 $ 80,637.12 $ 83,056.23

3 4 5 Total Column1
$ 101,970.00 $ 108,088.20 $ 110,249.96

_x000D_ Classified as Confidential

#