|
<br /> EXHIBIT 4 In>>....1/- 1,71"11.
<br /> POWER A98t8TANCE PAYMENT ANALYSIS
<br />, 01381 1883 BROCHURE STUDY WITH APPORTIONMENT
<br /> (Unlbl _ $1,000)
<br /> EI~trlc A.pl.cmnt AddlllDn. M.Jn.....m .-,
<br /> Fi-=., PI.nt p,..."t Prine. P,.._t Prine. p,..."t Ifl!e,..,21 P,..."t Irrl~tJDfl p,...."t Pro~t p,.~t
<br /> .l:oL - &mw1l .I!AIliI &mw1l ~ Ea:lman1 - EultWIl - &mw1l - A_.J.mnc. -
<br /> ''''''' '4} (") 36,133 36,133 1,5157 1,5.57
<br /> '''''5 1 m "" 13,764 12,779 46,797 43,447 1,566 1,448
<br /> '''''0 , 0 0 20,129 17,3~ 46,728 4027B 1,5158 1.343
<br /> ""17 3 1,831 1,465 17200 13,764 46.1520 37,4B6 1.878 1,503
<br /> '''''0 " 2,293 1,704 20,404 15,180 46,000 34,177 2,11515 1,001
<br /> "'0. 5 22.2151 15.349 1,839 1,131 44,214 30,499 2,164 1,1507
<br /> 2000 0 '3,~2 2,188 :015,784 18,513 42,4015 27,1157 2,207 1,413
<br /> 2("" , 30.!532 18,1154 39,418 23,438 2,230 1,326
<br /> 2002 0 1,105 0" 32.083 17,110 38.481 20,130 2,480 1,315
<br /> 2003 . 2,433 1.247 33.892 17.421 33,375 17,105 2,5115 1,2El9
<br /> 200" '0 7,,",, 3."'" 32,015 15,233 30,291 14,418 2,5150 1,213
<br /> 2005 " 11,19!!! 4,&415 28.223 12,488 28,440 11,880 2.511 1,138
<br /> 2000 12 12.828 5,301 32,848 13,412 24.0159 9,887 2,805 1,088
<br /> 2007 " 47,886 16228 21.834 6,314 2,!5e8 ....
<br /> 200. '" 315,1-41 12,423 14,13~ 4,987 20,032 7,De2 2,818 ...
<br /> 2000 ,. 8,941 2,278 8,818 2,... 31988 12,482 115,608 15,122 2,I!Ii9 0'"
<br /> 2010 ,. 150,518 115,412 8,668 2,124 11.408 3,478 2.891 .oo
<br /> 201' " 158,478 18,544 2,012 5eo 1,&43 550 8,878 l,Be9 2,7'25 '"
<br /> 2012 10 48,102 12.287 19.039 15,001 3,488 .'0 2,987 711l
<br /> 2013 10 151,884 12,804 15,311 3,734 2,259 5., 3,Q22 7>'
<br /> 2014 20 34,148 7,731 7,813 1,788 .oo 2()' 29,113 8,008
<br /> 20115 " 8,813 1,3S8 38,440 1,880 30,412 ..-
<br /> 2018 22 28.444 15,1S1 47,148 8,201
<br /> 2011 23 18,402 3,5115 &4.002 .,-
<br /> 20115 '" 9,342 1,57'1 84,178 10,798
<br /> 2018 25 10,227 1,597 .....0 8,888
<br /> 2020 2. 16,140 2,340 ~,232 ......
<br /> 2021 27 14.311 "... 5O- .,000
<br /> 2022 2. 2,1588 324 71,744 .....
<br /> 2023 20 13,7159 '.... 87,038 8,818
<br /> 202" 30 11,71515 1,288 158,448 8,404
<br /> 2025 3' 18,418 1,842 54,988 5,488
<br /> 2020 32 8,870 000 82,1584 5,812
<br /> 2027 33 12,000 1,005 58,868 15,076
<br /> 202. 34 15,782 1,283 55.047 4,408
<br /> 2020 35 4,Q8 320 88,4150 4,938
<br /> 2030 '0 10,787 7" 58,888 4,132
<br /> 203' 31 10,472 ." 80,100 .....
<br /> 2ma__ _. "'- 7,618 "'" 83,382 3,no
<br /> 203' ,. 21,833 1,1804 48,,497 2,733
<br /> 203" ,_u - -'40 4,128 2" 88,784 3,422
<br /> 203' '" 2,215 '00 88,7153 3,272
<br /> 2030 '" 10,123 "'" 81,081 2.898
<br /> 2037 .. 18978 0.. 152,822 2,171
<br /> 203. .. 3,333 '" .7_ 2,1587
<br /> "n. "5 18.028 837 1,2043 .. ~"',3'l'a ',8'~
<br /> 20<0 .. 11,848 '''' 59))41 1,938
<br /> 21)" '" 12,853 ,... 57,878 1.7B7
<br /> 2()" ". 11268 ". 159,804 1,688
<br /> 20<' ". 11.847 "'" 5&,171 1,15&4
<br /> 20<. eo 8,328 203 82.871 1,1533
<br /> 20<. 51 7,704 "" 84,437 1,4159
<br /> 20<0 52 10,818 227 81,390 1,291
<br /> 20<7 53 22.819 .., 48,-472 ...
<br /> 20<. 54 '8,102 2112 158,758 1,010
<br /> 204. 55 9,&01.8 m 81,8930 1,041
<br /> 2lJ50 5e 7,nl3 '" 84,818 1,008
<br /> 200' 57 2,2041 " OU07 1,014
<br /> 'lJ52 50 14,980 20' 157,303 m
<br /> 200. o. 14,787 II1l 157,208 ".
<br /> 200" 00 5.878 O. 88,488 772
<br /> 2005 01 18,048 ,.. 504,43& 5B7
<br /> 2lJ50 '2 14,780 ". 57,778 .1ll
<br /> 2lJ57 .. '" 2 72.297 ."
<br /> 2058 .. 12,431 107 158,308 ."
<br /> 200. .. 1,1542 12 ea,a1e ....
<br /> 20110 eo 24,875 '''' 47,114 '50
<br /> TOTA.LS: 248,531 68,838 741.308 118287 343 .888 1ee,203 S83349 3~344 112,883 37.9:!8 2,731,7&15 1t12,481
<br />
<br />Totll.lA.....nu.: 4,7l:Il,8415
<br />
<br />Total P_.nl V.lue: 95:1,100
<br />
<br />1/ a..nent 30-Y.. T.....ury co"Wlllnt m.turtttee
<br />2J rn._t~ym"'~ clu. on ._tic !)Ia"t, ~l.c.m.nt"'d .ddltlo".
<br />
|