HomeMy WebLinkAbout20200313Goralski Exhibit 5.pdfFC
A
R
a
t
e
D
e
t
e
r
m
i
n
a
t
i
o
n
Ta
r
g
e
t
No
r
m
a
l
i
z
e
d
Ba
s
e
FC
A
D
o
l
l
a
r
s
Pe
r
c
e
n
t
D
i
f
f
Co
m
b
i
n
e
d
O
p
t
i
o
n
-
D
i
f
f
e
r
e
n
t
R
a
t
e
s
FC
A
D
o
l
l
a
r
s
En
e
r
g
y
Re
v
e
n
u
e
Co
l
l
e
c
t
e
d
Ov
e
r
/
U
n
d
e
r
fr
o
m
B
a
s
e
Ra
t
e
Re
s
i
d
e
n
t
i
a
l
$3
4
,
1
9
4
,
8
7
0
.
5
8
5,
1
8
8
,
2
2
6
,
9
7
1
$4
7
0
,
1
8
1
,
6
3
0
$3
4
,
3
5
4
,
7
9
4
.
9
2
$1
5
9
,
9
2
4
.
3
4
7.
3
1
%
0.
0
0
6
6
2
2
Sm
a
l
l
G
e
n
e
r
a
l
S
e
r
v
i
c
e
$1
,
3
0
3
,
9
8
5
.
2
7
13
6
,
5
0
5
,
5
9
6
$1
5
,
6
5
7
,
6
8
1
$1
,
1
4
4
,
0
6
0
.
9
3
($
1
5
9
,
9
2
4
.
3
4
)
7.
3
1
%
0.
0
0
8
3
8
1
Co
m
b
i
n
e
d
$3
5
,
4
9
8
,
8
5
5
.
8
5
5,
3
2
4
,
7
3
2
,
5
6
7
$4
8
5
,
8
3
9
,
3
1
1
$3
5
,
4
9
8
,
8
5
5
.
8
5
$0
.
0
0
7.
3
1
%
Ex
i
s
t
i
n
g
F
C
A
B
a
l
a
n
c
e
p
e
r
O
r
d
e
r
N
o
.
3
4
3
4
6
$3
4
,
7
8
8
,
2
7
6
Pr
o
p
o
s
e
d
2
0
1
9
F
C
A
D
e
f
e
r
r
a
l
B
a
l
a
n
c
e
$3
5
,
4
9
8
,
8
5
6
FC
A
A
n
n
u
a
l
I
n
c
r
e
a
s
e
(
D
e
c
r
e
a
s
e
)
$7
1
0
,
5
8
0
Fo
r
e
c
a
s
t
e
d
B
a
s
e
R
a
t
e
R
e
v
e
n
u
e
$4
8
5
,
8
3
9
,
3
1
1
0.
1
5
%
An
n
u
a
l
F
C
A
D
i
f
f
e
r
e
n
c
e
P
e
r
c
e
n
t
a
g
e
o
f
B
a
s
e
R
a
t
e
R
e
v
e
n
u
e
Exhibit No. 5
Case No. IPC-E-20-14
P. Goralski, IPC
Page 1 of 1