INTECH Performance Fee Illustration * Fixed Fee Formula: 0.495% on the 1st $100,000,000 Account market value (MV) = $66,000,000 Base Fee $ = $33,000 Avg. Fee % = 0.495% Performance Fee Terms: Avg. Fee $ = $326,700 Base Fee (BF) = 0.05% Participation Rate (PR) = 12.50% Maximum Fee (MF) = 0.90% Total Fee Calculations Gross Perf Total Excess TR Alpha Fee % Perf Fee $ Fee % Total Fee $ Net <strong>of</strong> [ α ] [ α * PR ] [ α * PR * MV ] [ Perf + Base ] [ Perf + Base ] All Fees Minimum Fee 0.00% 0.0000% $0 0.0500% $33,000 -0.05% 0.25% 0.0313% $20,625 0.0813% $53,625 0.17% 0.50% 0.0625% $41,250 0.1125% $74,250 0.39% 0.75% 0.0938% $61,875 0.1438% $94,875 0.61% 1.00% 0.1250% $82,500 0.1750% $115,500 0.83% 1.25% 0.1563% $103,125 0.2063% $136,125 1.04% 1.50% 0.1875% $123,750 0.2375% $156,750 1.26% 1.75% 0.2188% $144,375 0.2688% $177,375 1.48% 2.00% 0.2500% $165,000 0.3000% $198,000 1.70% 2.25% 0.2813% $185,625 0.3313% $218,625 1.92% 2.50% 0.3125% $206,250 0.3625% $239,250 2.14% 2.75% 0.3438% $226,875 0.3938% $259,875 2.36% 3.00% 0.3750% $247,500 0.4250% $280,500 2.58% 3.25% 0.4063% $268,125 0.4563% $301,125 2.79% 3.50% 0.4375% $288,750 0.4875% $321,750 3.01% Fixed Fee Equivalance 3.56% 0.4450% $293,700 0.4950% $326,700 3.07% 3.75% 0.4688% $309,375 0.5188% $342,375 3.23% 4.00% 0.5000% $330,000 0.5500% $363,000 3.45% 4.25% 0.5313% $350,625 0.5813% $383,625 3.67% 4.50% 0.5625% $371,250 0.6125% $404,250 3.89% 4.75% 0.5938% $391,875 0.6438% $424,875 4.11% 5.00% 0.6250% $412,500 0.6750% $445,500 4.33% 5.25% 0.6563% $433,125 0.7063% $466,125 4.54% 5.50% 0.6875% $453,750 0.7375% $486,750 4.76% 5.75% 0.7188% $474,375 0.7688% $507,375 4.98% 6.00% 0.7500% $495,000 0.8000% $528,000 5.20% 6.25% 0.7813% $515,625 0.8313% $548,625 5.42% 6.50% 0.8125% $536,250 0.8625% $569,250 5.64% 6.75% 0.8438% $556,875 0.8938% $589,875 5.86% Maximum Fee 6.80% 0.8500% $561,000 0.9000% $594,000 5.90% * Example calculations provided for illustrative purposes only. Only the Base Fee will be charged for the initial 3 quarters under the performance fee arrangement. For the 4th and subsequent quarters, both the Base Fee and Performance Fee will be charged. The performance fee will be based upon the account's excess performance from the inception <strong>of</strong> the performance fee until its 3rd anniversary, at which point a rolling 3-year return will be utilized. The performance excess for the account will be calculated relative to the Benchmark Index in US dollars, although significant investment restrictions may require that a custom benchmark be used to calculate the excess performance for performance fee purposes. A document further describing INTECH’s standard performance fee methodology accompanies this illustration.
Q1 - 2013 Preliminary Recent Investment Performance Quarter 1 Year 3 Year 5 Year 10 Year 20 Year Total Portfolio 6.3 10.4 10.2 5.6 8.7 8.1 Policy Benchmark 6.4 11.1 10.0 5.3 8.9 8.2 Excess Return -0.1 -0.7 0.2 0.3 -0.2 -0.1 *Gross <strong>of</strong> Fees Portfolio Valuation as <strong>of</strong> March 31, 2013 (in millions $) March 31, Dec. 31, Quarterly Percentage March 31, Annual Percentage 2013 2012 Change Change* 2012 Change Change* EBMUD $1,109.2 $1,045.7 $63.5 6.1% $1,011.1 $98.1 9.7% *Percentage change in value due to both investment results and cash flows. 1