Aldine Westfield

Content Page
Dashboard
Control Page
Capital Account Statement
Operational Assumptions
Rent Roll Assumptions
Expense Reimbuesement
Roll Calculation
Monhly Operational Model
Total Loans
Acquisition Loan
Refinance Loan
P&L
IRR
Waterfall
[INVESTMENT NAME] [ENTER COMPANY NAME]
ANALYSIS START - JAN 2024
INVESTMENT DESCRIPTION DEAL READINESS ANALYSIS
Address Key Metric Criteria Actual Comments
Units 15 Deal Size $8,000,000 $5,300,000

NRA 36,000 SF NOI Ratio 7.00% 67%
Land Area Levered EM 1.25x 0.7x
Building(s) 4 Unlevered EM 1.25x 1.4x
INSERT IMAGE/MAP
Analysis Start Jan-2024 Levered IRR 10.00% 0%
Construction Start Jan-2024 Unlevered IRR 8.00% 4%
Construction End Mar-2024 Ongoing LTV 80.00% 53%
Stabilization Jan-2024 DSCR 1.25x 0.7x
Sale Date Dec-2036 Loan Constant 7.0% 6%
KEY ASSUMPTIONS & RETURN METRICS PRO FORMA
Growth Rates - Rent 2.0% Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13
Effective Rent - PSF $16
Reversion Net Proceeds ($544,845) Effective Gross Income $279,810 $518,800 $547,225 $541,099 $582,488 $598,847 $581,665 $582,726 $629,503 $647,191 $659,553 $536,556 $358,025
Equity Proceeds from Sale ($1,604,845) Operating Expenses -$114,119 -$129,008 -$130,991 -$130,671 -$132,772 -$133,594 -$132,708 -$132,753 -$135,122 -$136,011 -$136,629 -$127,484 -$118,557
Net Operating Income $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $511,180 $522,924 $409,072 $239,467
SOURCES % Amount /Unit
Development Debt 80.0% $4,240,000 $282,667 Debt Services -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$300,502
[Limited Partner Name] 15.0% $795,000 $53,000 Principal Payment -$75,474 -$80,129 -$85,071 -$90,318 -$95,888 -$101,803 -$108,082 -$114,748 -$121,825 -$129,339 -$137,317 -$145,786 -$141,523
[General Partner Name] 5.0% $265,000 $17,667 Interest Payment -$252,347 -$247,692 -$242,750 -$237,503 -$231,932 -$226,018 -$219,739 -$213,073 -$205,995 -$198,481 -$190,504 -$182,035 -$158,979
Total Sources 100.0% $5,300,000 $353,333 Tenant Improvements $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leasing Comissions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
USES % Amount /Unit Net Cash Flow -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $166,560 $183,359 $195,103 $81,251 -$61,035
Land Costs 0.0% $0
Hard Costs 0.0% $0
Soft Costs 0.0% $0
Carry Costs 0.0% $0
Total Uses 0.0% $0 $0
SENSITIVITY ANALYSIS
LTV
Cap Rates
60% 70% 80% 85% Net Cash Flow
5.5% 147.8% / 0.0x 147.8% / 0.0x 147.8% / -0.1x 147.8% / -0.1x $183,359
6.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / -0.1x 143.9% / -0.1x
6.5% 140.6% / 0.0x 140.6% / 0.0x 140.6% / -0.1x 140.6% / -0.1x $166,560
$137,433 $122,153
7.0% 137.8% / 0.0x 137.8% / 0.0x 137.8% / -0.1x 137.8% / -0.1x
$121,136
7.5% 135.4% / 0.0x 135.4% / 0.0x 135.4% / -0.1x 135.4% / -0.1x $88,414 $82,607 $121,896
LTV $61,972
Construction Costs
60% 80% 80% 85%
$4,000,000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
$5,000,000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
$6,049,486 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
$7,000,000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
$8,000,000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Interest Rates
LTV
5.50% 5.92% 6.50% 7.00%
50.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x -$162,129
60.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
70.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x
80.0% 143.9% / 0.0x 143.9% / -0.1x 143.9% / -0.1x 143.9% / -0.1x
85.0% 143.9% / -0.1x 143.9% / -0.1x 143.9% / -0.1x 143.9% / -0.1x
Equity and Debt Cash Flows by Month Equity IRR by Partner

$6,000,000
$5,000,000 0.29%
$4,000,000
$3,000,000
$2,000,000
$1,000,000
$0
1 2 3 4 5 6 7 8 9 10
Total Equity Total Debt Equity IRR
Net Operating Income by Month Equity Multiple by Partner

600,000
1.0x
500,000
400,000
0.7x
300,000
200,000
100,000
0
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Equity Multiple
Back to Content Page
Acquistion Unit Measure Value

Analysis Start Date Date 1/1/2024
Analysis End Date Date 12/31/2036
Land Purchase $ $0
Acquisition Costs $ $100,000
Cost of Construction $ $5,200,000
Total Development Cost $ $5,300,000
# Office Suites # 15
# Retail Suites # 0
Average Price per Suite $ $353,333
Equity Share % % 20%
Loan Share % of which % 80%
Equity $ $1,060,000
1st Loan $ $4,240,000
Development Details Unit Measure Value

Construction Start Date Date 1/31/2024
Construction End Date Date 3/31/2024
Net Development Area sf 36,000
Constuction Cost $ $5,200,000
Rent Details Unit Measure Value

Rent Start Period Date 1/1/2024
Average Monthly Starting Rent for Retail Space $ per SF $16
Average Monthly Starting Rent for Office Space $ per SF $0
GP/LP Structure Unit Measure Value

GP Share % 25.00%
LP Share % 75.00%
Tier 1: Preferred Return % 8.00%
Tier 2 % 10.00%
Tier 3 % 12.00%
Tier 1 GP Catchup % 25.00%
Capital Transaction Fee % 1.00%
Cap Rates based on NOI for Refinancing and Sale Unit Measure Value
Year 1 % 6.00%
Year 2 % 6.00%
Year 3 % 6.00%
Year 4 % 6.00%
Year 5 % 6.00%
Year 6 % 6.00%
Year 7 % 6.00%
Year 8 % 6.00%
Year 9 % 6.00%
Year 10 % 6.00%
Year 11 % 6.00%
Year 12 % 6.00%
Year 13 % 6.00%
Exit Unit Measure Value

Year of Sale (End of Year) # year 12/31/2036
Cost of Sale % 3.50%
_x000D_ Company General Use

#
Monthly Expenses Unit Measure Value Unit Measure Recoverable
Real Estate Taxes $ $3,500.00 SC1 No
Property & Liability Insurance $ $2,500.00 SC1 No
Utilities $
Electric-Common Area $ $250.00 SC1 No
Electric-Vacant Area $ $0.00 Per SF No
Internet/Cable TV $ $0.00 Per SF No
Sewer & Water $ $250.00 SC1 No
Natural Gas $ $0.00 Per SF No
Personnel $
Salaries $ $0.00 Per SF No
Workers Compensation $ $0.00 Per SF No
Health Insurance $ $0.00 Per SF No
Employee 401K $ $0.00 Per SF No
Adminstrative $
Accounting $ $0.01 Per SF No
Telephone $ $0.00 Per SF No
Computer $ $0.00 Per SF No
Licenses & Permits $ $0.00 Per SF No
Office Supplies $ $0.00 Per SF No
Copying $ $0.00 Per SF No
Postage $ $0.00 Per SF No
Legal Fees $ $0.00 Per SF No
Professional Fees $ $0.00 Per SF No
Other Admin Expenses $ $0.00 Per SF No
Repairs & Maintenance $ $0.00 Per SF No
Leasing & Marketing Costs $ $250.00 SC1 No
Contract Services $
Exterminating $ $100.00 SC1 No
Trash Removal $ $400.00 SC1 No
Security $ $0.00 Per SF No
Lanscaping $ $500.00 SC1 No
Other Contract Services $ $0.00 Per SF No
Property Management Fees $ $0.05 % of EGI No
Miscellaneous Expenses $ $300.00 SC1 No
Acquisition Loan (1st) Unit Measure Value

Acquisition Loan Interest Rate: % 6.00%
Acquisition Loan Amortisation Period: # Years 25
Years I/O # Years 0
I/O Period Interest Rate % 5.92%
Permanent Loan (Refinancing) Unit Measure Value

Permanent Loan Refinancing Year Year 0
Permanent Loan Refinancing Date Date 12/30/1899
Acquisition Loan Loan-to-Value (LTV) Ratio: % 0.00%
Acquisition Loan Interest Rate: % 0.00%
Permanent Loan Amortisation Period: # Years 0
Years I/O # Years 0
I/O Period Interest Rate % 0.00%
Re-Finance Costs % 0.00%

#
2024
Deal Assessment Formula Min. / Max. Criteria Year 1
Income/Expense Metrics
Deal Size $1,200,000 $5,300,000
Total Debt $1,200,000 $4,164,526
Deal Size $1,200,000 $1,060,000
Income/Expense Metrics
Operating Expense Ratio Op. Exp./EGI 80.00% 40.78%
NOI Ratio NOI/EGI 7.00% 59.22%
Return Metrics
Ongoing Cap Rate NOI/Total Investment 7.00% 3.13%
Average investor Cash on Cash Return Investor Net Return/Initial Equity 5.00% -15.30%
Levered EM Equity Multiple Levered 1.25x 1.83x
Unlevered EM Equity Multiple Unlevered 1.25x 1.21x
Levered IRR Levered IRR per Year 10.00% 83.25%
Unlevered IRR Unlevered IRR per Year 8.00% 21.41%
Financing Metrics
Ongoing LTV Loan Balance/Total Investment 80.00% 78.58%
DSCR NOI/Debt Service 1.25x 0.51x
Loan Constant Debt Service/Loan Balance 7.00% 6.06%
GP / LP Metrics At Sale
Sponsor Return Levered IRR 20.00% 0.29%
Sponsor EM Equity Multiple Levered 5.00x 1.01x
LP Return Levered IRR 20.00% Err:523
LP EM Equity Multiple Levered 6.00x 0.75x
Cap Rates LTV

143.9% / -0.1x 50% 60% 70%
5.5% 147.8% / 0.0x 147.8% / 0.0x 147.8% / 0.0x
6.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x
6.5% 140.6% / 0.0x 140.6% / 0.0x 140.6% / 0.0x
7.0% 137.8% / 0.0x 137.8% / 0.0x 137.8% / 0.0x
7.5% 135.4% / 0.0x 135.4% / 0.0x 135.4% / 0.0x
Construction Cost LTV

143.9% / -0.1x 50% 60% 70%
$4,000,000 #DIV/0! #DIV/0! #DIV/0!
$5,000,000 #DIV/0! #DIV/0! #DIV/0!
$6,049,486 #DIV/0! #DIV/0! #DIV/0!
$7,000,000 #DIV/0! #DIV/0! #DIV/0!
$8,000,000 #DIV/0! #DIV/0! #DIV/0!
LTV Interest Rate

143.9% / -0.1x 5.0% 5.5% 5.9%
50.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x
60.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x
70.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x
80.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / -0.1x
85.0% 143.9% / -0.1x 143.9% / -0.1x 143.9% / -0.1x

#
Preferred Return LP Share
0.3% / 1.0x 20.0% 35.0% 45.0%
5.0% #NUM!
7.0% #NUM!
10.0% #NUM!
12.0% #NUM! #NUM!
14.0% #NUM! #NUM!

#
2025 2026 2027 2028 2029 2030 2031
Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8
$4,084,398 $3,999,327 $3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488

$1,060,000 $1,060,000 $1,060,000 $1,060,000 $1,060,000 $1,060,000 $1,060,000
24.87% 23.94% 24.15% 22.79% 22.31% 22.82% 22.78%

75.13% 76.06% 75.85% 77.21% 77.69% 77.18% 77.22%
7.35% 7.85% 7.74% 8.49% 8.78% 8.47% 8.49%

5.85% 8.34% 7.79% 11.50% 12.97% 11.43% 11.52%
2.19x 2.25x 2.91x 3.29x 3.27x 3.48x 4.25x
1.37x 1.43x 1.63x 1.76x 1.80x 1.88x 2.10x
51.31% 32.87% 32.39% 28.63% 23.54% 21.26% 21.80%
17.19% 13.11% 13.72% 12.99% 11.46% 10.85% 11.37%
77.06% 75.46% 73.75% 71.95% 70.02% 67.99% 65.82%

1.19x 1.27x 1.25x 1.37x 1.42x 1.37x 1.37x
6.06% 6.07% 6.08% 6.08% 6.09% 6.10% 6.11%
80% 85%
147.8% / -0.1x 147.8% / -0.1x
143.9% / -0.1x 143.9% / -0.1x
140.6% / -0.1x 140.6% / -0.1x
137.8% / -0.1x 137.8% / -0.1x
135.4% / -0.1x 135.4% / -0.1x
80% 85%
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
6.5% 7.0%
143.9% / 0.0x 143.9% / 0.0x
143.9% / 0.0x 143.9% / 0.0x
143.9% / 0.0x 143.9% / 0.0x
143.9% / -0.1x 143.9% / -0.1x
143.9% / -0.1x 143.9% / -0.1x

#
55.0% 60.0%
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!

#
2032 2033 2034 2035 2036
Year 9 Year 10 Year 11 Year 12 Year 13

SALE
$3,366,663 $3,237,324 $3,100,007 $2,954,222 $2,799,444

$1,060,000 $1,060,000 $1,060,000 $1,060,000 $1,060,000
21.46% 21.02% 20.72% 23.76% 33.11%

78.54% 78.98% 79.28% 76.24% 66.89%
9.33% 9.64% 9.87% 7.72% 4.52%

15.71% 17.30% 18.41% 7.67% -5.76%
4.71x 5.12x 3.89x 1.85x 0.75x
2.25x 2.38x 2.13x 1.70x 1.44x
20.86% 19.92% 15.41% 7.14% 0.00%
11.21% 11.01% 9.07% 6.22% 4.31%
63.52% 61.08% 58.49% 55.74% 52.82%

1.51x 1.56x 1.60x 1.25x 0.73x
6.12% 6.13% 6.15% 6.16% 6.18%

#
Capital Account Balance Year 0 Year 1 Year 2
Beginning Capital Account Balance $100,000

Investor Share in Total Equity 12.58%
Distributions $0 $0 $5,846
Contributions -$100,000 -$15,295 $0
Ending Member Cash Flow -$100,000 -$15,295 $5,846
Cash on Cash Return -100.00% -15.30% 5.85%
Levered IRR Err:523

Levered EM 0.7x

#
Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
$8,341 $7,793 $10,693 $11,746 $10,406 $10,347 $12,927 $13,787

$0 $0 $0 $0 $0 $0 $0 $0
$8,341 $7,793 $10,693 $11,746 $10,406 $10,347 $12,927 $13,787
8.34% 7.79% 10.69% 11.75% 10.41% 10.35% 12.93% 13.79%

#
Year 11 Year 12 Year 13 Total Return
SALE
$14,345 $6,965 $0
$0 $0 -$57,158
$14,345 $6,965 -$57,158 -$59,258
14.35% 6.97% -57.16%

#
Monthly Expense Assumptions Per sf Per Unit % of EGI

Real Estate Taxes $0.07
Property & Liability Insurance $0.05
Utilities
Electric-Common Area $0.00
Electric-Vacant Area $0.00
Internet $0.00
Sewer & Water $0.02
Natural Gas $0.00
Personnel
Salaries $0.00
Workers Compensation $0.00
Health Insurance $0.00
Employee 401K $0.00
Adminstrative
Accounting $0.01
Telephone $0.00
Computer $0.00
Licenses & Permits $0.00
Office Supplies $0.00
Copying $0.00
Postage $0.00
Legal Fees $0.00
Professional Fees $0.00
Other Admin Expenses $0.00
Repairs & Maintenance $0.00
Marketing Costs
Contract Services
Exterminating $0.00
Trash Removal $0.01
Security $0.00
Landscaping $0.02
Other Contract Services $0.00
Property Management Fees 5.00%
Miscellaneous Expenses

#
SC1 SC2 SC3 Unit Measure Modified Gross Lease Inclusive?
$3,500 SC1 No
$2,500 SC1 No
$250 SC1 No
Per SF No
Per SF No
$250 SC1 No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
Per SF No
$250 SC1 No
$100 SC1 No
$400 SC1 No
Per SF No
$500 SC1 No
Per SF No
% of EGI No
$300 SC1 No

#
Value
$3,500.000
$2,500.000
$250.000
$0.000
$0.000
$250.000
$0.000
$0.000
$0.000
$0.000
$0.000
$0.008
$0.000
$0.000
$0.002
$0.000
$0.000
$0.000
$0.001
$0.000
$0.000
$0.002
$250.000
$100.000
$400.000
$0.003
$500.000
$0.000
$0.050
$300.000

#
Rent Roll Assumptions
1ST GENERATION LEASE

Building Suite Type Tenant SF % of NLA
1 Building 1 A Office JC Remodeling 1,800 SF 5%
2 Building 1 B Office Aeroseal 1,800 SF 5%
3 Building 1 C Office Guy Desigz 1,800 SF 5%
4 Building 1 D Office Texas Garage Door 1,800 SF 5%
5 Building 1 E Office Southeast Towers Co 7,200 SF 20%
6 Building 1 F Office Texas Integrated Controls 3,600 SF 10%
7 Building 1 G Office Genera Energy 3,600 SF 10%
8 Building 1 H Office Princess Davis 1,800 SF 5%
9 Building 1 I Office Eric Montoya 1,800 SF 5%
10 Building 1 J Office New Tenant 1,800 SF 5%
11 Building 1 K Office Unio Global Trade 1,800 SF 5%
12 Building 2 A Office Vacant 1,800 SF 5%
13 Building 2 B Office Vacant 1,800 SF 5%
14 Building 2 C Office Vacant 1,800 SF 5%
15 Building 2 D Office Vacant 1,800 SF 5%
16 0%
17 0%
18 0%
19 0%
20 0%
21 0%
22 0%
23 0%
24 0%
25 0%
26 0%
27 0%
28 0%
29 0%
30 0%
31 0%
32 0%
33 0%
34 0%
35 0%
36 0%
37 0%
38 0%
39 0%
40 0%
41 0%
42 0%
43 0%
44 0%
45 0%
46 0%
47 0%
48 0%
49 0%
50 0%
51 0%
52 0%
53 0%
54 0%

#
55 0%
56 0%
57 0%
58 0%
59 0%
60 0%
61 0%
62 0%
63 0%
64 0%
65 0%
66 0%
67 0%
68 0%
69 0%
70 0%
71 0%
72 0%
73 0%
74 0%
75 0%
76 0%
77 0%
78 0%
79 0%
80 0%
81 0%
82 0%
83 0%
84 0%
85 0%
86 0%
87 0%
88 0%
89 0%
90 0%
91 0%
92 0%
93 0%
94 0%
95 0%
96 0%
97 0%
98 0%
99 0%
100 0%
101 0%
102 0%
103 0%
104 0%
105 0%
106 0%
107 0%
108 0%
109 0%
110 0%
111 0%
112 0%
113 0%
114 0%

#
115 0%
116 0%
117 0%
118 0%
119 0%
120 0%
Total 36,000 SF 100%

#
Status Lease Start Term (Mo) Lease End Term Remaining Contract Rent
Leased 1-Jan-24 24 Months 31-Dec-25 2 Years 2 Years $15.47
Leased 1-Feb-24 24 Months 31-Jan-26 2 Years 2 Years $15.47
Leased 1-Aug-24 36 Months 31-Jul-27 3 Years 3 Years $15.47
Leased 1-Sep-24 36 Months 31-Aug-27 3 Years 3 Years $16.07
Leased 1-Oct-24 24 Months 30-Sep-26 2 Years 2 Years $16.07
Leased 1-Sep-24 36 Months 31-Aug-27 3 Years 3 Years $16.07
Leased 1-Apr-25 24 Months 31-Mar-27 2 Years 2 Years $16.00
Leased 1-May-25 36 Months 30-Apr-28 3 Years 3 Years $16.00
Leased 1-Jul-25 24 Months 30-Jun-27 2 Years 2 Years $16.00
Leased 1-Aug-25 60 Months 31-Jul-30 5 Years 5 Years $16.00
30-Nov-99 0 Years -124 Years

#

#

#
Lease Generations Future Lease Assumptions
Annual Amount Monthly Amount Inc. Method Inc. % 1st Start 1st End Downtime (Mo) Lease Term
$27,846 $2,321 Inc. %/Yr. 2.0% 1-Jan-24 31-Dec-25 0 Months 48 Months
$27,846 $2,321 Inc. %/Yr. 2.0% 1-Feb-24 31-Jan-26 1 Months 48 Months
$55,692 $4,641 Inc. %/Yr. 2.0% 1-Aug-24 31-Jul-27 1 Months 48 Months
$57,852 $4,821 Inc. %/Yr. 2.0% 1-Sep-24 31-Aug-27 1 Months 48 Months
$28,926 $2,411 Inc. %/Yr. 2.0% 1-Oct-24 30-Sep-26 1 Months 48 Months
$28,926 $2,411 Inc. %/Yr. 2.0% 1-Sep-24 31-Aug-27 1 Months 48 Months
$28,800 $2,400 Inc. %/Yr. 2.0% 1-Apr-25 31-Mar-27 1 Months 48 Months
$28,800 $2,400 Inc. %/Yr. 2.0% 1-May-25 30-Apr-28 1 Months 48 Months
$28,800 $2,400 Inc. %/Yr. 2.0% 1-Jul-25 30-Jun-27 1 Months 48 Months
$28,800 $2,400 Inc. %/Yr. 2.0% 1-Aug-25 31-Jul-30 1 Months 48 Months
$0 $0 Inc. %/Yr. 30-Dec-99 30-Nov-99 1 Months 60 Months

#

#

#
Future Lease Assumptions
2nd Start 2nd End Downtime (Mo) Lease Term 3rd Start 3rd End Renewal Probability
1-Jan-26 31-Dec-29 0 Months 90 Months 1-Jan-30 30-Jun-37 85%
1-Mar-26 28-Feb-30 1 Months 60 Months 1-Apr-30 31-Mar-35 85%
1-Feb-27 31-Jan-31 1 Months 60 Months 1-Mar-31 29-Feb-36 85%
1-Sep-27 31-Aug-31 1 Months 60 Months 1-Oct-31 30-Sep-36 85%
1-Oct-27 30-Sep-31 1 Months 60 Months 1-Nov-31 31-Oct-36 85%
1-Nov-26 31-Oct-30 1 Months 60 Months 1-Dec-30 30-Nov-35 85%
1-Oct-27 30-Sep-31 1 Months 60 Months 1-Nov-31 31-Oct-36 85%
1-May-27 30-Apr-31 1 Months 60 Months 1-Jun-31 31-May-36 85%
1-Jun-28 31-May-32 1 Months 60 Months 1-Jul-32 30-Jun-37 85%
1-Aug-27 31-Jul-31 1 Months 60 Months 1-Sep-31 31-Aug-36 85%
1-Sep-30 31-Aug-34 1 Months 60 Months 1-Oct-34 30-Sep-39 85%
1-Jan-00 31-Dec-04 1 Months 60 Months 1-Feb-05 31-Jan-10 85%
1-Dec-99 30-Nov-99 0 Months 0 Months 1-Dec-99 30-Nov-99 0%

#

#

#
1st Generation Monthly Rental
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
$2,321 $2,367 $2,414 $2,463 $2,512 $2,562 $2,613 $2,666 $2,719
$2,321 $2,367 $2,414 $2,463 $2,512 $2,562 $2,613 $2,666 $2,719
$2,321 $2,367 $2,414 $2,463 $2,512 $2,562 $2,613 $2,666 $2,719
$2,321 $2,367 $2,414 $2,463 $2,512 $2,562 $2,613 $2,666 $2,719
$9,282 $9,468 $9,657 $9,850 $10,047 $10,248 $10,453 $10,662 $10,875
$4,641 $4,734 $4,828 $4,925 $5,024 $5,124 $5,227 $5,331 $5,438
$4,821 $4,917 $5,016 $5,116 $5,218 $5,323 $5,429 $5,538 $5,649
$2,411 $2,459 $2,508 $2,558 $2,609 $2,661 $2,715 $2,769 $2,824
$2,411 $2,459 $2,508 $2,558 $2,609 $2,661 $2,715 $2,769 $2,824
$2,160 $2,203 $2,247 $2,292 $2,338 $2,385 $2,433 $2,481 $2,531
$2,160 $2,203 $2,247 $2,292 $2,338 $2,385 $2,433 $2,481 $2,531
$2,400 $2,448 $2,497 $2,547 $2,598 $2,650 $2,703 $2,757 $2,812
$2,400 $2,448 $2,497 $2,547 $2,598 $2,650 $2,703 $2,757 $2,812
$2,400 $2,448 $2,497 $2,547 $2,598 $2,650 $2,703 $2,757 $2,812
$2,400 $2,448 $2,497 $2,547 $2,598 $2,650 $2,703 $2,757 $2,812
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0

#
Year 10 Year 11 Year 12 Year 13 TI New TI Renew TI LC New LC
$2,773 $2,829 $2,885 $2,943 $0 $0 $0 0% 0%
$2,773 $2,829 $2,885 $2,943 $0 $0 $0 0% 0%
$2,773 $2,829 $2,885 $2,943 $0 $0 $0 0% 0%
$2,773 $2,829 $2,885 $2,943 $0 $0 $0 0% 0%
$11,093 $11,315 $11,541 $11,772 $0 $0 $0 0% 0%
$5,546 $5,657 $5,771 $5,886 $0 $0 $0 0% 0%
$5,762 $5,877 $5,994 $6,114 $0 $0 $0 0% 0%
$2,881 $2,938 $2,997 $3,057 $0 $0 $0 0% 0%
$2,881 $2,938 $2,997 $3,057 $0 $0 $0 0% 0%
$2,581 $2,633 $2,686 $2,739 $0 $0 $0 0% 0%
$2,581 $2,633 $2,686 $2,739 $0 $0 $0 0% 0%
$2,868 $2,926 $2,984 $3,044 $0 $0 $0 0% 0%
$2,868 $2,926 $2,984 $3,044 $0 $0 $0 0% 0%
$2,868 $2,926 $2,984 $3,044 $0 $0 $0 0% 0%
$2,868 $2,926 $2,984 $3,044 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $5 $0 0% 2%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%

#
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%

#
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%
$0 $0 $0 $0 $0 $0 $0 0% 0%

#
1st
Renew LC Free Rent 1st Gen Free Rent New Free Rent Renew Start Month Bump Month End Month
0% 0 Months 0 Months 0 Months Month 1 Month 1 Month 24

#

#

#
2nd 3rd
Start Month Start Month Market Rent Market Rent Inc. % Month 0 Month 24
Month 25 Month 73 $15.47 2.0% 0% 2%
Month 27 Month 76 $15.47 2.0% 0% 2%
Month 38 Month 87 $15.47 2.0% 0% 2%
Month 38 Month 87 $15.47 2.0% 0% 2%
Month 26 Month 75 $15.47 2.0% 0% 2%
Month 45 Month 94 $15.47 2.0% 0% 2%
Month 46 Month 95 $16.07 2.0% 0% 2%
Month 35 Month 84 $16.07 2.0% 0% 2%
Month 46 Month 95 $16.07 2.0% 0% 2%
Month 62 Month 111 $14.40 2.0% 0% 2%
Month 50 Month 99 $14.40 2.0% 0% 2%
Month 41 Month 90 $16.00 2.0% 0% 2%
Month 54 Month 103 $16.00 2.0% 0% 2%
Month 44 Month 93 $16.00 2.0% 0% 2%
Month 81 Month 130 $16.00 2.0% 0% 2%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%

#
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%

#
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%
Month 0 Month 0 $0.00 0.0% 0% 0%

#
Month 48 Month 72 Month 96 Month 120+
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
2% 2% 2% 2%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%

#
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%

#
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%

#
Rental Income
Year Year 1 Year 1 Year 1 Year 1
Month Starting 1-Jan-24 1-Feb-24 1-Mar-24 1-Apr-24
Month Ending 31-Jan-24 29-Feb-24 31-Mar-24 30-Apr-24
Month Month 1 Month 2 Month 3 Month 4
Gross Potential Rent

Building Suite Type $16,244 $18,564 $18,564 $18,564
1 Building 1 A Office $2,321 $2,321 $2,321 $2,321

2 Building 1 B Office $0 $2,321 $2,321 $2,321
3 Building 1 C Office $2,321 $2,321 $2,321 $2,321
4 Building 1 D Office $2,321 $2,321 $2,321 $2,321
5 Building 1 E Office $9,282 $9,282 $9,282 $9,282
6 Building 1 F Office $0 $0 $0 $0
7 Building 1 G Office $0 $0 $0 $0
8 Building 1 H Office $0 $0 $0 $0
9 Building 1 I Office $0 $0 $0 $0
10 Building 1 J Office $0 $0 $0 $0
11 Building 1 K Office $0 $0 $0 $0
12 Building 2 A Office $0 $0 $0 $0
13 Building 2 B Office $0 $0 $0 $0
14 Building 2 C Office $0 $0 $0 $0
15 Building 2 D Office $0 $0 $0 $0
Market Rent Increase Year Year 0 Year 0 Year 0 Year 0

Building Suite Type Increase Month Month 0 Month 0 Month 0 Month 0
Increase? 0 0 0 0
1 Building 1 A Office $2,321 $2,321 $2,321 $2,321 $2,321
2 Building 1 B Office $2,321 $2,321 $2,321 $2,321 $2,321
3 Building 1 C Office $2,321 $2,321 $2,321 $2,321 $2,321
4 Building 1 D Office $2,321 $2,321 $2,321 $2,321 $2,321
5 Building 1 E Office $9,282 $9,282 $9,282 $9,282 $9,282
6 Building 1 F Office $4,641 $4,641 $4,641 $4,641 $4,641
7 Building 1 G Office $4,821 $4,821 $4,821 $4,821 $4,821
8 Building 1 H Office $2,411 $2,411 $2,411 $2,411 $2,411
9 Building 1 I Office $2,411 $2,411 $2,411 $2,411 $2,411
10 Building 1 J Office $2,160 $2,160 $2,160 $2,160 $2,160
11 Building 1 K Office $2,160 $2,160 $2,160 $2,160 $2,160
12 Building 2 A Office $2,400 $2,400 $2,400 $2,400 $2,400
13 Building 2 B Office $2,400 $2,400 $2,400 $2,400 $2,400
14 Building 2 C Office $2,400 $2,400 $2,400 $2,400 $2,400
15 Building 2 D Office $2,400 $2,400 $2,400 $2,400 $2,400
1st Generation Rent

Building Suite Type
1 Building 1 A Office $2,321 $2,321 $2,321 $2,321
2 Building 1 B Office $0 $2,321 $2,321 $2,321
3 Building 1 C Office $2,321 $2,321 $2,321 $2,321
4 Building 1 D Office $2,321 $2,321 $2,321 $2,321
5 Building 1 E Office $9,282 $9,282 $9,282 $9,282
6 Building 1 F Office $0 $0 $0 $0
7 Building 1 G Office $0 $0 $0 $0
8 Building 1 H Office $0 $0 $0 $0
9 Building 1 I Office $0 $0 $0 $0
10 Building 1 J Office $0 $0 $0 $0
11 Building 1 K Office $0 $0 $0 $0
12 Building 2 A Office $0 $0 $0 $0

#
13 Building 2 B Office $0 $0 $0 $0
14 Building 2 C Office $0 $0 $0 $0
15 Building 2 D Office $0 $0 $0 $0
2nd Generation Rent

Building Suite Type
1 Building 1 A Office $2,367 $0 $0 $0 $0
2 Building 1 B Office $2,367 $0 $0 $0 $0
3 Building 1 C Office $2,414 $0 $0 $0 $0
4 Building 1 D Office $2,414 $0 $0 $0 $0
5 Building 1 E Office $9,468 $0 $0 $0 $0
6 Building 1 F Office $4,828 $0 $0 $0 $0
7 Building 1 G Office $5,016 $0 $0 $0 $0
8 Building 1 H Office $2,459 $0 $0 $0 $0
9 Building 1 I Office $2,508 $0 $0 $0 $0
10 Building 1 J Office $2,338 $0 $0 $0 $0
11 Building 1 K Office $2,292 $0 $0 $0 $0
16 0 0 0 $2,829 $0 $0 $0 $0
17 0 0 0 $2,829 $0 $0 $0 $0
18 0 0 0 $2,829 $0 $0 $0 $0
19 0 0 0 $2,829 $0 $0 $0 $0
20 0 0 0 $2,829 $0 $0 $0 $0
21 0 0 0 $2,829 $0 $0 $0 $0
22 0 0 0 $2,829 $0 $0 $0 $0
23 0 0 0 $2,829 $0 $0 $0 $0
24 0 0 0 $2,829 $0 $0 $0 $0
25 0 0 0 $2,829 $0 $0 $0 $0
26 0 0 0 $2,829 $0 $0 $0 $0
27 0 0 0 $2,829 $0 $0 $0 $0
28 0 0 0 $2,829 $0 $0 $0 $0
29 0 0 0 $2,829 $0 $0 $0 $0
30 0 0 0 $2,829 $0 $0 $0 $0
31 0 0 0 $2,829 $0 $0 $0 $0
32 0 0 0 $2,829 $0 $0 $0 $0
33 0 0 0 $2,829 $0 $0 $0 $0
34 0 0 0 $2,829 $0 $0 $0 $0
35 0 0 0 $2,829 $0 $0 $0 $0
36 0 0 0 $2,829 $0 $0 $0 $0
37 0 0 0 $2,829 $0 $0 $0 $0
38 0 0 0 $2,829 $0 $0 $0 $0
39 0 0 0 $2,829 $0 $0 $0 $0
40 0 0 0 $2,829 $0 $0 $0 $0
41 0 0 0 $2,829 $0 $0 $0 $0
42 0 0 0 $2,829 $0 $0 $0 $0
43 0 0 0 $2,829 $0 $0 $0 $0
44 0 0 0 $2,829 $0 $0 $0 $0
45 0 0 0 $2,829 $0 $0 $0 $0
46 0 0 0 $2,829 $0 $0 $0 $0
47 0 0 0 $2,829 $0 $0 $0 $0
48 0 0 0 $2,829 $0 $0 $0 $0
49 0 0 0 $2,829 $0 $0 $0 $0
50 0 0 0 $2,829 $0 $0 $0 $0
51 0 0 0 $2,829 $0 $0 $0 $0
52 0 0 0 $2,829 $0 $0 $0 $0
53 0 0 0 $2,829 $0 $0 $0 $0
54 0 0 0 $2,829 $0 $0 $0 $0

#
55 0 0 0 $2,829 $0 $0 $0 $0
56 0 0 0 $2,829 $0 $0 $0 $0
57 0 0 0 $2,829 $0 $0 $0 $0
58 0 0 0 $2,829 $0 $0 $0 $0
59 0 0 0 $2,829 $0 $0 $0 $0
60 0 0 0 $2,829 $0 $0 $0 $0
61 0 0 0 $2,829 $0 $0 $0 $0
62 0 0 0 $2,829 $0 $0 $0 $0
63 0 0 0 $2,829 $0 $0 $0 $0
64 0 0 0 $2,829 $0 $0 $0 $0
65 0 0 0 $2,829 $0 $0 $0 $0
66 0 0 0 $2,829 $0 $0 $0 $0
67 0 0 0 $2,829 $0 $0 $0 $0
68 0 0 0 $2,829 $0 $0 $0 $0
69 0 0 0 $2,829 $0 $0 $0 $0
70 0 0 0 $2,829 $0 $0 $0 $0
71 0 0 0 $2,829 $0 $0 $0 $0
72 0 0 0 $2,829 $0 $0 $0 $0
73 0 0 0 $2,829 $0 $0 $0 $0
74 0 0 0 $2,829 $0 $0 $0 $0
75 0 0 0 $2,829 $0 $0 $0 $0
76 0 0 0 $2,829 $0 $0 $0 $0
77 0 0 0 $2,829 $0 $0 $0 $0
78 0 0 0 $2,829 $0 $0 $0 $0
79 0 0 0 $2,829 $0 $0 $0 $0
80 0 0 0 $2,829 $0 $0 $0 $0
81 0 0 0 $2,829 $0 $0 $0 $0
82 0 0 0 $2,829 $0 $0 $0 $0
83 0 0 0 $2,829 $0 $0 $0 $0
84 0 0 0 $2,829 $0 $0 $0 $0
85 0 0 0 $2,829 $0 $0 $0 $0
86 0 0 0 $2,829 $0 $0 $0 $0
87 0 0 0 $2,829 $0 $0 $0 $0
88 0 0 0 $2,829 $0 $0 $0 $0
89 0 0 0 $2,829 $0 $0 $0 $0
90 0 0 0 $2,829 $0 $0 $0 $0
91 0 0 0 $2,829 $0 $0 $0 $0
92 0 0 0 $2,829 $0 $0 $0 $0
93 0 0 0 $2,829 $0 $0 $0 $0
94 0 0 0 $2,829 $0 $0 $0 $0
95 0 0 0 $2,829 $0 $0 $0 $0
96 0 0 0 $2,829 $0 $0 $0 $0
97 0 0 0 $2,829 $0 $0 $0 $0
98 0 0 0 $2,829 $0 $0 $0 $0
99 0 0 0 $2,829 $0 $0 $0 $0
100 0 0 0 $2,829 $0 $0 $0 $0
101 0 0 0 $2,829 $0 $0 $0 $0
102 0 0 0 $2,829 $0 $0 $0 $0
103 0 0 0 $2,829 $0 $0 $0 $0
104 0 0 0 $2,829 $0 $0 $0 $0
105 0 0 0 $2,829 $0 $0 $0 $0
106 0 0 0 $2,829 $0 $0 $0 $0
107 0 0 0 $2,829 $0 $0 $0 $0
108 0 0 0 $2,829 $0 $0 $0 $0
109 0 0 0 $2,829 $0 $0 $0 $0
110 0 0 0 $2,829 $0 $0 $0 $0
111 0 0 0 $2,829 $0 $0 $0 $0
112 0 0 0 $2,829 $0 $0 $0 $0
113 0 0 0 $2,829 $0 $0 $0 $0
114 0 0 0 $2,829 $0 $0 $0 $0

#
115 0 0 0 $2,829 $0 $0 $0 $0
116 0 0 0 $2,829 $0 $0 $0 $0
117 0 0 0 $2,829 $0 $0 $0 $0
118 0 0 0 $2,829 $0 $0 $0 $0
119 0 0 0 $2,829 $0 $0 $0 $0
120 0 0 0 $2,829 $0 $0 $0 $0
3rd Generation Rent

Building Suite Type
5 Building 1 E Office $10,248 $0 $0 $0 $0
6 Building 1 F Office $5,227 $0 $0 $0 $0
7 Building 1 G Office $5,429 $0 $0 $0 $0
8 Building 1 H Office $2,661 $0 $0 $0 $0
9 Building 1 I Office $2,715 $0 $0 $0 $0
10 Building 1 J Office $2,531 $0 $0 $0 $0
11 Building 1 K Office $2,481 $0 $0 $0 $0
Concessions
Building Suite Type Future Lease Rent Free $0 $0 $0 $0
1 Building 1 A Office 0 $0 $0 $0 $0
2 Building 1 B Office 0.85 $0 $0 $0 $0
3 Building 1 C Office 0.85 $0 $0 $0 $0
4 Building 1 D Office 0.85 $0 $0 $0 $0
5 Building 1 E Office 0.85 $0 $0 $0 $0
6 Building 1 F Office 0.85 $0 $0 $0 $0
7 Building 1 G Office 0.85 $0 $0 $0 $0
8 Building 1 H Office 0.85 $0 $0 $0 $0
9 Building 1 I Office 0.85 $0 $0 $0 $0
10 Building 1 J Office 0.85 $0 $0 $0 $0
11 Building 1 K Office 0.85 $0 $0 $0 $0
12 Building 2 A Office 0.85 $0 $0 $0 $0
13 Building 2 B Office 0.85 $0 $0 $0 $0
14 Building 2 C Office 0.85 $0 $0 $0 $0
15 Building 2 D Office 0.85 $0 $0 $0 $0
Tenant Improvements
Building Suite Type Future Lease TI
1 Building 1 A Office $0 $0 $0 $0 $0
2 Building 1 B Office $0 $0 $0 $0 $0
3 Building 1 C Office $0 $0 $0 $0 $0
4 Building 1 D Office $0 $0 $0 $0 $0
5 Building 1 E Office $0 $0 $0 $0 $0
6 Building 1 F Office $0 $0 $0 $0 $0
7 Building 1 G Office $0 $0 $0 $0 $0
8 Building 1 H Office $0 $0 $0 $0 $0
9 Building 1 I Office $0 $0 $0 $0 $0
10 Building 1 J Office $0 $0 $0 $0 $0
11 Building 1 K Office $0 $0 $0 $0 $0
12 Building 2 A Office $0 $0 $0 $0 $0
13 Building 2 B Office $0 $0 $0 $0 $0
14 Building 2 C Office $0 $0 $0 $0 $0
15 Building 2 D Office $0 $0 $0 $0 $0

#
Leasing Comissions
Building Suite Type Future LC %
1 Building 1 A Office 0.0% $0 $0 $0 $0
2 Building 1 B Office 0.0% $0 $0 $0 $0
3 Building 1 C Office 0.0% $0 $0 $0 $0
4 Building 1 D Office 0.0% $0 $0 $0 $0
5 Building 1 E Office 0.0% $0 $0 $0 $0
6 Building 1 F Office 0.0% $0 $0 $0 $0
7 Building 1 G Office 0.0% $0 $0 $0 $0
8 Building 1 H Office 0.0% $0 $0 $0 $0
9 Building 1 I Office 0.0% $0 $0 $0 $0
10 Building 1 J Office 0.0% $0 $0 $0 $0
11 Building 1 K Office 0.0% $0 $0 $0 $0
12 Building 2 A Office 0.0% $0 $0 $0 $0
13 Building 2 B Office 0.0% $0 $0 $0 $0
14 Building 2 C Office 0.0% $0 $0 $0 $0
15 Building 2 D Office 0.0% $0 $0 $0 $0
Physical Occupancy Office

Building Suite Type 35% 40% 40% 40%
1 Building 1 A Office 1800 SF 1800 SF 1800 SF 1800 SF
2 Building 1 B Office 0 SF 1800 SF 1800 SF 1800 SF
3 Building 1 C Office 1800 SF 1800 SF 1800 SF 1800 SF
4 Building 1 D Office 1800 SF 1800 SF 1800 SF 1800 SF
5 Building 1 E Office 7200 SF 7200 SF 7200 SF 7200 SF
6 Building 1 F Office 0 SF 0 SF 0 SF 0 SF
7 Building 1 G Office 0 SF 0 SF 0 SF 0 SF
8 Building 1 H Office 0 SF 0 SF 0 SF 0 SF
9 Building 1 I Office 0 SF 0 SF 0 SF 0 SF
10 Building 1 J Office 0 SF 0 SF 0 SF 0 SF
11 Building 1 K Office 0 SF 0 SF 0 SF 0 SF
12 Building 2 A Office 0 SF 0 SF 0 SF 0 SF
13 Building 2 B Office 0 SF 0 SF 0 SF 0 SF
14 Building 2 C Office 0 SF 0 SF 0 SF 0 SF
15 Building 2 D Office 0 SF 0 SF 0 SF 0 SF

#
1-May-24 1-Jun-24 1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24 1-Jan-25 1-Feb-25
Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14
$18,564 $18,564 $18,564 $23,205 $30,437 $32,847 $32,847 $32,847 $37,492 $37,538
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,468 $9,468
$0 $0 $0 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641
$0 $0 $0 $0 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821
$0 $0 $0 $0 $0 $2,411 $2,411 $2,411 $2,411 $2,411
$0 $0 $0 $0 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411
$0 $0 $0 $0 $0 $0 $0 $0 $2,160 $2,160
$0 $0 $0 $0 $0 $0 $0 $0 $2,160 $2,160
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
0 0 0 0 0 0 0 0 0 0
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321
$9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282
$4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641
$4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367 $2,367
$9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,468 $9,468
$0 $0 $0 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641
$0 $0 $0 $0 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821
$0 $0 $0 $0 $0 $2,411 $2,411 $2,411 $2,411 $2,411
$0 $0 $0 $0 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411
$0 $0 $0 $0 $0 $0 $0 $0 $2,160 $2,160
$0 $0 $0 $0 $0 $0 $0 $0 $2,160 $2,160
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
40% 40% 40% 50% 65% 70% 70% 70% 80% 80%
1800 SF 1800 SF 1800 SF 1800 SF 1800 SF 1800 SF 1800 SF 1800 SF 1800 SF 1800 SF

#
1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25
$37,538 $39,938 $42,338 $42,338 $44,738 $47,231 $47,376 $47,424 $47,424 $47,424
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468
$4,641 $4,641 $4,641 $4,641 $4,641 $4,734 $4,734 $4,734 $4,734 $4,734
$4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,917 $4,917 $4,917 $4,917
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459 $2,459 $2,459
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459 $2,459 $2,459 $2,459
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $0 $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $0 $0 $0 $2,400 $2,400 $2,400 $2,400 $2,400
0 0 0 0 0 0 0 0 0 1
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,321 $2,367
$9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,282 $9,468
$4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,641 $4,734
$4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,917
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,203
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,203
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468
$4,641 $4,641 $4,641 $4,641 $4,641 $4,734 $4,734 $4,734 $4,734 $4,734
$4,821 $4,821 $4,821 $4,821 $4,821 $4,821 $4,917 $4,917 $4,917 $4,917
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459 $2,459 $2,459
$2,411 $2,411 $2,411 $2,411 $2,411 $2,411 $2,459 $2,459 $2,459 $2,459
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160 $2,160
$0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400

#
$0 $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $0 $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $0 $0 $0 $2,400 $2,400 $2,400 $2,400 $2,400
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
80% 85% 90% 90% 95% 100% 100% 100% 100% 100%

#
1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26
$38,137 $45,238 $47,605 $47,653 $47,701 $47,701 $47,749 $47,892 $48,039 $45,581
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $0 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$0 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468
$4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,828 $4,828 $4,828
$4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $5,016 $5,016
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $0
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,508 $2,508
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448
0 0 0 0 0 0 0 0 0 0
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468
$4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734
$4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,367 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,734 $4,828 $4,828 $4,828
$4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $5,016 $5,016
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $0
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,508 $2,508
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203 $2,203
$2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448

#
$2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448 $2,448
$2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,448 $2,448 $2,448
$2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$0 $0 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367 $2,367
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468 $9,468
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $8,047 $2,012 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $2,012 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $8,047 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
97% 99% 100% 100% 100% 100% 100% 100% 100% 99%

#
1-Nov-26 1-Dec-26 1-Jan-27 1-Feb-27 1-Mar-27 1-Apr-27 1-May-27 1-Jun-27 1-Jul-27 1-Aug-27
$48,039 $48,039 $43,346 $48,364 $48,411 $45,963 $48,509 $48,509 $46,061 $43,779
$2,367 $2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,367 $2,367 $2,367 $2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,414 $2,414 $0 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,414 $2,414 $0 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$9,468 $9,468 $9,468 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657
$4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $0
$5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459
$2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$2,203 $2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,203 $2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,448 $2,448 $2,448 $2,448 $2,448 $0 $2,497 $2,497 $2,497 $2,497
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,497 $2,497 $2,497 $2,497
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $0 $2,497
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,497
0 1 0 0 0 0 0 0 0 0
$2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$9,468 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657
$4,734 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828
$4,917 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016
$2,459 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$2,459 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,448 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$2,448 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$2,448 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$2,448 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,414 $2,414 $0 $0 $0 $0 $0 $0 $0 $0
$2,414 $2,414 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $0
$5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$2,203 $2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,203 $2,203 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247 $2,247
$2,448 $2,448 $2,448 $2,448 $2,448 $0 $0 $0 $0 $0

#
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,497 $2,497 $2,497 $2,497
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $0 $0
$2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,448 $2,497
$2,367 $2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$2,367 $2,367 $2,367 $2,367 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$0 $0 $0 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$0 $0 $0 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414
$9,468 $9,468 $9,468 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657 $9,657
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459 $2,459
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $2,497 $2,497 $2,497 $2,497
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,497
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,090 $0 $0 $4,104 $0 $0 $2,122 $0 $0 $2,122

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $2,052 $0 $0 $0 $0 $0 $0
$0 $0 $0 $2,052 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,090 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $2,122 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,122
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 99% 100% 100% 99% 100% 100% 99% 99%

#
1-Sep-27 1-Oct-27 1-Nov-27 1-Dec-27 1-Jan-28 1-Feb-28 1-Mar-28 1-Apr-28 1-May-28 1-Jun-28
$41,084 $48,607 $48,656 $48,656 $46,502 $49,084 $49,133 $49,133 $46,686 $49,232
$2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463
$9,657 $9,657 $9,657 $9,657 $9,657 $9,850 $9,850 $9,850 $9,850 $9,850
$4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828
$0 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016
$2,459 $2,459 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$0 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$2,247 $2,247 $2,247 $2,247 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292
$2,247 $2,247 $2,247 $2,247 $0 $2,292 $2,292 $2,292 $2,292 $2,292
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,547 $2,547
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $0 $2,547
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
0 0 0 1 0 0 0 0 0 0
$2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$9,657 $9,657 $9,657 $9,850 $9,850 $9,850 $9,850 $9,850 $9,850 $9,850
$4,828 $4,828 $4,828 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925
$5,016 $5,016 $5,016 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116
$2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$2,247 $2,247 $2,247 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292
$2,247 $2,247 $2,247 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292
$2,497 $2,497 $2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,497 $2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,497 $2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,497 $2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,247 $2,247 $2,247 $2,247 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292
$2,247 $2,247 $2,247 $2,247 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463
$2,414 $2,414 $2,414 $2,414 $2,414 $2,463 $2,463 $2,463 $2,463 $2,463
$9,657 $9,657 $9,657 $9,657 $9,657 $9,850 $9,850 $9,850 $9,850 $9,850
$4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828 $4,828
$0 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016 $5,016
$2,459 $2,459 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$0 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508 $2,508
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $2,292 $2,292 $2,292 $2,292 $2,292
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,547 $2,547
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,547
$2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497 $2,497
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,104 $6,395 $0 $0 $0 $1,948 $0 $0 $0 $2,165

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,104 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $4,263 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $2,132 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $1,948 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,165
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
98% 100% 100% 100% 99% 100% 100% 100% 99% 100%

#
1-Jul-28 1-Aug-28 1-Sep-28 1-Oct-28 1-Nov-28 1-Dec-28 1-Jan-29 1-Feb-29 1-Mar-29 1-Apr-29
$49,232 $49,332 $49,429 $49,579 $49,630 $49,630 $47,387 $50,066 $50,115 $50,115
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512
$9,850 $9,850 $9,850 $9,850 $9,850 $9,850 $9,850 $10,047 $10,047 $10,047
$4,828 $4,828 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925
$5,016 $5,016 $5,016 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116
$2,508 $2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $0 $2,338 $2,338 $2,338
$2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,338 $2,338 $2,338
$2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
0 0 0 0 0 1 0 0 0 0
$2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512 $2,512
$9,850 $9,850 $9,850 $9,850 $9,850 $10,047 $10,047 $10,047 $10,047 $10,047
$4,925 $4,925 $4,925 $4,925 $4,925 $5,024 $5,024 $5,024 $5,024 $5,024
$5,116 $5,116 $5,116 $5,116 $5,116 $5,218 $5,218 $5,218 $5,218 $5,218
$2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609 $2,609
$2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609 $2,609
$2,292 $2,292 $2,292 $2,292 $2,292 $2,338 $2,338 $2,338 $2,338 $2,338
$2,292 $2,292 $2,292 $2,292 $2,292 $2,338 $2,338 $2,338 $2,338 $2,338
$2,547 $2,547 $2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512
$2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,463 $2,512 $2,512 $2,512
$9,850 $9,850 $9,850 $9,850 $9,850 $9,850 $9,850 $10,047 $10,047 $10,047
$4,828 $4,828 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925 $4,925
$5,016 $5,016 $5,016 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116 $5,116
$2,508 $2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$2,508 $2,508 $2,508 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,558
$0 $0 $0 $0 $0 $0 $0 $2,338 $2,338 $2,338
$2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,292 $2,338 $2,338 $2,338
$2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$2,497 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547 $2,547
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $1,987 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $1,987 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 100% 99% 100% 100% 100%

#
$50,166 $50,217 $50,217 $50,319 $50,417 $50,571 $50,622 $50,622 $50,672 $40,819
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562
$10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $0
$4,925 $4,925 $4,925 $4,925 $5,024 $5,024 $5,024 $5,024 $5,024 $5,024
$5,116 $5,116 $5,116 $5,116 $5,116 $5,218 $5,218 $5,218 $5,218 $5,218
$2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609
$2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609 $2,609
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
0 0 0 0 0 0 0 1 0 0
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562 $2,562 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562 $2,562 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562 $2,562 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562 $2,562 $2,562
$10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,248 $10,248 $10,248
$5,024 $5,024 $5,024 $5,024 $5,024 $5,024 $5,024 $5,124 $5,124 $5,124
$5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,323 $5,323 $5,323
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,661 $2,661 $2,661
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,661 $2,661 $2,661
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385 $2,385 $2,385
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385 $2,385 $2,385
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $0 $0

$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562
$2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,512 $2,562
$10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $10,047 $0
$4,925 $4,925 $4,925 $4,925 $5,024 $5,024 $5,024 $5,024 $5,024 $5,024
$5,116 $5,116 $5,116 $5,116 $5,116 $5,218 $5,218 $5,218 $5,218 $5,218
$2,558 $2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609
$2,558 $2,558 $2,558 $2,558 $2,558 $2,609 $2,609 $2,609 $2,609 $2,609
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385
$2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,338 $2,385
$2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$2,547 $2,547 $2,547 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598 $2,598
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $2,562 $2,562
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 100% 100% 100% 100% 97%

#
$48,555 $51,118 $51,169 $51,221 $51,221 $48,676 $51,426 $51,582 $48,973 $51,635
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$0 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248
$5,024 $5,024 $5,024 $5,024 $5,024 $5,024 $5,124 $5,124 $5,124 $5,124
$5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,323 $5,323 $5,323
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $0 $2,661
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,661 $2,661 $2,661
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385
$2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $0 $2,650 $2,650 $2,650 $2,650
0 0 0 0 0 0 0 0 0 1
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,613
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,613
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,613
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,613
$10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,453
$5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,227
$5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,429
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,715
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,715
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,433
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,433
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,598 $2,598 $2,598 $2,598 $2,598 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,024 $5,024 $5,024 $5,024 $5,024 $5,024 $5,124 $5,124 $5,124 $5,124
$5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,218 $5,323 $5,323 $5,323
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $0 $0
$2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,609 $2,661 $2,661 $2,661
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385
$2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385 $2,385
$2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650
$2,598 $2,598 $2,598 $2,598 $2,598 $2,650 $2,650 $2,650 $2,650 $2,650
$0 $0 $0 $0 $0 $0 $2,650 $2,650 $2,650 $2,650
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$0 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562 $2,562
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248 $10,248
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,661
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$8,711 $2,178 $0 $0 $0 $0 $2,252 $0 $0 $2,262

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $2,178 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$8,711 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $2,262
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $2,252 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
99% 100% 100% 100% 100% 99% 100% 100% 99% 100%

#
$51,686 $46,657 $52,089 $52,140 $49,490 $52,246 $52,246 $49,596 $47,228 $44,470
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,562 $2,562 $2,562 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,562 $0 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,562 $0 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$10,248 $10,248 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453
$5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $0 $5,227
$5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $0
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $0
$2,385 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,385 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,650 $2,650 $2,650 $2,650 $0 $2,703 $2,703 $2,703 $2,703 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,703 $2,703 $2,703 $2,703 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $0 $2,703 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703 $2,703
0 0 0 0 0 0 0 0 0 0
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453
$5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227
$5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429
$2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,562 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,562 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $5,124 $0 $0
$5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $5,323 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $0
$2,385 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,385 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433 $2,433
$2,650 $2,650 $2,650 $2,650 $0 $0 $0 $0 $0 $0
$2,650 $2,650 $2,650 $2,650 $2,650 $2,703 $2,703 $2,703 $2,703 $2,703
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $0 $0 $0
$2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,650 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$2,562 $2,562 $2,562 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$0 $0 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$0 $0 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613 $2,613
$10,248 $10,248 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453 $10,453
$0 $0 $0 $0 $0 $0 $0 $0 $0 $5,227
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661 $2,661
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $2,703 $2,703 $2,703 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $4,443 $0 $0 $2,297 $0 $0 $2,297 $4,443

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $2,221 $0 $0 $0 $0 $0 $0 $0
$0 $0 $2,221 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $4,443
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $2,297 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $2,297 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 99% 100% 100% 99% 100% 100% 99% 99% 98%

#
$52,614 $52,667 $52,720 $50,336 $53,130 $53,183 $53,183 $50,534 $53,291 $53,291
$2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$10,453 $10,453 $10,453 $10,453 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662
$5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227
$5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429
$2,661 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$2,433 $2,433 $2,433 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,433 $2,433 $2,433 $0 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,757 $2,757 $2,757
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $0 $2,757 $2,757
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
0 1 0 0 0 0 0 0 0 0
$2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$10,453 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662
$5,227 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331
$5,429 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538
$2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$2,433 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,433 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,703 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,703 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,703 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,703 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,433 $2,433 $2,433 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,433 $2,433 $2,433 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$2,613 $2,613 $2,613 $2,613 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666
$10,453 $10,453 $10,453 $10,453 $10,662 $10,662 $10,662 $10,662 $10,662 $10,662
$5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227 $5,227
$5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429 $5,429
$2,661 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715 $2,715
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $2,481 $2,481 $2,481 $2,481 $2,481 $2,481
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,757 $2,757 $2,757
$0 $0 $0 $0 $0 $0 $0 $0 $2,757 $2,757
$2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703 $2,703
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$6,922 $0 $0 $0 $2,109 $0 $0 $0 $2,343 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,615 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,307 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $2,109 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $2,343 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 99% 100% 100% 100% 99% 100% 100%

#
$53,399 $53,503 $53,666 $53,721 $53,774 $51,293 $54,193 $54,246 $54,246 $54,301
$2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719
$10,662 $10,662 $10,662 $10,662 $10,662 $10,662 $10,875 $10,875 $10,875 $10,875
$5,227 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331
$5,429 $5,429 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538
$2,715 $2,715 $2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$2,715 $2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$2,481 $2,481 $2,481 $2,481 $2,481 $0 $2,531 $2,531 $2,531 $2,531
$2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,531 $2,531 $2,531 $2,531
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,812
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
0 0 0 1 0 0 0 0 0 0
$2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$10,662 $10,662 $10,662 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875
$5,331 $5,331 $5,331 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438
$5,538 $5,538 $5,538 $5,649 $5,649 $5,649 $5,649 $5,649 $5,649 $5,649
$2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824
$2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824
$2,481 $2,481 $2,481 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531
$2,481 $2,481 $2,481 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531
$2,757 $2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,481 $2,481 $2,481 $2,481 $2,481 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719
$2,666 $2,666 $2,666 $2,666 $2,666 $2,666 $2,719 $2,719 $2,719 $2,719
$10,662 $10,662 $10,662 $10,662 $10,662 $10,662 $10,875 $10,875 $10,875 $10,875
$5,227 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331 $5,331
$5,429 $5,429 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538 $5,538
$2,715 $2,715 $2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$2,715 $2,715 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769 $2,769
$0 $0 $0 $0 $0 $0 $2,531 $2,531 $2,531 $2,531
$2,481 $2,481 $2,481 $2,481 $2,481 $2,481 $2,531 $2,531 $2,531 $2,531
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,812
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757 $2,757
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $2,151 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $2,151 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 99% 100% 100% 100% 100%

#
$54,357 $54,357 $54,467 $54,573 $54,740 $54,795 $54,849 $54,849 $55,277 $55,331
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773
$10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $11,093 $11,093
$5,331 $5,331 $5,331 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438
$5,538 $5,538 $5,538 $5,538 $5,649 $5,649 $5,649 $5,649 $5,649 $5,649
$2,769 $2,769 $2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824
$2,769 $2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824
$2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581
$2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581
$2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
0 0 0 0 0 1 0 0 0 0
$2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773 $2,773
$10,875 $10,875 $10,875 $10,875 $10,875 $11,093 $11,093 $11,093 $11,093 $11,093
$5,438 $5,438 $5,438 $5,438 $5,438 $5,546 $5,546 $5,546 $5,546 $5,546
$5,649 $5,649 $5,649 $5,649 $5,649 $5,762 $5,762 $5,762 $5,762 $5,762
$2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881 $2,881 $2,881
$2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881 $2,881 $2,881
$2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581 $2,581 $2,581 $2,581
$2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581 $2,581 $2,581 $2,581
$2,812 $2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773
$2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,719 $2,773 $2,773
$10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $10,875 $11,093 $11,093
$5,331 $5,331 $5,331 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438 $5,438
$5,538 $5,538 $5,538 $5,538 $5,649 $5,649 $5,649 $5,649 $5,649 $5,649
$2,769 $2,769 $2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824
$2,769 $2,769 $2,769 $2,769 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824
$2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581
$2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,531 $2,581 $2,581
$2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$2,757 $2,757 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812 $2,812
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

#
$55,331 $55,387 $55,444 $55,444 $52,688 $55,665 $55,834 $55,891 $55,946 $55,946
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093
$5,438 $5,438 $5,438 $5,438 $5,438 $5,546 $5,546 $5,546 $5,546 $5,546
$5,649 $5,649 $5,649 $5,649 $5,649 $5,649 $5,762 $5,762 $5,762 $5,762
$2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881
$2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881 $2,881
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581
$2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $0 $2,868 $2,868 $2,868 $2,868 $2,868
0 0 0 0 0 0 0 1 0 0
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829 $2,829
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829 $2,829
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829 $2,829
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829 $2,829
$11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,315 $11,315 $11,315
$5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,657 $5,657 $5,657
$5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,877 $5,877 $5,877
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,938 $2,938 $2,938
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,938 $2,938 $2,938
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,633 $2,633 $2,633
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,633 $2,633 $2,633
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,812 $2,812 $2,812 $2,812 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,829 $2,829
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773 $2,773
$11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093 $11,093
$5,438 $5,438 $5,438 $5,438 $5,438 $5,546 $5,546 $5,546 $5,546 $5,546
$5,649 $5,649 $5,649 $5,649 $5,649 $5,649 $5,762 $5,762 $5,762 $5,762
$2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881
$2,824 $2,824 $2,824 $2,824 $2,824 $2,824 $2,881 $2,881 $2,881 $2,881
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581
$2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581 $2,581
$2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$2,812 $2,812 $2,812 $2,812 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868
$0 $0 $0 $0 $0 $2,868 $2,868 $2,868 $2,868 $2,868
$0 $0 $0 $0 $0 $2,438 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $2,438 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 99% 100% 100% 100% 100% 100%

#
$45,068 $42,294 $42,294 $42,352 $42,409 $42,409 $42,467 $42,635 $42,808 $39,927
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$2,773 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,657 $5,657 $5,657
$5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,877 $5,877
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $0
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,938 $2,938
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633
$2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
0 0 0 0 0 0 0 0 0 1
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,885
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,885
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,885
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,885
$11,315 $11,315 $11,315 $11,315 $11,315 $11,315 $11,315 $11,315 $11,315 $11,541
$5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,771
$5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,994
$2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,997
$2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,997
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,686
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,686
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$2,773 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829 $2,829
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,546 $5,657 $5,657 $5,657
$5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,762 $5,877 $5,877
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $0
$2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,881 $2,938 $2,938
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633
$2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633 $2,633
$2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926 $2,926
$2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,868 $2,926 $2,926 $2,926
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

#
$39,984 $39,984 $34,431 $34,431 $34,431 $31,506 $31,564 $31,564 $28,639 $23,040
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $0
$5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938
$2,633 $2,633 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,633 $2,633 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,926 $2,926 $2,926 $2,926 $2,926 $0 $0 $0 $0 $0
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984 $2,984 $2,984 $2,984
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $0 $0
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
0 0 0 0 0 0 0 0 0 0
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$11,541 $11,541 $11,541 $11,541 $11,541 $11,541 $11,541 $11,541 $11,541 $11,541
$5,771 $5,771 $5,771 $5,771 $5,771 $5,771 $5,771 $5,771 $5,771 $5,771
$5,994 $5,994 $5,994 $5,994 $5,994 $5,994 $5,994 $5,994 $5,994 $5,994
$2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997
$2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997 $2,997
$2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984
$2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984
$2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984
$2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984 $2,984
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885 $2,885
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $0 $0 $0 $0 $0 $0 $0 $0
$2,829 $2,829 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $5,657 $0
$5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877 $5,877
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938 $2,938
$2,633 $2,633 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,633 $2,633 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686 $2,686
$2,926 $2,926 $2,926 $2,926 $2,926 $0 $0 $0 $0 $0
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984 $2,984 $2,984 $2,984
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $0 $0
$2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,926 $2,984
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

#
Year 13 Year 13
1-Nov-36 1-Dec-36
30-Nov-36 31-Dec-36
Month 155 Month 156
$14,225 $14,225
$2,885 $2,885
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$2,686 $2,686
$2,686 $2,686
$0 $0
$2,984 $2,984
$0 $0
$2,984 $2,984
Year 11 Year 12
Month 132 Month 133
0 1
$2,885 $2,943
$2,885 $2,943
$2,885 $2,943
$2,885 $2,943
$11,541 $11,772
$5,771 $5,886
$5,994 $6,114
$2,997 $3,057
$2,997 $3,057
$2,686 $2,739
$2,686 $2,739
$2,984 $3,044
$2,984 $3,044
$2,984 $3,044
$2,984 $3,044
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0

#
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0

#
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0

#
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$2,885 $2,885
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$2,686 $2,686
$2,686 $2,686
$0 $0
$2,984 $2,984
$0 $0
$2,984 $2,984
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0

#
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
100% 100%
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
7200 SF 7200 SF
3600 SF 3600 SF
3600 SF 3600 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF
1800 SF 1800 SF

#
Back to Content Page 3500
Expense Reimbursement
Year Year 1 Year 1 Year 1
Month Starti 1-Jan-24 1-Feb-24 1-Mar-24
Month Endin 31-Jan-24 29-Feb-24 31-Mar-24
Month Month 1 Month 2 Month 3
Reimbursed Expenses $0 $0 $0
Real Estate Taxes $0 $0 $0
Property & Liability Insurance $0 $0 $0
Utilities
Electric-Common Area $0 $0 $0
Electric-Vacant Area $0 $0 $0
Internet/Cable TV $0 $0 $0
Sewer & Water $0 $0 $0
Natural Gas $0 $0 $0
Personnel
Salaries $0 $0 $0
Workers Compensation $0 $0 $0
Health Insurance $0 $0 $0
Employee 401K $0 $0 $0
Adminstrative
Accounting $0 $0 $0
Telephone $0 $0 $0
Computer $0 $0 $0
Licenses & Permits $0 $0 $0
Office Supplies $0 $0 $0
Copying $0 $0 $0
Postage $0 $0 $0
Legal Fees $0 $0 $0
Professional Fees $0 $0 $0
Other Admin Expenses $0 $0 $0
Repairs & Maintenance $0 $0 $0
Leasing & Marketing Costs $0 $0 $0
Contract Services
Exterminating $0 $0 $0
Trash Removal $0 $0 $0
Security $0 $0 $0
Landscaping $0 $0 $0
Other Contract Services $0 $0 $0
Property Management Fees $0 $0 $0
Miscellaneous Expenses $0 $0 $0
Not Reimbursed Expenses $9,068 $9,213 $9,213

Real Estate Taxes $3,500 $3,500 $3,500
Property & Liability Insurance $2,500 $2,500 $2,500
Utilities
Electric-Common Area $250 $250 $250
Electric-Vacant Area $0 $0 $0
Internet/Cable TV $0 $0 $0
Sewer & Water $250 $250 $250
Natural Gas $0 $0 $0
Personnel
Salaries $0 $0 $0
Workers Compensation $0 $0 $0
Health Insurance $0 $0 $0
Employee 401K $0 $0 $0
Adminstrative
Accounting $105 $120 $120
Telephone $0 $0 $0
Computer $0 $0 $0
Licenses & Permits $26 $30 $30
Office Supplies $0 $0 $0
Copying $0 $0 $0
Postage $0 $0 $0
Legal Fees $16 $18 $18
Professional Fees $0 $0 $0
Other Admin Expenses $0 $0 $0
Repairs & Maintenance $27 $31 $31
Leasing & Marketing Costs $250 $250 $250
Contract Services
Exterminating $100 $100 $100
Trash Removal $400 $400 $400
Security $32 $36 $36
Landscaping $500 $500 $500
Other Contract Services $0 $0 $0
Property Management Fees $812 $928 $928
Miscellaneous Expenses $300 $300 $300
1-Apr-24 1-May-24 1-Jun-24 1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24
Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$9,213 $9,213 $9,213 $9,213 $9,504 $9,954 $10,104 $10,104 $10,104

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$120 $120 $120 $120 $150 $195 $210 $210 $210
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$30 $30 $30 $30 $38 $49 $53 $53 $53
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$18 $18 $18 $18 $23 $29 $32 $32 $32
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$31 $31 $31 $31 $39 $51 $55 $55 $55
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$36 $36 $36 $36 $45 $59 $63 $63 $63
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$928 $928 $928 $928 $1,160 $1,522 $1,642 $1,642 $1,642
$300 $300 $300 $300 $300 $300 $300 $300 $300
1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,395 $10,397 $10,397 $10,547 $10,696 $10,696 $10,846 $11,000 $11,007

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$240 $240 $240 $255 $270 $270 $285 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$60 $60 $60 $64 $68 $68 $71 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$36 $36 $36 $38 $41 $41 $43 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$62 $62 $62 $66 $70 $70 $74 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$72 $72 $72 $77 $81 $81 $86 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$1,875 $1,877 $1,877 $1,997 $2,117 $2,117 $2,237 $2,362 $2,369
$300 $300 $300 $300 $300 $300 $300 $300 $300
1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,009 $11,009 $11,009 $10,527 $10,493 $10,918 $11,021 $11,023 $11,023

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $291 $298 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $73 $74 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $44 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $76 $77 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $87 $89 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,371 $2,371 $2,371 $1,907 $1,860 $2,280 $2,383 $2,385 $2,385
$300 $300 $300 $300 $300 $300 $300 $300 $300
1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26 1-Jan-27 1-Feb-27 1-Mar-27
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,025 $11,033 $11,040 $10,913 $10,935 $11,040 $10,796 $10,851 $11,059

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $298 $300 $300 $296 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $74 $75 $75 $74 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $44 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $77 $78 $78 $77 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $89 $90 $90 $89 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,387 $2,395 $2,402 $2,279 $2,297 $2,402 $2,167 $2,213 $2,421
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,932 $10,957 $11,063 $10,937 $10,712 $10,474 $10,749 $11,071 $11,071

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$298 $300 $300 $298 $296 $293 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$74 $75 $75 $74 $74 $73 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $44 $44 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$77 $78 $78 $77 $77 $76 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$89 $90 $90 $89 $89 $88 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,298 $2,319 $2,425 $2,303 $2,083 $1,849 $2,111 $2,433 $2,433
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,959 $10,995 $11,095 $11,095 $10,968 $10,991 $11,100 $11,105 $11,109

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$298 $300 $300 $300 $298 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$74 $75 $75 $75 $74 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$77 $78 $78 $78 $77 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$89 $90 $90 $90 $89 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,325 $2,357 $2,457 $2,457 $2,334 $2,353 $2,462 $2,467 $2,471
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,117 $11,119 $11,119 $11,003 $11,042 $11,144 $11,144 $11,146 $11,149

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $298 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $74 $75 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $77 $78 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $89 $90 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,479 $2,481 $2,481 $2,369 $2,404 $2,506 $2,506 $2,508 $2,511
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,149 $11,154 $11,159 $11,167 $11,169 $11,169 $11,172 $10,661 $10,626

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $291 $298
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $73 $74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $44 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $76 $77
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $87 $89
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,511 $2,516 $2,521 $2,529 $2,531 $2,531 $2,534 $2,041 $1,992
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,085 $11,196 $11,199 $11,199 $11,067 $11,097 $11,217 $11,082 $11,107

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $298 $300 $300 $298 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $74 $75 $75 $74 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $77 $78 $78 $77 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $89 $90 $90 $89 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,447 $2,558 $2,561 $2,561 $2,434 $2,459 $2,579 $2,449 $2,469
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,222 $10,962 $11,020 $11,245 $11,108 $11,135 $11,250 $11,113 $10,876

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $296 $300 $300 $298 $300 $300 $298 $296
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $74 $75 $75 $74 $75 $75 $74 $74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $44 $45 $45 $45 $45 $45 $45 $44
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $77 $78 $78 $77 $78 $78 $77 $77
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $89 $90 $90 $89 $90 $90 $89 $89
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,584 $2,333 $2,382 $2,607 $2,475 $2,497 $2,612 $2,480 $2,247
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,626 $10,923 $11,271 $11,274 $11,150 $11,189 $11,297 $11,297 $11,160

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$293 $300 $300 $300 $298 $300 $300 $300 $298
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$73 $75 $75 $75 $74 $75 $75 $75 $74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$44 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$76 $78 $78 $78 $77 $78 $78 $78 $77
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$88 $90 $90 $90 $89 $90 $90 $90 $89
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,001 $2,285 $2,633 $2,636 $2,517 $2,551 $2,659 $2,659 $2,527
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,185 $11,303 $11,308 $11,313 $11,321 $11,324 $11,327 $11,198 $11,240

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $298 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $74 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $77 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $89 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,547 $2,665 $2,670 $2,675 $2,683 $2,686 $2,689 $2,565 $2,602
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,350 $11,350 $11,353 $11,356 $11,356 $11,361 $11,367 $11,375 $11,378

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,712 $2,712 $2,715 $2,718 $2,718 $2,723 $2,729 $2,737 $2,740
$300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,380 $11,380 $11,402 $11,405 $11,405 $11,407 $11,410 $11,410 $11,268

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $300 $298
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $75 $74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $78 $77
$250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $90 $89
$500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,742 $2,742 $2,764 $2,767 $2,767 $2,769 $2,772 $2,772 $2,634
$300 $300 $300 $300 $300 $300 $300 $300 $300
1-Oct-34 1-Nov-34 1-Dec-34 1-Jan-35 1-Feb-35 1-Mar-35 1-Apr-35 1-May-35 1-Jun-35 1-Jul-35
31-Oct-34 30-Nov-34 31-Dec-34 31-Jan-35 28-Feb-35 31-Mar-35 30-Apr-35 31-May-35 30-Jun-35 31-Jul-35
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$11,299 $11,430 $11,433 $11,435 $11,435 $10,891 $10,753 $10,753 $10,756 $10,758
$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100 $100
$400 $400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,661 $2,792 $2,795 $2,797 $2,797 $2,253 $2,115 $2,115 $2,118 $2,120
$300 $300 $300 $300 $300 $300 $300 $300 $300 $300
1-Aug-35 1-Sep-35 1-Oct-35 1-Nov-35 1-Dec-35 1-Jan-36 1-Feb-36 1-Mar-36 1-Apr-36 1-May-36
31-Aug-35 30-Sep-35 31-Oct-35 30-Nov-35 31-Dec-35 31-Jan-36 29-Feb-36 31-Mar-36 30-Apr-36 31-May-36
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$10,758 $10,761 $10,770 $10,778 $10,634 $10,637 $10,637 $10,360 $10,360 $10,360
$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100 $100 $100 $100
$400 $400 $400 $400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$2,120 $2,123 $2,132 $2,140 $1,996 $1,999 $1,999 $1,722 $1,722 $1,722
$300 $300 $300 $300 $300 $300 $300 $300 $300 $300
1-Jun-36 1-Jul-36 1-Aug-36 1-Sep-36 1-Oct-36 1-Nov-36 1-Dec-36
30-Jun-36 31-Jul-36 31-Aug-36 30-Sep-36 31-Oct-36 30-Nov-36 31-Dec-36
Month 150 Month 151 Month 152 Month 153 Month 154 Month 155 Month 156
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$10,213 $10,216 $10,216 $10,070 $9,790 $9,349 $9,349

$3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
$2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
$250 $250 $250 $250 $250 $250 $250

$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$250 $250 $250 $250 $250 $250 $250
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$300 $300 $300 $300 $300 $300 $300
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$75 $75 $75 $75 $75 $75 $75
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$45 $45 $45 $45 $45 $45 $45
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$78 $78 $78 $78 $78 $78 $78
$250 $250 $250 $250 $250 $250 $250
$100 $100 $100 $100 $100 $100 $100

$400 $400 $400 $400 $400 $400 $400
$90 $90 $90 $90 $90 $90 $90
$500 $500 $500 $500 $500 $500 $500
$0 $0 $0 $0 $0 $0 $0
$1,575 $1,578 $1,578 $1,432 $1,152 $711 $711
$300 $300 $300 $300 $300 $300 $300
Rental Income
Year Year 1 Year 1
Month Starting 1-Jan-24 1-Feb-24
Month Ending 31-Jan-24 29-Feb-24
Month Month 1 Month 2
Physical Occupancy Office 35% 40%
Rental Revenue
Gross Potential Rent $16,244 $18,564
Concessions $0 $0
Total Rental Revenue $16,244 $18,564
Other Income/Expenses
Expense Recovery Income $0 $0
Effective Gross Income $16,244 $18,564
Real Estate Taxes -$3,500 -$3,500

Property & Liability Insurance -$2,500 -$2,500
Utilities
Electric-Common Area -$250 -$250
Electric-Vacant Area $0 $0
Internet/Cable TV $0 $0
Sewer & Water -$250 -$250
Natural Gas $0 $0
Personnel
Salaries $0 $0
Workers Compensation $0 $0
Health Insurance $0 $0
Employee 401K $0 $0
Adminstrative
Accounting -$105 -$120
Telephone $0 $0
Computer $0 $0
Licenses & Permits -$26 -$30
Office Supplies $0 $0
Copying $0 $0
Postage $0 $0
Legal Fees -$16 -$18
Professional Fees $0 $0
Other Admin Expenses $0 $0
Repairs & Maintenance -$27 -$31
Leasing & Marketing Costs -$250 -$250
Contract Services
Exterminating -$100 -$100
Trash Removal -$400 -$400
Security -$32 -$36
Lanscpaing -$500 -$500
Other Contract Services $0 $0
Property Management Fees -$812 -$928
Miscellaneous Expenses -$300 -$300
Total OPEX -$9,068 -$9,213
Net Operating Income $7,176 $9,351
Less: Debt Service-First Mortgage

Mortgage Principal -$6,118 -$6,149
Mortgage Interest -$21,200 -$21,169

#
Less: Tenant Improvements $0 $0
Less: Leasing Commissions $0 $0
Net Cash Flow (Pre-Tax) -$20,143 -$17,968

#
1-Mar-24 1-Apr-24 1-May-24 1-Jun-24 1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24
40% 40% 40% 40% 40% 50% 65% 70% 70%
$18,564 $18,564 $18,564 $18,564 $18,564 $23,205 $30,437 $32,847 $32,847

$0 $0 $0 $0 $0 $0 $0 $0 $0
$18,564 $18,564 $18,564 $18,564 $18,564 $23,205 $30,437 $32,847 $32,847
$0 $0 $0 $0 $0 $0 $0 $0 $0
$18,564 $18,564 $18,564 $18,564 $18,564 $23,205 $30,437 $32,847 $32,847
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$120 -$120 -$120 -$120 -$120 -$150 -$195 -$210 -$210

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$30 -$30 -$30 -$30 -$30 -$38 -$49 -$53 -$53
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$18 -$18 -$18 -$18 -$18 -$23 -$29 -$32 -$32
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$31 -$31 -$31 -$31 -$31 -$39 -$51 -$55 -$55
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$36 -$36 -$36 -$36 -$36 -$45 -$59 -$63 -$63
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$928 -$928 -$928 -$928 -$928 -$1,160 -$1,522 -$1,642 -$1,642
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$9,213 -$9,213 -$9,213 -$9,213 -$9,213 -$9,504 -$9,954 -$10,104 -$10,104
$9,351 $9,351 $9,351 $9,351 $9,351 $13,701 $20,482 $22,743 $22,743
-$6,180 -$6,211 -$6,242 -$6,273 -$6,304 -$6,336 -$6,367 -$6,399 -$6,431

-$21,139 -$21,108 -$21,077 -$21,046 -$21,014 -$20,983 -$20,951 -$20,919 -$20,887

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$17,968 -$17,968 -$17,968 -$17,968 -$17,968 -$13,618 -$6,836 -$4,575 -$4,575

#
1-Dec-24 1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25
70% 80% 80% 80% 85% 90% 90% 95% 100%
$32,847 $37,492 $37,538 $37,538 $39,938 $42,338 $42,338 $44,738 $47,231

$0 $0 $0 $0 $0 $0 $0 $0 $0
$32,847 $37,492 $37,538 $37,538 $39,938 $42,338 $42,338 $44,738 $47,231
$0 $0 $0 $0 $0 $0 $0 $0 $0
$32,847 $37,492 $37,538 $37,538 $39,938 $42,338 $42,338 $44,738 $47,231
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$210 -$240 -$240 -$240 -$255 -$270 -$270 -$285 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$53 -$60 -$60 -$60 -$64 -$68 -$68 -$71 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$32 -$36 -$36 -$36 -$38 -$41 -$41 -$43 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$55 -$62 -$62 -$62 -$66 -$70 -$70 -$74 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$63 -$72 -$72 -$72 -$77 -$81 -$81 -$86 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$1,642 -$1,875 -$1,877 -$1,877 -$1,997 -$2,117 -$2,117 -$2,237 -$2,362
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$10,104 -$10,395 -$10,397 -$10,397 -$10,547 -$10,696 -$10,696 -$10,846 -$11,000
$22,743 $27,097 $27,141 $27,141 $29,392 $31,642 $31,642 $33,893 $36,232
-$6,463 -$6,496 -$6,528 -$6,561 -$6,594 -$6,627 -$6,660 -$6,693 -$6,727

-$20,855 -$20,823 -$20,790 -$20,758 -$20,725 -$20,692 -$20,659 -$20,625 -$20,592

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$4,575 -$222 -$177 -$177 $2,073 $4,324 $4,324 $6,574 $8,913

#
1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26
30-Sep-25 31-Oct-25 30-Nov-25 31-Dec-25 31-Jan-26 28-Feb-26 31-Mar-26 30-Apr-26 31-May-26
100% 100% 100% 100% 97% 99% 100% 100% 100%
$47,376 $47,424 $47,424 $47,424 $38,137 $45,238 $47,605 $47,653 $47,701

$0 $0 $0 $0 $0 -$8,047 -$2,012 $0 $0
$47,376 $47,424 $47,424 $47,424 $38,137 $37,191 $45,593 $47,653 $47,701
$0 $0 $0 $0 $0 $0 $0 $0 $0
$47,376 $47,424 $47,424 $47,424 $38,137 $37,191 $45,593 $47,653 $47,701
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$291 -$298 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$73 -$74 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$44 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$76 -$77 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$87 -$89 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,369 -$2,371 -$2,371 -$2,371 -$1,907 -$1,860 -$2,280 -$2,383 -$2,385
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,007 -$11,009 -$11,009 -$11,009 -$10,527 -$10,493 -$10,918 -$11,021 -$11,023
$36,369 $36,415 $36,415 $36,415 $27,610 $26,697 $34,675 $36,632 $36,678
-$6,760 -$6,794 -$6,828 -$6,862 -$6,896 -$6,931 -$6,966 -$7,000 -$7,035

-$20,558 -$20,524 -$20,490 -$20,456 -$20,422 -$20,388 -$20,353 -$20,318 -$20,283

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$9,051 $9,096 $9,096 $9,096 $292 -$621 $7,357 $9,314 $9,360

#
1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26 1-Jan-27 1-Feb-27
30-Jun-26 31-Jul-26 31-Aug-26 30-Sep-26 31-Oct-26 30-Nov-26 31-Dec-26 31-Jan-27 28-Feb-27
100% 100% 100% 100% 99% 100% 100% 99% 100%
$47,701 $47,749 $47,892 $48,039 $45,581 $48,039 $48,039 $43,346 $48,364

$0 $0 $0 $0 $0 -$2,090 $0 $0 -$4,104
$47,701 $47,749 $47,892 $48,039 $45,581 $45,949 $48,039 $43,346 $44,260
$0 $0 $0 $0 $0 $0 $0 $0 $0
$47,701 $47,749 $47,892 $48,039 $45,581 $45,949 $48,039 $43,346 $44,260
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$298 -$300 -$300 -$296 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$74 -$75 -$75 -$74 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$44 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$77 -$78 -$78 -$77 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$89 -$90 -$90 -$89 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,385 -$2,387 -$2,395 -$2,402 -$2,279 -$2,297 -$2,402 -$2,167 -$2,213
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,023 -$11,025 -$11,033 -$11,040 -$10,913 -$10,935 -$11,040 -$10,796 -$10,851
$36,678 $36,724 $36,859 $36,999 $34,668 $35,014 $36,999 $32,550 $33,409
-$7,071 -$7,106 -$7,141 -$7,177 -$7,213 -$7,249 -$7,285 -$7,322 -$7,358

-$20,248 -$20,212 -$20,177 -$20,141 -$20,105 -$20,069 -$20,033 -$19,997 -$19,960

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$9,360 $9,405 $9,541 $9,681 $7,350 $7,695 $9,681 $5,231 $6,090

#
100% 99% 100% 100% 99% 99% 98% 100% 100%
$48,411 $45,963 $48,509 $48,509 $46,061 $43,779 $41,084 $48,607 $48,656

$0 $0 -$2,122 $0 $0 -$2,122 -$4,104 -$6,395 $0
$48,411 $45,963 $46,387 $48,509 $46,061 $41,656 $36,979 $42,212 $48,656
$0 $0 $0 $0 $0 $0 $0 $0 $0
$48,411 $45,963 $46,387 $48,509 $46,061 $41,656 $36,979 $42,212 $48,656
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$298 -$300 -$300 -$298 -$296 -$293 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$74 -$75 -$75 -$74 -$74 -$73 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$44 -$44 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$77 -$78 -$78 -$77 -$77 -$76 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$89 -$90 -$90 -$89 -$89 -$88 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,421 -$2,298 -$2,319 -$2,425 -$2,303 -$2,083 -$1,849 -$2,111 -$2,433
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,059 -$10,932 -$10,957 -$11,063 -$10,937 -$10,712 -$10,474 -$10,749 -$11,071
$37,353 $35,032 $35,430 $37,446 $35,125 $30,944 $26,506 $31,464 $37,586
-$7,395 -$7,432 -$7,469 -$7,507 -$7,544 -$7,582 -$7,620 -$7,658 -$7,696

-$19,923 -$19,886 -$19,849 -$19,812 -$19,774 -$19,736 -$19,699 -$19,660 -$19,622

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,034 $7,713 $8,111 $10,127 $7,806 $3,626 -$813 $4,145 $10,267

#
100% 99% 100% 100% 100% 99% 100% 100% 100%
$48,656 $46,502 $49,084 $49,133 $49,133 $46,686 $49,232 $49,232 $49,332

$0 $0 -$1,948 $0 $0 $0 -$2,165 $0 $0
$48,656 $46,502 $47,136 $49,133 $49,133 $46,686 $47,068 $49,232 $49,332
$0 $0 $0 $0 $0 $0 $0 $0 $0
$48,656 $46,502 $47,136 $49,133 $49,133 $46,686 $47,068 $49,232 $49,332
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$298 -$300 -$300 -$300 -$298 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$74 -$75 -$75 -$75 -$74 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$77 -$78 -$78 -$78 -$77 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$89 -$90 -$90 -$90 -$89 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,433 -$2,325 -$2,357 -$2,457 -$2,457 -$2,334 -$2,353 -$2,462 -$2,467
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,071 -$10,959 -$10,995 -$11,095 -$11,095 -$10,968 -$10,991 -$11,100 -$11,105
$37,586 $35,544 $36,141 $38,038 $38,038 $35,718 $36,076 $38,133 $38,228
-$7,735 -$7,773 -$7,812 -$7,851 -$7,891 -$7,930 -$7,970 -$8,009 -$8,050

-$19,584 -$19,545 -$19,506 -$19,467 -$19,428 -$19,388 -$19,349 -$19,309 -$19,269

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,267 $8,225 $8,823 $10,720 $10,720 $8,399 $8,758 $10,814 $10,909

#
100% 100% 100% 100% 99% 100% 100% 100% 100% 100%
$49,429 $49,579 $49,630 $49,630 $47,387 $50,066 $50,115 $50,115 $50,166 $50,217
$0 $0 $0 $0 $0 -$1,987 $0 $0 $0 $0
$49,429 $49,579 $49,630 $49,630 $47,387 $48,079 $50,115 $50,115 $50,166 $50,217
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$49,429 $49,579 $49,630 $49,630 $47,387 $48,079 $50,115 $50,115 $50,166 $50,217
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500
-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$298 -$300 -$300 -$300 -$300 -$300
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$74 -$75 -$75 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$77 -$78 -$78 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100
-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$89 -$90 -$90 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,471 -$2,479 -$2,481 -$2,481 -$2,369 -$2,404 -$2,506 -$2,506 -$2,508 -$2,511
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,109 -$11,117 -$11,119 -$11,119 -$11,003 -$11,042 -$11,144 -$11,144 -$11,146 -$11,149
$38,319 $38,462 $38,510 $38,510 $36,384 $37,037 $38,971 $38,971 $39,020 $39,068
-$8,090 -$8,130 -$8,171 -$8,212 -$8,253 -$8,294 -$8,336 -$8,377 -$8,419 -$8,461
-$19,229 -$19,188 -$19,148 -$19,107 -$19,066 -$19,024 -$18,983 -$18,941 -$18,899 -$18,857

#
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$11,001 $11,144 $11,192 $11,192 $9,065 $9,718 $11,653 $11,653 $11,701 $11,750

#
100% 100% 100% 100% 100% 100% 100% 97% 99%
$50,217 $50,319 $50,417 $50,571 $50,622 $50,622 $50,672 $40,819 $48,555

$0 $0 $0 $0 $0 $0 $0 $0 -$8,711
$50,217 $50,319 $50,417 $50,571 $50,622 $50,622 $50,672 $40,819 $39,845
$0 $0 $0 $0 $0 $0 $0 $0 $0
$50,217 $50,319 $50,417 $50,571 $50,622 $50,622 $50,672 $40,819 $39,845
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$291 -$298

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$73 -$74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$44 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$76 -$77
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$87 -$89
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,511 -$2,516 -$2,521 -$2,529 -$2,531 -$2,531 -$2,534 -$2,041 -$1,992
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,149 -$11,154 -$11,159 -$11,167 -$11,169 -$11,169 -$11,172 -$10,661 -$10,626
$39,068 $39,165 $39,259 $39,404 $39,453 $39,453 $39,501 $30,158 $29,219
-$8,503 -$8,546 -$8,589 -$8,632 -$8,675 -$8,718 -$8,762 -$8,806 -$8,850

-$18,815 -$18,772 -$18,730 -$18,687 -$18,644 -$18,600 -$18,557 -$18,513 -$18,469

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$11,750 $11,847 $11,940 $12,086 $12,135 $12,135 $12,182 $2,839 $1,900

#
100% 100% 100% 100% 99% 100% 100% 99% 100%
$51,118 $51,169 $51,221 $51,221 $48,676 $51,426 $51,582 $48,973 $51,635

-$2,178 $0 $0 $0 $0 -$2,252 $0 $0 -$2,262
$48,940 $51,169 $51,221 $51,221 $48,676 $49,173 $51,582 $48,973 $49,372
$0 $0 $0 $0 $0 $0 $0 $0 $0
$48,940 $51,169 $51,221 $51,221 $48,676 $49,173 $51,582 $48,973 $49,372
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$298 -$300 -$300 -$298 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$74 -$75 -$75 -$74 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$77 -$78 -$78 -$77 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$89 -$90 -$90 -$89 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,447 -$2,558 -$2,561 -$2,561 -$2,434 -$2,459 -$2,579 -$2,449 -$2,469
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,085 -$11,196 -$11,199 -$11,199 -$11,067 -$11,097 -$11,217 -$11,082 -$11,107
$37,855 $39,973 $40,022 $40,022 $37,608 $38,077 $40,365 $37,891 $38,266
-$8,894 -$8,938 -$8,983 -$9,028 -$9,073 -$9,118 -$9,164 -$9,210 -$9,256

-$18,425 -$18,380 -$18,335 -$18,290 -$18,245 -$18,200 -$18,154 -$18,109 -$18,062

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$10,536 $12,655 $12,704 $12,704 $10,290 $10,758 $13,047 $10,573 $10,947

#
100% 99% 100% 100% 99% 100% 100% 99% 99%
$51,686 $46,657 $52,089 $52,140 $49,490 $52,246 $52,246 $49,596 $47,228

$0 $0 -$4,443 $0 $0 -$2,297 $0 $0 -$2,297
$51,686 $46,657 $47,646 $52,140 $49,490 $49,948 $52,246 $49,596 $44,930
$0 $0 $0 $0 $0 $0 $0 $0 $0
$51,686 $46,657 $47,646 $52,140 $49,490 $49,948 $52,246 $49,596 $44,930
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$296 -$300 -$300 -$298 -$300 -$300 -$298 -$296

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$74 -$75 -$75 -$74 -$75 -$75 -$74 -$74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$44 -$45 -$45 -$45 -$45 -$45 -$45 -$44
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$77 -$78 -$78 -$77 -$78 -$78 -$77 -$77
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$89 -$90 -$90 -$89 -$90 -$90 -$89 -$89
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,584 -$2,333 -$2,382 -$2,607 -$2,475 -$2,497 -$2,612 -$2,480 -$2,247
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,222 -$10,962 -$11,020 -$11,245 -$11,108 -$11,135 -$11,250 -$11,113 -$10,876
$40,463 $35,695 $36,626 $40,895 $38,382 $38,813 $40,996 $38,483 $34,055
-$9,302 -$9,349 -$9,395 -$9,442 -$9,490 -$9,537 -$9,585 -$9,633 -$9,681

-$18,016 -$17,970 -$17,923 -$17,876 -$17,829 -$17,781 -$17,734 -$17,686 -$17,638

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$13,145 $8,377 $9,307 $13,576 $11,064 $11,495 $13,677 $11,164 $6,736

#
98% 100% 100% 100% 99% 100% 100% 100% 99%
$44,470 $52,614 $52,667 $52,720 $50,336 $53,130 $53,183 $53,183 $50,534

-$4,443 -$6,922 $0 $0 $0 -$2,109 $0 $0 $0
$40,028 $45,692 $52,667 $52,720 $50,336 $51,021 $53,183 $53,183 $50,534
$0 $0 $0 $0 $0 $0 $0 $0 $0
$40,028 $45,692 $52,667 $52,720 $50,336 $51,021 $53,183 $53,183 $50,534
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$293 -$300 -$300 -$300 -$298 -$300 -$300 -$300 -$298

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$73 -$75 -$75 -$75 -$74 -$75 -$75 -$75 -$74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$44 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$76 -$78 -$78 -$78 -$77 -$78 -$78 -$78 -$77
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$88 -$90 -$90 -$90 -$89 -$90 -$90 -$90 -$89
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,001 -$2,285 -$2,633 -$2,636 -$2,517 -$2,551 -$2,659 -$2,659 -$2,527
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$10,626 -$10,923 -$11,271 -$11,274 -$11,150 -$11,189 -$11,297 -$11,297 -$11,160
$29,401 $34,769 $41,396 $41,446 $39,185 $39,832 $41,886 $41,886 $39,374
-$9,729 -$9,778 -$9,827 -$9,876 -$9,925 -$9,975 -$10,025 -$10,075 -$10,125

-$17,589 -$17,540 -$17,492 -$17,442 -$17,393 -$17,343 -$17,294 -$17,243 -$17,193

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$2,083 $7,451 $14,077 $14,127 $11,867 $12,514 $14,567 $14,567 $12,055

#
100% 100% 100% 100% 100% 100% 100% 99% 100%
$53,291 $53,291 $53,399 $53,503 $53,666 $53,721 $53,774 $51,293 $54,193

-$2,343 $0 $0 $0 $0 $0 $0 $0 -$2,151
$50,947 $53,291 $53,399 $53,503 $53,666 $53,721 $53,774 $51,293 $52,042
$0 $0 $0 $0 $0 $0 $0 $0 $0
$50,947 $53,291 $53,399 $53,503 $53,666 $53,721 $53,774 $51,293 $52,042
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$298 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$74 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$77 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$89 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,547 -$2,665 -$2,670 -$2,675 -$2,683 -$2,686 -$2,689 -$2,565 -$2,602
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,185 -$11,303 -$11,308 -$11,313 -$11,321 -$11,324 -$11,327 -$11,198 -$11,240
$39,762 $41,988 $42,091 $42,190 $42,345 $42,397 $42,447 $40,095 $40,802
-$10,176 -$10,227 -$10,278 -$10,329 -$10,381 -$10,433 -$10,485 -$10,537 -$10,590

-$17,142 -$17,092 -$17,040 -$16,989 -$16,937 -$16,885 -$16,833 -$16,781 -$16,728

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$12,444 $14,670 $14,773 $14,872 $15,027 $15,078 $15,129 $12,776 $13,483

#
100% 100% 100% 100% 100% 100% 100% 100% 100%
$54,246 $54,246 $54,301 $54,357 $54,357 $54,467 $54,573 $54,740 $54,795

$0 $0 $0 $0 $0 $0 $0 $0 $0
$54,246 $54,246 $54,301 $54,357 $54,357 $54,467 $54,573 $54,740 $54,795
$0 $0 $0 $0 $0 $0 $0 $0 $0
$54,246 $54,246 $54,301 $54,357 $54,357 $54,467 $54,573 $54,740 $54,795
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,712 -$2,712 -$2,715 -$2,718 -$2,718 -$2,723 -$2,729 -$2,737 -$2,740
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,350 -$11,350 -$11,353 -$11,356 -$11,356 -$11,361 -$11,367 -$11,375 -$11,378
$42,896 $42,896 $42,948 $43,001 $43,001 $43,106 $43,207 $43,365 $43,417
-$10,643 -$10,696 -$10,750 -$10,804 -$10,858 -$10,912 -$10,966 -$11,021 -$11,076

-$16,675 -$16,622 -$16,569 -$16,515 -$16,461 -$16,406 -$16,352 -$16,297 -$16,242

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$15,578 $15,578 $15,630 $15,682 $15,682 $15,787 $15,888 $16,046 $16,099

#
100% 100% 100% 100% 100% 100% 100% 100% 99%
$54,849 $54,849 $55,277 $55,331 $55,331 $55,387 $55,444 $55,444 $52,688

$0 $0 $0 $0 $0 $0 $0 $0 $0
$54,849 $54,849 $55,277 $55,331 $55,331 $55,387 $55,444 $55,444 $52,688
$0 $0 $0 $0 $0 $0 $0 $0 $0
$54,849 $54,849 $55,277 $55,331 $55,331 $55,387 $55,444 $55,444 $52,688
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$298

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75 -$74
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78 -$77
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90 -$89
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,742 -$2,742 -$2,764 -$2,767 -$2,767 -$2,769 -$2,772 -$2,772 -$2,634
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,380 -$11,380 -$11,402 -$11,405 -$11,405 -$11,407 -$11,410 -$11,410 -$11,268
$43,469 $43,469 $43,875 $43,927 $43,927 $43,980 $44,034 $44,034 $41,420
-$11,132 -$11,187 -$11,243 -$11,300 -$11,356 -$11,413 -$11,470 -$11,527 -$11,585

-$16,187 -$16,131 -$16,075 -$16,019 -$15,962 -$15,906 -$15,848 -$15,791 -$15,733

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$16,151 $16,151 $16,557 $16,608 $16,608 $16,662 $16,715 $16,715 $14,102

#
100% 100% 100% 100% 100% 100% 100% 100% 100%
$55,665 $55,834 $55,891 $55,946 $55,946 $45,068 $42,294 $42,294 $42,352

-$2,438 $0 $0 $0 $0 $0 $0 $0 $0
$53,227 $55,834 $55,891 $55,946 $55,946 $45,068 $42,294 $42,294 $42,352
$0 $0 $0 $0 $0 $0 $0 $0 $0
$53,227 $55,834 $55,891 $55,946 $55,946 $45,068 $42,294 $42,294 $42,352
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,661 -$2,792 -$2,795 -$2,797 -$2,797 -$2,253 -$2,115 -$2,115 -$2,118
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$11,299 -$11,430 -$11,433 -$11,435 -$11,435 -$10,891 -$10,753 -$10,753 -$10,756
$41,928 $44,405 $44,458 $44,511 $44,511 $34,176 $31,542 $31,542 $31,596
-$11,643 -$11,701 -$11,760 -$11,818 -$11,877 -$11,937 -$11,997 -$12,056 -$12,117

-$15,676 -$15,617 -$15,559 -$15,500 -$15,441 -$15,382 -$15,322 -$15,262 -$15,202

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$14,609 $17,086 $17,140 $17,193 $17,193 $6,858 $4,223 $4,223 $4,278

#
100% 100% 100% 100% 100% 100% 100% 100% 100%
$42,409 $42,409 $42,467 $42,635 $42,808 $39,927 $39,984 $39,984 $34,431

$0 $0 $0 $0 $0 $0 $0 $0 $0
$42,409 $42,409 $42,467 $42,635 $42,808 $39,927 $39,984 $39,984 $34,431
$0 $0 $0 $0 $0 $0 $0 $0 $0
$42,409 $42,409 $42,467 $42,635 $42,808 $39,927 $39,984 $39,984 $34,431
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$2,120 -$2,120 -$2,123 -$2,132 -$2,140 -$1,996 -$1,999 -$1,999 -$1,722
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$10,758 -$10,758 -$10,761 -$10,770 -$10,778 -$10,634 -$10,637 -$10,637 -$10,360
$31,651 $31,651 $31,705 $31,865 $32,029 $29,293 $29,346 $29,346 $24,072
-$12,177 -$12,238 -$12,299 -$12,361 -$12,423 -$12,485 -$12,547 -$12,610 -$12,673

-$15,141 -$15,080 -$15,019 -$14,957 -$14,896 -$14,834 -$14,771 -$14,708 -$14,645

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$4,332 $4,332 $4,387 $4,547 $4,711 $1,974 $2,028 $2,028 -$3,246

#
100% 100% 100% 100% 100% 100% 100% 100% 100%
$34,431 $34,431 $31,506 $31,564 $31,564 $28,639 $23,040 $14,225 $14,225

$0 $0 $0 $0 $0 $0 $0 $0 $0
$34,431 $34,431 $31,506 $31,564 $31,564 $28,639 $23,040 $14,225 $14,225
$0 $0 $0 $0 $0 $0 $0 $0 $0
$34,431 $34,431 $31,506 $31,564 $31,564 $28,639 $23,040 $14,225 $14,225
-$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500 -$3,500

-$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500 -$2,500
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300

$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75 -$75
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45 -$45
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78 -$78
-$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250 -$250
-$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100 -$100

-$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400 -$400
-$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90 -$90
-$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500 -$500
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$1,722 -$1,722 -$1,575 -$1,578 -$1,578 -$1,432 -$1,152 -$711 -$711
-$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300 -$300
-$10,360 -$10,360 -$10,213 -$10,216 -$10,216 -$10,070 -$9,790 -$9,349 -$9,349
$24,072 $24,072 $21,293 $21,348 $21,348 $18,569 $13,250 $4,876 $4,876
-$12,736 -$12,800 -$12,864 -$12,928 -$12,993 -$13,058 -$13,123 -$13,189 $0

-$14,582 -$14,518 -$14,454 -$14,390 -$14,325 -$14,260 -$14,195 -$14,129 $0

#
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
-$3,246 -$3,246 -$6,026 -$5,970 -$5,970 -$8,749 -$14,068 -$22,443 $4,876

#
Acquisition Loan
Beginning Balance $4,240,000 $4,164,526 $4,084,398
Principal Paid $75,474 $80,129 $85,071
Interest Paid $252,347 $247,692 $242,750
Total Debt Service $327,821 $327,821 $327,821
Ending Balance $0 $4,164,526 $4,084,398 $3,999,327
Permanent Loan (Refinancing)

Beginning Balance $0 $0 $0
Principal Paid $0 $0 $0
Interest Paid $0 $0 $0
Total Debt Service $0 $0 $0
Ending Balance $0 $0 $0 $0
Totals
Interest Paid $75,474 $80,129 $85,071
Principal Paid $252,347 $247,692 $242,750
Ending Balance $0 $4,164,526 $4,084,398 $3,999,327
Year Month Date Total Payment Interest
Year 1 1 31-Jan-24 $27,318 $21,200

Year 1 2 29-Feb-24 $27,318 $21,169
Year 1 3 31-Mar-24 $27,318 $21,139
Year 1 4 30-Apr-24 $27,318 $21,108
Year 1 5 31-May-24 $27,318 $21,077
Year 1 6 30-Jun-24 $27,318 $21,046
Year 1 7 31-Jul-24 $27,318 $21,014
Year 1 8 31-Aug-24 $27,318 $20,983
Year 1 9 30-Sep-24 $27,318 $20,951
Year 1 10 31-Oct-24 $27,318 $20,919
Year 1 11 30-Nov-24 $27,318 $20,887
Year 1 12 31-Dec-24 $27,318 $20,855
Year 2 13 31-Jan-25 $27,318 $20,823
Year 2 14 28-Feb-25 $27,318 $20,790
Year 2 15 31-Mar-25 $27,318 $20,758
Year 2 16 30-Apr-25 $27,318 $20,725
Year 2 17 31-May-25 $27,318 $20,692
Year 2 18 30-Jun-25 $27,318 $20,659
Year 2 19 31-Jul-25 $27,318 $20,625
Year 2 20 31-Aug-25 $27,318 $20,592
Year 2 21 30-Sep-25 $27,318 $20,558
Year 2 22 31-Oct-25 $27,318 $20,524
Year 2 23 30-Nov-25 $27,318 $20,490
Year 2 24 31-Dec-25 $27,318 $20,456
Year 3 25 31-Jan-26 $27,318 $20,422
Year 3 26 28-Feb-26 $27,318 $20,388
Year 3 27 31-Mar-26 $27,318 $20,353
Year 3 28 30-Apr-26 $27,318 $20,318
Year 3 29 31-May-26 $27,318 $20,283
Year 3 30 30-Jun-26 $27,318 $20,248
Year 3 31 31-Jul-26 $27,318 $20,212
Year 3 32 31-Aug-26 $27,318 $20,177
Year 3 33 30-Sep-26 $27,318 $20,141

#
Year 3 34 31-Oct-26 $27,318 $20,105
Year 3 35 30-Nov-26 $27,318 $20,069
Year 3 36 31-Dec-26 $27,318 $20,033
Year 4 37 31-Jan-27 $27,318 $19,997
Year 4 38 28-Feb-27 $27,318 $19,960
Year 4 39 31-Mar-27 $27,318 $19,923
Year 4 40 30-Apr-27 $27,318 $19,886
Year 4 41 31-May-27 $27,318 $19,849
Year 4 42 30-Jun-27 $27,318 $19,812
Year 4 43 31-Jul-27 $27,318 $19,774
Year 4 44 31-Aug-27 $27,318 $19,736
Year 4 45 30-Sep-27 $27,318 $19,699
Year 4 46 31-Oct-27 $27,318 $19,660
Year 4 47 30-Nov-27 $27,318 $19,622
Year 4 48 31-Dec-27 $27,318 $19,584
Year 5 49 31-Jan-28 $27,318 $19,545
Year 5 50 29-Feb-28 $27,318 $19,506
Year 5 51 31-Mar-28 $27,318 $19,467
Year 5 52 30-Apr-28 $27,318 $19,428
Year 5 53 31-May-28 $27,318 $19,388
Year 5 54 30-Jun-28 $27,318 $19,349
Year 5 55 31-Jul-28 $27,318 $19,309
Year 5 56 31-Aug-28 $27,318 $19,269
Year 5 57 30-Sep-28 $27,318 $19,229
Year 5 58 31-Oct-28 $27,318 $19,188
Year 5 59 30-Nov-28 $27,318 $19,148
Year 5 60 31-Dec-28 $27,318 $19,107
Year 6 61 31-Jan-29 $27,318 $19,066
Year 6 62 28-Feb-29 $27,318 $19,024
Year 6 63 31-Mar-29 $27,318 $18,983
Year 6 64 30-Apr-29 $27,318 $18,941
Year 6 65 31-May-29 $27,318 $18,899
Year 6 66 30-Jun-29 $27,318 $18,857
Year 6 67 31-Jul-29 $27,318 $18,815
Year 6 68 31-Aug-29 $27,318 $18,772
Year 6 69 30-Sep-29 $27,318 $18,730
Year 6 70 31-Oct-29 $27,318 $18,687
Year 6 71 30-Nov-29 $27,318 $18,644
Year 6 72 31-Dec-29 $27,318 $18,600
Year 7 73 31-Jan-30 $27,318 $18,557
Year 7 74 28-Feb-30 $27,318 $18,513
Year 7 75 31-Mar-30 $27,318 $18,469
Year 7 76 30-Apr-30 $27,318 $18,425
Year 7 77 31-May-30 $27,318 $18,380
Year 7 78 30-Jun-30 $27,318 $18,335
Year 7 79 31-Jul-30 $27,318 $18,290
Year 7 80 31-Aug-30 $27,318 $18,245
Year 7 81 30-Sep-30 $27,318 $18,200
Year 7 82 31-Oct-30 $27,318 $18,154
Year 7 83 30-Nov-30 $27,318 $18,109
Year 7 84 31-Dec-30 $27,318 $18,062
Year 8 85 31-Jan-31 $27,318 $18,016
Year 8 86 28-Feb-31 $27,318 $17,970
Year 8 87 31-Mar-31 $27,318 $17,923
Year 8 88 30-Apr-31 $27,318 $17,876
Year 8 89 31-May-31 $27,318 $17,829
Year 8 90 30-Jun-31 $27,318 $17,781
Year 8 91 31-Jul-31 $27,318 $17,734
Year 8 92 31-Aug-31 $27,318 $17,686
Year 8 93 30-Sep-31 $27,318 $17,638

#
Year 8 94 31-Oct-31 $27,318 $17,589
Year 8 95 30-Nov-31 $27,318 $17,540
Year 8 96 31-Dec-31 $27,318 $17,492
Year 9 97 31-Jan-32 $27,318 $17,442
Year 9 98 29-Feb-32 $27,318 $17,393
Year 9 99 31-Mar-32 $27,318 $17,343
Year 9 100 30-Apr-32 $27,318 $17,294
Year 9 101 31-May-32 $27,318 $17,243
Year 9 102 30-Jun-32 $27,318 $17,193
Year 9 103 31-Jul-32 $27,318 $17,142
Year 9 104 31-Aug-32 $27,318 $17,092
Year 9 105 30-Sep-32 $27,318 $17,040
Year 9 106 31-Oct-32 $27,318 $16,989
Year 9 107 30-Nov-32 $27,318 $16,937
Year 9 108 31-Dec-32 $27,318 $16,885
Year 10 109 31-Jan-33 $27,318 $16,833
Year 10 110 28-Feb-33 $27,318 $16,781
Year 10 111 31-Mar-33 $27,318 $16,728
Year 10 112 30-Apr-33 $27,318 $16,675
Year 10 113 31-May-33 $27,318 $16,622
Year 10 114 30-Jun-33 $27,318 $16,569
Year 10 115 31-Jul-33 $27,318 $16,515
Year 10 116 31-Aug-33 $27,318 $16,461
Year 10 117 30-Sep-33 $27,318 $16,406
Year 10 118 31-Oct-33 $27,318 $16,352
Year 10 119 30-Nov-33 $27,318 $16,297
Year 10 120 31-Dec-33 $27,318 $16,242
Year 11 121 31-Jan-34 $27,318 $16,187
Year 11 122 28-Feb-34 $27,318 $16,131
Year 11 123 31-Mar-34 $27,318 $16,075
Year 11 124 30-Apr-34 $27,318 $16,019
Year 11 125 31-May-34 $27,318 $15,962
Year 11 126 30-Jun-34 $27,318 $15,906
Year 11 127 31-Jul-34 $27,318 $15,848
Year 11 128 31-Aug-34 $27,318 $15,791
Year 11 129 30-Sep-34 $27,318 $15,733
Year 11 130 31-Oct-34 $27,318 $15,676
Year 11 131 30-Nov-34 $27,318 $15,617
Year 11 132 31-Dec-34 $27,318 $15,559
Year 12 133 31-Jan-35 $27,318 $15,500
Year 12 134 28-Feb-35 $27,318 $15,441
Year 12 135 31-Mar-35 $27,318 $15,382
Year 12 136 30-Apr-35 $27,318 $15,322
Year 12 137 31-May-35 $27,318 $15,262
Year 12 138 30-Jun-35 $27,318 $15,202
Year 12 139 31-Jul-35 $27,318 $15,141
Year 12 140 31-Aug-35 $27,318 $15,080
Year 12 141 30-Sep-35 $27,318 $15,019
Year 12 142 31-Oct-35 $27,318 $14,957
Year 12 143 30-Nov-35 $27,318 $14,896
Year 12 144 31-Dec-35 $27,318 $14,834
Year 13 145 31-Jan-36 $27,318 $14,771
Year 13 146 29-Feb-36 $27,318 $14,708
Year 13 147 31-Mar-36 $27,318 $14,645
Year 13 148 30-Apr-36 $27,318 $14,582
Year 13 149 31-May-36 $27,318 $14,518
Year 13 150 30-Jun-36 $27,318 $14,454
Year 13 151 31-Jul-36 $27,318 $14,390
Year 13 152 31-Aug-36 $27,318 $14,325
Year 13 153 30-Sep-36 $27,318 $14,260

#
Year 13 154 31-Oct-36 $27,318 $14,195
Year 13 155 30-Nov-36 $27,318 $14,129
Year 13 156 31-Dec-36 $27,318 $14,063
Year 14 157 31-Jan-37 $27,318 $13,997
Year 14 158 28-Feb-37 $27,318 $13,931
Year 14 159 31-Mar-37 $27,318 $13,864
Year 14 160 30-Apr-37 $27,318 $13,796
Year 14 161 31-May-37 $27,318 $13,729
Year 14 162 30-Jun-37 $27,318 $13,661
Year 14 163 31-Jul-37 $27,318 $13,593
Year 14 164 31-Aug-37 $27,318 $13,524
Year 14 165 30-Sep-37 $27,318 $13,455
Year 14 166 31-Oct-37 $27,318 $13,386
Year 14 167 30-Nov-37 $27,318 $13,316
Year 14 168 31-Dec-37 $27,318 $13,246
Year 15 169 31-Jan-38 $27,318 $13,176
Year 15 170 28-Feb-38 $27,318 $13,105
Year 15 171 31-Mar-38 $27,318 $13,034
Year 15 172 30-Apr-38 $27,318 $12,962
Year 15 173 31-May-38 $27,318 $12,891
Year 15 174 30-Jun-38 $27,318 $12,818
Year 15 175 31-Jul-38 $27,318 $12,746
Year 15 176 31-Aug-38 $27,318 $12,673
Year 15 177 30-Sep-38 $27,318 $12,600
Year 15 178 31-Oct-38 $27,318 $12,526
Year 15 179 30-Nov-38 $27,318 $12,452
Year 15 180 31-Dec-38 $27,318 $12,378
Year 16 181 31-Jan-39 $27,318 $12,303
Year 16 182 28-Feb-39 $27,318 $12,228
Year 16 183 31-Mar-39 $27,318 $12,153
Year 16 184 30-Apr-39 $27,318 $12,077
Year 16 185 31-May-39 $27,318 $12,001
Year 16 186 30-Jun-39 $27,318 $11,924
Year 16 187 31-Jul-39 $27,318 $11,847
Year 16 188 31-Aug-39 $27,318 $11,770
Year 16 189 30-Sep-39 $27,318 $11,692
Year 16 190 31-Oct-39 $27,318 $11,614
Year 16 191 30-Nov-39 $27,318 $11,535
Year 16 192 31-Dec-39 $27,318 $11,457
Year 17 193 31-Jan-40 $27,318 $11,377
Year 17 194 29-Feb-40 $27,318 $11,298
Year 17 195 31-Mar-40 $27,318 $11,217
Year 17 196 30-Apr-40 $27,318 $11,137
Year 17 197 31-May-40 $27,318 $11,056
Year 17 198 30-Jun-40 $27,318 $10,975
Year 17 199 31-Jul-40 $27,318 $10,893
Year 17 200 31-Aug-40 $27,318 $10,811
Year 17 201 30-Sep-40 $27,318 $10,728
Year 17 202 31-Oct-40 $27,318 $10,645
Year 17 203 30-Nov-40 $27,318 $10,562
Year 17 204 31-Dec-40 $27,318 $10,478
Year 18 205 31-Jan-41 $27,318 $10,394
Year 18 206 28-Feb-41 $27,318 $10,309
Year 18 207 31-Mar-41 $27,318 $10,224
Year 18 208 30-Apr-41 $27,318 $10,139
Year 18 209 31-May-41 $27,318 $10,053
Year 18 210 30-Jun-41 $27,318 $9,967
Year 18 211 31-Jul-41 $27,318 $9,880
Year 18 212 31-Aug-41 $27,318 $9,793
Year 18 213 30-Sep-41 $27,318 $9,705

#
Year 18 214 31-Oct-41 $27,318 $9,617
Year 18 215 30-Nov-41 $27,318 $9,528
Year 18 216 31-Dec-41 $27,318 $9,440
Year 19 217 31-Jan-42 $27,318 $9,350
Year 19 218 28-Feb-42 $27,318 $9,260
Year 19 219 31-Mar-42 $27,318 $9,170
Year 19 220 30-Apr-42 $27,318 $9,079
Year 19 221 31-May-42 $27,318 $8,988
Year 19 222 30-Jun-42 $27,318 $8,896
Year 19 223 31-Jul-42 $27,318 $8,804
Year 19 224 31-Aug-42 $27,318 $8,712
Year 19 225 30-Sep-42 $27,318 $8,619
Year 19 226 31-Oct-42 $27,318 $8,525
Year 19 227 30-Nov-42 $27,318 $8,431
Year 19 228 31-Dec-42 $27,318 $8,337
Year 20 229 31-Jan-43 $27,318 $8,242
Year 20 230 28-Feb-43 $27,318 $8,147
Year 20 231 31-Mar-43 $27,318 $8,051
Year 20 232 30-Apr-43 $27,318 $7,954
Year 20 233 31-May-43 $27,318 $7,857
Year 20 234 30-Jun-43 $27,318 $7,760
Year 20 235 31-Jul-43 $27,318 $7,662
Year 20 236 31-Aug-43 $27,318 $7,564
Year 20 237 30-Sep-43 $27,318 $7,465
Year 20 238 31-Oct-43 $27,318 $7,366
Year 20 239 30-Nov-43 $27,318 $7,266
Year 20 240 31-Dec-43 $27,318 $7,166
Year 21 241 31-Jan-44 $27,318 $7,065
Year 21 242 29-Feb-44 $27,318 $6,964
Year 21 243 31-Mar-44 $27,318 $6,862
Year 21 244 30-Apr-44 $27,318 $6,760
Year 21 245 31-May-44 $27,318 $6,657
Year 21 246 30-Jun-44 $27,318 $6,554
Year 21 247 31-Jul-44 $27,318 $6,450
Year 21 248 31-Aug-44 $27,318 $6,346
Year 21 249 30-Sep-44 $27,318 $6,241
Year 21 250 31-Oct-44 $27,318 $6,135
Year 21 251 30-Nov-44 $27,318 $6,030
Year 21 252 31-Dec-44 $27,318 $5,923
Year 22 253 31-Jan-45 $27,318 $5,816
Year 22 254 28-Feb-45 $27,318 $5,709
Year 22 255 31-Mar-45 $27,318 $5,601
Year 22 256 30-Apr-45 $27,318 $5,492
Year 22 257 31-May-45 $27,318 $5,383
Year 22 258 30-Jun-45 $27,318 $5,273
Year 22 259 31-Jul-45 $27,318 $5,163
Year 22 260 31-Aug-45 $27,318 $5,052
Year 22 261 30-Sep-45 $27,318 $4,941
Year 22 262 31-Oct-45 $27,318 $4,829
Year 22 263 30-Nov-45 $27,318 $4,716
Year 22 264 31-Dec-45 $27,318 $4,603
Year 23 265 31-Jan-46 $27,318 $4,490
Year 23 266 28-Feb-46 $27,318 $4,376
Year 23 267 31-Mar-46 $27,318 $4,261
Year 23 268 30-Apr-46 $27,318 $4,146
Year 23 269 31-May-46 $27,318 $4,030
Year 23 270 30-Jun-46 $27,318 $3,913
Year 23 271 31-Jul-46 $27,318 $3,796
Year 23 272 31-Aug-46 $27,318 $3,679
Year 23 273 30-Sep-46 $27,318 $3,561

#
Year 23 274 31-Oct-46 $27,318 $3,442
Year 23 275 30-Nov-46 $27,318 $3,322
Year 23 276 31-Dec-46 $27,318 $3,202
Year 24 277 31-Jan-47 $27,318 $3,082
Year 24 278 28-Feb-47 $27,318 $2,961
Year 24 279 31-Mar-47 $27,318 $2,839
Year 24 280 30-Apr-47 $27,318 $2,717
Year 24 281 31-May-47 $27,318 $2,594
Year 24 282 30-Jun-47 $27,318 $2,470
Year 24 283 31-Jul-47 $27,318 $2,346
Year 24 284 31-Aug-47 $27,318 $2,221
Year 24 285 30-Sep-47 $27,318 $2,095
Year 24 286 31-Oct-47 $27,318 $1,969
Year 24 287 30-Nov-47 $27,318 $1,842
Year 24 288 31-Dec-47 $27,318 $1,715
Year 25 289 31-Jan-48 $27,318 $1,587
Year 25 290 29-Feb-48 $27,318 $1,458
Year 25 291 31-Mar-48 $27,318 $1,329
Year 25 292 30-Apr-48 $27,318 $1,199
Year 25 293 31-May-48 $27,318 $1,069
Year 25 294 30-Jun-48 $27,318 $937
Year 25 295 31-Jul-48 $27,318 $805
Year 25 296 31-Aug-48 $27,318 $673
Year 25 297 30-Sep-48 $27,318 $540
Year 25 298 31-Oct-48 $27,318 $406
Year 25 299 30-Nov-48 $27,318 $271
Year 25 300 31-Dec-48 $27,318 $136
Year 26 301 31-Jan-49 $27,318 $0
Year 26 302 28-Feb-49 $27,318 ($137)
Year 26 303 31-Mar-49 $27,318 ($274)
Year 26 304 30-Apr-49 $27,318 ($412)
Year 26 305 31-May-49 $27,318 ($550)
Year 26 306 30-Jun-49 $27,318 ($690)
Year 26 307 31-Jul-49 $27,318 ($830)
Year 26 308 31-Aug-49 $27,318 ($971)
Year 26 309 30-Sep-49 $27,318 ($1,112)
Year 26 310 31-Oct-49 $27,318 ($1,254)
Year 26 311 30-Nov-49 $27,318 ($1,397)
Year 26 312 31-Dec-49 $27,318 ($1,541)
Year 27 313 31-Jan-50 $27,318 ($1,685)
Year 27 314 28-Feb-50 $27,318 ($1,830)
Year 27 315 31-Mar-50 $27,318 ($1,976)
Year 27 316 30-Apr-50 $27,318 ($2,122)
Year 27 317 31-May-50 $27,318 ($2,269)
Year 27 318 30-Jun-50 $27,318 ($2,417)
Year 27 319 31-Jul-50 $27,318 ($2,566)
Year 27 320 31-Aug-50 $27,318 ($2,715)
Year 27 321 30-Sep-50 $27,318 ($2,866)
Year 27 322 31-Oct-50 $27,318 ($3,016)
Year 27 323 30-Nov-50 $27,318 ($3,168)
Year 27 324 31-Dec-50 $27,318 ($3,321)
Year 28 325 31-Jan-51 $27,318 ($3,474)
Year 28 326 28-Feb-51 $27,318 ($3,628)
Year 28 327 31-Mar-51 $27,318 ($3,782)
Year 28 328 30-Apr-51 $27,318 ($3,938)
Year 28 329 31-May-51 $27,318 ($4,094)
Year 28 330 30-Jun-51 $27,318 ($4,251)
Year 28 331 31-Jul-51 $27,318 ($4,409)
Year 28 332 31-Aug-51 $27,318 ($4,568)
Year 28 333 30-Sep-51 $27,318 ($4,727)

#
Year 28 334 31-Oct-51 $27,318 ($4,887)
Year 28 335 30-Nov-51 $27,318 ($5,049)
Year 28 336 31-Dec-51 $27,318 ($5,210)
Year 29 337 31-Jan-52 $27,318 ($5,373)
Year 29 338 29-Feb-52 $27,318 ($5,536)
Year 29 339 31-Mar-52 $27,318 ($5,701)
Year 29 340 30-Apr-52 $27,318 ($5,866)
Year 29 341 31-May-52 $27,318 ($6,032)
Year 29 342 30-Jun-52 $27,318 ($6,198)
Year 29 343 31-Jul-52 $27,318 ($6,366)
Year 29 344 31-Aug-52 $27,318 ($6,534)
Year 29 345 30-Sep-52 $27,318 ($6,704)
Year 29 346 31-Oct-52 $27,318 ($6,874)
Year 29 347 30-Nov-52 $27,318 ($7,045)
Year 29 348 31-Dec-52 $27,318 ($7,217)
Year 30 349 31-Jan-53 $27,318 ($7,389)
Year 30 350 28-Feb-53 $27,318 ($7,563)
Year 30 351 31-Mar-53 $27,318 ($7,737)
Year 30 352 30-Apr-53 $27,318 ($7,913)
Year 30 353 31-May-53 $27,318 ($8,089)
Year 30 354 30-Jun-53 $27,318 ($8,266)
Year 30 355 31-Jul-53 $27,318 ($8,444)
Year 30 356 31-Aug-53 $27,318 ($8,622)
Year 30 357 30-Sep-53 $27,318 ($8,802)
Year 30 358 31-Oct-53 $27,318 ($8,983)
Year 30 359 30-Nov-53 $27,318 ($9,164)
Year 30 360 31-Dec-53 $27,318 ($9,347)

#
$3,999,327 $3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488 $3,366,663

$90,318 $95,888 $101,803 $108,082 $114,748 $121,825 $129,339
$237,503 $231,932 $226,018 $219,739 $213,073 $205,995 $198,481
$327,821 $327,821 $327,821 $327,821 $327,821 $327,821 $327,821
$3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488 $3,366,663 $3,237,324
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$3,999,327 $3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488 $3,366,663

$90,318 $95,888 $101,803 $108,082 $114,748 $121,825 $129,339
$237,503 $231,932 $226,018 $219,739 $213,073 $205,995 $198,481
$327,821 $327,821 $327,821 $327,821 $327,821 $327,821 $327,821
$3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488 $3,366,663 $3,237,324
Cumulative Interest Principal Cumulative Principal Balance

$0
$21,200 $6,118 $6,118 $4,233,882
$42,369 $6,149 $12,267 $4,227,733
$63,508 $6,180 $18,447 $4,221,553
$84,616 $6,211 $24,658 $4,215,342
$105,693 $6,242 $30,899 $4,209,101
$126,738 $6,273 $37,172 $4,202,828
$147,752 $6,304 $43,476 $4,196,524
$168,735 $6,336 $49,812 $4,190,188
$189,686 $6,367 $56,180 $4,183,820
$210,605 $6,399 $62,579 $4,177,421
$231,492 $6,431 $69,010 $4,170,990
$252,347 $6,463 $75,474 $4,164,526
$273,170 $6,496 $81,969 $4,158,031
$293,960 $6,528 $88,498 $4,151,502
$314,717 $6,561 $95,058 $4,144,942
$335,442 $6,594 $101,652 $4,138,348
$356,134 $6,627 $108,279 $4,131,721
$376,792 $6,660 $114,939 $4,125,061
$397,418 $6,693 $121,632 $4,118,368
$418,009 $6,727 $128,358 $4,111,642
$438,568 $6,760 $135,118 $4,104,882
$459,092 $6,794 $141,912 $4,098,088
$479,582 $6,828 $148,740 $4,091,260
$500,039 $6,862 $155,602 $4,084,398
$520,461 $6,896 $162,499 $4,077,501
$540,848 $6,931 $169,430 $4,070,570
$561,201 $6,966 $176,395 $4,063,605
$581,519 $7,000 $183,395 $4,056,605
$601,802 $7,035 $190,431 $4,049,569
$622,050 $7,071 $197,501 $4,042,499
$642,262 $7,106 $204,607 $4,035,393
$662,439 $7,141 $211,749 $4,028,251
$682,581 $7,177 $218,926 $4,021,074

#
$702,686 $7,213 $226,139 $4,013,861
$722,755 $7,249 $233,388 $4,006,612
$742,788 $7,285 $240,673 $3,999,327
$762,785 $7,322 $247,995 $3,992,005
$782,745 $7,358 $255,353 $3,984,647
$802,668 $7,395 $262,748 $3,977,252
$822,555 $7,432 $270,181 $3,969,819
$842,404 $7,469 $277,650 $3,962,350
$862,215 $7,507 $285,156 $3,954,844
$881,990 $7,544 $292,701 $3,947,299
$901,726 $7,582 $300,283 $3,939,717
$921,425 $7,620 $307,902 $3,932,098
$941,085 $7,658 $315,560 $3,924,440
$960,707 $7,696 $323,256 $3,916,744
$980,291 $7,735 $330,991 $3,909,009
$999,836 $7,773 $338,764 $3,901,236
$1,019,342 $7,812 $346,577 $3,893,423
$1,038,809 $7,851 $354,428 $3,885,572
$1,058,237 $7,891 $362,318 $3,877,682
$1,077,626 $7,930 $370,248 $3,869,752
$1,096,975 $7,970 $378,218 $3,861,782
$1,116,283 $8,009 $386,227 $3,853,773
$1,135,552 $8,050 $394,277 $3,845,723
$1,154,781 $8,090 $402,367 $3,837,633
$1,173,969 $8,130 $410,497 $3,829,503
$1,193,117 $8,171 $418,668 $3,821,332
$1,212,223 $8,212 $426,880 $3,813,120
$1,231,289 $8,253 $435,132 $3,804,868
$1,250,313 $8,294 $443,426 $3,796,574
$1,269,296 $8,336 $451,762 $3,788,238
$1,288,237 $8,377 $460,139 $3,779,861
$1,307,137 $8,419 $468,558 $3,771,442
$1,325,994 $8,461 $477,019 $3,762,981
$1,344,809 $8,503 $485,523 $3,754,477
$1,363,581 $8,546 $494,069 $3,745,931
$1,382,311 $8,589 $502,657 $3,737,343
$1,400,997 $8,632 $511,289 $3,728,711
$1,419,641 $8,675 $519,964 $3,720,036
$1,438,241 $8,718 $528,682 $3,711,318
$1,456,798 $8,762 $537,444 $3,702,556
$1,475,311 $8,806 $546,250 $3,693,750
$1,493,779 $8,850 $555,099 $3,684,901
$1,512,204 $8,894 $563,993 $3,676,007
$1,530,584 $8,938 $572,931 $3,667,069
$1,548,919 $8,983 $581,914 $3,658,086
$1,567,210 $9,028 $590,942 $3,649,058
$1,585,455 $9,073 $600,015 $3,639,985
$1,603,655 $9,118 $609,134 $3,630,866
$1,621,809 $9,164 $618,298 $3,621,702
$1,639,918 $9,210 $627,508 $3,612,492
$1,657,980 $9,256 $636,764 $3,603,236
$1,675,996 $9,302 $646,066 $3,593,934
$1,693,966 $9,349 $655,415 $3,584,585
$1,711,889 $9,395 $664,810 $3,575,190
$1,729,765 $9,442 $674,253 $3,565,747
$1,747,594 $9,490 $683,742 $3,556,258
$1,765,375 $9,537 $693,279 $3,546,721
$1,783,108 $9,585 $702,864 $3,537,136
$1,800,794 $9,633 $712,497 $3,527,503
$1,818,432 $9,681 $722,178 $3,517,822

#
$1,836,021 $9,729 $731,907 $3,508,093
$1,853,561 $9,778 $741,685 $3,498,315
$1,871,053 $9,827 $751,512 $3,488,488
$1,888,495 $9,876 $761,388 $3,478,612
$1,905,888 $9,925 $771,313 $3,468,687
$1,923,232 $9,975 $781,288 $3,458,712
$1,940,525 $10,025 $791,313 $3,448,687
$1,957,769 $10,075 $801,388 $3,438,612
$1,974,962 $10,125 $811,513 $3,428,487
$1,992,104 $10,176 $821,689 $3,418,311
$2,009,196 $10,227 $831,916 $3,408,084
$2,026,236 $10,278 $842,194 $3,397,806
$2,043,225 $10,329 $852,523 $3,387,477
$2,060,163 $10,381 $862,904 $3,377,096
$2,077,048 $10,433 $873,337 $3,366,663
$2,093,881 $10,485 $883,822 $3,356,178
$2,110,662 $10,537 $894,359 $3,345,641
$2,127,391 $10,590 $904,950 $3,335,050
$2,144,066 $10,643 $915,593 $3,324,407
$2,160,688 $10,696 $926,289 $3,313,711
$2,177,256 $10,750 $937,039 $3,302,961
$2,193,771 $10,804 $947,842 $3,292,158
$2,210,232 $10,858 $958,700 $3,281,300
$2,226,638 $10,912 $969,612 $3,270,388
$2,242,990 $10,966 $980,578 $3,259,422
$2,259,288 $11,021 $991,600 $3,248,400
$2,275,530 $11,076 $1,002,676 $3,237,324
$2,291,716 $11,132 $1,013,808 $3,226,192
$2,307,847 $11,187 $1,024,995 $3,215,005
$2,323,922 $11,243 $1,036,239 $3,203,761
$2,339,941 $11,300 $1,047,538 $3,192,462
$2,355,903 $11,356 $1,058,894 $3,181,106
$2,371,809 $11,413 $1,070,307 $3,169,693
$2,387,657 $11,470 $1,081,777 $3,158,223
$2,403,448 $11,527 $1,093,304 $3,146,696
$2,419,182 $11,585 $1,104,889 $3,135,111
$2,434,857 $11,643 $1,116,532 $3,123,468
$2,450,475 $11,701 $1,128,233 $3,111,767
$2,466,034 $11,760 $1,139,993 $3,100,007
$2,481,534 $11,818 $1,151,811 $3,088,189
$2,496,975 $11,877 $1,163,688 $3,076,312
$2,512,356 $11,937 $1,175,625 $3,064,375
$2,527,678 $11,997 $1,187,622 $3,052,378
$2,542,940 $12,056 $1,199,678 $3,040,322
$2,558,141 $12,117 $1,211,795 $3,028,205
$2,573,282 $12,177 $1,223,972 $3,016,028
$2,588,363 $12,238 $1,236,210 $3,003,790
$2,603,382 $12,299 $1,248,510 $2,991,490
$2,618,339 $12,361 $1,260,871 $2,979,129
$2,633,235 $12,423 $1,273,294 $2,966,706
$2,648,068 $12,485 $1,285,778 $2,954,222
$2,662,839 $12,547 $1,298,326 $2,941,674
$2,677,548 $12,610 $1,310,936 $2,929,064
$2,692,193 $12,673 $1,323,609 $2,916,391
$2,706,775 $12,736 $1,336,345 $2,903,655
$2,721,293 $12,800 $1,349,145 $2,890,855
$2,735,748 $12,864 $1,362,009 $2,877,991
$2,750,137 $12,928 $1,374,938 $2,865,062
$2,764,463 $12,993 $1,387,931 $2,852,069
$2,778,723 $13,058 $1,400,989 $2,839,011

#
$2,792,918 $13,123 $1,414,112 $2,825,888
$2,807,048 $13,189 $1,427,301 $2,812,699
$2,821,111 $13,255 $1,440,556 $2,799,444
$2,835,108 $13,321 $1,453,877 $2,786,123
$2,849,039 $13,388 $1,467,265 $2,772,735
$2,862,903 $13,455 $1,480,720 $2,759,280
$2,876,699 $13,522 $1,494,242 $2,745,758
$2,890,428 $13,590 $1,507,831 $2,732,169
$2,904,089 $13,658 $1,521,489 $2,718,511
$2,917,681 $13,726 $1,535,215 $2,704,785
$2,931,205 $13,794 $1,549,009 $2,690,991
$2,944,660 $13,863 $1,562,873 $2,677,127
$2,958,046 $13,933 $1,576,805 $2,663,195
$2,971,362 $14,002 $1,590,808 $2,649,192
$2,984,608 $14,072 $1,604,880 $2,635,120
$2,997,783 $14,143 $1,619,023 $2,620,977
$3,010,888 $14,213 $1,633,236 $2,606,764
$3,023,922 $14,285 $1,647,521 $2,592,479
$3,036,884 $14,356 $1,661,877 $2,578,123
$3,049,775 $14,428 $1,676,305 $2,563,695
$3,062,593 $14,500 $1,690,805 $2,549,195
$3,075,339 $14,572 $1,705,377 $2,534,623
$3,088,013 $14,645 $1,720,022 $2,519,978
$3,100,612 $14,718 $1,734,741 $2,505,259
$3,113,139 $14,792 $1,749,533 $2,490,467
$3,125,591 $14,866 $1,764,399 $2,475,601
$3,137,969 $14,940 $1,779,339 $2,460,661
$3,150,272 $15,015 $1,794,354 $2,445,646
$3,162,501 $15,090 $1,809,444 $2,430,556
$3,174,653 $15,166 $1,824,610 $2,415,390
$3,186,730 $15,241 $1,839,851 $2,400,149
$3,198,731 $15,318 $1,855,169 $2,384,831
$3,210,655 $15,394 $1,870,563 $2,369,437
$3,222,502 $15,471 $1,886,035 $2,353,965
$3,234,272 $15,549 $1,901,583 $2,338,417
$3,245,964 $15,626 $1,917,209 $2,322,791
$3,257,578 $15,704 $1,932,914 $2,307,086
$3,269,114 $15,783 $1,948,697 $2,291,303
$3,280,570 $15,862 $1,964,559 $2,275,441
$3,291,947 $15,941 $1,980,500 $2,259,500
$3,303,245 $16,021 $1,996,521 $2,243,479
$3,314,462 $16,101 $2,012,622 $2,227,378
$3,325,599 $16,181 $2,028,803 $2,211,197
$3,336,655 $16,262 $2,045,066 $2,194,934
$3,347,630 $16,344 $2,061,409 $2,178,591
$3,358,523 $16,425 $2,077,835 $2,162,165
$3,369,334 $16,508 $2,094,342 $2,145,658
$3,380,062 $16,590 $2,110,932 $2,129,068
$3,390,707 $16,673 $2,127,605 $2,112,395
$3,401,269 $16,756 $2,144,362 $2,095,638
$3,411,747 $16,840 $2,161,202 $2,078,798
$3,422,141 $16,924 $2,178,126 $2,061,874
$3,432,451 $17,009 $2,195,135 $2,044,865
$3,442,675 $17,094 $2,212,229 $2,027,771
$3,452,814 $17,180 $2,229,409 $2,010,591
$3,462,867 $17,265 $2,246,674 $1,993,326
$3,472,834 $17,352 $2,264,026 $1,975,974
$3,482,713 $17,439 $2,281,465 $1,958,535
$3,492,506 $17,526 $2,298,990 $1,941,010
$3,502,211 $17,613 $2,316,604 $1,923,396

#
$3,511,828 $17,701 $2,334,305 $1,905,695
$3,521,357 $17,790 $2,352,095 $1,887,905
$3,530,796 $17,879 $2,369,974 $1,870,026
$3,540,146 $17,968 $2,387,942 $1,852,058
$3,549,407 $18,058 $2,406,000 $1,834,000
$3,558,577 $18,148 $2,424,149 $1,815,851
$3,567,656 $18,239 $2,442,388 $1,797,612
$3,576,644 $18,330 $2,460,718 $1,779,282
$3,585,540 $18,422 $2,479,140 $1,760,860
$3,594,345 $18,514 $2,497,654 $1,742,346
$3,603,056 $18,607 $2,516,261 $1,723,739
$3,611,675 $18,700 $2,534,960 $1,705,040
$3,620,200 $18,793 $2,553,754 $1,686,246
$3,628,631 $18,887 $2,572,641 $1,667,359
$3,636,968 $18,982 $2,591,622 $1,648,378
$3,645,210 $19,076 $2,610,699 $1,629,301
$3,653,357 $19,172 $2,629,871 $1,610,129
$3,661,407 $19,268 $2,649,138 $1,590,862
$3,669,362 $19,364 $2,668,502 $1,571,498
$3,677,219 $19,461 $2,687,963 $1,552,037
$3,684,979 $19,558 $2,707,522 $1,532,478
$3,692,642 $19,656 $2,727,178 $1,512,822
$3,700,206 $19,754 $2,746,932 $1,493,068
$3,707,671 $19,853 $2,766,785 $1,473,215
$3,715,037 $19,952 $2,786,737 $1,453,263
$3,722,304 $20,052 $2,806,789 $1,433,211
$3,729,470 $20,152 $2,826,942 $1,413,058
$3,736,535 $20,253 $2,847,195 $1,392,805
$3,743,499 $20,354 $2,867,549 $1,372,451
$3,750,361 $20,456 $2,888,005 $1,351,995
$3,757,121 $20,558 $2,908,563 $1,331,437
$3,763,778 $20,661 $2,929,225 $1,310,775
$3,770,332 $20,765 $2,949,989 $1,290,011
$3,776,782 $20,868 $2,970,857 $1,269,143
$3,783,128 $20,973 $2,991,830 $1,248,170
$3,789,369 $21,078 $3,012,908 $1,227,092
$3,795,504 $21,183 $3,034,091 $1,205,909
$3,801,534 $21,289 $3,055,379 $1,184,621
$3,807,457 $21,395 $3,076,775 $1,163,225
$3,813,273 $21,502 $3,098,277 $1,141,723
$3,818,982 $21,610 $3,119,887 $1,120,113
$3,824,582 $21,718 $3,141,605 $1,098,395
$3,830,074 $21,826 $3,163,431 $1,076,569
$3,835,457 $21,936 $3,185,366 $1,054,634
$3,840,730 $22,045 $3,207,412 $1,032,588
$3,845,893 $22,155 $3,229,567 $1,010,433
$3,850,945 $22,266 $3,251,833 $988,167
$3,855,886 $22,378 $3,274,211 $965,789
$3,860,715 $22,489 $3,296,700 $943,300
$3,865,432 $22,602 $3,319,302 $920,698
$3,870,035 $22,715 $3,342,017 $897,983
$3,874,525 $22,828 $3,364,846 $875,154
$3,878,901 $22,943 $3,387,788 $852,212
$3,883,162 $23,057 $3,410,845 $829,155
$3,887,308 $23,173 $3,434,018 $805,982
$3,891,337 $23,288 $3,457,307 $782,693
$3,895,251 $23,405 $3,480,711 $759,289
$3,899,047 $23,522 $3,504,233 $735,767
$3,902,726 $23,640 $3,527,873 $712,127
$3,906,287 $23,758 $3,551,631 $688,369

#
$3,909,729 $23,877 $3,575,507 $664,493
$3,913,051 $23,996 $3,599,503 $640,497
$3,916,254 $24,116 $3,623,619 $616,381
$3,919,336 $24,236 $3,647,856 $592,144
$3,922,296 $24,358 $3,672,213 $567,787
$3,925,135 $24,479 $3,696,693 $543,307
$3,927,852 $24,602 $3,721,294 $518,706
$3,930,445 $24,725 $3,746,019 $493,981
$3,932,915 $24,848 $3,770,868 $469,132
$3,935,261 $24,973 $3,795,841 $444,159
$3,937,482 $25,098 $3,820,938 $419,062
$3,939,577 $25,223 $3,846,161 $393,839
$3,941,546 $25,349 $3,871,510 $368,490
$3,943,389 $25,476 $3,896,986 $343,014
$3,945,104 $25,603 $3,922,590 $317,410
$3,946,691 $25,731 $3,948,321 $291,679
$3,948,149 $25,860 $3,974,181 $265,819
$3,949,478 $25,989 $4,000,170 $239,830
$3,950,677 $26,119 $4,026,289 $213,711
$3,951,746 $26,250 $4,052,539 $187,461
$3,952,683 $26,381 $4,078,920 $161,080
$3,953,489 $26,513 $4,105,433 $134,567
$3,954,161 $26,646 $4,132,079 $107,921
$3,954,701 $26,779 $4,158,858 $81,142
$3,955,107 $26,913 $4,185,770 $54,230
$3,955,378 $27,047 $4,212,818 $27,182
$3,955,514 $27,182 $4,240,000 $0
$3,955,514 $27,318 $4,267,318 ($27,318)
$3,955,377 $27,455 $4,294,773 ($54,773)
$3,955,103 $27,592 $4,322,366 ($82,366)
$3,954,692 $27,730 $4,350,096 ($110,096)
$3,954,141 $27,869 $4,377,965 ($137,965)
$3,953,451 $28,008 $4,405,973 ($165,973)
$3,952,621 $28,148 $4,434,121 ($194,121)
$3,951,651 $28,289 $4,462,410 ($222,410)
$3,950,539 $28,430 $4,490,841 ($250,841)
$3,949,285 $28,573 $4,519,413 ($279,413)
$3,947,887 $28,715 $4,548,129 ($308,129)
$3,946,347 $28,859 $4,576,988 ($336,988)
$3,944,662 $29,003 $4,605,991 ($365,991)
$3,942,832 $29,148 $4,635,139 ($395,139)
$3,940,856 $29,294 $4,664,433 ($424,433)
$3,938,734 $29,441 $4,693,874 ($453,874)
$3,936,465 $29,588 $4,723,462 ($483,462)
$3,934,047 $29,736 $4,753,197 ($513,197)
$3,931,481 $29,884 $4,783,082 ($543,082)
$3,928,766 $30,034 $4,813,115 ($573,115)
$3,925,900 $30,184 $4,843,299 ($603,299)
$3,922,884 $30,335 $4,873,634 ($633,634)
$3,919,716 $30,487 $4,904,121 ($664,121)
$3,916,395 $30,639 $4,934,760 ($694,760)
$3,912,921 $30,792 $4,965,552 ($725,552)
$3,909,294 $30,946 $4,996,498 ($756,498)
$3,905,511 $31,101 $5,027,599 ($787,599)
$3,901,573 $31,256 $5,058,855 ($818,855)
$3,897,479 $31,413 $5,090,268 ($850,268)
$3,893,227 $31,570 $5,121,838 ($881,838)
$3,888,818 $31,728 $5,153,565 ($913,565)
$3,884,250 $31,886 $5,185,452 ($945,452)
$3,879,523 $32,046 $5,217,497 ($977,497)

#
$3,874,636 $32,206 $5,249,703 ($1,009,703)
$3,869,587 $32,367 $5,282,070 ($1,042,070)
$3,864,377 $32,529 $5,314,599 ($1,074,599)
$3,859,004 $32,691 $5,347,290 ($1,107,290)
$3,853,467 $32,855 $5,380,145 ($1,140,145)
$3,847,767 $33,019 $5,413,164 ($1,173,164)
$3,841,901 $33,184 $5,446,348 ($1,206,348)
$3,835,869 $33,350 $5,479,698 ($1,239,698)
$3,829,671 $33,517 $5,513,215 ($1,273,215)
$3,823,305 $33,684 $5,546,900 ($1,306,900)
$3,816,770 $33,853 $5,580,752 ($1,340,752)
$3,810,066 $34,022 $5,614,775 ($1,374,775)
$3,803,192 $34,192 $5,648,967 ($1,408,967)
$3,796,148 $34,363 $5,683,330 ($1,443,330)
$3,788,931 $34,535 $5,717,865 ($1,477,865)
$3,781,542 $34,708 $5,752,573 ($1,512,573)
$3,773,979 $34,881 $5,787,454 ($1,547,454)
$3,766,241 $35,056 $5,822,510 ($1,582,510)
$3,758,329 $35,231 $5,857,741 ($1,617,741)
$3,750,240 $35,407 $5,893,148 ($1,653,148)
$3,741,974 $35,584 $5,928,732 ($1,688,732)
$3,733,531 $35,762 $5,964,494 ($1,724,494)
$3,724,908 $35,941 $6,000,435 ($1,760,435)
$3,716,106 $36,121 $6,036,555 ($1,796,555)
$3,707,123 $36,301 $6,072,856 ($1,832,856)
$3,697,959 $36,483 $6,109,339 ($1,869,339)
$3,688,612 $36,665 $6,146,004 ($1,906,004)

#
Year 11 Year 12 Year 13
SALE
$3,237,324 $3,100,007 $2,954,222

$137,317 $145,786 $154,778
$190,504 $182,035 $173,043
$327,821 $327,821 $327,821
$3,100,007 $2,954,222 $2,799,444
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$3,237,324 $3,100,007 $2,954,222

$137,317 $145,786 $154,778
$190,504 $182,035 $173,043
$327,821 $327,821 $327,821
$3,100,007 $2,954,222 $2,799,444

#
1st Loan $4,240,000

Interest Rate 6.00%
Amortization Period 25.00 years
Years I/O 0.00 years
I/O rate 5.92%
Monthly Payment (Without I/O) $27,318
Permanent Loan Refinancing Year 0.00 years
End of Year Year 1 Year 2 Year 3

Principal Paid $75,474 $80,129 $85,071
Interest Paid $252,347 $247,692 $242,750
Ending Balance $4,164,526 $4,084,398 $3,999,327
Date Year Month Total Payment Interest
31-Jan-24 Year 1 1 $27,318 $21,200

29-Feb-24 Year 1 2 $27,318 $21,169
31-Mar-24 Year 1 3 $27,318 $21,139
30-Apr-24 Year 1 4 $27,318 $21,108
31-May-24 Year 1 5 $27,318 $21,077
30-Jun-24 Year 1 6 $27,318 $21,046
31-Jul-24 Year 1 7 $27,318 $21,014
31-Aug-24 Year 1 8 $27,318 $20,983
30-Sep-24 Year 1 9 $27,318 $20,951
31-Oct-24 Year 1 10 $27,318 $20,919
30-Nov-24 Year 1 11 $27,318 $20,887
31-Dec-24 Year 1 12 $27,318 $20,855
31-Jan-25 Year 2 13 $27,318 $20,823
28-Feb-25 Year 2 14 $27,318 $20,790
31-Mar-25 Year 2 15 $27,318 $20,758
30-Apr-25 Year 2 16 $27,318 $20,725
31-May-25 Year 2 17 $27,318 $20,692
30-Jun-25 Year 2 18 $27,318 $20,659
31-Jul-25 Year 2 19 $27,318 $20,625
31-Aug-25 Year 2 20 $27,318 $20,592
30-Sep-25 Year 2 21 $27,318 $20,558
31-Oct-25 Year 2 22 $27,318 $20,524
30-Nov-25 Year 2 23 $27,318 $20,490
31-Dec-25 Year 2 24 $27,318 $20,456
31-Jan-26 Year 3 25 $27,318 $20,422
28-Feb-26 Year 3 26 $27,318 $20,388
31-Mar-26 Year 3 27 $27,318 $20,353
30-Apr-26 Year 3 28 $27,318 $20,318
31-May-26 Year 3 29 $27,318 $20,283
30-Jun-26 Year 3 30 $27,318 $20,248
31-Jul-26 Year 3 31 $27,318 $20,212
31-Aug-26 Year 3 32 $27,318 $20,177
30-Sep-26 Year 3 33 $27,318 $20,141
31-Oct-26 Year 3 34 $27,318 $20,105
30-Nov-26 Year 3 35 $27,318 $20,069
31-Dec-26 Year 3 36 $27,318 $20,033
31-Jan-27 Year 4 37 $27,318 $19,997
28-Feb-27 Year 4 38 $27,318 $19,960
31-Mar-27 Year 4 39 $27,318 $19,923

#
30-Apr-27 Year 4 40 $27,318 $19,886
31-May-27 Year 4 41 $27,318 $19,849
30-Jun-27 Year 4 42 $27,318 $19,812
31-Jul-27 Year 4 43 $27,318 $19,774
31-Aug-27 Year 4 44 $27,318 $19,736
30-Sep-27 Year 4 45 $27,318 $19,699
31-Oct-27 Year 4 46 $27,318 $19,660
30-Nov-27 Year 4 47 $27,318 $19,622
31-Dec-27 Year 4 48 $27,318 $19,584
31-Jan-28 Year 5 49 $27,318 $19,545
29-Feb-28 Year 5 50 $27,318 $19,506
31-Mar-28 Year 5 51 $27,318 $19,467
30-Apr-28 Year 5 52 $27,318 $19,428
31-May-28 Year 5 53 $27,318 $19,388
30-Jun-28 Year 5 54 $27,318 $19,349
31-Jul-28 Year 5 55 $27,318 $19,309
31-Aug-28 Year 5 56 $27,318 $19,269
30-Sep-28 Year 5 57 $27,318 $19,229
31-Oct-28 Year 5 58 $27,318 $19,188
30-Nov-28 Year 5 59 $27,318 $19,148
31-Dec-28 Year 5 60 $27,318 $19,107
31-Jan-29 Year 6 61 $27,318 $19,066
28-Feb-29 Year 6 62 $27,318 $19,024
31-Mar-29 Year 6 63 $27,318 $18,983
30-Apr-29 Year 6 64 $27,318 $18,941
31-May-29 Year 6 65 $27,318 $18,899
30-Jun-29 Year 6 66 $27,318 $18,857
31-Jul-29 Year 6 67 $27,318 $18,815
31-Aug-29 Year 6 68 $27,318 $18,772
30-Sep-29 Year 6 69 $27,318 $18,730
31-Oct-29 Year 6 70 $27,318 $18,687
30-Nov-29 Year 6 71 $27,318 $18,644
31-Dec-29 Year 6 72 $27,318 $18,600
31-Jan-30 Year 7 73 $27,318 $18,557
28-Feb-30 Year 7 74 $27,318 $18,513
31-Mar-30 Year 7 75 $27,318 $18,469
30-Apr-30 Year 7 76 $27,318 $18,425
31-May-30 Year 7 77 $27,318 $18,380
30-Jun-30 Year 7 78 $27,318 $18,335
31-Jul-30 Year 7 79 $27,318 $18,290
31-Aug-30 Year 7 80 $27,318 $18,245
30-Sep-30 Year 7 81 $27,318 $18,200
31-Oct-30 Year 7 82 $27,318 $18,154
30-Nov-30 Year 7 83 $27,318 $18,109
31-Dec-30 Year 7 84 $27,318 $18,062
31-Jan-31 Year 8 85 $27,318 $18,016
28-Feb-31 Year 8 86 $27,318 $17,970
31-Mar-31 Year 8 87 $27,318 $17,923
30-Apr-31 Year 8 88 $27,318 $17,876
31-May-31 Year 8 89 $27,318 $17,829
30-Jun-31 Year 8 90 $27,318 $17,781
31-Jul-31 Year 8 91 $27,318 $17,734
31-Aug-31 Year 8 92 $27,318 $17,686
30-Sep-31 Year 8 93 $27,318 $17,638
31-Oct-31 Year 8 94 $27,318 $17,589
30-Nov-31 Year 8 95 $27,318 $17,540
31-Dec-31 Year 8 96 $27,318 $17,492
31-Jan-32 Year 9 97 $27,318 $17,442
29-Feb-32 Year 9 98 $27,318 $17,393
31-Mar-32 Year 9 99 $27,318 $17,343

#
30-Apr-32 Year 9 100 $27,318 $17,294
31-May-32 Year 9 101 $27,318 $17,243
30-Jun-32 Year 9 102 $27,318 $17,193
31-Jul-32 Year 9 103 $27,318 $17,142
31-Aug-32 Year 9 104 $27,318 $17,092
30-Sep-32 Year 9 105 $27,318 $17,040
31-Oct-32 Year 9 106 $27,318 $16,989
30-Nov-32 Year 9 107 $27,318 $16,937
31-Dec-32 Year 9 108 $27,318 $16,885
31-Jan-33 Year 10 109 $27,318 $16,833
28-Feb-33 Year 10 110 $27,318 $16,781
31-Mar-33 Year 10 111 $27,318 $16,728
30-Apr-33 Year 10 112 $27,318 $16,675
31-May-33 Year 10 113 $27,318 $16,622
30-Jun-33 Year 10 114 $27,318 $16,569
31-Jul-33 Year 10 115 $27,318 $16,515
31-Aug-33 Year 10 116 $27,318 $16,461
30-Sep-33 Year 10 117 $27,318 $16,406
31-Oct-33 Year 10 118 $27,318 $16,352
30-Nov-33 Year 10 119 $27,318 $16,297
31-Dec-33 Year 10 120 $27,318 $16,242
31-Jan-34 Year 11 121 $27,318 $16,187
28-Feb-34 Year 11 122 $27,318 $16,131
31-Mar-34 Year 11 123 $27,318 $16,075
30-Apr-34 Year 11 124 $27,318 $16,019
31-May-34 Year 11 125 $27,318 $15,962
30-Jun-34 Year 11 126 $27,318 $15,906
31-Jul-34 Year 11 127 $27,318 $15,848
31-Aug-34 Year 11 128 $27,318 $15,791
30-Sep-34 Year 11 129 $27,318 $15,733
31-Oct-34 Year 11 130 $27,318 $15,676
30-Nov-34 Year 11 131 $27,318 $15,617
31-Dec-34 Year 11 132 $27,318 $15,559
31-Jan-35 Year 12 133 $27,318 $15,500
28-Feb-35 Year 12 134 $27,318 $15,441
31-Mar-35 Year 12 135 $27,318 $15,382
30-Apr-35 Year 12 136 $27,318 $15,322
31-May-35 Year 12 137 $27,318 $15,262
30-Jun-35 Year 12 138 $27,318 $15,202
31-Jul-35 Year 12 139 $27,318 $15,141
31-Aug-35 Year 12 140 $27,318 $15,080
30-Sep-35 Year 12 141 $27,318 $15,019
31-Oct-35 Year 12 142 $27,318 $14,957
30-Nov-35 Year 12 143 $27,318 $14,896
31-Dec-35 Year 12 144 $27,318 $14,834
31-Jan-36 Year 13 145 $27,318 $14,771
29-Feb-36 Year 13 146 $27,318 $14,708
31-Mar-36 Year 13 147 $27,318 $14,645
30-Apr-36 Year 13 148 $27,318 $14,582
31-May-36 Year 13 149 $27,318 $14,518
30-Jun-36 Year 13 150 $27,318 $14,454
31-Jul-36 Year 13 151 $27,318 $14,390
31-Aug-36 Year 13 152 $27,318 $14,325
30-Sep-36 Year 13 153 $27,318 $14,260
31-Oct-36 Year 13 154 $27,318 $14,195
30-Nov-36 Year 13 155 $27,318 $14,129
31-Dec-36 Year 13 156 $27,318 $14,063
31-Jan-37 Year 14 157 $27,318 $13,997
28-Feb-37 Year 14 158 $27,318 $13,931
31-Mar-37 Year 14 159 $27,318 $13,864

#
30-Apr-37 Year 14 160 $27,318 $13,796
31-May-37 Year 14 161 $27,318 $13,729
30-Jun-37 Year 14 162 $27,318 $13,661
31-Jul-37 Year 14 163 $27,318 $13,593
31-Aug-37 Year 14 164 $27,318 $13,524
30-Sep-37 Year 14 165 $27,318 $13,455
31-Oct-37 Year 14 166 $27,318 $13,386
30-Nov-37 Year 14 167 $27,318 $13,316
31-Dec-37 Year 14 168 $27,318 $13,246
31-Jan-38 Year 15 169 $27,318 $13,176
28-Feb-38 Year 15 170 $27,318 $13,105
31-Mar-38 Year 15 171 $27,318 $13,034
30-Apr-38 Year 15 172 $27,318 $12,962
31-May-38 Year 15 173 $27,318 $12,891
30-Jun-38 Year 15 174 $27,318 $12,818
31-Jul-38 Year 15 175 $27,318 $12,746
31-Aug-38 Year 15 176 $27,318 $12,673
30-Sep-38 Year 15 177 $27,318 $12,600
31-Oct-38 Year 15 178 $27,318 $12,526
30-Nov-38 Year 15 179 $27,318 $12,452
31-Dec-38 Year 15 180 $27,318 $12,378
31-Jan-39 Year 16 181 $27,318 $12,303
28-Feb-39 Year 16 182 $27,318 $12,228
31-Mar-39 Year 16 183 $27,318 $12,153
30-Apr-39 Year 16 184 $27,318 $12,077
31-May-39 Year 16 185 $27,318 $12,001
30-Jun-39 Year 16 186 $27,318 $11,924
31-Jul-39 Year 16 187 $27,318 $11,847
31-Aug-39 Year 16 188 $27,318 $11,770
30-Sep-39 Year 16 189 $27,318 $11,692
31-Oct-39 Year 16 190 $27,318 $11,614
30-Nov-39 Year 16 191 $27,318 $11,535
31-Dec-39 Year 16 192 $27,318 $11,457
31-Jan-40 Year 17 193 $27,318 $11,377
29-Feb-40 Year 17 194 $27,318 $11,298
31-Mar-40 Year 17 195 $27,318 $11,217
30-Apr-40 Year 17 196 $27,318 $11,137
31-May-40 Year 17 197 $27,318 $11,056
30-Jun-40 Year 17 198 $27,318 $10,975
31-Jul-40 Year 17 199 $27,318 $10,893
31-Aug-40 Year 17 200 $27,318 $10,811
30-Sep-40 Year 17 201 $27,318 $10,728
31-Oct-40 Year 17 202 $27,318 $10,645
30-Nov-40 Year 17 203 $27,318 $10,562
31-Dec-40 Year 17 204 $27,318 $10,478
31-Jan-41 Year 18 205 $27,318 $10,394
28-Feb-41 Year 18 206 $27,318 $10,309
31-Mar-41 Year 18 207 $27,318 $10,224
30-Apr-41 Year 18 208 $27,318 $10,139
31-May-41 Year 18 209 $27,318 $10,053
30-Jun-41 Year 18 210 $27,318 $9,967
31-Jul-41 Year 18 211 $27,318 $9,880
31-Aug-41 Year 18 212 $27,318 $9,793
30-Sep-41 Year 18 213 $27,318 $9,705
31-Oct-41 Year 18 214 $27,318 $9,617
30-Nov-41 Year 18 215 $27,318 $9,528
31-Dec-41 Year 18 216 $27,318 $9,440
31-Jan-42 Year 19 217 $27,318 $9,350
28-Feb-42 Year 19 218 $27,318 $9,260
31-Mar-42 Year 19 219 $27,318 $9,170

#
30-Apr-42 Year 19 220 $27,318 $9,079
31-May-42 Year 19 221 $27,318 $8,988
30-Jun-42 Year 19 222 $27,318 $8,896
31-Jul-42 Year 19 223 $27,318 $8,804
31-Aug-42 Year 19 224 $27,318 $8,712
30-Sep-42 Year 19 225 $27,318 $8,619
31-Oct-42 Year 19 226 $27,318 $8,525
30-Nov-42 Year 19 227 $27,318 $8,431
31-Dec-42 Year 19 228 $27,318 $8,337
31-Jan-43 Year 20 229 $27,318 $8,242
28-Feb-43 Year 20 230 $27,318 $8,147
31-Mar-43 Year 20 231 $27,318 $8,051
30-Apr-43 Year 20 232 $27,318 $7,954
31-May-43 Year 20 233 $27,318 $7,857
30-Jun-43 Year 20 234 $27,318 $7,760
31-Jul-43 Year 20 235 $27,318 $7,662
31-Aug-43 Year 20 236 $27,318 $7,564
30-Sep-43 Year 20 237 $27,318 $7,465
31-Oct-43 Year 20 238 $27,318 $7,366
30-Nov-43 Year 20 239 $27,318 $7,266
31-Dec-43 Year 20 240 $27,318 $7,166
31-Jan-44 Year 21 241 $27,318 $7,065
29-Feb-44 Year 21 242 $27,318 $6,964
31-Mar-44 Year 21 243 $27,318 $6,862
30-Apr-44 Year 21 244 $27,318 $6,760
31-May-44 Year 21 245 $27,318 $6,657
30-Jun-44 Year 21 246 $27,318 $6,554
31-Jul-44 Year 21 247 $27,318 $6,450
31-Aug-44 Year 21 248 $27,318 $6,346
30-Sep-44 Year 21 249 $27,318 $6,241
31-Oct-44 Year 21 250 $27,318 $6,135
30-Nov-44 Year 21 251 $27,318 $6,030
31-Dec-44 Year 21 252 $27,318 $5,923
31-Jan-45 Year 22 253 $27,318 $5,816
28-Feb-45 Year 22 254 $27,318 $5,709
31-Mar-45 Year 22 255 $27,318 $5,601
30-Apr-45 Year 22 256 $27,318 $5,492
31-May-45 Year 22 257 $27,318 $5,383
30-Jun-45 Year 22 258 $27,318 $5,273
31-Jul-45 Year 22 259 $27,318 $5,163
31-Aug-45 Year 22 260 $27,318 $5,052
30-Sep-45 Year 22 261 $27,318 $4,941
31-Oct-45 Year 22 262 $27,318 $4,829
30-Nov-45 Year 22 263 $27,318 $4,716
31-Dec-45 Year 22 264 $27,318 $4,603
31-Jan-46 Year 23 265 $27,318 $4,490
28-Feb-46 Year 23 266 $27,318 $4,376
31-Mar-46 Year 23 267 $27,318 $4,261
30-Apr-46 Year 23 268 $27,318 $4,146
31-May-46 Year 23 269 $27,318 $4,030
30-Jun-46 Year 23 270 $27,318 $3,913
31-Jul-46 Year 23 271 $27,318 $3,796
31-Aug-46 Year 23 272 $27,318 $3,679
30-Sep-46 Year 23 273 $27,318 $3,561
31-Oct-46 Year 23 274 $27,318 $3,442
30-Nov-46 Year 23 275 $27,318 $3,322
31-Dec-46 Year 23 276 $27,318 $3,202
31-Jan-47 Year 24 277 $27,318 $3,082
28-Feb-47 Year 24 278 $27,318 $2,961
31-Mar-47 Year 24 279 $27,318 $2,839

#
30-Apr-47 Year 24 280 $27,318 $2,717
31-May-47 Year 24 281 $27,318 $2,594
30-Jun-47 Year 24 282 $27,318 $2,470
31-Jul-47 Year 24 283 $27,318 $2,346
31-Aug-47 Year 24 284 $27,318 $2,221
30-Sep-47 Year 24 285 $27,318 $2,095
31-Oct-47 Year 24 286 $27,318 $1,969
30-Nov-47 Year 24 287 $27,318 $1,842
31-Dec-47 Year 24 288 $27,318 $1,715
31-Jan-48 Year 25 289 $27,318 $1,587
29-Feb-48 Year 25 290 $27,318 $1,458
31-Mar-48 Year 25 291 $27,318 $1,329
30-Apr-48 Year 25 292 $27,318 $1,199
31-May-48 Year 25 293 $27,318 $1,069
30-Jun-48 Year 25 294 $27,318 $937
31-Jul-48 Year 25 295 $27,318 $805
31-Aug-48 Year 25 296 $27,318 $673
30-Sep-48 Year 25 297 $27,318 $540
31-Oct-48 Year 25 298 $27,318 $406
30-Nov-48 Year 25 299 $27,318 $271
31-Dec-48 Year 25 300 $27,318 $136
31-Jan-49 Year 26 301 $27,318 $0
28-Feb-49 Year 26 302 $27,318 ($137)
31-Mar-49 Year 26 303 $27,318 ($274)
30-Apr-49 Year 26 304 $27,318 ($412)
31-May-49 Year 26 305 $27,318 ($550)
30-Jun-49 Year 26 306 $27,318 ($690)
31-Jul-49 Year 26 307 $27,318 ($830)
31-Aug-49 Year 26 308 $27,318 ($971)
30-Sep-49 Year 26 309 $27,318 ($1,112)
31-Oct-49 Year 26 310 $27,318 ($1,254)
30-Nov-49 Year 26 311 $27,318 ($1,397)
31-Dec-49 Year 26 312 $27,318 ($1,541)
31-Jan-50 Year 27 313 $27,318 ($1,685)
28-Feb-50 Year 27 314 $27,318 ($1,830)
31-Mar-50 Year 27 315 $27,318 ($1,976)
30-Apr-50 Year 27 316 $27,318 ($2,122)
31-May-50 Year 27 317 $27,318 ($2,269)
30-Jun-50 Year 27 318 $27,318 ($2,417)
31-Jul-50 Year 27 319 $27,318 ($2,566)
31-Aug-50 Year 27 320 $27,318 ($2,715)
30-Sep-50 Year 27 321 $27,318 ($2,866)
31-Oct-50 Year 27 322 $27,318 ($3,016)
30-Nov-50 Year 27 323 $27,318 ($3,168)
31-Dec-50 Year 27 324 $27,318 ($3,321)
31-Jan-51 Year 28 325 $27,318 ($3,474)
28-Feb-51 Year 28 326 $27,318 ($3,628)
31-Mar-51 Year 28 327 $27,318 ($3,782)
30-Apr-51 Year 28 328 $27,318 ($3,938)
31-May-51 Year 28 329 $27,318 ($4,094)
30-Jun-51 Year 28 330 $27,318 ($4,251)
31-Jul-51 Year 28 331 $27,318 ($4,409)
31-Aug-51 Year 28 332 $27,318 ($4,568)
30-Sep-51 Year 28 333 $27,318 ($4,727)
31-Oct-51 Year 28 334 $27,318 ($4,887)
30-Nov-51 Year 28 335 $27,318 ($5,049)
31-Dec-51 Year 28 336 $27,318 ($5,210)
31-Jan-52 Year 29 337 $27,318 ($5,373)
29-Feb-52 Year 29 338 $27,318 ($5,536)
31-Mar-52 Year 29 339 $27,318 ($5,701)

#
30-Apr-52 Year 29 340 $27,318 ($5,866)
31-May-52 Year 29 341 $27,318 ($6,032)
30-Jun-52 Year 29 342 $27,318 ($6,198)
31-Jul-52 Year 29 343 $27,318 ($6,366)
31-Aug-52 Year 29 344 $27,318 ($6,534)
30-Sep-52 Year 29 345 $27,318 ($6,704)
31-Oct-52 Year 29 346 $27,318 ($6,874)
30-Nov-52 Year 29 347 $27,318 ($7,045)
31-Dec-52 Year 29 348 $27,318 ($7,217)
31-Jan-53 Year 30 349 $27,318 ($7,389)
28-Feb-53 Year 30 350 $27,318 ($7,563)
31-Mar-53 Year 30 351 $27,318 ($7,737)
30-Apr-53 Year 30 352 $27,318 ($7,913)
31-May-53 Year 30 353 $27,318 ($8,089)
30-Jun-53 Year 30 354 $27,318 ($8,266)
31-Jul-53 Year 30 355 $27,318 ($8,444)
31-Aug-53 Year 30 356 $27,318 ($8,622)
30-Sep-53 Year 30 357 $27,318 ($8,802)
31-Oct-53 Year 30 358 $27,318 ($8,983)
30-Nov-53 Year 30 359 $27,318 ($9,164)
31-Dec-53 Year 30 360 $27,318 ($9,347)

#
Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
$3,999,327 $3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488

$90,318 $95,888 $101,803 $108,082 $114,748 $121,825
$237,503 $231,932 $226,018 $219,739 $213,073 $205,995
$327,821 $327,821 $327,821 $327,821 $327,821 $327,821
$3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488 $3,366,663

$4,240,000
$21,200 $6,118 $6,118 $4,233,882
$42,369 $6,149 $12,267 $4,227,733
$63,508 $6,180 $18,447 $4,221,553
$84,616 $6,211 $24,658 $4,215,342
$105,693 $6,242 $30,899 $4,209,101
$126,738 $6,273 $37,172 $4,202,828
$147,752 $6,304 $43,476 $4,196,524
$168,735 $6,336 $49,812 $4,190,188
$189,686 $6,367 $56,180 $4,183,820
$210,605 $6,399 $62,579 $4,177,421
$231,492 $6,431 $69,010 $4,170,990
$252,347 $6,463 $75,474 $4,164,526
$273,170 $6,496 $81,969 $4,158,031
$293,960 $6,528 $88,498 $4,151,502
$314,717 $6,561 $95,058 $4,144,942
$335,442 $6,594 $101,652 $4,138,348
$356,134 $6,627 $108,279 $4,131,721
$376,792 $6,660 $114,939 $4,125,061
$397,418 $6,693 $121,632 $4,118,368
$418,009 $6,727 $128,358 $4,111,642
$438,568 $6,760 $135,118 $4,104,882
$459,092 $6,794 $141,912 $4,098,088
$479,582 $6,828 $148,740 $4,091,260
$500,039 $6,862 $155,602 $4,084,398
$520,461 $6,896 $162,499 $4,077,501
$540,848 $6,931 $169,430 $4,070,570
$561,201 $6,966 $176,395 $4,063,605
$581,519 $7,000 $183,395 $4,056,605
$601,802 $7,035 $190,431 $4,049,569
$622,050 $7,071 $197,501 $4,042,499
$642,262 $7,106 $204,607 $4,035,393
$662,439 $7,141 $211,749 $4,028,251
$682,581 $7,177 $218,926 $4,021,074
$702,686 $7,213 $226,139 $4,013,861
$722,755 $7,249 $233,388 $4,006,612
$742,788 $7,285 $240,673 $3,999,327
$762,785 $7,322 $247,995 $3,992,005
$782,745 $7,358 $255,353 $3,984,647
$802,668 $7,395 $262,748 $3,977,252

#
$822,555 $7,432 $270,181 $3,969,819
$842,404 $7,469 $277,650 $3,962,350
$862,215 $7,507 $285,156 $3,954,844
$881,990 $7,544 $292,701 $3,947,299
$901,726 $7,582 $300,283 $3,939,717
$921,425 $7,620 $307,902 $3,932,098
$941,085 $7,658 $315,560 $3,924,440
$960,707 $7,696 $323,256 $3,916,744
$980,291 $7,735 $330,991 $3,909,009
$999,836 $7,773 $338,764 $3,901,236
$1,019,342 $7,812 $346,577 $3,893,423
$1,038,809 $7,851 $354,428 $3,885,572
$1,058,237 $7,891 $362,318 $3,877,682
$1,077,626 $7,930 $370,248 $3,869,752
$1,096,975 $7,970 $378,218 $3,861,782
$1,116,283 $8,009 $386,227 $3,853,773
$1,135,552 $8,050 $394,277 $3,845,723
$1,154,781 $8,090 $402,367 $3,837,633
$1,173,969 $8,130 $410,497 $3,829,503
$1,193,117 $8,171 $418,668 $3,821,332
$1,212,223 $8,212 $426,880 $3,813,120
$1,231,289 $8,253 $435,132 $3,804,868
$1,250,313 $8,294 $443,426 $3,796,574
$1,269,296 $8,336 $451,762 $3,788,238
$1,288,237 $8,377 $460,139 $3,779,861
$1,307,137 $8,419 $468,558 $3,771,442
$1,325,994 $8,461 $477,019 $3,762,981
$1,344,809 $8,503 $485,523 $3,754,477
$1,363,581 $8,546 $494,069 $3,745,931
$1,382,311 $8,589 $502,657 $3,737,343
$1,400,997 $8,632 $511,289 $3,728,711
$1,419,641 $8,675 $519,964 $3,720,036
$1,438,241 $8,718 $528,682 $3,711,318
$1,456,798 $8,762 $537,444 $3,702,556
$1,475,311 $8,806 $546,250 $3,693,750
$1,493,779 $8,850 $555,099 $3,684,901
$1,512,204 $8,894 $563,993 $3,676,007
$1,530,584 $8,938 $572,931 $3,667,069
$1,548,919 $8,983 $581,914 $3,658,086
$1,567,210 $9,028 $590,942 $3,649,058
$1,585,455 $9,073 $600,015 $3,639,985
$1,603,655 $9,118 $609,134 $3,630,866
$1,621,809 $9,164 $618,298 $3,621,702
$1,639,918 $9,210 $627,508 $3,612,492
$1,657,980 $9,256 $636,764 $3,603,236
$1,675,996 $9,302 $646,066 $3,593,934
$1,693,966 $9,349 $655,415 $3,584,585
$1,711,889 $9,395 $664,810 $3,575,190
$1,729,765 $9,442 $674,253 $3,565,747
$1,747,594 $9,490 $683,742 $3,556,258
$1,765,375 $9,537 $693,279 $3,546,721
$1,783,108 $9,585 $702,864 $3,537,136
$1,800,794 $9,633 $712,497 $3,527,503
$1,818,432 $9,681 $722,178 $3,517,822
$1,836,021 $9,729 $731,907 $3,508,093
$1,853,561 $9,778 $741,685 $3,498,315
$1,871,053 $9,827 $751,512 $3,488,488
$1,888,495 $9,876 $761,388 $3,478,612
$1,905,888 $9,925 $771,313 $3,468,687
$1,923,232 $9,975 $781,288 $3,458,712

#
$1,940,525 $10,025 $791,313 $3,448,687
$1,957,769 $10,075 $801,388 $3,438,612
$1,974,962 $10,125 $811,513 $3,428,487
$1,992,104 $10,176 $821,689 $3,418,311
$2,009,196 $10,227 $831,916 $3,408,084
$2,026,236 $10,278 $842,194 $3,397,806
$2,043,225 $10,329 $852,523 $3,387,477
$2,060,163 $10,381 $862,904 $3,377,096
$2,077,048 $10,433 $873,337 $3,366,663
$2,093,881 $10,485 $883,822 $3,356,178
$2,110,662 $10,537 $894,359 $3,345,641
$2,127,391 $10,590 $904,950 $3,335,050
$2,144,066 $10,643 $915,593 $3,324,407
$2,160,688 $10,696 $926,289 $3,313,711
$2,177,256 $10,750 $937,039 $3,302,961
$2,193,771 $10,804 $947,842 $3,292,158
$2,210,232 $10,858 $958,700 $3,281,300
$2,226,638 $10,912 $969,612 $3,270,388
$2,242,990 $10,966 $980,578 $3,259,422
$2,259,288 $11,021 $991,600 $3,248,400
$2,275,530 $11,076 $1,002,676 $3,237,324
$2,291,716 $11,132 $1,013,808 $3,226,192
$2,307,847 $11,187 $1,024,995 $3,215,005
$2,323,922 $11,243 $1,036,239 $3,203,761
$2,339,941 $11,300 $1,047,538 $3,192,462
$2,355,903 $11,356 $1,058,894 $3,181,106
$2,371,809 $11,413 $1,070,307 $3,169,693
$2,387,657 $11,470 $1,081,777 $3,158,223
$2,403,448 $11,527 $1,093,304 $3,146,696
$2,419,182 $11,585 $1,104,889 $3,135,111
$2,434,857 $11,643 $1,116,532 $3,123,468
$2,450,475 $11,701 $1,128,233 $3,111,767
$2,466,034 $11,760 $1,139,993 $3,100,007
$2,481,534 $11,818 $1,151,811 $3,088,189
$2,496,975 $11,877 $1,163,688 $3,076,312
$2,512,356 $11,937 $1,175,625 $3,064,375
$2,527,678 $11,997 $1,187,622 $3,052,378
$2,542,940 $12,056 $1,199,678 $3,040,322
$2,558,141 $12,117 $1,211,795 $3,028,205
$2,573,282 $12,177 $1,223,972 $3,016,028
$2,588,363 $12,238 $1,236,210 $3,003,790
$2,603,382 $12,299 $1,248,510 $2,991,490
$2,618,339 $12,361 $1,260,871 $2,979,129
$2,633,235 $12,423 $1,273,294 $2,966,706
$2,648,068 $12,485 $1,285,778 $2,954,222
$2,662,839 $12,547 $1,298,326 $2,941,674
$2,677,548 $12,610 $1,310,936 $2,929,064
$2,692,193 $12,673 $1,323,609 $2,916,391
$2,706,775 $12,736 $1,336,345 $2,903,655
$2,721,293 $12,800 $1,349,145 $2,890,855
$2,735,748 $12,864 $1,362,009 $2,877,991
$2,750,137 $12,928 $1,374,938 $2,865,062
$2,764,463 $12,993 $1,387,931 $2,852,069
$2,778,723 $13,058 $1,400,989 $2,839,011
$2,792,918 $13,123 $1,414,112 $2,825,888
$2,807,048 $13,189 $1,427,301 $2,812,699
$2,821,111 $13,255 $1,440,556 $2,799,444
$2,835,108 $13,321 $1,453,877 $2,786,123
$2,849,039 $13,388 $1,467,265 $2,772,735
$2,862,903 $13,455 $1,480,720 $2,759,280

#
$2,876,699 $13,522 $1,494,242 $2,745,758
$2,890,428 $13,590 $1,507,831 $2,732,169
$2,904,089 $13,658 $1,521,489 $2,718,511
$2,917,681 $13,726 $1,535,215 $2,704,785
$2,931,205 $13,794 $1,549,009 $2,690,991
$2,944,660 $13,863 $1,562,873 $2,677,127
$2,958,046 $13,933 $1,576,805 $2,663,195
$2,971,362 $14,002 $1,590,808 $2,649,192
$2,984,608 $14,072 $1,604,880 $2,635,120
$2,997,783 $14,143 $1,619,023 $2,620,977
$3,010,888 $14,213 $1,633,236 $2,606,764
$3,023,922 $14,285 $1,647,521 $2,592,479
$3,036,884 $14,356 $1,661,877 $2,578,123
$3,049,775 $14,428 $1,676,305 $2,563,695
$3,062,593 $14,500 $1,690,805 $2,549,195
$3,075,339 $14,572 $1,705,377 $2,534,623
$3,088,013 $14,645 $1,720,022 $2,519,978
$3,100,612 $14,718 $1,734,741 $2,505,259
$3,113,139 $14,792 $1,749,533 $2,490,467
$3,125,591 $14,866 $1,764,399 $2,475,601
$3,137,969 $14,940 $1,779,339 $2,460,661
$3,150,272 $15,015 $1,794,354 $2,445,646
$3,162,501 $15,090 $1,809,444 $2,430,556
$3,174,653 $15,166 $1,824,610 $2,415,390
$3,186,730 $15,241 $1,839,851 $2,400,149
$3,198,731 $15,318 $1,855,169 $2,384,831
$3,210,655 $15,394 $1,870,563 $2,369,437
$3,222,502 $15,471 $1,886,035 $2,353,965
$3,234,272 $15,549 $1,901,583 $2,338,417
$3,245,964 $15,626 $1,917,209 $2,322,791
$3,257,578 $15,704 $1,932,914 $2,307,086
$3,269,114 $15,783 $1,948,697 $2,291,303
$3,280,570 $15,862 $1,964,559 $2,275,441
$3,291,947 $15,941 $1,980,500 $2,259,500
$3,303,245 $16,021 $1,996,521 $2,243,479
$3,314,462 $16,101 $2,012,622 $2,227,378
$3,325,599 $16,181 $2,028,803 $2,211,197
$3,336,655 $16,262 $2,045,066 $2,194,934
$3,347,630 $16,344 $2,061,409 $2,178,591
$3,358,523 $16,425 $2,077,835 $2,162,165
$3,369,334 $16,508 $2,094,342 $2,145,658
$3,380,062 $16,590 $2,110,932 $2,129,068
$3,390,707 $16,673 $2,127,605 $2,112,395
$3,401,269 $16,756 $2,144,362 $2,095,638
$3,411,747 $16,840 $2,161,202 $2,078,798
$3,422,141 $16,924 $2,178,126 $2,061,874
$3,432,451 $17,009 $2,195,135 $2,044,865
$3,442,675 $17,094 $2,212,229 $2,027,771
$3,452,814 $17,180 $2,229,409 $2,010,591
$3,462,867 $17,265 $2,246,674 $1,993,326
$3,472,834 $17,352 $2,264,026 $1,975,974
$3,482,713 $17,439 $2,281,465 $1,958,535
$3,492,506 $17,526 $2,298,990 $1,941,010
$3,502,211 $17,613 $2,316,604 $1,923,396
$3,511,828 $17,701 $2,334,305 $1,905,695
$3,521,357 $17,790 $2,352,095 $1,887,905
$3,530,796 $17,879 $2,369,974 $1,870,026
$3,540,146 $17,968 $2,387,942 $1,852,058
$3,549,407 $18,058 $2,406,000 $1,834,000
$3,558,577 $18,148 $2,424,149 $1,815,851

#
$3,567,656 $18,239 $2,442,388 $1,797,612
$3,576,644 $18,330 $2,460,718 $1,779,282
$3,585,540 $18,422 $2,479,140 $1,760,860
$3,594,345 $18,514 $2,497,654 $1,742,346
$3,603,056 $18,607 $2,516,261 $1,723,739
$3,611,675 $18,700 $2,534,960 $1,705,040
$3,620,200 $18,793 $2,553,754 $1,686,246
$3,628,631 $18,887 $2,572,641 $1,667,359
$3,636,968 $18,982 $2,591,622 $1,648,378
$3,645,210 $19,076 $2,610,699 $1,629,301
$3,653,357 $19,172 $2,629,871 $1,610,129
$3,661,407 $19,268 $2,649,138 $1,590,862
$3,669,362 $19,364 $2,668,502 $1,571,498
$3,677,219 $19,461 $2,687,963 $1,552,037
$3,684,979 $19,558 $2,707,522 $1,532,478
$3,692,642 $19,656 $2,727,178 $1,512,822
$3,700,206 $19,754 $2,746,932 $1,493,068
$3,707,671 $19,853 $2,766,785 $1,473,215
$3,715,037 $19,952 $2,786,737 $1,453,263
$3,722,304 $20,052 $2,806,789 $1,433,211
$3,729,470 $20,152 $2,826,942 $1,413,058
$3,736,535 $20,253 $2,847,195 $1,392,805
$3,743,499 $20,354 $2,867,549 $1,372,451
$3,750,361 $20,456 $2,888,005 $1,351,995
$3,757,121 $20,558 $2,908,563 $1,331,437
$3,763,778 $20,661 $2,929,225 $1,310,775
$3,770,332 $20,765 $2,949,989 $1,290,011
$3,776,782 $20,868 $2,970,857 $1,269,143
$3,783,128 $20,973 $2,991,830 $1,248,170
$3,789,369 $21,078 $3,012,908 $1,227,092
$3,795,504 $21,183 $3,034,091 $1,205,909
$3,801,534 $21,289 $3,055,379 $1,184,621
$3,807,457 $21,395 $3,076,775 $1,163,225
$3,813,273 $21,502 $3,098,277 $1,141,723
$3,818,982 $21,610 $3,119,887 $1,120,113
$3,824,582 $21,718 $3,141,605 $1,098,395
$3,830,074 $21,826 $3,163,431 $1,076,569
$3,835,457 $21,936 $3,185,366 $1,054,634
$3,840,730 $22,045 $3,207,412 $1,032,588
$3,845,893 $22,155 $3,229,567 $1,010,433
$3,850,945 $22,266 $3,251,833 $988,167
$3,855,886 $22,378 $3,274,211 $965,789
$3,860,715 $22,489 $3,296,700 $943,300
$3,865,432 $22,602 $3,319,302 $920,698
$3,870,035 $22,715 $3,342,017 $897,983
$3,874,525 $22,828 $3,364,846 $875,154
$3,878,901 $22,943 $3,387,788 $852,212
$3,883,162 $23,057 $3,410,845 $829,155
$3,887,308 $23,173 $3,434,018 $805,982
$3,891,337 $23,288 $3,457,307 $782,693
$3,895,251 $23,405 $3,480,711 $759,289
$3,899,047 $23,522 $3,504,233 $735,767
$3,902,726 $23,640 $3,527,873 $712,127
$3,906,287 $23,758 $3,551,631 $688,369
$3,909,729 $23,877 $3,575,507 $664,493
$3,913,051 $23,996 $3,599,503 $640,497
$3,916,254 $24,116 $3,623,619 $616,381
$3,919,336 $24,236 $3,647,856 $592,144
$3,922,296 $24,358 $3,672,213 $567,787
$3,925,135 $24,479 $3,696,693 $543,307

#
$3,927,852 $24,602 $3,721,294 $518,706
$3,930,445 $24,725 $3,746,019 $493,981
$3,932,915 $24,848 $3,770,868 $469,132
$3,935,261 $24,973 $3,795,841 $444,159
$3,937,482 $25,098 $3,820,938 $419,062
$3,939,577 $25,223 $3,846,161 $393,839
$3,941,546 $25,349 $3,871,510 $368,490
$3,943,389 $25,476 $3,896,986 $343,014
$3,945,104 $25,603 $3,922,590 $317,410
$3,946,691 $25,731 $3,948,321 $291,679
$3,948,149 $25,860 $3,974,181 $265,819
$3,949,478 $25,989 $4,000,170 $239,830
$3,950,677 $26,119 $4,026,289 $213,711
$3,951,746 $26,250 $4,052,539 $187,461
$3,952,683 $26,381 $4,078,920 $161,080
$3,953,489 $26,513 $4,105,433 $134,567
$3,954,161 $26,646 $4,132,079 $107,921
$3,954,701 $26,779 $4,158,858 $81,142
$3,955,107 $26,913 $4,185,770 $54,230
$3,955,378 $27,047 $4,212,818 $27,182
$3,955,514 $27,182 $4,240,000 $0
$3,955,514 $27,318 $4,267,318 ($27,318)
$3,955,377 $27,455 $4,294,773 ($54,773)
$3,955,103 $27,592 $4,322,366 ($82,366)
$3,954,692 $27,730 $4,350,096 ($110,096)
$3,954,141 $27,869 $4,377,965 ($137,965)
$3,953,451 $28,008 $4,405,973 ($165,973)
$3,952,621 $28,148 $4,434,121 ($194,121)
$3,951,651 $28,289 $4,462,410 ($222,410)
$3,950,539 $28,430 $4,490,841 ($250,841)
$3,949,285 $28,573 $4,519,413 ($279,413)
$3,947,887 $28,715 $4,548,129 ($308,129)
$3,946,347 $28,859 $4,576,988 ($336,988)
$3,944,662 $29,003 $4,605,991 ($365,991)
$3,942,832 $29,148 $4,635,139 ($395,139)
$3,940,856 $29,294 $4,664,433 ($424,433)
$3,938,734 $29,441 $4,693,874 ($453,874)
$3,936,465 $29,588 $4,723,462 ($483,462)
$3,934,047 $29,736 $4,753,197 ($513,197)
$3,931,481 $29,884 $4,783,082 ($543,082)
$3,928,766 $30,034 $4,813,115 ($573,115)
$3,925,900 $30,184 $4,843,299 ($603,299)
$3,922,884 $30,335 $4,873,634 ($633,634)
$3,919,716 $30,487 $4,904,121 ($664,121)
$3,916,395 $30,639 $4,934,760 ($694,760)
$3,912,921 $30,792 $4,965,552 ($725,552)
$3,909,294 $30,946 $4,996,498 ($756,498)
$3,905,511 $31,101 $5,027,599 ($787,599)
$3,901,573 $31,256 $5,058,855 ($818,855)
$3,897,479 $31,413 $5,090,268 ($850,268)
$3,893,227 $31,570 $5,121,838 ($881,838)
$3,888,818 $31,728 $5,153,565 ($913,565)
$3,884,250 $31,886 $5,185,452 ($945,452)
$3,879,523 $32,046 $5,217,497 ($977,497)
$3,874,636 $32,206 $5,249,703 ($1,009,703)
$3,869,587 $32,367 $5,282,070 ($1,042,070)
$3,864,377 $32,529 $5,314,599 ($1,074,599)
$3,859,004 $32,691 $5,347,290 ($1,107,290)
$3,853,467 $32,855 $5,380,145 ($1,140,145)
$3,847,767 $33,019 $5,413,164 ($1,173,164)

#
$3,841,901 $33,184 $5,446,348 ($1,206,348)
$3,835,869 $33,350 $5,479,698 ($1,239,698)
$3,829,671 $33,517 $5,513,215 ($1,273,215)
$3,823,305 $33,684 $5,546,900 ($1,306,900)
$3,816,770 $33,853 $5,580,752 ($1,340,752)
$3,810,066 $34,022 $5,614,775 ($1,374,775)
$3,803,192 $34,192 $5,648,967 ($1,408,967)
$3,796,148 $34,363 $5,683,330 ($1,443,330)
$3,788,931 $34,535 $5,717,865 ($1,477,865)
$3,781,542 $34,708 $5,752,573 ($1,512,573)
$3,773,979 $34,881 $5,787,454 ($1,547,454)
$3,766,241 $35,056 $5,822,510 ($1,582,510)
$3,758,329 $35,231 $5,857,741 ($1,617,741)
$3,750,240 $35,407 $5,893,148 ($1,653,148)
$3,741,974 $35,584 $5,928,732 ($1,688,732)
$3,733,531 $35,762 $5,964,494 ($1,724,494)
$3,724,908 $35,941 $6,000,435 ($1,760,435)
$3,716,106 $36,121 $6,036,555 ($1,796,555)
$3,707,123 $36,301 $6,072,856 ($1,832,856)
$3,697,959 $36,483 $6,109,339 ($1,869,339)
$3,688,612 $36,665 $6,146,004 ($1,906,004)

#
Year 10 Year 11 Year 12 Year 13
SALE
$3,366,663 $3,237,324 $3,100,007 $2,954,222
$129,339 $137,317 $145,786 $154,778
$198,481 $190,504 $182,035 $173,043
$327,821 $327,821 $327,821 $327,821
$3,237,324 $3,100,007 $2,954,222 $2,799,444

#
Re-Finance Loan Amount $0

Interest Rate 0.00%
Amortization Period 0.00 years
Years I/O 0.00 years
I/O rate 0.00%
Monthly Payment (Without I/O) #NUM!
Permanent Loan Refinancing Year Year 0
Permanent Loan Refinancing Date 12/30/1899
0 0 0
Beginning Balance $0 $0 $0
Principal Paid $0 $0 $0
Interest Paid $0 $0 $0
Total Debt Service $0 $0 $0
Ending Balance $0 $0 $0
Refinance/Sale at End of Year Year 1 Year 2 Year 3
Property Value at Refinancing $6,496,536 $6,937,239 $6,840,458

Re-Finance Loan-to-Value 0.0% 0.0% 0.0%
Re-Finance Loan Amount $0 $0 $0 $0
- Refinancing Fees 2.5% ($162,413) ($173,431) ($171,011)
- Repay Outstanding Loan Balance $0 ($4,164,526) ($4,084,398)
Total Loan Proceeds ($162,413) ($4,337,957) ($4,255,409)
Date Year Month Total Payment Interest
31-Jan-24 Year 1 1 $0 $0
29-Feb-24 Year 1 2 $0 $0
31-Mar-24 Year 1 3 $0 $0
30-Apr-24 Year 1 4 $0 $0
31-May-24 Year 1 5 $0 $0
30-Jun-24 Year 1 6 $0 $0
31-Jul-24 Year 1 7 $0 $0
31-Aug-24 Year 1 8 $0 $0
30-Sep-24 Year 1 9 $0 $0
31-Oct-24 Year 1 10 $0 $0
30-Nov-24 Year 1 11 $0 $0
31-Dec-24 Year 1 12 $0 $0
31-Jan-25 Year 2 13 $0 $0
28-Feb-25 Year 2 14 $0 $0
31-Mar-25 Year 2 15 $0 $0
30-Apr-25 Year 2 16 $0 $0
31-May-25 Year 2 17 $0 $0
30-Jun-25 Year 2 18 $0 $0
31-Jul-25 Year 2 19 $0 $0
31-Aug-25 Year 2 20 $0 $0
30-Sep-25 Year 2 21 $0 $0
31-Oct-25 Year 2 22 $0 $0
30-Nov-25 Year 2 23 $0 $0
31-Dec-25 Year 2 24 $0 $0
31-Jan-26 Year 3 25 $0 $0
28-Feb-26 Year 3 26 $0 $0
31-Mar-26 Year 3 27 $0 $0

#
30-Apr-26 Year 3 28 $0 $0
31-May-26 Year 3 29 $0 $0
30-Jun-26 Year 3 30 $0 $0
31-Jul-26 Year 3 31 $0 $0
31-Aug-26 Year 3 32 $0 $0
30-Sep-26 Year 3 33 $0 $0
31-Oct-26 Year 3 34 $0 $0
30-Nov-26 Year 3 35 $0 $0
31-Dec-26 Year 3 36 $0 $0
31-Jan-27 Year 4 37 $0 $0
28-Feb-27 Year 4 38 $0 $0
31-Mar-27 Year 4 39 $0 $0
30-Apr-27 Year 4 40 $0 $0
31-May-27 Year 4 41 $0 $0
30-Jun-27 Year 4 42 $0 $0
31-Jul-27 Year 4 43 $0 $0
31-Aug-27 Year 4 44 $0 $0
30-Sep-27 Year 4 45 $0 $0
31-Oct-27 Year 4 46 $0 $0
30-Nov-27 Year 4 47 $0 $0
31-Dec-27 Year 4 48 $0 $0
31-Jan-28 Year 5 49 $0 $0
29-Feb-28 Year 5 50 $0 $0
31-Mar-28 Year 5 51 $0 $0
30-Apr-28 Year 5 52 $0 $0
31-May-28 Year 5 53 $0 $0
30-Jun-28 Year 5 54 $0 $0
31-Jul-28 Year 5 55 $0 $0
31-Aug-28 Year 5 56 $0 $0
30-Sep-28 Year 5 57 $0 $0
31-Oct-28 Year 5 58 $0 $0
30-Nov-28 Year 5 59 $0 $0
31-Dec-28 Year 5 60 $0 $0
31-Jan-29 Year 6 61 $0 $0
28-Feb-29 Year 6 62 $0 $0
31-Mar-29 Year 6 63 $0 $0
30-Apr-29 Year 6 64 $0 $0
31-May-29 Year 6 65 $0 $0
30-Jun-29 Year 6 66 $0 $0
31-Jul-29 Year 6 67 $0 $0
31-Aug-29 Year 6 68 $0 $0
30-Sep-29 Year 6 69 $0 $0
31-Oct-29 Year 6 70 $0 $0
30-Nov-29 Year 6 71 $0 $0
31-Dec-29 Year 6 72 $0 $0
31-Jan-30 Year 7 73 $0 $0
28-Feb-30 Year 7 74 $0 $0
31-Mar-30 Year 7 75 $0 $0
30-Apr-30 Year 7 76 $0 $0
31-May-30 Year 7 77 $0 $0
30-Jun-30 Year 7 78 $0 $0
31-Jul-30 Year 7 79 $0 $0
31-Aug-30 Year 7 80 $0 $0
30-Sep-30 Year 7 81 $0 $0
31-Oct-30 Year 7 82 $0 $0
30-Nov-30 Year 7 83 $0 $0
31-Dec-30 Year 7 84 $0 $0
31-Jan-31 Year 8 85 $0 $0
28-Feb-31 Year 8 86 $0 $0
31-Mar-31 Year 8 87 $0 $0

#
30-Apr-31 Year 8 88 $0 $0
31-May-31 Year 8 89 $0 $0
30-Jun-31 Year 8 90 $0 $0
31-Jul-31 Year 8 91 $0 $0
31-Aug-31 Year 8 92 $0 $0
30-Sep-31 Year 8 93 $0 $0
31-Oct-31 Year 8 94 $0 $0
30-Nov-31 Year 8 95 $0 $0
31-Dec-31 Year 8 96 $0 $0
31-Jan-32 Year 9 97 $0 $0
29-Feb-32 Year 9 98 $0 $0
31-Mar-32 Year 9 99 $0 $0
30-Apr-32 Year 9 100 $0 $0
31-May-32 Year 9 101 $0 $0
30-Jun-32 Year 9 102 $0 $0
31-Jul-32 Year 9 103 $0 $0
31-Aug-32 Year 9 104 $0 $0
30-Sep-32 Year 9 105 $0 $0
31-Oct-32 Year 9 106 $0 $0
30-Nov-32 Year 9 107 $0 $0
31-Dec-32 Year 9 108 $0 $0
31-Jan-33 Year 10 109 $0 $0
28-Feb-33 Year 10 110 $0 $0
31-Mar-33 Year 10 111 $0 $0
30-Apr-33 Year 10 112 $0 $0
31-May-33 Year 10 113 $0 $0
30-Jun-33 Year 10 114 $0 $0
31-Jul-33 Year 10 115 $0 $0
31-Aug-33 Year 10 116 $0 $0
30-Sep-33 Year 10 117 $0 $0
31-Oct-33 Year 10 118 $0 $0
30-Nov-33 Year 10 119 $0 $0
31-Dec-33 Year 10 120 $0 $0
31-Jan-34 Year 11 121 $0 $0
28-Feb-34 Year 11 122 $0 $0
31-Mar-34 Year 11 123 $0 $0
30-Apr-34 Year 11 124 $0 $0
31-May-34 Year 11 125 $0 $0
30-Jun-34 Year 11 126 $0 $0
31-Jul-34 Year 11 127 $0 $0
31-Aug-34 Year 11 128 $0 $0
30-Sep-34 Year 11 129 $0 $0
31-Oct-34 Year 11 130 $0 $0
30-Nov-34 Year 11 131 $0 $0
31-Dec-34 Year 11 132 $0 $0
31-Jan-35 Year 12 133 $0 $0
28-Feb-35 Year 12 134 $0 $0
31-Mar-35 Year 12 135 $0 $0
30-Apr-35 Year 12 136 $0 $0
31-May-35 Year 12 137 $0 $0
30-Jun-35 Year 12 138 $0 $0
31-Jul-35 Year 12 139 $0 $0
31-Aug-35 Year 12 140 $0 $0
30-Sep-35 Year 12 141 $0 $0
31-Oct-35 Year 12 142 $0 $0
30-Nov-35 Year 12 143 $0 $0
31-Dec-35 Year 12 144 $0 $0
31-Jan-36 Year 13 145 $0 $0
29-Feb-36 Year 13 146 $0 $0
31-Mar-36 Year 13 147 $0 $0

#
30-Apr-36 Year 13 148 $0 $0
31-May-36 Year 13 149 $0 $0
30-Jun-36 Year 13 150 $0 $0
31-Jul-36 Year 13 151 $0 $0
31-Aug-36 Year 13 152 $0 $0
30-Sep-36 Year 13 153 $0 $0
31-Oct-36 Year 13 154 $0 $0
30-Nov-36 Year 13 155 $0 $0
31-Dec-36 Year 13 156 $0 $0
31-Jan-37 Year 14 157 $0 $0
28-Feb-37 Year 14 158 $0 $0
31-Mar-37 Year 14 159 $0 $0
30-Apr-37 Year 14 160 $0 $0
31-May-37 Year 14 161 $0 $0
30-Jun-37 Year 14 162 $0 $0
31-Jul-37 Year 14 163 $0 $0
31-Aug-37 Year 14 164 $0 $0
30-Sep-37 Year 14 165 $0 $0
31-Oct-37 Year 14 166 $0 $0
30-Nov-37 Year 14 167 $0 $0
31-Dec-37 Year 14 168 $0 $0
31-Jan-38 Year 15 169 $0 $0
28-Feb-38 Year 15 170 $0 $0
31-Mar-38 Year 15 171 $0 $0
30-Apr-38 Year 15 172 $0 $0
31-May-38 Year 15 173 $0 $0
30-Jun-38 Year 15 174 $0 $0
31-Jul-38 Year 15 175 $0 $0
31-Aug-38 Year 15 176 $0 $0
30-Sep-38 Year 15 177 $0 $0
31-Oct-38 Year 15 178 $0 $0
30-Nov-38 Year 15 179 $0 $0
31-Dec-38 Year 15 180 $0 $0
31-Jan-39 Year 16 181 $0 $0
28-Feb-39 Year 16 182 $0 $0
31-Mar-39 Year 16 183 $0 $0
30-Apr-39 Year 16 184 $0 $0
31-May-39 Year 16 185 $0 $0
30-Jun-39 Year 16 186 $0 $0
31-Jul-39 Year 16 187 $0 $0
31-Aug-39 Year 16 188 $0 $0
30-Sep-39 Year 16 189 $0 $0
31-Oct-39 Year 16 190 $0 $0
30-Nov-39 Year 16 191 $0 $0
31-Dec-39 Year 16 192 $0 $0
31-Jan-40 Year 17 193 $0 $0
29-Feb-40 Year 17 194 $0 $0
31-Mar-40 Year 17 195 $0 $0
30-Apr-40 Year 17 196 $0 $0
31-May-40 Year 17 197 $0 $0
30-Jun-40 Year 17 198 $0 $0
31-Jul-40 Year 17 199 $0 $0
31-Aug-40 Year 17 200 $0 $0
30-Sep-40 Year 17 201 $0 $0
31-Oct-40 Year 17 202 $0 $0
30-Nov-40 Year 17 203 $0 $0
31-Dec-40 Year 17 204 $0 $0
31-Jan-41 Year 18 205 $0 $0
28-Feb-41 Year 18 206 $0 $0
31-Mar-41 Year 18 207 $0 $0

#
30-Apr-41 Year 18 208 $0 $0
31-May-41 Year 18 209 $0 $0
30-Jun-41 Year 18 210 $0 $0
31-Jul-41 Year 18 211 $0 $0
31-Aug-41 Year 18 212 $0 $0
30-Sep-41 Year 18 213 $0 $0
31-Oct-41 Year 18 214 $0 $0
30-Nov-41 Year 18 215 $0 $0
31-Dec-41 Year 18 216 $0 $0
31-Jan-42 Year 19 217 $0 $0
28-Feb-42 Year 19 218 $0 $0
31-Mar-42 Year 19 219 $0 $0
30-Apr-42 Year 19 220 $0 $0
31-May-42 Year 19 221 $0 $0
30-Jun-42 Year 19 222 $0 $0
31-Jul-42 Year 19 223 $0 $0
31-Aug-42 Year 19 224 $0 $0
30-Sep-42 Year 19 225 $0 $0
31-Oct-42 Year 19 226 $0 $0
30-Nov-42 Year 19 227 $0 $0
31-Dec-42 Year 19 228 $0 $0
31-Jan-43 Year 20 229 $0 $0
28-Feb-43 Year 20 230 $0 $0
31-Mar-43 Year 20 231 $0 $0
30-Apr-43 Year 20 232 $0 $0
31-May-43 Year 20 233 $0 $0
30-Jun-43 Year 20 234 $0 $0
31-Jul-43 Year 20 235 $0 $0
31-Aug-43 Year 20 236 $0 $0
30-Sep-43 Year 20 237 $0 $0
31-Oct-43 Year 20 238 $0 $0
30-Nov-43 Year 20 239 $0 $0
31-Dec-43 Year 20 240 $0 $0
31-Jan-44 Year 21 241 $0 $0
29-Feb-44 Year 21 242 $0 $0
31-Mar-44 Year 21 243 $0 $0
30-Apr-44 Year 21 244 $0 $0
31-May-44 Year 21 245 $0 $0
30-Jun-44 Year 21 246 $0 $0
31-Jul-44 Year 21 247 $0 $0
31-Aug-44 Year 21 248 $0 $0
30-Sep-44 Year 21 249 $0 $0
31-Oct-44 Year 21 250 $0 $0
30-Nov-44 Year 21 251 $0 $0
31-Dec-44 Year 21 252 $0 $0
31-Jan-45 Year 22 253 $0 $0
28-Feb-45 Year 22 254 $0 $0
31-Mar-45 Year 22 255 $0 $0
30-Apr-45 Year 22 256 $0 $0
31-May-45 Year 22 257 $0 $0
30-Jun-45 Year 22 258 $0 $0
31-Jul-45 Year 22 259 $0 $0
31-Aug-45 Year 22 260 $0 $0
30-Sep-45 Year 22 261 $0 $0
31-Oct-45 Year 22 262 $0 $0
30-Nov-45 Year 22 263 $0 $0
31-Dec-45 Year 22 264 $0 $0
31-Jan-46 Year 23 265 $0 $0
28-Feb-46 Year 23 266 $0 $0
31-Mar-46 Year 23 267 $0 $0

#
30-Apr-46 Year 23 268 $0 $0
31-May-46 Year 23 269 $0 $0
30-Jun-46 Year 23 270 $0 $0
31-Jul-46 Year 23 271 $0 $0
31-Aug-46 Year 23 272 $0 $0
30-Sep-46 Year 23 273 $0 $0
31-Oct-46 Year 23 274 $0 $0
30-Nov-46 Year 23 275 $0 $0
31-Dec-46 Year 23 276 $0 $0
31-Jan-47 Year 24 277 $0 $0
28-Feb-47 Year 24 278 $0 $0
31-Mar-47 Year 24 279 $0 $0
30-Apr-47 Year 24 280 $0 $0
31-May-47 Year 24 281 $0 $0
30-Jun-47 Year 24 282 $0 $0
31-Jul-47 Year 24 283 $0 $0
31-Aug-47 Year 24 284 $0 $0
30-Sep-47 Year 24 285 $0 $0
31-Oct-47 Year 24 286 $0 $0
30-Nov-47 Year 24 287 $0 $0
31-Dec-47 Year 24 288 $0 $0
31-Jan-48 Year 25 289 $0 $0
29-Feb-48 Year 25 290 $0 $0
31-Mar-48 Year 25 291 $0 $0
30-Apr-48 Year 25 292 $0 $0
31-May-48 Year 25 293 $0 $0
30-Jun-48 Year 25 294 $0 $0
31-Jul-48 Year 25 295 $0 $0
31-Aug-48 Year 25 296 $0 $0
30-Sep-48 Year 25 297 $0 $0
31-Oct-48 Year 25 298 $0 $0
30-Nov-48 Year 25 299 $0 $0
31-Dec-48 Year 25 300 $0 $0
31-Jan-49 Year 26 301 $0 $0
28-Feb-49 Year 26 302 $0 $0
31-Mar-49 Year 26 303 $0 $0
30-Apr-49 Year 26 304 $0 $0
31-May-49 Year 26 305 $0 $0
30-Jun-49 Year 26 306 $0 $0
31-Jul-49 Year 26 307 $0 $0
31-Aug-49 Year 26 308 $0 $0
30-Sep-49 Year 26 309 $0 $0
31-Oct-49 Year 26 310 $0 $0
30-Nov-49 Year 26 311 $0 $0
31-Dec-49 Year 26 312 $0 $0
31-Jan-50 Year 27 313 $0 $0
28-Feb-50 Year 27 314 $0 $0
31-Mar-50 Year 27 315 $0 $0
30-Apr-50 Year 27 316 $0 $0
31-May-50 Year 27 317 $0 $0
30-Jun-50 Year 27 318 $0 $0
31-Jul-50 Year 27 319 $0 $0
31-Aug-50 Year 27 320 $0 $0
30-Sep-50 Year 27 321 $0 $0
31-Oct-50 Year 27 322 $0 $0
30-Nov-50 Year 27 323 $0 $0
31-Dec-50 Year 27 324 $0 $0
31-Jan-51 Year 28 325 $0 $0
28-Feb-51 Year 28 326 $0 $0
31-Mar-51 Year 28 327 $0 $0

#
30-Apr-51 Year 28 328 $0 $0
31-May-51 Year 28 329 $0 $0
30-Jun-51 Year 28 330 $0 $0
31-Jul-51 Year 28 331 $0 $0
31-Aug-51 Year 28 332 $0 $0
30-Sep-51 Year 28 333 $0 $0
31-Oct-51 Year 28 334 $0 $0
30-Nov-51 Year 28 335 $0 $0
31-Dec-51 Year 28 336 $0 $0
31-Jan-52 Year 29 337 $0 $0
29-Feb-52 Year 29 338 $0 $0
31-Mar-52 Year 29 339 $0 $0
30-Apr-52 Year 29 340 $0 $0
31-May-52 Year 29 341 $0 $0
30-Jun-52 Year 29 342 $0 $0
31-Jul-52 Year 29 343 $0 $0
31-Aug-52 Year 29 344 $0 $0
30-Sep-52 Year 29 345 $0 $0
31-Oct-52 Year 29 346 $0 $0
30-Nov-52 Year 29 347 $0 $0
31-Dec-52 Year 29 348 $0 $0
31-Jan-53 Year 30 349 $0 $0
28-Feb-53 Year 30 350 $0 $0
31-Mar-53 Year 30 351 $0 $0
30-Apr-53 Year 30 352 $0 $0
31-May-53 Year 30 353 $0 $0
30-Jun-53 Year 30 354 $0 $0
31-Jul-53 Year 30 355 $0 $0
31-Aug-53 Year 30 356 $0 $0
30-Sep-53 Year 30 357 $0 $0
31-Oct-53 Year 30 358 $0 $0
30-Nov-53 Year 30 359 $0 $0
31-Dec-53 Year 30 360 $0 $0

#
0 0 0 0 0 0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$7,495,281 $7,754,225 $7,482,614 $7,499,563 $8,239,681 $8,519,659

0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
$0 $0 $0 $0 $0 $0
($187,382) ($193,856) ($187,065) ($187,489) ($205,992) ($212,991)
($3,999,327) ($3,909,009) ($3,813,120) ($3,711,318) ($3,603,236) ($3,488,488)
($4,186,709) ($4,102,865) ($4,000,186) ($3,898,807) ($3,809,228) ($3,701,480)

$0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

#
0 0 0 0
SALE
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0

SALE
$8,715,400 $6,817,866 $3,991,124 $2,336,372
0.0% 0.0% 0.0% 0.0%
$0 $0 $0 $0
($217,885) ($170,447) ($99,778) ($58,409)
($3,366,663) ($3,237,324) ($3,100,007) ($2,954,222)
($3,584,548) ($3,407,771) ($3,199,786) ($3,012,631)

#
Annual P&L Year 1 Year 2 Year 3 Year 4 Year 5
Gross Potential Rent $279,810 $518,800 $559,374 $559,947 $586,602

Concessions $0 $0 -$12,149 -$18,848 -$4,113
Total Rental Revenue $279,810 $518,800 $547,225 $541,099 $582,488
Expense Recovery Income $0 $0 $0 $0 $0

Effective Gross Income $279,810 $518,800 $547,225 $541,099 $582,488
Real Estate Taxes -$42,000 -$42,000 -$42,000 -$42,000 -$42,000

Property & Liability Insurance -$30,000 -$30,000 -$30,000 -$30,000 -$30,000
Utilities
Electric-Common Area -$3,000 -$3,000 -$3,000 -$3,000 -$3,000
Electric-Vacant Area $0 $0 $0 $0 $0
Internet/Cable TV $0 $0 $0 $0 $0
Sewer & Water -$3,000 -$3,000 -$3,000 -$3,000 -$3,000
Natural Gas $0 $0 $0 $0 $0
Personnel
Salaries $0 $0 $0 $0 $0
Workers Compensation $0 $0 $0 $0 $0
Health Insurance $0 $0 $0 $0 $0
Employee 401K $0 $0 $0 $0 $0
Adminstrative
Accounting -$1,800 -$3,300 -$3,587 -$3,580 -$3,596
Telephone $0 $0 $0 $0 $0
Computer $0 $0 $0 $0 $0
Licenses & Permits -$450 -$825 -$897 -$895 -$899
Office Supplies $0 $0 $0 $0 $0
Copying $0 $0 $0 $0 $0
Postage $0 $0 $0 $0 $0
Legal Fees -$270 -$495 -$538 -$537 -$539
Professional Fees $0 $0 $0 $0 $0
Other Admin Expenses $0 $0 $0 $0 $0
Repairs & Maintenance -$468 -$858 -$932 -$931 -$935
Leasing & Marketing Costs -$3,000 -$3,000 -$3,000 -$3,000 -$3,000
Contract Services
Exterminating -$1,200 -$1,200 -$1,200 -$1,200 -$1,200
Trash Removal -$4,800 -$4,800 -$4,800 -$4,800 -$4,800
Security -$540 -$990 -$1,076 -$1,074 -$1,079
Landscaping -$6,000 -$6,000 -$6,000 -$6,000 -$6,000
Other Contract Services $0 $0 $0 $0 $0
Property Management Fees -$13,991 -$25,940 -$27,361 -$27,055 -$29,124
Miscellaneous Expenses -$3,600 -$3,600 -$3,600 -$3,600 -$3,600
Total Expenses -$114,119 -$129,008 -$130,991 -$130,671 -$132,772
Net Operating Income $165,692 $389,792 $416,234 $410,427 $449,717

Less: Debt Service-First Mortgage -$327,821 -$327,821 -$327,821 -$327,821 -$327,821
Mortgage Principal -$75,474 -$80,129 -$85,071 -$90,318 -$95,888
Mortgage Interest -$252,347 -$247,692 -$242,750 -$237,503 -$231,932
Less: Tenant Improvements $0 $0 $0 $0 $0

Less: Leasing Commissions $0 $0 $0 $0 $0
Net Cash Flow (Pre-Tax) -$162,129 $61,972 $88,414 $82,607 $121,896
Total Loan Proceeds $0 $0 $0 $0 $0
Property Level Cash Flow -$162,129 $61,972 $88,414 $82,607 $121,896

#
Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13
SALE
$600,835 $597,068 $603,128 $633,955 $649,342 $661,991 $536,556 $358,025
-$1,987 -$15,403 -$20,402 -$4,452 -$2,151 -$2,438 $0 $0
$598,847 $581,665 $582,726 $629,503 $647,191 $659,553 $536,556 $358,025
$0 $0 $0 $0 $0 $0 $0 $0
$598,847 $581,665 $582,726 $629,503 $647,191 $659,553 $536,556 $358,025
-$42,000 -$42,000 -$42,000 -$42,000 -$42,000 -$42,000 -$42,000 -$42,000

-$30,000 -$30,000 -$30,000 -$30,000 -$30,000 -$30,000 -$30,000 -$30,000
-$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000

$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
-$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
-$3,598 -$3,584 -$3,580 -$3,596 -$3,598 -$3,598 -$3,600 -$3,600

$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
-$899 -$896 -$895 -$899 -$899 -$899 -$900 -$900
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
-$540 -$538 -$537 -$539 -$540 -$540 -$540 -$540
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
-$935 -$932 -$931 -$935 -$935 -$935 -$936 -$936
-$3,000 -$3,000 -$3,000 -$3,000 -$3,000 -$3,000 $0 $0
-$1,200 -$1,200 -$1,200 -$1,200 -$1,200 -$1,200 -$1,200 -$1,200

-$4,800 -$4,800 -$4,800 -$4,800 -$4,800 -$4,800 -$4,800 -$4,800
-$1,079 -$1,075 -$1,074 -$1,079 -$1,079 -$1,079 -$1,080 -$1,080
-$6,000 -$6,000 -$6,000 -$6,000 -$6,000 -$6,000 -$6,000 -$6,000
$0 $0 $0 $0 $0 $0 $0 $0
-$29,942 -$29,083 -$29,136 -$31,475 -$32,360 -$32,978 -$26,828 -$17,901
-$3,600 -$3,600 -$3,600 -$3,600 -$3,600 -$3,600 -$3,600 -$3,600
-$133,594 -$132,708 -$132,753 -$135,122 -$136,011 -$136,629 -$127,484 -$118,557
$465,254 $448,957 $449,974 $494,381 $511,180 $522,924 $409,072 $239,467

-$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$327,821 -$300,502
-$101,803 -$108,082 -$114,748 -$121,825 -$129,339 -$137,317 -$145,786 -$141,523
-$226,018 -$219,739 -$213,073 -$205,995 -$198,481 -$190,504 -$182,035 -$158,979
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$137,433 $121,136 $122,153 $166,560 $183,359 $195,103 $81,251 -$61,035
$0 $0 $0 $0 $0 $0 $0 $0
$137,433 $121,136 $122,153 $166,560 $183,359 $195,103 $81,251 -$61,035

#
IRR Calulations
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13
SALE
Net Operating Income (y+1) $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $511,180 $522,924 $409,072 $239,467 $140,182
Ongoing Cap Rate 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
Property Value $6,496,536 $6,937,239 $6,840,458 $7,495,281 $7,754,225 $7,482,614 $7,499,563 $8,239,681 $8,519,659 $8,715,400 $6,817,866 $3,991,124 $2,336,372
Cost of Sale -$227,379 -$242,803 -$239,416 -$262,335 -$271,398 -$261,891 -$262,485 -$288,389 -$298,188 -$305,039 -$238,625 -$139,689 -$81,773
Loan Balance -$4,164,526 -$4,084,398 -$3,999,327 -$3,909,009 -$3,813,120 -$3,711,318 -$3,603,236 -$3,488,488 -$3,366,663 -$3,237,324 -$3,100,007 -$2,954,222 -$2,799,444
Net Proceeds from Sale $2,104,631 $2,610,038 $2,601,715 $3,323,938 $3,669,707 $3,509,404 $3,633,842 $4,462,804 $4,854,808 $5,173,037 $3,479,233 $897,213 -$544,845
Return of Member Capital -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000 -$1,060,000
Net Profit from Sale $1,044,631 $1,550,038 $1,541,715 $2,263,938 $2,609,707 $2,449,404 $2,573,842 $3,402,804 $3,794,808 $4,113,037 $2,419,233 -$162,787 -$1,604,845
Capital Transaction Fee -$64,965 -$69,372 -$68,405 -$74,953 -$77,542 -$74,826 -$74,996 -$82,397 -$85,197 -$87,154 -$68,179 $0 $0
Net Proceeds from Sale Paid to Members $734,750 $1,110,499 $1,104,983 $1,641,739 $1,899,123 $1,780,934 $1,874,134 $2,490,305 $2,782,208 $3,019,412 $1,763,291 -$122,090 -$1,203,634
Net Proceeds from Sale Paid to Manager $277,399 $404,853 $402,530 $584,723 $671,812 $631,058 $662,209 $871,300 $970,001 $1,050,048 $621,853 -$40,697 -$401,211
Summary of Property Level Levered Cash Flow and Return

Year Initial Equity Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13
SALE
Year 1 ($1,060,000) $1,942,502
Year 2 ($1,060,000) -$162,129 $2,672,010
Year 3 ($1,060,000) -$162,129 $61,972 $2,690,129
Year 4 ($1,060,000) -$162,129 $61,972 $88,414 $3,406,545
Year 5 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $3,791,603
Year 6 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $3,646,837
Year 7 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $3,754,978
Year 8 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $4,584,957
Year 9 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $5,021,368
Year 10 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $166,560 $5,356,396
Year 11 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $166,560 $183,359 $3,674,337
Year 12 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $166,560 $183,359 $195,103 $978,464
Year 13 ($1,060,000) -$162,129 $61,972 $88,414 $82,607 $121,896 $137,433 $121,136 $122,153 $166,560 $183,359 $195,103 $81,251 -$605,880
Levered IRR 83.25% 51.31% 32.87% 32.39% 28.63% 23.54% 21.26% 21.80% 20.86% 19.92% 15.41% 7.14% 0.00%
Equity Multiple 1.83x 2.19x 2.25x 2.91x 3.29x 3.27x 3.48x 4.25x 4.71x 5.12x 3.89x 1.85x 0.75x
Summary of Property Level Unlevered Cash Flow and Return

Year Initial Equity Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13
SALE
Year 1 ($5,300,000) $6,434,849
Year 2 ($5,300,000) $165,692 $7,084,228
Year 3 ($5,300,000) $165,692 $389,792 $7,017,276
Year 4 ($5,300,000) $165,692 $389,792 $416,234 $7,643,374
Year 5 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $7,932,544
Year 6 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $7,685,976
Year 7 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $7,686,035
Year 8 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $8,401,266
Year 9 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $8,715,852
Year 10 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $8,921,540
Year 11 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $511,180 $7,102,165
Year 12 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $511,180 $522,924 $4,260,506
Year 13 ($5,300,000) $165,692 $389,792 $416,234 $410,427 $449,717 $465,254 $448,957 $449,974 $494,381 $511,180 $522,924 $409,072 $2,494,066
Unlevered IRR 21.41% 17.19% 13.11% 13.72% 12.99% 11.46% 10.85% 11.37% 11.21% 11.01% 9.07% 6.22% 4.31%
Equity Multiple 1.21x 1.37x 1.43x 1.63x 1.76x 1.80x 1.88x 2.10x 2.25x 2.38x 2.13x 1.70x 1.44x
Copyright 2017© The Windward Group

All Rights Reserved_x000D_ Company General Use
#
Partnership Structure Capital Share

Sponsor Equity Share 25%
LP Equity Share 75%
Total Equity
Sponsor Cash Flow Year 0 Year 1

Distributions $461,976 $0 $0
Contributions $457,002 $265,000 $40,532
Net Cash Flow $4,973 $265,000 $40,532
IRR 0.29%
Equity Multiple 1.0x
LP Cash Flow Year 0 Year 1

Distributions $730,492 $0 $0
Contributions $916,597 $795,000 $121,597
Net Cash Flow $471,097 $795,000 $121,597
IRR Err:523
Equity Multiple 0.7x
Property Level Cash Flow Year 0 Year 1

Contributions ($1,060,000) ($162,129)
Distributions $0 $0
Levered Cash Flow ($1,060,000) ($162,129)
Levered IRR at Exit Err:523
Equity Multiple at Exit 0.7x
Hurdle 1 Year 0 Year 1

Beginning Balance (LP Capital Account) $0 $795,000
LP Required Return to hit Hurdle 1 8% $0 $63,600
Contributions from LP 75% $795,000 $121,597
Distributions to LP (Hurdle 1) 75% $0 $0
Ending Balance (LP Capital Account) $795,000 $916,597
Contributions from Sponsor 25% $265,000 $40,532

Distributions to Sponsor 25% $0 $0
Total Distributions $0 $0
Cash Flow Remaining $0 $0

Beginning Balance (LP Capital Account) $0 $795,000
LP Required Return to hit Hurdle 2 10% $0 $79,500
Contributions from LP $795,000 $121,597
Prior Distributions $0 $0
Distributions to LP (Hurdle 2) 60% $0 $0
Contributions from Sponsor $265,000 $40,532

Cash Flow Remaining $0 $0

Distributions to LP 50% $0 $0

#
IRR Promote
Tier 1: Preferred Return 8% 25%
Tier 2 10% 40%
Tier 3 <12% 50%

$15,493 $22,103 $20,652 $36,889 $44,053 $38,408
$0 $0 $0 $0 $0 $0
$15,493 $22,103 $20,652 $36,889 $44,053 $38,408

$46,479 $66,310 $61,955 $85,007 $93,380 $82,728
$0 $0 $0 $0 $0 $0
$46,479 $66,310 $61,955 $85,007 $93,380 $82,728

$0 $0 $0 $0 $0 $0
$61,972 $88,414 $82,607 $121,896 $137,433 $121,136
$61,972 $88,414 $82,607 $121,896 $137,433 $121,136

$916,597 $870,118 $803,808 $741,853 $682,504 $627,904
$73,328 $69,609 $64,305 $59,348 $54,600 $50,232
$0 $0 $0 $0 $0 $0
$46,479 $66,310 $61,955 $59,348 $54,600 $50,232
$870,118 $803,808 $741,853 $682,504 $627,904 $577,672
$0 $0 $0 $0 $0 $0
$15,493 $22,103 $20,652 $19,783 $18,200 $16,744
$61,972 $88,414 $82,607 $79,131 $72,800 $66,976

$0 $0 $0 $42,765 $64,632 $54,160

$916,597 $870,118 $803,808 $741,853 $682,504 $627,904
$91,660 $87,012 $80,381 $74,185 $68,250 $62,790
$0 $0 $0 $0 $0 $0
$46,479 $66,310 $61,955 $59,348 $54,600 $50,232
$0 $0 $0 $25,659 $38,779 $32,496
$0 $0 $0 $0 $0 $0
$0 $0 $0 $17,106 $25,853 $21,664
$0 $0 $0 $42,765 $64,632 $54,160

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0

#
$39,895 $63,793 $73,752 $81,058 $25,879 $0
$0 $0 $0 $0 $0 $151,470
$39,895 $63,793 $73,752 $81,058 $25,879 $151,470

$82,258 $102,767 $109,607 $114,045 $55,372 $0
$0 $0 $0 $0 $0 $454,410
$82,258 $102,767 $109,607 $114,045 $55,372 $454,410

$0 $0 $0 $0 $0 ($605,880)
$122,153 $166,560 $183,359 $195,103 $81,251 $0
$122,153 $166,560 $183,359 $195,103 $81,251 ($605,880)

$577,672 $531,458 $488,941 $449,826 $413,840 $380,733
$46,214 $42,517 $39,115 $35,986 $33,107 $30,459
$0 $0 $0 $0 $0 $454,410
$46,214 $42,517 $39,115 $35,986 $33,107 $0
$531,458 $488,941 $449,826 $413,840 $380,733 $835,143
$0 $0 $0 $0 $0 $151,470
$15,405 $14,172 $13,038 $11,995 $11,036 $0
$61,618 $56,689 $52,154 $47,981 $44,143 $0

$60,535 $109,871 $131,205 $147,122 $37,108 $0

$577,672 $531,458 $488,941 $449,826 $413,840 $380,733
$57,767 $53,146 $48,894 $44,983 $41,384 $38,073
$0 $0 $0 $0 $0 $454,410
$46,214 $42,517 $39,115 $35,986 $33,107 $0
$34,660 $31,887 $29,336 $26,990 $22,265 $0
$0 $0 $0 $0 $0 $151,470
$23,107 $21,258 $19,558 $17,993 $14,843 $0
$57,767 $53,146 $48,894 $44,983 $37,108 $0

$2,768 $56,726 $82,311 $102,139 $0 $0

$1,384 $28,363 $41,156 $51,070 $0 $0
$1,384 $28,363 $41,156 $51,070 $0 $0
$2,768 $56,726 $82,311 $102,139 $0 $0

#

Aldine Westfield

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Aldine Westfield

Uploaded by

Copyright:

Available Formats

Content Page

Units 15 Deal Size $8,000,000 $5,300,000

Carry Costs 0.0% $0

Total Uses 0.0% $0 $0

60.0% 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x 143.9% / 0.0x

Equity and Debt Cash Flows by Month Equity IRR by Partner

Total Equity Total Debt Equity IRR

Net Operating Income by Month Equity Multiple by Partner

Acquistion Unit Measure Value

Development Details Unit Measure Value

Rent Details Unit Measure Value

GP/LP Structure Unit Measure Value

Exit Unit Measure Value

_x000D_ Company General Use

Acquisition Loan (1st) Unit Measure Value

Permanent Loan (Refinancing) Unit Measure Value

_x000D_ Company General Use

Deal Assessment Formula Min. / Max. Criteria Year 1

Cap Rates LTV

Construction Cost LTV

LTV Interest Rate

_x000D_ Company General Use

_x000D_ Company General Use

Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8

$4,084,398 $3,999,327 $3,909,009 $3,813,120 $3,711,318 $3,603,236 $3,488,488

24.87% 23.94% 24.15% 22.79% 22.31% 22.82% 22.78%

7.35% 7.85% 7.74% 8.49% 8.78% 8.47% 8.49%

77.06% 75.46% 73.75% 71.95% 70.02% 67.99% 65.82%

_x000D_ Company General Use

_x000D_ Company General Use

Year 9 Year 10 Year 11 Year 12 Year 13

$3,366,663 $3,237,324 $3,100,007 $2,954,222 $2,799,444

21.46% 21.02% 20.72% 23.76% 33.11%

9.33% 9.64% 9.87% 7.72% 4.52%

63.52% 61.08% 58.49% 55.74% 52.82%

_x000D_ Company General Use

Capital Account Balance Year 0 Year 1 Year 2

Beginning Capital Account Balance $100,000

Levered IRR Err:523

_x000D_ Company General Use

$8,341 $7,793 $10,693 $11,746 $10,406 $10,347 $12,927 $13,787

_x000D_ Company General Use

_x000D_ Company General Use

Monthly Expense Assumptions Per sf Per Unit % of EGI

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

1ST GENERATION LEASE

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use

_x000D_ Company General Use