Loan and Property excel project

Property and Loan Information

Purchase Price 10,000,000$

Loan to Value 75%

Interest Rate 5.35%

Loan Term 240

Loan Amount 7,500,000$

Fully Amortizing Loan Interest Only Loan

Monthly Payment (50,958.22)$ Monthly Payment (33,437.50)$

Annual Debt Service (611,498.65)$ Annual Debt Service (401,250.00)$

Loan Points 2%

Loan Points $ 150,000.00$

Effective Interest rate 5.60%

Effective Rate if Early Payoff

Month Loan Paid Off 120

Balance at Payoff $4,727,786.33

Effective Interest Rate 5.66%

Amortization Schedule

Quick Version

Loan Balance after 3 PMTs

Loan Balance $7,447,203.15

Full Schedule

PMT # Beg Bal Total PMT Interest PMT Principal PMT Ending Balance Cumulative Interest Cumulative Principal

1 7,500,000.00$ 50,958.22$ 33,437.50$ 17,520.72$ 7,482,479.28$ 33,437.50$ 17,520.72$ 2 7,482,479.28$ 50,958.22$ 33,359.39$ 17,598.83$ 7,464,880.44$ 66,796.89$ 35,119.56$ 3 7,464,880.44$ 50,958.22$ 33,280.93$ 17,677.30$ 7,447,203.15$ 100,077.81$ 52,796.85$ 4 7,447,203.15$ 50,958.22$ 33,202.11$ 17,756.11$ 7,429,447.04$ 133,279.93$ 70,552.96$ 5 7,429,447.04$ 50,958.22$ 33,122.95$ 17,835.27$ 7,411,611.77$ 166,402.88$ 88,388.23$ 6 7,411,611.77$ 50,958.22$ 33,043.44$ 17,914.79$ 7,393,696.99$ 199,446.31$ 106,303.01$ 7 7,393,696.99$ 50,958.22$ 32,963.57$ 17,994.66$ 7,375,702.33$ 232,409.88$ 124,297.67$ 8 7,375,702.33$ 50,958.22$ 32,883.34$ 18,074.88$ 7,357,627.45$ 265,293.22$ 142,372.55$ 9 7,357,627.45$ 50,958.22$ 32,802.76$ 18,155.47$ 7,339,471.98$ 298,095.97$ 160,528.02$

10 7,339,471.98$ 50,958.22$ 32,721.81$ 18,236.41$ 7,321,235.58$ 330,817.79$ 178,764.42$ 11 7,321,235.58$ 50,958.22$ 32,640.51$ 18,317.71$ 7,302,917.86$ 363,458.30$ 197,082.14$ 12 7,302,917.86$ 50,958.22$ 32,558.84$ 18,399.38$ 7,284,518.48$ 396,017.14$ 215,481.52$ 13 7,284,518.48$ 50,958.22$ 32,476.81$ 18,481.41$ 7,266,037.07$ 428,493.95$ 233,962.93$ 14 7,266,037.07$ 50,958.22$ 32,394.42$ 18,563.81$ 7,247,473.27$ 460,888.36$ 252,526.73$ 15 7,247,473.27$ 50,958.22$ 32,311.65$ 18,646.57$ 7,228,826.70$ 493,200.02$ 271,173.30$ 16 7,228,826.70$ 50,958.22$ 32,228.52$ 18,729.70$ 7,210,097.00$ 525,428.54$ 289,903.00$ 17 7,210,097.00$ 50,958.22$ 32,145.02$ 18,813.21$ 7,191,283.79$ 557,573.55$ 308,716.21$ 18 7,191,283.79$ 50,958.22$ 32,061.14$ 18,897.08$ 7,172,386.71$ 589,634.69$ 327,613.29$ 19 7,172,386.71$ 50,958.22$ 31,976.89$ 18,981.33$ 7,153,405.38$ 621,611.58$ 346,594.62$ 20 7,153,405.38$ 50,958.22$ 31,892.27$ 19,065.96$ 7,134,339.42$ 653,503.85$ 365,660.58$ 21 7,134,339.42$ 50,958.22$ 31,807.26$ 19,150.96$ 7,115,188.47$ 685,311.11$ 384,811.53$ 22 7,115,188.47$ 50,958.22$ 31,721.88$ 19,236.34$ 7,095,952.13$ 717,032.99$ 404,047.87$ 23 7,095,952.13$ 50,958.22$ 31,636.12$ 19,322.10$ 7,076,630.03$ 748,669.11$ 423,369.97$ 24 7,076,630.03$ 50,958.22$ 31,549.98$ 19,408.25$ 7,057,221.78$ 780,219.09$ 442,778.22$ 25 7,057,221.78$ 50,958.22$ 31,463.45$ 19,494.77$ 7,037,727.01$ 811,682.54$ 462,272.99$ 26 7,037,727.01$ 50,958.22$ 31,376.53$ 19,581.69$ 7,018,145.32$ 843,059.07$ 481,854.68$

27 7,018,145.32$ 50,958.22$ 31,289.23$ 19,668.99$ 6,998,476.33$ 874,348.30$ 501,523.67$ 28 6,998,476.33$ 50,958.22$ 31,201.54$ 19,756.68$ 6,978,719.65$ 905,549.84$ 521,280.35$ 29 6,978,719.65$ 50,958.22$ 31,113.46$ 19,844.76$ 6,958,874.88$ 936,663.30$ 541,125.12$ 30 6,958,874.88$ 50,958.22$ 31,024.98$ 19,933.24$ 6,938,941.65$ 967,688.28$ 561,058.35$ 31 6,938,941.65$ 50,958.22$ 30,936.11$ 20,022.11$ 6,918,919.54$ 998,624.40$ 581,080.46$ 32 6,918,919.54$ 50,958.22$ 30,846.85$ 20,111.37$ 6,898,808.17$ 1,029,471.25$ 601,191.83$ 33 6,898,808.17$ 50,958.22$ 30,757.19$ 20,201.03$ 6,878,607.13$ 1,060,228.43$ 621,392.87$ 34 6,878,607.13$ 50,958.22$ 30,667.12$ 20,291.10$ 6,858,316.04$ 1,090,895.56$ 641,683.96$ 35 6,858,316.04$ 50,958.22$ 30,576.66$ 20,381.56$ 6,837,934.47$ 1,121,472.22$ 662,065.53$ 36 6,837,934.47$ 50,958.22$ 30,485.79$ 20,472.43$ 6,817,462.04$ 1,151,958.01$ 682,537.96$ 37 6,817,462.04$ 50,958.22$ 30,394.52$ 20,563.70$ 6,796,898.34$ 1,182,352.52$ 703,101.66$ 38 6,796,898.34$ 50,958.22$ 30,302.84$ 20,655.38$ 6,776,242.96$ 1,212,655.36$ 723,757.04$ 39 6,776,242.96$ 50,958.22$ 30,210.75$ 20,747.47$ 6,755,495.49$ 1,242,866.11$ 744,504.51$ 40 6,755,495.49$ 50,958.22$ 30,118.25$ 20,839.97$ 6,734,655.52$ 1,272,984.36$ 765,344.48$ 41 6,734,655.52$ 50,958.22$ 30,025.34$ 20,932.88$ 6,713,722.64$ 1,303,009.70$ 786,277.36$ 42 6,713,722.64$ 50,958.22$ 29,932.01$ 21,026.21$ 6,692,696.43$ 1,332,941.72$ 807,303.57$ 43 6,692,696.43$ 50,958.22$ 29,838.27$ 21,119.95$ 6,671,576.48$ 1,362,779.99$ 828,423.52$ 44 6,671,576.48$ 50,958.22$ 29,744.11$ 21,214.11$ 6,650,362.37$ 1,392,524.10$ 849,637.63$ 45 6,650,362.37$ 50,958.22$ 29,649.53$ 21,308.69$ 6,629,053.68$ 1,422,173.63$ 870,946.32$ 46 6,629,053.68$ 50,958.22$ 29,554.53$ 21,403.69$ 6,607,649.99$ 1,451,728.16$ 892,350.01$ 47 6,607,649.99$ 50,958.22$ 29,459.11$ 21,499.11$ 6,586,150.87$ 1,481,187.27$ 913,849.13$ 48 6,586,150.87$ 50,958.22$ 29,363.26$ 21,594.97$ 6,564,555.91$ 1,510,550.53$ 935,444.09$ 49 6,564,555.91$ 50,958.22$ 29,266.98$ 21,691.24$ 6,542,864.67$ 1,539,817.50$ 957,135.33$ 50 6,542,864.67$ 50,958.22$ 29,170.27$ 21,787.95$ 6,521,076.72$ 1,568,987.78$ 978,923.28$ 51 6,521,076.72$ 50,958.22$ 29,073.13$ 21,885.09$ 6,499,191.63$ 1,598,060.91$ 1,000,808.37$ 52 6,499,191.63$ 50,958.22$ 28,975.56$ 21,982.66$ 6,477,208.97$ 1,627,036.47$ 1,022,791.03$ 53 6,477,208.97$ 50,958.22$ 28,877.56$ 22,080.66$ 6,455,128.31$ 1,655,914.03$ 1,044,871.69$ 54 6,455,128.31$ 50,958.22$ 28,779.11$ 22,179.11$ 6,432,949.20$ 1,684,693.14$ 1,067,050.80$ 55 6,432,949.20$ 50,958.22$ 28,680.23$ 22,277.99$ 6,410,671.21$ 1,713,373.37$ 1,089,328.79$ 56 6,410,671.21$ 50,958.22$ 28,580.91$ 22,377.31$ 6,388,293.90$ 1,741,954.28$ 1,111,706.10$ 57 6,388,293.90$ 50,958.22$ 28,481.14$ 22,477.08$ 6,365,816.82$ 1,770,435.43$ 1,134,183.18$ 58 6,365,816.82$ 50,958.22$ 28,380.93$ 22,577.29$ 6,343,239.53$ 1,798,816.36$ 1,156,760.47$ 59 6,343,239.53$ 50,958.22$ 28,280.28$ 22,677.94$ 6,320,561.59$ 1,827,096.64$ 1,179,438.41$ 60 6,320,561.59$ 50,958.22$ 28,179.17$ 22,779.05$ 6,297,782.54$ 1,855,275.81$ 1,202,217.46$ 61 6,297,782.54$ 50,958.22$ 28,077.61$ 22,880.61$ 6,274,901.93$ 1,883,353.42$ 1,225,098.07$ 62 6,274,901.93$ 50,958.22$ 27,975.60$ 22,982.62$ 6,251,919.31$ 1,911,329.03$ 1,248,080.69$ 63 6,251,919.31$ 50,958.22$ 27,873.14$ 23,085.08$ 6,228,834.23$ 1,939,202.17$ 1,271,165.77$

64 6,228,834.23$ 50,958.22$ 27,770.22$ 23,188.00$ 6,205,646.23$ 1,966,972.38$ 1,294,353.77$ 65 6,205,646.23$ 50,958.22$ 27,666.84$ 23,291.38$ 6,182,354.85$ 1,994,639.22$ 1,317,645.15$ 66 6,182,354.85$ 50,958.22$ 27,563.00$ 23,395.22$ 6,158,959.63$ 2,022,202.22$ 1,341,040.37$ 67 6,158,959.63$ 50,958.22$ 27,458.70$ 23,499.53$ 6,135,460.10$ 2,049,660.92$ 1,364,539.90$ 68 6,135,460.10$ 50,958.22$ 27,353.93$ 23,604.29$ 6,111,855.81$ 2,077,014.84$ 1,388,144.19$ 69 6,111,855.81$ 50,958.22$ 27,248.69$ 23,709.53$ 6,088,146.27$ 2,104,263.53$ 1,411,853.73$ 70 6,088,146.27$ 50,958.22$ 27,142.99$ 23,815.24$ 6,064,331.04$ 2,131,406.52$ 1,435,668.96$ 71 6,064,331.04$ 50,958.22$ 27,036.81$ 23,921.41$ 6,040,409.63$ 2,158,443.33$ 1,459,590.37$ 72 6,040,409.63$ 50,958.22$ 26,930.16$ 24,028.06$ 6,016,381.57$ 2,185,373.49$ 1,483,618.43$ 73 6,016,381.57$ 50,958.22$ 26,823.03$ 24,135.19$ 5,992,246.38$ 2,212,196.52$ 1,507,753.62$ 74 5,992,246.38$ 50,958.22$ 26,715.43$ 24,242.79$ 5,968,003.59$ 2,238,911.95$ 1,531,996.41$ 75 5,968,003.59$ 50,958.22$ 26,607.35$ 24,350.87$ 5,943,652.72$ 2,265,519.30$ 1,556,347.28$ 76 5,943,652.72$ 50,958.22$ 26,498.79$ 24,459.44$ 5,919,193.28$ 2,292,018.09$ 1,580,806.72$ 77 5,919,193.28$ 50,958.22$ 26,389.74$ 24,568.48$ 5,894,624.80$ 2,318,407.83$ 1,605,375.20$ 78 5,894,624.80$ 50,958.22$ 26,280.20$ 24,678.02$ 5,869,946.78$ 2,344,688.03$ 1,630,053.22$ 79 5,869,946.78$ 50,958.22$ 26,170.18$ 24,788.04$ 5,845,158.74$ 2,370,858.21$ 1,654,841.26$ 80 5,845,158.74$ 50,958.22$ 26,059.67$ 24,898.56$ 5,820,260.18$ 2,396,917.87$ 1,679,739.82$ 81 5,820,260.18$ 50,958.22$ 25,948.66$ 25,009.56$ 5,795,250.62$ 2,422,866.53$ 1,704,749.38$ 82 5,795,250.62$ 50,958.22$ 25,837.16$ 25,121.06$ 5,770,129.56$ 2,448,703.69$ 1,729,870.44$ 83 5,770,129.56$ 50,958.22$ 25,725.16$ 25,233.06$ 5,744,896.50$ 2,474,428.85$ 1,755,103.50$ 84 5,744,896.50$ 50,958.22$ 25,612.66$ 25,345.56$ 5,719,550.94$ 2,500,041.52$ 1,780,449.06$ 85 5,719,550.94$ 50,958.22$ 25,499.66$ 25,458.56$ 5,694,092.38$ 2,525,541.18$ 1,805,907.62$ 86 5,694,092.38$ 50,958.22$ 25,386.16$ 25,572.06$ 5,668,520.32$ 2,550,927.34$ 1,831,479.68$ 87 5,668,520.32$ 50,958.22$ 25,272.15$ 25,686.07$ 5,642,834.26$ 2,576,199.50$ 1,857,165.74$ 88 5,642,834.26$ 50,958.22$ 25,157.64$ 25,800.59$ 5,617,033.67$ 2,601,357.13$ 1,882,966.33$ 89 5,617,033.67$ 50,958.22$ 25,042.61$ 25,915.61$ 5,591,118.06$ 2,626,399.74$ 1,908,881.94$ 90 5,591,118.06$ 50,958.22$ 24,927.07$ 26,031.15$ 5,565,086.91$ 2,651,326.81$ 1,934,913.09$ 91 5,565,086.91$ 50,958.22$ 24,811.01$ 26,147.21$ 5,538,939.70$ 2,676,137.82$ 1,961,060.30$ 92 5,538,939.70$ 50,958.22$ 24,694.44$ 26,263.78$ 5,512,675.91$ 2,700,832.26$ 1,987,324.09$ 93 5,512,675.91$ 50,958.22$ 24,577.35$ 26,380.87$ 5,486,295.04$ 2,725,409.61$ 2,013,704.96$ 94 5,486,295.04$ 50,958.22$ 24,459.73$ 26,498.49$ 5,459,796.55$ 2,749,869.34$ 2,040,203.45$ 95 5,459,796.55$ 50,958.22$ 24,341.59$ 26,616.63$ 5,433,179.92$ 2,774,210.93$ 2,066,820.08$ 96 5,433,179.92$ 50,958.22$ 24,222.93$ 26,735.29$ 5,406,444.63$ 2,798,433.86$ 2,093,555.37$ 97 5,406,444.63$ 50,958.22$ 24,103.73$ 26,854.49$ 5,379,590.14$ 2,822,537.59$ 2,120,409.86$ 98 5,379,590.14$ 50,958.22$ 23,984.01$ 26,974.22$ 5,352,615.93$ 2,846,521.60$ 2,147,384.07$ 99 5,352,615.93$ 50,958.22$ 23,863.75$ 27,094.48$ 5,325,521.45$ 2,870,385.34$ 2,174,478.55$

100 5,325,521.45$ 50,958.22$ 23,742.95$ 27,215.27$ 5,298,306.18$ 2,894,128.29$ 2,201,693.82$

101 5,298,306.18$ 50,958.22$ 23,621.62$ 27,336.61$ 5,270,969.57$ 2,917,749.91$ 2,229,030.43$ 102 5,270,969.57$ 50,958.22$ 23,499.74$ 27,458.48$ 5,243,511.09$ 2,941,249.65$ 2,256,488.91$ 103 5,243,511.09$ 50,958.22$ 23,377.32$ 27,580.90$ 5,215,930.19$ 2,964,626.97$ 2,284,069.81$ 104 5,215,930.19$ 50,958.22$ 23,254.36$ 27,703.87$ 5,188,226.32$ 2,987,881.32$ 2,311,773.68$ 105 5,188,226.32$ 50,958.22$ 23,130.84$ 27,827.38$ 5,160,398.95$ 3,011,012.17$ 2,339,601.05$ 106 5,160,398.95$ 50,958.22$ 23,006.78$ 27,951.44$ 5,132,447.50$ 3,034,018.95$ 2,367,552.50$ 107 5,132,447.50$ 50,958.22$ 22,882.16$ 28,076.06$ 5,104,371.44$ 3,056,901.11$ 2,395,628.56$ 108 5,104,371.44$ 50,958.22$ 22,756.99$ 28,201.23$ 5,076,170.21$ 3,079,658.10$ 2,423,829.79$ 109 5,076,170.21$ 50,958.22$ 22,631.26$ 28,326.96$ 5,047,843.25$ 3,102,289.36$ 2,452,156.75$ 110 5,047,843.25$ 50,958.22$ 22,504.97$ 28,453.25$ 5,019,390.00$ 3,124,794.32$ 2,480,610.00$ 111 5,019,390.00$ 50,958.22$ 22,378.11$ 28,580.11$ 4,990,809.89$ 3,147,172.44$ 2,509,190.11$ 112 4,990,809.89$ 50,958.22$ 22,250.69$ 28,707.53$ 4,962,102.36$ 3,169,423.13$ 2,537,897.64$ 113 4,962,102.36$ 50,958.22$ 22,122.71$ 28,835.51$ 4,933,266.85$ 3,191,545.84$ 2,566,733.15$ 114 4,933,266.85$ 50,958.22$ 21,994.15$ 28,964.07$ 4,904,302.77$ 3,213,539.99$ 2,595,697.23$ 115 4,904,302.77$ 50,958.22$ 21,865.02$ 29,093.20$ 4,875,209.57$ 3,235,405.00$ 2,624,790.43$ 116 4,875,209.57$ 50,958.22$ 21,735.31$ 29,222.91$ 4,845,986.66$ 3,257,140.31$ 2,654,013.34$ 117 4,845,986.66$ 50,958.22$ 21,605.02$ 29,353.20$ 4,816,633.46$ 3,278,745.34$ 2,683,366.54$ 118 4,816,633.46$ 50,958.22$ 21,474.16$ 29,484.06$ 4,787,149.40$ 3,300,219.49$ 2,712,850.60$ 119 4,787,149.40$ 50,958.22$ 21,342.71$ 29,615.51$ 4,757,533.88$ 3,321,562.20$ 2,742,466.12$ 120 4,757,533.88$ 50,958.22$ 21,210.67$ 29,747.55$ 4,727,786.33$ 3,342,772.87$ 2,772,213.67$ 121 4,727,786.33$ 50,958.22$ 21,078.05$ 29,880.17$ 4,697,906.16$ 3,363,850.92$ 2,802,093.84$ 122 4,697,906.16$ 50,958.22$ 20,944.83$ 30,013.39$ 4,667,892.77$ 3,384,795.75$ 2,832,107.23$ 123 4,667,892.77$ 50,958.22$ 20,811.02$ 30,147.20$ 4,637,745.57$ 3,405,606.77$ 2,862,254.43$ 124 4,637,745.57$ 50,958.22$ 20,676.62$ 30,281.61$ 4,607,463.97$ 3,426,283.39$ 2,892,536.03$ 125 4,607,463.97$ 50,958.22$ 20,541.61$ 30,416.61$ 4,577,047.35$ 3,446,825.00$ 2,922,952.65$ 126 4,577,047.35$ 50,958.22$ 20,406.00$ 30,552.22$ 4,546,495.14$ 3,467,231.00$ 2,953,504.86$ 127 4,546,495.14$ 50,958.22$ 20,269.79$ 30,688.43$ 4,515,806.71$ 3,487,500.79$ 2,984,193.29$ 128 4,515,806.71$ 50,958.22$ 20,132.97$ 30,825.25$ 4,484,981.46$ 3,507,633.76$ 3,015,018.54$ 129 4,484,981.46$ 50,958.22$ 19,995.54$ 30,962.68$ 4,454,018.78$ 3,527,629.31$ 3,045,981.22$ 130 4,454,018.78$ 50,958.22$ 19,857.50$ 31,100.72$ 4,422,918.06$ 3,547,486.81$ 3,077,081.94$ 131 4,422,918.06$ 50,958.22$ 19,718.84$ 31,239.38$ 4,391,678.68$ 3,567,205.65$ 3,108,321.32$ 132 4,391,678.68$ 50,958.22$ 19,579.57$ 31,378.65$ 4,360,300.02$ 3,586,785.22$ 3,139,699.98$ 133 4,360,300.02$ 50,958.22$ 19,439.67$ 31,518.55$ 4,328,781.47$ 3,606,224.89$ 3,171,218.53$ 134 4,328,781.47$ 50,958.22$ 19,299.15$ 31,659.07$ 4,297,122.40$ 3,625,524.04$ 3,202,877.60$ 135 4,297,122.40$ 50,958.22$ 19,158.00$ 31,800.22$ 4,265,322.19$ 3,644,682.04$ 3,234,677.81$ 136 4,265,322.19$ 50,958.22$ 19,016.23$ 31,941.99$ 4,233,380.19$ 3,663,698.27$ 3,266,619.81$ 137 4,233,380.19$ 50,958.22$ 18,873.82$ 32,084.40$ 4,201,295.79$ 3,682,572.09$ 3,298,704.21$

138 4,201,295.79$ 50,958.22$ 18,730.78$ 32,227.44$ 4,169,068.35$ 3,701,302.87$ 3,330,931.65$ 139 4,169,068.35$ 50,958.22$ 18,587.10$ 32,371.12$ 4,136,697.22$ 3,719,889.96$ 3,363,302.78$ 140 4,136,697.22$ 50,958.22$ 18,442.78$ 32,515.45$ 4,104,181.78$ 3,738,332.74$ 3,395,818.22$ 141 4,104,181.78$ 50,958.22$ 18,297.81$ 32,660.41$ 4,071,521.37$ 3,756,630.55$ 3,428,478.63$ 142 4,071,521.37$ 50,958.22$ 18,152.20$ 32,806.02$ 4,038,715.35$ 3,774,782.75$ 3,461,284.65$ 143 4,038,715.35$ 50,958.22$ 18,005.94$ 32,952.28$ 4,005,763.06$ 3,792,788.69$ 3,494,236.94$ 144 4,005,763.06$ 50,958.22$ 17,859.03$ 33,099.19$ 3,972,663.87$ 3,810,647.72$ 3,527,336.13$ 145 3,972,663.87$ 50,958.22$ 17,711.46$ 33,246.76$ 3,939,417.11$ 3,828,359.18$ 3,560,582.89$ 146 3,939,417.11$ 50,958.22$ 17,563.23$ 33,394.99$ 3,906,022.12$ 3,845,922.41$ 3,593,977.88$ 147 3,906,022.12$ 50,958.22$ 17,414.35$ 33,543.87$ 3,872,478.25$ 3,863,336.76$ 3,627,521.75$ 148 3,872,478.25$ 50,958.22$ 17,264.80$ 33,693.42$ 3,838,784.83$ 3,880,601.56$ 3,661,215.17$ 149 3,838,784.83$ 50,958.22$ 17,114.58$ 33,843.64$ 3,804,941.19$ 3,897,716.14$ 3,695,058.81$ 150 3,804,941.19$ 50,958.22$ 16,963.70$ 33,994.53$ 3,770,946.66$ 3,914,679.84$ 3,729,053.34$ 151 3,770,946.66$ 50,958.22$ 16,812.14$ 34,146.08$ 3,736,800.58$ 3,931,491.97$ 3,763,199.42$ 152 3,736,800.58$ 50,958.22$ 16,659.90$ 34,298.32$ 3,702,502.26$ 3,948,151.88$ 3,797,497.74$ 153 3,702,502.26$ 50,958.22$ 16,506.99$ 34,451.23$ 3,668,051.03$ 3,964,658.87$ 3,831,948.97$ 154 3,668,051.03$ 50,958.22$ 16,353.39$ 34,604.83$ 3,633,446.20$ 3,981,012.26$ 3,866,553.80$ 155 3,633,446.20$ 50,958.22$ 16,199.11$ 34,759.11$ 3,598,687.09$ 3,997,211.37$ 3,901,312.91$ 156 3,598,687.09$ 50,958.22$ 16,044.15$ 34,914.07$ 3,563,773.02$ 4,013,255.52$ 3,936,226.98$ 157 3,563,773.02$ 50,958.22$ 15,888.49$ 35,069.73$ 3,528,703.29$ 4,029,144.01$ 3,971,296.71$ 158 3,528,703.29$ 50,958.22$ 15,732.14$ 35,226.09$ 3,493,477.20$ 4,044,876.14$ 4,006,522.80$ 159 3,493,477.20$ 50,958.22$ 15,575.09$ 35,383.14$ 3,458,094.07$ 4,060,451.23$ 4,041,905.93$ 160 3,458,094.07$ 50,958.22$ 15,417.34$ 35,540.89$ 3,422,553.18$ 4,075,868.57$ 4,077,446.82$ 161 3,422,553.18$ 50,958.22$ 15,258.88$ 35,699.34$ 3,386,853.84$ 4,091,127.45$ 4,113,146.16$ 162 3,386,853.84$ 50,958.22$ 15,099.72$ 35,858.50$ 3,350,995.34$ 4,106,227.17$ 4,149,004.66$ 163 3,350,995.34$ 50,958.22$ 14,939.85$ 36,018.37$ 3,314,976.98$ 4,121,167.03$ 4,185,023.02$ 164 3,314,976.98$ 50,958.22$ 14,779.27$ 36,178.95$ 3,278,798.03$ 4,135,946.30$ 4,221,201.97$ 165 3,278,798.03$ 50,958.22$ 14,617.97$ 36,340.25$ 3,242,457.78$ 4,150,564.27$ 4,257,542.22$ 166 3,242,457.78$ 50,958.22$ 14,455.96$ 36,502.26$ 3,205,955.52$ 4,165,020.23$ 4,294,044.48$ 167 3,205,955.52$ 50,958.22$ 14,293.22$ 36,665.00$ 3,169,290.52$ 4,179,313.45$ 4,330,709.48$ 168 3,169,290.52$ 50,958.22$ 14,129.75$ 36,828.47$ 3,132,462.05$ 4,193,443.20$ 4,367,537.95$ 169 3,132,462.05$ 50,958.22$ 13,965.56$ 36,992.66$ 3,095,469.39$ 4,207,408.76$ 4,404,530.61$ 170 3,095,469.39$ 50,958.22$ 13,800.63$ 37,157.59$ 3,058,311.80$ 4,221,209.40$ 4,441,688.20$ 171 3,058,311.80$ 50,958.22$ 13,634.97$ 37,323.25$ 3,020,988.55$ 4,234,844.37$ 4,479,011.45$ 172 3,020,988.55$ 50,958.22$ 13,468.57$ 37,489.65$ 2,983,498.91$ 4,248,312.94$ 4,516,501.09$ 173 2,983,498.91$ 50,958.22$ 13,301.43$ 37,656.79$ 2,945,842.12$ 4,261,614.38$ 4,554,157.88$ 174 2,945,842.12$ 50,958.22$ 13,133.55$ 37,824.68$ 2,908,017.44$ 4,274,747.92$ 4,591,982.56$

175 2,908,017.44$ 50,958.22$ 12,964.91$ 37,993.31$ 2,870,024.13$ 4,287,712.83$ 4,629,975.87$ 176 2,870,024.13$ 50,958.22$ 12,795.52$ 38,162.70$ 2,831,861.44$ 4,300,508.36$ 4,668,138.56$ 177 2,831,861.44$ 50,958.22$ 12,625.38$ 38,332.84$ 2,793,528.60$ 4,313,133.74$ 4,706,471.40$ 178 2,793,528.60$ 50,958.22$ 12,454.48$ 38,503.74$ 2,755,024.86$ 4,325,588.22$ 4,744,975.14$ 179 2,755,024.86$ 50,958.22$ 12,282.82$ 38,675.40$ 2,716,349.45$ 4,337,871.04$ 4,783,650.55$ 180 2,716,349.45$ 50,958.22$ 12,110.39$ 38,847.83$ 2,677,501.62$ 4,349,981.43$ 4,822,498.38$ 181 2,677,501.62$ 50,958.22$ 11,937.19$ 39,021.03$ 2,638,480.60$ 4,361,918.63$ 4,861,519.40$ 182 2,638,480.60$ 50,958.22$ 11,763.23$ 39,195.00$ 2,599,285.60$ 4,373,681.85$ 4,900,714.40$ 183 2,599,285.60$ 50,958.22$ 11,588.48$ 39,369.74$ 2,559,915.86$ 4,385,270.34$ 4,940,084.14$ 184 2,559,915.86$ 50,958.22$ 11,412.96$ 39,545.26$ 2,520,370.60$ 4,396,683.29$ 4,979,629.40$ 185 2,520,370.60$ 50,958.22$ 11,236.65$ 39,721.57$ 2,480,649.03$ 4,407,919.95$ 5,019,350.97$ 186 2,480,649.03$ 50,958.22$ 11,059.56$ 39,898.66$ 2,440,750.37$ 4,418,979.51$ 5,059,249.63$ 187 2,440,750.37$ 50,958.22$ 10,881.68$ 40,076.54$ 2,400,673.83$ 4,429,861.18$ 5,099,326.17$ 188 2,400,673.83$ 50,958.22$ 10,703.00$ 40,255.22$ 2,360,418.61$ 4,440,564.19$ 5,139,581.39$ 189 2,360,418.61$ 50,958.22$ 10,523.53$ 40,434.69$ 2,319,983.92$ 4,451,087.72$ 5,180,016.08$ 190 2,319,983.92$ 50,958.22$ 10,343.26$ 40,614.96$ 2,279,368.96$ 4,461,430.98$ 5,220,631.04$ 191 2,279,368.96$ 50,958.22$ 10,162.19$ 40,796.03$ 2,238,572.93$ 4,471,593.17$ 5,261,427.07$ 192 2,238,572.93$ 50,958.22$ 9,980.30$ 40,977.92$ 2,197,595.01$ 4,481,573.47$ 5,302,404.99$ 193 2,197,595.01$ 50,958.22$ 9,797.61$ 41,160.61$ 2,156,434.40$ 4,491,371.09$ 5,343,565.60$ 194 2,156,434.40$ 50,958.22$ 9,614.10$ 41,344.12$ 2,115,090.28$ 4,500,985.19$ 5,384,909.72$ 195 2,115,090.28$ 50,958.22$ 9,429.78$ 41,528.44$ 2,073,561.84$ 4,510,414.97$ 5,426,438.16$ 196 2,073,561.84$ 50,958.22$ 9,244.63$ 41,713.59$ 2,031,848.25$ 4,519,659.60$ 5,468,151.75$ 197 2,031,848.25$ 50,958.22$ 9,058.66$ 41,899.56$ 1,989,948.69$ 4,528,718.25$ 5,510,051.31$ 198 1,989,948.69$ 50,958.22$ 8,871.85$ 42,086.37$ 1,947,862.32$ 4,537,590.11$ 5,552,137.68$ 199 1,947,862.32$ 50,958.22$ 8,684.22$ 42,274.00$ 1,905,588.32$ 4,546,274.33$ 5,594,411.68$ 200 1,905,588.32$ 50,958.22$ 8,495.75$ 42,462.47$ 1,863,125.84$ 4,554,770.08$ 5,636,874.16$ 201 1,863,125.84$ 50,958.22$ 8,306.44$ 42,651.79$ 1,820,474.06$ 4,563,076.51$ 5,679,525.94$ 202 1,820,474.06$ 50,958.22$ 8,116.28$ 42,841.94$ 1,777,632.12$ 4,571,192.79$ 5,722,367.88$ 203 1,777,632.12$ 50,958.22$ 7,925.28$ 43,032.94$ 1,734,599.17$ 4,579,118.07$ 5,765,400.83$ 204 1,734,599.17$ 50,958.22$ 7,733.42$ 43,224.80$ 1,691,374.37$ 4,586,851.49$ 5,808,625.63$ 205 1,691,374.37$ 50,958.22$ 7,540.71$ 43,417.51$ 1,647,956.86$ 4,594,392.20$ 5,852,043.14$ 206 1,647,956.86$ 50,958.22$ 7,347.14$ 43,611.08$ 1,604,345.78$ 4,601,739.34$ 5,895,654.22$ 207 1,604,345.78$ 50,958.22$ 7,152.71$ 43,805.51$ 1,560,540.27$ 4,608,892.05$ 5,939,459.73$ 208 1,560,540.27$ 50,958.22$ 6,957.41$ 44,000.81$ 1,516,539.46$ 4,615,849.46$ 5,983,460.54$ 209 1,516,539.46$ 50,958.22$ 6,761.24$ 44,196.98$ 1,472,342.47$ 4,622,610.70$ 6,027,657.53$ 210 1,472,342.47$ 50,958.22$ 6,564.19$ 44,394.03$ 1,427,948.45$ 4,629,174.89$ 6,072,051.55$ 211 1,427,948.45$ 50,958.22$ 6,366.27$ 44,591.95$ 1,383,356.50$ 4,635,541.16$ 6,116,643.50$

212 1,383,356.50$ 50,958.22$ 6,167.46$ 44,790.76$ 1,338,565.74$ 4,641,708.62$ 6,161,434.26$ 213 1,338,565.74$ 50,958.22$ 5,967.77$ 44,990.45$ 1,293,575.29$ 4,647,676.40$ 6,206,424.71$ 214 1,293,575.29$ 50,958.22$ 5,767.19$ 45,191.03$ 1,248,384.26$ 4,653,443.59$ 6,251,615.74$ 215 1,248,384.26$ 50,958.22$ 5,565.71$ 45,392.51$ 1,202,991.75$ 4,659,009.30$ 6,297,008.25$ 216 1,202,991.75$ 50,958.22$ 5,363.34$ 45,594.88$ 1,157,396.87$ 4,664,372.64$ 6,342,603.13$ 217 1,157,396.87$ 50,958.22$ 5,160.06$ 45,798.16$ 1,111,598.71$ 4,669,532.70$ 6,388,401.29$ 218 1,111,598.71$ 50,958.22$ 4,955.88$ 46,002.34$ 1,065,596.36$ 4,674,488.58$ 6,434,403.64$ 219 1,065,596.36$ 50,958.22$ 4,750.78$ 46,207.44$ 1,019,388.93$ 4,679,239.36$ 6,480,611.07$ 220 1,019,388.93$ 50,958.22$ 4,544.78$ 46,413.45$ 972,975.48$ 4,683,784.14$ 6,527,024.52$ 221 972,975.48$ 50,958.22$ 4,337.85$ 46,620.37$ 926,355.11$ 4,688,121.99$ 6,573,644.89$ 222 926,355.11$ 50,958.22$ 4,130.00$ 46,828.22$ 879,526.89$ 4,692,251.98$ 6,620,473.11$ 223 879,526.89$ 50,958.22$ 3,921.22$ 47,037.00$ 832,489.89$ 4,696,173.21$ 6,667,510.11$ 224 832,489.89$ 50,958.22$ 3,711.52$ 47,246.70$ 785,243.19$ 4,699,884.73$ 6,714,756.81$ 225 785,243.19$ 50,958.22$ 3,500.88$ 47,457.35$ 737,785.84$ 4,703,385.60$ 6,762,214.16$ 226 737,785.84$ 50,958.22$ 3,289.30$ 47,668.93$ 690,116.92$ 4,706,674.90$ 6,809,883.08$ 227 690,116.92$ 50,958.22$ 3,076.77$ 47,881.45$ 642,235.47$ 4,709,751.67$ 6,857,764.53$ 228 642,235.47$ 50,958.22$ 2,863.30$ 48,094.92$ 594,140.54$ 4,712,614.97$ 6,905,859.46$ 229 594,140.54$ 50,958.22$ 2,648.88$ 48,309.34$ 545,831.20$ 4,715,263.85$ 6,954,168.80$ 230 545,831.20$ 50,958.22$ 2,433.50$ 48,524.72$ 497,306.48$ 4,717,697.34$ 7,002,693.52$ 231 497,306.48$ 50,958.22$ 2,217.16$ 48,741.06$ 448,565.41$ 4,719,914.50$ 7,051,434.59$ 232 448,565.41$ 50,958.22$ 1,999.85$ 48,958.37$ 399,607.05$ 4,721,914.35$ 7,100,392.95$ 233 399,607.05$ 50,958.22$ 1,781.58$ 49,176.64$ 350,430.41$ 4,723,695.94$ 7,149,569.59$ 234 350,430.41$ 50,958.22$ 1,562.34$ 49,395.89$ 301,034.52$ 4,725,258.27$ 7,198,965.48$ 235 301,034.52$ 50,958.22$ 1,342.11$ 49,616.11$ 251,418.41$ 4,726,600.38$ 7,248,581.59$ 236 251,418.41$ 50,958.22$ 1,120.91$ 49,837.31$ 201,581.10$ 4,727,721.29$ 7,298,418.90$ 237 201,581.10$ 50,958.22$ 898.72$ 50,059.51$ 151,521.59$ 4,728,620.01$ 7,348,478.41$ 238 151,521.59$ 50,958.22$ 675.53$ 50,282.69$ 101,238.91$ 4,729,295.54$ 7,398,761.09$ 239 101,238.91$ 50,958.22$ 451.36$ 50,506.86$ 50,732.04$ 4,729,746.90$ 7,449,267.96$ 240 50,732.04$ 50,958.22$ 226.18$ 50,732.04$ 0.00$ 4,729,973.08$ 7,500,000.00$ 241 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 242 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 243 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 244 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 245 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 246 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 247 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 248 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$

249 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 250 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 251 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 252 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 253 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 254 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 255 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 256 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 257 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 258 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 259 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 260 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 261 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 262 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 263 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 264 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 265 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 266 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 267 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 268 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 269 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 270 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 271 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 272 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 273 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 274 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 275 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 276 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 277 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 278 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 279 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 280 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 281 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 282 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 283 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 284 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 285 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$

286 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 287 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 288 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 289 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 290 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 291 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 292 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 293 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 294 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 295 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 296 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 297 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 298 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 299 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 300 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 301 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 302 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 303 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 304 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 305 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 306 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 307 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 308 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 309 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 310 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 311 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 312 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 313 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 314 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 315 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 316 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 317 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 318 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 319 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 320 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 321 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 322 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$

323 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 324 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 325 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 326 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 327 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 328 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 329 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 330 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 331 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 332 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 333 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 334 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 335 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 336 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 337 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 338 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 339 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 340 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 341 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 342 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 343 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 344 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 345 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 346 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 347 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 348 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 349 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 350 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 351 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 352 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 353 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 354 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 355 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 356 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 357 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 358 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$ 359 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$

360 0.00$ -$ 0.00$ (0.00)$ 0.00$ 4,729,973.08$ 7,500,000.00$