Your SlideShare is downloading. ×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×

Introducing the official SlideShare app

Stunning, full-screen experience for iPhone and Android

Text the download link to your phone

Standard text messaging rates apply

Property Investment Model

87
views

Published on

This Slideshare presentation is a partial preview of the full business document. To view and download the full document, please go …

This Slideshare presentation is a partial preview of the full business document. To view and download the full document, please go here:
http://flevy.com/browse/business-document/property-investment-model-271

This model is suitable for small to mid size investors who are willing to capture value through:
- Acquisition / purchasing property asset (such as home)
- Renovation on acquired asset to be prepared for rental
- Get rental income after renovation
- Sell the property after some desired holding period of asset

All the input of the model (acquisition price, selling price, operational expense, construction period, etc) is maintained in one assumption sheet. The model allows you to capture mortgage financing features and recaptured depreciation tax.

The model contain:
- Assumptions sheet, to input all the assumption
- Executive Summary sheet, to see the key result
- Yearly Projection sheet, to see the full blown financial statement and property valuation
- Monthly Detail Figure sheet, to see the detail components of income statement

Published in: Business, Technology

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
87
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
0
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  • 1. INTRODUCTION This model suitable for small to mid size investor that willing to capture value through: - Acquisition / purchasing property asset (such as home) - Renovation on acquired asset to be prepared for rental - Get rental income after the renovation - Sell the property after some desired holding period of asset Guidance for the model: - All input cells only apply in "Assumptions" sheet - All input cells remark by green cell - All the key result can be seen in "Executive Summary" sheet - The complete yearly projection can be seen in "Yearly Projection" sheet - "Monthly Detail Figure" sheet provided to see the detail components
  • 2. General Assumptions Local Currency Standard Measurement Required rate of return Occupancy Rate Income Tax USD meter 30.00% 80.00% 25.00% Increase in Rental Income /Year Increase in Operational Cost /Year 10.00% 10.00% Acquisition of House (in local currency, unless stated) Market Price Other fees Total Acquisition Value 48,000.00 2,500.00 50,500.00 Using Mortgage for refinancing Mortgage Amount Interest Rate (Effective) Tenor (years) Equity Financing for acquisition Yes 48,000.00 9.00% 20.00 2,500.00 Renovation Figures Room Size 3 x 3 3 x 4 3 x 5 4 x 4 4 x 5 5 x 5 2 x 2 4 x 4 2 x 3 Type Mini Studio Regular Studio Large Studio One Bedroom - Type A One Bedroom - Type B One Bedroom - Type C Public Bathroom Free Space Terrace Number of Room 6 3 0 5 2 2 3 3 3 Rental Income / month (in local currency) Mini Studio Regular Studio Large Studio One Bedroom - Type A One Bedroom - Type B One Bedroom - Type C N/A N/A N/A Other Operating Income Other Operating Income Other Operating Income 100.00 150.00 200.00 250.00 300.00 350.00 - Non-Effective Area No No No No No No Yes Yes Yes Area Outside Building No No No No No No No No Yes
  • 3. Operational Cost (in local currency, unless stated) Manpower Cleaning Service Receptionist Security Others Others Number of shift per day 2 1 2 0 0 Other Operational Expense Electricity Water Phone Advertising Stationery Maintenance Others Others Others Others Cost per month 100.00 50.00 10.00 30.00 10.00 10.00 - Number of person per shift 1 1 1 0 0 Salary per person 100.00 150.00 120.00 -
  • 4. House specification as per Acquisition House specification after Building Renovation Address: Address: Orchad St #1 Orchad St #1 Land size (in square std measure) Building size (in square std measure) Number of Floor Number of Bedroom Electricity Fixed Line 106.00 175.00 2 floor 9 rooms 2,200 watts 1 line Land size (in square std measure) Building size (in square std measure) Number of Floor Number of Bedroom Electricity Fixed Line Other Notes: Other Notes: Own certificate and heading to the west Own certificate and heading to the west Construction Cost for Building Renovation (in local currency) Civil Works Mechanical & Air Ventilation Interior Design Other Costs Construction started at month Construction period (months) 35.00 35.00 10.00 10.00 1 6 Depreciation (years) Building Depreciation Period Renovation Amortization Period 20 20 Exit Strategy (in local currency, unless stated) Selling at month Cost of Sales Long Term Capital Gain Tax Recaptured Depreciation Tax 120 5.00% 10.00% 8.00% /square meter /square meter /square meter /square meter 106.00 320.00 3 floor 18 rooms 2,200 watts 1 line
  • 5. Investment Figure Total Acquisition of Property Renovation of Property Total Investment Mortgage Financing Equity Investment 50,500.00 28,800.00 79,300.00 48,000.00 31,300.00 10-Years Operational Figures Income Statement Rental Income EBITDA EBIT after Other Income Net Profit after Extraordinary Items Cash Flow Statement Cash Flow from Operating Activities Cash Flow from Investing Activities Cash Flow from Financing Activities Net Cash Flow Ending Cash Balance Balance Sheet Total Asset Total Liability Total Equity Mortgage Schedule Mortgage Interest Payment Mortgage Total Payment Mortgage Ending Principal Balance Others Growth in NOI Capitalization Rate Selling Price (PSM* Total Building) Cost Basis after renov (PSM* Total Building) Cost Basis before renov (PSM* Total Building) 0 1 - 14,400.00 10,400.00 7,275.00 2,243.61 (50,500.00) 50,500.00 - 9,652.13 (28,800.00) 23,617.58 4,469.71 4,469.71 50,500.00 48,000.00 2,500.00 80,644.71 47,101.10 33,543.61 48,000.00 (4,283.52) (5,182.42) 47,101.10 0.00% 30.00% 157.81 288.57 0.00% 30.00% 260.00 247.81 288.57
  • 6. Exit Figure Holding Period (years) Expected Property Value (Net of Cost of Sales) Realized Gain (Loss) on Property Sale Long-term capital gain on property sale Equity Reversion After Tax 2 10 279,558.28 238,737.86 277,217.44 254,914.90 3 4 5 6 38,016.00 27,456.00 23,491.00 14,468.85 41,817.60 30,201.60 26,236.60 16,597.23 45,999.36 33,221.76 29,256.76 18,938.01 50,599.30 36,543.94 32,578.94 21,512.40 55,659.23 40,198.33 36,233.33 24,343.73 22,633.05 (5,182.42) 17,450.63 21,920.34 24,669.19 (5,182.42) 19,486.77 41,407.11 26,909.09 (5,182.42) 21,726.67 63,133.77 29,373.13 (5,182.42) 24,190.71 87,324.49 32,083.75 (5,182.42) 26,901.33 114,225.82 94,130.34 46,117.87 48,012.46 109,652.11 45,042.42 64,609.69 127,413.77 43,866.08 83,547.70 147,639.49 42,579.38 105,060.10 170,575.82 41,171.99 129,403.83 (4,199.20) (5,182.42) 46,117.87 (4,106.96) (5,182.42) 45,042.42 (4,006.08) (5,182.42) 43,866.08 (3,895.73) (5,182.42) 42,579.38 (3,775.03) (5,182.42) 41,171.99 10.00% 20.00% 429.00 247.81 288.57 10.00% 20.00% 471.90 247.81 288.57 10.00% 20.00% 519.09 247.81 288.57 10.00% 20.00% 571.00 247.81 288.57 10.00% 20.00% 628.10 247.81 288.57
  • 7. Feasibilty Figure Net Present Value (NPV) Internal Rate of Return (IRR) Payback Period (Years) Discounted Payback Period (Years) Cash Multiple 685.60 30.22% 4.67 9.96 8.78 7 8 9 10 61,225.15 44,218.16 40,253.16 27,457.62 67,347.66 48,639.98 44,674.98 30,882.29 74,082.43 53,503.98 49,538.98 34,648.75 74,699.78 53,949.84 50,315.26 249,647.78 35,065.62 (5,182.42) 29,883.20 144,109.02 38,345.88 (5,182.42) 33,163.46 177,272.48 41,954.39 (5,182.42) 36,771.97 214,044.46 42,098.75 254,914.90 (39,017.84) 257,995.80 472,040.26 196,494.02 39,632.58 156,861.45 225,692.48 37,948.75 187,743.73 258,499.46 36,106.98 222,392.48 472,040.26 472,040.26 (3,643.01) (5,182.42) 39,632.58 (3,498.60) (5,182.42) 37,948.75 (3,340.64) (5,182.42) 36,106.98 (2,910.87) (39,017.84) - 10.00% 20.00% 690.91 247.81 288.57 10.00% 20.00% 760.00 247.81 288.57 10.00% 20.00% 836.00 247.81 288.57 10.00% 20.00% 919.60 247.81 288.57
  • 8. Year Reference 0 1 INCOME STATEMENT Revenue Operational Expense EBITDA Depreciation of Building Amortization of Renovation EBIT Before Other Income Other Income EBIT After Other Income Interest EBT Income Tax Net Profit Before Extraordinary Item Gain / Loss in Selling Property Long Term Capital Gain Tax Recaptured Depreciation Tax Net Profit After Extraordinary Item Note: EBITDA EBIT EBT - 14,400.00 (4,000.00) 10,400.00 (2,525.00) (600.00) 7,275.00 7,275.00 (4,283.52) 2,991.48 (747.87) 2,243.61 2,243.61 : Earnings Before Interest, Tax, Depreciation, and Amortization : Earnings Before Interest and Tax : Earnings Before Tax CASH FLOW STATEMENT Cash Flow from Operating Activities Cash Collection from Rental Income Cash Collection from Other Income Cash Payment for Operational Expense Cash Payment for Tax Total Cash Flow from Operating Activities Cash Flow from Investing Activities Cash Payment for Acquisition Cash Payment for Renovation Cash from Selling Property (Net of Tax) Cash Flow from Investing Activities Cash Flow from Financing Activities Mortgage Principal Borrowing Mortgage Principal Repayment Mortgage Interest Payment Equity Investment - 14,400.00 (4,000.00) (747.87) 9,652.13 (50,500.00) (50,500.00) (28,800.00) (28,800.00) 48,000.00 2,500.00 (898.90) (4,283.52) 28,800.00
  • 9. Total Cash Flow from Financing Activities 50,500.00 23,617.58 Net Cash Flow - 4,469.71 Beginning Cash Balance Ending Cash Balance - 4,469.71 BALANCE SHEET Asset Cash Building Accum. Depr & Amort of Building Total Asset Liability Mortgage Total Liability Equity Equity Investment Retained Earning Total Equity Total Liability & Equity 50,500.00 50,500.00 4,469.71 79,300.00 (3,125.00) 80,644.71 48,000.00 48,000.00 47,101.10 47,101.10 2,500.00 2,500.00 50,500.00 OK 31,300.00 2,243.61 33,543.61 80,644.71 OK 48,000.00 48,000.00 OK 48,000.00 (898.90) (4,283.52) (5,182.42) 47,101.10 OK (50,500.00) (50,500.00) (28,800.00) (28,800.00) MORTGAGE SCHEDULE Beginning Principal Balance Principal Borrowing Principal Repayment Interest Payment Total Payment per month Ending Principal Balance PROPERTY VALUATION Investment Acquisition of Property Renovation Total Investment Income Tax Payable Rental Income Other Income Operational Expense True NOI Depreciation & Amortization - 14,400.00 (4,000.00) 10,400.00 (3,125.00)
  • 10. Interest Taxable Income Income Tax Payable Cash Flow After Taxes (CFAT) True NOI Debt Service Pretax Cash Flow Income Tax Payable Cash Flow After Taxes (CFAT) Growth in NOI Capitalization Rate Recaptured Depr & LT Cap Gain on Property Sale Selling Price (Fair Value) Cost of Sale Net Selling Price Cost Basis (Land, Building, & Renovation) Accumulated Depreciation Book Value of Property Realized Gain (Loss) on Property Sale Recaptured Depreciation Long-term capital gain on property sale Selling Price (PSM* Total Building) Cost Basis after renov (PSM* Total Building) Cost Basis before renov (PSM* Total Building) *PSM = Per Standard Measure Tax due on Property Sale Tax on Recaptured Depreciation Tax on Long-term capital gain Total tax due on property sale - (4,283.52) 2,991.48 (747.87) - 10,400.00 (5,182.42) 5,217.58 (747.87) 4,469.71 0.00% 30.00% 0.00% 30.00% 50,500.00 50,500.00 (50,500.00) (50,500.00) 83,200.00 (4,160.00) 79,040.00 79,300.00 (3,125.00) 76,175.00 2,865.00 (2,865.00) - 157.81 288.57 260.00 247.81 288.57 5,050.00 5,050.00 (229.20) (229.20) Equity Reversion After Tax (ERAT) Net Selling Price (Fair Value) Outstanding Mortgage Balance Before Tax sales proceeds Taxes due on property sale Equity Reversion After Taxes (ERAT) (48,000.00) (48,000.00) 5,050.00 (42,950.00) 79,040.00 (47,101.10) 31,938.90 (229.20) 31,709.70 Total Cash Flow Accumulated Total Cash Flow Discounted Cash Flow Accumulated Discounted Cash Flow (50,500.00) (50,500.00) (50,500.00) (50,500.00) (24,330.29) (74,830.29) (18,715.61) (69,215.61)
  • 11. Net Present Value (NPV) Internal Rate of Return (IRR) Payback Period (years) Discounted Payback Period (years) Cash Multiple 685.60 30.22% 4.67 9.96 8.78
  • 12. 2 3 4 5 6 38,016.00 (10,560.00) 27,456.00 (2,525.00) (1,440.00) 23,491.00 23,491.00 (4,199.20) 19,291.80 (4,822.95) 14,468.85 14,468.85 41,817.60 (11,616.00) 30,201.60 (2,525.00) (1,440.00) 26,236.60 26,236.60 (4,106.96) 22,129.64 (5,532.41) 16,597.23 16,597.23 45,999.36 (12,777.60) 33,221.76 (2,525.00) (1,440.00) 29,256.76 29,256.76 (4,006.08) 25,250.68 (6,312.67) 18,938.01 18,938.01 50,599.30 (14,055.36) 36,543.94 (2,525.00) (1,440.00) 32,578.94 32,578.94 (3,895.73) 28,683.21 (7,170.80) 21,512.40 21,512.40 55,659.23 (15,460.90) 40,198.33 (2,525.00) (1,440.00) 36,233.33 36,233.33 (3,775.03) 32,458.30 (8,114.58) 24,343.73 24,343.73 38,016.00 (10,560.00) (4,822.95) 22,633.05 41,817.60 (11,616.00) (5,532.41) 24,669.19 45,999.36 (12,777.60) (6,312.67) 26,909.09 50,599.30 (14,055.36) (7,170.80) 29,373.13 55,659.23 (15,460.90) (8,114.58) 32,083.75 - (983.22) (4,199.20) - - (1,075.46) (4,106.96) - - (1,176.34) (4,006.08) - - (1,286.69) (3,895.73) - - (1,407.39) (3,775.03) -
  • 13. (5,182.42) (5,182.42) (5,182.42) (5,182.42) (5,182.42) 17,450.63 19,486.77 21,726.67 24,190.71 26,901.33 4,469.71 21,920.34 21,920.34 41,407.11 41,407.11 63,133.77 63,133.77 87,324.49 87,324.49 114,225.82 21,920.34 79,300.00 (7,090.00) 94,130.34 41,407.11 79,300.00 (11,055.00) 109,652.11 63,133.77 79,300.00 (15,020.00) 127,413.77 87,324.49 79,300.00 (18,985.00) 147,639.49 114,225.82 79,300.00 (22,950.00) 170,575.82 46,117.87 46,117.87 45,042.42 45,042.42 43,866.08 43,866.08 42,579.38 42,579.38 41,171.99 41,171.99 31,300.00 16,712.46 48,012.46 94,130.34 OK 31,300.00 33,309.69 64,609.69 109,652.11 OK 31,300.00 52,247.70 83,547.70 127,413.77 OK 31,300.00 73,760.10 105,060.10 147,639.49 OK 31,300.00 98,103.83 129,403.83 170,575.82 OK 47,101.10 (983.22) (4,199.20) (5,182.42) 46,117.87 OK 46,117.87 (1,075.46) (4,106.96) (5,182.42) 45,042.42 OK 45,042.42 (1,176.34) (4,006.08) (5,182.42) 43,866.08 OK 43,866.08 (1,286.69) (3,895.73) (5,182.42) 42,579.38 OK 42,579.38 (1,407.39) (3,775.03) (5,182.42) 41,171.99 OK - 38,016.00 (10,560.00) 27,456.00 (3,965.00) - 41,817.60 (11,616.00) 30,201.60 (3,965.00) - 45,999.36 (12,777.60) 33,221.76 (3,965.00) - 50,599.30 (14,055.36) 36,543.94 (3,965.00) - 55,659.23 (15,460.90) 40,198.33 (3,965.00)
  • 14. (4,199.20) 19,291.80 (4,822.95) (4,106.96) 22,129.64 (5,532.41) (4,006.08) 25,250.68 (6,312.67) (3,895.73) 28,683.21 (7,170.80) (3,775.03) 32,458.30 (8,114.58) 27,456.00 (5,182.42) 22,273.58 (4,822.95) 17,450.63 30,201.60 (5,182.42) 25,019.18 (5,532.41) 19,486.77 33,221.76 (5,182.42) 28,039.34 (6,312.67) 21,726.67 36,543.94 (5,182.42) 31,361.51 (7,170.80) 24,190.71 40,198.33 (5,182.42) 35,015.91 (8,114.58) 26,901.33 10.00% 20.00% 10.00% 20.00% 10.00% 20.00% 10.00% 20.00% 10.00% 20.00% 137,280.00 (6,864.00) 130,416.00 79,300.00 (7,090.00) 72,210.00 58,206.00 7,090.00 65,296.00 151,008.00 (7,550.40) 143,457.60 79,300.00 (11,055.00) 68,245.00 75,212.60 11,055.00 86,267.60 166,108.80 (8,305.44) 157,803.36 79,300.00 (15,020.00) 64,280.00 93,523.36 15,020.00 108,543.36 182,719.68 (9,135.98) 173,583.70 79,300.00 (18,985.00) 60,315.00 113,268.70 18,985.00 132,253.70 200,991.65 (10,049.58) 190,942.07 79,300.00 (22,950.00) 56,350.00 134,592.07 22,950.00 157,542.07 429.00 247.81 288.57 471.90 247.81 288.57 519.09 247.81 288.57 571.00 247.81 288.57 628.10 247.81 288.57 567.20 (6,529.60) (5,962.40) 884.40 (8,626.76) (7,742.36) 1,201.60 (10,854.34) (9,652.74) 1,518.80 (13,225.37) (11,706.57) 1,836.00 (15,754.21) (13,918.21) 130,416.00 (46,117.87) 84,298.13 (5,962.40) 78,335.73 143,457.60 (45,042.42) 98,415.18 (7,742.36) 90,672.82 157,803.36 (43,866.08) 113,937.28 (9,652.74) 104,284.55 173,583.70 (42,579.38) 131,004.31 (11,706.57) 119,297.74 190,942.07 (41,171.99) 149,770.07 (13,918.21) 135,851.87 17,450.63 (57,379.66) 10,325.82 (58,889.79) 19,486.77 (37,892.89) 8,869.72 (50,020.08) 21,726.67 (16,166.23) 7,607.11 (42,412.97) 24,190.71 8,024.49 6,515.26 (35,897.70) 26,901.33 34,925.82 5,573.32 (30,324.39)
  • 15. 7 8 9 10 11 61,225.15 (17,006.99) 44,218.16 (2,525.00) (1,440.00) 40,253.16 40,253.16 (3,643.01) 36,610.16 (9,152.54) 27,457.62 27,457.62 67,347.66 (18,707.68) 48,639.98 (2,525.00) (1,440.00) 44,674.98 44,674.98 (3,498.60) 41,176.38 (10,294.10) 30,882.29 30,882.29 74,082.43 (20,578.45) 53,503.98 (2,525.00) (1,440.00) 49,538.98 49,538.98 (3,340.64) 46,198.33 (11,549.58) 34,648.75 34,648.75 74,699.78 (20,749.94) 53,949.84 (2,314.58) (1,320.00) 50,315.26 50,315.26 (2,910.87) 47,404.39 (11,851.10) 35,553.29 238,737.86 (27,721.74) 3,078.37 249,647.78 0.00 0.00 (0.00) 0.00 0.00 61,225.15 (17,006.99) (9,152.54) 35,065.62 67,347.66 (18,707.68) (10,294.10) 38,345.88 74,082.43 (20,578.45) (11,549.58) 41,954.39 74,699.78 (20,749.94) (11,851.10) 42,098.75 (0.00) (0.00) 254,914.90 254,914.90 - (36,106.98) (2,910.87) - 0.00 0.00 - - (1,539.42) (3,643.01) - - (1,683.82) (3,498.60) - - (1,841.78) (3,340.64) -
  • 16. (5,182.42) (5,182.42) (5,182.42) (39,017.84) 0.00 29,883.20 33,163.46 36,771.97 257,995.80 0.00 114,225.82 144,109.02 144,109.02 177,272.48 177,272.48 214,044.46 214,044.46 472,040.26 472,040.26 472,040.26 144,109.02 79,300.00 (26,915.00) 196,494.02 177,272.48 79,300.00 (30,880.00) 225,692.48 214,044.46 79,300.00 (34,845.00) 258,499.46 472,040.26 472,040.26 472,040.26 472,040.26 39,632.58 39,632.58 37,948.75 37,948.75 36,106.98 36,106.98 31,300.00 125,561.45 156,861.45 196,494.02 OK 31,300.00 156,443.73 187,743.73 225,692.48 OK 31,300.00 191,092.48 222,392.48 258,499.46 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 41,171.99 (1,539.42) (3,643.01) (5,182.42) 39,632.58 OK 39,632.58 (1,683.82) (3,498.60) (5,182.42) 37,948.75 OK 37,948.75 (1,841.78) (3,340.64) (5,182.42) 36,106.98 OK 36,106.98 (36,106.98) (2,910.87) (39,017.84) OK - 61,225.15 (17,006.99) 44,218.16 (3,965.00) - 67,347.66 (18,707.68) 48,639.98 (3,965.00) - 74,082.43 (20,578.45) 53,503.98 (3,965.00) - - 74,699.78 (20,749.94) 53,949.84 (3,634.58) 0.00 0.00 31,300.00 440,740.26 472,040.26 472,040.26 OK 0.00 0.00 0.00 0.00 OK - -
  • 17. (3,643.01) 36,610.16 (9,152.54) (3,498.60) 41,176.38 (10,294.10) (3,340.64) 46,198.33 (11,549.58) (2,910.87) 47,404.39 (11,851.10) 0.00 0.00 (0.00) 44,218.16 (5,182.42) 39,035.74 (9,152.54) 29,883.20 48,639.98 (5,182.42) 43,457.56 (10,294.10) 33,163.46 53,503.98 (5,182.42) 48,321.56 (11,549.58) 36,771.97 53,949.84 (39,017.84) 14,932.00 (11,851.10) 3,080.90 (0.00) (0.00) 10.00% 20.00% 10.00% 20.00% 10.00% 20.00% 10.00% 20.00% -100.00% 130.00% 221,090.81 (11,054.54) 210,036.27 79,300.00 (26,915.00) 52,385.00 157,651.27 26,915.00 184,566.27 243,199.89 (12,159.99) 231,039.90 79,300.00 (30,880.00) 48,420.00 182,619.90 30,880.00 213,499.90 267,519.88 (13,375.99) 254,143.89 79,300.00 (34,845.00) 44,455.00 209,688.89 34,845.00 244,533.89 294,271.87 (14,713.59) 279,558.28 79,300.00 (38,479.58) 40,820.42 238,737.86 38,479.58 277,217.44 - 690.91 247.81 288.57 760.00 247.81 288.57 836.00 247.81 288.57 919.60 247.81 288.57 - 2,153.20 (18,456.63) (16,303.43) 2,470.40 (21,349.99) (18,879.59) 2,787.60 (24,453.39) (21,665.79) 3,078.37 (27,721.74) (24,643.38) - 210,036.27 (39,632.58) 170,403.70 (16,303.43) 154,100.27 231,039.90 (37,948.75) 193,091.15 (18,879.59) 174,211.56 254,143.89 (36,106.98) 218,036.91 (21,665.79) 196,371.12 279,558.28 0.00 279,558.28 (24,643.38) 254,914.90 0.00 0.00 0.00 29,883.20 64,809.02 4,762.38 (25,562.01) 33,163.46 97,972.48 4,065.49 (21,496.52) 36,771.97 134,744.46 3,467.58 (18,028.94) 257,995.80 392,740.26 18,714.54 685.60 -
  • 18. 12 13 14 15 16 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) - - - - - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 -
  • 19. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 OK OK OK OK OK - - - - - - - - - -
  • 20. 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% - - - - - - - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - - - - -
  • 21. 17 18 19 20 21 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) - - - - - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 -
  • 22. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 OK OK OK OK OK - - - - - - - - - -
  • 23. 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% - - - - - - - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - - - - -
  • 24. 22 23 24 25 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) - - - - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 -
  • 25. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 472,040.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 31,300.00 440,740.26 472,040.26 472,040.26 OK 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 OK OK OK OK - - - - - - - -
  • 26. 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% 0.00% 30.00% - - - - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - - - -
  • 27. Month Reference Year Reference 0 0 1 1 INCOME STATEMENT Revenue Mini Studio Regular Studio Large Studio One Bedroom - Type A One Bedroom - Type B One Bedroom - Type C N/A N/A N/A Total Revenue - - Operational Expense Salary Cleaning Service Receptionist Security Others Others Total Salary Electricity Water Phone Advertising Stationery Maintenance Others Others Others Others Total Other Op. Exp Total Op. Expense - - EBITDA - - Depreciation of Building Amortization of Renovation Total Depreciation & Amortization - (210.42) (210.42) EBIT before Other Income Other Operating Income Other Operating Income Other Operating Income Total Other Operating Income - (210.42) -
  • 28. EBIT after Other Income - (210.42) Interest - (360.00) EBT - (570.42) Income Tax - 142.60 Net Profit before Extraordinary Item - (427.81) MORTGAGE SCHEDULE Beginning Principal Balance Principal Borrowing Principal Repayment Interest Payment Total Payment per month Ending Principal Balance 48,000.00 48,000.00 48,000.00 (71.87) (360.00) (431.87) 47,928.13 (50,500.00) (50,500.00) (4,800.00) (4,800.00) TOTAL INVESTMENT Acquisition of Property Property Renovation Total Investment
  • 29. 2 1 3 1 4 1 5 1 6 1 - - - - - - - - - - - - - - - (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) (210.42) - (210.42) - (210.42) - (210.42) - (210.42) -
  • 30. (210.42) (210.42) (210.42) (210.42) (210.42) (359.46) (358.92) (358.37) (357.82) (357.26) (569.88) (569.33) (568.79) (568.24) (567.68) 142.47 142.33 142.20 142.06 141.92 (427.41) (427.00) (426.59) (426.18) (425.76) 47,928.13 (72.41) (359.46) (431.87) 47,855.72 47,855.72 (72.95) (358.92) (431.87) 47,782.77 47,782.77 (73.50) (358.37) (431.87) 47,709.28 47,709.28 (74.05) (357.82) (431.87) 47,635.23 47,635.23 (74.60) (357.26) (431.87) 47,560.62 (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00) (4,800.00)
  • 31. 7 1 8 1 - (210.42) (210.42) (210.42) - 9 1 480.00 360.00 1,000.00 480.00 560.00 2,880.00 480.00 360.00 1,000.00 480.00 560.00 2,880.00 (200.00) (150.00) (240.00) (590.00) (100.00) (50.00) (10.00) (30.00) (10.00) (10.00) (210.00) (800.00) 2,080.00 (210.42) (120.00) (330.42) 1,749.58 - 10 1 (200.00) (150.00) (240.00) (590.00) (100.00) (50.00) (10.00) (30.00) (10.00) (10.00) (210.00) (800.00) 2,080.00 (210.42) (120.00) (330.42) 1,749.58 - 480.00 360.00 1,000.00 480.00 560.00 2,880.00 (200.00) (150.00) (240.00) (590.00) (100.00) (50.00) (10.00) (30.00) (10.00) (10.00) (210.00) (800.00) 2,080.00 (210.42) (120.00) (330.42) 1,749.58 - 11 1 480.00 360.00 1,000.00 480.00 560.00 2,880.00 (200.00) (150.00) (240.00) (590.00) (100.00) (50.00) (10.00) (30.00) (10.00) (10.00) (210.00) (800.00) 2,080.00 (210.42) (120.00) (330.42) 1,749.58 -
  • 32. (210.42) (356.70) (567.12) 141.78 (425.34) 47,560.62 (75.16) (356.70) (431.87) 47,485.46 - 1,749.58 (356.14) 1,393.44 (348.36) 1,749.58 (355.57) 1,394.01 (348.50) 1,749.58 (355.00) 1,394.58 (348.65) 1,749.58 (354.42) 1,395.16 (348.79) 1,045.08 1,045.51 1,045.94 1,046.37 47,485.46 (75.73) (356.14) (431.87) 47,409.73 47,409.73 (76.30) (355.57) (431.87) 47,333.44 47,333.44 (76.87) (355.00) (431.87) 47,256.57 47,256.57 (77.44) (354.42) (431.87) 47,179.12 - - - -
  • 33. 12 1 480.00 360.00 1,000.00 480.00 560.00 2,880.00 (200.00) (150.00) (240.00) (590.00) (100.00) (50.00) (10.00) (30.00) (10.00) (10.00) (210.00) (800.00) 2,080.00 (210.42) (120.00) (330.42) 1,749.58 - 13 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 14 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 15 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 16 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 -
  • 34. 1,749.58 (353.84) 1,395.74 (348.93) 1,957.58 (353.26) 1,604.33 (401.08) 1,957.58 (352.67) 1,604.91 (401.23) 1,957.58 (352.07) 1,605.51 (401.38) 1,957.58 (351.48) 1,606.11 (401.53) 1,046.80 1,203.24 1,203.69 1,204.13 1,204.58 47,179.12 (78.03) (353.84) (431.87) 47,101.10 47,101.10 (78.61) (353.26) (431.87) 47,022.49 47,022.49 (79.20) (352.67) (431.87) 46,943.29 46,943.29 (79.79) (352.07) (431.87) 46,863.50 46,863.50 (80.39) (351.48) (431.87) 46,783.10 - - - - -
  • 35. 17 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 18 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 19 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 20 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 21 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 -
  • 36. 1,957.58 (350.87) 1,606.71 (401.68) 1,957.58 (350.27) 1,607.32 (401.83) 1,957.58 (349.65) 1,607.93 (401.98) 1,957.58 (349.04) 1,608.55 (402.14) 1,957.58 (348.42) 1,609.17 (402.29) 1,205.03 1,205.49 1,205.95 1,206.41 1,206.88 46,783.10 (81.00) (350.87) (431.87) 46,702.11 46,702.11 (81.60) (350.27) (431.87) 46,620.51 46,620.51 (82.21) (349.65) (431.87) 46,538.29 46,538.29 (82.83) (349.04) (431.87) 46,455.46 46,455.46 (83.45) (348.42) (431.87) 46,372.01 - - - - -
  • 37. 22 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 23 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 24 2 528.00 396.00 1,100.00 528.00 616.00 3,168.00 (220.00) (165.00) (264.00) (649.00) (110.00) (55.00) (11.00) (33.00) (11.00) (11.00) (231.00) (880.00) 2,288.00 (210.42) (120.00) (330.42) 1,957.58 - 25 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 26 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 -
  • 38. 1,957.58 (347.79) 1,609.79 (402.45) 1,957.58 (347.16) 1,610.42 (402.61) 1,957.58 (346.52) 1,611.06 (402.76) 2,186.38 (345.88) 1,840.50 (460.12) 2,186.38 (345.24) 1,841.14 (460.29) 1,207.34 1,207.82 1,208.29 1,380.37 1,380.86 46,372.01 (84.08) (347.79) (431.87) 46,287.93 46,287.93 (84.71) (347.16) (431.87) 46,203.22 46,203.22 (85.34) (346.52) (431.87) 46,117.87 46,117.87 (85.98) (345.88) (431.87) 46,031.89 46,031.89 (86.63) (345.24) (431.87) 45,945.26 - - - - -
  • 39. 27 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 28 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 29 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 30 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 31 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 -
  • 40. 2,186.38 (344.59) 1,841.79 (460.45) 2,186.38 (343.93) 1,842.45 (460.61) 2,186.38 (343.28) 1,843.11 (460.78) 2,186.38 (342.61) 1,843.77 (460.94) 2,186.38 (341.94) 1,844.44 (461.11) 1,381.35 1,381.84 1,382.33 1,382.83 1,383.33 45,945.26 (87.28) (344.59) (431.87) 45,857.98 45,857.98 (87.93) (343.93) (431.87) 45,770.05 45,770.05 (88.59) (343.28) (431.87) 45,681.46 45,681.46 (89.26) (342.61) (431.87) 45,592.20 45,592.20 (89.93) (341.94) (431.87) 45,502.27 - - - - -
  • 41. 32 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 33 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 34 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 35 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 - 36 3 580.80 435.60 1,210.00 580.80 677.60 3,484.80 (242.00) (181.50) (290.40) (713.90) (121.00) (60.50) (12.10) (36.30) (12.10) (12.10) (254.10) (968.00) 2,516.80 (210.42) (120.00) (330.42) 2,186.38 -
  • 42. 2,186.38 (341.27) 1,845.12 (461.28) 2,186.38 (340.59) 1,845.80 (461.45) 2,186.38 (339.90) 1,846.48 (461.62) 2,186.38 (339.21) 1,847.17 (461.79) 2,186.38 (338.52) 1,847.87 (461.97) 1,383.84 1,384.35 1,384.86 1,385.38 1,385.90 45,502.27 (90.60) (341.27) (431.87) 45,411.67 45,411.67 (91.28) (340.59) (431.87) 45,320.39 45,320.39 (91.97) (339.90) (431.87) 45,228.42 45,228.42 (92.66) (339.21) (431.87) 45,135.77 45,135.77 (93.35) (338.52) (431.87) 45,042.42 - - - - -
  • 43. 37 4 38 4 39 4 40 4 41 4 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) 2,768.48 2,768.48 2,768.48 2,768.48 2,768.48 (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 -
  • 44. 2,438.06 (337.82) 2,100.25 (525.06) 2,438.06 (337.11) 2,100.95 (525.24) 2,438.06 (336.40) 2,101.66 (525.42) 2,438.06 (335.69) 2,102.38 (525.59) 2,438.06 (334.96) 2,103.10 (525.77) 1,575.18 1,575.71 1,576.25 1,576.78 1,577.32 45,042.42 (94.05) (337.82) (431.87) 44,948.37 44,948.37 (94.76) (337.11) (431.87) 44,853.61 44,853.61 (95.47) (336.40) (431.87) 44,758.15 44,758.15 (96.18) (335.69) (431.87) 44,661.96 44,661.96 (96.90) (334.96) (431.87) 44,565.06 - - - - -
  • 45. 42 4 43 4 44 4 45 4 46 4 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) 2,768.48 2,768.48 2,768.48 2,768.48 2,768.48 (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 -
  • 46. 2,438.06 (334.24) 2,103.83 (525.96) 2,438.06 (333.51) 2,104.56 (526.14) 2,438.06 (332.77) 2,105.30 (526.32) 2,438.06 (332.02) 2,106.04 (526.51) 2,438.06 (331.28) 2,106.79 (526.70) 1,577.87 1,578.42 1,578.97 1,579.53 1,580.09 44,565.06 (97.63) (334.24) (431.87) 44,467.43 44,467.43 (98.36) (333.51) (431.87) 44,369.07 44,369.07 (99.10) (332.77) (431.87) 44,269.97 44,269.97 (99.84) (332.02) (431.87) 44,170.12 44,170.12 (100.59) (331.28) (431.87) 44,069.53 - - - - -
  • 47. 47 4 48 4 49 5 50 5 51 5 638.88 479.16 1,331.00 638.88 745.36 3,833.28 638.88 479.16 1,331.00 638.88 745.36 3,833.28 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (266.20) (199.65) (319.44) (785.29) (133.10) (66.55) (13.31) (39.93) (13.31) (13.31) (279.51) (1,064.80) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) 2,768.48 2,768.48 3,045.33 3,045.33 3,045.33 (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,438.06 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 -
  • 48. 2,438.06 (330.52) 2,107.54 (526.89) 2,438.06 (329.76) 2,108.30 (527.08) 2,714.91 (329.00) 2,385.92 (596.48) 2,714.91 (328.22) 2,386.69 (596.67) 2,714.91 (327.45) 2,387.46 (596.87) 1,580.66 1,581.23 1,789.44 1,790.02 1,790.60 44,069.53 (101.35) (330.52) (431.87) 43,968.18 43,968.18 (102.11) (329.76) (431.87) 43,866.08 43,866.08 (102.87) (329.00) (431.87) 43,763.20 43,763.20 (103.64) (328.22) (431.87) 43,659.56 43,659.56 (104.42) (327.45) (431.87) 43,555.14 - - - - -
  • 49. 52 5 53 5 54 5 55 5 56 5 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) 3,045.33 3,045.33 3,045.33 3,045.33 3,045.33 (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 -
  • 50. 2,714.91 (326.66) 2,388.25 (597.06) 2,714.91 (325.87) 2,389.04 (597.26) 2,714.91 (325.08) 2,389.83 (597.46) 2,714.91 (324.28) 2,390.63 (597.66) 2,714.91 (323.47) 2,391.44 (597.86) 1,791.19 1,791.78 1,792.37 1,792.97 1,793.58 43,555.14 (105.20) (326.66) (431.87) 43,449.93 43,449.93 (105.99) (325.87) (431.87) 43,343.94 43,343.94 (106.79) (325.08) (431.87) 43,237.15 43,237.15 (107.59) (324.28) (431.87) 43,129.56 43,129.56 (108.40) (323.47) (431.87) 43,021.16 - - - - -
  • 51. 57 5 58 5 59 5 60 5 61 6 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 702.77 527.08 1,464.10 702.77 819.90 4,216.61 773.04 579.78 1,610.51 773.04 901.89 4,638.27 (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (292.82) (219.62) (351.38) (863.82) (146.41) (73.21) (14.64) (43.92) (14.64) (14.64) (307.46) (1,171.28) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) 3,045.33 3,045.33 3,045.33 3,045.33 3,349.86 (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 2,714.91 - (210.42) (120.00) (330.42) 3,019.44 -
  • 52. 2,714.91 (322.66) 2,392.25 (598.06) 2,714.91 (321.84) 2,393.07 (598.27) 2,714.91 (321.01) 2,393.90 (598.47) 2,714.91 (320.18) 2,394.73 (598.68) 3,019.44 (319.35) 2,700.10 (675.02) 1,794.19 1,794.80 1,795.42 1,796.05 2,025.07 43,021.16 (109.21) (322.66) (431.87) 42,911.95 42,911.95 (110.03) (321.84) (431.87) 42,801.92 42,801.92 (110.85) (321.01) (431.87) 42,691.07 42,691.07 (111.69) (320.18) (431.87) 42,579.38 42,579.38 (112.52) (319.35) (431.87) 42,466.86 - - - - -
  • 53. 62 6 63 6 64 6 65 6 66 6 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) 3,349.86 3,349.86 3,349.86 3,349.86 3,349.86 (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 -
  • 54. 3,019.44 (318.50) 2,700.94 (675.24) 3,019.44 (317.65) 2,701.79 (675.45) 3,019.44 (316.79) 2,702.65 (675.66) 3,019.44 (315.93) 2,703.51 (675.88) 3,019.44 (315.06) 2,704.38 (676.10) 2,025.71 2,026.34 2,026.99 2,027.63 2,028.29 42,466.86 (113.37) (318.50) (431.87) 42,353.49 42,353.49 (114.22) (317.65) (431.87) 42,239.28 42,239.28 (115.07) (316.79) (431.87) 42,124.20 42,124.20 (115.94) (315.93) (431.87) 42,008.27 42,008.27 (116.81) (315.06) (431.87) 41,891.46 - - - - -
  • 55. 67 6 68 6 69 6 70 6 71 6 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 773.04 579.78 1,610.51 773.04 901.89 4,638.27 (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) 3,349.86 3,349.86 3,349.86 3,349.86 3,349.86 (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,019.44 -
  • 56. 3,019.44 (314.19) 2,705.26 (676.31) 3,019.44 (313.30) 2,706.14 (676.54) 3,019.44 (312.41) 2,707.03 (676.76) 3,019.44 (311.52) 2,707.93 (676.98) 3,019.44 (310.62) 2,708.83 (677.21) 2,028.94 2,029.61 2,030.27 2,030.94 2,031.62 41,891.46 (117.68) (314.19) (431.87) 41,773.78 41,773.78 (118.57) (313.30) (431.87) 41,655.21 41,655.21 (119.45) (312.41) (431.87) 41,535.76 41,535.76 (120.35) (311.52) (431.87) 41,415.41 41,415.41 (121.25) (310.62) (431.87) 41,294.15 - - - - -
  • 57. 72 6 73 7 74 7 75 7 76 7 773.04 579.78 1,610.51 773.04 901.89 4,638.27 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 (322.10) (241.58) (386.52) (950.20) (161.05) (80.53) (16.11) (48.32) (16.11) (16.11) (338.21) (1,288.41) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) 3,349.86 3,684.85 3,684.85 3,684.85 3,684.85 (210.42) (120.00) (330.42) 3,019.44 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 -
  • 58. 3,019.44 (309.71) 2,709.74 (677.43) 3,354.43 (308.79) 3,045.64 (761.41) 3,354.43 (307.87) 3,046.56 (761.64) 3,354.43 (306.94) 3,047.49 (761.87) 3,354.43 (306.00) 3,048.43 (762.11) 2,032.30 2,284.23 2,284.92 2,285.62 2,286.32 41,294.15 (122.16) (309.71) (431.87) 41,171.99 41,171.99 (123.08) (308.79) (431.87) 41,048.91 41,048.91 (124.00) (307.87) (431.87) 40,924.91 40,924.91 (124.93) (306.94) (431.87) 40,799.98 40,799.98 (125.87) (306.00) (431.87) 40,674.11 - - - - -
  • 59. 77 7 78 7 79 7 80 7 81 7 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) 3,684.85 3,684.85 3,684.85 3,684.85 3,684.85 (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 -
  • 60. 3,354.43 (305.06) 3,049.37 (762.34) 3,354.43 (304.10) 3,050.33 (762.58) 3,354.43 (303.15) 3,051.28 (762.82) 3,354.43 (302.18) 3,052.25 (763.06) 3,354.43 (301.21) 3,053.22 (763.31) 2,287.03 2,287.74 2,288.46 2,289.19 2,289.92 40,674.11 (126.81) (305.06) (431.87) 40,547.30 40,547.30 (127.76) (304.10) (431.87) 40,419.53 40,419.53 (128.72) (303.15) (431.87) 40,290.81 40,290.81 (129.69) (302.18) (431.87) 40,161.13 40,161.13 (130.66) (301.21) (431.87) 40,030.47 - - - - -
  • 61. 82 7 83 7 84 7 85 8 86 8 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 850.35 637.76 1,771.56 850.35 992.07 5,102.10 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (354.31) (265.73) (425.17) (1,045.22) (177.16) (88.58) (17.72) (53.15) (17.72) (17.72) (372.03) (1,417.25) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) 3,684.85 3,684.85 3,684.85 4,053.33 4,053.33 (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,354.43 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 -
  • 62. 3,354.43 (300.23) 3,054.20 (763.55) 3,354.43 (299.24) 3,055.19 (763.80) 3,354.43 (298.25) 3,056.18 (764.05) 3,722.91 (297.24) 3,425.67 (856.42) 3,722.91 (296.23) 3,426.68 (856.67) 2,290.65 2,291.39 2,292.14 2,569.25 2,570.01 40,030.47 (131.64) (300.23) (431.87) 39,898.83 39,898.83 (132.63) (299.24) (431.87) 39,766.20 39,766.20 (133.62) (298.25) (431.87) 39,632.58 39,632.58 (134.62) (297.24) (431.87) 39,497.95 39,497.95 (135.63) (296.23) (431.87) 39,362.32 - - - - -
  • 63. 87 8 88 8 89 8 90 8 91 8 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) 4,053.33 4,053.33 4,053.33 4,053.33 4,053.33 (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 -
  • 64. 3,722.91 (295.22) 3,427.70 (856.92) 3,722.91 (294.19) 3,428.72 (857.18) 3,722.91 (293.16) 3,429.75 (857.44) 3,722.91 (292.12) 3,430.80 (857.70) 3,722.91 (291.07) 3,431.84 (857.96) 2,570.77 2,571.54 2,572.32 2,573.10 2,573.88 39,362.32 (136.65) (295.22) (431.87) 39,225.67 39,225.67 (137.68) (294.19) (431.87) 39,087.99 39,087.99 (138.71) (293.16) (431.87) 38,949.28 38,949.28 (139.75) (292.12) (431.87) 38,809.53 38,809.53 (140.80) (291.07) (431.87) 38,668.74 - - - - -
  • 65. 92 8 93 8 94 8 95 8 96 8 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 935.38 701.54 1,948.72 935.38 1,091.28 5,612.31 (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) (389.74) (292.31) (467.69) (1,149.74) (194.87) (97.44) (19.49) (58.46) (19.49) (19.49) (409.23) (1,558.97) 4,053.33 4,053.33 4,053.33 4,053.33 4,053.33 (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 - (210.42) (120.00) (330.42) 3,722.91 -
  • 66. 3,722.91 (290.02) 3,432.90 (858.22) 3,722.91 (288.95) 3,433.96 (858.49) 3,722.91 (287.88) 3,435.04 (858.76) 3,722.91 (286.80) 3,436.12 (859.03) 3,722.91 (285.71) 3,437.20 (859.30) 2,574.67 2,575.47 2,576.28 2,577.09 2,577.90 38,668.74 (141.85) (290.02) (431.87) 38,526.88 38,526.88 (142.92) (288.95) (431.87) 38,383.97 38,383.97 (143.99) (287.88) (431.87) 38,239.98 38,239.98 (145.07) (286.80) (431.87) 38,094.91 38,094.91 (146.16) (285.71) (431.87) 37,948.75 - - - - -
  • 67. 97 9 98 9 99 9 100 9 101 9 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) 4,458.66 4,458.66 4,458.66 4,458.66 4,458.66 (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 -
  • 68. 4,128.25 (284.62) 3,843.63 (960.91) 4,128.25 (283.51) 3,844.74 (961.18) 4,128.25 (282.40) 3,845.85 (961.46) 4,128.25 (281.28) 3,846.97 (961.74) 4,128.25 (280.15) 3,848.10 (962.02) 2,882.72 2,883.55 2,884.39 2,885.23 2,886.07 37,948.75 (147.25) (284.62) (431.87) 37,801.50 37,801.50 (148.36) (283.51) (431.87) 37,653.14 37,653.14 (149.47) (282.40) (431.87) 37,503.67 37,503.67 (150.59) (281.28) (431.87) 37,353.08 37,353.08 (151.72) (280.15) (431.87) 37,201.36 - - - - -
  • 69. 102 9 103 9 104 9 105 9 106 9 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) 4,458.66 4,458.66 4,458.66 4,458.66 4,458.66 (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 -
  • 70. 4,128.25 (279.01) 3,849.24 (962.31) 4,128.25 (277.86) 3,850.38 (962.60) 4,128.25 (276.71) 3,851.54 (962.88) 4,128.25 (275.55) 3,852.70 (963.18) 4,128.25 (274.37) 3,853.88 (963.47) 2,886.93 2,887.79 2,888.65 2,889.53 2,890.41 37,201.36 (152.86) (279.01) (431.87) 37,048.50 37,048.50 (154.00) (277.86) (431.87) 36,894.50 36,894.50 (155.16) (276.71) (431.87) 36,739.34 36,739.34 (156.32) (275.55) (431.87) 36,583.02 36,583.02 (157.50) (274.37) (431.87) 36,425.52 - - - - -
  • 71. 107 9 108 9 109 10 110 10 111 10 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,028.92 771.69 2,143.59 1,028.92 1,200.41 6,173.54 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (428.72) (321.54) (514.46) (1,264.72) (214.36) (107.18) (21.44) (64.31) (21.44) (21.44) (450.15) (1,714.87) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) 4,458.66 4,458.66 4,904.53 4,904.53 4,904.53 (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,128.25 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 -
  • 72. 4,128.25 (273.19) 3,855.06 (963.76) 4,128.25 (272.00) 3,856.25 (964.06) 4,574.11 (270.80) 4,574.11 (269.59) 4,574.11 (268.38) 4,303.31 4,304.52 4,305.74 (1,075.83) (1,076.13) (1,076.43) 2,891.29 2,892.19 3,227.48 3,228.39 3,229.30 36,425.52 (158.68) (273.19) (431.87) 36,266.84 36,266.84 (159.87) (272.00) (431.87) 36,106.98 36,106.98 (161.07) (270.80) (431.87) 35,945.91 35,945.91 (162.27) (269.59) (431.87) 35,783.64 35,783.64 (163.49) (268.38) (431.87) 35,620.14 - - - - -
  • 73. 112 10 113 10 114 10 115 10 116 10 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) 4,904.53 4,904.53 4,904.53 4,904.53 4,904.53 (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 -
  • 74. 4,574.11 (267.15) 4,574.11 (265.92) 4,574.11 (264.67) 4,574.11 (263.42) 4,574.11 (262.15) 4,306.96 4,308.20 4,309.44 4,310.70 4,311.96 (1,076.74) (1,077.05) (1,077.36) (1,077.67) (1,077.99) 3,230.22 3,231.15 3,232.08 3,233.02 3,233.97 35,620.14 (164.72) (267.15) (431.87) 35,455.43 35,455.43 (165.95) (265.92) (431.87) 35,289.47 35,289.47 (167.20) (264.67) (431.87) 35,122.28 35,122.28 (168.45) (263.42) (431.87) 34,953.83 34,953.83 (169.71) (262.15) (431.87) 34,784.11 - - - - -
  • 75. 117 10 118 10 119 10 120 10 121 11 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 1,131.81 848.86 2,357.95 1,131.81 1,320.45 6,790.89 - - (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) (471.59) (353.69) (565.91) (1,391.19) (235.79) (117.90) (23.58) (70.74) (23.58) (23.58) (495.17) (1,886.36) - - 4,904.53 4,904.53 4,904.53 - - - - - - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 - (210.42) (120.00) (330.42) 4,574.11 -
  • 76. 4,574.11 (260.88) 4,574.11 (259.60) 4,574.11 (258.31) - - 0.00 0.00 4,313.23 4,314.52 4,315.81 0.00 0.00 (1,078.31) (1,078.63) (1,078.95) (0.00) (0.00) 3,234.93 3,235.89 3,236.86 0.00 0.00 34,784.11 (170.99) (260.88) (431.87) 34,613.12 34,613.12 (172.27) (259.60) (431.87) 34,440.85 34,440.85 (34,440.85) (258.31) (34,699.16) (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 77. 122 11 123 11 124 11 125 11 126 11 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 78. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 79. 127 11 128 11 129 11 130 11 131 11 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 80. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 81. 132 11 133 12 134 12 135 12 136 12 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 82. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 83. 137 12 138 12 139 12 140 12 141 12 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 84. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 85. 142 12 143 12 144 12 145 13 146 13 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 86. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 87. 147 13 148 13 149 13 150 13 151 13 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 88. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 89. 152 13 153 13 154 13 155 13 156 13 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 90. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 91. 157 14 158 14 159 14 160 14 161 14 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 92. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 93. 162 14 163 14 164 14 165 14 166 14 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 94. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 95. 167 14 168 14 169 15 170 15 171 15 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 96. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 97. 172 15 173 15 174 15 175 15 176 15 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 98. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 99. 177 15 178 15 179 15 180 15 181 16 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 100. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 101. 182 16 183 16 184 16 185 16 186 16 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 102. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 103. 187 16 188 16 189 16 190 16 191 16 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 104. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 105. 192 16 193 17 194 17 195 17 196 17 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 106. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 107. 197 17 198 17 199 17 200 17 201 17 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 108. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 109. 202 17 203 17 204 17 205 18 206 18 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 110. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 111. 207 18 208 18 209 18 210 18 211 18 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 112. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -
  • 113. 212 18 213 18 214 18 215 18 216 18 217 19 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 114. - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - -
  • 115. 218 19 219 19 220 19 221 19 222 19 223 19 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 116. - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - -
  • 117. 224 19 225 19 226 19 227 19 228 19 229 20 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 118. - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - -
  • 119. 230 20 231 20 232 20 233 20 234 20 235 20 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 120. - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - -
  • 121. 236 20 237 20 238 20 239 20 240 20 241 21 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 122. - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - -
  • 123. 242 21 243 21 244 21 245 21 246 21 247 21 248 21 249 21 250 21 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 124. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 125. 251 21 252 21 253 22 254 22 255 22 256 22 257 22 258 22 259 22 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 126. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 127. 260 22 261 22 262 22 263 22 264 22 265 23 266 23 267 23 268 23 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 128. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 129. 269 23 270 23 271 23 272 23 273 23 274 23 275 23 276 23 277 24 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 130. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 131. 278 24 279 24 280 24 281 24 282 24 283 24 284 24 285 24 286 24 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 132. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 133. 287 24 288 24 289 25 290 25 291 25 292 25 293 25 294 25 295 25 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
  • 134. - - - - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - - - - - -
  • 135. 296 25 297 25 298 25 299 25 300 25 - - - - - - - - - - - - - - - - - - - - - - - - -
  • 136. - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) (0.00) (0.00) (0.00) 0.00 0.00 0.00 0.00 0.00 (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) (0.00) (0.00) 0.00 (0.00) - - - - -