Assumption & COIs



|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|--------------------------------------------------------------------------------------- | ------------------------------- | ---------------------------------------------- | -------------------------------- | ----------------------------------------------------- | -------------- | ------------ | -------------------- | --------- | ----- | ------- | --------- | -----
|Elm Road Ownership Sample Calculations                                                 
|Assumptions and Sample Calculations for Component Ownership Interests ("COIs")         
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Calculation Assumptions                                                                
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Unit Ownership Interest                                                                
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             |                                                       |                |              |                      |           |       |         |           |      
|Existing Units                                                                          | 100.00%                         | 0.00%                                          | 0.00%                            |                                                       |                |              |                      |           |       |         |           |      
|Unit 1                                                                                  | 83.34%                          | 8.33%                                          | 8.33%                            |                                                       |                |              |                      |           |       |         |           |      
|Unit 2                                                                                  | 90.00%                          | 0.00%                                          | 10.00%                           |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|New Common Facilities Measurement Bases                                                
|                                                                                        | Component 1 (Circulating Water) | Component 2 (Coal Handling)                    | Component 3 (SCPC Common)        | Component 4                        (Site Wide Common) |                |              |                      |          
|                                                                                        | Gal/Minute                      |                                                | Tons/Hour                        |                                                       | MW             |              | MW                   |           |       |         |           |      
|Existing Units                                                                          | 817,000                         | 52.47%                                         | 570                              | 57.81%                                                | -              | 0.00%        | 1,135                | 47.99%    |       |         |           |      
|Unit 1                                                                                  | 370,000                         | 23.76%                                         | 208                              | 21.10%                                                | 615            | 50.00%       | 615                  | 26.00%    |       |         |           |      
|Unit 2                                                                                  | 370,000                         | 23.76%                                         | 208                              | 21.10%                                                | 615            | 50.00%       | 615                  | 26.00%    |       |         |           |      
|Total                                                                                   | 1,557,000                       | 1.000000                                       | 986                              | 1.000000                                              | 1,230          | 1.000000     | 2,365                | 1.0%      |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Cost Assumptions                                                                       
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Unit 1                                                                                  |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                | Results of Independent Evaluator |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 | Projected Construction Costs                   | Overrun Approved                 | Overrun Rejected                                      | Actual Costs   | % Overrun    | PSCW Approved Amount |           |       |         |           |      
|Unit 1                                                                                  | $853,820,942                    | $86,179,058                                    | $90,000,000                      | $1,030,000,000                                        | 20.63%         | $910,000,000 |                      |           |       |         |          
|Component 1 (Circulating Water)                                                         | $159,772,936                    | $30,227,064                                    | $40,000,000                      | $230,000,000                                          | 43.95%         | $176,500,000 |                      |           |       |         |          
|Component 2 (Coal Handling)                                                             | $161,486,467                    | $-                                             | $-                               | $161,486,467                                          | 0.00%          | $161,486,467 |                      |           |       |         |          
|Component 3 (SCPC Common)                                                               | $193,660,158                    | $-                                             | $-                               | $193,660,158                                          | 0.00%          | $193,660,158 |                      |           |       |         |          
|Component 4 (Site Wide Common)                                                          | $84,612,497                     | $-                                             | $-                               | $84,612,497                                           | 0.00%          | $84,612,497  |                      |           |       |         |          
|                                                                                        |                                 | $1,453,353,000                                 | $116,406,122                     | $130,000,000                                          | $1,699,759,122 | 16.95%       | $1,526,259,122       |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Total Unit 1 Facility Services Costs                                                    | Unit 1 Service Costs allocation | New Common Facilities Service Costs allocation |                                  |                                                       |                |              |                      |           |       |         |           |      
|$13,000,000                                                                             | $7,637,286                      | $5,362,714                                     |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Unit 2                                                                                  |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                | Results of Independent Evaluator |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 | Projected Construction Costs                   | Overrun Approved                 | Overrun Rejected                                      | Actual Costs   | % Overrun    | PSCW Approved Amount |           |       |         |           |      
|Unit 2                                                                                  | $737,673,260                    | $-                                             | $-                               | $737,673,260                                          | 0.00%          | $737,673,260 |                      |           |       |         |          
|Common Costs                                                                            | n/a                             | n/a                                            | n/a                              | n/a                                                   | n/a            | n/a          |                      |           |       |         |          
|                                                                                        |                                 | $737,673,260                                   | $-                               | $-                                                    | $737,673,260   | 0.00%        | $737,673,260         |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Total Unit 2 Service Costs                                                              |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|$6,600,000                                                                              |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Sample COI Calculations Applicable Prior to the ERGS SC Unit 2 Lease Effective Date    
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Calculation Variables                                                                  
|                                                                                        | Component 1                     | Component 2                                    | Component 3                      | Component 4                                          
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             | ERGS SC                                               | MGE Power      | WPPI         | ERGS SC              | MGE Power | WPPI  | ERGS SC | MGE Power | WPPI 
|AMBNUac                                                                                 | 740,000                         | 740,000                                        | 740,000                          | 416                                                   | 416            | 416          | 1,230                | 1,230     | 1,230 | 1,230   | 1,230     | 1,230
|AMBUac                                                                                  | 1,557,000                       | 1,557,000                                      | 1,557,000                        | 986                                                   | 986            | 986          | 1,230                | 1,230     | 1,230 | 2,365   | 2,365     | 2,365
|AMBNUc(Unit 1)                                                                          | 308,358                         | 30,821                                         | 30,821                           | 173                                                   | 17             | 17           | 513                  | 51        | 51    | 513     | 51        | 51   
|AMBNUc(Unit 2)                                                                          |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|AMBUc                                                                                   | 370,000                         | 370,000                                        | 370,000                          | 208                                                   | 208            | 208          | 615                  | 615       | 615   | 615     | 615       | 615  
|AMBEERGS                                                                                | 817,000                         |                                                |                                  | 570                                                   |                |              | -                    |           |       | 1,135   |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Component Ownership Interests                                                          
|                                                                                        | Component 1 - COI               | Component 2 - COI                              | Component 3 - COI                | Component 4 - COI                                    
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             | ERGS SC                                               | MGE Power      | WPPI         | ERGS SC              | MGE Power | WPPI  | ERGS SC | MGE Power | WPPI 
|Unit 1 COI                                                                              | 92.08%                          | 3.96%                                          | 3.96%                            | 92.97%                                                | 3.51%          | 3.51%        | 83.34%               | 8.33%     | 8.33% | 91.34%  | 4.33%     | 4.33%
|Unit 2 COI                                                                              | 0.00%                           | 0.00%                                          | 0.00%                            | 0.00%                                                 | 0.00%          | 0.00%        | 0.00%                | 0.00%     | 0.00% | 0.00%   | 0.00%     | 0.00%
|Total COI                                                                               | 92.08%                          | 3.96%                                          | 3.96%                            | 92.97%                                                | 3.51%          | 3.51%        | 83.34%               | 8.33%     | 8.33% | 91.34%  | 4.33%     | 4.33%
|Check                                                                                   | 100.00%                         |                                                |                                  | 100.00%                                               |                |              | 100.00%              |           |       | 100.00%
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Total New Common Facilities Weighted Ownership Percentages                             
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        | 89.39%                          | 5.30%                                          | 5.30%                            |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Sample COI Calculations Applicable On and After the ERGS SC Unit 2 Lease Effective Date
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Calculation Variables                                                                  
|                                                                                        | Component 1                     | Component 2                                    | Component 3                      | Component 4                                          
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             | ERGS                                                  | MGE Power      | WPPI         | ERGS                 | MGE Power | WPPI  | ERGS    | MGE Power | WPPI 
|AMBNUac                                                                                 | 740,000                         | 740,000                                        | 740,000                          | 416                                                   | 416            | 416          | 1,230                | 1,230     | 1,230 | 1,230   | 1,230     | 1,230
|AMBUac                                                                                  | 1,557,000                       | 1,557,000                                      | 1,557,000                        | 986                                                   | 986            | 986          | 1,230                | 1,230     | 1,230 | 2,365   | 2,365     | 2,365
|AMBNUc(Unit 1)                                                                          | 308,358                         | 30,821                                         | 30,821                           | 173                                                   | 17             | 17           | 513                  | 51        | 51    | 513     | 51        | 51   
|AMBNUc(Unit 2)                                                                          | 333,000                         | -                                              | 37,000                           | 187                                                   | -              | 21           | 554                  | -         | 62    | 554     | -         | 62   
|AMBUc                                                                                   | 740,000                         | 740,000                                        | 740,000                          | 416                                                   | 416            | 416          | 1,230                | 1,230     | 1,230 | 1,230   | 1,230     | 1,230
|AMBEERGS                                                                                | 817,000                         |                                                |                                  | 570                                                   |                |              | -                    |           |       | 1,135   |           |      
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Revised Component Ownership Interests                                                  
|                                                                                        | Component 1 - COI               | Component 2 - COI                              | Component 3 - COI                | Component 4 - COI                                    
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             | ERGS SC                                               | MGE Power      | WPPI         | ERGS SC              | MGE Power | WPPI  | ERGS SC | MGE Power | WPPI 
|Unit 1 COI                                                                              | 46.04%                          | 1.98%                                          | 1.98%                            | 46.49%                                                | 1.76%          | 1.76%        | 41.67%               | 4.17%     | 4.17% | 45.67%  | 2.17%     | 2.17%
|Unit 2 COI                                                                              | 47.62%                          | 0.00%                                          | 2.38%                            | 47.89%                                                | 0.00%          | 2.11%        | 45.00%               | 0.00%     | 5.00% | 47.40%  | 0.00%     | 2.60%
|Total COI                                                                               | 93.66%                          | 1.98%                                          | 4.36%                            | 94.38%                                                | 1.76%          | 3.87%        | 86.67%               | 4.17%     | 9.17% | 93.07%  | 2.17%     | 4.77%
|Check                                                                                   | 50.00%                          |                                                |                                  | 50.00%                                                |                |              | 50.00%               |           |       | 50.00% 
|Check                                                                                   | 50.00%                          |                                                |                                  | 50.00%                                                |                |              | 50.00%               |           |       | 50.00% 
|                                                                                        |                                 |                                                |                                  |                                                       |                |              |                      |           |       |         |           |      
|Total Weighted New Common Facilities Ownership Percentages                             
|                                                                                        | ERGS SC                         | MGE Power                                      | WPPI                             |                                                       |                |              |                      |           |       |         |           |      
|                                                                                        | 91.51%                          | 2.65%                                          | 5.84%                            |                                                       |                |              |                      |           |       |         |           |      





Price Cap - Unit 1



|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|------------ | --------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------- | ------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------ | -------------------- | ---------------------- | ---------------
|             | PRICE CAP APPLIED - Unit 1                                                                               
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|Assumptions: |                                                                                                           | Results of Independent Evaluator                                 |                                                         |                                                                                                                                            |                      | PSCW                  
|             |                                                                                                           | Projected Construction Costs                                     | Overrun Approved                                        | Overrun Rejected                                                                                                                           | Actual Costs         | % Overrun              | Approved Amount
|             | Unit 1                                                                                                    | $853,820,942                                                     | $86,179,058                                             | $90,000,000                                                                                                                                | $1,030,000,000       | 20.63%                 | $910,000,000   
|             | Component 1 (Circulating Water)                                                                           | $159,772,936                                                     | $30,227,064                                             | $40,000,000                                                                                                                                | $230,000,000         | 43.95%                 | $176,500,000   
|             | Component 2 (Coal Handling)                                                                               | $161,486,467                                                     | $-                                                      | $-                                                                                                                                         | $161,486,467         | 0.00%                  | $161,486,467   
|             | Component 3 (SCPC Common)                                                                                 | $193,660,158                                                     | $-                                                      | $-                                                                                                                                         | $193,660,158         | 0.00%                  | $193,660,158   
|             | Component 4 (Site Wide Common)                                                                            | $84,612,497                                                      | $-                                                      | $-                                                                                                                                         | $84,612,497          | 0.00%                  | $84,612,497    
|             | $1,453,353,000                                                                                            | $116,406,122                                                     | $130,000,000                                            | $1,699,759,122                                                                                                                             | 16.95%               | $1,526,259,122        
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|-----        | Project Overrun Costs Eligible to be Pro-Rated among the Unit 1 Owners                                   
|             |                                                                                                           |                                                                  | Minimum Construction Costs due from Owners              | $1,526,259,122                                                                                                                             | PSCW Approved Amount
|             |                                                                                                           |                                                                  | Actual Construction Costs Incurred                      | $1,699,759,122                                                                                                                             |                     
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            | $173,500,000         | (a)                   
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|-----        | Costs Subject to the IE Cap (i.e., overrun costs rejected by both the Independent Evaluator and the PSCW)
|             |                                                                                                           |                                                                  | Unit 1                                                  | $90,000,000                                                                                                                                |                      |                       
|             |                                                                                                           |                                                                  | Component 1 (Circulating Water)                         | $40,000,000                                                                                                                                |                      |                       
|             |                                                                                                           |                                                                  | Component 2 (Coal Handling)                             | $-                                                                                                                                         |                      |                       
|             |                                                                                                           |                                                                  | Component 3 (SCPC Common)                               | $-                                                                                                                                         |                      |                       
|             |                                                                                                           |                                                                  | Component 4 (Site Wide Common)                          | $-                                                                                                                                         |                      |                       
|             |                                                                                                           |                                                                  | Costs Subject to IE Cap                                 | $130,000,000                                                                                                                               | (b)                 
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | IE Cap as a % of the Approved Amount                             | 8.52%                                                   |                                                                                                                                            |                     
|             |                                                                                                           | Applicable IE Cap % (per table)                                  | 8.46%                                                   |                                                                                                                                            |                     
|             |                                                                                                           | Approved Amount                                                  | $1,526,259,122                                          |                                                                                                                                            |                     
|             |                                                                                                           | IE Cap Allowance (in $)                                          | $129,121,522                                            |                                                                                                                                            |                     
|             |                                                                                                           | Smaller of Costs Subject to IE Cap or IE CAP Allowance           | $129,121,522                                            | (c)                                                                                                                                       
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|-----        | Costs Subject to the Project Cap (i.e., approved by Independent Evaluator but rejected by PSCW)          
|             |                                                                                                           | Total Construction Costs Subject to Project Cap                  | $43,500,000                                             | (a)-(b)                                                                                                                                   
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | Eligible Overrun as a % of the PSCW Approved Amount              | 11.37%                                                  |                                                                                                                                            |                     
|             |                                                                                                           | Applicable Project Cap % (per table)                             | 15.00%                                                  |                                                                                                                                            |                     
|             |                                                                                                           | Approved Amount                                                  | $1,526,259,122                                          |                                                                                                                                            |                     
|             |                                                                                                           | Project Cap (in $)                                               | $228,938,868                                            |                                                                                                                                            |                     
|             |                                                                                                           | IE Cap $                                                         | $(129,121,522)                                          | (c)                                                                                                                                       
|             |                                                                                                           | Adjusted Project Cap Allowance (in $)                            | $99,817,347                                             |                                                                                                                                            |                     
|             |                                                                                                           | Smaller of Costs Subject to Project Cap or Project Cap Allowance | $43,500,000                                             |                                                                                                                                           
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|-----        | Total Project Overrun to be Pro-Rated among Unit 1 Owners                                                 | $172,621,522                                                     | (cannot exceed Non-IE Cap)                             
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | % of Overrun to be Pro-Rated among Unit 1 Owners                 | 1.0%                                                    |                                                                                                                                           
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|-----        | Total Construction Costs to be Allocated Among the Unit 1 Owners                                         
|             |                                                                                                           |                                                                  | Total                                                   | Overrun                                                                                                                                    | Capped               | Excess Overrun         |                
|             |                                                                                                           | Approved Amount                                                  | Overrun                                                 | Prorated                                                                                                                                   | Construction Costs   | Borne by ERGS          |                
|             | Unit 1                                                                                                    | $910,000,000                                                     | $120,000,000                                            | $119,392,407                                                                                                                               | $1,029,392,407       | $607,593               |                
|             | Component 1 (Circulating Water)                                                                           | $176,500,000                                                     | $53,500,000                                             | $53,229,115                                                                                                                                | $229,729,115         | $270,885               |                
|             | Component 2 (Coal Handling)                                                                               | $161,486,467                                                     | $-                                                      | $-                                                                                                                                         | $161,486,467         | $-                     |                
|             | Component 3 (SCPC Common)                                                                                 | $193,660,158                                                     | $-                                                      | $-                                                                                                                                         | $193,660,158         | $-                     |                
|             | Component 4 (Site Wide Common)                                                                            | $84,612,497                                                      | $-                                                      | $-                                                                                                                                         | $84,612,497          | $-                     |                
|             |                                                                                                           | $1,526,259,122                                                   | $173,500,000                                            | $172,621,522                                                                                                                               | $1,698,880,644       | $878,478               |                
|             |                                                                                                           |                                                                  |                                                         | -1.#QNAN                                                                                                                                   |                      |                        |                
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            | 0.999483             | of Total Project Costs
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             | Allocation of Construction Costs Among the Unit 1 Owners                                                 
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | Capped                                                           |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | Construction Costs                                               |                                                         | ERGS SC                                                                                                                                    | MGE Power            | WPPI                   |                
|             | Unit 1                                                                                                    | $1,029,392,407                                                   |                                                         | $857,895,632                                                                                                                               | $85,748,387          | $85,748,387            |                
|             | Component 1 (Circulating Water)                                                                           | $229,729,115                                                     |                                                         | $211,539,054                                                                                                                               | $9,095,030           | $9,095,030             |                
|             | Component 2 (Coal Handling)                                                                               | $161,486,467                                                     |                                                         | $150,135,639                                                                                                                               | $5,675,414           | $5,675,414             |                
|             | Component 3 (SCPC Common)                                                                                 | $193,660,158                                                     |                                                         | $161,396,376                                                                                                                               | $16,131,891          | $16,131,891            |                
|             | Component 4 (Site Wide Common)                                                                            | $84,612,497                                                      |                                                         | $77,281,155                                                                                                                                | $3,665,671           | $3,665,671             |                
|             | Capped Amount:                                                                                            | $1,698,880,644                                                   |                                                         | $1,458,247,856                                                                                                                             | $120,316,394         | $120,316,394           |                
|             |                                                                                                           |                                                                  |                                                         | ("Original" costs were allocated based upon Unit 1 Owners' Component Ownership Interests prior to the ERGS SC Unit 2 Lease Effective Date) |                     
|             |                                                                                                           |                                                                  |                                                         |                                                                                                                                            |                      |                        |                
|             |                                                                                                           | $669,759,122                                                     | Actual New Common Facilities Construction Costs (total)
|             |                                                                                                           | $669,488,237                                                     | Capped New Common Facilities Construction Costs        
|             |                                                                                                           | 99.96%                                                           | New Common Facilities Adjustment Percentage             |                                                                                                                                           





Price Cap - Unit 2



|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-------------------------- | --------------------------------------------------------------------------------------------------------- | --------------------------------------------------- | ---------------------------------------------------- | ---------------- | ------------------ | --------------------------- | ---------------
|                           | PRICE CAP APPLIED - Unit 2                                                                               
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|Assumptions:               |                                                                                                           | Results of Independent Evaluator                    |                                                      |                  |                    | PSCW                       
|                           |                                                                                                           | Projected Construction Costs                        | Overrun Approved                                     | Overrun Rejected | Actual Costs       | % Overrun                   | Approved Amount
|                           | Unit 2 Costs                                                                                              | $737,673,260                                        | $-                                                   | $-               | $737,673,260       | 0.00%                       | $737,673,260   
|                           | Component 1 (Circulating Water)                                                                           | $-                                                  | $-                                                   | $-               | $-                 |                             | $-             
|                           | Component 2 (Coal Handling)                                                                               | $-                                                  | $-                                                   | $-               | $-                 |                             | $-             
|                           | Component 3 (SCPC Common)                                                                                 | $-                                                  | $-                                                   | $-               | $-                 |                             | $-             
|                           | Component 4 (Site Wide Common)                                                                            | $-                                                  | $-                                                   | $-               | $-                 |                             | $-             
|                           | $737,673,260                                                                                              | $-                                                  | $-                                                   | $737,673,260     | 0.00%              | $737,673,260               
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-----                      | Project Overrun Costs Eligible to be Pro-Rated among the Unit 2 Owners                                   
|                           |                                                                                                           |                                                     | Minimum Construction Costs due from Owners           | $737,673,260     | Approved Amount   
|                           |                                                                                                           |                                                     | Actual Construction Costs Incurred                   | $737,673,260     |                   
|                           |                                                                                                           |                                                     |                                                      |                  | $-                 | (a)                        
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-----                      | Costs Subject to the IE Cap (i.e., overrun costs rejected by both the Independent Evaluator and the PSCW)
|Unit Costs                 | $-                                                                                                        |                                                     |                                                     
|Site-Wide Common           |                                                                                                           |                                                     |                                                     
|SCPC Common                |                                                                                                           |                                                     |                                                     
|Water-Usage-Related Common |                                                                                                           |                                                     |                                                     
|Coal-Usage-Related Common  |                                                                                                           |                                                     |                                                     
|                           |                                                                                                           |                                                     | Costs Subject to IE Cap                              | $-               | (b)               
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           | IE Capped Costs as a % of the PSCW Approved Amount  | 0.00%                                                |                  |                   
|                           |                                                                                                           | Applicable IE Cap % (per table)                     | 5.00%                                                |                  |                   
|                           |                                                                                                           | Approved Amount                                     | $737,673,260                                         |                  |                   
|                           |                                                                                                           | IE Cap Allowance (in $)                             | $36,883,663                                          |                  |                   
|                           |                                                                                                           |                                                     | Smaller of Costs Subject to IE Cap or Allowance      | $-               | (c)               
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-----                      | Costs Subject to Project Cap (i.e., approved by Independent Evaluator but rejected by PSCW)              
|                           |                                                                                                           |                                                     | Total Costs Subject to Project Cap                   | $-               | (a)-(b)           
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           | Eligible Overrun as a % of the PSCW Approved Amount | 0.00%                                                |                  |                   
|                           |                                                                                                           | Applicable Project Cap % (per table)                | 15.00%                                               |                  |                   
|                           |                                                                                                           | Approved Amount                                     | $737,673,260                                         |                  |                   
|                           |                                                                                                           | Project Cap (in $)                                  | $110,650,989                                         |                  |                   
|                           |                                                                                                           | IE Cap $                                            | $-                                                   | (c)             
|                           |                                                                                                           | Adjusted Project Cap Allowance (in $)               | $110,650,989                                         |                  |                   
|                           |                                                                                                           |                                                     | Smaller of Costs Subject to Project Cap or Allowance | $-               |                   
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-----                      | Total Overrun to be Pro-Rated among Unit 2 Owners                                                         | $-                                                  | (cannot exceed Non-IE Cap)                          
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           | % of Overrun to be Pro-Rated among Unit 1 Ownerss   | -1.$%                                                |                 
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|-----                      | Total Construction Costs to be Allocated Among the Unit 1 Owners                                         
|                           |                                                                                                           |                                                     | Total                                                | Overrun          | Capped             | Excess Overrun              |                
|                           |                                                                                                           | Approved Amount                                     | Overrun                                              | Prorated         | Construction Costs | Borne by ERGS               |                
|                           | Unit 2 Costs                                                                                              | $737,673,260                                        | $-                                                   | $-               | $737,673,260       | $-                          |                
|                           | Component 1 (Circulating Water)                                                                           | $-                                                  | $-                                                   | $-               | $-                 | $-                          |                
|                           | Component 2 (Coal Handling)                                                                               | $-                                                  | $-                                                   | $-               | $-                 | $-                          |                
|                           | Component 3 (SCPC Common)                                                                                 | $-                                                  | $-                                                   | $-               | $-                 | $-                          |                
|                           | Component 4 (Site Wide Common)                                                                            | $-                                                  | $-                                                   | $-               | $-                 | $-                          |                
|                           |                                                                                                           | $737,673,260                                        | $-                                                   | $-               | $737,673,260       | $-                          |                
|                           |                                                                                                           |                                                     |                                                      | -1.#QNAN         |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  | 1.000000           | of Total Construction Costs
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           | Allocation of Construction Costs Among the Owners                                                        
|                           |                                                                                                           |                                                     |                                                      |                  |                    |                             |                
|                           |                                                                                                           | Capped                                              |                                                      |                  |                    |                             |                
|                           | Unit 2 Costs                                                                                              | Construction Costs                                  |                                                      | ERGS SC          | MGE Power          | WPPI                        |                
|                           | Unit 2 Costs                                                                                              | $737,673,260                                        |                                                      | $663,905,934     | $-                 | $73,767,326                 |                





Payments - NCFOA Schedule 4.1b



| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | ---------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------- | ------------------------------- | --------------------------------------------- | ------------ | ------------- | ----------- | ---------- | ------------ | ----------------------------------
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Sample New Common Facilitie Purchase Price Calculation Pursuant to Section 4.1(b)(ii) of NCFOA
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Cost Cap Adjustment and Allocation Total for Unit 2 Transfer                                  
| | $625,108,514                                                                                   | Net Book Value of New Common Facilities (based on their Actual Construction Cost)           
| | 99.96%                                                                                         | New Common Facilities Cost Cap Adjustment Percentage                                        
| | $624,855,688                                                                                   | Adjusted Net Book Value of New Common Facilities                                            
| | $312,427,844                                                                                   | Adjusted Net Book Value New Common Facilities to be Transferred from Unit 1 to Unit 2 Owners
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Allocations (transfers) to Unit 2 Owners (net book value and Cost Cap adjusted)               
| |                                                                                                |                                                                                              | Total Actual Construction Costs | Total New Common Facilities after adjustments |              | ERGS SC       | MGE Power   | WPPI       |              | Total Unit 2 New Common Facilities
| | Component 1 (Circulating Water)                                                                | $230,000,000                                                                                 | $214,579,844                    |                                               | $102,190,722 | $-            | $5,099,200  |            | $107,289,922
| | Component 2 (Coal Handling)                                                                    | $161,486,467                                                                                 | $150,659,743                    |                                               | $72,151,654  | $-            | $3,178,218  |            | $75,329,872 
| | Component 3 (SCPC Common)                                                                      | $193,660,158                                                                                 | $180,676,376                    |                                               | $81,304,369  | $-            | $9,033,819  |            | $90,338,188 
| | Component 4 (Site Wide Common)                                                                 | $84,612,497                                                                                  | $78,939,724                     |                                               | $37,417,095  | $-            | $2,052,767  |            | $39,469,862 
| | Unit 2 Cost Basis for New Common Facilities:                                                   | $669,759,122                                                                                 | $624,855,688                    |                                               | $293,063,841 | $-            | $19,364,003 |            | $312,427,844
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Allocations retained by Unit 1 Owners (net book value and Cost Cap adjusted)                  
| |                                                                                                |                                                                                              |                                 |                                               |              | ERGS SC       | MGE Power   | WPPI       |              | Total Unit 1 New Common Facilities
| | Component 1 (Circulating Water)                                                                | $98,794,655                                                                                  | $4,247,634                      | $4,247,634                                    |              | $107,289,922 
| | Component 2 (Coal Handling)                                                                    | $70,034,961                                                                                  | $2,647,455                      | $2,647,455                                    |              | $75,329,872  
| | Component 3 (SCPC Common)                                                                      | $75,287,846                                                                                  | $7,525,171                      | $7,525,171                                    |              | $90,338,188  
| | Component 4 (Site Wide Common)                                                                 | $36,049,953                                                                                  | $1,709,955                      | $1,709,955                                    |              | $39,469,862  
| | Revised Unit 1 Cost Basis for New Common Facilities:                                           |                                                                                              |                                 |                                               | $280,167,415 | $16,130,215   | $16,130,215 |            | $312,427,844
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Transfer Payments                                                                             
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| |                                                                                                |                                                                                              |                                 |                                               |              | ERGS SC       | MGE Power   | WPPI       |              |                                   
| | Payments between the Unit 1 Owners & the Unit 2 Owners                                         | $(12,896,426)                                                                                | $16,130,215                     | $(3,233,789)                                  |              |              
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Service Costs payments between the Unit 2 Owners to the Unit 1 Ownerscheck                     |                                                                                              |                                
| | Paid by the New Common Facilities Owners as part of construction of the Unit 1 Facility        | $(4,793,851)                                                                                 | $(284,432)                      | $(284,432)                                    | $(5,362,714) |              
| | Reallocations based on updated Total New Common Facilities Weighted Ownership Percentages      | $4,907,555                                                                                   | $142,216                        | $312,943                                      | $5,362,714   |              
| | Total payments between the Unit 1 Owners and the Unit 2 Owners                                 | $(12,782,722)                                                                                | $15,987,999                     | $(3,205,277)                                  | $(0)         |              
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Check Final Component Ownership Percentages:                                                   | ERGS SC                                                                                      | Revised COI                     | MGE Power                                     | Revised COI  | WPPI          | Revised COI |           
| | Component 1 (Circulating Water)                                                                | $200,985,377                                                                                 | 93.66%                          | $4,247,634                                    | 1.98%        | $9,346,833    | 4.36%       |           
| | Component 2 (Coal Handling)                                                                    | $142,186,615                                                                                 | 94.38%                          | $2,647,455                                    | 1.76%        | $5,825,673    | 3.87%       |           
| | Component 3 (SCPC Common)                                                                      | $156,592,215                                                                                 | 86.67%                          | $7,525,171                                    | 4.17%        | $16,558,990   | 9.16%       |           
| | Component 4 (Site Wide Common)                                                                 | $73,467,048                                                                                  | 93.07%                          | $1,709,955                                    | 2.17%        | $3,762,721    | 4.77%       |           
| |                                                                                                |                                                                                              | $573,231,256                    |                                               | $16,130,215  |               | $35,494,218 |            |              |                                   
| |                                                                                                |                                                                                              |                                 |                                               |              |               |             |            |              |                                   
| | Check Component Payments between the Owners:                                                  
| | Component 1 (Circulating Water)                                                                | $3,396,067                                                                                   |                                 | $(4,247,634)                                  |              | $851,566      |             |           
| | Component 2 (Coal Handling)                                                                    | $2,116,693                                                                                   |                                 | $(2,647,455)                                  |              | $530,762      |             |           
| | Component 3 (SCPC Common)                                                                      | $6,016,523                                                                                   |                                 | $(7,525,171)                                  |              | $1,508,648    |             |           
| | Component 4 (Site Wide Common)                                                                 | $1,367,143                                                                                   |                                 | $(1,709,955)                                  |              | $342,812      |             |           
| |                                                                                                |                                                                                              |                                 | $12,896,426                                   |              | $(16,130,215) |             | $3,233,789 |              |                                   





Amort - New Common



|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|------------------------------------------------ | -------------- | ---------------------------------------------------------------- | --------------- | ---------------------------------------- | ----------------- | ---------- | ----------------- | --------------- | ----------------- | --------------- | --------------- |  | --------------- | ------------- | --------------- | --------------- | --------------- |  | ---------------
|Initial Investment                               | New Investment | Adjustment EventInitial InvestmentNew InvestmentAdjustment Event |                 |                                          |                   |           
|Principal                                        | $669,759,122   | $-                                                               | $(312,554,257)  | Principal                                | $312,554,257      | $-         |                   | $-             
|MARBA                                            | 0.999%         | 0.999%                                                           | 0.999%          | MARBA                                    | 0.999%            | 0.999%     |                   | 0.000%         
|Equity Share of the Rate of Return               | 0.550000       | 0.550000                                                         | 0.550000        | Equity Share of the Rate of Return       | 0.550000          | 0.550000   |                   | 0.000000       
|After Tax Cost of Equity                         | 0.1%           | 0.127000                                                         | 0.127000        | After Tax Cost of Equity                 | 0.1%              | 0.127000   |                   | 0.000000       
|Fixed Tax Rate Gross-Up Factor                   | 1.6606         | 1.660600                                                         | 1.660600        | Fixed Tax Rate Gross-Up Factor           | 1.6606            | 1.660600   |                   | 0.000000       
|Debt Share of the Rate of Return                 | 0.450000       | 0.450000                                                         | 0.450000        | Debt Share of the Rate of Return         | 0.450000          | 0.450000   |                   | 0.000000       
|Cost of Debt                                     | 0.1%           | 0.1%                                                             | 0.1%            | Cost of Debt                             | 0.1%              | 0.0%       |                   | 0.0%           
|Monthly Rate of Return at start of Lease         | 0.012%         | 0.012%                                                           | 0.012%          | Monthly Rate of Return at start of Lease | 0.012%            | 0.010%     |                   | 0.000%         
|Months Remaining in Lease                        | 360            | 336                                                              | 336             | Months Remaining in Lease                | 360               | -          |                   | -              
|Monthly Payment                                  | $8,082,893     | $-                                                               | $(3,789,788)    | Monthly Payment                          | $3,772,017        | $-         |                   | $-             
|Rent Payment for first 60 months (5 years)       | $7,678,748     | Rent Payment for first 60 months (5 years)                       | $3,583,416      |                                          |                   |           
|Rent Payment for remaining 300 months (25 years) | $8,513,712     | Rent Payment for remaining 300 months (25 years)                 | $3,973,065      |                                          |                   |           
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                | Amortization Schedule - New Common Facilities (Unit 1)          
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                | "Approved Amount"                                                |                 |                                          | "Approved Amount" | New        | Adjustment        |                 |                   |                 |                 |  |                 |               | Adjustment      |                 |                 |  |                
|                                                 |                | Beginning Principal                                              | Monthly Payment | Interest                                 | Ending Principal  | Investment | Event             | Depreciation    | Book Value        |                 | NPV             |  | Monthly Payment | Interest      | Event           | Depreciation    | Book Value      |  | NPV            
|                                                 |                | $669,759,122.00                                                  |                 | (adj for MARBA)                          | $668,781,273.68   | $-         |                   |                 | $669,759,122.00   |                 | $668,781,273.68 |  |                 |               |                 |                 |                 |  |                
|                                                 | 1              | $668,781,273.68                                                  | $7,678,748.24   | $7,969,248.37                            | $669,071,773.81   |            |                   | $1,860,442.01   | $667,898,679.99   |                 | $7,588,325.19   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 2              | $669,071,773.81                                                  | $7,678,748.24   | $7,972,709.99                            | $669,365,735.56   |            |                   | $1,860,442.01   | $666,038,237.99   |                 | $7,498,966.93   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 3              | $669,365,735.56                                                  | $7,678,748.24   | $7,976,212.87                            | $669,663,200.18   |            |                   | $1,860,442.01   | $664,177,795.98   |                 | $7,410,660.93   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 4              | $669,663,200.18                                                  | $7,678,748.24   | $7,979,757.48                            | $669,964,209.41   |            |                   | $1,860,442.01   | $662,317,353.98   |                 | $7,323,394.80   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 5              | $669,964,209.41                                                  | $7,678,748.24   | $7,983,344.33                            | $670,268,805.50   |            |                   | $1,860,442.01   | $660,456,911.97   |                 | $7,237,156.30   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 6              | $670,268,805.50                                                  | $7,678,748.24   | $7,986,973.91                            | $670,577,031.17   |            |                   | $1,860,442.01   | $658,596,469.97   |                 | $7,151,933.32   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 7              | $670,577,031.17                                                  | $7,678,748.24   | $7,990,646.76                            | $670,888,929.68   |            |                   | $1,860,442.01   | $656,736,027.96   |                 | $7,067,713.90   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 8              | $670,888,929.68                                                  | $7,678,748.24   | $7,994,363.36                            | $671,204,544.79   |            |                   | $1,860,442.01   | $654,875,585.96   |                 | $6,984,486.24   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 9              | $671,204,544.79                                                  | $7,678,748.24   | $7,998,124.26                            | $671,523,920.81   |            |                   | $1,860,442.01   | $653,015,143.95   |                 | $6,902,238.64   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 10             | $671,523,920.81                                                  | $7,678,748.24   | $8,001,929.96                            | $671,847,102.53   |            |                   | $1,860,442.01   | $651,154,701.94   |                 | $6,820,959.57   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 11             | $671,847,102.53                                                  | $7,678,748.24   | $8,005,781.02                            | $672,174,135.30   |            |                   | $1,860,442.01   | $649,294,259.94   |                 | $6,740,637.62   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 12             | $672,174,135.30                                                  | $7,678,748.24   | $8,009,677.97                            | $672,505,065.03   |            |                   | $1,860,442.01   | $647,433,817.93   |                 | $6,661,261.52   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 13             | $672,505,065.03                                                  | $7,678,748.24   | $8,013,621.35                            | $672,839,938.14   |            |                   | $1,860,442.01   | $645,573,375.93   |                 | $6,582,820.14   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 14             | $672,839,938.14                                                  | $7,678,748.24   | $8,017,611.73                            | $673,178,801.62   |            |                   | $1,860,442.01   | $643,712,933.92   |                 | $6,505,302.46   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 15             | $673,178,801.62                                                  | $7,678,748.24   | $8,021,649.65                            | $673,521,703.03   |            |                   | $1,860,442.01   | $641,852,491.92   |                 | $6,428,697.61   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 16             | $673,521,703.03                                                  | $7,678,748.24   | $8,025,735.69                            | $673,868,690.47   |            |                   | $1,860,442.01   | $639,992,049.91   |                 | $6,352,994.84   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 17             | $673,868,690.47                                                  | $7,678,748.24   | $8,029,870.42                            | $674,219,812.64   |            |                   | $1,860,442.01   | $638,131,607.91   |                 | $6,278,183.53   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 18             | $674,219,812.64                                                  | $7,678,748.24   | $8,034,054.42                            | $674,575,118.82   |            |                   | $1,860,442.01   | $636,271,165.90   |                 | $6,204,253.18   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 19             | $674,575,118.82                                                  | $7,678,748.24   | $8,038,288.27                            | $674,934,658.84   |            |                   | $1,860,442.01   | $634,410,723.89   |                 | $6,131,193.41   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 20             | $674,934,658.84                                                  | $7,678,748.24   | $8,042,572.58                            | $675,298,483.18   |            |                   | $1,860,442.01   | $632,550,281.89   |                 | $6,058,993.98   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 21             | $675,298,483.18                                                  | $7,678,748.24   | $8,046,907.94                            | $675,666,642.87   |            |                   | $1,860,442.01   | $630,689,839.88   |                 | $5,987,644.75   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 22             | $675,666,642.87                                                  | $7,678,748.24   | $8,051,294.95                            | $676,039,189.58   |            |                   | $1,860,442.01   | $628,829,397.88   |                 | $5,917,135.71   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 23             | $676,039,189.58                                                  | $7,678,748.24   | $8,055,734.25                            | $676,416,175.58   |            |                   | $1,860,442.01   | $626,968,955.87   |                 | $5,847,456.97   |  |                 |               |                 |                 |                 |  | $-             
|                                                 | 24             | $676,416,175.58                                                  | $7,678,748.24   | $8,060,226.44                            | $676,797,653.78   | $-         |                   | $1,860,442.01   | $625,108,513.87   |                 | $5,778,598.75   |  |                 |               |                 |                 |                 |  | $-             
|                                                 |                |                                                                  |                 |                                          |                   |            | $(312,097,927.72) | (adj for MARBA) | $312,554,256.93   |                 |                 |  |                 |               | $312,097,927.72 | (adj for MARBA) | $312,554,256.93 |  |                
|                                                 | 25             | $676,797,653.78                                                  | $3,888,960.59   | $4,345,789.59                            | $677,183,677.70   | $-         | $(312,027,122.64) | $930,221.00     | $311,624,035.93   |                 | $2,892,152.29   |  | $3,583,415.85   | $3,718,982.57 | $312,233,494.45 | $868,206.27     | $311,686,050.66 |  | $2,664,923.98  
|                                                 | 26             | $677,183,677.70                                                  | $3,888,960.59   | $4,351,233.20                            | $677,574,301.52   | $-         | $(311,955,473.84) | $930,221.00     | $310,693,814.93   |                 | $2,858,095.01   |  | $3,583,415.85   | $3,720,598.00 | $312,370,676.60 | $868,206.27     | $310,817,844.39 |  | $2,633,542.49  
|                                                 | 27             | $677,574,301.52                                                  | $3,888,960.59   | $4,356,741.68                            | $677,969,580.03   | $-         | $(311,882,971.27) | $930,221.00     | $309,763,593.93   |                 | $2,824,438.78   |  | $3,583,415.85   | $3,722,232.67 | $312,509,493.42 | $868,206.27     | $309,949,638.13 |  | $2,602,530.54  
|                                                 | 28             | $677,969,580.03                                                  | $3,888,960.59   | $4,362,315.79                            | $678,369,568.72   | $-         | $(311,809,604.75) | $930,221.00     | $308,833,372.92   |                 | $2,791,178.88   |  | $3,583,415.85   | $3,723,886.82 | $312,649,964.39 | $868,206.27     | $309,081,431.86 |  | $2,571,883.78  
|                                                 | 29             | $678,369,568.72                                                  | $3,888,960.59   | $4,367,956.33                            | $678,774,323.70   | $-         | $(311,735,363.99) | $930,221.00     | $307,903,151.92   |                 | $2,758,310.65   |  | $3,583,415.85   | $3,725,560.69 | $312,792,109.23 | $868,206.27     | $308,213,225.59 |  | $2,541,597.90  
|                                                 | 30             | $678,774,323.70                                                  | $3,888,960.59   | $4,373,664.08                            | $679,183,901.77   | $-         | $(311,660,238.57) | $930,221.00     | $306,972,930.92   |                 | $2,725,829.45   |  | $3,583,415.85   | $3,727,254.49 | $312,935,947.88 | $868,206.27     | $307,345,019.32 |  | $2,511,668.67  
|                                                 | 31             | $679,183,901.77                                                  | $3,888,960.59   | $4,379,439.84                            | $679,598,360.40   | $-         | $(311,584,217.95) | $930,221.00     | $306,042,709.91   |                 | $2,693,730.75   |  | $3,583,415.85   | $3,728,968.49 | $313,081,500.52 | $868,206.27     | $306,476,813.05 |  | $2,482,091.87  
|                                                 | 32             | $679,598,360.40                                                  | $3,888,960.59   | $4,385,284.43                            | $680,017,757.75   | $-         | $(311,507,291.47) | $930,221.00     | $305,112,488.91   |                 | $2,662,010.04   |  | $3,583,415.85   | $3,730,702.90 | $313,228,787.57 | $868,206.27     | $305,608,606.78 |  | $2,452,863.37  
|                                                 | 33             | $680,017,757.75                                                  | $3,888,960.59   | $4,391,198.66                            | $680,442,152.68   | $-         | $(311,429,448.32) | $930,221.00     | $304,182,267.91   |                 | $2,630,662.86   |  | $3,583,415.85   | $3,732,457.99 | $313,377,829.71 | $868,206.27     | $304,740,400.51 |  | $2,423,979.05  
|                                                 | 34             | $680,442,152.68                                                  | $3,888,960.59   | $4,397,183.37                            | $680,871,604.73   | $-         | $(311,350,677.59) | $930,221.00     | $303,252,046.91   |                 | $2,599,684.82   |  | $3,583,415.85   | $3,734,233.98 | $313,528,647.85 | $868,206.27     | $303,872,194.24 |  | $2,395,434.87  
|                                                 | 35             | $680,871,604.73                                                  | $3,888,960.59   | $4,403,239.39                            | $681,306,174.16   | $-         | $(311,270,968.22) | $930,221.00     | $302,321,825.90   |                 | $2,569,071.57   |  | $3,583,415.85   | $3,736,031.14 | $313,681,263.14 | $868,206.27     | $303,003,987.97 |  | $2,367,226.81  
|                                                 | 36             | $681,306,174.16                                                  | $3,888,960.59   | $4,409,367.58                            | $681,745,921.95   | $-         | $(311,190,309.02) | $930,221.00     | $301,391,604.90   |                 | $2,538,818.81   |  | $3,583,415.85   | $3,737,849.72 | $313,835,697.01 | $868,206.27     | $302,135,781.70 |  | $2,339,350.93  
|                                                 | 37             | $681,745,921.95                                                  | $3,888,960.59   | $4,415,568.78                            | $682,190,909.81   | $-         | $(311,108,688.69) | $930,221.00     | $300,461,383.90   |                 | $2,508,922.30   |  | $3,583,415.85   | $3,739,689.96 | $313,991,971.13 | $868,206.27     | $301,267,575.43 |  | $2,311,803.31  
|                                                 | 38             | $682,190,909.81                                                  | $3,888,960.59   | $4,421,843.89                            | $682,641,200.18   | $-         | $(311,026,095.76) | $930,221.00     | $299,531,162.89   |                 | $2,479,377.85   |  | $3,583,415.85   | $3,741,552.14 | $314,150,107.42 | $868,206.27     | $300,399,369.16 |  | $2,284,580.08  
|                                                 | 39             | $682,641,200.18                                                  | $3,888,960.59   | $4,428,193.77                            | $683,096,856.25   | $-         | $(310,942,518.65) | $930,221.00     | $298,600,941.89   |                 | $2,450,181.30   |  | $3,583,415.85   | $3,743,436.50 | $314,310,128.08 | $868,206.27     | $299,531,162.89 |  | $2,257,677.42  
|                                                 | 40             | $683,096,856.25                                                  | $3,888,960.59   | $4,434,619.31                            | $683,557,941.94   | $-         | $(310,857,945.63) | $930,221.00     | $297,670,720.89   |                 | $2,421,328.57   |  | $3,583,415.85   | $3,745,343.32 | $314,472,055.55 | $868,206.27     | $298,662,956.63 |  | $2,231,091.56  
|                                                 | 41             | $683,557,941.94                                                  | $3,888,960.59   | $4,441,121.42                            | $684,024,521.97   | $-         | $(310,772,364.82) | $930,221.00     | $296,740,499.89   |                 | $2,392,815.60   |  | $3,583,415.85   | $3,747,272.86 | $314,635,912.57 | $868,206.27     | $297,794,750.36 |  | $2,204,818.78  
|                                                 | 42             | $684,024,521.97                                                  | $3,888,960.59   | $4,447,701.01                            | $684,496,661.80   | $-         | $(310,685,764.23) | $930,221.00     | $295,810,278.88   |                 | $2,364,638.39   |  | $3,583,415.85   | $3,749,225.39 | $314,801,722.11 | $868,206.27     | $296,926,544.09 |  | $2,178,855.37  
|                                                 | 43             | $684,496,661.80                                                  | $3,888,960.59   | $4,454,359.00                            | $684,974,427.69   | $-         | $(310,598,131.71) | $930,221.00     | $294,880,057.88   |                 | $2,336,792.98   |  | $3,583,415.85   | $3,751,201.19 | $314,969,507.46 | $868,206.27     | $296,058,337.82 |  | $2,153,197.70  
|                                                 | 44             | $684,974,427.69                                                  | $3,888,960.59   | $4,461,096.33                            | $685,457,886.67   | $-         | $(310,509,454.94) | $930,221.00     | $293,949,836.88   |                 | $2,309,275.48   |  | $3,583,415.85   | $3,753,200.54 | $315,139,292.15 | $868,206.27     | $295,190,131.55 |  | $2,127,842.17  
|                                                 | 45             | $685,457,886.67                                                  | $3,888,960.59   | $4,467,913.95                            | $685,947,106.58   | $-         | $(310,419,721.50) | $930,221.00     | $293,019,615.88   |                 | $2,282,082.02   |  | $3,583,415.85   | $3,755,223.70 | $315,311,100.00 | $868,206.27     | $294,321,925.28 |  | $2,102,785.23  
|                                                 | 46             | $685,947,106.58                                                  | $3,888,960.59   | $4,474,812.80                            | $686,442,156.08   | $-         | $(310,328,918.79) | $930,221.00     | $292,089,394.87   |                 | $2,255,208.78   |  | $3,583,415.85   | $3,757,270.98 | $315,484,955.14 | $868,206.27     | $293,453,719.01 |  | $2,078,023.34  
|                                                 | 47             | $686,442,156.08                                                  | $3,888,960.59   | $4,481,793.86                            | $686,943,104.62   | $-         | $(310,237,034.06) | $930,221.00     | $291,159,173.87   |                 | $2,228,651.99   |  | $3,583,415.85   | $3,759,342.65 | $315,660,881.94 | $868,206.27     | $292,585,512.74 |  | $2,053,553.05  
|                                                 | 48             | $686,943,104.62                                                  | $3,888,960.59   | $4,488,858.10                            | $687,450,022.50   | $-         | $(310,144,054.43) | $930,221.00     | $290,228,952.87   |                 | $2,202,407.93   |  | $3,583,415.85   | $3,761,439.01 | $315,838,905.10 | $868,206.27     | $291,717,306.47 |  | $2,029,370.91  
|                                                 | 49             | $687,450,022.50                                                  | $3,888,960.59   | $4,496,006.53                            | $687,962,980.86   | $-         | $(310,049,966.85) | $930,221.00     | $289,298,731.86   |                 | $2,176,472.92   |  | $3,583,415.85   | $3,763,560.34 | $316,019,049.59 | $868,206.27     | $290,849,100.20 |  | $2,005,473.54  
|                                                 | 50             | $687,962,980.86                                                  | $3,888,960.59   | $4,503,240.13                            | $688,482,051.66   | $-         | $(309,954,758.11) | $930,221.00     | $288,368,510.86   |                 | $2,150,843.31   |  | $3,583,415.85   | $3,765,706.96 | $316,201,340.71 | $868,206.27     | $289,980,893.93 |  | $1,981,857.57  
|                                                 | 51             | $688,482,051.66                                                  | $3,888,960.59   | $4,510,559.94                            | $689,007,307.76   | $-         | $(309,858,414.86) | $930,221.00     | $287,438,289.86   |                 | $2,125,515.50   |  | $3,583,415.85   | $3,767,879.15 | $316,385,804.01 | $868,206.27     | $289,112,687.66 |  | $1,958,519.70  
|                                                 | 52             | $689,007,307.76                                                  | $3,888,960.59   | $4,517,966.96                            | $689,538,822.84   | $-         | $(309,760,923.57) | $930,221.00     | $286,508,068.86   |                 | $2,100,485.95   |  | $3,583,415.85   | $3,770,077.23 | $316,572,465.40 | $868,206.27     | $288,244,481.39 |  | $1,935,456.65  
|                                                 | 53             | $689,538,822.84                                                  | $3,888,960.59   | $4,525,462.25                            | $690,076,671.50   | $-         | $(309,662,270.57) | $930,221.00     | $285,577,847.85   |                 | $2,075,751.14   |  | $3,583,415.85   | $3,772,301.50 | $316,761,351.06 | $868,206.27     | $287,376,275.12 |  | $1,912,665.19  
|                                                 | 54             | $690,076,671.50                                                  | $3,888,960.59   | $4,533,046.85                            | $690,620,929.21   | $-         | $(309,562,442.01) | $930,221.00     | $284,647,626.85   |                 | $2,051,307.61   |  | $3,583,415.85   | $3,774,552.28 | $316,952,487.49 | $868,206.27     | $286,508,068.86 |  | $1,890,142.11  
|                                                 | 55             | $690,620,929.21                                                  | $3,888,960.59   | $4,540,721.83                            | $691,171,672.33   | $-         | $(309,461,423.89) | $930,221.00     | $283,717,405.85   |                 | $2,027,151.91   |  | $3,583,415.85   | $3,776,829.88 | $317,145,901.52 | $868,206.27     | $285,639,862.59 |  | $1,867,884.26  
|                                                 | 56             | $691,171,672.33                                                  | $3,888,960.59   | $4,548,488.27                            | $691,728,978.14   | $-         | $(309,359,202.03) | $930,221.00     | $282,787,184.84   |                 | $2,003,280.67   |  | $3,583,415.85   | $3,779,134.61 | $317,341,620.29 | $868,206.27     | $284,771,656.32 |  | $1,845,888.52  
|                                                 | 57             | $691,728,978.14                                                  | $3,888,960.59   | $4,556,347.25                            | $692,292,924.86   | $-         | $(309,255,762.09) | $930,221.00     | $281,856,963.84   |                 | $1,979,690.52   |  | $3,583,415.85   | $3,781,466.81 | $317,539,671.25 | $868,206.27     | $283,903,450.05 |  | $1,824,151.78  
|                                                 | 58             | $692,292,924.86                                                  | $3,888,960.59   | $4,564,299.88                            | $692,863,591.61   | $-         | $(309,151,089.55) | $930,221.00     | $280,926,742.84   |                 | $1,956,378.17   |  | $3,583,415.85   | $3,783,826.80 | $317,740,082.21 | $868,206.27     | $283,035,243.78 |  | $1,802,671.02  
|                                                 | 59             | $692,863,591.61                                                  | $3,888,960.59   | $4,572,347.27                            | $693,441,058.46   | $-         | $(309,045,169.72) | $930,221.00     | $279,996,521.84   |                 | $1,933,340.34   |  | $3,583,415.85   | $3,786,214.91 | $317,942,881.27 | $868,206.27     | $282,167,037.51 |  | $1,781,443.21  
|                                                 | 60             | $693,441,058.46                                                  | $3,888,960.59   | $4,580,490.56                            | $694,025,406.46   | $-         | $(308,937,987.74) | $930,221.00     | $279,066,300.83   |                 | $1,910,573.80   |  | $3,583,415.85   | $3,788,631.48 | $318,148,096.91 | $868,206.27     | $281,298,831.24 |  | $1,760,465.37  
|                                                 | 61             | $694,025,406.46                                                  | $4,723,923.91   | $4,588,730.88                            | $693,781,754.27   | $-         | $(308,829,528.58) | $930,221.00     | $278,136,079.83   |                 | $2,293,446.82   |  | $3,583,415.85   | $3,791,076.85 | $318,355,757.91 | $868,206.27     | $280,430,624.97 |  | $1,739,734.56  
|                                                 | 62             | $693,781,754.27                                                  | $4,723,923.91   | $4,587,119.91                            | $693,535,198.70   | $-         | $(308,719,777.00) | $930,221.00     | $277,205,858.83   |                 | $2,266,439.75   |  | $3,583,415.85   | $3,793,551.35 | $318,565,893.42 | $868,206.27     | $279,562,418.70 |  | $1,719,247.87  
|                                                 | 63             | $693,535,198.70                                                  | $4,723,923.91   | $4,585,489.75                            | $693,285,705.16   | $-         | $(308,608,717.62) | $930,221.00     | $276,275,637.83   |                 | $2,239,750.71   |  | $3,583,415.85   | $3,796,055.34 | $318,778,532.91 | $868,206.27     | $278,694,212.43 |  | $1,699,002.43  
|                                                 | 64             | $693,285,705.16                                                  | $4,723,923.91   | $4,583,840.15                            | $693,033,238.64   | $-         | $(308,496,334.85) | $930,221.00     | $275,345,416.82   |                 | $2,213,375.96   |  | $3,583,415.85   | $3,798,589.17 | $318,993,706.24 | $868,206.27     | $277,826,006.16 |  | $1,678,995.39  
|                                                 | 65             | $693,033,238.64                                                  | $4,723,923.91   | $4,582,170.91                            | $692,777,763.71   | $-         | $(308,382,612.91) | $930,221.00     | $274,415,195.82   |                 | $2,187,311.78   |  | $3,583,415.85   | $3,801,153.19 | $319,211,443.59 | $868,206.27     | $276,957,799.89 |  | $1,659,223.96  
|                                                 | 66             | $692,777,763.71                                                  | $4,723,923.91   | $4,580,481.77                            | $692,519,244.51   | $-         | $(308,267,535.86) | $930,221.00     | $273,484,974.82   |                 | $2,161,554.54   |  | $3,583,415.85   | $3,803,747.77 | $319,431,775.51 | $868,206.27     | $276,089,593.62 |  | $1,639,685.34  
|                                                 | 67             | $692,519,244.51                                                  | $4,723,923.91   | $4,578,772.50                            | $692,257,644.79   | $-         | $(308,151,087.54) | $930,221.00     | $272,554,753.81   |                 | $2,136,100.60   |  | $3,583,415.85   | $3,806,373.26 | $319,654,732.92 | $868,206.27     | $275,221,387.36 |  | $1,620,376.81  
|                                                 | 68             | $692,257,644.79                                                  | $4,723,923.91   | $4,577,042.86                            | $691,992,927.82   | $-         | $(308,033,251.61) | $930,221.00     | $271,624,532.81   |                 | $2,110,946.40   |  | $3,583,415.85   | $3,809,030.04 | $319,880,347.11 | $868,206.27     | $274,353,181.09 |  | $1,601,295.65  
|                                                 | 69             | $691,992,927.82                                                  | $4,723,923.91   | $4,575,292.62                            | $691,725,056.46   | $-         | $(307,914,011.54) | $930,221.00     | $270,694,311.81   |                 | $2,086,088.41   |  | $3,583,415.85   | $3,811,718.47 | $320,108,649.74 | $868,206.27     | $273,484,974.82 |  | $1,582,439.18  
|                                                 | 70             | $691,725,056.46                                                  | $4,723,923.91   | $4,573,521.52                            | $691,453,993.13   | $-         | $(307,793,350.60) | $930,221.00     | $269,764,090.81   |                 | $2,061,523.15   |  | $3,583,415.85   | $3,814,438.95 | $320,339,672.84 | $868,206.27     | $272,616,768.55 |  | $1,563,804.77  
|                                                 | 71             | $691,453,993.13                                                  | $4,723,923.91   | $4,571,729.31                            | $691,179,699.79   | $-         | $(307,671,251.85) | $930,221.00     | $268,833,869.80   |                 | $2,037,247.16   |  | $3,583,415.85   | $3,817,191.83 | $320,573,448.82 | $868,206.27     | $271,748,562.28 |  | $1,545,389.78  
|                                                 | 72             | $691,179,699.79                                                  | $4,723,923.91   | $4,569,915.75                            | $690,902,137.94   | $-         | $(307,547,698.16) | $930,221.00     | $267,903,648.80   |                 | $2,013,257.03   |  | $3,583,415.85   | $3,819,977.53 | $320,810,010.50 | $868,206.27     | $270,880,356.01 |  | $1,527,191.65  
|                                                 | 73             | $690,902,137.94                                                  | $4,723,923.91   | $4,568,080.58                            | $690,621,268.65   | $-         | $(307,422,672.20) | $930,221.00     | $266,973,427.80   |                 | $1,989,549.41   |  | $3,583,415.85   | $3,822,796.41 | $321,049,391.07 | $868,206.27     | $270,012,149.74 |  | $1,509,207.82  
|                                                 | 74             | $690,621,268.65                                                  | $4,723,923.91   | $4,566,223.53                            | $690,337,052.50   | $-         | $(307,296,156.42) | $930,221.00     | $266,043,206.79   |                 | $1,966,120.96   |  | $3,583,415.85   | $3,825,648.89 | $321,291,624.11 | $868,206.27     | $269,143,943.47 |  | $1,491,435.76  
|                                                 | 75             | $690,337,052.50                                                  | $4,723,923.91   | $4,564,344.36                            | $690,049,449.61   | $-         | $(307,168,133.07) | $930,221.00     | $265,112,985.79   |                 | $1,942,968.41   |  | $3,583,415.85   | $3,828,535.36 | $321,536,743.62 | $868,206.27     | $268,275,737.20 |  | $1,473,872.97  
|                                                 | 76             | $690,049,449.61                                                  | $4,723,923.91   | $4,562,442.80                            | $689,758,419.62   | $-         | $(307,038,584.18) | $930,221.00     | $264,182,764.79   |                 | $1,920,088.49   |  | $3,583,415.85   | $3,831,456.22 | $321,784,783.99 | $868,206.27     | $267,407,530.93 |  | $1,456,517.01  
|                                                 | 77             | $689,758,419.62                                                  | $4,723,923.91   | $4,560,518.58                            | $689,463,921.69   | $-         | $(306,907,491.58) | $930,221.00     | $263,252,543.79   |                 | $1,897,477.99   |  | $3,583,415.85   | $3,834,411.89 | $322,035,780.03 | $868,206.27     | $266,539,324.66 |  | $1,439,365.42  
|                                                 | 78             | $689,463,921.69                                                  | $4,723,923.91   | $4,558,571.43                            | $689,165,914.51   | $-         | $(306,774,836.87) | $930,221.00     | $262,322,322.78   |                 | $1,875,133.76   |  | $3,583,415.85   | $3,837,402.78 | $322,289,766.96 | $868,206.27     | $265,671,118.39 |  | $1,422,415.80  
|                                                 | 79             | $689,165,914.51                                                  | $4,723,923.91   | $4,556,601.08                            | $688,864,356.25   | $-         | $(306,640,601.43) | $930,221.00     | $261,392,101.78   |                 | $1,853,052.64   |  | $3,583,415.85   | $3,840,429.30 | $322,546,780.42 | $868,206.27     | $264,802,912.12 |  | $1,405,665.78  
|                                                 | 80             | $688,864,356.25                                                  | $4,723,923.91   | $4,554,607.25                            | $688,559,204.59   | $-         | $(306,504,766.44) | $930,221.00     | $260,461,880.78   |                 | $1,831,231.55   |  | $3,583,415.85   | $3,843,491.90 | $322,806,856.47 | $868,206.27     | $263,934,705.85 |  | $1,389,113.01  
|                                                 | 81             | $688,559,204.59                                                  | $4,723,923.91   | $4,552,589.66                            | $688,250,416.73   | $-         | $(306,367,312.82) | $930,221.00     | $259,531,659.78   |                 | $1,809,667.41   |  | $3,583,415.85   | $3,846,590.98 | $323,070,031.60 | $868,206.27     | $263,066,499.59 |  | $1,372,755.15  
|                                                 | 82             | $688,250,416.73                                                  | $4,723,923.91   | $4,550,548.03                            | $687,937,949.33   | $-         | $(306,228,221.30) | $930,221.00     | $258,601,438.77   |                 | $1,788,357.21   |  | $3,583,415.85   | $3,849,727.00 | $323,336,342.75 | $868,206.27     | $262,198,293.32 |  | $1,356,589.93  
|                                                 | 83             | $687,937,949.33                                                  | $4,723,923.91   | $4,548,482.07                            | $687,621,758.54   | $-         | $(306,087,472.35) | $930,221.00     | $257,671,217.77   |                 | $1,767,297.96   |  | $3,583,415.85   | $3,852,900.38 | $323,605,827.28 | $868,206.27     | $261,330,087.05 |  | $1,340,615.05  
|                                                 | 84             | $687,621,758.54                                                  | $4,723,923.91   | $4,546,391.49                            | $687,301,800.00   | $-         | $(305,945,046.23) | $930,221.00     | $256,740,996.77   |                 | $1,746,486.69   |  | $3,583,415.85   | $3,856,111.58 | $323,878,523.01 | $868,206.27     | $260,461,880.78 |  | $1,324,828.30  
|                                                 | 85             | $687,301,800.00                                                  | $4,723,923.91   | $4,544,276.00                            | $686,978,028.81   | $-         | $(305,800,922.95) | $930,221.00     | $255,810,775.76   |                 | $1,725,920.49   |  | $3,973,065.39   | $3,859,361.04 | $323,764,818.66 | $868,206.27     | $259,593,674.51 |  | $1,451,588.79  
|                                                 | 86             | $686,978,028.81                                                  | $4,723,923.91   | $4,542,135.30                            | $686,650,399.53   | $-         | $(305,655,082.28) | $930,221.00     | $254,880,554.76   |                 | $1,705,596.47   |  | $3,973,065.39   | $3,858,006.13 | $323,649,759.40 | $868,206.27     | $258,725,468.24 |  | $1,434,495.23  
|                                                 | 87             | $686,650,399.53                                                  | $4,723,923.91   | $4,539,969.09                            | $686,318,866.20   | $-         | $(305,507,503.76) | $930,221.00     | $253,950,333.76   |                 | $1,685,511.79   |  | $3,973,065.39   | $3,856,635.08 | $323,533,329.08 | $868,206.27     | $257,857,261.97 |  | $1,417,602.97  
|                                                 | 88             | $686,318,866.20                                                  | $4,723,923.91   | $4,537,777.07                            | $685,983,382.30   | $-         | $(305,358,166.69) | $930,221.00     | $253,020,112.76   |                 | $1,665,663.61   |  | $3,973,065.39   | $3,855,247.68 | $323,415,511.37 | $868,206.27     | $256,989,055.70 |  | $1,400,909.62  
|                                                 | 89             | $685,983,382.30                                                  | $4,723,923.91   | $4,535,558.93                            | $685,643,900.74   | $-         | $(305,207,050.10) | $930,221.00     | $252,089,891.75   |                 | $1,646,049.17   |  | $3,973,065.39   | $3,853,843.76 | $323,296,289.73 | $868,206.27     | $256,120,849.43 |  | $1,384,412.85  
|                                                 | 90             | $685,643,900.74                                                  | $4,723,923.91   | $4,533,314.36                            | $685,300,373.90   | $-         | $(305,054,132.80) | $930,221.00     | $251,159,670.75   |                 | $1,626,665.69   |  | $3,973,065.39   | $3,852,423.11 | $323,175,647.44 | $868,206.27     | $255,252,643.16 |  | $1,368,110.35  
|                                                 | 91             | $685,300,373.90                                                  | $4,723,923.91   | $4,531,043.04                            | $684,952,753.56   | $-         | $(304,899,393.33) | $930,221.00     | $250,229,449.75   |                 | $1,607,510.48   |  | $3,973,065.39   | $3,850,985.52 | $323,053,567.57 | $868,206.27     | $254,384,436.89 |  | $1,351,999.82  
|                                                 | 92             | $684,952,753.56                                                  | $4,723,923.91   | $4,528,744.66                            | $684,600,990.96   | $-         | $(304,742,809.97) | $930,221.00     | $249,299,228.74   |                 | $1,588,580.83   |  | $3,973,065.39   | $3,849,530.81 | $322,930,032.98 | $868,206.27     | $253,516,230.62 |  | $1,336,079.00  
|                                                 | 93             | $684,600,990.96                                                  | $4,723,923.91   | $4,526,418.89                            | $684,245,036.72   | $-         | $(304,584,360.74) | $930,221.00     | $248,369,007.74   |                 | $1,569,874.09   |  | $3,973,065.39   | $3,848,058.76 | $322,805,026.35 | $868,206.27     | $252,648,024.35 |  | $1,320,345.66  
|                                                 | 94             | $684,245,036.72                                                  | $4,723,923.91   | $4,524,065.41                            | $683,884,840.90   | $-         | $(304,424,023.43) | $930,221.00     | $247,438,786.74   |                 | $1,551,387.64   |  | $3,973,065.39   | $3,846,569.17 | $322,678,530.13 | $868,206.27     | $251,779,818.09 |  | $1,304,797.59  
|                                                 | 95             | $683,884,840.90                                                  | $4,723,923.91   | $4,521,683.88                            | $683,520,352.97   | $-         | $(304,261,775.52) | $930,221.00     | $246,508,565.74   |                 | $1,533,118.88   |  | $3,973,065.39   | $3,845,061.83 | $322,550,526.57 | $868,206.27     | $250,911,611.82 |  | $1,289,432.61  
|                                                 | 96             | $683,520,352.97                                                  | $4,723,923.91   | $4,519,273.97                            | $683,151,521.77   | $-         | $(304,097,594.26) | $930,221.00     | $245,578,344.73   |                 | $1,515,065.24   |  | $3,973,065.39   | $3,843,536.53 | $322,420,997.71 | $868,206.27     | $250,043,405.55 |  | $1,274,248.57  
|                                                 | 97             | $683,151,521.77                                                  | $4,723,923.91   | $4,516,835.35                            | $682,778,295.55   | $-         | $(303,931,456.60) | $930,221.00     | $244,648,123.73   |                 | $1,497,224.21   |  | $3,973,065.39   | $3,841,993.06 | $322,289,925.37 | $868,206.27     | $249,175,199.28 |  | $1,259,243.33  
|                                                 | 98             | $682,778,295.55                                                  | $4,723,923.91   | $4,514,367.66                            | $682,400,621.93   | $-         | $(303,763,339.23) | $930,221.00     | $243,717,902.73   |                 | $1,479,593.26   |  | $3,973,065.39   | $3,840,431.19 | $322,157,291.17 | $868,206.27     | $248,306,993.01 |  | $1,244,414.79  
|                                                 | 99             | $682,400,621.93                                                  | $4,723,923.91   | $4,511,870.57                            | $682,018,447.93   | $-         | $(303,593,218.56) | $930,221.00     | $242,787,681.73   |                 | $1,462,169.93   |  | $3,973,065.39   | $3,838,850.71 | $322,023,076.48 | $868,206.27     | $247,438,786.74 |  | $1,229,760.87  
|                                                 | 100            | $682,018,447.93                                                  | $4,723,923.91   | $4,509,343.73                            | $681,631,719.92   | $-         | $(303,421,070.72) | $930,221.00     | $241,857,460.72   |                 | $1,444,951.78   |  | $3,973,065.39   | $3,837,251.40 | $321,887,262.49 | $868,206.27     | $246,570,580.47 |  | $1,215,279.51  
|                                                 | 101            | $681,631,719.92                                                  | $4,723,923.91   | $4,506,786.78                            | $681,240,383.62   | $-         | $(303,246,871.55) | $930,221.00     | $240,927,239.72   |                 | $1,427,936.38   |  | $3,973,065.39   | $3,835,633.03 | $321,749,830.12 | $868,206.27     | $245,702,374.20 |  | $1,200,968.67  
|                                                 | 102            | $681,240,383.62                                                  | $4,723,923.91   | $4,504,199.35                            | $680,844,384.13   | $-         | $(303,070,596.61) | $930,221.00     | $239,997,018.72   |                 | $1,411,121.35   |  | $3,973,065.39   | $3,833,995.38 | $321,610,760.10 | $868,206.27     | $244,834,167.93 |  | $1,186,826.36  
|                                                 | 103            | $680,844,384.13                                                  | $4,723,923.91   | $4,501,581.10                            | $680,443,665.88   | $-         | $(302,892,221.17) | $930,221.00     | $239,066,797.71   |                 | $1,394,504.33   |  | $3,973,065.39   | $3,832,338.21 | $321,470,032.91 | $868,206.27     | $243,965,961.66 |  | $1,172,850.58  
|                                                 | 104            | $680,443,665.88                                                  | $4,723,923.91   | $4,498,931.65                            | $680,038,172.65   | $-         | $(302,711,720.19) | $930,221.00     | $238,136,576.71   |                 | $1,378,082.99   |  | $3,973,065.39   | $3,830,661.29 | $321,327,628.81 | $868,206.27     | $243,097,755.39 |  | $1,159,039.38  
|                                                 | 105            | $680,038,172.65                                                  | $4,723,923.91   | $4,496,250.62                            | $679,627,847.52   | $-         | $(302,529,068.35) | $930,221.00     | $237,206,355.71   |                 | $1,361,855.02   |  | $3,973,065.39   | $3,828,964.39 | $321,183,527.81 | $868,206.27     | $242,229,549.12 |  | $1,145,390.82  
|                                                 | 106            | $679,627,847.52                                                  | $4,723,923.91   | $4,493,537.65                            | $679,212,632.93   | $-         | $(302,344,240.01) | $930,221.00     | $236,276,134.71   |                 | $1,345,818.15   |  | $3,973,065.39   | $3,827,247.27 | $321,037,709.69 | $868,206.27     | $241,361,342.85 |  | $1,131,902.98  
|                                                 | 107            | $679,212,632.93                                                  | $4,723,923.91   | $4,490,792.35                            | $678,792,470.61   | $-         | $(302,157,209.25) | $930,221.00     | $235,345,913.70   |                 | $1,329,970.13   |  | $3,973,065.39   | $3,825,509.69 | $320,890,153.99 | $868,206.27     | $240,493,136.58 |  | $1,118,573.96  
|                                                 | 108            | $678,792,470.61                                                  | $4,723,923.91   | $4,488,014.34                            | $678,367,301.60   | $-         | $(301,967,949.81) | $930,221.00     | $234,415,692.70   |                 | $1,314,308.72   |  | $3,973,065.39   | $3,823,751.41 | $320,740,840.00 | $868,206.27     | $239,624,930.32 |  | $1,105,401.91  
|                                                 | 109            | $678,367,301.60                                                  | $4,723,923.91   | $4,485,203.22                            | $677,937,066.25   | $-         | $(301,776,435.15) | $930,221.00     | $233,485,471.70   |                 | $1,298,831.75   |  | $3,973,065.39   | $3,821,972.17 | $320,589,746.78 | $868,206.27     | $238,756,724.05 |  | $1,092,384.97  
|                                                 | 110            | $677,937,066.25                                                  | $4,723,923.91   | $4,482,358.61                            | $677,501,704.18   | $-         | $(301,582,638.38) | $930,221.00     | $232,555,250.69   |                 | $1,283,537.02   |  | $3,973,065.39   | $3,820,171.73 | $320,436,853.12 | $868,206.27     | $237,888,517.78 |  | $1,079,521.31  
|                                                 | 111            | $677,501,704.18                                                  | $4,723,923.91   | $4,479,480.10                            | $677,061,154.31   | $-         | $(301,386,532.31) | $930,221.00     | $231,625,029.69   |                 | $1,268,422.40   |  | $3,973,065.39   | $3,818,349.84 | $320,282,137.56 | $868,206.27     | $237,020,311.51 |  | $1,066,809.13  
|                                                 | 112            | $677,061,154.31                                                  | $4,723,923.91   | $4,476,567.28                            | $676,615,354.80   | $-         | $(301,188,089.43) | $930,221.00     | $230,694,808.69   |                 | $1,253,485.77   |  | $3,973,065.39   | $3,816,506.24 | $320,125,578.41 | $868,206.27     | $236,152,105.24 |  | $1,054,246.65  
|                                                 | 113            | $676,615,354.80                                                  | $4,723,923.91   | $4,473,619.76                            | $676,164,243.12   | $-         | $(300,987,281.89) | $930,221.00     | $229,764,587.69   |                 | $1,238,725.03   |  | $3,973,065.39   | $3,814,640.67 | $319,967,153.68 | $868,206.27     | $235,283,898.97 |  | $1,041,832.10  
|                                                 | 114            | $676,164,243.12                                                  | $4,723,923.91   | $4,470,637.12                            | $675,707,755.96   | $-         | $(300,784,081.51) | $930,221.00     | $228,834,366.68   |                 | $1,224,138.11   |  | $3,973,065.39   | $3,812,752.87 | $319,806,841.15 | $868,206.27     | $234,415,692.70 |  | $1,029,563.74  
|                                                 | 115            | $675,707,755.96                                                  | $4,723,923.91   | $4,467,618.94                            | $675,245,829.26   | $-         | $(300,578,459.78) | $930,221.00     | $227,904,145.68   |                 | $1,209,722.96   |  | $3,973,065.39   | $3,810,842.57 | $319,644,618.33 | $868,206.27     | $233,547,486.43 |  | $1,017,439.85  
|                                                 | 116            | $675,245,829.26                                                  | $4,723,923.91   | $4,464,564.79                            | $674,778,398.21   | $-         | $(300,370,387.85) | $930,221.00     | $226,973,924.68   |                 | $1,195,477.56   |  | $3,973,065.39   | $3,808,909.51 | $319,480,462.45 | $868,206.27     | $232,679,280.16 |  | $1,005,458.73  
|                                                 | 117            | $674,778,398.21                                                  | $4,723,923.91   | $4,461,474.24                            | $674,305,397.21   | $-         | $(300,159,836.51) | $930,221.00     | $226,043,703.68   |                 | $1,181,399.91   |  | $3,973,065.39   | $3,806,953.42 | $319,314,350.47 | $868,206.27     | $231,811,073.89 |  | $993,618.69    
|                                                 | 118            | $674,305,397.21                                                  | $4,723,923.91   | $4,458,346.87                            | $673,826,759.90   | $-         | $(299,946,776.23) | $930,221.00     | $225,113,482.67   |                 | $1,167,488.03   |  | $3,973,065.39   | $3,804,974.01 | $319,146,259.09 | $868,206.27     | $230,942,867.62 |  | $981,918.08    
|                                                 | 119            | $673,826,759.90                                                  | $4,723,923.91   | $4,455,182.24                            | $673,342,419.11   | $-         | $(299,731,177.11) | $930,221.00     | $224,183,261.67   |                 | $1,153,739.98   |  | $3,973,065.39   | $3,802,971.03 | $318,976,164.72 | $868,206.27     | $230,074,661.35 |  | $970,355.25    
|                                                 | 120            | $673,342,419.11                                                  | $4,723,923.91   | $4,451,979.89                            | $672,852,306.87   | $-         | $(299,513,008.89) | $930,221.00     | $223,253,040.67   |                 | $1,140,153.82   |  | $3,973,065.39   | $3,800,944.17 | $318,804,043.49 | $868,206.27     | $229,206,455.08 |  | $958,928.59    
|                                                 | 121            | $672,852,306.87                                                  | $4,723,923.91   | $4,448,739.39                            | $672,356,354.43   | $-         | $(299,292,240.96) | $930,221.00     | $222,322,819.66   |                 | $1,126,727.65   |  | $3,973,065.39   | $3,798,893.16 | $318,629,871.25 | $868,206.27     | $228,338,248.82 |  | $947,636.48    
|                                                 | 122            | $672,356,354.43                                                  | $4,723,923.91   | $4,445,460.27                            | $671,854,492.17   | $-         | $(299,068,842.34) | $930,221.00     | $221,392,598.66   |                 | $1,113,459.58   |  | $3,973,065.39   | $3,796,817.71 | $318,453,623.57 | $868,206.27     | $227,470,042.55 |  | $936,477.34    
|                                                 | 123            | $671,854,492.17                                                  | $4,723,923.91   | $4,442,142.07                            | $671,346,649.69   | $-         | $(298,842,781.69) | $930,221.00     | $220,462,377.66   |                 | $1,100,347.75   |  | $3,973,065.39   | $3,794,717.53 | $318,275,275.70 | $868,206.27     | $226,601,836.28 |  | $925,449.62    
|                                                 | 124            | $671,346,649.69                                                  | $4,723,923.91   | $4,438,784.34                            | $670,832,755.72   | $-         | $(298,614,027.29) | $930,221.00     | $219,532,156.66   |                 | $1,087,390.32   |  | $3,973,065.39   | $3,792,592.32 | $318,094,802.63 | $868,206.27     | $225,733,630.01 |  | $914,551.75    
|                                                 | 125            | $670,832,755.72                                                  | $4,723,923.91   | $4,435,386.59                            | $670,312,738.14   | $-         | $(298,382,547.03) | $930,221.00     | $218,601,935.65   |                 | $1,074,585.48   |  | $3,973,065.39   | $3,790,441.79 | $317,912,179.02 | $868,206.27     | $224,865,423.74 |  | $903,782.21    
|                                                 | 126            | $670,312,738.14                                                  | $4,723,923.91   | $4,431,948.36                            | $669,786,524.00   | $-         | $(298,148,308.43) | $930,221.00     | $217,671,714.65   |                 | $1,061,931.43   |  | $3,973,065.39   | $3,788,265.63 | $317,727,379.26 | $868,206.27     | $223,997,217.47 |  | $893,139.49    
|                                                 | 127            | $669,786,524.00                                                  | $4,723,923.91   | $4,428,469.16                            | $669,254,039.45   | $-         | $(297,911,278.63) | $930,221.00     | $216,741,493.65   |                 | $1,049,426.38   |  | $3,973,065.39   | $3,786,063.55 | $317,540,377.41 | $868,206.27     | $223,129,011.20 |  | $882,622.10    
|                                                 | 128            | $669,254,039.45                                                  | $4,723,923.91   | $4,424,948.50                            | $668,715,209.78   | $-         | $(297,671,424.36) | $930,221.00     | $215,811,272.64   |                 | $1,037,068.59   |  | $3,973,065.39   | $3,783,835.22 | $317,351,147.23 | $868,206.27     | $222,260,804.93 |  | $872,228.56    
|                                                 | 129            | $668,715,209.78                                                  | $4,723,923.91   | $4,421,385.88                            | $668,169,959.37   | $-         | $(297,428,711.97) | $930,221.00     | $214,881,051.64   |                 | $1,024,856.33   |  | $3,973,065.39   | $3,781,580.34 | $317,159,662.18 | $868,206.27     | $221,392,598.66 |  | $861,957.41    
|                                                 | 130            | $668,169,959.37                                                  | $4,723,923.91   | $4,417,780.82                            | $667,618,211.72   | $-         | $(297,183,107.40) | $930,221.00     | $213,950,830.64   |                 | $1,012,787.87   |  | $3,973,065.39   | $3,779,298.59 | $316,965,895.37 | $868,206.27     | $220,524,392.39 |  | $851,807.21    
|                                                 | 131            | $667,618,211.72                                                  | $4,723,923.91   | $4,414,132.79                            | $667,059,889.39   | $-         | $(296,934,576.19) | $930,221.00     | $213,020,609.64   |                 | $1,000,861.53   |  | $3,973,065.39   | $3,776,989.65 | $316,769,819.62 | $868,206.27     | $219,656,186.12 |  | $841,776.54    
|                                                 | 132            | $667,059,889.39                                                  | $4,723,923.91   | $4,410,441.30                            | $666,494,914.06   | $-         | $(296,683,083.46) | $930,221.00     | $212,090,388.63   |                 | $989,075.63     |  | $3,973,065.39   | $3,774,653.19 | $316,571,407.42 | $868,206.27     | $218,787,979.85 |  | $831,863.98    
|                                                 | 133            | $666,494,914.06                                                  | $4,723,923.91   | $4,406,705.82                            | $665,923,206.44   | $-         | $(296,428,593.93) | $930,221.00     | $211,160,167.63   |                 | $977,428.52     |  | $3,973,065.39   | $3,772,288.90 | $316,370,630.92 | $868,206.27     | $217,919,773.58 |  | $822,068.16    
|                                                 | 134            | $665,923,206.44                                                  | $4,723,923.91   | $4,402,925.82                            | $665,344,686.30   | $-         | $(296,171,071.88) | $930,221.00     | $210,229,946.63   |                 | $965,918.56     |  | $3,973,065.39   | $3,769,896.43 | $316,167,461.95 | $868,206.27     | $217,051,567.31 |  | $812,387.68    
|                                                 | 135            | $665,344,686.30                                                  | $4,723,923.91   | $4,399,100.79                            | $664,759,272.48   | $-         | $(295,910,481.18) | $930,221.00     | $209,299,725.63   |                 | $954,544.14     |  | $3,973,065.39   | $3,767,475.45 | $315,961,872.01 | $868,206.27     | $216,183,361.05 |  | $802,821.21    
|                                                 | 136            | $664,759,272.48                                                  | $4,723,923.91   | $4,395,230.17                            | $664,166,882.82   | $-         | $(295,646,785.25) | $930,221.00     | $208,369,504.62   |                 | $943,303.66     |  | $3,973,065.39   | $3,765,025.63 | $315,753,832.24 | $868,206.27     | $215,315,154.78 |  | $793,367.38    
|                                                 | 137            | $664,166,882.82                                                  | $4,723,923.91   | $4,391,313.43                            | $663,567,434.20   | $-         | $(295,379,947.11) | $930,221.00     | $207,439,283.62   |                 | $932,195.55     |  | $3,973,065.39   | $3,762,546.61 | $315,543,313.46 | $868,206.27     | $214,446,948.51 |  | $784,024.88    
|                                                 | 138            | $663,567,434.20                                                  | $4,723,923.91   | $4,387,350.02                            | $662,960,842.51   | $-         | $(295,109,929.31) | $930,221.00     | $206,509,062.62   |                 | $921,218.24     |  | $3,973,065.39   | $3,760,038.05 | $315,330,286.11 | $868,206.27     | $213,578,742.24 |  | $774,792.39    
|                                                 | 139            | $662,960,842.51                                                  | $4,723,923.91   | $4,383,339.38                            | $662,347,022.62   | $-         | $(294,836,693.95) | $930,221.00     | $205,578,841.61   |                 | $910,370.20     |  | $3,973,065.39   | $3,757,499.60 | $315,114,720.32 | $868,206.27     | $212,710,535.97 |  | $765,668.63    
|                                                 | 140            | $662,347,022.62                                                  | $4,723,923.91   | $4,379,280.95                            | $661,725,888.41   | $-         | $(294,560,202.70) | $930,221.00     | $204,648,620.61   |                 | $899,649.90     |  | $3,973,065.39   | $3,754,930.90 | $314,896,585.83 | $868,206.27     | $211,842,329.70 |  | $756,652.30    
|                                                 | 141            | $661,725,888.41                                                  | $4,723,923.91   | $4,375,174.15                            | $661,097,352.72   | $-         | $(294,280,416.75) | $930,221.00     | $203,718,399.61   |                 | $889,055.85     |  | $3,973,065.39   | $3,752,331.60 | $314,675,852.03 | $868,206.27     | $210,974,123.43 |  | $747,742.15    
|                                                 | 142            | $661,097,352.72                                                  | $4,723,923.91   | $4,371,018.43                            | $660,461,327.35   | $-         | $(293,997,296.86) | $930,221.00     | $202,788,178.61   |                 | $878,586.54     |  | $3,973,065.39   | $3,749,701.32 | $314,452,487.95 | $868,206.27     | $210,105,917.16 |  | $738,936.92    
|                                                 | 143            | $660,461,327.35                                                  | $4,723,923.91   | $4,366,813.18                            | $659,817,723.05   | $-         | $(293,710,803.29) | $930,221.00     | $201,857,957.60   |                 | $868,240.52     |  | $3,973,065.39   | $3,747,039.69 | $314,226,462.25 | $868,206.27     | $209,237,710.89 |  | $730,235.38    
|                                                 | 144            | $659,817,723.05                                                  | $4,723,923.91   | $4,362,557.82                            | $659,166,449.51   | $-         | $(293,420,895.84) | $930,221.00     | $200,927,736.60   |                 | $858,016.34     |  | $3,973,065.39   | $3,744,346.35 | $313,997,743.21 | $868,206.27     | $208,369,504.62 |  | $721,636.31    
|                                                 | 145            | $659,166,449.51                                                  | $4,723,923.91   | $4,358,251.75                            | $658,507,415.35   | $-         | $(293,127,533.83) | $930,221.00     | $199,997,515.60   |                 | $847,912.55     |  | $3,973,065.39   | $3,741,620.92 | $313,766,298.73 | $868,206.27     | $207,501,298.35 |  | $713,138.50    
|                                                 | 146            | $658,507,415.35                                                  | $4,723,923.91   | $4,353,894.38                            | $657,840,528.09   | $-         | $(292,830,676.10) | $930,221.00     | $199,067,294.59   |                 | $837,927.73     |  | $3,973,065.39   | $3,738,863.01 | $313,532,096.35 | $868,206.27     | $206,633,092.08 |  | $704,740.75    
|                                                 | 147            | $657,840,528.09                                                  | $4,723,923.91   | $4,349,485.08                            | $657,165,694.14   | $-         | $(292,530,280.98) | $930,221.00     | $198,137,073.59   |                 | $828,060.50     |  | $3,973,065.39   | $3,736,072.24 | $313,295,103.19 | $868,206.27     | $205,764,885.81 |  | $696,441.90    
|                                                 | 148            | $657,165,694.14                                                  | $4,723,923.91   | $4,345,023.23                            | $656,482,818.83   | $-         | $(292,226,306.34) | $930,221.00     | $197,206,852.59   |                 | $818,309.47     |  | $3,973,065.39   | $3,733,248.21 | $313,055,286.00 | $868,206.27     | $204,896,679.55 |  | $688,240.77    
|                                                 | 149            | $656,482,818.83                                                  | $4,723,923.91   | $4,340,508.23                            | $655,791,806.32   | $-         | $(291,918,709.51) | $930,221.00     | $196,276,631.59   |                 | $808,673.25     |  | $3,973,065.39   | $3,730,390.53 | $312,812,611.13 | $868,206.27     | $204,028,473.28 |  | $680,136.21    
|                                                 | 150            | $655,791,806.32                                                  | $4,723,923.91   | $4,335,939.42                            | $655,092,559.66   | $-         | $(291,607,447.34) | $930,221.00     | $195,346,410.58   |                 | $799,150.52     |  | $3,973,065.39   | $3,727,498.80 | $312,567,044.53 | $868,206.27     | $203,160,267.01 |  | $672,127.10    
|                                                 | 151            | $655,092,559.66                                                  | $4,723,923.91   | $4,331,316.16                            | $654,384,980.72   | $-         | $(291,292,476.14) | $930,221.00     | $194,416,189.58   |                 | $789,739.91     |  | $3,973,065.39   | $3,724,572.61 | $312,318,551.75 | $868,206.27     | $202,292,060.74 |  | $664,212.29    
|                                                 | 152            | $654,384,980.72                                                  | $4,723,923.91   | $4,326,637.82                            | $653,668,970.21   | $-         | $(290,973,751.72) | $930,221.00     | $193,485,968.58   |                 | $780,440.13     |  | $3,973,065.39   | $3,721,611.55 | $312,067,097.90 | $868,206.27     | $201,423,854.47 |  | $656,390.69    
|                                                 | 153            | $653,668,970.21                                                  | $4,723,923.91   | $4,321,903.73                            | $652,944,427.67   | $-         | $(290,651,229.35) | $930,221.00     | $192,555,747.58   |                 | $771,249.86     |  | $3,973,065.39   | $3,718,615.20 | $311,812,647.71 | $868,206.27     | $200,555,648.20 |  | $648,661.20    
|                                                 | 154            | $652,944,427.67                                                  | $4,723,923.91   | $4,317,113.22                            | $652,211,251.42   | $-         | $(290,324,863.79) | $930,221.00     | $191,625,526.57   |                 | $762,167.81     |  | $3,973,065.39   | $3,715,583.16 | $311,555,165.47 | $868,206.27     | $199,687,441.93 |  | $641,022.72    
|                                                 | 155            | $652,211,251.42                                                  | $4,723,923.91   | $4,312,265.64                            | $651,469,338.59   | $-         | $(289,994,609.23) | $930,221.00     | $190,695,305.57   |                 | $753,192.71     |  | $3,973,065.39   | $3,712,514.98 | $311,294,615.05 | $868,206.27     | $198,819,235.66 |  | $633,474.19    
|                                                 | 156            | $651,469,338.59                                                  | $4,723,923.91   | $4,307,360.29                            | $650,718,585.07   | $-         | $(289,660,419.33) | $930,221.00     | $189,765,084.57   |                 | $744,323.30     |  | $3,973,065.39   | $3,709,410.24 | $311,030,959.89 | $868,206.27     | $197,951,029.39 |  | $626,014.56    
|                                                 | 157            | $650,718,585.07                                                  | $4,723,923.91   | $4,302,396.48                            | $649,958,885.52   | $-         | $(289,322,247.20) | $930,221.00     | $188,834,863.56   |                 | $735,558.33     |  | $3,973,065.39   | $3,706,268.50 | $310,764,163.00 | $868,206.27     | $197,082,823.12 |  | $618,642.76    
|                                                 | 158            | $649,958,885.52                                                  | $4,723,923.91   | $4,297,373.53                            | $649,190,133.33   | $-         | $(288,980,045.38) | $930,221.00     | $187,904,642.56   |                 | $726,896.57     |  | $3,973,065.39   | $3,703,089.33 | $310,494,186.94 | $868,206.27     | $196,214,616.85 |  | $611,357.78    
|                                                 | 159            | $649,190,133.33                                                  | $4,723,923.91   | $4,292,290.72                            | $648,412,220.63   | $-         | $(288,633,765.86) | $930,221.00     | $186,974,421.56   |                 | $718,336.82     |  | $3,973,065.39   | $3,699,872.28 | $310,220,993.82 | $868,206.27     | $195,346,410.58 |  | $604,158.58    
|                                                 | 160            | $648,412,220.63                                                  | $4,723,923.91   | $4,287,147.35                            | $647,625,038.26   | $-         | $(288,283,360.04) | $930,221.00     | $186,044,200.56   |                 | $709,877.86     |  | $3,973,065.39   | $3,696,616.89 | $309,944,545.32 | $868,206.27     | $194,478,204.31 |  | $597,044.15    
|                                                 | 161            | $647,625,038.26                                                  | $4,723,923.91   | $4,281,942.69                            | $646,828,475.76   | $-         | $(287,928,778.77) | $930,221.00     | $185,113,979.55   |                 | $701,518.51     |  | $3,973,065.39   | $3,693,322.71 | $309,664,802.63 | $868,206.27     | $193,609,998.04 |  | $590,013.51    
|                                                 | 162            | $646,828,475.76                                                  | $4,723,923.91   | $4,276,676.01                            | $646,022,421.37   | $-         | $(287,569,972.28) | $930,221.00     | $184,183,758.55   |                 | $693,257.60     |  | $3,973,065.39   | $3,689,989.27 | $309,381,726.50 | $868,206.27     | $192,741,791.78 |  | $583,065.65    
|                                                 | 163            | $646,022,421.37                                                  | $4,723,923.91   | $4,271,346.57                            | $645,206,761.97   | $-         | $(287,206,890.22) | $930,221.00     | $183,253,537.55   |                 | $685,093.97     |  | $3,973,065.39   | $3,686,616.11 | $309,095,277.22 | $868,206.27     | $191,873,585.51 |  | $576,199.62    
|                                                 | 164            | $645,206,761.97                                                  | $4,723,923.91   | $4,265,953.62                            | $644,381,383.12   | $-         | $(286,839,481.65) | $930,221.00     | $182,323,316.54   |                 | $677,026.47     |  | $3,973,065.39   | $3,683,202.76 | $308,805,414.59 | $868,206.27     | $191,005,379.24 |  | $569,414.43    
|                                                 | 165            | $644,381,383.12                                                  | $4,723,923.91   | $4,260,496.41                            | $643,546,168.98   | $-         | $(286,467,695.01) | $930,221.00     | $181,393,095.54   |                 | $669,053.97     |  | $3,973,065.39   | $3,679,748.74 | $308,512,097.94 | $868,206.27     | $190,137,172.97 |  | $562,709.14    
|                                                 | 166            | $643,546,168.98                                                  | $4,723,923.91   | $4,254,974.17                            | $642,701,002.37   | $-         | $(286,091,478.13) | $930,221.00     | $180,462,874.54   |                 | $661,175.36     |  | $3,973,065.39   | $3,676,253.55 | $308,215,286.09 | $868,206.27     | $189,268,966.70 |  | $556,082.82    
|                                                 | 167            | $642,701,002.37                                                  | $4,723,923.91   | $4,249,386.13                            | $641,845,764.70   | $-         | $(285,710,778.22) | $930,221.00     | $179,532,653.54   |                 | $653,389.52     |  | $3,973,065.39   | $3,672,716.72 | $307,914,937.42 | $868,206.27     | $188,400,760.43 |  | $549,534.52    
|                                                 | 168            | $641,845,764.70                                                  | $4,723,923.91   | $4,243,731.51                            | $640,980,335.94   | $-         | $(285,325,541.87) | $930,221.00     | $178,602,432.53   |                 | $645,695.36     |  | $3,973,065.39   | $3,669,137.74 | $307,611,009.77 | $868,206.27     | $187,532,554.16 |  | $543,063.34    
|                                                 | 169            | $640,980,335.94                                                  | $4,723,923.91   | $4,238,009.50                            | $640,104,594.67   | $-         | $(284,935,715.01) | $930,221.00     | $177,672,211.53   |                 | $638,091.81     |  | $3,973,065.39   | $3,665,516.12 | $307,303,460.50 | $868,206.27     | $186,664,347.89 |  | $536,668.36    
|                                                 | 170            | $640,104,594.67                                                  | $4,723,923.91   | $4,232,219.30                            | $639,218,418.00   | $-         | $(284,541,242.94) | $930,221.00     | $176,741,990.53   |                 | $630,577.80     |  | $3,973,065.39   | $3,661,851.34 | $306,992,246.44 | $868,206.27     | $185,796,141.62 |  | $530,348.68    
|                                                 | 171            | $639,218,418.00                                                  | $4,723,923.91   | $4,226,360.11                            | $638,321,681.58   | $-         | $(284,142,070.31) | $930,221.00     | $175,811,769.53   |                 | $623,152.27     |  | $3,973,065.39   | $3,658,142.89 | $306,677,323.93 | $868,206.27     | $184,927,935.35 |  | $524,103.43    
|                                                 | 172            | $638,321,681.58                                                  | $4,723,923.91   | $4,220,431.11                            | $637,414,259.59   | $-         | $(283,738,141.11) | $930,221.00     | $174,881,548.52   |                 | $615,814.18     |  | $3,973,065.39   | $3,654,390.25 | $306,358,648.79 | $868,206.27     | $184,059,729.08 |  | $517,931.72    
|                                                 | 173            | $637,414,259.59                                                  | $4,723,923.91   | $4,214,431.45                            | $636,496,024.68   | $-         | $(283,329,398.67) | $930,221.00     | $173,951,327.52   |                 | $608,562.50     |  | $3,973,065.39   | $3,650,592.89 | $306,036,176.28 | $868,206.27     | $183,191,522.81 |  | $511,832.68    
|                                                 | 174            | $636,496,024.68                                                  | $4,723,923.91   | $4,208,360.30                            | $635,566,848.02   | $-         | $(282,915,785.61) | $930,221.00     | $173,021,106.52   |                 | $601,396.22     |  | $3,973,065.39   | $3,646,750.28 | $305,709,861.17 | $868,206.27     | $182,323,316.54 |  | $505,805.46    
|                                                 | 175            | $635,566,848.02                                                  | $4,723,923.91   | $4,202,216.80                            | $634,626,599.22   | $-         | $(282,497,243.91) | $930,221.00     | $172,090,885.51   |                 | $594,314.33     |  | $3,973,065.39   | $3,642,861.89 | $305,379,657.67 | $868,206.27     | $181,455,110.28 |  | $499,849.22    
|                                                 | 176            | $634,626,599.22                                                  | $4,723,923.91   | $4,196,000.10                            | $633,675,146.34   | $-         | $(282,073,714.84) | $930,221.00     | $171,160,664.51   |                 | $587,315.83     |  | $3,973,065.39   | $3,638,927.16 | $305,045,519.43 | $868,206.27     | $180,586,904.01 |  | $493,963.12    
|                                                 | 177            | $633,675,146.34                                                  | $4,723,923.91   | $4,189,709.32                            | $632,712,355.88   | $-         | $(281,645,138.96) | $930,221.00     | $170,230,443.51   |                 | $580,399.74     |  | $3,973,065.39   | $3,634,945.54 | $304,707,399.58 | $868,206.27     | $179,718,697.74 |  | $488,146.33    
|                                                 | 178            | $632,712,355.88                                                  | $4,723,923.91   | $4,183,343.58                            | $631,738,092.73   | $-         | $(281,211,456.14) | $930,221.00     | $169,300,222.51   |                 | $573,565.09     |  | $3,973,065.39   | $3,630,916.48 | $304,365,250.66 | $868,206.27     | $178,850,491.47 |  | $482,398.04    
|                                                 | 179            | $631,738,092.73                                                  | $4,723,923.91   | $4,176,901.98                            | $630,752,220.19   | $-         | $(280,772,605.52) | $930,221.00     | $168,370,001.50   |                 | $566,810.93     |  | $3,973,065.39   | $3,626,839.41 | $304,019,024.68 | $868,206.27     | $177,982,285.20 |  | $476,717.44    
|                                                 | 180            | $630,752,220.19                                                  | $4,723,923.91   | $4,170,383.63                            | $629,754,599.91   | $-         | $(280,328,525.52) | $930,221.00     | $167,439,780.50   |                 | $560,136.30     |  | $3,973,065.39   | $3,622,713.75 | $303,668,673.03 | $868,206.27     | $177,114,078.93 |  | $471,103.73    
|                                                 | 181            | $629,754,599.91                                                  | $4,723,923.91   | $4,163,787.60                            | $628,745,091.92   | $-         | $(279,879,153.84) | $930,221.00     | $166,509,559.50   |                 | $553,540.28     |  | $3,973,065.39   | $3,618,538.94 | $303,314,146.58 | $868,206.27     | $176,245,872.66 |  | $465,556.13    
|                                                 | 182            | $628,745,091.92                                                  | $4,723,923.91   | $4,157,112.97                            | $627,723,554.56   | $-         | $(279,424,427.40) | $930,221.00     | $165,579,338.49   |                 | $547,021.92     |  | $3,973,065.39   | $3,614,314.37 | $302,955,395.55 | $868,206.27     | $175,377,666.39 |  | $460,073.85    
|                                                 | 183            | $627,723,554.56                                                  | $4,723,923.91   | $4,150,358.81                            | $626,689,844.48   | $-         | $(278,964,282.41) | $930,221.00     | $164,649,117.49   |                 | $540,580.33     |  | $3,973,065.39   | $3,610,039.47 | $302,592,369.63 | $868,206.27     | $174,509,460.12 |  | $454,656.14    
|                                                 | 184            | $626,689,844.48                                                  | $4,723,923.91   | $4,143,524.17                            | $625,643,816.63   | $-         | $(278,498,654.30) | $930,221.00     | $163,718,896.49   |                 | $534,214.58     |  | $3,973,065.39   | $3,605,713.62 | $302,225,017.85 | $868,206.27     | $173,641,253.85 |  | $449,302.22    
|                                                 | 185            | $625,643,816.63                                                  | $4,723,923.91   | $4,136,608.08                            | $624,585,324.23   | $-         | $(278,027,477.73) | $930,221.00     | $162,788,675.49   |                 | $527,923.80     |  | $3,973,065.39   | $3,601,336.23 | $301,853,288.69 | $868,206.27     | $172,773,047.58 |  | $444,011.34    
|                                                 | 186            | $624,585,324.23                                                  | $4,723,923.91   | $4,129,609.58                            | $623,514,218.76   | $-         | $(277,550,686.59) | $930,221.00     | $161,858,454.48   |                 | $521,707.10     |  | $3,973,065.39   | $3,596,906.68 | $301,477,129.97 | $868,206.27     | $171,904,841.31 |  | $438,782.77    
|                                                 | 187            | $623,514,218.76                                                  | $4,723,923.91   | $4,122,527.68                            | $622,430,349.91   | $-         | $(277,068,213.96) | $930,221.00     | $160,928,233.48   |                 | $515,563.61     |  | $3,973,065.39   | $3,592,424.34 | $301,096,488.92 | $868,206.27     | $171,036,635.04 |  | $433,615.78    
|                                                 | 188            | $622,430,349.91                                                  | $4,723,923.91   | $4,115,361.40                            | $621,333,565.60   | $-         | $(276,579,992.15) | $930,221.00     | $159,998,012.48   |                 | $509,492.46     |  | $3,973,065.39   | $3,587,888.60 | $300,711,312.12 | $868,206.27     | $170,168,428.77 |  | $428,509.62    
|                                                 | 189            | $621,333,565.60                                                  | $4,723,923.91   | $4,108,109.72                            | $620,223,711.92   | $-         | $(276,085,952.66) | $930,221.00     | $159,067,791.48   |                 | $503,492.80     |  | $3,973,065.39   | $3,583,298.80 | $300,321,545.53 | $868,206.27     | $169,300,222.51 |  | $423,463.60    
|                                                 | 190            | $620,223,711.92                                                  | $4,723,923.91   | $4,100,771.64                            | $619,100,633.15   | $-         | $(275,586,026.15) | $930,221.00     | $158,137,570.47   |                 | $497,563.79     |  | $3,973,065.39   | $3,578,654.31 | $299,927,134.44 | $868,206.27     | $168,432,016.24 |  | $418,476.99    
|                                                 | 191            | $619,100,633.15                                                  | $4,723,923.91   | $4,093,346.11                            | $617,964,171.68   | $-         | $(275,080,142.48) | $930,221.00     | $157,207,349.47   |                 | $491,704.60     |  | $3,973,065.39   | $3,573,954.48 | $299,528,023.53 | $868,206.27     | $167,563,809.97 |  | $413,549.11    
|                                                 | 192            | $617,964,171.68                                                  | $4,723,923.91   | $4,085,832.09                            | $616,814,168.05   | $-         | $(274,568,230.67) | $930,221.00     | $156,277,128.47   |                 | $485,914.41     |  | $3,973,065.39   | $3,569,198.64 | $299,124,156.77 | $868,206.27     | $166,695,603.70 |  | $408,679.26    
|                                                 | 193            | $616,814,168.05                                                  | $4,723,923.91   | $4,078,228.54                            | $615,650,460.89   | $-         | $(274,050,218.87) | $930,221.00     | $155,346,907.46   |                 | $480,192.40     |  | $3,973,065.39   | $3,564,386.14 | $298,715,477.51 | $868,206.27     | $165,827,397.43 |  | $403,866.75    
|                                                 | 194            | $615,650,460.89                                                  | $4,723,923.91   | $4,070,534.39                            | $614,472,886.91   | $-         | $(273,526,034.40) | $930,221.00     | $154,416,686.46   |                 | $474,537.77     |  | $3,973,065.39   | $3,559,516.28 | $298,301,928.40 | $868,206.27     | $164,959,191.16 |  | $399,110.92    
|                                                 | 195            | $614,472,886.91                                                  | $4,723,923.91   | $4,062,748.55                            | $613,281,280.87   | $-         | $(272,995,603.72) | $930,221.00     | $153,486,465.46   |                 | $468,949.73     |  | $3,973,065.39   | $3,554,588.40 | $297,883,451.41 | $868,206.27     | $164,090,984.89 |  | $394,411.08    
|                                                 | 196            | $613,281,280.87                                                  | $4,723,923.91   | $4,054,869.93                            | $612,075,475.56   | $-         | $(272,458,852.38) | $930,221.00     | $152,556,244.46   |                 | $463,427.49     |  | $3,973,065.39   | $3,549,601.80 | $297,459,987.81 | $868,206.27     | $163,222,778.62 |  | $389,766.60    
|                                                 | 197            | $612,075,475.56                                                  | $4,723,923.91   | $4,046,897.44                            | $610,855,301.78   | $-         | $(271,915,705.07) | $930,221.00     | $151,626,023.45   |                 | $457,970.29     |  | $3,973,065.39   | $3,544,555.77 | $297,031,478.18 | $868,206.27     | $162,354,572.35 |  | $385,176.80    
|                                                 | 198            | $610,855,301.78                                                  | $4,723,923.91   | $4,038,829.94                            | $609,620,588.32   | $-         | $(271,366,085.58) | $930,221.00     | $150,695,802.45   |                 | $452,577.34     |  | $3,973,065.39   | $3,539,449.62 | $296,597,862.41 | $868,206.27     | $161,486,366.08 |  | $380,641.05    
|                                                 | 199            | $609,620,588.32                                                  | $4,723,923.91   | $4,030,666.31                            | $608,371,161.92   | $-         | $(270,809,916.78) | $930,221.00     | $149,765,581.45   |                 | $447,247.90     |  | $3,973,065.39   | $3,534,282.62 | $296,159,079.63 | $868,206.27     | $160,618,159.81 |  | $376,158.72    
|                                                 | 200            | $608,371,161.92                                                  | $4,723,923.91   | $4,022,405.40                            | $607,106,847.26   | $-         | $(270,247,120.63) | $930,221.00     | $148,835,360.44   |                 | $441,981.22     |  | $3,973,065.39   | $3,529,054.05 | $295,715,068.29 | $868,206.27     | $159,749,953.54 |  | $371,729.16    
|                                                 | 201            | $607,106,847.26                                                  | $4,723,923.91   | $4,014,046.05                            | $605,827,466.93   | $-         | $(269,677,618.15) | $930,221.00     | $147,905,139.44   |                 | $436,776.56     |  | $3,973,065.39   | $3,523,763.18 | $295,265,766.08 | $868,206.27     | $158,881,747.27 |  | $367,351.77    
|                                                 | 202            | $605,827,466.93                                                  | $4,723,923.91   | $4,005,587.09                            | $604,532,841.41   | $-         | $(269,101,329.45) | $930,221.00     | $146,974,918.44   |                 | $431,633.18     |  | $3,973,065.39   | $3,518,409.26 | $294,811,109.94 | $868,206.27     | $158,013,541.01 |  | $363,025.93    
|                                                 | 203            | $604,532,841.41                                                  | $4,723,923.91   | $3,997,027.33                            | $603,222,789.03   | $-         | $(268,518,173.64) | $930,221.00     | $146,044,697.44   |                 | $426,550.37     |  | $3,973,065.39   | $3,512,991.54 | $294,351,036.09 | $868,206.27     | $157,145,334.74 |  | $358,751.02    
|                                                 | 204            | $603,222,789.03                                                  | $4,723,923.91   | $3,988,365.58                            | $601,897,125.96   | $-         | $(267,928,068.90) | $930,221.00     | $145,114,476.43   |                 | $421,527.42     |  | $3,973,065.39   | $3,507,509.27 | $293,885,479.96 | $868,206.27     | $156,277,128.47 |  | $354,526.46    
|                                                 | 205            | $601,897,125.96                                                  | $4,723,923.91   | $3,979,600.61                            | $600,555,666.20   | $-         | $(267,330,932.44) | $930,221.00     | $144,184,255.43   |                 | $416,563.62     |  | $3,973,065.39   | $3,501,961.67 | $293,414,376.23 | $868,206.27     | $155,408,922.20 |  | $350,351.64    
|                                                 | 206            | $600,555,666.20                                                  | $4,723,923.91   | $3,970,731.20                            | $599,198,221.50   | $-         | $(266,726,680.44) | $930,221.00     | $143,254,034.43   |                 | $411,658.27     |  | $3,973,065.39   | $3,496,347.96 | $292,937,658.79 | $868,206.27     | $154,540,715.93 |  | $346,225.99    
|                                                 | 207            | $599,198,221.50                                                  | $4,723,923.91   | $3,961,756.10                            | $597,824,601.39   | $-         | $(266,115,228.14) | $930,221.00     | $142,323,813.43   |                 | $406,810.68     |  | $3,973,065.39   | $3,490,667.36 | $292,455,260.76 | $868,206.27     | $153,672,509.66 |  | $342,148.91    
|                                                 | 208            | $597,824,601.39                                                  | $4,723,923.91   | $3,952,674.05                            | $596,434,613.11   | $-         | $(265,496,489.72) | $930,221.00     | $141,393,592.42   |                 | $402,020.18     |  | $3,973,065.39   | $3,484,919.07 | $291,967,114.43 | $868,206.27     | $152,804,303.39 |  | $338,119.85    
|                                                 | 209            | $596,434,613.11                                                  | $4,723,923.91   | $3,943,483.77                            | $595,028,061.63   | $-         | $(264,870,378.37) | $930,221.00     | $140,463,371.42   |                 | $397,286.09     |  | $3,973,065.39   | $3,479,102.28 | $291,473,151.31 | $868,206.27     | $151,936,097.12 |  | $334,138.24    
|                                                 | 210            | $595,028,061.63                                                  | $4,723,923.91   | $3,934,183.99                            | $593,604,749.58   | $-         | $(264,236,806.23) | $930,221.00     | $139,533,150.42   |                 | $392,607.74     |  | $3,973,065.39   | $3,473,216.17 | $290,973,302.09 | $868,206.27     | $151,067,890.85 |  | $330,203.51    
|                                                 | 211            | $593,604,749.58                                                  | $4,723,923.91   | $3,924,773.39                            | $592,164,477.23   | $-         | $(263,595,684.40) | $930,221.00     | $138,602,929.41   |                 | $387,984.49     |  | $3,973,065.39   | $3,467,259.93 | $290,467,496.62 | $868,206.27     | $150,199,684.58 |  | $326,315.11    
|                                                 | 212            | $592,164,477.23                                                  | $4,723,923.91   | $3,915,250.65                            | $590,707,042.48   | $-         | $(262,946,922.91) | $930,221.00     | $137,672,708.41   |                 | $383,415.68     |  | $3,973,065.39   | $3,461,232.72 | $289,955,663.95 | $868,206.27     | $149,331,478.31 |  | $322,472.50    
|                                                 | 213            | $590,707,042.48                                                  | $4,723,923.91   | $3,905,614.44                            | $589,232,240.83   | $-         | $(262,290,430.73) | $930,221.00     | $136,742,487.41   |                 | $378,900.67     |  | $3,973,065.39   | $3,455,133.68 | $289,437,732.23 | $868,206.27     | $148,463,272.04 |  | $318,675.15    
|                                                 | 214            | $589,232,240.83                                                  | $4,723,923.91   | $3,895,863.40                            | $587,739,865.34   | $-         | $(261,626,115.74) | $930,221.00     | $135,812,266.41   |                 | $374,438.83     |  | $3,973,065.39   | $3,448,961.97 | $288,913,628.80 | $868,206.27     | $147,595,065.77 |  | $314,922.51    
|                                                 | 215            | $587,739,865.34                                                  | $4,723,923.91   | $3,885,996.17                            | $586,229,706.58   | $-         | $(260,953,884.72) | $930,221.00     | $134,882,045.40   |                 | $370,029.53     |  | $3,973,065.39   | $3,442,716.71 | $288,383,280.12 | $868,206.27     | $146,726,859.50 |  | $311,214.06    
|                                                 | 216            | $586,229,706.58                                                  | $4,723,923.91   | $3,876,011.36                            | $584,701,552.66   | $-         | $(260,273,643.34) | $930,221.00     | $133,951,824.40   |                 | $365,672.15     |  | $3,973,065.39   | $3,436,397.03 | $287,846,611.76 | $868,206.27     | $145,858,653.24 |  | $307,549.28    
|                                                 | 217            | $584,701,552.66                                                  | $4,723,923.91   | $3,865,907.57                            | $583,155,189.14   | $-         | $(259,585,296.16) | $930,221.00     | $133,021,603.40   |                 | $361,366.09     |  | $3,973,065.39   | $3,430,002.05 | $287,303,548.42 | $868,206.27     | $144,990,446.97 |  | $303,927.65    
|                                                 | 218            | $583,155,189.14                                                  | $4,723,923.91   | $3,855,683.38                            | $581,590,399.04   | $-         | $(258,888,746.57) | $930,221.00     | $132,091,382.39   |                 | $357,110.73     |  | $3,973,065.39   | $3,423,530.87 | $286,754,013.89 | $868,206.27     | $144,122,240.70 |  | $300,348.67    
|                                                 | 219            | $581,590,399.04                                                  | $4,723,923.91   | $3,845,337.36                            | $580,006,962.78   | $-         | $(258,183,896.86) | $930,221.00     | $131,161,161.39   |                 | $352,905.48     |  | $3,973,065.39   | $3,416,982.58 | $286,197,931.07 | $868,206.27     | $143,254,034.43 |  | $296,811.84    
|                                                 | 220            | $580,006,962.78                                                  | $4,723,923.91   | $3,834,868.06                            | $578,404,658.17   | $-         | $(257,470,648.10) | $930,221.00     | $130,230,940.39   |                 | $348,749.75     |  | $3,973,065.39   | $3,410,356.25 | $285,635,221.93 | $868,206.27     | $142,385,828.16 |  | $293,316.66    
|                                                 | 221            | $578,404,658.17                                                  | $4,723,923.91   | $3,824,274.00                            | $576,783,260.38   | $-         | $(256,748,900.21) | $930,221.00     | $129,300,719.39   |                 | $344,642.96     |  | $3,973,065.39   | $3,403,650.97 | $285,065,807.50 | $868,206.27     | $141,517,621.89 |  | $289,862.63    
|                                                 | 222            | $576,783,260.38                                                  | $4,723,923.91   | $3,813,553.71                            | $575,142,541.89   | $-         | $(256,018,551.92) | $930,221.00     | $128,370,498.38   |                 | $340,584.53     |  | $3,973,065.39   | $3,396,865.78 | $284,489,607.88 | $868,206.27     | $140,649,415.62 |  | $286,449.28    
|                                                 | 223            | $575,142,541.89                                                  | $4,723,923.91   | $3,802,705.66                            | $573,482,272.47   | $-         | $(255,279,500.74) | $930,221.00     | $127,440,277.38   |                 | $336,573.89     |  | $3,973,065.39   | $3,389,999.74 | $283,906,542.23 | $868,206.27     | $139,781,209.35 |  | $283,076.12    
|                                                 | 224            | $573,482,272.47                                                  | $4,723,923.91   | $3,791,728.36                            | $571,802,219.16   | $-         | $(254,531,642.98) | $930,221.00     | $126,510,056.38   |                 | $332,610.48     |  | $3,973,065.39   | $3,383,051.89 | $283,316,528.72 | $868,206.27     | $138,913,003.08 |  | $279,742.69    
|                                                 | 225            | $571,802,219.16                                                  | $4,723,923.91   | $3,780,620.25                            | $570,102,146.20   | $-         | $(253,774,873.68) | $930,221.00     | $125,579,835.38   |                 | $328,693.74     |  | $3,973,065.39   | $3,376,021.24 | $282,719,484.57 | $868,206.27     | $138,044,796.81 |  | $276,448.51    
|                                                 | 226            | $570,102,146.20                                                  | $4,723,923.91   | $3,769,379.77                            | $568,381,815.05   | $-         | $(253,009,086.67) | $930,221.00     | $124,649,614.37   |                 | $324,823.12     |  | $3,973,065.39   | $3,368,906.82 | $282,115,325.99 | $868,206.27     | $137,176,590.54 |  | $273,193.12    
|                                                 | 227            | $568,381,815.05                                                  | $4,723,923.91   | $3,758,005.35                            | $566,640,984.30   | $-         | $(252,234,174.47) | $930,221.00     | $123,719,393.37   |                 | $320,998.08     |  | $3,973,065.39   | $3,361,707.62 | $281,503,968.21 | $868,206.27     | $136,308,384.27 |  | $269,976.06    
|                                                 | 228            | $566,640,984.30                                                  | $4,723,923.91   | $3,746,495.39                            | $564,879,409.68   | $-         | $(251,450,028.37) | $930,221.00     | $122,789,172.37   |                 | $317,218.09     |  | $3,973,065.39   | $3,354,422.63 | $280,885,325.45 | $868,206.27     | $135,440,178.00 |  | $266,796.89    
|                                                 | 229            | $564,879,409.68                                                  | $4,723,923.91   | $3,734,848.28                            | $563,096,844.00   | $-         | $(250,656,538.32) | $930,221.00     | $121,858,951.36   |                 | $313,482.61     |  | $3,973,065.39   | $3,347,050.84 | $280,259,310.89 | $868,206.27     | $134,571,971.74 |  | $263,655.16    
|                                                 | 230            | $563,096,844.00                                                  | $4,723,923.91   | $3,723,062.38                            | $561,293,037.13   | $-         | $(249,853,592.98) | $930,221.00     | $120,928,730.36   |                 | $309,791.11     |  | $3,973,065.39   | $3,339,591.20 | $279,625,836.70 | $868,206.27     | $133,703,765.47 |  | $260,550.42    
|                                                 | 231            | $561,293,037.13                                                  | $4,723,923.91   | $3,711,136.03                            | $559,467,735.97   | $-         | $(249,041,079.69) | $930,221.00     | $119,998,509.36   |                 | $306,143.09     |  | $3,973,065.39   | $3,332,042.68 | $278,984,813.98 | $868,206.27     | $132,835,559.20 |  | $257,482.24    
|                                                 | 232            | $559,467,735.97                                                  | $4,723,923.91   | $3,699,067.58                            | $557,620,684.38   | $-         | $(248,218,884.43) | $930,221.00     | $119,068,288.36   |                 | $302,538.02     |  | $3,973,065.39   | $3,324,404.20 | $278,336,152.79 | $868,206.27     | $131,967,352.93 |  | $254,450.19    
|                                                 | 233            | $557,620,684.38                                                  | $4,723,923.91   | $3,686,855.31                            | $555,751,623.18   | $-         | $(247,386,891.82) | $930,221.00     | $118,138,067.35   |                 | $298,975.41     |  | $3,973,065.39   | $3,316,674.70 | $277,679,762.09 | $868,206.27     | $131,099,146.66 |  | $251,453.85    
|                                                 | 234            | $555,751,623.18                                                  | $4,723,923.91   | $3,674,497.52                            | $553,860,290.10   | $-         | $(246,544,985.13) | $930,221.00     | $117,207,846.35   |                 | $295,454.75     |  | $3,973,065.39   | $3,308,853.10 | $277,015,549.80 | $868,206.27     | $130,230,940.39 |  | $248,492.79    
|                                                 | 235            | $553,860,290.10                                                  | $4,723,923.91   | $3,661,992.48                            | $551,946,419.76   | $-         | $(245,693,046.21) | $930,221.00     | $116,277,625.35   |                 | $291,975.54     |  | $3,973,065.39   | $3,300,938.30 | $276,343,422.71 | $868,206.27     | $129,362,734.12 |  | $245,566.60    
|                                                 | 236            | $551,946,419.76                                                  | $4,723,923.91   | $3,649,338.42                            | $550,009,743.59   | $-         | $(244,830,955.53) | $930,221.00     | $115,347,404.34   |                 | $288,537.31     |  | $3,973,065.39   | $3,292,929.18 | $275,663,286.49 | $868,206.27     | $128,494,527.85 |  | $242,674.87    
|                                                 | 237            | $550,009,743.59                                                  | $4,723,923.91   | $3,636,533.58                            | $548,049,989.85   | $-         | $(243,958,592.11) | $930,221.00     | $114,417,183.34   |                 | $285,139.57     |  | $3,973,065.39   | $3,284,824.63 | $274,975,045.72 | $868,206.27     | $127,626,321.58 |  | $239,817.19    
|                                                 | 238            | $548,049,989.85                                                  | $4,723,923.91   | $3,623,576.16                            | $546,066,883.52   | $-         | $(243,075,833.53) | $930,221.00     | $113,486,962.34   |                 | $281,781.83     |  | $3,973,065.39   | $3,276,623.50 | $274,278,603.82 | $868,206.27     | $126,758,115.31 |  | $236,993.16    
|                                                 | 239            | $546,066,883.52                                                  | $4,723,923.91   | $3,610,464.33                            | $544,060,146.36   | $-         | $(242,182,555.94) | $930,221.00     | $112,556,741.34   |                 | $278,463.64     |  | $3,973,065.39   | $3,268,324.64 | $273,573,863.07 | $868,206.27     | $125,889,909.04 |  | $234,202.39    
|                                                 | 240            | $544,060,146.36                                                  | $4,723,923.91   | $3,597,196.26                            | $542,029,496.76   | $-         | $(241,278,633.99) | $930,221.00     | $111,626,520.33   |                 | $275,184.52     |  | $3,973,065.39   | $3,259,926.90 | $272,860,724.58 | $868,206.27     | $125,021,702.77 |  | $231,444.48    
|                                                 | 241            | $542,029,496.76                                                  | $4,723,923.91   | $3,583,770.09                            | $539,974,649.79   | $-         | $(240,363,940.84) | $930,221.00     | $110,696,299.33   |                 | $271,944.01     |  | $3,973,065.39   | $3,251,429.09 | $272,139,088.27 | $868,206.27     | $124,153,496.50 |  | $228,719.04    
|                                                 | 242            | $539,974,649.79                                                  | $4,723,923.91   | $3,570,183.93                            | $537,895,317.10   | $-         | $(239,438,348.13) | $930,221.00     | $109,766,078.33   |                 | $268,741.67     |  | $3,973,065.39   | $3,242,830.01 | $271,408,852.89 | $868,206.27     | $123,285,290.23 |  | $226,025.70    
|                                                 | 243            | $537,895,317.10                                                  | $4,723,923.91   | $3,556,435.88                            | $535,791,206.93   | $-         | $(238,501,725.99) | $930,221.00     | $108,835,857.33   |                 | $265,577.03     |  | $3,973,065.39   | $3,234,128.47 | $270,669,915.96 | $868,206.27     | $122,417,083.97 |  | $223,364.08    
|                                                 | 244            | $535,791,206.93                                                  | $4,723,923.91   | $3,542,524.00                            | $533,662,024.02   | $-         | $(237,553,942.98) | $930,221.00     | $107,905,636.32   |                 | $262,449.66     |  | $3,973,065.39   | $3,225,323.24 | $269,922,173.81 | $868,206.27     | $121,548,877.70 |  | $220,733.80    
|                                                 | 245            | $533,662,024.02                                                  | $4,723,923.91   | $3,528,446.35                            | $531,507,469.61   | $-         | $(236,594,866.13) | $930,221.00     | $106,975,415.32   |                 | $259,359.12     |  | $3,973,065.39   | $3,216,413.09 | $269,165,521.51 | $868,206.27     | $120,680,671.43 |  | $218,134.49    
|                                                 | 246            | $531,507,469.61                                                  | $4,723,923.91   | $3,514,200.95                            | $529,327,241.36   | $-         | $(235,624,360.84) | $930,221.00     | $106,045,194.32   |                 | $256,304.97     |  | $3,973,065.39   | $3,207,396.77 | $268,399,852.88 | $868,206.27     | $119,812,465.16 |  | $215,565.79    
|                                                 | 247            | $529,327,241.36                                                  | $4,723,923.91   | $3,499,785.80                            | $527,121,033.35   | $-         | $(234,642,290.94) | $930,221.00     | $105,114,973.31   |                 | $253,286.78     |  | $3,973,065.39   | $3,198,273.00 | $267,625,060.49 | $868,206.27     | $118,944,258.89 |  | $213,027.34    
|                                                 | 248            | $527,121,033.35                                                  | $4,723,923.91   | $3,485,198.87                            | $524,888,536.00   | $-         | $(233,648,518.61) | $930,221.00     | $104,184,752.31   |                 | $250,304.14     |  | $3,973,065.39   | $3,189,040.52 | $266,841,035.61 | $868,206.27     | $118,076,052.62 |  | $210,518.79    
|                                                 | 249            | $524,888,536.00                                                  | $4,723,923.91   | $3,470,438.13                            | $522,629,436.03   | $-         | $(232,642,904.42) | $930,221.00     | $103,254,531.31   |                 | $247,356.62     |  | $3,973,065.39   | $3,179,698.02 | $266,047,668.23 | $868,206.27     | $117,207,846.35 |  | $208,039.77    
|                                                 | 250            | $522,629,436.03                                                  | $4,723,923.91   | $3,455,501.50                            | $520,343,416.47   | $-         | $(231,625,307.26) | $930,221.00     | $102,324,310.31   |                 | $244,443.81     |  | $3,973,065.39   | $3,170,244.19 | $265,244,847.02 | $868,206.27     | $116,339,640.08 |  | $205,589.94    
|                                                 | 251            | $520,343,416.47                                                  | $4,723,923.91   | $3,440,386.88                            | $518,030,156.52   | $-         | $(230,595,584.33) | $930,221.00     | $101,394,089.30   |                 | $241,565.30     |  | $3,973,065.39   | $3,160,677.71 | $264,432,459.34 | $868,206.27     | $115,471,433.81 |  | $203,168.97    
|                                                 | 252            | $518,030,156.52                                                  | $4,723,923.91   | $3,425,092.16                            | $515,689,331.58   | $-         | $(229,553,591.15) | $930,221.00     | $100,463,868.30   |                 | $238,720.69     |  | $3,973,065.39   | $3,150,997.24 | $263,610,391.18 | $868,206.27     | $114,603,227.54 |  | $200,776.50    
|                                                 | 253            | $515,689,331.58                                                  | $4,723,923.91   | $3,409,615.18                            | $513,320,613.21   | $-         | $(228,499,181.49) | $930,221.00     | $99,533,647.30    |                 | $235,909.57     |  | $3,973,065.39   | $3,141,201.41 | $262,778,527.20 | $868,206.27     | $113,735,021.27 |  | $198,412.20    
|                                                 | 254            | $513,320,613.21                                                  | $4,723,923.91   | $3,393,953.78                            | $510,923,669.00   | $-         | $(227,432,207.41) | $930,221.00     | $98,603,426.29    |                 | $233,131.56     |  | $3,973,065.39   | $3,131,288.86 | $261,936,750.66 | $868,206.27     | $112,866,815.00 |  | $196,075.75    
|                                                 | 255            | $510,923,669.00                                                  | $4,723,923.91   | $3,378,105.75                            | $508,498,162.62   | $-         | $(226,352,519.19) | $930,221.00     | $97,673,205.29    |                 | $230,386.26     |  | $3,973,065.39   | $3,121,258.18 | $261,084,943.45 | $868,206.27     | $111,998,608.73 |  | $193,766.81    
|                                                 | 256            | $508,498,162.62                                                  | $4,723,923.91   | $3,362,068.88                            | $506,043,753.73   | $-         | $(225,259,965.31) | $930,221.00     | $96,742,984.29    |                 | $227,673.28     |  | $3,973,065.39   | $3,111,107.99 | $260,222,986.04 | $868,206.27     | $111,130,402.47 |  | $191,485.06    
|                                                 | 257            | $506,043,753.73                                                  | $4,723,923.91   | $3,345,840.92                            | $503,560,097.91   | $-         | $(224,154,392.49) | $930,221.00     | $95,812,763.29    |                 | $224,992.26     |  | $3,973,065.39   | $3,100,836.84 | $259,350,757.48 | $868,206.27     | $110,262,196.20 |  | $189,230.18    
|                                                 | 258            | $503,560,097.91                                                  | $4,723,923.91   | $3,329,419.57                            | $501,046,846.67   | $-         | $(223,035,645.57) | $930,221.00     | $94,882,542.28    |                 | $222,342.81     |  | $3,973,065.39   | $3,090,443.29 | $258,468,135.38 | $868,206.27     | $109,393,989.93 |  | $187,001.85    
|                                                 | 259            | $501,046,846.67                                                  | $4,723,923.91   | $3,312,802.55                            | $498,503,647.33   | $-         | $(221,903,567.58) | $930,221.00     | $93,952,321.28    |                 | $219,724.55     |  | $3,973,065.39   | $3,079,925.90 | $257,574,995.89 | $868,206.27     | $108,525,783.66 |  | $184,799.76    
|                                                 | 260            | $498,503,647.33                                                  | $4,723,923.91   | $3,295,987.53                            | $495,930,143.03   | $-         | $(220,757,999.67) | $930,221.00     | $93,022,100.28    |                 | $217,137.13     |  | $3,973,065.39   | $3,069,283.18 | $256,671,213.68 | $868,206.27     | $107,657,577.39 |  | $182,623.60    
|                                                 | 261            | $495,930,143.03                                                  | $4,723,923.91   | $3,278,972.13                            | $493,325,972.66   | $-         | $(219,598,781.08) | $930,221.00     | $92,091,879.28    |                 | $214,580.17     |  | $3,973,065.39   | $3,058,513.65 | $255,756,661.93 | $868,206.27     | $106,789,371.12 |  | $180,473.07    
|                                                 | 262            | $493,325,972.66                                                  | $4,723,923.91   | $3,261,753.97                            | $490,690,770.80   | $-         | $(218,425,749.15) | $930,221.00     | $91,161,658.27    |                 | $212,053.33     |  | $3,973,065.39   | $3,047,615.78 | $254,831,212.31 | $868,206.27     | $105,921,164.85 |  | $178,347.87    
|                                                 | 263            | $490,690,770.80                                                  | $4,723,923.91   | $3,244,330.64                            | $488,024,167.68   | $-         | $(217,238,739.29) | $930,221.00     | $90,231,437.27    |                 | $209,556.24     |  | $3,973,065.39   | $3,036,588.05 | $253,894,734.97 | $868,206.27     | $105,052,958.58 |  | $176,247.69    
|                                                 | 264            | $488,024,167.68                                                  | $4,723,923.91   | $3,226,699.70                            | $485,325,789.11   | $-         | $(216,037,584.92) | $930,221.00     | $89,301,216.27    |                 | $207,088.56     |  | $3,973,065.39   | $3,025,428.92 | $252,947,098.49 | $868,206.27     | $104,184,752.31 |  | $174,172.24    
|                                                 | 265            | $485,325,789.11                                                  | $4,723,923.91   | $3,208,858.66                            | $482,595,256.45   | $-         | $(214,822,117.51) | $930,221.00     | $88,370,995.26    |                 | $204,649.94     |  | $3,973,065.39   | $3,014,136.81 | $251,988,169.90 | $868,206.27     | $103,316,546.04 |  | $172,121.23    
|                                                 | 266            | $482,595,256.45                                                  | $4,723,923.91   | $3,190,805.03                            | $479,832,186.57   | $-         | $(213,592,166.50) | $930,221.00     | $87,440,774.26    |                 | $202,240.03     |  | $3,973,065.39   | $3,002,710.14 | $251,017,814.65 | $868,206.27     | $102,448,339.77 |  | $170,094.37    
|                                                 | 267            | $479,832,186.57                                                  | $4,723,923.91   | $3,172,536.27                            | $477,036,191.73   | $-         | $(212,347,559.30) | $930,221.00     | $86,510,553.26    |                 | $199,858.50     |  | $3,973,065.39   | $2,991,147.31 | $250,035,896.57 | $868,206.27     | $101,580,133.50 |  | $168,091.38    
|                                                 | 268            | $477,036,191.73                                                  | $4,723,923.91   | $3,154,049.82                            | $474,206,879.60   | $-         | $(211,088,121.26) | $930,221.00     | $85,580,332.26    |                 | $197,505.01     |  | $3,973,065.39   | $2,979,446.70 | $249,042,277.88 | $868,206.27     | $100,711,927.23 |  | $166,111.98    
|                                                 | 269            | $474,206,879.60                                                  | $4,723,923.91   | $3,135,343.08                            | $471,343,853.18   | $-         | $(209,813,675.67) | $930,221.00     | $84,650,111.25    |                 | $195,179.24     |  | $3,973,065.39   | $2,967,606.67 | $248,036,819.15 | $868,206.27     | $99,843,720.96  |  | $164,155.88    
|                                                 | 270            | $471,343,853.18                                                  | $4,723,923.91   | $3,116,413.43                            | $468,446,710.72   | $-         | $(208,524,043.68) | $930,221.00     | $83,719,890.25    |                 | $192,880.86     |  | $3,973,065.39   | $2,955,625.55 | $247,019,379.30 | $868,206.27     | $98,975,514.70  |  | $162,222.82    
|                                                 | 271            | $468,446,710.72                                                  | $4,723,923.91   | $3,097,258.21                            | $465,515,045.69   | $-         | $(207,219,044.35) | $930,221.00     | $82,789,669.25    |                 | $190,609.54     |  | $3,973,065.39   | $2,943,501.66 | $245,989,815.56 | $868,206.27     | $98,107,308.43  |  | $160,312.53    
|                                                 | 272            | $465,515,045.69                                                  | $4,723,923.91   | $3,077,874.74                            | $462,548,446.71   | $-         | $(205,898,494.54) | $930,221.00     | $81,859,448.24    |                 | $188,364.97     |  | $3,973,065.39   | $2,931,233.30 | $244,947,983.46 | $868,206.27     | $97,239,102.16  |  | $158,424.73    
|                                                 | 273            | $462,548,446.71                                                  | $4,723,923.91   | $3,058,260.29                            | $459,546,497.52   | $-         | $(204,562,208.96) | $930,221.00     | $80,929,227.24    |                 | $186,146.83     |  | $3,973,065.39   | $2,918,818.75 | $243,893,736.82 | $868,206.27     | $96,370,895.89  |  | $156,559.16    
|                                                 | 274            | $459,546,497.52                                                  | $4,723,923.91   | $3,038,412.12                            | $456,508,776.87   | $-         | $(203,210,000.10) | $930,221.00     | $79,999,006.24    |                 | $183,954.81     |  | $3,973,065.39   | $2,906,256.26 | $242,826,927.68 | $868,206.27     | $95,502,689.62  |  | $154,715.55    
|                                                 | 275            | $456,508,776.87                                                  | $4,723,923.91   | $3,018,327.43                            | $453,434,858.51   | $-         | $(201,841,678.21) | $930,221.00     | $79,068,785.24    |                 | $181,788.61     |  | $3,973,065.39   | $2,893,544.08 | $241,747,406.37 | $868,206.27     | $94,634,483.35  |  | $152,893.66    
|                                                 | 276            | $453,434,858.51                                                  | $4,723,923.91   | $2,998,003.42                            | $450,324,311.11   | $-         | $(200,457,051.30) | $930,221.00     | $78,138,564.23    |                 | $179,647.91     |  | $3,973,065.39   | $2,880,680.43 | $240,655,021.41 | $868,206.27     | $93,766,277.08  |  | $151,093.22    
|                                                 | 277            | $450,324,311.11                                                  | $4,723,923.91   | $2,977,437.22                            | $447,176,698.19   | $-         | $(199,055,925.07) | $930,221.00     | $77,208,343.23    |                 | $177,532.42     |  | $3,973,065.39   | $2,867,663.48 | $239,549,619.50 | $868,206.27     | $92,898,070.81  |  | $149,313.99    
|                                                 | 278            | $447,176,698.19                                                  | $4,723,923.91   | $2,956,625.95                            | $443,991,578.08   | $-         | $(197,638,102.91) | $930,221.00     | $76,278,122.23    |                 | $175,441.84     |  | $3,973,065.39   | $2,854,491.43 | $238,431,045.53 | $868,206.27     | $92,029,864.54  |  | $147,555.70    
|                                                 | 279            | $443,991,578.08                                                  | $4,723,923.91   | $2,935,566.69                            | $440,768,503.83   | $-         | $(196,203,385.88) | $930,221.00     | $75,347,901.23    |                 | $173,375.88     |  | $3,973,065.39   | $2,841,162.42 | $237,299,142.56 | $868,206.27     | $91,161,658.27  |  | $145,818.12    
|                                                 | 280            | $440,768,503.83                                                  | $4,723,923.91   | $2,914,256.49                            | $437,507,023.19   | $-         | $(194,751,572.65) | $930,221.00     | $74,417,680.22    |                 | $171,334.25     |  | $3,973,065.39   | $2,827,674.58 | $236,153,751.74 | $868,206.27     | $90,293,452.00  |  | $144,101.00    
|                                                 | 281            | $437,507,023.19                                                  | $4,723,923.91   | $2,892,692.36                            | $434,206,678.49   | $-         | $(193,282,459.50) | $930,221.00     | $73,487,459.22    |                 | $169,316.66     |  | $3,973,065.39   | $2,814,026.01 | $234,994,712.36 | $868,206.27     | $89,425,245.73  |  | $142,404.10    
|                                                 | 282            | $434,206,678.49                                                  | $4,723,923.91   | $2,870,871.26                            | $430,867,006.64   | $-         | $(191,795,840.29) | $930,221.00     | $72,557,238.22    |                 | $167,322.83     |  | $3,973,065.39   | $2,800,214.81 | $233,821,861.78 | $868,206.27     | $88,557,039.46  |  | $140,727.19    
|                                                 | 283            | $430,867,006.64                                                  | $4,723,923.91   | $2,848,790.15                            | $427,487,539.01   | $-         | $(190,291,506.42) | $930,221.00     | $71,627,017.21    |                 | $165,352.47     |  | $3,973,065.39   | $2,786,239.04 | $232,635,035.42 | $868,206.27     | $87,688,833.20  |  | $139,070.02    
|                                                 | 284            | $427,487,539.01                                                  | $4,723,923.91   | $2,826,445.91                            | $424,067,801.38   | $-         | $(188,769,246.78) | $930,221.00     | $70,696,796.21    |                 | $163,405.32     |  | $3,973,065.39   | $2,772,096.72 | $231,434,066.75 | $868,206.27     | $86,820,626.93  |  | $137,432.37    
|                                                 | 285            | $424,067,801.38                                                  | $4,723,923.91   | $2,803,835.42                            | $420,607,313.90   | $-         | $(187,228,847.79) | $930,221.00     | $69,766,575.21    |                 | $161,481.10     |  | $3,973,065.39   | $2,757,785.89 | $230,218,787.24 | $868,206.27     | $85,952,420.66  |  | $135,814.00    
|                                                 | 286            | $420,607,313.90                                                  | $4,723,923.91   | $2,780,955.50                            | $417,105,590.99   | $-         | $(185,670,093.28) | $930,221.00     | $68,836,354.21    |                 | $159,579.54     |  | $3,973,065.39   | $2,743,304.53 | $228,989,026.37 | $868,206.27     | $85,084,214.39  |  | $134,214.68    
|                                                 | 287            | $417,105,590.99                                                  | $4,723,923.91   | $2,757,802.94                            | $413,562,141.28   | $-         | $(184,092,764.53) | $930,221.00     | $67,906,133.20    |                 | $157,700.37     |  | $3,973,065.39   | $2,728,650.60 | $227,744,611.58 | $868,206.27     | $84,216,008.12  |  | $132,634.20    
|                                                 | 288            | $413,562,141.28                                                  | $4,723,923.91   | $2,734,374.49                            | $409,976,467.55   | $-         | $(182,496,640.22) | $930,221.00     | $66,975,912.20    |                 | $155,843.33     |  | $3,973,065.39   | $2,713,822.06 | $226,485,368.25 | $868,206.27     | $83,347,801.85  |  | $131,072.34    
|                                                 | 289            | $409,976,467.55                                                  | $4,723,923.91   | $2,710,666.87                            | $406,348,066.67   | $-         | $(180,881,496.37) | $930,221.00     | $66,045,691.20    |                 | $154,008.16     |  | $3,973,065.39   | $2,698,816.82 | $225,211,119.68 | $868,206.27     | $82,479,595.58  |  | $129,528.86    
|                                                 | 290            | $406,348,066.67                                                  | $4,723,923.91   | $2,686,676.75                            | $402,676,429.49   | $-         | $(179,247,106.34) | $930,221.00     | $65,115,470.19    |                 | $152,194.59     |  | $3,973,065.39   | $2,683,632.78 | $223,921,687.06 | $868,206.27     | $81,611,389.31  |  | $128,003.56    
|                                                 | 291            | $402,676,429.49                                                  | $4,723,923.91   | $2,662,400.76                            | $398,961,040.80   | $-         | $(177,593,240.80) | $930,221.00     | $64,185,249.19    |                 | $150,402.39     |  | $3,973,065.39   | $2,668,267.80 | $222,616,889.47 | $868,206.27     | $80,743,183.04  |  | $126,496.22    
|                                                 | 292            | $398,961,040.80                                                  | $4,723,923.91   | $2,637,835.49                            | $395,201,379.25   | $-         | $(175,919,667.67) | $930,221.00     | $63,255,028.19    |                 | $148,631.29     |  | $3,973,065.39   | $2,652,719.74 | $221,296,543.81 | $868,206.27     | $79,874,976.77  |  | $125,006.63    
|                                                 | 293            | $395,201,379.25                                                  | $4,723,923.91   | $2,612,977.50                            | $391,396,917.30   | $-         | $(174,226,152.12) | $930,221.00     | $62,324,807.19    |                 | $146,881.04     |  | $3,973,065.39   | $2,636,986.40 | $219,960,464.82 | $868,206.27     | $79,006,770.50  |  | $123,534.59    
|                                                 | 294            | $391,396,917.30                                                  | $4,723,923.91   | $2,587,823.31                            | $387,547,121.08   | $-         | $(172,512,456.50) | $930,221.00     | $61,394,586.18    |                 | $145,151.41     |  | $3,973,065.39   | $2,621,065.58 | $218,608,465.00 | $868,206.27     | $78,138,564.23  |  | $122,079.87    
|                                                 | 295            | $387,547,121.08                                                  | $4,723,923.91   | $2,562,369.37                            | $383,651,450.41   | $-         | $(170,778,340.36) | $930,221.00     | $60,464,365.18    |                 | $143,442.14     |  | $3,973,065.39   | $2,604,955.05 | $217,240,354.65 | $868,206.27     | $77,270,357.96  |  | $120,642.29    
|                                                 | 296            | $383,651,450.41                                                  | $4,723,923.91   | $2,536,612.12                            | $379,709,358.62   | $-         | $(169,023,560.36) | $930,221.00     | $59,534,144.18    |                 | $141,753.00     |  | $3,973,065.39   | $2,588,652.54 | $215,855,941.80 | $868,206.27     | $76,402,151.69  |  | $119,221.64    
|                                                 | 297            | $379,709,358.62                                                  | $4,723,923.91   | $2,510,547.95                            | $375,720,292.57   | $-         | $(167,247,870.27) | $930,221.00     | $58,603,923.18    |                 | $140,083.75     |  | $3,973,065.39   | $2,572,155.77 | $214,455,032.18 | $868,206.27     | $75,533,945.43  |  | $117,817.71    
|                                                 | 298            | $375,720,292.57                                                  | $4,723,923.91   | $2,484,173.19                            | $371,683,692.51   | $-         | $(165,451,020.92) | $930,221.00     | $57,673,702.17    |                 | $138,434.16     |  | $3,973,065.39   | $2,555,462.43 | $213,037,429.21 | $868,206.27     | $74,665,739.16  |  | $116,430.32    
|                                                 | 299            | $371,683,692.51                                                  | $4,723,923.91   | $2,457,484.15                            | $367,598,992.02   | $-         | $(163,632,760.17) | $930,221.00     | $56,743,481.17    |                 | $136,803.99     |  | $3,973,065.39   | $2,538,570.16 | $211,602,933.97 | $868,206.27     | $73,797,532.89  |  | $115,059.26    
|                                                 | 300            | $367,598,992.02                                                  | $4,723,923.91   | $2,430,477.09                            | $363,465,617.92   | $-         | $(161,792,832.90) | $930,221.00     | $55,813,260.17    |                 | $135,193.02     |  | $3,973,065.39   | $2,521,476.61 | $210,151,345.19 | $868,206.27     | $72,929,326.62  |  | $113,704.35    
|                                                 | 301            | $363,465,617.92                                                  | $4,723,923.91   | $2,403,148.20                            | $359,282,990.23   | $-         | $(159,930,980.91) | $930,221.00     | $54,883,039.16    |                 | $133,601.02     |  | $3,973,065.39   | $2,504,179.37 | $208,682,459.16 | $868,206.27     | $72,061,120.35  |  | $112,365.40    
|                                                 | 302            | $359,282,990.23                                                  | $4,723,923.91   | $2,375,493.66                            | $355,050,522.02   | $-         | $(158,046,942.95) | $930,221.00     | $53,952,818.16    |                 | $132,027.77     |  | $3,973,065.39   | $2,486,676.01 | $207,196,069.77 | $868,206.27     | $71,192,914.08  |  | $111,042.21    
|                                                 | 303            | $355,050,522.02                                                  | $4,723,923.91   | $2,347,509.59                            | $350,767,619.41   | $-         | $(156,140,454.65) | $930,221.00     | $53,022,597.16    |                 | $130,473.04     |  | $3,973,065.39   | $2,468,964.08 | $205,691,968.46 | $868,206.27     | $70,324,707.81  |  | $109,734.61    
|                                                 | 304            | $350,767,619.41                                                  | $4,723,923.91   | $2,319,192.05                            | $346,433,681.40   | $-         | $(154,211,248.50) | $930,221.00     | $52,092,376.16    |                 | $128,936.62     |  | $3,973,065.39   | $2,451,041.09 | $204,169,944.15 | $868,206.27     | $69,456,501.54  |  | $108,442.40    
|                                                 | 305            | $346,433,681.40                                                  | $4,723,923.91   | $2,290,537.09                            | $342,048,099.86   | $-         | $(152,259,053.77) | $930,221.00     | $51,162,155.15    |                 | $127,418.30     |  | $3,973,065.39   | $2,432,904.54 | $202,629,783.30 | $868,206.27     | $68,588,295.27  |  | $107,165.41    
|                                                 | 306            | $342,048,099.86                                                  | $4,723,923.91   | $2,261,540.67                            | $337,610,259.40   | $-         | $(150,283,596.55) | $930,221.00     | $50,231,934.15    |                 | $125,917.85     |  | $3,973,065.39   | $2,414,551.86 | $201,071,269.77 | $868,206.27     | $67,720,089.00  |  | $105,903.45    
|                                                 | 307            | $337,610,259.40                                                  | $4,723,923.91   | $2,232,198.72                            | $333,119,537.29   | $-         | $(148,284,599.63) | $930,221.00     | $49,301,713.15    |                 | $124,435.07     |  | $3,973,065.39   | $2,395,980.50 | $199,494,184.87 | $868,206.27     | $66,851,882.73  |  | $104,656.36    
|                                                 | 308            | $333,119,537.29                                                  | $4,723,923.91   | $2,202,507.13                            | $328,575,303.40   | $-         | $(146,261,782.51) | $930,221.00     | $48,371,492.14    |                 | $122,969.76     |  | $3,973,065.39   | $2,377,187.84 | $197,898,307.31 | $868,206.27     | $65,983,676.46  |  | $103,423.95    
|                                                 | 309            | $328,575,303.40                                                  | $4,723,923.91   | $2,172,461.74                            | $323,976,920.07   | $-         | $(144,214,861.34) | $930,221.00     | $47,441,271.14    |                 | $121,521.69     |  | $3,973,065.39   | $2,358,171.24 | $196,283,413.15 | $868,206.27     | $65,115,470.19  |  | $102,206.06    
|                                                 | 310            | $323,976,920.07                                                  | $4,723,923.91   | $2,142,058.32                            | $319,323,742.05   | $-         | $(142,143,548.91) | $930,221.00     | $46,511,050.14    |                 | $120,090.68     |  | $3,973,065.39   | $2,338,928.04 | $194,649,275.79 | $868,206.27     | $64,247,263.93  |  | $101,002.50    
|                                                 | 311            | $319,323,742.05                                                  | $4,723,923.91   | $2,111,292.62                            | $314,615,116.42   | $-         | $(140,047,554.56) | $930,221.00     | $45,580,829.14    |                 | $118,676.53     |  | $3,973,065.39   | $2,319,455.53 | $192,995,665.93 | $868,206.27     | $63,379,057.66  |  | $99,813.12     
|                                                 | 312            | $314,615,116.42                                                  | $4,723,923.91   | $2,080,160.31                            | $309,850,382.44   | $-         | $(137,926,584.19) | $930,221.00     | $44,650,608.13    |                 | $117,279.02     |  | $3,973,065.39   | $2,299,750.99 | $191,322,351.53 | $868,206.27     | $62,510,851.39  |  | $98,637.75     
|                                                 | 313            | $309,850,382.44                                                  | $4,723,923.91   | $2,048,657.02                            | $305,028,871.54   | $-         | $(135,780,340.17) | $930,221.00     | $43,720,387.13    |                 | $115,897.97     |  | $3,973,065.39   | $2,279,811.65 | $189,629,097.78 | $868,206.27     | $61,642,645.12  |  | $97,476.21     
|                                                 | 314            | $305,028,871.54                                                  | $4,723,923.91   | $2,016,778.33                            | $300,149,907.14   | $-         | $(133,608,521.35) | $930,221.00     | $42,790,166.13    |                 | $114,533.19     |  | $3,973,065.39   | $2,259,634.71 | $187,915,667.09 | $868,206.27     | $60,774,438.85  |  | $96,328.36     
|                                                 | 315            | $300,149,907.14                                                  | $4,723,923.91   | $1,984,519.78                            | $295,212,804.64   | $-         | $(131,410,822.96) | $930,221.00     | $41,859,945.13    |                 | $113,184.47     |  | $3,973,065.39   | $2,239,217.34 | $186,181,819.04 | $868,206.27     | $59,906,232.58  |  | $95,194.02     
|                                                 | 316            | $295,212,804.64                                                  | $4,723,923.91   | $1,951,876.84                            | $290,216,871.24   | $-         | $(129,186,936.64) | $930,221.00     | $40,929,724.12    |                 | $111,851.64     |  | $3,973,065.39   | $2,218,556.67 | $184,427,310.32 | $868,206.27     | $59,038,026.31  |  | $94,073.04     
|                                                 | 317            | $290,216,871.24                                                  | $4,723,923.91   | $1,918,844.91                            | $285,161,405.93   | $-         | $(126,936,550.32) | $930,221.00     | $39,999,503.12    |                 | $110,534.50     |  | $3,973,065.39   | $2,197,649.82 | $182,651,894.74 | $868,206.27     | $58,169,820.04  |  | $92,965.26     
|                                                 | 318            | $285,161,405.93                                                  | $4,723,923.91   | $1,885,419.38                            | $280,045,699.31   | $-         | $(124,659,348.22) | $930,221.00     | $39,069,282.12    |                 | $109,232.87     |  | $3,973,065.39   | $2,176,493.83 | $180,855,323.17 | $868,206.27     | $57,301,613.77  |  | $91,870.52     
|                                                 | 319            | $280,045,699.31                                                  | $4,723,923.91   | $1,851,595.54                            | $274,869,033.53   | $-         | $(122,355,010.81) | $930,221.00     | $38,139,061.11    |                 | $107,946.57     |  | $3,973,065.39   | $2,155,085.75 | $179,037,343.52 | $868,206.27     | $56,433,407.50  |  | $90,788.68     
|                                                 | 320            | $274,869,033.53                                                  | $4,723,923.91   | $1,817,368.66                            | $269,630,682.22   | $-         | $(120,023,214.75) | $930,221.00     | $37,208,840.11    |                 | $106,675.42     |  | $3,973,065.39   | $2,133,422.56 | $177,197,700.69 | $868,206.27     | $55,565,201.23  |  | $89,719.57     
|                                                 | 321            | $269,630,682.22                                                  | $4,723,923.91   | $1,782,733.93                            | $264,329,910.32   | $-         | $(117,663,632.82) | $930,221.00     | $36,278,619.11    |                 | $105,419.24     |  | $3,973,065.39   | $2,111,501.24 | $175,336,136.53 | $868,206.27     | $54,696,994.96  |  | $88,663.06     
|                                                 | 322            | $264,329,910.32                                                  | $4,723,923.91   | $1,747,686.48                            | $258,965,974.01   | $-         | $(115,275,933.94) | $930,221.00     | $35,348,398.11    |                 | $104,177.85     |  | $3,973,065.39   | $2,089,318.70 | $173,452,389.84 | $868,206.27     | $53,828,788.69  |  | $87,618.98     
|                                                 | 323            | $258,965,974.01                                                  | $4,723,923.91   | $1,712,221.41                            | $253,538,120.64   | $-         | $(112,859,783.05) | $930,221.00     | $34,418,177.10    |                 | $102,951.07     |  | $3,973,065.39   | $2,066,871.83 | $171,546,196.28 | $868,206.27     | $52,960,582.42  |  | $86,587.20     
|                                                 | 324            | $253,538,120.64                                                  | $4,723,923.91   | $1,676,333.74                            | $248,045,588.55   | $-         | $(110,414,841.13) | $930,221.00     | $33,487,956.10    |                 | $101,738.75     |  | $3,973,065.39   | $2,044,157.48 | $169,617,288.36 | $868,206.27     | $52,092,376.16  |  | $85,567.57     
|                                                 | 325            | $248,045,588.55                                                  | $4,723,923.91   | $1,640,018.42                            | $242,487,607.03   | $-         | $(107,940,765.10) | $930,221.00     | $32,557,735.10    |                 | $100,540.70     |  | $3,973,065.39   | $2,021,172.47 | $167,665,395.44 | $868,206.27     | $51,224,169.89  |  | $84,559.95     
|                                                 | 326            | $242,487,607.03                                                  | $4,723,923.91   | $1,603,270.37                            | $236,863,396.18   | $-         | $(105,437,207.78) | $930,221.00     | $31,627,514.09    |                 | $99,356.75      |  | $3,973,065.39   | $1,997,913.57 | $165,690,243.61 | $868,206.27     | $50,355,963.62  |  | $83,564.19     
|                                                 | 327            | $236,863,396.18                                                  | $4,723,923.91   | $1,566,084.43                            | $231,172,166.82   | $-         | $(102,903,817.89) | $930,221.00     | $30,697,293.09    |                 | $98,186.75      |  | $3,973,065.39   | $1,974,377.51 | $163,691,555.72 | $868,206.27     | $49,487,757.35  |  | $82,580.16     
|                                                 | 328            | $231,172,166.82                                                  | $4,723,923.91   | $1,528,455.37                            | $225,413,120.33   | $-         | $(100,340,239.93) | $930,221.00     | $29,767,072.09    |                 | $97,030.53      |  | $3,973,065.39   | $1,950,560.99 | $161,669,051.32 | $868,206.27     | $48,619,551.08  |  | $81,607.72     
|                                                 | 329            | $225,413,120.33                                                  | $4,723,923.91   | $1,490,377.93                            | $219,585,448.60   | $-         | $(97,746,114.19)  | $930,221.00     | $28,836,851.09    |                 | $95,887.92      |  | $3,973,065.39   | $1,926,460.68 | $159,622,446.60 | $868,206.27     | $47,751,344.81  |  | $80,646.72     
|                                                 | 330            | $219,585,448.60                                                  | $4,723,923.91   | $1,451,846.75                            | $213,688,333.90   | $-         | $(95,121,076.64)  | $930,221.00     | $27,906,630.08    |                 | $94,758.77      |  | $3,973,065.39   | $1,902,073.18 | $157,551,454.38 | $868,206.27     | $46,883,138.54  |  | $79,697.05     
|                                                 | 331            | $213,688,333.90                                                  | $4,723,923.91   | $1,412,856.43                            | $207,720,948.73   | $-         | $(92,464,758.95)  | $930,221.00     | $26,976,409.08    |                 | $93,642.91      |  | $3,973,065.39   | $1,877,395.08 | $155,455,784.07 | $868,206.27     | $46,014,932.27  |  | $78,758.55     
|                                                 | 332            | $207,720,948.73                                                  | $4,723,923.91   | $1,373,401.50                            | $201,682,455.74   | $-         | $(89,776,788.37)  | $930,221.00     | $26,046,188.08    |                 | $92,540.20      |  | $3,973,065.39   | $1,852,422.91 | $153,335,141.58 | $868,206.27     | $45,146,726.00  |  | $77,831.11     
|                                                 | 333            | $201,682,455.74                                                  | $4,723,923.91   | $1,333,476.42                            | $195,572,007.62   | $-         | $(87,056,787.74)  | $930,221.00     | $25,115,967.08    |                 | $91,450.47      |  | $3,973,065.39   | $1,827,153.18 | $151,189,229.36 | $868,206.27     | $44,278,519.73  |  | $76,914.59     
|                                                 | 334            | $195,572,007.62                                                  | $4,723,923.91   | $1,293,075.59                            | $189,388,746.93   | $-         | $(84,304,375.36)  | $930,221.00     | $24,185,746.07    |                 | $90,373.57      |  | $3,973,065.39   | $1,801,582.32 | $149,017,746.29 | $868,206.27     | $43,410,313.46  |  | $76,008.87     
|                                                 | 335            | $189,388,746.93                                                  | $4,723,923.91   | $1,252,193.34                            | $183,131,806.04   | $-         | $(81,519,165.04)  | $930,221.00     | $23,255,525.07    |                 | $89,309.35      |  | $3,973,065.39   | $1,775,706.77 | $146,820,387.66 | $868,206.27     | $42,542,107.19  |  | $75,113.80     
|                                                 | 336            | $183,131,806.04                                                  | $4,723,923.91   | $1,210,823.94                            | $176,800,306.97   | $-         | $(78,700,765.94)  | $930,221.00     | $22,325,304.07    |                 | $88,257.67      |  | $3,973,065.39   | $1,749,522.87 | $144,596,845.14 | $868,206.27     | $41,673,900.92  |  | $74,229.28     
|                                                 | 337            | $176,800,306.97                                                  | $4,723,923.91   | $1,168,961.57                            | $170,393,361.28   | $-         | $(75,848,782.58)  | $930,221.00     | $21,395,083.06    |                 | $87,218.37      |  | $3,973,065.39   | $1,723,026.97 | $142,346,806.72 | $868,206.27     | $40,805,694.66  |  | $73,355.18     
|                                                 | 338            | $170,393,361.28                                                  | $4,723,923.91   | $1,126,600.37                            | $163,910,069.93   | $-         | $(72,962,814.77)  | $930,221.00     | $20,464,862.06    |                 | $86,191.30      |  | $3,973,065.39   | $1,696,215.34 | $140,069,956.67 | $868,206.27     | $39,937,488.39  |  | $72,491.36     
|                                                 | 339            | $163,910,069.93                                                  | $4,723,923.91   | $1,083,734.39                            | $157,349,523.19   | $-         | $(70,042,457.55)  | $930,221.00     | $19,534,641.06    |                 | $85,176.34      |  | $3,973,065.39   | $1,669,084.23 | $137,765,975.50 | $868,206.27     | $39,069,282.12  |  | $71,637.72     
|                                                 | 340            | $157,349,523.19                                                  | $4,723,923.91   | $1,040,357.62                            | $150,710,800.48   | $-         | $(67,087,301.13)  | $930,221.00     | $18,604,420.06    |                 | $84,173.32      |  | $3,973,065.39   | $1,641,629.81 | $135,434,539.91 | $868,206.27     | $38,201,075.85  |  | $70,794.13     
|                                                 | 341            | $150,710,800.48                                                  | $4,723,923.91   | $996,463.96                              | $143,992,970.25   | $-         | $(64,096,930.84)  | $930,221.00     | $17,674,199.05    |                 | $83,182.12      |  | $3,973,065.39   | $1,613,848.25 | $133,075,322.77 | $868,206.27     | $37,332,869.58  |  | $69,960.48     
|                                                 | 342            | $143,992,970.25                                                  | $4,723,923.91   | $952,047.26                              | $137,195,089.84   | $-         | $(61,070,927.07)  | $930,221.00     | $16,743,978.05    |                 | $82,202.58      |  | $3,973,065.39   | $1,585,735.64 | $130,687,993.01 | $868,206.27     | $36,464,663.31  |  | $69,136.64     
|                                                 | 343            | $137,195,089.84                                                  | $4,723,923.91   | $907,101.30                              | $130,316,205.38   | $-         | $(58,008,865.21)  | $930,221.00     | $15,813,757.05    |                 | $81,234.59      |  | $3,973,065.39   | $1,557,288.04 | $128,272,215.65 | $868,206.27     | $35,596,457.04  |  | $68,322.51     
|                                                 | 344            | $130,316,205.38                                                  | $4,723,923.91   | $861,619.75                              | $123,355,351.60   | $-         | $(54,910,315.60)  | $930,221.00     | $14,883,536.04    |                 | $80,277.99      |  | $3,973,065.39   | $1,528,501.45 | $125,827,651.70 | $868,206.27     | $34,728,250.77  |  | $67,517.96     
|                                                 | 345            | $123,355,351.60                                                  | $4,723,923.91   | $815,596.24                              | $116,311,551.76   | $-         | $(51,774,843.43)  | $930,221.00     | $13,953,315.04    |                 | $79,332.65      |  | $3,973,065.39   | $1,499,371.84 | $123,353,958.15 | $868,206.27     | $33,860,044.50  |  | $66,722.88     
|                                                 | 346            | $116,311,551.76                                                  | $4,723,923.91   | $769,024.31                              | $109,183,817.48   | $-         | $(48,602,008.73)  | $930,221.00     | $13,023,094.04    |                 | $78,398.45      |  | $3,973,065.39   | $1,469,895.12 | $120,850,787.87 | $868,206.27     | $32,991,838.23  |  | $65,937.17     
|                                                 | 347            | $109,183,817.48                                                  | $4,723,923.91   | $721,897.43                              | $101,971,148.56   | $-         | $(45,391,366.30)  | $930,221.00     | $12,092,873.04    |                 | $77,475.25      |  | $3,973,065.39   | $1,440,067.15 | $118,317,789.63 | $868,206.27     | $32,123,631.96  |  | $65,160.71     
|                                                 | 348            | $101,971,148.56                                                  | $4,723,923.91   | $674,208.98                              | $94,672,532.94    | $-         | $(42,142,465.61)  | $930,221.00     | $11,162,652.03    |                 | $76,562.92      |  | $3,973,065.39   | $1,409,883.75 | $115,754,607.99 | $868,206.27     | $31,255,425.69  |  | $64,393.39     
|                                                 | 349            | $94,672,532.94                                                   | $4,723,923.91   | $625,952.27                              | $87,286,946.46    | $-         | $(38,854,850.77)  | $930,221.00     | $10,232,431.03    |                 | $75,661.34      |  | $3,973,065.39   | $1,379,340.69 | $113,160,883.28 | $868,206.27     | $30,387,219.42  |  | $63,635.11     
|                                                 | 350            | $87,286,946.46                                                   | $4,723,923.91   | $577,120.53                              | $79,813,352.78    | $-         | $(35,528,060.46)  | $930,221.00     | $9,302,210.03     |                 | $74,770.37      |  | $3,973,065.39   | $1,348,433.67 | $110,536,251.55 | $868,206.27     | $29,519,013.15  |  | $62,885.76     
|                                                 | 351            | $79,813,352.78                                                   | $4,723,923.91   | $527,706.90                              | $72,250,703.18    | $-         | $(32,161,627.87)  | $930,221.00     | $8,371,989.03     |                 | $73,889.89      |  | $3,973,065.39   | $1,317,158.36 | $107,880,344.51 | $868,206.27     | $28,650,806.89  |  | $62,145.23     
|                                                 | 352            | $72,250,703.18                                                   | $4,723,923.91   | $477,704.46                              | $64,597,936.48    | $-         | $(28,755,080.61)  | $930,221.00     | $7,441,768.02     |                 | $73,019.78      |  | $3,973,065.39   | $1,285,510.37 | $105,192,789.49 | $868,206.27     | $27,782,600.62  |  | $61,413.43     
|                                                 | 353            | $64,597,936.48                                                   | $4,723,923.91   | $427,106.19                              | $56,853,978.83    | $-         | $(25,307,940.68)  | $930,221.00     | $6,511,547.02     |                 | $72,159.92      |  | $3,973,065.39   | $1,253,485.26 | $102,473,209.35 | $868,206.27     | $26,914,394.35  |  | $60,690.24     
|                                                 | 354            | $56,853,978.83                                                   | $4,723,923.91   | $375,904.98                              | $49,017,743.59    | $-         | $(21,819,724.36)  | $930,221.00     | $5,581,326.02     |                 | $71,310.18      |  | $3,973,065.39   | $1,221,078.53 | $99,721,222.49  | $868,206.27     | $26,046,188.08  |  | $59,975.56     
|                                                 | 355            | $49,017,743.59                                                   | $4,723,923.91   | $324,093.66                              | $41,088,131.18    | $-         | $(18,289,942.20)  | $930,221.00     | $4,651,105.01     |                 | $70,470.45      |  | $3,973,065.39   | $1,188,285.65 | $96,936,442.74  | $868,206.27     | $25,177,981.81  |  | $59,269.31     
|                                                 | 356            | $41,088,131.18                                                   | $4,723,923.91   | $271,664.95                              | $33,064,028.90    | $-         | $(14,718,098.88)  | $930,221.00     | $3,720,884.01     |                 | $69,640.60      |  | $3,973,065.39   | $1,155,102.00 | $94,118,479.35  | $868,206.27     | $24,309,775.54  |  | $58,571.37     
|                                                 | 357            | $33,064,028.90                                                   | $4,723,923.91   | $218,611.49                              | $24,944,310.82    | $-         | $(11,103,693.21)  | $930,221.00     | $2,790,663.01     |                 | $68,820.53      |  | $3,973,065.39   | $1,121,522.94 | $91,266,936.89  | $868,206.27     | $23,441,569.27  |  | $57,881.64     
|                                                 | 358            | $24,944,310.82                                                   | $4,723,923.91   | $164,925.85                              | $16,727,837.56    | $-         | $(7,446,218.00)   | $930,221.00     | $1,860,442.01     |                 | $68,010.12      |  | $3,973,065.39   | $1,087,543.74 | $88,381,415.24  | $868,206.27     | $22,573,363.00  |  | $57,200.04     
|                                                 | 359            | $16,727,837.56                                                   | $4,723,923.91   | $110,600.48                              | $8,413,456.18     | $-         | $(3,745,160.04)   | $930,221.00     | $930,221.00       |                 | $67,209.25      |  | $3,973,065.39   | $1,053,159.65 | $85,461,509.49  | $868,206.27     | $21,705,156.73  |  | $56,526.47     
|                                                 | 360            | $8,413,456.18                                                    | $4,723,923.91   | $55,627.77                               | $0.00             | $-         | $0.00             | $930,221.00     | $0.00             |                 | $66,417.81      |  | $3,973,065.39   | $1,018,365.83 | $82,506,809.92  | $868,206.27     | $20,836,950.46  |  | $55,860.83     
|                                                 | 361            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $983,157.40   | $79,516,901.93  | $868,206.27     | $19,968,744.19  |  | $55,203.02     
|                                                 | 362            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $947,529.43   | $76,491,365.97  | $868,206.27     | $19,100,537.92  |  | $54,552.97     
|                                                 | 363            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $911,476.92   | $73,429,777.49  | $868,206.27     | $18,232,331.65  |  | $53,910.57     
|                                                 | 364            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $874,994.80   | $70,331,706.89  | $868,206.27     | $17,364,125.39  |  | $53,275.73     
|                                                 | 365            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $838,077.95   | $67,196,719.45  | $868,206.27     | $16,495,919.12  |  | $52,648.37     
|                                                 | 366            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $800,721.20   | $64,024,375.26  | $868,206.27     | $15,627,712.85  |  | $52,028.39     
|                                                 | 367            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $762,919.31   | $60,814,229.18  | $868,206.27     | $14,759,506.58  |  | $51,415.72     
|                                                 | 368            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $724,666.97   | $57,565,830.75  | $868,206.27     | $13,891,300.31  |  | $50,810.26     
|                                                 | 369            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $685,958.80   | $54,278,724.16  | $868,206.27     | $13,023,094.04  |  | $50,211.93     
|                                                 | 370            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $646,789.39   | $50,952,448.16  | $868,206.27     | $12,154,887.77  |  | $49,620.65     
|                                                 | 371            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $607,153.24   | $47,586,536.00  | $868,206.27     | $11,286,681.50  |  | $49,036.33     
|                                                 | 372            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $567,044.77   | $44,180,515.37  | $868,206.27     | $10,418,475.23  |  | $48,458.89     
|                                                 | 373            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $526,458.37   | $40,733,908.35  | $868,206.27     | $9,550,268.96   |  | $47,888.25     
|                                                 | 374            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $485,388.34   | $37,246,231.30  | $868,206.27     | $8,682,062.69   |  | $47,324.33     
|                                                 | 375            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $443,828.92   | $33,716,994.82  | $868,206.27     | $7,813,856.42   |  | $46,767.05     
|                                                 | 376            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $401,774.27   | $30,145,703.69  | $868,206.27     | $6,945,650.15   |  | $46,216.33     
|                                                 | 377            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $359,218.49   | $26,531,856.79  | $868,206.27     | $6,077,443.88   |  | $45,672.10     
|                                                 | 378            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $316,155.62   | $22,874,947.01  | $868,206.27     | $5,209,237.62   |  | $45,134.27     
|                                                 | 379            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $272,579.60   | $19,174,461.22  | $868,206.27     | $4,341,031.35   |  | $44,602.78     
|                                                 | 380            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $228,484.33   | $15,429,880.16  | $868,206.27     | $3,472,825.08   |  | $44,077.55     
|                                                 | 381            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $183,863.62   | $11,640,678.38  | $868,206.27     | $2,604,618.81   |  | $43,558.51     
|                                                 | 382            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $138,711.21   | $7,806,324.19   | $868,206.27     | $1,736,412.54   |  | $43,045.57     
|                                                 | 383            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $93,020.75    | $3,926,279.55   | $868,206.27     | $868,206.27     |  | $42,538.68     
|                                                 | 384            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  | $3,973,065.39   | $46,785.84    | $(0.00)         | $868,206.27     | $(0.00)         |  | $42,037.75     
|                                                 | 385            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 | 386            |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 | $433,913,735.56 |  |                 |               |                 |                 |                 |  | $234,867,538.12
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 |                   |                 |                 |  |                 |               |                 |                 |                 |  |                
|                                                 |                |                                                                  |                 |                                          |                   |            |                   |                 | NPV of all Common | $668,781,273.68 |                 |  |                 |               |                 |                 |                 | 





Price Cap Table



| |                |        |                                                              |                 |            
| | -------------- | ------ | ------------------------------------------------------------ | --------------- | -----------
| |                |        |                                                              |                 |            
| |                |        |                                                              |                 |            
| |                |        |                                                              |                 |            
| |                |        | Price Caps per the Participation Agreement                   |                 |            
| |                |        | (round up to nearest Overrun % in the table and read across) |                 |            
| | IE Cap Overrun |        |                                                              | Project Overrun |            
| | Percentage     | IE Cap |                                                              | Percentage      | Project Cap
| | 0.00%          | 5.00%  |                                                              | 0.00%           | 15.00%     
| | 5.00%          | 5.00%  |                                                              | 5.00%           | 15.00%     
| | 6.00%          | 6.15%  |                                                              | 6.00%           | 15.00%     
| | 7.00%          | 7.59%  |                                                              | 7.00%           | 15.00%     
| | 8.00%          | 7.59%  |                                                              | 8.00%           | 15.00%     
| | 9.00%          | 8.46%  |                                                              | 9.00%           | 15.00%     
| | 10.00%         | 8.46%  |                                                              | 10.00%          | 15.00%     
| | 11.00%         | 9.03%  |                                                              | 11.00%          | 15.00%     
| | 12.00%         | 9.03%  |                                                              | 12.00%          | 15.00%     
| | 13.00%         | 9.45%  |                                                              | 13.00%          | 15.00%     
| | 14.00%         | 9.45%  |                                                              | 14.00%          | 15.00%     
| | 15.00%         | 9.61%  |                                                              | 15.00%          | 15.00%     
| | 16.00%         | 9.75%  |                                                              | 16.00%          | 15.43%     
| | 17.00%         | 10.00% |                                                              | 17.00%          | 16.15%     
| | 18.00%         | 10.00% |                                                              | 18.00%          | 16.15%     
| | 19.00%         | 10.19% |                                                              | 19.00%          | 16.73%     
| | 20.00%         | 10.19% |                                                              | 20.00%          | 16.73%     
| | 21.00%         | 10.34% |                                                              | 21.00%          | 17.20%     
| | 22.00%         | 10.34% |                                                              | 22.00%          | 17.20%     
| | 23.00%         | 10.48% |                                                              | 23.00%          | 17.59%     
| | 24.00%         | 10.48% |                                                              | 24.00%          | 17.59%     
| | 25.00%         | 10.59% |                                                              | 25.00%          | 17.93%     
| | 26.00%         | 10.59% |                                                              | 26.00%          | 17.93%     
| | 27.00%         | 10.68% |                                                              | 27.00%          | 18.21%     
| | 28.00%         | 10.68% |                                                              | 28.00%          | 18.21%     
| | 29.00%         | 10.76% |                                                              | 29.00%          | 18.46%     
| | 30.00%         | 10.76% |                                                              | 30.00%          | 18.46%     
| | 31.00%         | 10.84% |                                                              | 31.00%          | 18.67%     
| | 32.00%         | 10.84% |                                                              | 32.00%          | 18.67%     
| | 33.00%         | 10.90% |                                                              | 33.00%          | 18.87%     
| | 34.00%         | 10.90% |                                                              | 34.00%          | 18.87%     
| | 35.00%         | 10.96% |                                                              | 35.00%          | 19.03%     
| | 36.00%         | 10.96% |                                                              | 36.00%          | 19.03%     
| | 37.00%         | 11.01% |                                                              | 37.00%          | 19.19%     
| | 38.00%         | 11.01% |                                                              | 38.00%          | 19.19%     
| | 39.00%         | 11.05% |                                                              | 39.00%          | 19.32%     
| | 40.00%         | 11.05% |                                                              | 40.00%          | 19.32%     
| | 41.00%         | 11.09% |                                                              | 41.00%          | 19.45%     
| | 42.00%         | 11.09% |                                                              | 42.00%          | 19.45%     
| | 43.00%         | 11.13% |                                                              | 43.00%          | 19.56%     
| | 44.00%         | 11.13% |                                                              | 44.00%          | 19.56%     
| | 45.00%         | 11.16% |                                                              | 45.00%          | 19.66%     
| | 46.00%         | 11.16% |                                                              | 46.00%          | 19.66%     
| | 47.00%         | 11.20% |                                                              | 47.00%          | 17.75%     
| | 48.00%         | 11.20% |                                                              | 48.00%          | 17.75%     
| | 49.00%         | 11.22% |                                                              | 49.00%          | 19.84%     
| | 50.00%         | 11.22% |                                                              | 50.00%          | 19.84%