----

----

----

|  a.   | Misrepresentation - The Contractor (with or without knowledge) shall have made any misrepresentation of a material nature or with respect to any information furnished to the City.                                                                                                                                                                 |
|----------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                 |                                                                                                                                                                                                                                                                                                                                                |
|  b.   | Litigation - There is then pending litigation with respect to the performance by the Contractor of any of its duties or under this loan agreement or any other contract or agreement between the City and the Contractor obligations hereunder which mayjeopardize or adverselyaffect the undertaking of or the carrying out of the loan agreement, |
|                 |                                                                                                                                                                                                                                                                                                                                                |
|  c.   | Unauthorized Actions by the Contractor - The Contractor shall havetaken any action pertaining to the loan which requires City approval without having been advised bythe City that it has no objection to the proposed action.                                                                                                                      |

----

----

| 1.   | Reports shall be submitted quarterly with the first quarter beginning with the commencement of the loan agreement. |
|----------------|--------------------------------------------------------------------------------------------------------------------|

| 2.   | The financial management system procedures shall be written and included as a part of the first quarterly report.  |
|----------------|-------------------------------------------------------------------------------------------------------------------------|

| 3.   | A representative of the UDAG Fund (from the Mayor's Office of Community Development) may perform at least one site visit per quarter, at the discretion of the City. The purpose of site visits is to monitor fiscal and program compliance. The Contractor shall not unreasonably deny access to the site to a representative of the UDAG Fund, Site visits may be unannounced. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 4.   | The Contractor shall provide the UDAG Fund Manager with the name and address of the agent assigned to the UDAG loan, and immediately notify the UDAG Manager of any changes thereto.  |
|----------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 5.   | The Contractor acknowledges that this loan agreement and all reports, letters or other documents produced in connection with this agreement are subject to the provisions of the Louisiana Public Records Act. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 1.   | If the Contractor receives advanced funds, then the Contractor shall maintain a separate bank checking account for all funds associated with the UDAG funds at a financial institution located within the City of New Orleans. All UDAG funds shall be maintained in that separate bank account; if the Contractor is a recipient of multiple UDAG funds, separate bank accounts will be maintained for each loan. The account number shall be provided to the UDAG Manager to be kept in the Contractor's file. For audit reasons, UDAG funds shall not be co-mingled with other funds or with funds associated with other UDAG loans. This requirement may be waived In writing by the UDAG Manager for those Contractors who do not receive funds in advance, but on a strictly reimbursement basis. |
|----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 2.   | The Contractor recipient shall retain all financial records, including supporting documentation, such as, invoices, canceled checks, etc during and for a period of not less than five (5) years following the end of the term of this loan agreement. |
|----------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 3.   | The Contractor's financial management system shall include effective control measures to ensure fiscal compliance for the term of the loan agreement, |
|----------------|-------------------------------------------------------------------------------------------------------------------------------------------------------|

| 4.   | At the discretion of the City of New Orleans, the project may be subject to audit during the term of the loan agreement and for a period of five (5) years thereafter. |
|----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

| 1.                                                                       | Scope of Services Changes:The Contractor shall obtain prior written approval for any program changes from the UDAG Fund Manager and the Mayor's Executive Assistant.                                                                                                                                                                                                                                                                                                                                                                                                          |
|------------------------------------------------------------------------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                               |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
| 2.                                                                       | Budget Changes:The Budget contained in this document shall be strictly adhered to. All line item changes shall be consistent with the purposes of the UDAG Loan Agreement, Line item changes of a cumulative total less than 5% of the budget do not require any notification or approval. Line item changes of a cumulative total between 5% and 10% of the budget require prior written approval of UDAG Manager. Line item changes of a cumulative total over 10% of the budget require prior written approval from UDAG Manager and the Executive Assistant to the Mayor. |
|                                                                               |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|  J.         Other Compliance Requirements: |
|                                                                               |
|  1.                                                                 |  The Contractor shall perform all major tasks/activities as outlined in the "Scope of Services" section of this loan agreement.                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|                                                                               |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|  2.                                                                 | If the Contractor is subject to the Louisiana State Audit Law, then it will submit the audit report annually, within sixty (60) days of completion of the audit report.                                                                                                                                                                                                                                                                                                                                                                                                       |
|                                                                               |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|   3.                                                                | The Contractor and all contractors and subcontractors shall provide and maintain, during the term of this agreement public liability, property damage, and worker's compensation insurance, insuring, as they may appear, the interests of all parties to this agreement against any and all claims which may arise out of the Contractor's or any contractor's or subcontractor's operations under the terms of this agreement.                                                                                                                                              |
|                                                                               |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
| 4.                                                                       | Contractor shall acknowledge UDAG/City support by using the following logo and credit-line on all publications and programs: "This program is sponsored in part by the City of New Orleans' Urban Development Action Loan Fund."                                                                                                                                                                                                                                                                                                                                              |

| 5.    | The Contractor shall secure all necessary certificates and permits from municipal or other public authorities as may be required in connection with the performance of this agreement.                                                                                                                                                                                                                                |
|-----------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|            |                                                                                                                                                                                                                                                                                                                                                                                                                  |
| 6.    | The Contractor agrees to comply with all pertinent federal and state regulations and legislation involving civil rights, equal opportunity, and affirmative action, including (but not limited to) Title VI of the Civil Rights Act of 1964, and the City's Open Access Plan, Executive Order No. MHM 95-002, Contractor agrees that it will maintain on updated City Directory of Disadvantage Business Enterprises. |

----

| 7.    | The Contractor agrees that all procurement transactions involving the use of UDAG monies shall be conducted in a manner that provides maximum open and transparent competitive selection process. When competitive selection is not feasible or practical, the Contractor agrees to inform the UDAG Fund Manager of the intention to make a sole source selection, prior to making sole source selection. Sole source contracts should be negotiated to the extent that such negotiation is possible.                                                               |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|            |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |
| 8.    | The Contractor shall purchase products and services sold, leased, produced or manufactured in Orleans Parish provided that these products are equal in quality and do not exceed by more than five percent of the cost of comparable to products or services sold, leased, produced or manufactured outside Orleans Parish.                                                                                                                                                                                                                                         |
|            |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |
| 9.    | The Contractor, all contractors and subcontractors are responsible for ensuring that precautions are exercised at all times for the protection of persons and property. The safety provisions of all applicable laws, building and construction codes shall be strictly observed. The Contractor, contractors and subcontractors are responsible for compliance with all federal and state laws and municipal ordinances and regulations in any manner affecting work or performance of this loan including any applicable city, state, or federal public bid laws. |

| (a)   | Contractor shall pay all costs of the of the Project and to moke improvements as it deems necessary and to complete the Project no later than the Project Completion Deadline. |
|-----------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (b)   | Contractor shall accept the Promissory Note from the City as evidence of the Reimbursement Obligation owed to the City. |
|-----------------|-------------------------------------------------------------------------------------------------------------------------|

| (c)   | Contractor shall use its good faith efforts to obtain all necessary building permits and other governmental authorizations required for the construction and timely completion of the Project. |
|-----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (d)   | Contractor shall use its best efforts to comply with the City's open access policies, as the same apply to the following illustrative list: (1) contracts in the area of construction, (2) contracts in the area of professional services, and (3) contracts in the area of commodities purchasing, in order to encourage meaningful participation of economically disadvantaged businesses in the construction and operation of the Project, provided that Contractor shall have the right to concur in the qualifications of any economically disadvantaged business with which it is to contract. |
|-----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (e)   | Contractor shall use its good faith efforts to ensure that at least sixty percent (60%) of those newly hired reside in Orleans Parish, |
|-----------------|----------------------------------------------------------------------------------------------------------------------------------------|

----

----

----

----

| WITNESSES:                                                                                                                                   |                |        |
|----------------------------------------------------------------------------------------------------------------------------------------------|---------------------|-------------|
|  ___________________________________________                                                                                            | CITY OF NEW ORLEANS |        |
|                                                                                                                                         |                |        |   |
|                  ___________________________________________ |                |        |   |
|                                                                                                                                         |                | By:         |   |
|                                                                                                                                         |                | Name   |   |
|                                                                                                                                         |                | Title  |   |

| WITNESSES:                                        |            |        |
|---------------------------------------------------|-----------------|-------------|
|  ___________________________________________ | CM Design, Inc. |        |
|                                              |            |        |   |
|  ___________________________________________ |            |        |   |
|                                              |            | By:         |   |
|                                              |            | Name   |   |
|  ___________________________________________ |            | Title  |   |
|  Approval of Law department                  |            |        |   |
|                                              |            |        |   |

----

----

| a)   | First Priority Security Interest pursuant to General Security Agreement and UCC-1 Borrower's business assets of any kind, tangible and intangible. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------------|

| b)   | Personal Guaranty. |
|----------------|--------------------|

----

----

|  Pmt |   |   |  Payment Amount |   |     |  Interest |   |   |  Principal |   |   | $ | 889,972.80 |   |
|-----------|--------|--------|----------------------|--------|----------|----------------|--------|--------|-----------------|--------|--------|---|------------|--------|
|      | 1      |   |                 | $      | 7,416.44 |           |   | $      | 2,187.50        |   |   | $ | 5,228.94   |   |   | $ | 882,556.36 |   |
|      | 2      |   |                 | $      | 7,416.44 |           |   | $      | 2,172.25        |   |   | $ | 5,244.19   |   |   | $ | 875,139.92 |   |
|      | 3      |   |                 | $      | 7,416.44 |           |   | $      | 2,156.95        |   |   | $ | 5,259.49   |   |   | $ | 867,723.48 |   |
|      | 4      |   |                 | $      | 7,416.44 |           |   | $      | 2,141.61        |   |   | $ | 5,274.83   |   |   | $ | 860,307.04 |   |
|      | 5      |   |                 | $      | 7,416.44 |           |   | $      | 2,126.23        |   |   | $ | 5,290.21   |   |   | $ | 852,890.60 |   |
|      | 6      |   |                 | $      | 7,416.44 |           |   | $      | 2,110.80        |   |   | $ | 5,305.64   |   |   | $ | 845,474.16 |   |
|      | 7      |   |                 | $      | 7,416.44 |           |   | $      | 2,095.32        |   |   | $ | 5,321.12   |   |   | $ | 838,057.72 |   |
|      | 8      |   |                 | $      | 7,416.44 |           |   | $      | 2,079.80        |   |   | $ | 5,336.64   |   |   | $ | 830,641.28 |   |
|      | 9      |   |                 | $      | 7,416.44 |           |   | $      | 2,064.24        |   |   | $ | 5,352.20   |   |   | $ | 823,224.84 |   |
|      | 10     |   |                 | $      | 7,416.44 |           |   | $      | 2,048.63        |   |   | $ | 5,367.81   |   |   | $ | 815,808.40 |   |
|      | 11     |   |                 | $      | 7,416.44 |           |   | $      | 2,032.97        |   |   | $ | 5,383.47   |   |   | $ | 808,391.96 |   |
|      | 12     |   |                 | $      | 7,416.44 |           |   | $      | 2,017.27        |   |   | $ | 5,399.17   |   |   | $ | 800,975.52 |   |
|      | 13     |   |                 | $      | 7,416.44 |           |   | $      | 2,001.52        |   |   | $ | 5,414.92   |   |   | $ | 793,559.08 |   |
|      | 14     |   |                 | $      | 7,416.44 |           |   | $      | 1,985.73        |   |   | $ | 5,430.71   |   |   | $ | 786,142.64 |   |
|      | 15     |   |                 | $      | 7,416.44 |           |   | $      | 1,969.89        |   |   | $ | 5,446.55   |   |   | $ | 778,726.20 |   |
|      | 16     |   |                 | $      | 7,416.44 |           |   | $      | 1,954.00        |   |   | $ | 5,462.44   |   |   | $ | 771,309.76 |   |
|      | 17     |   |                 | $      | 7,416.44 |           |   | $      | 1,938.07        |   |   | $ | 5,478.37   |   |   | $ | 763,893.32 |   |
|      | 18     |   |                 | $      | 7,416.44 |           |   | $      | 1,922.09        |   |   | $ | 5,494.35   |   |   | $ | 756,476.88 |   |
|      | 19     |   |                 | $      | 7,416.44 |           |   | $      | 1,906.07        |   |   | $ | 5,510.37   |   |   | $ | 749,060.44 |   |
|      | 20     |   |                 | $      | 7,416.44 |           |   | $      | 1,890.00        |   |   | $ | 5,528.44   |   |   | $ | 741,644.00 |   |
|      | 21     |   |                 | $      | 7,416.44 |           |   | $      | 1,873.88        |   |   | $ | 5,542.56   |   |   | $ | 734,227.56 |   |
|      | 22     |   |                 | $      | 7,416.44 |           |   | $      | 1,857.71        |   |   | $ | 5,558.73   |   |   | $ | 726,811.12 |   |
|      | 23     |   |                 | $      | 7,416.44 |           |   | $      | 1,841.50        |   |   | $ | 5,574.94   |   |   | $ | 719,394.68 |   |
|      | 24     |   |                 | $      | 7,416.44 |           |   | $      | 1,825.24        |   |   | $ | 5,591.20   |   |   | $ | 711,978.24 |   |
|      | 25     |   |                 | $      | 7,416.44 |           |   | $      | 1,808.93        |   |   | $ | 5,607.51   |   |   | $ | 704,561.80 |   |
|      | 26     |   |                 | $      | 7,416.44 |           |   | $      | 1,792.58        |   |   | $ | 5,623.86   |   |   | $ | 697,145.36 |   |
|      | 27     |   |                 | $      | 7,416.44 |           |   | $      | 1,776.17        |   |   | $ | 5,640.27   |   |   | $ | 689,728.92 |   |
|      | 28     |   |                 | $      | 7,416.44 |           |   | $      | 1,759.72        |   |   | $ | 5,656.72   |   |   | $ | 682,312.48 |   |
|      | 29     |   |                 | $      | 7,416.44 |           |   | $      | 1,743.22        |   |   | $ | 5,673.22   |   |   | $ | 674,896.04 |   |
|      | 30     |   |                 | $      | 7,416.44 |           |   | $      | 1,726.68        |   |   | $ | 5,689.76   |   |   | $ | 667,479.60 |   |
|      | 31     |   |                 | $      | 7,416.44 |           |   | $      | 1,710.08        |   |   | $ | 5,706.36   |   |   | $ | 660,063.16 |   |
|      | 32     |   |                 | $      | 7,416.44 |           |   | $      | 1,693.44        |   |   | $ | 5,723.00   |   |   | $ | 652,646.72 |   |
|      | 33     |   |                 | $      | 7,416.44 |           |   | $      | 1,676.75        |   |   | $ | 5,739.70   |   |   | $ | 645,230.27 |   |
|      | 34     |   |                 | $      | 7,416.44 |           |   | $      | 1,660.00        |   |   | $ | 5,756.44   |   |   | $ | 637,813.83 |   |
|      | 35     |   |                 | $      | 7,416.44 |           |   | $      | 1,643.21        |   |   | $ | 5,773.23   |   |   | $ | 630,397.39 |   |
|      | 36     |   |                 | $      | 7,416.44 |           |   | $      | 1,626.38        |   |   | $ | 5,790.06   |   |   | $ | 622,980.95 |   |
|      | 37     |   |                 | $      | 7,416.44 |           |   | $      | 1,609.49        |   |   | $ | 5,806.95   |   |   | $ | 615,564.51 |   |
|      | 38     |   |                 | $      | 7,416.44 |           |   | $      | 1,592.55        |   |   | $ | 5,823.89   |   |   | $ | 608,148.07 |   |
|      | 39     |   |                 | $      | 7,416.44 |           |   | $      | 1,575.57        |   |   | $ | 5,840.87   |   |   | $ | 600,731.63 |   |
|      | 40     |   |                 | $      | 7,416.44 |           |   | $      | 1,558.53        |   |   | $ | 5,857.91   |   |   | $ | 593,315.19 |   |
|      | 41     |   |                 | $      | 7,416.44 |           |   | $      | 1,541.44        |   |   | $ | 5,875.00   |   |   | $ | 585,898.75 |   |
|      | 42     |   |                 | $      | 7,416.44 |           |   | $      | 1,524.31        |   |   | $ | 5,892.13   |   |   | $ | 578,482.31 |   |
|      | 43     |   |                 | $      | 7,416.44 |           |   | $      | 1,507.12        |   |   | $ | 5,909.32   |   |   | $ | 571,085.87 |   |
|      | 44     |   |                 | $      | 7,416.44 |           |   | $      | 1,489.89        |   |   | $ | 5,926.55   |   |   | $ | 563,649.43 |   |
|      | 45     |   |                 | $      | 7,416.44 |           |   | $      | 1,472.60        |   |   | $ | 5,943.84   |   |   | $ | 556,232.99 |   |

----

|   | 46 |   |   | $ | 7,416.44 |   |   | $ | 1,455.27 |   |   | $ | 5,961.17 |   |   | $ | 54,816.55  |   |
|--------|----|--------|--------|---|----------|--------|--------|---|----------|--------|--------|---|----------|--------|--------|---|------------|--------|
|   | 47 |   |   | $ | 7,416.44 |   |   | $ | 1,437.88 |   |   | $ | 5,978.56 |   |   | $ | 541,400.11 |   |
|   | 48 |   |   | $ | 7,416.44 |   |   | $ | 1,420.44 |   |   | $ | 5,996.00 |   |   | $ | 533,983.67 |   |
|   | 49 |   |   | $ | 7,416.44 |   |   | $ | 1,402.95 |   |   | $ | 6,013.49 |   |   | $ | 526,567.23 |   |
|   | 50 |   |   | $ | 7,416.44 |   |   | $ | 1,385.41 |   |   | $ | 6,031.03 |   |   | $ | 519,150.79 |   |
|   | 51 |   |   | $ | 7,416.44 |   |   | $ | 1,367.82 |   |   | $ | 6,048.62 |   |   | $ | 511,734.35 |   |
|   | 52 |   |   | $ | 7,416.44 |   |   | $ | 1,350.18 |   |   | $ | 6,066.26 |   |   | $ | 504,317.91 |   |
|   | 53 |   |   | $ | 7,416.44 |   |   | $ | 1,332.49 |   |   | $ | 6,083.95 |   |   | $ | 496,901.47 |   |
|   | 54 |   |   | $ | 7,416.44 |   |   | $ | 1,314.74 |   |   | $ | 6,101.70 |   |   | $ | 489,485.03 |   |
|   | 55 |   |   | $ | 7,416.44 |   |   | $ | 1,296.95 |   |   | $ | 6,119.49 |   |   | $ | 482,068.59 |   |
|   | 56 |   |   | $ | 7,416.44 |   |   | $ | 1,279.10 |   |   | $ | 6,137.34 |   |   | $ | 474,652.15 |   |
|   | 57 |   |   | $ | 7,416.44 |   |   | $ | 1,261.20 |   |   | $ | 6,155.24 |   |   | $ | 467,235.71 |   |
|   | 58 |   |   | $ | 7,416.44 |   |   | $ | 1,243.24 |   |   | $ | 6,173.20 |   |   | $ | 459,819.27 |   |
|   | 59 |   |   | $ | 7,416.44 |   |   | $ | 1,225.24 |   |   | $ | 6,191.20 |   |   | $ | 452,402.83 |   |
|   | 60 |   |   | $ | 7,416.44 |   |   | $ | 1,207.18 |   |   | $ | 6,209.26 |   |   | $ | 444,986.39 |   |
|   | 61 |   |   | $ | 7,416.44 |   |   | $ | 1,189.07 |   |   | $ | 6,227.37 |   |   | $ | 437,569.95 |   |
|   | 62 |   |   | $ | 7,416.44 |   |   | $ | 1,170.91 |   |   | $ | 6,245.53 |   |   | $ | 430,153.51 |   |
|   | 63 |   |   | $ | 7,416.44 |   |   | $ | 1,152.69 |   |   | $ | 6,263.75 |   |   | $ | 422,737.07 |   |
|   | 64 |   |   | $ | 7,416.44 |   |   | $ | 1,134.42 |   |   | $ | 6,282.02 |   |   | $ | 415,320.63 |   |
|   | 65 |   |   | $ | 7,416.44 |   |   | $ | 1,116.10 |   |   | $ | 6,300.34 |   |   | $ | 407,904.19 |   |
|   | 66 |   |   | $ | 7,416.44 |   |   | $ | 1,097.72 |   |   | $ | 6,318.72 |   |   | $ | 400,487.75 |   |
|   | 67 |   |   | $ | 7,416.44 |   |   | $ | 1,079.29 |   |   | $ | 6,337.15 |   |   | $ | 393,071.31 |   |
|   | 68 |   |   | $ | 7,416.44 |   |   | $ | 1,060.81 |   |   | $ | 6,355.63 |   |   | $ | 385,654.87 |   |
|   | 69 |   |   | $ | 7,416.44 |   |   | $ | 1,042.27 |   |   | $ | 6,374.17 |   |   | $ | 378,230.43 |   |
|   | 70 |   |   | $ | 7,416.44 |   |   | $ | 1,023.68 |   |   | $ | 6,392.76 |   |   | $ | 370,821.99 |   |
|   | 71 |   |   | $ | 7,416.44 |   |   | $ | 1,005.04 |   |   | $ | 6,411.40 |   |   | $ | 363,405.55 |   |
|   | 72 |   |   | $ | 7,416.44 |   |   | $ | 986.34   |   |   | $ | 6,430.10 |   |   | $ | 355,989.11 |   |
|   | 73 |   |   | $ | 7,416.44 |   |   | $ | 967.58   |   |   | $ | 6,448.86 |   |   | $ | 348,572.67 |   |
|   | 74 |   |   | $ | 7,416.44 |   |   | $ | 948.77   |   |   | $ | 6,467.67 |   |   | $ | 341,156.23 |   |
|   | 75 |   |   | $ | 7,416.44 |   |   | $ | 929.91   |   |   | $ | 6,486.53 |   |   | $ | 333,739.79 |   |
|   | 76 |   |   | $ | 7,416.44 |   |   | $ | 910.99   |   |   | $ | 6,505.45 |   |   | $ | 326,323.35 |   |
|   | 77 |   |   | $ | 7,416.44 |   |   | $ | 892.02   |   |   | $ | 6,524.42 |   |   | $ | 318,906.91 |   |
|   | 76 |   |   | $ | 7,416.44 |   |   | $ | 872.99   |   |   | $ | 6,543.45 |   |   | $ | 311,490.47 |   |
|   | 79 |   |   | $ | 7,41644  |   |   | $ | 853.90   |   |   | $ | 6,562.54 |   |   | $ | 304,074.03 |   |
|   | 80 |   |   | $ | 7,416.44 |   |   | $ | 834.76   |   |   | $ | 6,581.68 |   |   | $ | 296,657.59 |   |
|   | 81 |   |   | $ | 7,416.44 |   |   | $ | 815.56   |   |   | $ | 6,600.88 |   |   | $ | 289,241.15 |   |
|   | 82 |   |   | $ | 7,416.44 |   |   | $ | 796.31   |   |   | $ | 6,620.13 |   |   | $ | 281,824.71 |   |
|   | 83 |   |   | $ | 7,416.44 |   |   | $ | 777.00   |   |   | $ | 6,639.44 |   |   | $ | 274,408.27 |   |
|   | 84 |   |   | $ | 7,416.44 |   |   | $ | 757.64   |   |   | $ | 6,658.80 |   |   | $ | 266,991.83 |   |
|   | 85 |   |   | $ | 7,416.44 |   |   | $ | 738.22   |   |   | $ | 6,678.22 |   |   | $ | 259,575.39 |   |
|   | 86 |   |   | $ | 7,416.44 |   |   | $ | 718.74   |   |   | $ | 6,697.70 |   |   | $ | 252,158.95 |   |
|   | 87 |   |   | $ | 7,416.44 |   |   | $ | 699.20   |   |   | $ | 6,717.54 |   |   | $ | 244,742.51 |   |
|   | 88 |   |   | $ | 7,416.44 |   |   | $ | 679.61   |   |   | $ | 6,736.83 |   |   | $ | 237,326.07 |   |
|   | 89 |   |   | $ | 7,416.44 |   |   | $ | 659.96   |   |   | $ | 6,756.48 |   |   | $ | 229,909.63 |   |
|   | 90 |   |   | $ | 7,416.44 |   |   | $ | 640.26   |   |   | $ | 6,776.18 |   |   | $ | 222,493.19 |   |
|   | 91 |   |   | $ | 7,416.44 |   |   | $ | 620.49   |   |   | $ | 6,795.95 |   |   | $ | 215,076.75 |   |
|   | 92 |   |   | $ | 7,416.44 |   |   | $ | 600.67   |   |   | $ | 6,815.77 |   |   | $ | 207,660.31 |   |
|   | 93 |   |   | $ | 7,416.44 |   |   | $ | 580.79   |   |   | $ | 6,835.65 |   |   | $ | 200,243.87 |   |
|   | 94 |   |   | $ | 7,416.44 |   |   | $ | 560.85   |   |   | $ | 6,855.59 |   |   | $ | 192,827.43 |   |
|   | 95 |   |   | $ | 7,416.44 |   |   | $ | 540.86   |   |   | $ | 6,875.58 |   |   | $ | 185,410.99 |   |

----

|   | 96     |   |   | $       | 7,416.44   |   |   | $ | 520.80       |   |   | $       | 6,895.64   |   |   | $       | 177,994.55 |   |
|--------|--------|--------|--------|---------|------------|--------|--------|---|--------------|--------|--------|---------|------------|--------|--------|---------|------------|--------|
|   | 97     |   |   | $       | 7,416.44   |   |   | $ | 500.69       |   |   | $       | 6,915.75   |   |   | $       | 170,578.11 |   |
|   | 98     |   |   | $       | 7,416.44   |   |   | $ | 480.52       |   |   | $       | 6,935.92   |   |   | $       | 163,161.67 |   |
|   | 99     |   |   | $       | 7,416.44   |   |   | $ | 460.29       |   |   | $       | 6,956.15   |   |   | $       | 155,745.23 |   |
|   | 100    |   |   | $       | 7,416.44   |   |   | $ | 440.00       |   |   | $       | 6,976.44   |   |   | $       | 148,328.79 |   |
|   | 101    |   |   | $       | 7,416.44   |   |   | $ | 419.66       |   |   | $       | 6,996.78   |   |   | $       | 140,912.35 |   |
|   | 102    |   |   | $       | 7,416.44   |   |   | $ | 399.25       |   |   | $       | 7,017.19   |   |   | $       | 133,495.91 |   |
|   | 103    |   |   | $       | 7,416.44   |   |   | $ | 378.78       |   |   | $       | 7,037.66   |   |   | $       | 126,079.47 |   |
|   | 104    |   |   | $       | 7,416.44   |   |   | $ | 358.25       |   |   | $       | 7,058.19   |   |   | $       | 118,663.03 |   |
|   | 105    |   |   | $       | 7,416.44   |   |   | $ |  337.67 |   |   | $       | 7,078.77   |   |   | $       | 111,246.59 |   |
|   | 106    |   |   | $       | 7,416.44   |   |   | $ | 317.02       |   |   | $       | 7,099.42   |   |   | $       | 103,830.15 |   |
|   | 107    |   |   | $       | 7,416.44   |   |   | $ | 296.32       |   |   | $       | 7,120.12   |   |   | $       | 96,413.71  |   |
|   | 108    |   |   | $       | 7,416.44   |   |   | $ | 275.55       |   |   | $       | 7,140.89   |   |   | $       | 88,997.27  |   |
|   | 109    |   |   | $       | 7,416.44   |   |   | $ | 254.72       |   |   | $       | 7,161.72   |   |   | $       | 81,580.33  |   |
|   | 110    |   |   | $       | 7,416.44   |   |   | $ | 233.83       |   |   | $       | 7,182.61   |   |   | $       | 74,164.39  |   |
|   | 111    |   |   | $       | 7,416.44   |   |   | $ | 212.88       |   |   | $       | 7,203.56   |   |   | $       | 66,747.95  |   |
|   | 112    |   |   | $       | 7,416.44   |   |   | $ | 191.87       |   |   | $       | 7,224.57   |   |   | $       | 59,331.51  |   |
|   | 113    |   |   | $       | 7,416.44   |   |   | $ | 170.80       |   |   | $       | 7,245.64   |   |   | $       | 51,915.07  |   |
|   | 114    |   |   | $       | 7,416.44   |   |   | $ | 149.67       |   |   | $       | 7,266.77   |   |   | $       | 44,498.63  |   |
|   | 115    |   |   | $       | 7,416.44   |   |   | $ | 128.47       |   |   | $       | 7,287.97   |   |   | $       | 37,082.19  |   |
|   | 116    |   |   | $       | 7,416.44   |   |   | $ | 107.22       |   |   | $       | 7,309.22   |   |   | $       | 29,665.75  |   |
|   | 117    |   |   | $       | 7,416.44   |   |   | $ | 85.90        |   |   |  $ | 7,330.54   |   |   |  $ | 22,249.31  |   |
|   | 118    |   |   | $       | 7,416.44   |   |   | $ | 64.52        |   |   | $       | 7,351.92   |   |   | $       | 14,832.87  |   |
|   | 119    |   |   | $       | 7,416.44   |   |   | $ | 43.07        |   |   | $       | 7,373.37   |   |   | $       | 7,416.43   |   |
|   | 120    |   |   | $       | 7,416.44   |   |   | $ | 21.57        |   |   | $       | 7,394.87   |   |   | $       | (0.01      | )      |
|   |   |   |   | $  | 889,972.80 |   |   | $ | 139,972.76   |   |   | $       | 750,000.05 |   |   |    |       |   |

----