y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

ĂƌƚƌĂŵ͕ĂƌŝŶZ͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεεϯ Ψςκ͕Ϯϭκ͘ϬϬ ςς͘ϮϬ ΨεϳϬ͘ϬϬĞŶƐŽŶ͕'ůĞŶŶ^͘ WĂƌƚŶĞƌ ŶǀŝƌŽŶŵĞŶƚĂů ϭεεϯ ΨϭΘϮ͕εϭϮ͘ϬϬ ϮΘρ͘ΘϬ ΨςκϬ͘ϬϬ ΨςκϬ͘ϬϬ ϬƌĞŶŶĂŶ͕dĞƌƌLJD͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεερ ΨϭϮϯ͕ϬςϬ͘ϬϬ ϮϬρ͘ϭϬ ΨςϬϬ͘ϬϬ ΨςϬϬ͘ϬϬ ϬĂƐĞLJ͕>ĞĞ͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεΘϮ ΨϮΘε͕ϭρϮ͘ϬϬ ϮϯϬ͘κϬ Ψϭ͕Ϯρρ͘ϬϬ Ψϭ͕Ϯρρ͘ϬϬ ϬŚĂŝƌĞnj͕:ŽƐĞƉŚ>͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεΘϭ ΨϭΘε͕κκϬ͘ϬϬ Ϯϯς͘ΘϬ ΨΘϬϬ͘ϬϬŽŵŵŝŶƐ͕'ƌĞŐŽƌLJ:͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεεϬ ΨϯκϮ͕ϭϭς͘ϬϬ ϯΘκ͘κϬ ΨΘεϬ͘ϬϬƵƌƚŝƐ͕ŽƌLJD͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬϯ Ψϭ͕ϳρϬ͘ϬϬ Ϯ͘ΘϬ ΨςϮρ͘ϬϬĞ>ĂƋƵŝů͕DĂƌŬt͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬκ ΨϮϭ͕Θρε͘ρϬ Ϯκ͘ϳϬ ΨΘΘρ͘ϬϬ ΨΘΘρ͘ϬϬ ϬĞƚƚĞůďĂĐŚ͕^ƚĞǀĞŶD͘

WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεεϭ Ψϭς͕ϯκϭ͘ρϬ ϭς͘ϭϬ Ψϭ͕Ϭϭρ͘ϬϬ Ψϭ͕Ϭϭρ͘ϬϬ Ϭ

ƵŵĂƐ͕ĞĐŝůLJ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεΘκ ΨϳϬΘ͕Ϭϯρ͘ϬϬ ϳκρ͘ϯϬ ΨερϬ͘ϬϬ ΨερϬ͘ϬϬ Ϭ&Žŝdž͕ĂŶLJůůt͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεεΘ ΨϭϬρ͕ϳϭς͘ϬϬ ϭϯε͘ϭϬ ΨϳςϬ͘ϬϬ'ŽŽĚŵĂŶ͕ƌŝĐZ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϮϬϬϯ ΨκκϬ͕ςϬϬ͘ϬϬ ρςϮ͘ϭϬ ΨΘϬϬ͘ϬϬ ΨΘϬϬ͘ϬϬ Ϭ'ƌĞĞŶ͕ůŝnjĂďĞƚŚ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεΘς ΨϭΘϮ͕κκΘ͘ϬϬ Ϯρκ͘εϬ ΨϳϮϬ͘ϬϬ ΨϳϮϬ͘ϬϬ Ϭ'ƌŽƐƐŵĂŶ͕ŶĚƌĞǁD͘

WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬΘ ΨκϮ͕ςϳϬ͘ϬϬ ρϬ͘ϮϬ ΨΘρϬ͘ϬϬ ΨΘρϬ͘ϬϬ Ϭ

,ĂƌƌŝŶŐƚŽŶ͕:ŽŚŶ:͘ WĂƌƚŶĞƌ ŽƌƉŽƌĂƚĞ ϮϬϬρ Ψϭ͕Θεϳ͘ρϬ ϯ͘ϯϬ Ψρϳρ͘ϬϬ Ψρϳρ͘ϬϬ Ϭ,ĂƌƚŵĂŶ͕ZƵƚŚ͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬκ Ψϭϳ͕ρϳΘ͘ϬϬ ϯϳ͘κϬ ΨκϳϬ͘ϬϬ:ƵůŝĂŶ͕ZŽďĞƌƚ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεϳε ΨΘϮϬ͕ϯϮς͘Ϯρ ςεΘ͘ϳϬ Ψϭ͕ϭϳρ͘ϬϬ Ψϭ͕ϭϳρ͘ϬϬ Ϭ<ůĞďĞƌ͕<ŽĚLJ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬϳ ΨϮϬΘ͕ϬϭϬ͘ϬϬ ϯϳΘ͘ϮϬ ΨρρϬ͘ϬϬ<ƌŝƐƚŝĂŶƐĞŶ͕ƌŝĐt͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬϬ Ψςς͕εϮκ͘ρϬ εϳ͘ϳϬ ΨςΘρ͘ϬϬ ΨςΘρ͘ϬϬ Ϭ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 1

of 6
y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

DĐ>ĞůůĂŶ͕DĞůŝŶĚĂ>͘ WĂƌƚŶĞƌ WƌŝǀĂĐLJͬĂƚĂ

WƌŽƚĞĐƚŝŽŶ

ϮϬϬρ Ψϳ͕ϯκκ͘ϬϬ ε͘ςϬ Ψϳςρ͘ϬϬ Ψϳςρ͘ϬϬ Ϭ

DŽƌƌŝƐ͕<ŝŵďĞƌůLJ^͘ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬκ Ψϳρς͕ρΘΘ͘Ϯρ Θκς͘ϮϬ ΨΘερ͘ϬϬ ΨΘερ͘ϬϬ ϬDƵƌƉŚLJ͕<ĞŝƚŚZ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεες Ψϭς͕ϯϭϳ͘ϬϬ ϭκ͘ϳϬ Ψϭ͕ϭϭϬ͘ϬϬ Ψϭ͕ϭϭϬ͘ϬϬ ϬWĂƌƌŝƐŚ͕:ŝŵŵLJ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϮϬϬϬ Ψρρ͕ϮΘϯ͘ϬϬ εϯ͘ϳϬ ΨρεϬ͘ϬϬ ΨρεϬ͘ϬϬ ϬWĂLJŶĞ'ĞLJĞƌ͕dŝĨĨĂŶLJ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϮϬϬϬ ΨϳϬ͕ϬϮκ͘ρϬ ϭρϯ͘εϬ Ψκρρ͘ϬϬ Ψκρρ͘ϬϬ ϬZŝǀŬŝŶ:ƌ͕͘ĂǀŝĚ WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϭεΘρ Ψρϭε͕ϭΘϳ͘ρϬ ϯϭε͘ρϬ Ψϭ͕ςϮρ͘ϬϬ Ψϭ͕ςϮρ͘ϬϬ ϬZŽƐĞ͕:ŽƌŝĂŶ>͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεεΘ ΨρϬϯ͕ΘΘε͘ϬϬ ρϬϮ͘ςϬ Ψϭ͕ϬϭϬ͘ϬϬ Ψϭ͕ϬϭϬ͘ϬϬ Ϭ^ĂŐĞƌŵĂŶ͕ƌŝĐ͘ WĂƌƚŶĞƌ ĂŶŬƌƵƉƚĐLJ ϭεεϭ Ψϭϭς͕εϬκ͘ρϬ ϭϬϮ͘ϭϬ Ψϭ͕ϭκρ͘ϬϬ Ψϭ͕ϭκρ͘ϬϬ ϬtĞŝďůĞ͕ZŽďĞƌƚ͘ WĂƌƚŶĞƌ ŽƌƉŽƌĂƚĞ ϭεϳΘ ΨϭΘε͕ΘϮϭ͘ϬϬ ϮϮΘ͘ϳϬ ΨΘϯϬ͘ϬϬ ΨΘϯϬ͘ϬϬ ϬtŽůƚĞƌŝŶŐ͕ĂƚŚĞƌŝŶĞ͘

WĂƌƚŶĞƌ >ŝƚŝŐĂƚŝŽŶ ϮϬϬΘ Ψϯϳ͕Θϳρ͘ϬϬ ρϬ͘ρϬ ΨϳρϬ͘ϬϬ ΨϳρϬ͘ϬϬ Ϭ

ůŽŽŵ͕:ĞƌƌLJZ͘ KĨŽƵŶƐĞů ĂŶŬƌƵƉƚĐLJ ϭεΘϬ ΨκϮκ͕κρϭ͘ρϬ ϯϳϬ͘ϳϬ Ψϭ͕ϭκρ͘ϬϬ Ψϭ͕ϭκρ͘ϬϬ Ϭ&ŽůĞLJ͕ůŝnjĂďĞƚŚW͘ KĨŽƵŶƐĞů >ŝƚŝŐĂƚŝŽŶ ϭεεκ Ψϭϯρ͕εςϬ͘ϬϬ ϭϮϯ͘ςϬ Ψϭ͕ϭϬϬ͘ϬϬ Ψϭ͕ϭϬϬ͘ϬϬ ϬĂƚŽƌ͕ŚƌŝƐ ŽƵŶƐĞů >ŝƚŝŐĂƚŝŽŶ ϭεΘϳ ΨϳΘ͕εεε͘ϬϬ ϭρκ͘εϬ ΨρϭϬ͘ϬϬƐŵŽŶƚ͕:ŽƐĞƉŚD͘ ŽƵŶƐĞů ĂŶŬƌƵƉƚĐLJ ϮϬϬΘ ΨκϳϮ͕εΘϬ͘ϬϬ ϳεϮ͘ρϬ ΨςϬϬ͘ϬϬ ΨςϬϬ͘ϬϬ Ϭ&ƵůůĞƌ͕>ĂƌƐ,͘ ŽƵŶƐĞů ĂŶŬƌƵƉƚĐLJ ϭεερ ΨϯϯΘ͕Ϯρκ͘Ϯρ ςϮϯ͘εϬ Ψρκρ͘ϬϬ Ψρκρ͘ϬϬ Ϭ,ŽŐĂŶ͕dŚŽŵĂƐ ŽƵŶƐĞů ŶǀŝƌŽŶŵĞŶƚĂů ϮϬϬκ Ψκϯ͕Ϯρϯ͘ρϬ ρρ͘ϭϬ ΨϳΘρ͘ϬϬZŝĐŚĂƌĚƐŽŶ͕ĂǀŝĚ: ŽƵŶƐĞů ĂŶŬƌƵƉƚĐLJ ϭεεϯ ΨϭϭϮ͕Ϯϳϭ͘ρϬ ϭςϯ͘εϬ ΨςΘρ͘ϬϬdŚŽŵĂƐ͕ŵŝůLJ͘ ŽƵŶƐĞů >ŝƚŝŐĂƚŝŽŶ ϮϬϬς Ψεε͕ϭΘϬ͘ϬϬ ϮϮϬ͘κϬ ΨκρϬ͘ϬϬƚƚĂƌĚ͕>ĂƵƌĞŶ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϬΘ Ψκϭϯ͕ΘρϬ͘ϬϬ ϳϬϯ͘ϳϬ ΨςϬϬ͘ϬϬ ΨςϬϬ͘ϬϬ Ϭ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 2

of 6
y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

ĂƌŶĞƐ͕ŽƌLJE͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭΘ Ψρ͕ςκκ͘ρϬ Ϯϭ͘ϯϬ ΨϮςρ͘ϬϬĞŶƚ͕ĂŵŝůůĞ͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϭϬ ΨϯϮ͕ΘϭΘ͘ϬϬ ρϯ͘ΘϬ ΨςϭϬ͘ϬϬ ΨςϭϬ͘ϬϬ ϬůĂŶĐŚĂƌĚ͕:ĂƐŽŶ/͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϭϭ ΨϮϬϭ͕ςερ͘ϬϬ ϯϭϬ͘ϯϬ ΨςρϬ͘ϬϬ ΨςρϬ͘ϬϬ ϬůŽŽŵ͕dĂLJůŽƌ͘ ƐƐŽĐŝĂƚĞ WƌŝǀĂĐLJͬĂƚĂ

WƌŽƚĞĐƚŝŽŶ

ϮϬϭκ Ψρ͕ϮϳϮ͘ρϬ ϭϭ͘ϭϬ Ψκϳρ͘ϬϬ Ψκϳρ͘ϬϬ Ϭ

ƌŽǁŶ͕ƌŝĞůůĞ>͘ ƐƐŽĐŝĂƚĞ WƌŝǀĂĐLJͬĂƚĂ

WƌŽƚĞĐƚŝŽŶ

ϮϬϭκ Ψς͕ϯϯς͘ϬϬ ϭϳ͘ςϬ ΨϯςϬ͘ϬϬ ΨϯςϬ͘ϬϬ Ϭ

ŽƌĚŝĂŬ͕ZŽďĞƌƚt͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭΘ Ψε͕ςϳϮ͘ρϬ ϯς͘ρϬ ΨϮςρ͘ϬϬƵƚƚƐ͕<LJůĞd͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭκ Ψκϳ͕Ϯϭκ͘ϬϬ ϭϬε͘ΘϬ ΨκϯϬ͘ϬϬŽŶĂŚŽ͕dŚŽŵĂƐ͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϭ Ψκϳ͕ϳρϯ͘ϬϬ εϬ͘ϭϬ ΨρϯϬ͘ϬϬ ΨρϯϬ͘ϬϬ ϬŽǁ͕ƵƐƚŝŶD͘ ƐƐŽĐŝĂƚĞ ŵƉůŽLJŵĞŶƚ ϮϬϭϮ ΨϭρϬ͕ϭςϭ͘ϬϬ κϭϭ͘κϬ Ψϯςρ͘ϬϬ&ŽƌŚĂŶ͕ůůŝŽƚW͘ ƐƐŽĐŝĂƚĞ ŽƌƉŽƌĂƚĞ ϮϬϭκ Ψϳϭ͕ρϬϮ͘ϬϬ ϮϭϬ͘ϯϬ ΨϯκϬ͘ϬϬ ΨϯκϬ͘ϬϬ Ϭ'ĞŝƐŝŶŐĞƌ͕<ĂƚŚƌLJŶ͘ ƐƐŽĐŝĂƚĞ dĂdž ϮϬϭρ Ψκ͕Θςϳ͘ϬϬ ϭρ͘ϳϬ ΨϯϭϬ͘ϬϬ:ŽŶĞƐ͕ĂƌLJW͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭΘ Ψϭϯ͕ρςΘ͘ϬϬ ρϭ͘ϮϬ ΨϮςρ͘ϬϬ:ŽǁĚLJ͕:ŽƐŚƵĂ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϳ Ψϯς͕ϯΘΘ͘ϬϬ ΘϮ͘ϳϬ ΨκκϬ͘ϬϬ ΨκκϬ͘ϬϬ Ϭ<ĂƚĞƐ͕ůLJƐƐĂ^͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϬϬ ΨκϯΘ͕ςϳϮ͘ϬϬ ρϳϳ͘ϮϬ ΨϳςϬ͘ϬϬ ΨϳςϬ͘ϬϬ Ϭ<ĂǀŽƵƌĂƐ͕ĂŶŝĞůD͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϮ ΨϭϮϮ͕κρϳ͘ρϬ ϯκε͘ρϬ Ψϯςρ͘ϬϬ Ψϯςρ͘ϬϬ Ϭ<ŚĂŶ͕&ĞƌǀĞ͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϬε ΨκϮ͕ϯϭϯ͘ϬϬ ςκ͘ςϬ Ψςρρ͘ϬϬ Ψςρρ͘ϬϬ Ϭ<ŶƵĚƐĞŶ͕ZĞŶĞĞD͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭς ΨϮϮ͕ϭϳϮ͘ϬϬ κΘ͘ϮϬ ΨκςϬ͘ϬϬ ΨκςϬ͘ϬϬ Ϭ>ĂLJĚĞŶ͕ŶĚƌĞǁs͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϭϬ ΨϭϮ͕ρερ͘ϬϬ ϮϮ͘εϬ ΨρρϬ͘ϬϬ ΨρρϬ͘ϬϬ Ϭ>ĞŵŽŶ͕ĂŶŝĞůZ͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϳ ΨϮϯ͕ςρρ͘ϬϬ Θϯ͘ϬϬ ΨϮΘρ͘ϬϬ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 3

of 6
y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

>ŽĐŬLJĞƌ͕ƌŝƚƚĂŶLJE͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭΘ ΨϮρ͕ΘεϬ͘ρϬ εϳ͘ϳϬ ΨϮςρ͘ϬϬDĂƌƚŝŶĞnj͕ĂŶŝĞůůĂ͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭς Ψϭρκ͕ϳϮϬ͘ϬϬ ϯΘς͘ΘϬ ΨκϬϬ͘ϬϬDĐĂďĞ͕ƌŝĚŐĞƚ^͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϬ Ψϯϭϳ͕Ϭϳε͘ϬϬ ρϬϯ͘ϯϬ ΨςϯϬ͘ϬϬDĐƵƚĐŚĞŽŶ͕DĂƌĐƵƐ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϭ ΨρϮ͕κϭς͘ϬϬ ϭϬϬ͘ΘϬ ΨρϮϬ͘ϬϬDĞƌŽůĂ͕ĂŶŝĞůůĞ>͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϭρ ΨϮΘ͕ρϬϮ͘ρϬ Θϳ͘ϳϬ ΨϯϮρ͘ϬϬWĞŶĂ͕ůĂŝƌ͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭς Ψςϭ͕Θκρ͘ϬϬ ϭεε͘ρϬ ΨϯϭϬ͘ϬϬWĞƌƐŽĨĨ͕:ŽƐĞƉŚ^͘ ƐƐŽĐŝĂƚĞ ŵƉůŽLJŵĞŶƚ ϮϬϭρ Ψϯ͕ϳϭϮ͘ρϬ ε͘εϬ Ψϯϳρ͘ϬϬWƌĂďƵĐŬŝ͕<ĞŶŶĞƚŚ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϬ Ψϭ͕ΘΘς͘ρϬ κ͘εϬ ΨϯΘρ͘ϬϬZĂŝůĞ͕ZŝĐŚĂƌĚ͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϮ ΨϮρ͕ϯϭϮ͘ϬϬ κκ͘ΘϬ Ψρςρ͘ϬϬ Ψρςρ͘ϬϬ ϬZŝĐĞ͕ĂǀŝĚt͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϮ Ψϭκρ͕ρκς͘ϬϬ ϮϯΘ͘ςϬ ΨςϭϬ͘ϬϬ ΨςϭϬ͘ϬϬ Ϭ^ĂďĞůůĂ͕DŝĐŚĂĞů͘ ƐƐŽĐŝĂƚĞ ĂŶŬƌƵƉƚĐLJ ϮϬϬΘ ΨΘρ͕ρϮϮ͘ϬϬ ϭκϬ͘ϮϬ ΨςϭϬ͘ϬϬ ΨςϭϬ͘ϬϬ Ϭ^ŵŝƚŚ͕^ŚĂŶŝƐŚĂz͘ ƐƐŽĐŝĂƚĞ ŶǀŝƌŽŶŵĞŶƚĂů ϮϬϭϯ ΨϮ͕ρΘρ͘ϬϬ ρ͘ρϬ ΨκϳϬ͘ϬϬ^ƉƌŽƵůů͕<ĞůƐĞLJD͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϭ ΨϮρ͕ϯΘε͘ρϬ κε͘ϯϬ Ψρϭρ͘ϬϬ Ψρϭρ͘ϬϬ Ϭ^ƚĞŝŶďĞƌŐ͕ŽĞD͘ ƐƐŽĐŝĂƚĞ  ϮϬϭΘ ΨϮϯ͕εϬϮ͘ϬϬ ϳϬ͘ϯϬ ΨϯκϬ͘ϬϬdŚŽŵƉƐŽŶ͕dĂLJůŽƌD͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭΘ Ψκε͕ϳκϬ͘ρϬ ϭΘϳ͘ϳϬ ΨϮςρ͘ϬϬƵďĞƌŝ͕DĂĚŝŚĂD͘ ƐƐŽĐŝĂƚĞ >ŝƚŝŐĂƚŝŽŶ ϮϬϭϭ ΨϮϬϭ͕κϬκ͘ρϬ ϯϯϮ͘εϬ ΨςϬρ͘ϬϬ ΨςϬρ͘ϬϬ ϬĂƐŚ͕ůĂƵĚŝĂ >ĂǁůĞƌŬ hŶĂƐƐŝŐŶĞĚ ĚŵŝƐƐŝŽŶ

ƉĞŶĚŝŶŐ

Ψϳ͕εϮϯ͘ρϬ Ϯε͘εϬ ΨϮςρ͘ϬϬ

ĂŶŝĞůƐ͕ůLJƐƐĂD͘ >ĂǁůĞƌŬ hŶĂƐƐŝŐŶĞĚ ĚŵŝƐƐŝŽŶ

ƉĞŶĚŝŶŐ

ΨϮε͕ϯϯρ͘ρϬ ϭϭϬ͘ϳϬ ΨϮςρ͘ϬϬ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 4

of 6
y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

ĂǀŝƐ͕ƵƐƚŝŶE͘ >ĂǁůĞƌŬ hŶĂƐƐŝŐŶĞĚ ĚŵŝƐƐŝŽŶ

ƉĞŶĚŝŶŐ

ΨϮε͕Ϭεϳ͘ϬϬ ϭϬε͘ΘϬ ΨϮςρ͘ϬϬ

^ƚƵLJ͕>ĂƵƌĞŶd͘ >ĂǁůĞƌŬ hŶĂƐƐŝŐŶĞĚ ĚŵŝƐƐŝŽŶ

ƉĞŶĚŝŶŐ

Ψϯϯ͕ϮϬκ͘ρϬ ϭϮρ͘ϯϬ ΨϮςρ͘ϬϬ

DĂnjŽĐŚ͕:ŽŶŶD͘ ^ƵŵŵĞƌ

>ĂǁůĞƌŬ

hŶĂƐƐŝŐŶĞĚ  Ψϯ͕ϭϮρ͘ϬϬ ϭϮ͘ρϬ ΨϮρϬ͘ϬϬ

WĞƚĞƌƐŽŶ͕WĞŐŐLJ ^ƌ͘ĚǀŝƐŽƌ 'Žǀ͛ƚWŽůŝĐLJ  Ψκϭ͕ϳϭϬ͘ϬϬ εϳ͘ϬϬ ΨκϯϬ͘ϬϬ ΨκϯϬ͘ϬϬ ϬdŚŽŵƉƐŽŶ͕dLJůĞƌD͘ ^ƌ͘ĚǀŝƐŽƌ 'Žǀ͛ƚWŽůŝĐLJ  ΨΘ͕ΘΘΘ͘ϬϬ ϭϳ͘ςϬ ΨρϬρ͘ϬϬŽŽƐ͕'ĞŽƌŐĞ'͘ WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  Ψε͕ςϬκ͘ϬϬ ϯκ͘ϯϬ ΨϮΘϬ͘ϬϬŝǀŽŬ͕ǀĂ WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  Ψϯε͕ςϬς͘ϬϬ ϭϭκ͘ΘϬ Ψϯκρ͘ϬϬ'ƌĞĞŶĨŝĞůĚ͕:ƵĂŶŝƚĂ WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  ΨϭϬϭ͕ρκϬ͘ϬϬ ρϬϳ͘ϳϬ ΨϮϬϬ͘ϬϬ<ŝŶŶĞ͕dĂŶLJĂ WĂƌĂůĞŐĂů ƵƐŝŶĞƐƐ  ΨϮς͕κςϮ͘ρϬ ϳϮ͘ρϬ Ψϯςρ͘ϬϬ Ψϯςρ͘ϬϬ Ϭ>ĂŶĞ͕ĞĂŶŶĂ>͘ WĂƌĂůĞŐĂů ĂŶŬƌƵƉƚĐLJ  Ψϯϯ͕εςκ͘ϬϬ ϭϮϭ͘ϯϬ ΨϮΘϬ͘ϬϬ ΨϮΘϬ͘ϬϬ ϬWĞƚƌĞ͕dŝŵŽƚŚLJW͘ WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  ΨεϮ͕εϬϳ͘ϬϬ Ϯρϭ͘ϭϬ ΨϯϳϬ͘ϬϬZĂǀŝĐŬ͕:ĂĐŽď WĂƌĂůĞŐĂů ĂŶŬƌƵƉƚĐLJ  ΨϮϯ͕ϯϬϬ͘ϬϬ εϯ͘ϮϬ ΨϮρϬ͘ϬϬ ΨϮρϬ͘ϬϬ ϬZĂǁůĞƐ͕DŝĐŚĂĞů WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  Ψϭϳ͕ϳςς͘ϬϬ ςρ͘ΘϬ ΨϮϳϬ͘ϬϬ ΨϮϳϬ͘ϬϬ ϬZŽďĞƌƚƐ͕<ŝŵ͘ WĂƌĂůĞŐĂů dĂdž  Ψϭϭ͕ϳϮϬ͘ϬϬ ρΘ͘ςϬ ΨϮϬϬ͘ϬϬ^ǁĞĞƚ͕<ĂƌĞŶZ͘ WĂƌĂůĞŐĂů >ŝƚŝŐĂƚŝŽŶ  Ψϭ͕ϭϳς͘ϬϬ κ͘ϮϬ ΨϮΘϬ͘ϬϬ^njĂůĂLJ͕^ĂƌĂŚ WĂƌĂůĞŐĂů ĂŶŬƌƵƉƚĐLJ  ΨϮϬ͕ςϳϳ͘ρϬ εϭ͘εϬ ΨϮϮρ͘ϬϬ ΨϮϮρ͘ϬϬ Ϭ

tŝůůŝĂŵƐŽŶ͕&ŽƌƌĞƐƚ

'͘

WĂƌĂůĞŐĂů /ŶƚĞƌŶĂƚŝŽŶĂůͬ

WĂƚĞŶƚ

 ΨϭϮ͕ϯΘϳ͘ρϬ εε͘ϭϬ ΨϭϮρ͘ϬϬ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 5

of 6
y,//d

^hDDZzK&d/D<WZ^/E>h/Ed,/^&WW>/d/KE

ĂƐĞEĂŵĞ͗W'ΘŽƌƉŽƌĂƚŝŽŶĂŶĚWĂĐŝĨŝĐ'ĂƐĂŶĚůĞĐƚƌŝĐŽŵƉĂŶLJĂƐĞEƵŵďĞƌ͗ϭεͲϯϬϬΘΘƉƉůŝĐĂŶƚ͛ƐEĂŵĞ͗ĂŬĞƌΘ,ŽƐƚĞƚůĞƌ>>WĂƚĞŽĨƉƉůŝĐĂƚŝŽŶ͗EŽǀĞŵďĞƌϭκ͕ϮϬϭε/ŶƚĞƌŝŵŽƌ&ŝŶĂů͗/ŶƚĞƌŝŵh^d&ŽƌŵϭϭͲϯϯϬͲ;ϮϬϭϯͿ

ED d/d>KZ

WK^/d/KE

WZdDEd

'ZKhWKZ

^d/KE

dK&

&/Z^d

D/^^/KEϭ

&^/>> ,KhZ^

/>>

,KhZ>zZd/>> EhDZK&

Zd

/EZ^^

^/E^

/EWd/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/Ed,/^

WW>/d/KE

/E&/Z^d

/EdZ/D

WW>/d/KE

ĞŬŝĞƌ͕:ĂŵĞƐ ŝƌĞĐƚŽƌͲ

>ŝƚŝŐĂƚŝŽŶ^ĞƌǀŝĐĞƐ

>ŝƚŝŐĂƚŝŽŶ^ƵƉƉŽƌƚ

 ΨϮ͕εϮϬ͘ρϬ ρ͘εϬ Ψκερ͘ϬϬ Ψκερ͘ϬϬ Ϭ

ŽŽŬŽƵƚ͕<ŝŵďĞƌůLJD͘

>ŝƚ͘^ƵƉƉŽƌƚŽŽƌĚŝŶĂƚŽƌ

>ŝƚŝŐĂƚŝŽŶ^ƵƉƉŽƌƚ

 Ψϯϭ͕ςϮρ͘ϬϬ ϭϮς͘ρϬ ΨϮρϬ͘ϬϬ ΨϮρϬ͘ϬϬ Ϭ

'ĂŐĞ͕ĂƌůLJZ͘ >ŝƚ͘^ƵƉƉŽƌƚ

WƌŽŐ͘DŶŐƌ͘

>ŝƚŝŐĂƚŝŽŶ^ƵƉƉŽƌƚ

 Ψϯ͕Ϭκϭ͘ρϬ ϳ͘ϳϬ Ψϯερ͘ϬϬ

>ĂŶĚƌŝŽ͕EŝŬŬŝD͘ ^ƌ͘ŽŵƉůĞdž

ĂƐĞŽŽƌĚŝŶĂƚŽƌ

>ŝƚŝŐĂƚŝŽŶ^ƵƉƉŽƌƚ

 ΨϭρϮ͕κςϬ͘ϬϬ ϯςϯ͘ϬϬ ΨκϮϬ͘ϬϬ ΨκϮϬ͘ϬϬ Ϭ

DĐŽŶĂůĚ͕DŝĐŚĂĞů,͘

^ƌ͘>ŝƚ͘^ƵƉƉ͘ŽŽƌĚŝŶĂƚŽƌ

>ŝƚŝŐĂƚŝŽŶ^ƵƉƉŽƌƚ

 ΨϯϬ͕ΘΘε͘ϬϬ ϭϯκ͘ϯϬ ΨϮϯϬ͘ϬϬ

ƵŶŝŐĂ͕ŝĞŐŽ&͘ >ĞŐĂů

ŶĂůLJƐƚ

/ŶƚĞƌŶĂƚŝŽŶĂů  ΨϭϬ͕ρϯϬ͘ϬϬ ϯϮ͘κϬ ΨϯϮρ͘ϬϬ

>Ă&ĂůĐĞ͕^ƚĞƉŚĞŶ >ĞŐĂů

ZĞƐĞĂƌĐŚĞƌ

WƌĂĐƚŝĐĞ^ĞƌǀŝĐĞƐ

 Ψϭ͕ϬϬϬ͘ϬϬ ρ͘ϬϬ ΨϮϬϬ͘ϬϬ

dKd>   Ψϭϭ͕κεκ͕ρρϯ͘Ϯρ ϭϳ͕ςςΘ͘ςϬ

Case: 19-30088 Doc# 4733-2 Filed: 11/14/19 Entered: 11/14/19 15:47:34 Page 6

of 6