Converted by EDGARwiz








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%