Monthly (12% apr)

Month	total P	M start	int	M end	total P gain	% gain (P)	ER	av ER	Y in	total Y in	M end P to Y	total Y gain	% gain (Y)	Month	total Y in	Y out (no Int.)	change
1	3,000	3,000	30	3,030	30	1%	128	128	384,000	384,000	382,040	-1,960	-1%	Nov '16	384,000	384,000	0
2	3,750	3,780	38	3,818	68	3%	135	129	101,250	485,250	513,403	28,153	6%	Dec '16	485,250	506,250	21000
3	4,500	4,567	46	4,613	113	4%	136	131	102,000	587,250	625,433	38,183	7%	Jan '17	587,250	612,000	24750
4	5,250	5,363	54	5,417	167	4%	137	131	102,750	690,000	740,144	50,144	7%	Feb '17	690,000	719,250	29250
5	6,000	6,167	62	6,229	229	5%	135	132	101,250	791,250	838,886	47,636	6%	Mar '17	791,250	810,000	18750
6	6,750	6,978	70	7,049	299	6%	137	132	102,750	894,000	963,654	69,654	8%	Apr '17	894,000	924,750	30750
7	7,500	7,798	78	7,877	377	6%	138	133	103,500	997,500	1,084,965	87,465	9%	May '17	997,500	1,035,000	37500
8	8,250	8,626	86	8,713	463	7%	139	134	104,250	1,101,750	1,209,082	107,332	10%	Jun '17	1,101,750	1,146,750	45000
9	9,000	9,462	95	9,557	557	7%	140	134	105,000	1,206,750	1,336,043	129,293	11%	Jul '17	1,206,750	1,260,000	53250
10	9,750	10,307	103	10,411	661	8%	139	134	104,250	1,311,000	1,445,063	134,063	10%	Aug '17	1,311,000	1,355,250	44250
11	10,500	11,160	112	11,272	772	9%	139	135	104,250	1,415,250	1,564,826	149,576	11%	Sep '17	1,415,250	1,459,500	44250
12	11,250	12,022	120	12,142	892	9%	139	135	104,250	1,519,500	1,685,787	166,287	11%	Oct '17	1,519,500	1,563,750	44250
End of Year 1
13	12,000	12,892	129	13,021	1,021	10%	141	135	105,750	1,625,250	1,834,000	208,750	13%	Nov '17	1,625,250	1,692,000	66750
14	12,750	13,771	138	13,909	1,159	10%	142	136	106,500	1,731,750	1,973,076	241,326	14%	Dec '17	1,731,750	1,810,500	78750
15	13,500	14,658	147	14,806	1,306	11%	142	136	106,500	1,838,250	2,100,392	262,142	14%	Jan '18	1,838,250	1,917,000	78750
16	14,250	15,555	156	15,711	1,461	11%	143	137	107,250	1,945,500	2,244,692	299,192	15%	Feb '18	1,945,500	2,037,750	92250
17	15,000	16,461	165	16,626	1,626	12%	145	137	108,750	2,054,250	2,408,733	354,483	17%	Mar '18	2,054,250	2,175,000	120750
18	15,750	17,375	174	17,550	1,800	13%	147	137	110,250	2,164,500	2,577,777	413,277	19%	Apr '18	2,164,500	2,315,250	150750
19	16,500	18,299	183	18,482	1,982	13%	147	138	110,250	2,274,750	2,714,927	440,177	19%	May '18	2,274,750	2,425,500	150750
20	17,250	19,232	192	19,425	2,175	14%	148	138	111,000	2,385,750	2,872,874	487,124	20%	Jun '18	2,385,750	2,553,000	167250
21	18,000	20,174	202	20,377	2,377	14%	149	139	111,750	2,497,500	3,034,109	536,609	21%	Jul '18	2,497,500	2,682,000	184500
22	18,750	21,126	211	21,338	2,588	15%	150	139	112,500	2,610,000	3,198,676	588,676	23%	Aug '18	2,610,000	2,812,500	202500
23	19,500	22,087	221	22,309	2,809	16%	150	140	112,500	2,722,500	3,344,307	621,807	23%	Sep '18	2,722,500	2,925,000	202500
24	20,250	23,058	231	23,289	3,039	16%	152	140	114,000	2,836,500	3,537,974	701,474	25%	Oct '18	2,836,500	3,078,000	241500
End of Year 2
25	21,000	24,039	240	24,280	3,280	17%	150	140	112,500	2,949,000	3,639,954	690,954	23%	Nov '18	2,949,000	3,150,000	201000
26	21,750	25,029	250	25,280	3,530	17%	148	141	111,000	3,060,000	3,739,439	679,439	22%	Dec '18	3,060,000	3,219,000	159000
27	22,500	26,029	260	26,290	3,790	18%	150	141	112,500	3,172,500	3,941,544	769,044	24%	Jan '19	3,172,500	3,375,000	202500
28	23,250	27,040	270	27,311	4,061	19%	151	141	113,250	3,285,750	4,121,915	836,165	25%	Feb '19	3,285,750	3,510,750	225000
29	24,000	28,060	281	28,341	4,341	19%	151	142	113,250	3,399,000	4,277,537	878,537	26%	Mar '19	3,399,000	3,624,000	225000
30	24,750	29,091	291	29,382	4,632	20%	152	142	114,000	3,513,000	4,464,097	951,097	27%	Apr '19	3,513,000	3,762,000	249000
31	25,500	30,132	301	30,434	4,934	21%	152	142	114,000	3,627,000	4,623,898	996,898	27%	May '19	3,627,000	3,876,000	249000
32	26,250	31,183	312	31,495	5,245	21%	154	143	115,500	3,742,500	4,848,287	1,105,787	30%	Jun '19	3,742,500	4,042,500	300000
33	27,000	32,245	322	32,568	5,568	22%	155	143	116,250	3,858,750	5,046,013	1,187,263	31%	Jul '19	3,858,750	4,185,000	326250
34	27,750	33,317	333	33,651	5,901	22%	155	143	116,250	3,975,000	5,213,906	1,238,906	31%	Aug '19	3,975,000	4,301,250	326250
35	28,500	34,401	344	34,745	6,245	23%	155	144	116,250	4,091,250	5,383,477	1,292,227	32%	Sep '19	4,091,250	4,417,500	326250
36	29,250	35,495	355	35,850	6,600	24%	157	144	117,750	4,209,000	5,626,445	1,417,445	34%	Oct '19	4,209,000	4,592,250	383250
End of Year 3
37	30,000	36,599	366	36,966	6,966	24%	159	144	119,250	4,328,250	5,875,588	1,547,338	36%	Nov '19	4,328,250	4,770,000	441750
38	30,750	37,715	377	38,093	7,343	25%	161	145	120,750	4,449,000	6,130,993	1,681,993	38%	Dec '19	4,449,000	4,950,750	501750
39	31,500	38,843	388	39,232	7,732	26%	162	145	121,500	4,570,500	6,353,512	1,783,012	39%	Jan '20	4,570,500	5,103,000	532500
40	32,250	39,981	400	40,381	8,131	26%	164	146	123,000	4,693,500	6,620,545	1,927,045	41%	Feb '20	4,693,500	5,289,000	595500
41	33,000	41,131	411	41,543	8,543	27%	166	146	124,500	4,818,000	6,894,086	2,076,086	43%	Mar '20	4,818,000	5,478,000	660000
42	33,750	42,292	423	42,716	8,966	28%	167	146	125,250	4,943,250	7,131,507	2,188,257	44%	Apr '20	4,943,250	5,636,250	693000
43	34,500	43,465	435	43,900	9,400	28%	169	147	126,750	5,070,000	7,417,145	2,347,145	46%	May '20	5,070,000	5,830,500	760500
44	35,250	44,650	447	45,097	9,847	29%	169	147	126,750	5,196,750	7,619,354	2,422,604	47%	Jun '20	5,196,750	5,957,250	760500
45	36,000	45,846	458	46,305	10,305	30%	170	148	127,500	5,324,250	7,869,891	2,545,641	48%	Jul '20	5,324,250	6,120,000	795750
46	36,750	47,055	471	47,526	10,776	31%	172	148	129,000	5,453,250	8,172,436	2,719,186	50%	Aug '20	5,453,250	6,321,000	867750
47	37,500	48,275	483	48,759	11,259	31%	171	149	128,250	5,581,500	8,335,712	2,754,212	49%	Sep '20	5,581,500	6,412,500	831000
48	38,250	49,508	495	50,004	11,754	32%	173	149	129,750	5,711,250	8,648,629	2,937,379	51%	Oct '20	5,711,250	6,617,250	906000
End of Year 4
49	39,000	50,753	508	51,261	12,261	33%	175	150	131,250	5,842,500	8,968,705	3,126,205	54%	Nov '20	5,842,500	6,825,000	982500
50	39,750	52,011	520	52,531	12,781	33%	175	150	131,250	5,973,750	9,190,974	3,217,224	54%	Dec '20	5,973,750	6,956,250	982500
51	40,500	53,281	533	53,814	13,314	34%	175	151	131,250	6,105,000	9,415,467	3,310,467	54%	Jan '21	6,105,000	7,087,500	982500
52	41,250	54,564	546	55,110	13,860	35%	177	151	132,750	6,237,750	9,752,423	3,514,673	56%	Feb '21	6,237,750	7,301,250	1063500
53	42,000	55,859	559	56,418	14,418	36%	179	152	134,250	6,372,000	10,096,882	3,724,882	58%	Mar '21	6,372,000	7,518,000	1146000
54	42,750	57,168	572	57,740	14,990	36%	181	152	135,750	6,507,750	10,448,943	3,941,193	61%	Apr '21	6,507,750	7,737,750	1230000
55	43,500	58,490	585	59,075	15,575	37%	181	153	135,750	6,643,500	10,690,560	4,047,060	61%	May '21	6,643,500	7,873,500	1230000
56	44,250	59,824	598	60,423	16,173	38%	181	153	135,750	6,779,250	10,934,593	4,155,343	61%	Jun '21	6,779,250	8,009,250	1230000
57	45,000	61,173	612	61,785	16,785	39%	179	154	134,250	6,913,500	11,057,497	4,143,997	60%	Jul '21	6,913,500	8,055,000	1141500
58	45,750	62,534	625	63,160	17,410	39%	180	154	135,000	7,048,500	11,366,844	4,318,344	61%	Aug '21	7,048,500	8,235,000	1186500
59	46,500	63,910	639	64,549	18,049	40%	180	154	135,000	7,183,500	11,616,883	4,433,383	62%	Sep '21	7,183,500	8,370,000	1186500
60	47,250	65,299	653	65,952	18,702	41%	182	155	136,500	7,320,000	12,001,326	4,681,326	64%	Oct '21	7,320,000	8,599,500	1279500
End of Year 5
61	48,000	66,702	667	67,369	19,369	42%	182	155	136,500	7,456,500	12,259,225	4,802,725	64%	Nov '21	7,456,500	8,736,000	1279500
62	48,750	68,119	681	68,801	20,051	42%	180	156	135,000	7,591,500	12,382,101	4,790,601	63%	Dec '21	7,591,500	8,775,000	1183500
63	49,500	69,550	696	70,246	20,746	43%	178	156	133,500	7,725,000	12,501,800	4,776,800	62%	Jan '22	7,725,000	8,811,000	1086000
64	50,250	70,996	710	71,706	21,456	44%	176	156	132,000	7,857,000	12,618,261	4,761,261	61%	Feb '22	7,857,000	8,844,000	987000
65	51,000	72,456	725	73,181	22,181	45%	176	157	132,000	7,989,000	12,877,783	4,888,783	61%	Mar '22	7,989,000	8,976,000	987000
66	51,750	73,930	739	74,670	22,920	46%	176	157	132,000	8,121,000	13,139,901	5,018,901	62%	Apr '22	8,121,000	9,108,000	987000
67	52,500	75,419	754	76,174	23,674	46%	175	157	131,250	8,252,250	13,328,466	5,076,216	62%	May '22	8,252,250	9,187,500	935250
68	53,250	76,924	769	77,693	24,443	47%	174	157	130,500	8,382,750	13,516,640	5,133,890	61%	Jun '22	8,382,750	9,265,500	882750
69	54,000	78,443	784	79,228	25,228	48%	173	158	129,750	8,512,500	13,704,403	5,191,903	61%	Jul '22	8,512,500	9,342,000	829500
70	54,750	79,977	800	80,778	26,028	49%	171	158	128,250	8,640,750	13,810,960	5,170,210	60%	Aug '22	8,640,750	9,362,250	721500
71	55,500	81,527	815	82,343	26,843	50%	171	158	128,250	8,769,000	14,078,622	5,309,622	61%	Sep '22	8,769,000	9,490,500	721500
72	56,250	83,092	831	83,924	27,674	51%	173	158	129,750	8,898,750	14,516,808	5,618,058	63%	Oct '22	8,898,750	9,731,250	832500
End of Year 6
73	57,000	84,673	847	85,520	28,520	51%	172	158	129,000	9,027,750	14,707,523	5,679,773	63%	Nov '22	9,027,750	9,804,000	776250
74	57,750	86,270	863	87,133	29,383	52%	171	159	128,250	9,156,000	14,897,775	5,741,775	63%	Dec '22	9,156,000	9,875,250	719250
75	58,500	87,883	879	88,762	30,262	53%	172	159	129,000	9,285,000	15,265,068	5,980,068	64%	Jan '23	9,285,000	10,062,000	777000
76	59,250	89,512	895	90,407	31,157	54%	170	159	127,500	9,412,500	15,367,214	5,954,714	63%	Feb '23	9,412,500	10,072,500	660000
77	60,000	91,157	912	92,069	32,069	55%	168	159	126,000	9,538,500	15,465,544	5,927,044	62%	Mar '23	9,538,500	10,080,000	541500
78	60,750	92,818	928	93,747	32,997	56%	167	159	125,250	9,663,750	15,653,732	5,989,982	62%	Apr '23	9,663,750	10,145,250	481500
79	61,500	94,496	945	95,442	33,942	57%	167	159	125,250	9,789,000	15,936,792	6,147,792	63%	May '23	9,789,000	10,270,500	481500
80	62,250	96,191	962	97,154	34,904	57%	167	159	125,250	9,914,250	16,222,682	6,308,432	64%	Jun '23	9,914,250	10,395,750	481500
81	63,000	97,903	979	98,883	35,883	58%	166	159	124,500	10,038,750	16,412,549	6,373,799	63%	Jul '23	10,038,750	10,458,000	419250
82	63,750	99,632	996	100,629	36,879	59%	168	159	126,000	10,164,750	16,903,698	6,738,948	66%	Aug '23	10,164,750	10,710,000	545250
83	64,500	101,379	1,014	102,393	37,893	60%	166	160	124,500	10,289,250	16,995,229	6,705,979	65%	Sep '23	10,289,250	10,707,000	417750
84	65,250	103,142	1,031	104,174	38,924	61%	166	160	124,500	10,413,750	17,290,946	6,877,196	66%	Oct '23	10,413,750	10,831,500	417750
End of Year 7
85	66,000	104,924	1,049	105,974	39,974	62%	165	160	123,750	10,537,500	17,483,647	6,946,147	66%	Nov '23	10,537,500	10,890,000	352500
86	66,750	106,723	1,067	107,791	41,041	63%	163	160	122,250	10,659,750	17,567,909	6,908,159	65%	Dec '23	10,659,750	10,880,250	220500
87	67,500	108,540	1,085	109,626	42,126	64%	163	160	122,250	10,782,000	17,867,081	7,085,081	66%	Jan '24	10,782,000	11,002,500	220500
88	68,250	110,376	1,104	111,480	43,230	65%	162	160	121,500	10,903,500	18,057,764	7,154,264	66%	Feb '24	10,903,500	11,056,500	153000
89	69,000	112,230	1,122	113,352	44,352	66%	163	160	122,250	11,025,750	18,474,429	7,448,679	68%	Mar '24	11,025,750	11,247,000	221250
90	69,750	114,102	1,141	115,243	45,493	67%	163	160	122,250	11,148,000	18,782,666	7,634,666	68%	Apr '24	11,148,000	11,369,250	221250
91	70,500	115,993	1,160	117,153	46,653	68%	165	160	123,750	11,271,750	19,328,292	8,056,542	71%	May '24	11,271,750	11,632,500	360750
92	71,250	117,903	1,179	119,082	47,832	69%	166	160	124,500	11,396,250	19,765,664	8,369,414	73%	Jun '24	11,396,250	11,827,500	431250
93	72,000	119,832	1,198	121,031	49,031	70%	165	160	123,750	11,520,000	19,968,055	8,448,055	73%	Jul '24	11,520,000	11,880,000	360000
94	72,750	121,780	1,218	122,998	50,248	71%	163	160	122,250	11,642,250	20,046,746	8,404,496	72%	Aug '24	11,642,250	11,858,250	216000
95	73,500	123,748	1,237	124,986	51,486	72%	163	160	122,250	11,764,500	20,370,706	8,606,206	73%	Sep '24	11,764,500	11,980,500	216000
96	74,250	125,735	1,257	126,993	52,743	72%	164	160	123,000	11,887,500	20,824,899	8,937,399	75%	Oct '24	11,887,500	12,177,000	289500
End of Year 8
97	75,000	127,743	1,277	129,021	54,021	73%	164	160	123,000	12,010,500	21,157,398	9,146,898	76%	Nov '24	12,010,500	12,300,000	289500
98	75,750	129,770	1,298	131,068	55,318	75%	164	160	123,000	12,133,500	21,493,222	9,359,722	77%	Dec '24	12,133,500	12,423,000	289500
99	76,500	131,818	1,318	133,137	56,637	76%	162	160	121,500	12,255,000	21,566,131	9,311,131	76%	Jan '25	12,255,000	12,393,000	138000
100	77,250	133,886	1,339	135,225	57,975	77%	160	160	120,000	12,375,000	21,634,077	9,259,077	75%	Feb '25	12,375,000	12,360,000	-15000
101	78,000	135,975	1,360	137,335	59,335	78%	159	160	119,250	12,494,250	21,834,302	9,340,052	75%	Mar '25	12,494,250	12,402,000	-92250
102	78,750	138,085	1,381	139,466	60,716	79%	161	160	120,750	12,615,000	22,452,040	9,837,040	78%	Apr '25	12,615,000	12,678,750	63750
103	79,500	140,216	1,402	141,618	62,118	80%	159	160	119,250	12,734,250	22,515,301	9,781,051	77%	May '25	12,734,250	12,640,500	-93750
104	80,250	142,368	1,424	143,792	63,542	81%	158	160	118,500	12,852,750	22,717,125	9,864,375	77%	Jun '25	12,852,750	12,679,500	-173250
105	81,000	144,541	1,445	145,987	64,987	82%	157	160	117,750	12,970,500	22,918,014	9,947,514	77%	Jul '25	12,970,500	12,717,000	-253500
106	81,750	146,737	1,467	148,205	66,455	83%	158	160	118,500	13,089,000	23,414,346	10,325,346	79%	Aug '25	13,089,000	12,916,500	-172500
107	82,500	148,954	1,490	150,444	67,944	84%	157	160	117,750	13,206,750	23,617,750	10,411,000	79%	Sep '25	13,206,750	12,952,500	-254250
108	83,250	151,194	1,512	152,706	69,456	85%	155	160	116,250	13,323,000	23,667,463	10,344,463	78%	Oct '25	13,323,000	12,903,750	-419250
End of Year 9
109	84,000	153,456	1,535	154,991	70,991	86%	153	160	114,750	13,437,750	23,711,588	10,273,838	76%	Nov '25	13,437,750	12,852,000	-585750
110	84,750	155,740	1,557	157,298	72,548	87%	152	160	114,000	13,551,750	23,907,324	10,355,574	76%	Dec '25	13,551,750	12,882,000	-669750
111	85,500	158,048	1,580	159,629	74,129	88%	153	160	114,750	13,666,500	24,421,186	10,754,686	79%	Jan '26	13,666,500	13,081,500	-585000
112	86,250	160,378	1,604	161,982	75,732	89%	153	160	114,750	13,781,250	24,781,315	11,000,065	80%	Feb '26	13,781,250	13,196,250	-585000
113	87,000	162,732	1,627	164,360	77,360	90%	153	160	114,750	13,896,000	25,145,046	11,249,046	81%	Mar '26	13,896,000	13,311,000	-585000
114	87,750	165,109	1,651	166,761	79,011	92%	151	160	113,250	14,009,250	25,178,892	11,169,642	80%	Apr '26	14,009,250	13,250,250	-759000
115	88,500	167,510	1,675	169,186	80,686	93%	151	160	113,250	14,122,500	25,545,083	11,422,583	81%	May '26	14,122,500	13,363,500	-759000
116	89,250	169,935	1,699	171,635	82,385	94%	150	159	112,500	14,235,000	25,743,301	11,508,301	81%	Jun '26	14,235,000	13,387,500	-847500
117	90,000	172,385	1,724	174,109	84,109	95%	149	159	111,750	14,346,750	25,940,270	11,593,520	81%	Jul '26	14,346,750	13,410,000	-936750
118	90,750	174,859	1,749	176,608	85,858	96%	149	159	111,750	14,458,500	26,312,560	11,854,060	82%	Aug '26	14,458,500	13,521,750	-936750
119	91,500	177,357	1,774	179,131	87,631	97%	151	159	113,250	14,571,750	27,046,836	12,475,086	86%	Sep '26	14,571,750	13,816,500	-755250
120	92,250	179,881	1,799	181,680	89,430	99%	151	159	113,250	14,685,000	27,431,707	12,746,707	87%	Oct '26	14,685,000	13,929,750	-755250
End of Year 10
121	93,000	182,430	1,824	184,254	91,254	100%	151	159	113,250	14,798,250	27,820,426	13,022,176	88%	Nov '26	14,798,250	14,043,000	-755250
122	93,750	185,004	1,850	186,855	93,105	101%	153	159	114,750	14,913,000	28,586,742	13,673,742	92%	Dec '26	14,913,000	14,343,750	-569250
123	94,500	187,604	1,876	189,481	94,981	102%	154	159	115,500	15,028,500	29,178,008	14,149,508	94%	Jan '27	15,028,500	14,553,000	-475500
124	95,250	190,230	1,902	192,133	96,883	103%	156	159	117,000	15,145,500	29,970,729	14,825,229	98%	Feb '27	15,145,500	14,859,000	-286500
125	96,000	192,882	1,929	194,812	98,812	105%	158	159	118,500	15,264,000	30,778,249	15,514,249	102%	Mar '27	15,264,000	15,168,000	-96000
126	96,750	195,561	1,956	197,517	100,767	106%	160	159	120,000	15,384,000	31,600,771	16,216,771	105%	Apr '27	15,384,000	15,480,000	96000
127	97,500	198,267	1,983	200,250	102,750	107%	162	159	121,500	15,505,500	32,438,499	16,932,999	109%	May '27	15,505,500	15,795,000	289500
128	98,250	200,999	2,010	203,010	104,760	108%	162	159	121,500	15,627,000	32,885,619	17,258,619	110%	Jun '27	15,627,000	15,916,500	289500
129	99,000	203,759	2,038	205,798	106,798	110%	163	159	122,250	15,749,250	33,543,008	17,793,758	113%	Jul '27	15,749,250	16,137,000	387750
130	99,750	206,547	2,065	208,613	108,863	111%	163	159	122,250	15,871,500	34,001,930	18,130,430	114%	Aug '27	15,871,500	16,259,250	387750
131	100,500	209,363	2,094	211,457	110,957	112%	165	159	123,750	15,995,250	34,888,356	18,893,106	118%	Sep '27	15,995,250	16,582,500	587250
132	101,250	212,206	2,122	214,329	113,079	113%	165	159	123,750	16,119,000	35,362,247	19,243,247	119%	Oct '27	16,119,000	16,706,250	587250
End of Year 11
133	102,000	215,078	2,151	217,230	115,230	115%	166	159	124,500	16,243,500	36,058,106	19,814,606	122%	Nov '27	16,243,500	16,932,000	688500
134	102,750	217,979	2,180	220,159	117,409	116%	164	159	123,000	16,366,500	36,104,134	19,737,634	121%	Dec '27	16,366,500	16,851,000	484500
135	103,500	220,909	2,209	223,118	119,618	117%	166	159	124,500	16,491,000	37,035,662	20,544,662	125%	Jan '28	16,491,000	17,181,000	690000
136	104,250	223,868	2,239	226,107	121,857	119%	168	159	126,000	16,617,000	37,983,998	21,366,998	129%	Feb '28	16,617,000	17,514,000	897000
137	105,000	226,857	2,269	229,126	124,126	120%	166	159	124,500	16,741,500	38,032,866	21,291,366	127%	Mar '28	16,741,500	17,430,000	688500
138	105,750	229,875	2,299	232,174	126,424	121%	165	159	123,750	16,865,250	38,306,785	21,441,535	127%	Apr '28	16,865,250	17,448,750	583500
139	106,500	232,924	2,329	235,254	128,754	123%	167	160	125,250	16,990,500	39,285,368	22,294,868	131%	May '28	16,990,500	17,785,500	795000
140	107,250	236,003	2,360	238,364	131,114	124%	167	160	125,250	17,115,750	39,804,744	22,688,994	133%	Jun '28	17,115,750	17,910,750	795000
141	108,000	239,113	2,391	241,505	133,505	125%	168	160	126,000	17,241,750	40,570,819	23,329,069	135%	Jul '28	17,241,750	18,144,000	902250
142	108,750	242,254	2,423	244,677	135,927	127%	169	160	126,750	17,368,500	41,348,485	23,979,985	138%	Aug '28	17,368,500	18,378,750	1010250
143	109,500	245,427	2,454	247,882	138,382	128%	171	160	128,250	17,496,750	42,385,771	24,889,021	142%	Sep '28	17,496,750	18,724,500	1227750
144	110,250	248,631	2,486	251,118	140,868	130%	172	160	129,000	17,625,750	43,190,299	25,564,549	145%	Oct '28	17,625,750	18,963,000	1337250
End of Year 12
145	111,000	251,868	2,519	254,387	143,387	131%	172	160	129,000	17,754,750	43,752,512	25,997,762	146%	Nov '28	17,754,750	19,092,000	1337250
146	111,750	255,136	2,551	257,688	145,938	132%	173	160	129,750	17,884,500	44,578,035	26,693,535	149%	Dec '28	17,884,500	19,332,750	1448250
147	112,500	258,438	2,584	261,022	148,522	134%	175	160	131,250	18,015,750	45,676,928	27,661,178	154%	Jan '29	18,015,750	19,687,500	1671750
148	113,250	261,772	2,618	264,390	151,140	135%	177	160	132,750	18,148,500	46,795,060	28,646,560	158%	Feb '29	18,148,500	20,045,250	1896750
149	114,000	265,140	2,651	267,792	153,792	137%	179	160	134,250	18,282,750	47,932,691	29,649,941	162%	Mar '29	18,282,750	20,406,000	2123250
150	114,750	268,541	2,685	271,227	156,477	138%	179	160	134,250	18,417,000	48,547,630	30,130,630	164%	Apr '29	18,417,000	20,540,250	2123250
151	115,500	271,976	2,720	274,697	159,197	140%	181	161	135,750	18,552,750	49,718,113	31,165,363	168%	May '29	18,552,750	20,905,500	2352750
152	116,250	275,446	2,754	278,201	161,951	141%	183	161	137,250	18,690,000	50,908,824	32,218,824	172%	Jun '29	18,690,000	21,273,750	2583750
153	117,000	278,951	2,790	281,741	164,741	143%	185	161	138,750	18,828,750	52,120,036	33,291,286	177%	Jul '29	18,828,750	21,645,000	2816250
154	117,750	282,490	2,825	285,316	167,566	144%	185	161	138,750	18,967,500	52,781,394	33,813,894	178%	Aug '29	18,967,500	21,783,750	2816250
155	118,500	286,065	2,861	288,926	170,426	146%	184	161	138,000	19,105,500	53,160,439	34,054,939	178%	Sep '29	19,105,500	21,804,000	2698500
156	119,250	289,676	2,897	292,573	173,323	147%	182	161	136,500	19,242,000	53,246,297	34,004,297	177%	Oct '29	19,242,000	21,703,500	2461500
End of Year 13
157	120,000	293,323	2,933	296,256	176,256	149%	183	161	137,250	19,379,250	54,212,902	34,833,652	180%	Nov '29	19,379,250	21,960,000	2580750
158	120,750	297,006	2,970	299,976	179,226	150%	184	162	138,000	19,517,250	55,193,649	35,676,399	183%	Dec '29	19,517,250	22,218,000	2700750
159	121,500	300,726	3,007	303,734	182,234	152%	183	162	137,250	19,654,500	55,581,252	35,926,752	183%	Jan '30	19,654,500	22,234,500	2580000
160	122,250	304,483	3,045	307,528	185,278	153%	183	162	137,250	19,791,750	56,275,707	36,483,957	184%	Feb '30	19,791,750	22,371,750	2580000
161	123,000	308,278	3,083	311,361	188,361	155%	182	162	136,500	19,928,250	56,665,746	36,737,496	184%	Mar '30	19,928,250	22,386,000	2457750
162	123,750	312,111	3,121	315,232	191,482	157%	184	162	138,000	20,066,250	58,000,753	37,934,503	189%	Apr '30	20,066,250	22,770,000	2703750
163	124,500	315,982	3,160	319,142	194,642	158%	182	162	136,500	20,202,750	58,081,876	37,879,126	187%	May '30	20,202,750	22,659,000	2456250
164	125,250	319,892	3,199	323,091	197,841	160%	182	162	136,500	20,339,250	58,800,580	38,461,330	189%	Jun '30	20,339,250	22,795,500	2456250
165	126,000	323,841	3,238	327,080	201,080	162%	183	163	137,250	20,476,500	59,853,550	39,377,050	192%	Jul '30	20,476,500	23,058,000	2581500
166	126,750	327,829	3,278	331,108	204,358	163%	184	163	138,000	20,614,500	60,921,836	40,307,336	196%	Aug '30	20,614,500	23,322,000	2707500
167	127,500	331,857	3,319	335,176	207,676	165%	184	163	138,000	20,752,500	61,670,454	40,917,954	197%	Sep '30	20,752,500	23,460,000	2707500
168	128,250	335,926	3,359	339,286	211,036	166%	186	163	139,500	20,892,000	63,105,130	42,213,130	202%	Oct '30	20,892,000	23,854,500	2962500
End of Year 14
169	129,000	340,035	3,400	343,436	214,436	168%	186	163	139,500	21,031,500	63,877,096	42,845,596	204%	Nov '30	21,031,500	23,994,000	2962500
170	129,750	344,186	3,442	347,628	217,878	170%	186	163	139,500	21,171,000	64,656,782	43,485,782	205%	Dec '30	21,171,000	24,133,500	2962500
171	130,500	348,377	3,484	351,862	221,362	172%	188	163	141,000	21,312,000	66,147,988	44,835,988	210%	Jan '31	21,312,000	24,534,000	3222000
172	131,250	352,611	3,526	356,138	224,888	173%	190	163	142,500	21,454,500	67,664,174	46,209,674	215%	Feb '31	21,454,500	24,937,500	3483000
173	132,000	356,887	3,569	360,457	228,457	175%	191	164	143,250	21,597,750	68,845,217	47,247,467	219%	Mar '31	21,597,750	25,212,000	3614250
174	132,750	361,206	3,612	364,819	232,069	177%	192	164	144,000	21,741,750	70,043,191	48,301,441	222%	Apr '31	21,741,750	25,488,000	3746250
175	133,500	365,568	3,656	369,224	235,724	179%	193	164	144,750	21,886,500	71,258,307	49,371,807	226%	May '31	21,886,500	25,765,500	3879000
176	134,250	369,974	3,700	373,674	239,424	180%	193	164	144,750	22,031,250	72,117,107	50,085,857	227%	Jun '31	22,031,250	25,910,250	3879000
177	135,000	374,424	3,744	378,168	243,168	182%	194	164	145,500	22,176,750	73,362,664	51,185,914	231%	Jul '31	22,176,750	26,190,000	4013250
178	135,750	378,918	3,789	382,708	246,958	184%	193	164	144,750	22,321,500	73,860,559	51,539,059	231%	Aug '31	22,321,500	26,199,750	3878250
179	136,500	383,457	3,835	387,292	250,792	186%	195	165	146,250	22,467,750	75,519,966	53,052,216	236%	Sep '31	22,467,750	26,617,500	4149750
180	137,250	388,042	3,880	391,923	254,673	188%	196	165	147,000	22,614,750	76,814,821	54,200,071	240%	Oct '31	22,614,750	26,901,000	4286250
End of Year 15
181	138,000	392,672	3,927	396,599	258,599	189%	196	165	147,000	22,761,750	77,731,459	54,969,709	242%	Nov '31	22,761,750	27,048,000	4286250
182	138,750	397,349	3,973	401,323	262,573	191%	198	165	148,500	22,910,250	79,459,909	56,549,659	247%	Dec '31	22,910,250	27,472,500	4562250
183	139,500	402,072	4,021	406,094	266,594	193%	196	165	147,000	23,057,250	79,592,326	56,535,076	245%	Jan '32	23,057,250	27,342,000	4284750
184	140,250	406,843	4,068	410,912	270,662	195%	195	165	146,250	23,203,500	80,125,827	56,922,327	245%	Feb '32	23,203,500	27,348,750	4145250
185	141,000	411,661	4,117	415,779	274,779	197%	195	166	146,250	23,349,750	81,074,818	57,725,068	247%	Mar '32	23,349,750	27,495,000	4145250
186	141,750	416,528	4,165	420,694	278,944	199%	193	166	144,750	23,494,500	81,191,911	57,697,411	246%	Apr '32	23,494,500	27,357,750	3863250
187	142,500	421,443	4,214	425,658	283,158	201%	193	166	144,750	23,639,250	82,150,048	58,510,798	248%	May '32	23,639,250	27,502,500	3863250
188	143,250	426,408	4,264	430,672	287,422	203%	193	166	144,750	23,784,000	83,117,766	59,333,766	249%	Jun '32	23,784,000	27,647,250	3863250
189	144,000	431,422	4,314	435,737	291,737	205%	192	166	144,000	23,928,000	83,659,424	59,731,424	250%	Jul '32	23,928,000	27,648,000	3720000
190	144,750	436,486	4,365	440,851	296,101	207%	192	166	144,000	24,072,000	84,641,479	60,569,479	252%	Aug '32	24,072,000	27,792,000	3720000
191	145,500	441,601	4,416	446,017	300,517	209%	191	166	143,250	24,215,250	85,187,336	60,972,086	252%	Sep '32	24,215,250	27,790,500	3575250
192	146,250	446,767	4,468	451,235	304,985	211%	189	167	141,750	24,357,000	85,281,441	60,924,441	250%	Oct '32	24,357,000	27,641,250	3284250
End of Year 16
193	147,000	451,985	4,520	456,505	309,505	213%	187	167	140,250	24,497,250	85,364,433	60,867,183	248%	Nov '32	24,497,250	27,489,000	2991750
194	147,750	457,254	4,573	461,828	314,078	215%	185	167	138,750	24,636,000	85,436,095	60,800,095	247%	Dec '32	24,636,000	27,333,750	2697750
195	148,500	462,577	4,626	467,203	318,703	217%	184	167	138,000	24,774,000	85,963,410	61,189,410	247%	Jan '33	24,774,000	27,324,000	2550000
196	149,250	467,953	4,680	472,633	323,383	219%	186	167	139,500	24,913,500	87,907,710	62,994,210	253%	Feb '33	24,913,500	27,760,500	2847000
197	150,000	473,382	4,734	478,117	328,117	221%	184	167	138,000	25,051,500	87,971,469	62,919,969	251%	Mar '33	25,051,500	27,600,000	2548500
198	150,750	478,866	4,789	483,655	332,905	223%	183	167	137,250	25,188,750	88,506,928	63,318,178	251%	Apr '33	25,188,750	27,587,250	2398500
199	151,500	484,405	4,844	489,249	337,749	225%	181	167	135,750	25,324,500	88,552,141	63,227,641	250%	May '33	25,324,500	27,421,500	2097000
200	152,250	489,999	4,900	494,899	342,649	227%	179	167	134,250	25,458,750	88,584,991	63,126,241	248%	Jun '33	25,458,750	27,252,750	1794000
201	153,000	495,649	4,956	500,606	347,606	229%	179	167	134,250	25,593,000	89,606,454	64,013,454	250%	Jul '33	25,593,000	27,387,000	1794000
202	153,750	501,355	5,014	506,369	352,619	232%	179	167	134,250	25,727,250	90,638,131	64,910,881	252%	Aug '33	25,727,250	27,521,250	1794000
203	154,500	507,119	5,071	512,191	357,691	234%	177	167	132,750	25,860,000	90,655,743	64,795,743	251%	Sep '33	25,860,000	27,346,500	1486500
204	155,250	512,940	5,129	518,070	362,820	236%	177	167	132,750	25,992,750	91,696,398	65,703,648	253%	Oct '33	25,992,750	27,479,250	1486500
End of Year 17
205	156,000	518,820	5,188	524,008	368,008	238%	175	167	131,250	26,124,000	91,699,443	65,575,443	251%	Nov '33	26,124,000	27,300,000	1176000
206	156,750	524,758	5,248	530,006	373,256	240%	173	167	129,750	26,253,750	91,689,008	65,435,258	249%	Dec '33	26,253,750	27,117,750	864000
207	157,500	530,755	5,308	536,063	378,563	243%	175	168	131,250	26,385,000	93,809,093	67,424,093	256%	Jan '34	26,385,000	27,562,500	1177500
208	158,250	536,813	5,368	542,182	383,932	245%	175	168	131,250	26,516,250	94,879,766	68,363,516	258%	Feb '34	26,516,250	27,693,750	1177500
209	159,000	542,931	5,429	548,361	389,361	247%	174	168	130,500	26,646,750	95,412,786	68,766,036	258%	Mar '34	26,646,750	27,666,000	1019250
210	159,750	549,110	5,491	554,602	394,852	250%	174	168	130,500	26,777,250	96,498,738	69,721,488	260%	Apr '34	26,777,250	27,796,500	1019250
211	160,500	555,351	5,554	560,905	400,405	252%	175	168	131,250	26,908,500	98,156,456	71,247,956	265%	May '34	26,908,500	28,087,500	1179000
212	161,250	561,655	5,617	567,272	406,022	254%	174	168	130,500	27,039,000	98,703,331	71,664,331	265%	Jun '34	27,039,000	28,057,500	1018500
213	162,000	568,022	5,680	573,702	411,702	257%	174	168	130,500	27,169,500	99,822,190	72,652,690	267%	Jul '34	27,169,500	28,188,000	1018500
214	162,750	574,452	5,745	580,197	417,447	259%	173	168	129,750	27,299,250	100,372,040	73,072,790	268%	Aug '34	27,299,250	28,155,750	856500
215	163,500	580,946	5,809	586,756	423,256	261%	174	168	130,500	27,429,750	102,093,584	74,663,834	272%	Sep '34	27,429,750	28,449,000	1019250
216	164,250	587,506	5,875	593,381	429,131	264%	174	168	130,500	27,560,250	103,246,345	75,686,095	275%	Oct '34	27,560,250	28,579,500	1019250
End of Year 18
217	165,000	594,131	5,941	600,073	435,073	266%	172	168	129,000	27,689,250	103,210,488	75,521,238	273%	Nov '34	27,689,250	28,380,000	690750
218	165,750	600,822	6,008	606,831	441,081	269%	173	168	129,750	27,819,000	104,979,734	77,160,734	277%	Dec '34	27,819,000	28,674,750	855750
219	166,500	607,580	6,076	613,657	447,157	271%	172	168	129,000	27,948,000	105,546,942	77,598,942	278%	Jan '35	27,948,000	28,638,000	690000
220	167,250	614,406	6,144	620,551	453,301	273%	170	168	127,500	28,075,500	105,491,620	77,416,120	276%	Feb '35	28,075,500	28,432,500	357000
221	168,000	621,300	6,213	627,514	459,514	276%	169	168	126,750	28,202,250	106,047,817	77,845,567	276%	Mar '35	28,202,250	28,392,000	189750
222	168,750	628,263	6,283	634,546	465,796	279%	169	168	126,750	28,329,000	107,236,333	78,907,333	279%	Apr '35	28,329,000	28,518,750	189750
223	169,500	635,296	6,353	641,649	472,149	281%	168	168	126,000	28,455,000	107,795,085	79,340,085	279%	May '35	28,455,000	28,476,000	21000
224	170,250	642,399	6,424	648,823	478,573	284%	166	168	124,500	28,579,500	107,702,669	79,123,169	277%	Jun '35	28,579,500	28,261,500	-318000
225	171,000	649,573	6,496	656,069	485,069	286%	165	168	123,750	28,703,250	108,249,391	79,546,141	277%	Jul '35	28,703,250	28,215,000	-488250
226	171,750	656,819	6,568	663,387	491,637	289%	165	168	123,750	28,827,000	109,456,893	80,629,893	280%	Aug '35	28,827,000	28,338,750	-488250
227	172,500	664,137	6,641	670,779	498,279	291%	163	168	122,250	28,949,250	109,334,912	80,385,662	278%	Sep '35	28,949,250	28,117,500	-831750
228	173,250	671,528	6,715	678,244	504,994	294%	161	168	120,750	29,070,000	109,195,266	80,125,266	276%	Oct '35	29,070,000	27,893,250	-1176750
End of Year 19
229	174,000	678,993	6,790	685,784	511,784	297%	159	168	119,250	29,189,250	109,037,628	79,848,378	274%	Nov '35	29,189,250	27,666,000	-1523250
230	174,750	686,533	6,865	693,399	518,649	299%	158	168	118,500	29,307,750	109,555,068	80,247,318	274%	Dec '35	29,307,750	27,610,500	-1697250
231	175,500	694,149	6,941	701,091	525,591	302%	157	168	117,750	29,425,500	110,069,233	80,643,733	274%	Jan '36	29,425,500	27,553,500	-1872000
232	176,250	701,840	7,018	708,859	532,609	305%	159	168	119,250	29,544,750	112,706,591	83,161,841	281%	Feb '36	29,544,750	28,023,750	-1521000
233	177,000	709,609	7,096	716,705	539,705	308%	158	168	118,500	29,663,250	113,237,414	83,574,164	282%	Mar '36	29,663,250	27,966,000	-1697250
234	177,750	717,455	7,175	724,630	546,880	310%	158	168	118,500	29,781,750	114,489,493	84,707,743	284%	Apr '36	29,781,750	28,084,500	-1697250
235	178,500	725,379	7,254	732,634	554,134	313%	157	168	117,750	29,899,500	115,021,460	85,121,960	285%	May '36	29,899,500	28,024,500	-1875000
236	179,250	733,383	7,334	740,717	561,467	316%	156	167	117,000	30,016,500	115,549,905	85,533,405	285%	Jun '36	30,016,500	27,963,000	-2053500
237	180,000	741,467	7,415	748,882	568,882	319%	154	167	115,500	30,132,000	115,325,830	85,193,830	283%	Jul '36	30,132,000	27,720,000	-2412000
238	180,750	749,632	7,496	757,128	576,378	322%	152	167	114,000	30,246,000	115,081,506	84,835,506	280%	Aug '36	30,246,000	27,474,000	-2772000
239	181,500	757,878	7,579	765,457	583,957	324%	151	167	113,250	30,359,250	115,582,024	85,222,774	281%	Sep '36	30,359,250	27,406,500	-2952750
240	182,250	766,207	7,662	773,869	591,619	327%	151	167	113,250	30,472,500	116,852,247	86,379,747	283%	Oct '36	30,472,500	27,519,750	-2952750
End of Year 20