Example 1 Feasibility.proProject NPV and Equity NPVExample 1AssumptionsConstruction Cost$1,000,000Annual Rental Income$120,000Sale Value$1,607,023

Equity Contribution100%Debt Contribution0%Cost of Equity 14%Cost of Debt8%Wt. Average Cost of Capital14.0%(Discount Rate)

Project Cash flowYear 0Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Construction Cost(1,000,000)0.00.00.00.00.00.00.00.00.00.0Rental Income0.0120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000Sale Value0.00.00.00.00.00.00.00.00.00.01,607,023Total Cash Flow(1,000,000)120,000120,000120,000120,000120,000120,000120,000120,000120,0001,727,023IRR15.0%NPV52,121

Example 2 Feasibility.proProject NPV and Equity NPVExample 2AssumptionsConstruction Cost$1,000,000Annual Rental Income$120,000Sale Value$1,607,023

Equity Contribution30%Debt Contribution70%Cost of Equity 14%Cost of Debt8%Wt. Average Cost of Capital9.8%

Project Cash flowYear 0Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Construction Cost(1,000,000)0.00.00.00.00.00.00.00.00.00.0Rental Income0.0120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000Sale Value0.00.00.00.00.00.00.00.00.00.01,607,023Total Cash Flow(1,000,000)120,000120,000120,000120,000120,000120,000120,000120,000120,0001,727,023Project IRR15.0%Project NPV341,240Financing Cash flowLoan Drawdown700,0000.00.00.00.00.00.00.00.00.00.0Equity Contribution300,0000.00.00.00.00.00.00.00.00.00.0Interest + PrincipalPayment0.0(104,321)(104,321)(104,321)(104,321)(104,321)(104,321)(104,321)(104,321)(104,321)(104,321)Net Cash Flow 0.015,67915,67915,67915,67915,67915,67915,67915,67915,6791,622,702Cash Flow to Equity Holders(300,000)15,67915,67915,67915,67915,67915,67915,67915,67915,6791,622,702

Equity IRR21.1%Equity NPV389,920

Relationship NPV-Debt Feasibility.proProject NPV and Equity NPV

SnProject NPVCost of DebtEquity NPV1402,7217.0%460,6442341,2408.0%389,9203284,0539.0%323,8224230,83810.0%262,0235181,29811.0%204,2216135,16212.0%150,138792,18013.0%99,517852,12114.0%52,121914,77515.0%7,73210(20,054)16.0%(33,854)11(52,545)17.0%(72,824)12(82,865)18.0%(109,351)13(111,167)19.0%(143,597)14(137,590)20.0%(175,709)15(162,266)21.0%(205,828)16(185,316)22.0%(234,081)17(206,850)23.0%(260,587)18(226,973)24.0%(285,458)19(245,778)25.0%(308,797)

Project NPV and Equity NPV

Loan Amortization ScheduleLoan Amortization Schedule

Enter valuesLoan summaryLoan amount700,000Scheduled payment104,321Annual interest rate8.00?%Scheduled number of payments10Loan period in years10Actual number of payments10Number of payments per year1Total early payments0.0Start date of loanAug-13Total interest343,206Optional extra payments

Lender name:XYZ Corp

Pmt. No.Payment DateBeginning BalanceScheduled PaymentExtra PaymentTotal PaymentPrincipalInterestEnding BalanceCumulative Interest

1Aug-14700,000104,3210.0104,32148,32156,000651,67956,0002Aug-15651,679104,3210.0104,32152,18652,134599,493108,1343Aug-16599,493104,3210.0104,32156,36147,959543,132156,0944Aug-17543,132104,3210.0104,32160,87043,451482,262199,5445Aug-18482,262104,3210.0104,32165,74038,581416,522238,1256Aug-19416,522104,3210.0104,32170,99933,322345,523271,4477Aug-20345,523104,3210.0104,32176,67927,642268,844299,0898Aug-21268,844104,3210.0104,32182,81321,508186,031320,5969Aug-22186,031104,3210.0104,32189,43814,88396,593335,47910Aug-2396,593104,3210.096,59388,8667,7270.0343,206118/19/240.0$104,320.640.00.00.00.00.0$343,206.42128/19/250.0$104,320.640.00.00.00.00.0$343,206.42138/19/260.0$104,320.640.00.00.00.00.0$343,206.42148/19/270.0$104,320.640.00.00.00.00.0$343,206.42158/19/280.0$104,320.640.00.00.00.00.0$343,206.42168/19/290.0$104,320.640.00.00.00.00.0$343,206.42178/19/300.0$104,320.640.00.00.00.00.0$343,206.42188/19/310.0$104,320.640.00.00.00.00.0$343,206.42198/19/320.0$104,320.640.00.00.00.00.0$343,206.42208/19/330.0$104,320.640.00.00.00.00.0$343,206.42218/19/340.0$104,320.640.00.00.00.00.0$343,206.42228/19/350.0$104,320.640.00.00.00.00.0$343,206.42238/19/360.0$104,320.640.00.00.00.00.0$343,206.42248/19/370.0$104,320.640.00.00.00.00.0$343,206.42258/19/380.0$104,320.640.00.00.00.00.0$343,206.42268/19/390.0$104,320.640.00.00.00.00.0$343,206.42278/19/400.0$104,320.640.00.00.00.00.0$343,206.42288/19/410.0$104,320.640.00.00.00.00.0$343,206.42298/19/420.0$104,320.640.00.00.00.00.0$343,206.42308/19/430.0$104,320.640.00.00.00.00.0$343,206.42318/19/440.0$104,320.640.00.00.00.00.0$343,206.42328/19/450.0$104,320.640.00.00.00.00.0$343,206.42338/19/460.0$104,320.640.00.00.00.00.0$343,206.42348/19/470.0$104,320.640.00.00.00.00.0$343,206.42358/19/480.0$104,320.640.00.00.00.00.0$343,206.42368/19/490.0$104,320.640.00.00.00.00.0$343,206.42378/19/500.0$104,320.640.00.00.00.00.0$343,206.42388/19/510.0$104,320.640.00.00.00.00.0$343,206.42398/19/520.0$104,320.640.00.00.00.00.0$343,206.42408/19/530.0$104,320.640.00.00.00.00.0$343,206.42418/19/540.0$104,320.640.00.00.00.00.0$343,206.42428/19/550.0$104,320.640.00.00.00.00.0$343,206.42438/19/560.0$104,320.640.00.00.00.00.0$343,206.42448/19/570.0$104,320.640.00.00.00.00.0$343,206.42458/19/580.0$104,320.640.00.00.00.00.0$343,206.42468/19/590.0$104,320.640.00.00.00.00.0$343,206.42478/19/600.0$104,320.640.00.00.00.00.0$343,206.42488/19/610.0$104,320.640.00.00.00.00.0$343,206.42498/19/620.0$104,320.640.00.00.00.00.0$343,206.42508/19/630.0$104,320.640.00.00.00.00.0$343,206.42518/19/640.0$104,320.640.00.00.00.00.0$343,206.42528/19/650.0$104,320.640.00.00.00.00.0$343,206.42538/19/660.0$104,320.640.00.00.00.00.0$343,206.42548/19/670.0$104,320.640.00.00.00.00.0$343,206.42558/19/680.0$104,320.640.00.00.00.00.0$343,206.42568/19/690.0$104,320.640.00.00.00.00.0$343,206.42578/19/700.0$104,320.640.00.00.00.00.0$343,206.42588/19/710.0$104,320.640.00.00.00.00.0$343,206.42598/19/720.0$104,320.640.00.00.00.00.0$343,206.42608/19/730.0$104,320.640.00.00.00.00.0$343,206.42618/19/740.0$104,320.640.00.00.00.00.0$343,206.42628/19/750.0$104,320.640.00.00.00.00.0$343,206.42638/19/760.0$104,320.640.00.00.00.00.0$343,206.42648/19/770.0$104,320.640.00.00.00.00.0$343,206.42658/19/780.0$104,320.640.00.00.00.00.0$343,206.42668/19/790.0$104,320.640.00.00.00.00.0$343,206.42678/19/800.0$104,320.640.00.00.00.00.0$343,206.42688/19/810.0$104,320.640.00.00.00.00.0$343,206.42698/19/820.0$104,320.640.00.00.00.00.0$343,206.42708/19/830.0$104,320.640.00.00.00.00.0$343,206.42718/19/840.0$104,320.640.00.00.00.00.0$343,206.42728/19/850.0$104,320.640.00.00.00.00.0$343,206.42738/19/860.0$104,320.640.00.00.00.00.0$343,206.42748/19/870.0$104,320.640.00.00.00.00.0$343,206.42758/19/880.0$104,320.640.00.00.00.00.0$343,206.42768/19/890.0$104,320.640.00.00.00.00.0$343,206.42778/19/900.0$104,320.640.00.00.00.00.0$343,206.42788/19/910.0$104,320.640.00.00.00.00.0$343,206.42798/19/920.0$104,320.640.00.00.00.00.0$343,206.42808/19/930.0$104,320.640.00.00.00.00.0$343,206.42818/19/940.0$104,320.640.00.00.00.00.0$343,206.42828/19/950.0$104,320.640.00.00.00.00.0$343,206.42838/19/960.0$104,320.640.00.00.00.00.0$343,206.42848/19/970.0$104,320.640.00.00.00.00.0$343,206.42858/19/980.0$104,320.640.00.00.00.00.0$343,206.42868/19/990.0$104,320.640.00.00.00.00.0$343,206.42878/19/000.0$104,320.640.00.00.00.00.0$343,206.42888/19/010.0$104,320.640.00.00.00.00.0$343,206.42898/19/020.0$104,320.640.00.00.00.00.0$343,206.42908/19/030.0$104,320.640.00.00.00.00.0$343,206.42918/19/040.0$104,320.640.00.00.00.00.0$343,206.42928/19/050.0$104,320.640.00.00.00.00.0$343,206.42938/19/060.0$104,320.640.00.00.00.00.0$343,206.42948/19/070.0$104,320.640.00.00.00.00.0$343,206.42958/19/080.0$104,320.640.00.00.00.00.0$343,206.42968/19/090.0$104,320.640.00.00.00.00.0$343,206.42978/19/100.0$104,320.640.00.00.00.00.0$343,206.42988/19/110.0$104,320.640.00.00.00.00.0$343,206.42998/19/120.0$104,320.640.00.00.00.00.0$343,206.421008/19/130.0$104,320.640.00.00.00.00.0$343,206.421018/19/140.0$104,320.640.00.00.00.00.0$343,206.421028/19/150.0$104,320.640.00.00.00.00.0$343,206.421038/19/160.0$104,320.640.00.00.00.00.0$343,206.421048/19/170.0$104,320.640.00.00.00.00.0$343,206.421058/19/180.0$104,320.640.00.00.00.00.0$343,206.421068/19/190.0$104,320.640.00.00.00.00.0$343,206.421078/19/200.0$104,320.640.00.00.00.00.0$343,206.421088/19/210.0$104,320.640.00.00.00.00.0$343,206.421098/19/220.0$104,320.640.00.00.00.00.0$343,206.421108/19/230.0$104,320.640.00.00.00.00.0$343,206.421118/19/240.0$104,320.640.00.00.00.00.0$343,206.421128/19/250.0$104,320.640.00.00.00.00.0$343,206.421138/19/260.0$104,320.640.00.00.00.00.0$343,206.421148/19/270.0$104,320.640.00.00.00.00.0$343,206.421158/19/280.0$104,320.640.00.00.00.00.0$343,206.421168/19/290.0$104,320.640.00.00.00.00.0$343,206.421178/19/300.0$104,320.640.00.00.00.00.0$343,206.421188/19/310.0$104,320.640.00.00.00.00.0$343,206.421198/19/320.0$104,320.640.00.00.00.00.0$343,206.421208/19/330.0$104,320.640.00.00.00.00.0$343,206.421218/19/340.0$104,320.640.00.00.00.00.0$343,206.421228/19/350.0$104,320.640.00.00.00.00.0$343,206.421238/19/360.0$104,320.640.00.00.00.00.0$343,206.421248/19/370.0$104,320.640.00.00.00.00.0$343,206.421258/19/380.0$104,320.640.00.00.00.00.0$343,206.421268/19/390.0$104,320.640.00.00.00.00.0$343,206.421278/19/400.0$104,320.640.00.00.00.00.0$343,206.421288/19/410.0$104,320.640.00.00.00.00.0$343,206.421298/19/420.0$104,320.640.00.00.00.00.0$343,206.421308/19/430.0$104,320.640.00.00.00.00.0$343,206.421318/19/440.0$104,320.640.00.00.00.00.0$343,206.421328/19/450.0$104,320.640.00.00.00.00.0$343,206.421338/19/460.0$104,320.640.00.00.00.00.0$343,206.421348/19/470.0$104,320.640.00.00.00.00.0$343,206.421358/19/480.0$104,320.640.00.00.00.00.0$343,206.421368/19/490.0$104,320.640.00.00.00.00.0$343,206.421378/19/500.0$104,320.640.00.00.00.00.0$343,206.421388/19/510.0$104,320.640.00.00.00.00.0$343,206.421398/19/520.0$104,320.640.00.00.00.00.0$343,206.421408/19/530.0$104,320.640.00.00.00.00.0$343,206.421418/19/540.0$104,320.640.00.00.00.00.0$343,206.421428/19/550.0$104,320.640.00.00.00.00.0$343,206.421438/19/560.0$104,320.640.00.00.00.00.0$343,206.421448/19/570.0$104,320.640.00.00.00.00.0$343,206.421458/19/580.0$104,320.640.00.00.00.00.0$343,206.421468/19/590.0$104,320.640.00.00.00.00.0$343,206.421478/19/600.0$104,320.640.00.00.00.00.0$343,206.421488/19/610.0$104,320.640.00.00.00.00.0$343,206.421498/19/620.0$104,320.640.00.00.00.00.0$343,206.421508/19/630.0$104,320.640.00.00.00.00.0$343,206.421518/19/640.0$104,320.640.00.00.00.00.0$343,206.421528/19/650.0$104,320.640.00.00.00.00.0$343,206.421538/19/660.0$104,320.640.00.00.00.00.0$343,206.421548/19/670.0$104,320.640.00.00.00.00.0$343,206.421558/19/680.0$104,320.640.00.00.00.00.0$343,206.421568/19/690.0$104,320.640.00.00.00.00.0$343,206.421578/19/700.0$104,320.640.00.00.00.00.0$343,206.421588/19/710.0$104,320.640.00.00.00.00.0$343,206.421598/19/720.0$104,320.640.00.00.00.00.0$343,206.421608/19/730.0$104,320.640.00.00.00.00.0$343,206.421618/19/740.0$104,320.640.00.00.00.00.0$343,206.421628/19/750.0$104,320.640.00.00.00.00.0$343,206.421638/19/760.0$104,320.640.00.00.00.00.0$343,206.421648/19/770.0$104,320.640.00.00.00.00.0$343,206.421658/19/780.0$104,320.640.00.00.00.00.0$343,206.421668/19/790.0$104,320.640.00.00.00.00.0$343,206.421678/19/800.0$104,320.640.00.00.00.00.0$343,206.421688/19/810.0$104,320.640.00.00.00.00.0$343,206.421698/19/820.0$104,320.640.00.00.00.00.0$343,206.421708/19/830.0$104,320.640.00.00.00.00.0$343,206.421718/19/840.0$104,320.640.00.00.00.00.0$343,206.421728/19/850.0$104,320.640.00.00.00.00.0$343,206.421738/19/860.0$104,320.640.00.00.00.00.0$343,206.421748/19/870.0$104,320.640.00.00.00.00.0$343,206.421758/19/880.0$104,320.640.00.00.00.00.0$343,206.421768/19/890.0$104,320.640.00.00.00.00.0$343,206.421778/19/900.0$104,320.640.00.00.00.00.0$343,206.421788/19/910.0$104,320.640.00.00.00.00.0$343,206.421798/19/920.0$104,320.640.00.00.00.00.0$343,206.421808/19/930.0$104,320.640.00.00.00.00.0$343,206.421818/19/940.0$104,320.640.00.00.00.00.0$343,206.421828/19/950.0$104,320.640.00.00.00.00.0$343,206.421838/19/960.0$104,320.640.00.00.00.00.0$343,206.421848/19/970.0$104,320.640.00.00.00.00.0$343,206.421858/19/980.0$104,320.640.00.00.00.00.0$343,206.421868/19/990.0$104,320.640.00.00.00.00.0$343,206.421878/19/000.0$104,320.640.00.00.00.00.0$343,206.421888/19/010.0$104,320.640.00.00.00.00.0$343,206.421898/19/020.0$104,320.640.00.00.00.00.0$343,206.421908/19/030.0$104,320.640.00.00.00.00.0$343,206.421918/19/040.0$104,320.640.00.00.00.00.0$343,206.421928/19/050.0$104,320.640.00.00.00.00.0$343,206.421938/19/060.0$104,320.640.00.00.00.00.0$343,206.421948/19/070.0$104,320.640.00.00.00.00.0$343,206.421958/19/080.0$104,320.640.00.00.00.00.0$343,206.421968/19/090.0$104,320.640.00.00.00.00.0$343,206.421978/19/100.0$104,320.640.00.00.00.00.0$343,206.421988/19/110.0$104,320.640.00.00.00.00.0$343,206.421998/19/120.0$104,320.640.00.00.00.00.0$343,206.422008/19/130.0$104,320.640.00.00.00.00.0$343,206.422018/19/140.0$104,320.640.00.00.00.00.0$343,206.422028/19/150.0$104,320.640.00.00.00.00.0$343,206.422038/19/160.0$104,320.640.00.00.00.00.0$343,206.422048/19/170.0$104,320.640.00.00.00.00.0$343,206.422058/19/180.0$104,320.640.00.00.00.00.0$343,206.422068/19/190.0$104,320.640.00.00.00.00.0$343,206.422078/19/200.0$104,320.640.00.00.00.00.0$343,206.422088/19/210.0$104,320.640.00.00.00.00.0$343,206.422098/19/220.0$104,320.640.00.00.00.00.0$343,206.422108/19/230.0$104,320.640.00.00.00.00.0$343,206.422118/19/240.0$104,320.640.00.00.00.00.0$343,206.422128/19/250.0$104,320.640.00.00.00.00.0$343,206.422138/19/260.0$104,320.640.00.00.00.00.0$343,206.422148/19/270.0$104,320.640.00.00.00.00.0$343,206.422158/19/280.0$104,320.640.00.00.00.00.0$343,206.422168/19/290.0$104,320.640.00.00.00.00.0$343,206.422178/19/300.0$104,320.640.00.00.00.00.0$343,206.422188/19/310.0$104,320.640.00.00.00.00.0$343,206.422198/19/320.0$104,320.640.00.00.00.00.0$343,206.422208/19/330.0$104,320.640.00.00.00.00.0$343,206.422218/19/340.0$104,320.640.00.00.00.00.0$343,206.422228/19/350.0$104,320.640.00.00.00.00.0$343,206.422238/19/360.0$104,320.640.00.00.00.00.0$343,206.422248/19/370.0$104,320.640.00.00.00.00.0$343,206.422258/19/380.0$104,320.640.00.00.00.00.0$343,206.422268/19/390.0$104,320.640.00.00.00.00.0$343,206.422278/19/400.0$104,320.640.00.00.00.00.0$343,206.422288/19/410.0$104,320.640.00.00.00.00.0$343,206.422298/19/420.0$104,320.640.00.00.00.00.0$343,206.422308/19/430.0$104,320.640.00.00.00.00.0$343,206.422318/19/440.0$104,320.640.00.00.00.00.0$343,206.422328/19/450.0$104,320.640.00.00.00.00.0$343,206.422338/19/460.0$104,320.640.00.00.00.00.0$343,206.422348/19/470.0$104,320.640.00.00.00.00.0$343,206.422358/19/480.0$104,320.640.00.00.00.00.0$343,206.422368/19/490.0$104,320.640.00.00.00.00.0$343,206.422378/19/500.0$104,320.640.00.00.00.00.0$343,206.422388/19/510.0$104,320.640.00.00.00.00.0$343,206.422398/19/520.0$104,320.640.00.00.00.00.0$343,206.422408/19/530.0$104,320.640.00.00.00.00.0$343,206.422418/19/540.0$104,320.640.00.00.00.00.0$343,206.422428/19/550.0$104,320.640.00.00.00.00.0$343,206.422438/19/560.0$104,320.640.00.00.00.00.0$343,206.422448/19/570.0$104,320.640.00.00.00.00.0$343,206.422458/19/580.0$104,320.640.00.00.00.00.0$343,206.422468/19/590.0$104,320.640.00.00.00.00.0$343,206.422478/19/600.0$104,320.640.00.00.00.00.0$343,206.422488/19/610.0$104,320.640.00.00.00.00.0$343,206.422498/19/620.0$104,320.640.00.00.00.00.0$343,206.422508/19/630.0$104,320.640.00.00.00.00.0$343,206.422518/19/640.0$104,320.640.00.00.00.00.0$343,206.422528/19/650.0$104,320.640.00.00.00.00.0$343,206.422538/19/660.0$104,320.640.00.00.00.00.0$343,206.422548/19/670.0$104,320.640.00.00.00.00.0$343,206.422558/19/680.0$104,320.640.00.00.00.00.0$343,206.422568/19/690.0$104,320.640.00.00.00.00.0$343,206.422578/19/700.0$104,320.640.00.00.00.00.0$343,206.422588/19/710.0$104,320.640.00.00.00.00.0$343,206.422598/19/720.0$104,320.640.00.00.00.00.0$343,206.422608/19/730.0$104,320.640.00.00.00.00.0$343,206.422618/19/740.0$104,320.640.00.00.00.00.0$343,206.422628/19/750.0$104,320.640.00.00.00.00.0$343,206.422638/19/760.0$104,320.640.00.00.00.00.0$343,206.422648/19/770.0$104,320.640.00.00.00.00.0$343,206.422658/19/780.0$104,320.640.00.00.00.00.0$343,206.422668/19/790.0$104,320.640.00.00.00.00.0$343,206.422678/19/800.0$104,320.640.00.00.00.00.0$343,206.422688/19/810.0$104,320.640.00.00.00.00.0$343,206.422698/19/820.0$104,320.640.00.00.00.00.0$343,206.422708/19/830.0$104,320.640.00.00.00.00.0$343,206.422718/19/840.0$104,320.640.00.00.00.00.0$343,206.422728/19/850.0$104,320.640.00.00.00.00.0$343,206.422738/19/860.0$104,320.640.00.00.00.00.0$343,206.422748/19/870.0$104,320.640.00.00.00.00.0$343,206.422758/19/880.0$104,320.640.00.00.00.00.0$343,206.422768/19/890.0$104,320.640.00.00.00.00.0$343,206.422778/19/900.0$104,320.640.00.00.00.00.0$343,206.422788/19/910.0$104,320.640.00.00.00.00.0$343,206.422798/19/920.0$104,320.640.00.00.00.00.0$343,206.422808/19/930.0$104,320.640.00.00.00.00.0$343,206.422818/19/940.0$104,320.640.00.00.00.00.0$343,206.422828/19/950.0$104,320.640.00.00.00.00.0$343,206.422838/19/960.0$104,320.640.00.00.00.00.0$343,206.422848/19/970.0$104,320.640.00.00.00.00.0$343,206.422858/19/980.0$104,320.640.00.00.00.00.0$343,206.422868/19/990.0$104,320.640.00.00.00.00.0$343,206.422878/19/000.0$104,320.640.00.00.00.00.0$343,206.422888/19/010.0$104,320.640.00.00.00.00.0$343,206.422898/19/020.0$104,320.640.00.00.00.00.0$343,206.422908/19/030.0$104,320.640.00.00.00.00.0$343,206.422918/19/040.0$104,320.640.00.00.00.00.0$343,206.422928/19/050.0$104,320.640.00.00.00.00.0$343,206.422938/19/060.0$104,320.640.00.00.00.00.0$343,206.422948/19/070.0$104,320.640.00.00.00.00.0$343,206.422958/19/080.0$104,320.640.00.00.00.00.0$343,206.422968/19/090.0$104,320.640.00.00.00.00.0$343,206.422978/19/100.0$104,320.640.00.00.00.00.0$343,206.422988/19/110.0$104,320.640.00.00.00.00.0$343,206.422998/19/120.0$104,320.640.00.00.00.00.0$343,206.423008/19/130.0$104,320.640.00.00.00.00.0$343,206.423018/19/140.0$104,320.640.00.00.00.00.0$343,206.423028/19/150.0$104,320.640.00.00.00.00.0$343,206.423038/19/160.0$104,320.640.00.00.00.00.0$343,206.423048/19/170.0$104,320.640.00.00.00.00.0$343,206.423058/19/180.0$104,320.640.00.00.00.00.0$343,206.423068/19/190.0$104,320.640.00.00.00.00.0$343,206.423078/19/200.0$104,320.640.00.00.00.00.0$343,206.423088/19/210.0$104,320.640.00.00.00.00.0$343,206.423098/19/220.0$104,320.640.00.00.00.00.0$343,206.423108/19/230.0$104,320.640.00.00.00.00.0$343,206.423118/19/240.0$104,320.640.00.00.00.00.0$343,206.423128/19/250.0$104,320.640.00.00.00.00.0$343,206.423138/19/260.0$104,320.640.00.00.00.00.0$343,206.423148/19/270.0$104,320.640.00.00.00.00.0$343,206.423158/19/280.0$104,320.640.00.00.00.00.0$343,206.423168/19/290.0$104,320.640.00.00.00.00.0$343,206.423178/19/300.0$104,320.640.00.00.00.00.0$343,206.423188/19/310.0$104,320.640.00.00.00.00.0$343,206.423198/19/320.0$104,320.640.00.00.00.00.0$343,206.423208/19/330.0$104,320.640.00.00.00.00.0$343,206.423218/19/340.0$104,320.640.00.00.00.00.0$343,206.423228/19/350.0$104,320.640.00.00.00.00.0$343,206.423238/19/360.0$104,320.640.00.00.00.00.0$343,206.423248/19/370.0$104,320.640.00.00.00.00.0$343,206.423258/19/380.0$104,320.640.00.00.00.00.0$343,206.423268/19/390.0$104,320.640.00.00.00.00.0$343,206.423278/19/400.0$104,320.640.00.00.00.00.0$343,206.423288/19/410.0$104,320.640.00.00.00.00.0$343,206.423298/19/420.0$104,320.640.00.00.00.00.0$343,206.423308/19/430.0$104,320.640.00.00.00.00.0$343,206.423318/19/440.0$104,320.640.00.00.00.00.0$343,206.423328/19/450.0$104,320.640.00.00.00.00.0$343,206.423338/19/460.0$104,320.640.00.00.00.00.0$343,206.423348/19/470.0$104,320.640.00.00.00.00.0$343,206.423358/19/480.0$104,320.640.00.00.00.00.0$343,206.423368/19/490.0$104,320.640.00.00.00.00.0$343,206.423378/19/500.0$104,320.640.00.00.00.00.0$343,206.423388/19/510.0$104,320.640.00.00.00.00.0$343,206.423398/19/520.0$104,320.640.00.00.00.00.0$343,206.423408/19/530.0$104,320.640.00.00.00.00.0$343,206.423418/19/540.0$104,320.640.00.00.00.00.0$343,206.423428/19/550.0$104,320.640.00.00.00.00.0$343,206.423438/19/560.0$104,320.640.00.00.00.00.0$343,206.423448/19/570.0$104,320.640.00.00.00.00.0$343,206.423458/19/580.0$104,320.640.00.00.00.00.0$343,206.423468/19/590.0$104,320.640.00.00.00.00.0$343,206.423478/19/600.0$104,320.640.00.00.00.00.0$343,206.423488/19/610.0$104,320.640.00.00.00.00.0$343,206.423498/19/620.0$104,320.640.00.00.00.00.0$343,206.423508/19/630.0$104,320.640.00.00.00.00.0$343,206.423518/19/640.0$104,320.640.00.00.00.00.0$343,206.423528/19/650.0$104,320.640.00.00.00.00.0$343,206.423538/19/660.0$104,320.640.00.00.00.00.0$343,206.423548/19/670.0$104,320.640.00.00.00.00.0$343,206.423558/19/680.0$104,320.640.00.00.00.00.0$343,206.423568/19/690.0$104,320.640.00.00.00.00.0$343,206.423578/19/700.0$104,320.640.00.00.00.00.0$343,206.423588/19/710.0$104,320.640.00.00.00.00.0$343,206.423598/19/720.0$104,320.640.00.00.00.00.0$343,206.423608/19/730.0$104,320.640.00.00.00.00.0$343,206.423618/19/740.0$104,320.640.00.00.00.00.0$343,206.423628/19/750.0$104,320.640.00.00.00.00.0$343,206.423638/19/760.0$104,320.640.00.00.00.00.0$343,206.423648/19/770.0$104,320.640.00.00.00.00.0$343,206.423658/19/780.0$104,320.640.00.00.00.00.0$343,206.423668/19/790.0$104,320.640.00.00.00.00.0$343,206.423678/19/800.0$104,320.640.00.00.00.00.0$343,206.423688/19/810.0$104,320.640.00.00.00.00.0$343,206.423698/19/820.0$104,320.640.00.00.00.00.0$343,206.423708/19/830.0$104,320.640.00.00.00.00.0$343,206.423718/19/840.0$104,320.640.00.00.00.00.0$343,206.423728/19/850.0$104,320.640.00.00.00.00.0$343,206.423738/19/860.0$104,320.640.00.00.00.00.0$343,206.423748/19/870.0$104,320.640.00.00.00.00.0$343,206.423758/19/880.0$104,320.640.00.00.00.00.0$343,206.423768/19/890.0$104,320.640.00.00.00.00.0$343,206.423778/19/900.0$104,320.640.00.00.00.00.0$343,206.423788/19/910.0$104,320.640.00.00.00.00.0$343,206.423798/19/920.0$104,320.640.00.00.00.00.0$343,206.423808/19/930.0$104,320.640.00.00.00.00.0$343,206.423818/19/940.0$104,320.640.00.00.00.00.0$343,206.423828/19/950.0$104,320.640.00.00.00.00.0$343,206.423838/19/960.0$104,320.640.00.00.00.00.0$343,206.423848/19/970.0$104,320.640.00.00.00.00.0$343,206.423858/19/980.0$104,320.640.00.00.00.00.0$343,206.423868/19/990.0$104,320.640.00.00.00.00.0$343,206.423878/19/000.0$104,320.640.00.00.00.00.0$343,206.423888/19/010.0$104,320.640.00.00.00.00.0$343,206.423898/19/020.0$104,320.640.00.00.00.00.0$343,206.423908/19/030.0$104,320.640.00.00.00.00.0$343,206.423918/19/040.0$104,320.640.00.00.00.00.0$343,206.423928/19/050.0$104,320.640.00.00.00.00.0$343,206.423938/19/060.0$104,320.640.00.00.00.00.0$343,206.423948/19/070.0$104,320.640.00.00.00.00.0$343,206.423958/19/080.0$104,320.640.00.00.00.00.0$343,206.423968/19/090.0$104,320.640.00.00.00.00.0$343,206.423978/19/100.0$104,320.640.00.00.00.00.0$343,206.423988/19/110.0$104,320.640.00.00.00.00.0$343,206.423998/19/120.0$104,320.640.00.00.00.00.0$343,206.424008/19/130.0$104,320.640.00.00.00.00.0$343,206.424018/19/140.0$104,320.640.00.00.00.00.0$343,206.424028/19/150.0$104,320.640.00.00.00.00.0$343,206.424038/19/160.0$104,320.640.00.00.00.00.0$343,206.424048/19/170.0$104,320.640.00.00.00.00.0$343,206.424058/19/180.0$104,320.640.00.00.00.00.0$343,206.424068/19/190.0$104,320.640.00.00.00.00.0$343,206.424078/19/200.0$104,320.640.00.00.00.00.0$343,206.424088/19/210.0$104,320.640.00.00.00.00.0$343,206.424098/19/220.0$104,320.640.00.00.00.00.0$343,206.424108/19/230.0$104,320.640.00.00.00.00.0$343,206.424118/19/240.0$104,320.640.00.00.00.00.0$343,206.424128/19/250.0$104,320.640.00.00.00.00.0$343,206.424138/19/260.0$104,320.640.00.00.00.00.0$343,206.424148/19/270.0$104,320.640.00.00.00.00.0$343,206.424158/19/280.0$104,320.640.00.00.00.00.0$343,206.424168/19/290.0$104,320.640.00.00.00.00.0$343,206.424178/19/300.0$104,320.640.00.00.00.00.0$343,206.424188/19/310.0$104,320.640.00.00.00.00.0$343,206.424198/19/320.0$104,320.640.00.00.00.00.0$343,206.424208/19/330.0$104,320.640.00.00.00.00.0$343,206.424218/19/340.0$104,320.640.00.00.00.00.0$343,206.424228/19/350.0$104,320.640.00.00.00.00.0$343,206.424238/19/360.0$104,320.640.00.00.00.00.0$343,206.424248/19/370.0$104,320.640.00.00.00.00.0$343,206.424258/19/380.0$104,320.640.00.00.00.00.0$343,206.424268/19/390.0$104,320.640.00.00.00.00.0$343,206.424278/19/400.0$104,320.640.00.00.00.00.0$343,206.424288/19/410.0$104,320.640.00.00.00.00.0$343,206.424298/19/420.0$104,320.640.00.00.00.00.0$343,206.424308/19/430.0$104,320.640.00.00.00.00.0$343,206.424318/19/440.0$104,320.640.00.00.00.00.0$343,206.424328/19/450.0$104,320.640.00.00.00.00.0$343,206.424338/19/460.0$104,320.640.00.00.00.00.0$343,206.424348/19/470.0$104,320.640.00.00.00.00.0$343,206.424358/19/480.0$104,320.640.00.00.00.00.0$343,206.424368/19/490.0$104,320.640.00.00.00.00.0$343,206.424378/19/500.0$104,320.640.00.00.00.00.0$343,206.424388/19/510.0$104,320.640.00.00.00.00.0$343,206.424398/19/520.0$104,320.640.00.00.00.00.0$343,206.424408/19/530.0$104,320.640.00.00.00.00.0$343,206.424418/19/540.0$104,320.640.00.00.00.00.0$343,206.424428/19/550.0$104,320.640.00.00.00.00.0$343,206.424438/19/560.0$104,320.640.00.00.00.00.0$343,206.424448/19/570.0$104,320.640.00.00.00.00.0$343,206.424458/19/580.0$104,320.640.00.00.00.00.0$343,206.424468/19/590.0$104,320.640.00.00.00.00.0$343,206.424478/19/600.0$104,320.640.00.00.00.00.0$343,206.424488/19/610.0$104,320.640.00.00.00.00.0$343,206.424498/19/620.0$104,320.640.00.00.00.00.0$343,206.424508/19/630.0$104,320.640.00.00.00.00.0$343,206.424518/19/640.0$104,320.640.00.00.00.00.0$343,206.424528/19/650.0$104,320.640.00.00.00.00.0$343,206.424538/19/660.0$104,320.640.00.00.00.00.0$343,206.424548/19/670.0$104,320.640.00.00.00.00.0$343,206.424558/19/680.0$104,320.640.00.00.00.00.0$343,206.424568/19/690.0$104,320.640.00.00.00.00.0$343,206.424578/19/700.0$104,320.640.00.00.00.00.0$343,206.424588/19/710.0$104,320.640.00.00.00.00.0$343,206.424598/19/720.0$104,320.640.00.00.00.00.0$343,206.424608/19/730.0$104,320.640.00.00.00.00.0$343,206.424618/19/740.0$104,320.640.00.00.00.00.0$343,206.424628/19/750.0$104,320.640.00.00.00.00.0$343,206.424638/19/760.0$104,320.640.00.00.00.00.0$343,206.424648/19/770.0$104,320.640.00.00.00.00.0$343,206.424658/19/780.0$104,320.640.00.00.00.00.0$343,206.424668/19/790.0$104,320.640.00.00.00.00.0$343,206.424678/19/800.0$104,320.640.00.00.00.00.0$343,206.424688/19/810.0$104,320.640.00.00.00.00.0$343,206.424698/19/820.0$104,320.640.00.00.00.00.0$343,206.424708/19/830.0$104,320.640.00.00.00.00.0$343,206.424718/19/840.0$104,320.640.00.00.00.00.0$343,206.424728/19/850.0$104,320.640.00.00.00.00.0$343,206.424738/19/860.0$104,320.640.00.00.00.00.0$343,206.424748/19/870.0$104,320.640.00.00.00.00.0$343,206.424758/19/880.0$104,320.640.00.00.00.00.0$343,206.424768/19/890.0$104,320.640.00.00.00.00.0$343,206.424778/19/900.0$104,320.640.00.00.00.00.0$343,206.424788/19/910.0$104,320.640.00.00.00.00.0$343,206.424798/19/920.0$104,320.640.00.00.00.00.0$343,206.424808/19/930.0$104,320.640.00.00.00.00.0$343,206.42