Você está na página 1de 18

Legacy Fountain Place - 10 Year DCF

Years 0 1 2 3 4 5 6
All Units at Mkt Rent $7,838,503 $8,191,236 $8,559,841 $8,945,034 $9,347,561 $9,627,988
Loss-to-Lease -$307,269 -$321,096 -$335,546 -$350,645 -$366,424 -$377,417
PGI $7,531,234 $7,870,139 $8,224,296 $8,594,389 $8,981,136 $9,250,571
Other Income $174,522 $179,758 $185,151 $190,705 $196,426 $202,319
Potential Gross Income $7,705,756 $8,049,897 $8,409,446 $8,785,094 $9,177,563 $9,452,890
V&C -$327,495 -$342,121 -$357,401 -$373,366 -$390,046 -$401,748
Non Revenue -$67,040 -$70,034 -$73,162 -$76,430 -$79,845 -$82,240
Employee -$53,940 -$56,349 -$58,866 -$61,496 -$64,243 -$66,170
Concessions -$23,117 -$24,150 -$25,228 -$26,355 -$27,533 -$28,359
EGI $7,234,164 $7,557,244 $7,894,788 $8,247,446 $8,615,896 $8,874,373
Op Exp -$2,497,418 -$2,572,341 -$2,649,511 -$2,728,996 -$2,810,866 -$2,895,192
NOI $4,736,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,979,180
Painting $50,000 $57,964
Roof Replacement
Total Capital -$50,000 $0 $0 $0 $0 -$57,964
PBTCF $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Interest Payment
Principal Payment
Cash Flow After Financing (CAF)

Unleveraged DCF
Unleveraged Cash Flow $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Residual
Cost of Sale
Net Sale Price
Total Unleveraged CF $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Price Price/Unit
Unleveraged Value @ 8.0% IRR $93,200,000 $253,950.95

Leveraged DCF
Leveraged Cash Flow $0 $0 $0 $0 $0 $0
Net Sale Price
Mortgage Balance
Sales Proceeds after Debt

Total Leveraged CF

Leveraged IRR

Key Inputs
Going-in Cap Rate 5.08%
Exit Cap Rate 5.75%
Cost of Sale 0.50%
DSCR
Debt Yield
7 8 9 10 11
$9,916,827 $10,214,332 $10,520,762 $10,836,385 $11,161,477
-$388,740 -$400,402 -$412,414 -$424,786 -$437,530
$9,528,088 $9,813,930 $10,108,348 $10,411,599 $10,723,947
$208,389 $214,640 $221,079 $227,712 $234,543
$9,736,476 $10,028,571 $10,329,428 $10,639,311 $10,958,490
-$413,800 -$426,214 -$439,001 -$452,171 -$465,736
-$84,707 -$87,249 -$89,866 -$92,562 -$95,339
-$68,155 -$70,200 -$72,306 -$74,475 -$76,709
-$29,209 -$30,086 -$30,988 -$31,918 -$32,875
$9,140,604 $9,414,822 $9,697,267 $9,988,185 $10,287,830
-$2,982,048 -$3,071,510 -$3,163,655 -$3,258,564 -$3,356,321
$6,158,556 $6,343,313 $6,533,612 $6,729,620 $6,931,509

$633,385
$0 $0 -$633,385 0.00
$6,158,556 $6,343,313 $5,900,227 $6,729,620

$6,158,556 $6,343,313 $5,900,227 $6,729,620


$120,547,980
-$602,740
$119,945,240
$6,158,556 $6,343,313 $5,900,227 $126,674,860

$0 $0 $0 $0
$119,945,240

$119,945,240
Legacy Fountain Place - 10 Year DCF

Years 0 1 2 3 4 5 6
All Units at Mkt Rent $7,838,503 $8,191,236 $8,559,841 $8,945,034 $9,347,561 $9,627,988
Loss-to-Lease -$307,269 -$321,096 -$335,546 -$350,645 -$366,424 -$377,417
PGI $7,531,234 $7,870,139 $8,224,296 $8,594,389 $8,981,136 $9,250,571
Other Income $174,522 $179,758 $185,151 $190,705 $196,426 $202,319
Potential Gross Income $7,705,756 $8,049,897 $8,409,446 $8,785,094 $9,177,563 $9,452,890
V&C -$327,495 -$342,121 -$357,401 -$373,366 -$390,046 -$401,748
Non Revenue -$67,040 -$70,034 -$73,162 -$76,430 -$79,845 -$82,240
Employee -$53,940 -$56,349 -$58,866 -$61,496 -$64,243 -$66,170
Concessions -$23,117 -$24,150 -$25,228 -$26,355 -$27,533 -$28,359
EGI $7,234,164 $7,557,244 $7,894,788 $8,247,446 $8,615,896 $8,874,373
Op Exp -$2,497,418 -$2,572,341 -$2,649,511 -$2,728,996 -$2,810,866 -$2,895,192
NOI $4,736,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,979,180
Painting $50,000 $57,964
Roof Replacement
Total Capital -$50,000 $0 $0 $0 $0 -$57,964
PBTCF $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Interest Payment
Principal Payment
Cash Flow After Financing (CAF)

Unleveraged DCF
Unleveraged Cash Flow $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Residual
Cost of Sale
Net Sale Price
Total Unleveraged CF $4,686,745 $4,984,903 $5,245,277 $5,518,450 $5,805,030 $5,921,217
Price Price/Unit
Unleveraged Value @ 8.0% IRR $93,200,000 $253,950.95

Leveraged DCF
Leveraged Cash Flow $0 $0 $0 $0 $0 $0
Net Sale Price
Mortgage Balance
Sales Proceeds after Debt

Total Leveraged CF

Leveraged IRR

Key Inputs
Going-in Cap Rate 5.08%
Exit Cap Rate 5.75%
Cost of Sale 0.50%
DSCR
Debt Yield
7 8 9 10 11
$9,916,827 $10,214,332 $10,520,762 $10,836,385 $11,161,477
-$388,740 -$400,402 -$412,414 -$424,786 -$437,530
$9,528,088 $9,813,930 $10,108,348 $10,411,599 $10,723,947
$208,389 $214,640 $221,079 $227,712 $234,543
$9,736,476 $10,028,571 $10,329,428 $10,639,311 $10,958,490
-$413,800 -$426,214 -$439,001 -$452,171 -$465,736
-$84,707 -$87,249 -$89,866 -$92,562 -$95,339
-$68,155 -$70,200 -$72,306 -$74,475 -$76,709
-$29,209 -$30,086 -$30,988 -$31,918 -$32,875
$9,140,604 $9,414,822 $9,697,267 $9,988,185 $10,287,830
-$2,982,048 -$3,071,510 -$3,163,655 -$3,258,564 -$3,356,321
$6,158,556 $6,343,313 $6,533,612 $6,729,620 $6,931,509

$633,385
$0 $0 -$633,385 0.00
$6,158,556 $6,343,313 $5,900,227 $6,729,620

$6,158,556 $6,343,313 $5,900,227 $6,729,620


$120,547,980
-$602,740
$119,945,240
$6,158,556 $6,343,313 $5,900,227 $126,674,860

$0 $0 $0 $0
$119,945,240

$119,945,240
Amortization Table
Loan Start Date Jan-11
Term 120
Loan End Date Dec-20
Loan Amount $56,400,000
Interest Rate 3.65%
Amortization 360
Monthly Payment ($258,007.19)

Mo Date Beginning Balance Interest Principal Ending Balance


1 Jan-11 56,400,000 171,550 86,457 56,313,543
2 Feb-11 56,313,543 171,287 86,720 56,226,823
3 Mar-11 56,226,823 171,023 86,984 56,139,839
4 Apr-11 56,139,839 170,759 87,249 56,052,590
5 May-11 56,052,590 170,493 87,514 55,965,076
6 Jun-11 55,965,076 170,227 87,780 55,877,296
7 Jul-11 55,877,296 169,960 88,047 55,789,249
8 Aug-11 55,789,249 169,692 88,315 55,700,934
9 Sep-11 55,700,934 169,424 88,584 55,612,351
10 Oct-11 55,612,351 169,154 88,853 55,523,498
11 Nov-11 55,523,498 168,884 89,123 55,434,375
12 Dec-11 55,434,375 168,613 89,394 55,344,980
13 Jan-12 55,344,980 168,341 89,666 55,255,314
14 Feb-12 55,255,314 168,068 89,939 55,165,375
15 Mar-12 55,165,375 167,795 90,213 55,075,163
16 Apr-12 55,075,163 167,520 90,487 54,984,676
17 May-12 54,984,676 167,245 90,762 54,893,914
18 Jun-12 54,893,914 166,969 91,038 54,802,875
19 Jul-12 54,802,875 166,692 91,315 54,711,560
20 Aug-12 54,711,560 166,414 91,593 54,619,967
21 Sep-12 54,619,967 166,136 91,871 54,528,096
22 Oct-12 54,528,096 165,856 92,151 54,435,945
23 Nov-12 54,435,945 165,576 92,431 54,343,514
24 Dec-12 54,343,514 165,295 92,712 54,250,801
25 Jan-13 54,250,801 165,013 92,994 54,157,807
26 Feb-13 54,157,807 164,730 93,277 54,064,530
27 Mar-13 54,064,530 164,446 93,561 53,970,969
28 Apr-13 53,970,969 164,162 93,845 53,877,124
29 May-13 53,877,124 163,876 94,131 53,782,993
30 Jun-13 53,782,993 163,590 94,417 53,688,575
31 Jul-13 53,688,575 163,303 94,704 53,593,871
32 Aug-13 53,593,871 163,015 94,993 53,498,878
33 Sep-13 53,498,878 162,726 95,281 53,403,597
34 Oct-13 53,403,597 162,436 95,571 53,308,026
35 Nov-13 53,308,026 162,145 95,862 53,212,164
36 Dec-13 53,212,164 161,854 96,154 53,116,010
37 Jan-14 53,116,010 161,561 96,446 53,019,564
38 Feb-14 53,019,564 161,268 96,739 52,922,825
39 Mar-14 52,922,825 160,974 97,034 52,825,791
40 Apr-14 52,825,791 160,678 97,329 52,728,463
41 May-14 52,728,463 160,382 97,625 52,630,838
42 Jun-14 52,630,838 160,085 97,922 52,532,916
43 Jul-14 52,532,916 159,788 98,220 52,434,696
44 Aug-14 52,434,696 159,489 98,518 52,336,178
45 Sep-14 52,336,178 159,189 98,818 52,237,360
46 Oct-14 52,237,360 158,889 99,119 52,138,242
47 Nov-14 52,138,242 158,587 99,420 52,038,822
48 Dec-14 52,038,822 158,285 99,722 51,939,099
49 Jan-15 51,939,099 157,981 100,026 51,839,073
50 Feb-15 51,839,073 157,677 100,330 51,738,743
51 Mar-15 51,738,743 157,372 100,635 51,638,108
52 Apr-15 51,638,108 157,066 100,941 51,537,167
53 May-15 51,537,167 156,759 101,248 51,435,919
54 Jun-15 51,435,919 156,451 101,556 51,334,362
55 Jul-15 51,334,362 156,142 101,865 51,232,497
56 Aug-15 51,232,497 155,832 102,175 51,130,322
57 Sep-15 51,130,322 155,521 102,486 51,027,836
58 Oct-15 51,027,836 155,210 102,798 50,925,039
59 Nov-15 50,925,039 154,897 103,110 50,821,929
60 Dec-15 50,821,929 154,583 103,424 50,718,505
61 Jan-16 50,718,505 154,269 103,738 50,614,766
62 Feb-16 50,614,766 153,953 104,054 50,510,712
63 Mar-16 50,510,712 153,637 104,370 50,406,342
64 Apr-16 50,406,342 153,319 104,688 50,301,654
65 May-16 50,301,654 153,001 105,006 50,196,648
66 Jun-16 50,196,648 152,681 105,326 50,091,322
67 Jul-16 50,091,322 152,361 105,646 49,985,676
68 Aug-16 49,985,676 152,040 105,967 49,879,708
69 Sep-16 49,879,708 151,717 106,290 49,773,419
70 Oct-16 49,773,419 151,394 106,613 49,666,806
71 Nov-16 49,666,806 151,070 106,937 49,559,868
72 Dec-16 49,559,868 150,745 107,263 49,452,606
73 Jan-17 49,452,606 150,418 107,589 49,345,017
74 Feb-17 49,345,017 150,091 107,916 49,237,101
75 Mar-17 49,237,101 149,763 108,244 49,128,856
76 Apr-17 49,128,856 149,434 108,574 49,020,283
77 May-17 49,020,283 149,103 108,904 48,911,379
78 Jun-17 48,911,379 148,772 109,235 48,802,144
79 Jul-17 48,802,144 148,440 109,567 48,692,577
80 Aug-17 48,692,577 148,107 109,901 48,582,676
81 Sep-17 48,582,676 147,772 110,235 48,472,441
82 Oct-17 48,472,441 147,437 110,570 48,361,871
83 Nov-17 48,361,871 147,101 110,907 48,250,964
84 Dec-17 48,250,964 146,763 111,244 48,139,721
85 Jan-18 48,139,721 146,425 111,582 48,028,138
86 Feb-18 48,028,138 146,086 111,922 47,916,217
87 Mar-18 47,916,217 145,745 112,262 47,803,955
88 Apr-18 47,803,955 145,404 112,603 47,691,351
89 May-18 47,691,351 145,061 112,946 47,578,405
90 Jun-18 47,578,405 144,718 113,290 47,465,116
91 Jul-18 47,465,116 144,373 113,634 47,351,482
92 Aug-18 47,351,482 144,027 113,980 47,237,502
93 Sep-18 47,237,502 143,681 114,326 47,123,175
94 Oct-18 47,123,175 143,333 114,674 47,008,501
95 Nov-18 47,008,501 142,984 115,023 46,893,478
96 Dec-18 46,893,478 142,634 115,373 46,778,105
97 Jan-19 46,778,105 142,283 115,724 46,662,381
98 Feb-19 46,662,381 141,931 116,076 46,546,306
99 Mar-19 46,546,306 141,578 116,429 46,429,877
100 Apr-19 46,429,877 141,224 116,783 46,313,094
101 May-19 46,313,094 140,869 117,138 46,195,956
102 Jun-19 46,195,956 140,513 117,494 46,078,461
103 Jul-19 46,078,461 140,155 117,852 45,960,609
104 Aug-19 45,960,609 139,797 118,210 45,842,399
105 Sep-19 45,842,399 139,437 118,570 45,723,829
106 Oct-19 45,723,829 139,077 118,931 45,604,899
107 Nov-19 45,604,899 138,715 119,292 45,485,606
108 Dec-19 45,485,606 138,352 119,655 45,365,951
109 Jan-20 45,365,951 137,988 120,019 45,245,932
110 Feb-20 45,245,932 137,623 120,384 45,125,548
111 Mar-20 45,125,548 137,257 120,750 45,004,798
112 Apr-20 45,004,798 136,890 121,118 44,883,680
113 May-20 44,883,680 136,521 121,486 44,762,194
114 Jun-20 44,762,194 136,152 121,856 44,640,338
115 Jul-20 44,640,338 135,781 122,226 44,518,112
116 Aug-20 44,518,112 135,409 122,598 44,395,514
117 Sep-20 44,395,514 135,036 122,971 44,272,544
118 Oct-20 44,272,544 134,662 123,345 44,149,199
119 Nov-20 44,149,199 134,287 123,720 44,025,479
120 Dec-20 44,025,479 133,911 124,096 43,901,382
121 Jan-21 - - - -
122 Feb-21 - - - -
123 Mar-21 - - - -
124 Apr-21 - - - -
125 May-21 - - - -
126 Jun-21 - - - -
127 Jul-21 - - - -
128 Aug-21 - - - -
129 Sep-21 - - - -
130 Oct-21 - - - -
131 Nov-21 - - - -
132 Dec-21 - - - -
133 Jan-22 - - - -
134 Feb-22 - - - -
135 Mar-22 - - - -
136 Apr-22 - - - -
137 May-22 - - - -
138 Jun-22 - - - -
139 Jul-22 - - - -
140 Aug-22 - - - -
141 Sep-22 - - - -
142 Oct-22 - - - -
143 Nov-22 - - - -
144 Dec-22 - - - -
145 Jan-23 - - - -
146 Feb-23 - - - -
147 Mar-23 - - - -
148 Apr-23 - - - -
149 May-23 - - - -
150 Jun-23 - - - -
151 Jul-23 - - - -
152 Aug-23 - - - -
153 Sep-23 - - - -
154 Oct-23 - - - -
155 Nov-23 - - - -
156 Dec-23 - - - -
157 Jan-24 - - - -
158 Feb-24 - - - -
159 Mar-24 - - - -
160 Apr-24 - - - -
161 May-24 - - - -
162 Jun-24 - - - -
163 Jul-24 - - - -
164 Aug-24 - - - -
165 Sep-24 - - - -
166 Oct-24 - - - -
167 Nov-24 - - - -
168 Dec-24 - - - -
169 Jan-25 - - - -
170 Feb-25 - - - -
171 Mar-25 - - - -
172 Apr-25 - - - -
173 May-25 - - - -
174 Jun-25 - - - -
175 Jul-25 - - - -
176 Aug-25 - - - -
177 Sep-25 - - - -
178 Oct-25 - - - -
179 Nov-25 - - - -
180 Dec-25 - - - -
181 Jan-26 - - - -
182 Feb-26 - - - -
183 Mar-26 - - - -
184 Apr-26 - - - -
185 May-26 - - - -
186 Jun-26 - - - -
187 Jul-26 - - - -
188 Aug-26 - - - -
189 Sep-26 - - - -
190 Oct-26 - - - -
191 Nov-26 - - - -
192 Dec-26 - - - -
193 Jan-27 - - - -
194 Feb-27 - - - -
195 Mar-27 - - - -
196 Apr-27 - - - -
197 May-27 - - - -
198 Jun-27 - - - -
199 Jul-27 - - - -
200 Aug-27 - - - -
201 Sep-27 - - - -
202 Oct-27 - - - -
203 Nov-27 - - - -
204 Dec-27 - - - -
205 Jan-28 - - - -
206 Feb-28 - - - -
207 Mar-28 - - - -
208 Apr-28 - - - -
209 May-28 - - - -
210 Jun-28 - - - -
211 Jul-28 - - - -
212 Aug-28 - - - -
213 Sep-28 - - - -
214 Oct-28 - - - -
215 Nov-28 - - - -
216 Dec-28 - - - -
217 Jan-29 - - - -
218 Feb-29 - - - -
219 Mar-29 - - - -
220 Apr-29 - - - -
221 May-29 - - - -
222 Jun-29 - - - -
223 Jul-29 - - - -
224 Aug-29 - - - -
225 Sep-29 - - - -
226 Oct-29 - - - -
227 Nov-29 - - - -
228 Dec-29 - - - -
229 Jan-30 - - - -
230 Feb-30 - - - -
231 Mar-30 - - - -
232 Apr-30 - - - -
233 May-30 - - - -
234 Jun-30 - - - -
235 Jul-30 - - - -
236 Aug-30 - - - -
237 Sep-30 - - - -
238 Oct-30 - - - -
239 Nov-30 - - - -
240 Dec-30 - - - -
241 Jan-31 - - - -
242 Feb-31 - - - -
243 Mar-31 - - - -
244 Apr-31 - - - -
245 May-31 - - - -
246 Jun-31 - - - -
247 Jul-31 - - - -
248 Aug-31 - - - -
249 Sep-31 - - - -
250 Oct-31 - - - -
251 Nov-31 - - - -
252 Dec-31 - - - -
253 Jan-32 - - - -
254 Feb-32 - - - -
255 Mar-32 - - - -
256 Apr-32 - - - -
257 May-32 - - - -
258 Jun-32 - - - -
259 Jul-32 - - - -
260 Aug-32 - - - -
261 Sep-32 - - - -
262 Oct-32 - - - -
263 Nov-32 - - - -
264 Dec-32 - - - -
265 Jan-33 - - - -
266 Feb-33 - - - -
267 Mar-33 - - - -
268 Apr-33 - - - -
269 May-33 - - - -
270 Jun-33 - - - -
271 Jul-33 - - - -
272 Aug-33 - - - -
273 Sep-33 - - - -
274 Oct-33 - - - -
275 Nov-33 - - - -
276 Dec-33 - - - -
277 Jan-34 - - - -
278 Feb-34 - - - -
279 Mar-34 - - - -
280 Apr-34 - - - -
281 May-34 - - - -
282 Jun-34 - - - -
283 Jul-34 - - - -
284 Aug-34 - - - -
285 Sep-34 - - - -
286 Oct-34 - - - -
287 Nov-34 - - - -
288 Dec-34 - - - -
289 Jan-35 - - - -
290 Feb-35 - - - -
291 Mar-35 - - - -
292 Apr-35 - - - -
293 May-35 - - - -
294 Jun-35 - - - -
295 Jul-35 - - - -
296 Aug-35 - - - -
297 Sep-35 - - - -
298 Oct-35 - - - -
299 Nov-35 - - - -
300 Dec-35 - - - -
301 Jan-36 - - - -
302 Feb-36 - - - -
303 Mar-36 - - - -
304 Apr-36 - - - -
305 May-36 - - - -
306 Jun-36 - - - -
307 Jul-36 - - - -
308 Aug-36 - - - -
309 Sep-36 - - - -
310 Oct-36 - - - -
311 Nov-36 - - - -
312 Dec-36 - - - -
313 Jan-37 - - - -
314 Feb-37 - - - -
315 Mar-37 - - - -
316 Apr-37 - - - -
317 May-37 - - - -
318 Jun-37 - - - -
319 Jul-37 - - - -
320 Aug-37 - - - -
321 Sep-37 - - - -
322 Oct-37 - - - -
323 Nov-37 - - - -
324 Dec-37 - - - -
325 Jan-38 - - - -
326 Feb-38 - - - -
327 Mar-38 - - - -
328 Apr-38 - - - -
329 May-38 - - - -
330 Jun-38 - - - -
331 Jul-38 - - - -
332 Aug-38 - - - -
333 Sep-38 - - - -
334 Oct-38 - - - -
335 Nov-38 - - - -
336 Dec-38 - - - -
337 Jan-39 - - - -
338 Feb-39 - - - -
339 Mar-39 - - - -
340 Apr-39 - - - -
341 May-39 - - - -
342 Jun-39 - - - -
343 Jul-39 - - - -
344 Aug-39 - - - -
345 Sep-39 - - - -
346 Oct-39 - - - -
347 Nov-39 - - - -
348 Dec-39 - - - -
349 Jan-40 - - - -
350 Feb-40 - - - -
351 Mar-40 - - - -
352 Apr-40 - - - -
353 May-40 - - - -
354 Jun-40 - - - -
355 Jul-40 - - - -
356 Aug-40 - - - -
357 Sep-40 - - - -
358 Oct-40 - - - -
359 Nov-40 - - - -
360 Dec-40 - - - -
Amortization Table
Loan Start Date Jan-11
Term 120
Loan End Date Dec-20
Loan Amount $55,200,000
Interest Rate 3.25%
Amortization 360
Monthly Payment ($240,233.89)

Mo Date Beginning Balance Interest Principal Ending Balance


1 Jan-11 55,200,000 149,500 90,734 55,109,266
2 Feb-11 55,109,266 149,254 90,980 55,018,286
3 Mar-11 55,018,286 149,008 91,226 54,927,060
4 Apr-11 54,927,060 148,761 91,473 54,835,587
5 May-11 54,835,587 148,513 91,721 54,743,867
6 Jun-11 54,743,867 148,265 91,969 54,651,897
7 Jul-11 54,651,897 148,016 92,218 54,559,679
8 Aug-11 54,559,679 147,766 92,468 54,467,211
9 Sep-11 54,467,211 147,515 92,719 54,374,492
10 Oct-11 54,374,492 147,264 92,970 54,281,523
11 Nov-11 54,281,523 147,012 93,221 54,188,301
12 Dec-11 54,188,301 146,760 93,474 54,094,827
13 Jan-12 54,094,827 146,507 93,727 54,001,100
14 Feb-12 54,001,100 146,253 93,981 53,907,119
15 Mar-12 53,907,119 145,998 94,235 53,812,884
16 Apr-12 53,812,884 145,743 94,491 53,718,393
17 May-12 53,718,393 145,487 94,747 53,623,647
18 Jun-12 53,623,647 145,231 95,003 53,528,644
19 Jul-12 53,528,644 144,973 95,260 53,433,383
20 Aug-12 53,433,383 144,715 95,518 53,337,865
21 Sep-12 53,337,865 144,457 95,777 53,242,087
22 Oct-12 53,242,087 144,197 96,037 53,146,051
23 Nov-12 53,146,051 143,937 96,297 53,049,754
24 Dec-12 53,049,754 143,676 96,557 52,953,197
25 Jan-13 52,953,197 143,415 96,819 52,856,378
26 Feb-13 52,856,378 143,153 97,081 52,759,297
27 Mar-13 52,759,297 142,890 97,344 52,661,952
28 Apr-13 52,661,952 142,626 97,608 52,564,345
29 May-13 52,564,345 142,362 97,872 52,466,472
30 Jun-13 52,466,472 142,097 98,137 52,368,335
31 Jul-13 52,368,335 141,831 98,403 52,269,932
32 Aug-13 52,269,932 141,564 98,669 52,171,263
33 Sep-13 52,171,263 141,297 98,937 52,072,326
34 Oct-13 52,072,326 141,029 99,205 51,973,121
35 Nov-13 51,973,121 140,761 99,473 51,873,648
36 Dec-13 51,873,648 140,491 99,743 51,773,905
37 Jan-14 51,773,905 140,221 100,013 51,673,892
38 Feb-14 51,673,892 139,950 100,284 51,573,609
39 Mar-14 51,573,609 139,679 100,555 51,473,053
40 Apr-14 51,473,053 139,406 100,828 51,372,226
41 May-14 51,372,226 139,133 101,101 51,271,125
42 Jun-14 51,271,125 138,859 101,375 51,169,750
43 Jul-14 51,169,750 138,585 101,649 51,068,101
44 Aug-14 51,068,101 138,309 101,924 50,966,177
45 Sep-14 50,966,177 138,033 102,200 50,863,976
46 Oct-14 50,863,976 137,757 102,477 50,761,499
47 Nov-14 50,761,499 137,479 102,755 50,658,744
48 Dec-14 50,658,744 137,201 103,033 50,555,711
49 Jan-15 50,555,711 136,922 103,312 50,452,399
50 Feb-15 50,452,399 136,642 103,592 50,348,807
51 Mar-15 50,348,807 136,361 103,873 50,244,934
52 Apr-15 50,244,934 136,080 104,154 50,140,780
53 May-15 50,140,780 135,798 104,436 50,036,344
54 Jun-15 50,036,344 135,515 104,719 49,931,626
55 Jul-15 49,931,626 135,231 105,002 49,826,623
56 Aug-15 49,826,623 134,947 105,287 49,721,336
57 Sep-15 49,721,336 134,662 105,572 49,615,765
58 Oct-15 49,615,765 134,376 105,858 49,509,907
59 Nov-15 49,509,907 134,089 106,145 49,403,762
60 Dec-15 49,403,762 133,802 106,432 49,297,330
61 Jan-16 49,297,330 133,514 106,720 49,190,610
62 Feb-16 49,190,610 133,225 107,009 49,083,600
63 Mar-16 49,083,600 132,935 107,299 48,976,301
64 Apr-16 48,976,301 132,644 107,590 48,868,712
65 May-16 48,868,712 132,353 107,881 48,760,830
66 Jun-16 48,760,830 132,061 108,173 48,652,657
67 Jul-16 48,652,657 131,768 108,466 48,544,191
68 Aug-16 48,544,191 131,474 108,760 48,435,431
69 Sep-16 48,435,431 131,179 109,055 48,326,376
70 Oct-16 48,326,376 130,884 109,350 48,217,026
71 Nov-16 48,217,026 130,588 109,646 48,107,380
72 Dec-16 48,107,380 130,291 109,943 47,997,437
73 Jan-17 47,997,437 129,993 110,241 47,887,196
74 Feb-17 47,887,196 129,694 110,539 47,776,657
75 Mar-17 47,776,657 129,395 110,839 47,665,818
76 Apr-17 47,665,818 129,095 111,139 47,554,679
77 May-17 47,554,679 128,794 111,440 47,443,239
78 Jun-17 47,443,239 128,492 111,742 47,331,497
79 Jul-17 47,331,497 128,189 112,044 47,219,453
80 Aug-17 47,219,453 127,886 112,348 47,107,105
81 Sep-17 47,107,105 127,582 112,652 46,994,453
82 Oct-17 46,994,453 127,277 112,957 46,881,496
83 Nov-17 46,881,496 126,971 113,263 46,768,233
84 Dec-17 46,768,233 126,664 113,570 46,654,663
85 Jan-18 46,654,663 126,356 113,878 46,540,785
86 Feb-18 46,540,785 126,048 114,186 46,426,599
87 Mar-18 46,426,599 125,739 114,495 46,312,104
88 Apr-18 46,312,104 125,429 114,805 46,197,299
89 May-18 46,197,299 125,118 115,116 46,082,183
90 Jun-18 46,082,183 124,806 115,428 45,966,755
91 Jul-18 45,966,755 124,493 115,741 45,851,014
92 Aug-18 45,851,014 124,180 116,054 45,734,960
93 Sep-18 45,734,960 123,866 116,368 45,618,592
94 Oct-18 45,618,592 123,550 116,684 45,501,908
95 Nov-18 45,501,908 123,234 117,000 45,384,908
96 Dec-18 45,384,908 122,917 117,316 45,267,592
97 Jan-19 45,267,592 122,600 117,634 45,149,958
98 Feb-19 45,149,958 122,281 117,953 45,032,005
99 Mar-19 45,032,005 121,962 118,272 44,913,733
100 Apr-19 44,913,733 121,641 118,593 44,795,140
101 May-19 44,795,140 121,320 118,914 44,676,227
102 Jun-19 44,676,227 120,998 119,236 44,556,991
103 Jul-19 44,556,991 120,675 119,559 44,437,432
104 Aug-19 44,437,432 120,351 119,883 44,317,550
105 Sep-19 44,317,550 120,027 120,207 44,197,342
106 Oct-19 44,197,342 119,701 120,533 44,076,810
107 Nov-19 44,076,810 119,375 120,859 43,955,951
108 Dec-19 43,955,951 119,047 121,187 43,834,764
109 Jan-20 43,834,764 118,719 121,515 43,713,249
110 Feb-20 43,713,249 118,390 121,844 43,591,405
111 Mar-20 43,591,405 118,060 122,174 43,469,232
112 Apr-20 43,469,232 117,729 122,505 43,346,727
113 May-20 43,346,727 117,397 122,837 43,223,890
114 Jun-20 43,223,890 117,065 123,169 43,100,721
115 Jul-20 43,100,721 116,731 123,503 42,977,218
116 Aug-20 42,977,218 116,397 123,837 42,853,381
117 Sep-20 42,853,381 116,061 124,173 42,729,209
118 Oct-20 42,729,209 115,725 124,509 42,604,700
119 Nov-20 42,604,700 115,388 124,846 42,479,853
120 Dec-20 42,479,853 115,050 125,184 42,354,669
121 Jan-21 - - - -
122 Feb-21 - - - -
123 Mar-21 - - - -
124 Apr-21 - - - -
125 May-21 - - - -
126 Jun-21 - - - -
127 Jul-21 - - - -
128 Aug-21 - - - -
129 Sep-21 - - - -
130 Oct-21 - - - -
131 Nov-21 - - - -
132 Dec-21 - - - -
133 Jan-22 - - - -
134 Feb-22 - - - -
135 Mar-22 - - - -
136 Apr-22 - - - -
137 May-22 - - - -
138 Jun-22 - - - -
139 Jul-22 - - - -
140 Aug-22 - - - -
141 Sep-22 - - - -
142 Oct-22 - - - -
143 Nov-22 - - - -
144 Dec-22 - - - -
145 Jan-23 - - - -
146 Feb-23 - - - -
147 Mar-23 - - - -
148 Apr-23 - - - -
149 May-23 - - - -
150 Jun-23 - - - -
151 Jul-23 - - - -
152 Aug-23 - - - -
153 Sep-23 - - - -
154 Oct-23 - - - -
155 Nov-23 - - - -
156 Dec-23 - - - -
157 Jan-24 - - - -
158 Feb-24 - - - -
159 Mar-24 - - - -
160 Apr-24 - - - -
161 May-24 - - - -
162 Jun-24 - - - -
163 Jul-24 - - - -
164 Aug-24 - - - -
165 Sep-24 - - - -
166 Oct-24 - - - -
167 Nov-24 - - - -
168 Dec-24 - - - -
169 Jan-25 - - - -
170 Feb-25 - - - -
171 Mar-25 - - - -
172 Apr-25 - - - -
173 May-25 - - - -
174 Jun-25 - - - -
175 Jul-25 - - - -
176 Aug-25 - - - -
177 Sep-25 - - - -
178 Oct-25 - - - -
179 Nov-25 - - - -
180 Dec-25 - - - -
181 Jan-26 - - - -
182 Feb-26 - - - -
183 Mar-26 - - - -
184 Apr-26 - - - -
185 May-26 - - - -
186 Jun-26 - - - -
187 Jul-26 - - - -
188 Aug-26 - - - -
189 Sep-26 - - - -
190 Oct-26 - - - -
191 Nov-26 - - - -
192 Dec-26 - - - -
193 Jan-27 - - - -
194 Feb-27 - - - -
195 Mar-27 - - - -
196 Apr-27 - - - -
197 May-27 - - - -
198 Jun-27 - - - -
199 Jul-27 - - - -
200 Aug-27 - - - -
201 Sep-27 - - - -
202 Oct-27 - - - -
203 Nov-27 - - - -
204 Dec-27 - - - -
205 Jan-28 - - - -
206 Feb-28 - - - -
207 Mar-28 - - - -
208 Apr-28 - - - -
209 May-28 - - - -
210 Jun-28 - - - -
211 Jul-28 - - - -
212 Aug-28 - - - -
213 Sep-28 - - - -
214 Oct-28 - - - -
215 Nov-28 - - - -
216 Dec-28 - - - -
217 Jan-29 - - - -
218 Feb-29 - - - -
219 Mar-29 - - - -
220 Apr-29 - - - -
221 May-29 - - - -
222 Jun-29 - - - -
223 Jul-29 - - - -
224 Aug-29 - - - -
225 Sep-29 - - - -
226 Oct-29 - - - -
227 Nov-29 - - - -
228 Dec-29 - - - -
229 Jan-30 - - - -
230 Feb-30 - - - -
231 Mar-30 - - - -
232 Apr-30 - - - -
233 May-30 - - - -
234 Jun-30 - - - -
235 Jul-30 - - - -
236 Aug-30 - - - -
237 Sep-30 - - - -
238 Oct-30 - - - -
239 Nov-30 - - - -
240 Dec-30 - - - -
241 Jan-31 - - - -
242 Feb-31 - - - -
243 Mar-31 - - - -
244 Apr-31 - - - -
245 May-31 - - - -
246 Jun-31 - - - -
247 Jul-31 - - - -
248 Aug-31 - - - -
249 Sep-31 - - - -
250 Oct-31 - - - -
251 Nov-31 - - - -
252 Dec-31 - - - -
253 Jan-32 - - - -
254 Feb-32 - - - -
255 Mar-32 - - - -
256 Apr-32 - - - -
257 May-32 - - - -
258 Jun-32 - - - -
259 Jul-32 - - - -
260 Aug-32 - - - -
261 Sep-32 - - - -
262 Oct-32 - - - -
263 Nov-32 - - - -
264 Dec-32 - - - -
265 Jan-33 - - - -
266 Feb-33 - - - -
267 Mar-33 - - - -
268 Apr-33 - - - -
269 May-33 - - - -
270 Jun-33 - - - -
271 Jul-33 - - - -
272 Aug-33 - - - -
273 Sep-33 - - - -
274 Oct-33 - - - -
275 Nov-33 - - - -
276 Dec-33 - - - -
277 Jan-34 - - - -
278 Feb-34 - - - -
279 Mar-34 - - - -
280 Apr-34 - - - -
281 May-34 - - - -
282 Jun-34 - - - -
283 Jul-34 - - - -
284 Aug-34 - - - -
285 Sep-34 - - - -
286 Oct-34 - - - -
287 Nov-34 - - - -
288 Dec-34 - - - -
289 Jan-35 - - - -
290 Feb-35 - - - -
291 Mar-35 - - - -
292 Apr-35 - - - -
293 May-35 - - - -
294 Jun-35 - - - -
295 Jul-35 - - - -
296 Aug-35 - - - -
297 Sep-35 - - - -
298 Oct-35 - - - -
299 Nov-35 - - - -
300 Dec-35 - - - -
301 Jan-36 - - - -
302 Feb-36 - - - -
303 Mar-36 - - - -
304 Apr-36 - - - -
305 May-36 - - - -
306 Jun-36 - - - -
307 Jul-36 - - - -
308 Aug-36 - - - -
309 Sep-36 - - - -
310 Oct-36 - - - -
311 Nov-36 - - - -
312 Dec-36 - - - -
313 Jan-37 - - - -
314 Feb-37 - - - -
315 Mar-37 - - - -
316 Apr-37 - - - -
317 May-37 - - - -
318 Jun-37 - - - -
319 Jul-37 - - - -
320 Aug-37 - - - -
321 Sep-37 - - - -
322 Oct-37 - - - -
323 Nov-37 - - - -
324 Dec-37 - - - -
325 Jan-38 - - - -
326 Feb-38 - - - -
327 Mar-38 - - - -
328 Apr-38 - - - -
329 May-38 - - - -
330 Jun-38 - - - -
331 Jul-38 - - - -
332 Aug-38 - - - -
333 Sep-38 - - - -
334 Oct-38 - - - -
335 Nov-38 - - - -
336 Dec-38 - - - -
337 Jan-39 - - - -
338 Feb-39 - - - -
339 Mar-39 - - - -
340 Apr-39 - - - -
341 May-39 - - - -
342 Jun-39 - - - -
343 Jul-39 - - - -
344 Aug-39 - - - -
345 Sep-39 - - - -
346 Oct-39 - - - -
347 Nov-39 - - - -
348 Dec-39 - - - -
349 Jan-40 - - - -
350 Feb-40 - - - -
351 Mar-40 - - - -
352 Apr-40 - - - -
353 May-40 - - - -
354 Jun-40 - - - -
355 Jul-40 - - - -
356 Aug-40 - - - -
357 Sep-40 - - - -
358 Oct-40 - - - -
359 Nov-40 - - - -
360 Dec-40 - - - -