Property Timing

Property Address Bonnie Road Analysis Start Date 6/1/2013

Tenants 3
Year Built 2000

Capitalization Cash Flow Assumptions

Purchase Price $9,700,000 Market Rental Growth 3%
Closing Costs $0 Vacancy 5%
Gross Purchase Price $9,700,000 Concessions 4%
Debt at Closing $7,760,000 General Inflation 3%
Total Equity at Closing $1,940,000

Trailing 12 Operating Expenses Rent Roll - April 2013

General Operating Expenses $75,000 Tenant Tenant SF # of Units Total SF
RE Taxes $203,000 Bicego Bio 79875 1 79,875
Insurance $13,000 Thaler Ind. 29757 1 29,757
Prop. Mgmt Fee $34,000 Hopkinson 50368 1 50,368
Total $325,000 3 160,000

Capital Expenses FMV Assumption

Struct. Reserve $32,000 Current FMV based on comp. rate $4.65
New Tenant Tis PSF $2.80
Current Tenant Tis PSF $0.00
Leasing Commissions - New 7%
Leasing Commissions - Releas 0%
Loan Terms Income Tax Assumptions
Start Date 6/1/2013 Depreciation Period (yrs) 39
Loan Amount $7,760,000 Depreciation Recapture 25.0%
Interest Rate 4.00% Personal Income Tax Rate 39.6%
Amortization Period 30 Capital Gains Tax Rate 20.0%
Term 7 Land Value $3,000,000

Disposition Assumptions Returns

Exit Cap Rate 8.00% Year 1 U/L Cap Rate 7.6%
Disposition Costs 3% Year 1 Lev Cash Return 13.3%
Year 1 Equity Cash Return 8.1%
Replacement Cost Year 5 U/L IRR 5.9%
Year 5 Leveraged IRR 13.0%
Year 5 Equity IRR 7.8%
 6/1/2013

ptions
3%
5%
4%
3%

2013
Rent/SF
$ 4.80
$ 5.36
$ 5.58
$ 5.15

on
$4.65

tions
39
25.0%
39.6%
20.0%
$3,000,000

7.6%
13.3%
8.1%
5.9%
13.0%
7.8%
 Pro Forma Statement
Yearly Cash Flows from Operations
5/31/2014 5/31/2015 5/31/2016
2014 2015 2016
Year 1 Year 2 Year 3
Potential Gross Income $790,638 $744,000 $744,000
Expense Reimbursement $325,000 $334,750 $344,793
(Less Vacancy) ($55,782) ($53,938) ($54,440)
Effective Gross Income 1,059,856 1,024,813 1,034,353
(Less Operating Expenses)
General OpEx (75,000) (77,250) (79,568)
RE Taxes (203,000) (209,090) (215,363)
Insurance (13,000) (13,390) (13,792)
Management Fee (34,000) (35,020) (36,071)
Total Operating Expenses (325,000) (334,750) (344,793)
Net Operating Income 734,856 690,063 689,560
(Less Structural Reserve) (32,000) (32,000) (32,000)
(Less TI) 0 0 0
(Less LC's) 0 0 0
Property Before Tax Cash Flow $702,856 $658,063 $657,560
(Less Debt Service) ($444,569) ($444,569) ($444,569)
Cash Flow After Financing $258,287 $213,493 $212,991
(Less Income Tax) (101,039) (85,505) (87,601)
Equity After Tax Cash Flow 157,248 127,988 125,390

Hold Period (in years) 1 2 3

Gross Sale Price
(Less Cost of Sale)
Net Sale Price
(Less Mortgage Balance)
Sales Proceeds After Debt
(Less Income Tax on Sale)
Net Cash From Sale
5/31/2017 5/31/2018
2017 2018
Year 4 Year 5
$744,000 $744,000
$355,136 $365,790
($54,957) ($55,490)
1,044,179 1,054,301

(81,955) (84,413)
(221,824) (228,478)
(14,205) (14,632)
(37,153) (38,267)
(355,136) (365,790)
689,043 688,510
(32,000) (32,000)
0 0
0 0
$657,043 $656,510
($444,569) ($444,569)
$212,474 $211,941
(89,784) (92,059)
122,690 119,883

4 5
9,420,381
(282,611)
9,137,770
(7,018,727)
2,119,043
(70,298)
2,048,745
 $5.39
5/31/2019 5/31/2020 5/31/2021
2019 2020 2021
Year 6 Year 7 Year 8
$813,125 $888,375 $915,026
$376,764 $388,067 $399,709
($59,494) ($63,822) ($65,737) *check if vacancy is calculated correctly
1,130,395 1,212,620 1,248,998

(86,946) (89,554) (92,241)

(235,333) (242,393) (249,664)
(15,071) (15,523) (15,988)
(39,415) (40,598) (41,816)
(376,764) (388,067) (399,709)
753,630 824,553 849,289
(32,000) (32,000)
0 0
0 0
$721,630 $792,553
($444,569) ($444,569)
$277,061 $347,984
(120,433) (151,210)
156,628 196,774
 Calculation of Ordinary Income Taxes by Year

2014 2015 2016 2017 2018

Potential Gross Income $790,638 $744,000 $744,000 $744,000 $744,000
Reimbursed Expenses $325,000 $334,750 $344,793 $355,136 $365,790
Effective Gross Income $1,059,856 $1,024,813 $1,034,353 $1,044,179 $1,054,301
(Less Vacancy) ($55,782) ($53,938) ($54,440) ($54,957) ($55,490)
(Less Operating Expenses)
General OpEx (75,000) (77,250) (79,568) (81,955) (84,413)
RE Taxes (203,000) (209,090) (215,363) (221,824) (228,478)
Insurance (13,000) (13,390) (13,792) (14,205) (14,632)
Management Fee (34,000) (35,020) (36,071) (37,153) (38,267)
Total Operating Expenses (325,000) (334,750) (344,793) (355,136) (365,790)
Net Operating Income 734,856 690,063 689,560 689,043 688,510
(Less General Reserve) (32,000) (32,000) (32,000) (32,000) (32,000)
(Less Itemized Capital) 0 0 0 0 0
Property Before Tax Cash Flow $702,856 $658,063 $657,560 $657,043 $656,510
(Less Interest Expense) (307,913) (302,345) (296,551) (290,520) (284,244)
(Less Depreciation Expense) (171,795) (171,795) (171,795) (171,795) (171,795)
(Plus Structural Reserve) 32,000 32,000 32,000 32,000 32,000
(Plus Itemized Capital) 0 0 0 0 0
Taxable Income 255,149 215,923 221,215 226,728 232,472
Income Tax Due (101,039) (85,505) (87,601) (89,784) (92,059)

$744,000
$325,000
$1,069,000
(53,450)
$1,015,550
(325,000)
$690,550
(32,000)
$658,550
 2019 2020
$813,125 $888,375
$376,764 $388,067
$1,130,395 $1,212,620
($59,494) ($63,822)

(86,946) (89,554)
(235,333) (242,393)
(15,071) (15,523)
(39,415) (40,598)
(376,764) (388,067)
753,630 824,553
(32,000) (32,000)
0 0
$721,630 $792,553
(277,712) (270,914)
(171,795) (171,795)
32,000 32,000
0 0
304,124 381,844
(120,433) (151,210)
 Calculation of Tax on Sale at End of 2018 & Net Cash From Sale

Tax Cash

Purchase Price $9,700,000 Sale Price $9,420,381

(Less Depreciation Taken) (858,974) (Less Closing Costs) (282,611)
(Plus Capital Expenditures) 160,000 Net Sale Price $9,137,770
Book Value $9,001,026

Net Sale Price $9,137,770 (Less Mortgage Balance) 7,018,727

(Less Book Value) (9,001,026) Before Tax Residual $ 2,119,043
Taxable Gain on Sale $136,744 (Less Income Tax Due on Sale) (70,298)
Net Cash From Sale $ 2,048,745
Gain Due to Depreciation $ 858,974
Tax on Depreciation (25%) 214,744
Gain Due on Appreciation ($722,230)
Tax on Appreciation (20%) (144,446)
Total Tax Due $ 70,298
 Return Calculations

Unleveraged Cash Flow 2014 2015 2016 2017 2018

Operating Cash Flow $702,856 $658,063 $657,560 $657,043 $656,510
Sales Proceeds 9,137,770
Total 5.85% ($9,700,000) $702,856 $658,063 $657,560 $657,043 $9,794,280

Leveraged Cash Flow

Operating Cash Flow $258,287 $213,493 $212,991 $212,474 $211,941
Sales Proceeds 2,119,043
Total 12.98% ($1,940,000) $258,287 $213,493 $212,991 $212,474 $2,330,984

Equity Cash Flow

Operating Cash Flow $157,248 $127,988 $125,390 $122,690 $119,883
Sales Proceeds 2,048,745
Total 7.76% ($1,940,000) $157,248 $127,988 $125,390 $122,690 $2,168,628
 Amortization Table
Loan Start Date Jun-13
Term 84
Loan End Date May-20
Loan Amount $7,760,000
Interest Rate 4.00%
Amortization 360
Monthly Payment ($37,047.43)
(444,569)

Yr Mo Date Beginning Balance Interest Principal Ending Balance

1 1 Jun-13 7,760,000 25,867 11,181 7,748,819
1 2 Jul-13 7,748,819 25,829 11,218 7,737,601
1 3 Aug-13 7,737,601 25,792 11,255 7,726,346
1 4 Sep-13 7,726,346 25,754 11,293 7,715,053
1 5 Oct-13 7,715,053 25,717 11,331 7,703,722
1 6 Nov-13 7,703,722 25,679 11,368 7,692,354
1 7 Dec-13 7,692,354 25,641 11,406 7,680,948
1 8 Jan-14 7,680,948 25,603 11,444 7,669,503
1 9 Feb-14 7,669,503 25,565 11,482 7,658,021
1 10 Mar-14 7,658,021 25,527 11,521 7,646,500
1 11 Apr-14 7,646,500 25,488 11,559 7,634,941
1 12 May-14 7,634,941 25,450 11,598 7,623,344
2 13 Jun-14 7,623,344 25,411 11,636 7,611,707
2 14 Jul-14 7,611,707 25,372 11,675 7,600,032
2 15 Aug-14 7,600,032 25,333 11,714 7,588,318
2 16 Sep-14 7,588,318 25,294 11,753 7,576,565
2 17 Oct-14 7,576,565 25,255 11,792 7,564,773
2 18 Nov-14 7,564,773 25,216 11,832 7,552,941
2 19 Dec-14 7,552,941 25,176 11,871 7,541,071
2 20 Jan-15 7,541,071 25,137 11,911 7,529,160
2 21 Feb-15 7,529,160 25,097 11,950 7,517,210
2 22 Mar-15 7,517,210 25,057 11,990 7,505,220
2 23 Apr-15 7,505,220 25,017 12,030 7,493,190
2 24 May-15 7,493,190 24,977 12,070 7,481,120
3 25 Jun-15 7,481,120 24,937 12,110 7,469,009
3 26 Jul-15 7,469,009 24,897 12,151 7,456,858
3 27 Aug-15 7,456,858 24,856 12,191 7,444,667
3 28 Sep-15 7,444,667 24,816 12,232 7,432,435
3 29 Oct-15 7,432,435 24,775 12,273 7,420,163
3 30 Nov-15 7,420,163 24,734 12,314 7,407,849
3 31 Dec-15 7,407,849 24,693 12,355 7,395,495
3 32 Jan-16 7,395,495 24,652 12,396 7,383,099
3 33 Feb-16 7,383,099 24,610 12,437 7,370,662
3 34 Mar-16 7,370,662 24,569 12,479 7,358,183
3 35 Apr-16 7,358,183 24,527 12,520 7,345,663
3 36 May-16 7,345,663 24,486 12,562 7,333,101
4 37 Jun-16 7,333,101 24,444 12,604 7,320,497
4 38 Jul-16 7,320,497 24,402 12,646 7,307,852
4 39 Aug-16 7,307,852 24,360 12,688 7,295,164
4 40 Sep-16 7,295,164 24,317 12,730 7,282,433
4 41 Oct-16 7,282,433 24,275 12,773 7,269,661
4 42 Nov-16 7,269,661 24,232 12,815 7,256,846
4 43 Dec-16 7,256,846 24,189 12,858 7,243,988
4 44 Jan-17 7,243,988 24,147 12,901 7,231,087
4 45 Feb-17 7,231,087 24,104 12,944 7,218,143
4 46 Mar-17 7,218,143 24,060 12,987 7,205,156
4 47 Apr-17 7,205,156 24,017 13,030 7,192,126
4 48 May-17 7,192,126 23,974 13,074 7,179,052
5 49 Jun-17 7,179,052 23,930 13,117 7,165,935
5 50 Jul-17 7,165,935 23,886 13,161 7,152,774
5 51 Aug-17 7,152,774 23,843 13,205 7,139,569
5 52 Sep-17 7,139,569 23,799 13,249 7,126,320
5 53 Oct-17 7,126,320 23,754 13,293 7,113,027
5 54 Nov-17 7,113,027 23,710 13,337 7,099,690
5 55 Dec-17 7,099,690 23,666 13,382 7,086,308
5 56 Jan-18 7,086,308 23,621 13,426 7,072,882
5 57 Feb-18 7,072,882 23,576 13,471 7,059,411
5 58 Mar-18 7,059,411 23,531 13,516 7,045,894
5 59 Apr-18 7,045,894 23,486 13,561 7,032,333
5 60 May-18 7,032,333 23,441 13,606 7,018,727
 6 61 Jun-18 7,018,727 23,396 13,652 7,005,075
6 62 Jul-18 7,005,075 23,350 13,697 6,991,378
6 63 Aug-18 6,991,378 23,305 13,743 6,977,635
6 64 Sep-18 6,977,635 23,259 13,789 6,963,847
6 65 Oct-18 6,963,847 23,213 13,835 6,950,012
6 66 Nov-18 6,950,012 23,167 13,881 6,936,131
6 67 Dec-18 6,936,131 23,120 13,927 6,922,204
6 68 Jan-19 6,922,204 23,074 13,973 6,908,231
6 69 Feb-19 6,908,231 23,027 14,020 6,894,211
6 70 Mar-19 6,894,211 22,981 14,067 6,880,144
6 71 Apr-19 6,880,144 22,934 14,114 6,866,031
6 72 May-19 6,866,031 22,887 14,161 6,851,870
7 73 Jun-19 6,851,870 22,840 14,208 6,837,662
7 74 Jul-19 6,837,662 22,792 14,255 6,823,407
7 75 Aug-19 6,823,407 22,745 14,303 6,809,104
7 76 Sep-19 6,809,104 22,697 14,350 6,794,754
7 77 Oct-19 6,794,754 22,649 14,398 6,780,356
7 78 Nov-19 6,780,356 22,601 14,446 6,765,909
7 79 Dec-19 6,765,909 22,553 14,494 6,751,415
7 80 Jan-20 6,751,415 22,505 14,543 6,736,872
7 81 Feb-20 6,736,872 22,456 14,591 6,722,281
7 82 Mar-20 6,722,281 22,408 14,640 6,707,641
7 83 Apr-20 6,707,641 22,359 14,689 6,692,953
7 84 May-20 6,692,953 22,310 14,738 6,678,215
8 85 Jun-20 - - - -
8 86 Jul-20 - - - -
8 87 Aug-20 - - - -
8 88 Sep-20 - - - -
8 89 Oct-20 - - - -
8 90 Nov-20 - - - -
8 91 Dec-20 - - - -
8 92 Jan-21 - - - -
8 93 Feb-21 - - - -
8 94 Mar-21 - - - -
8 95 Apr-21 - - - -
8 96 May-21 - - - -
9 97 Jun-21 - - - -
9 98 Jul-21 - - - -
9 99 Aug-21 - - - -
9 100 Sep-21 - - - -
9 101 Oct-21 - - - -
9 102 Nov-21 - - - -
9 103 Dec-21 - - - -
9 104 Jan-22 - - - -
9 105 Feb-22 - - - -
9 106 Mar-22 - - - -
9 107 Apr-22 - - - -
9 108 May-22 - - - -
10 109 Jun-22 - - - -
10 110 Jul-22 - - - -
10 111 Aug-22 - - - -
10 112 Sep-22 - - - -
10 113 Oct-22 - - - -
10 114 Nov-22 - - - -
10 115 Dec-22 - - - -
10 116 Jan-23 - - - -
10 117 Feb-23 - - - -
10 118 Mar-23 - - - -
10 119 Apr-23 - - - -
10 120 May-23 - - - -
11 121 Jun-23 - - - -
11 122 Jul-23 - - - -
11 123 Aug-23 - - - -
11 124 Sep-23 - - - -
11 125 Oct-23 - - - -
11 126 Nov-23 - - - -
11 127 Dec-23 - - - -
11 128 Jan-24 - - - -
11 129 Feb-24 - - - -
11 130 Mar-24 - - - -
11 131 Apr-24 - - - -
11 132 May-24 - - - -
12 133 Jun-24 - - - -
12 134 Jul-24 - - - -
12 135 Aug-24 - - - -
12 136 Sep-24 - - - -
12 137 Oct-24 - - - -
12 138 Nov-24 - - - -
12 139 Dec-24 - - - -
12 140 Jan-25 - - - -
12 141 Feb-25 - - - -
12 142 Mar-25 - - - -
12 143 Apr-25 - - - -
12 144 May-25 - - - -
13 145 Jun-25 - - - -
13 146 Jul-25 - - - -
13 147 Aug-25 - - - -
13 148 Sep-25 - - - -
13 149 Oct-25 - - - -
13 150 Nov-25 - - - -
13 151 Dec-25 - - - -
13 152 Jan-26 - - - -
13 153 Feb-26 - - - -
13 154 Mar-26 - - - -
13 155 Apr-26 - - - -
13 156 May-26 - - - -
14 157 Jun-26 - - - -
14 158 Jul-26 - - - -
14 159 Aug-26 - - - -
14 160 Sep-26 - - - -
14 161 Oct-26 - - - -
14 162 Nov-26 - - - -
14 163 Dec-26 - - - -
14 164 Jan-27 - - - -
14 165 Feb-27 - - - -
14 166 Mar-27 - - - -
14 167 Apr-27 - - - -
14 168 May-27 - - - -
15 169 Jun-27 - - - -
15 170 Jul-27 - - - -
15 171 Aug-27 - - - -
15 172 Sep-27 - - - -
15 173 Oct-27 - - - -
15 174 Nov-27 - - - -
15 175 Dec-27 - - - -
15 176 Jan-28 - - - -
15 177 Feb-28 - - - -
15 178 Mar-28 - - - -
15 179 Apr-28 - - - -
15 180 May-28 - - - -
16 181 Jun-28 - - - -
16 182 Jul-28 - - - -
16 183 Aug-28 - - - -
16 184 Sep-28 - - - -
16 185 Oct-28 - - - -
16 186 Nov-28 - - - -
16 187 Dec-28 - - - -
16 188 Jan-29 - - - -
16 189 Feb-29 - - - -
16 190 Mar-29 - - - -
16 191 Apr-29 - - - -
16 192 May-29 - - - -
17 193 Jun-29 - - - -
17 194 Jul-29 - - - -
17 195 Aug-29 - - - -
17 196 Sep-29 - - - -
17 197 Oct-29 - - - -
17 198 Nov-29 - - - -
17 199 Dec-29 - - - -
17 200 Jan-30 - - - -
17 201 Feb-30 - - - -
17 202 Mar-30 - - - -
17 203 Apr-30 - - - -
17 204 May-30 - - - -
18 205 Jun-30 - - - -
18 206 Jul-30 - - - -
18 207 Aug-30 - - - -
18 208 Sep-30 - - - -
18 209 Oct-30 - - - -
18 210 Nov-30 - - - -
18 211 Dec-30 - - - -
18 212 Jan-31 - - - -
18 213 Feb-31 - - - -
18 214 Mar-31 - - - -
18 215 Apr-31 - - - -
18 216 May-31 - - - -
19 217 Jun-31 - - - -
19 218 Jul-31 - - - -
19 219 Aug-31 - - - -
19 220 Sep-31 - - - -
19 221 Oct-31 - - - -
19 222 Nov-31 - - - -
19 223 Dec-31 - - - -
19 224 Jan-32 - - - -
19 225 Feb-32 - - - -
19 226 Mar-32 - - - -
19 227 Apr-32 - - - -
19 228 May-32 - - - -
20 229 Jun-32 - - - -
20 230 Jul-32 - - - -
20 231 Aug-32 - - - -
20 232 Sep-32 - - - -
20 233 Oct-32 - - - -
20 234 Nov-32 - - - -
20 235 Dec-32 - - - -
20 236 Jan-33 - - - -
20 237 Feb-33 - - - -
20 238 Mar-33 - - - -
20 239 Apr-33 - - - -
20 240 May-33 - - - -
21 241 Jun-33 - - - -
21 242 Jul-33 - - - -
21 243 Aug-33 - - - -
21 244 Sep-33 - - - -
21 245 Oct-33 - - - -
21 246 Nov-33 - - - -
21 247 Dec-33 - - - -
21 248 Jan-34 - - - -
21 249 Feb-34 - - - -
21 250 Mar-34 - - - -
21 251 Apr-34 - - - -
21 252 May-34 - - - -
22 253 Jun-34 - - - -
22 254 Jul-34 - - - -
22 255 Aug-34 - - - -
22 256 Sep-34 - - - -
22 257 Oct-34 - - - -
22 258 Nov-34 - - - -
22 259 Dec-34 - - - -
22 260 Jan-35 - - - -
22 261 Feb-35 - - - -
22 262 Mar-35 - - - -
22 263 Apr-35 - - - -
22 264 May-35 - - - -
23 265 Jun-35 - - - -
23 266 Jul-35 - - - -
23 267 Aug-35 - - - -
23 268 Sep-35 - - - -
23 269 Oct-35 - - - -
23 270 Nov-35 - - - -
23 271 Dec-35 - - - -
23 272 Jan-36 - - - -
23 273 Feb-36 - - - -
23 274 Mar-36 - - - -
23 275 Apr-36 - - - -
23 276 May-36 - - - -
24 277 Jun-36 - - - -
24 278 Jul-36 - - - -
24 279 Aug-36 - - - -
24 280 Sep-36 - - - -
24 281 Oct-36 - - - -
24 282 Nov-36 - - - -
24 283 Dec-36 - - - -
24 284 Jan-37 - - - -
24 285 Feb-37 - - - -
24 286 Mar-37 - - - -
24 287 Apr-37 - - - -
24 288 May-37 - - - -
25 289 Jun-37 - - - -
25 290 Jul-37 - - - -
25 291 Aug-37 - - - -
25 292 Sep-37 - - - -
25 293 Oct-37 - - - -
25 294 Nov-37 - - - -
25 295 Dec-37 - - - -
25 296 Jan-38 - - - -
25 297 Feb-38 - - - -
25 298 Mar-38 - - - -
25 299 Apr-38 - - - -
25 300 May-38 - - - -
26 301 Jun-38 - - - -
26 302 Jul-38 - - - -
26 303 Aug-38 - - - -
26 304 Sep-38 - - - -
26 305 Oct-38 - - - -
26 306 Nov-38 - - - -
26 307 Dec-38 - - - -
26 308 Jan-39 - - - -
26 309 Feb-39 - - - -
26 310 Mar-39 - - - -
26 311 Apr-39 - - - -
26 312 May-39 - - - -
27 313 Jun-39 - - - -
27 314 Jul-39 - - - -
27 315 Aug-39 - - - -
27 316 Sep-39 - - - -
27 317 Oct-39 - - - -
27 318 Nov-39 - - - -
27 319 Dec-39 - - - -
27 320 Jan-40 - - - -
27 321 Feb-40 - - - -
27 322 Mar-40 - - - -
27 323 Apr-40 - - - -
27 324 May-40 - - - -
28 325 Jun-40 - - - -
28 326 Jul-40 - - - -
28 327 Aug-40 - - - -
28 328 Sep-40 - - - -
28 329 Oct-40 - - - -
28 330 Nov-40 - - - -
28 331 Dec-40 - - - -
28 332 Jan-41 - - - -
28 333 Feb-41 - - - -
28 334 Mar-41 - - - -
28 335 Apr-41 - - - -
28 336 May-41 - - - -
29 337 Jun-41 - - - -
29 338 Jul-41 - - - -
29 339 Aug-41 - - - -
29 340 Sep-41 - - - -
29 341 Oct-41 - - - -
29 342 Nov-41 - - - -
29 343 Dec-41 - - - -
29 344 Jan-42 - - - -
29 345 Feb-42 - - - -
29 346 Mar-42 - - - -
29 347 Apr-42 - - - -
29 348 May-42 - - - -
30 349 Jun-42 - - - -
30 350 Jul-42 - - - -
30 351 Aug-42 - - - -
30 352 Sep-42 - - - -
30 353 Oct-42 - - - -
30 354 Nov-42 - - - -
30 355 Dec-42 - - - -
30 356 Jan-43 - - - -
30 357 Feb-43 - - - -
30 358 Mar-43 - - - -
30 359 Apr-43 - - - -
30 360 May-43 - - - -