Application Photograph Strategy

Launch Male Market 1 Images/Day

Conversion to App 0.50% Photos/Day
Switch to
App Price $ 0.99 Photos/Tuesday - Sunday (Full)
$1,99
Word-of-Mouth App Photos/Monday (Discount)
Assumptions - Month 1 Start Month 7 2.5% Photos/Month (Full)
Male Market Month 2
Month 3
5.0% Month 8
4.5% Month 9
2.0% Photos/Month (Discount)
1.5% Exposure Discount/Full
Month 4 4.0% Month 10 1.0% Conversion to Viewer
Month 5 3.5% Month 11 0.5% Triggered by Full
Month 6 3.0% Month 12 0.0% Triggered by Discount
Value Photograph - Full
Monthly Drop 0.5% Value Photograph - Discount
Stills (% of general market)

Month 1 2 3 4 5
App Income Stream $ 49,500 $ 22,275 $ 23,018 $ 23,661 $ 24,206
Revenue Photos - Full $ 3,052,800 $ 4,426,560 $ 5,846,112 $ 7,305,350 $ 8,798,170
Heavy Trending $ 1,512,000 $ 2,192,400 $ 2,895,480 $ 3,618,216 $ 4,357,584
High Trending $ 604,800 $ 876,960 $ 1,158,192 $ 1,447,286 $ 1,743,034
Mediocre Trending $ 504,000 $ 730,800 $ 965,160 $ 1,206,072 $ 1,452,528
Low Trending $ 432,000 $ 626,400 $ 827,280 $ 1,033,776 $ 1,245,024
Revenue Photos - Discount $ 174,446 $ 252,946 $ 334,064 $ 417,449 $ 502,753
Heavy Trending $ 86,400 $ 125,280 $ 165,456 $ 206,755 $ 249,005
High Trending $ 34,560 $ 50,112 $ 66,182 $ 82,702 $ 99,602
Mediocre Trending $ 28,800 $ 41,760 $ 55,152 $ 68,918 $ 83,002
Low Trending $ 24,686 $ 35,794 $ 47,273 $ 59,073 $ 71,144
Stills $ 161,362 $ 233,975 $ 309,009 $ 386,140 $ 465,046
Cost of Sales Photos - Full $ 1,556,928 $ 2,257,546 $ 2,981,517 $ 3,725,729 $ 4,487,066
Cost of Sales Photos - Discount $ 88,967 $ 129,003 $ 170,372 $ 212,899 $ 256,404
Cost of Sales Photos - Full Return $ 366,336 $ 531,187 $ 701,533 $ 876,642 $ 1,055,780

Strategic Option 1
Ad placement 2 2 2 2 2
Advertisement Revenue $ 16,667 $ 24,167 $ 31,917 $ 39,883 $ 48,033

Strategic Option 2
Affiliation Model - Charge 10%
Affiliation Model - Value $ 5,000 $ 7,250 $ 9,575 $ 11,965 $ 14,410
Affiliation Model - Revenue $ 500 $ 725 $ 958 $ 1,197 $ 1,441

Average followers 1,000,000 1,000,000 1,000,000 1,000,000

Trending people 4 4 4 4
Followers 10,000,000 4,000,000 4,000,000 4,000,000 4,000,000

Total App Buyers 50,000 22,500 23,250 23,900 24,450

Total App Owners 50,000 72,500 95,750 119,650 144,100

50,000 2,500 2,250 2,000 1,750
20,000 1,000 900 800
20,000 1,000 900
20,000 1,000
20,000
App Buyers + Word of mouth
waterfall
 App Buyers + Word of mouth
waterfall

Photo Viewers - Full 360,000 522,000 689,400 861,480 1,037,520

Photo Viewers - Discount 120,000 174,000 229,800 287,160 345,840

Buyers from photos - Full

Heavy Trending 1,080 1,566 2,068 2,584 3,113
High Trending 1,080 1,566 2,068 2,584 3,113
Mediocre Trending 1,080 1,566 2,068 2,584 3,113
Low Trending 1,080 1,566 2,068 2,584 3,113

Buyers from photos - Discount

Heavy Trending 720 1,044 1,379 1,723 2,075
High Trending 720 1,044 1,379 1,723 2,075
Mediocre Trending 720 1,044 1,379 1,723 2,075
Low Trending 720 1,044 1,379 1,723 2,075
 Full
Photograph Strategy Trend Ladder Distribution % Conversion To % Bought From
Buyer photograph
ages/Day 2 Heavy Trending 10% 3.0% 50%
otos/Day 6 High Trending 25% 1.2% 20%
Photos/Tuesday - Sunday (Full) 36 Mediocre Trending 30% 1.0% 17%
Photos/Monday (Discount) 6 Low Trending 35% 0.9% 14%
otos/Month (Full) 144 Charging Approach
otos/Month (Discount) 24 Charge to Brands 35% Buying from Brand
posure Discount/Full 2.00 Charge to Retailer 3% Buying from Retailer
nversion to Viewer 5% Stars 2% Return Male
ggered by Full 144 Stylists 1% After month 12
ggered by Discount 24 Strategic Option 1
ue Photograph - Full $ 2,800 Amount of Running ads per month 2
ue Photograph - Discount $ 120 Strategic Option 2
ls (% of general market) 5% Affiliation Model - Charge 10%

6 7 8 9 10 11 12
$ 24,651 $ 24,998 $ 25,245 $ 25,394 $ 25,443 $ 25,394 $ 25,245
$ 10,318,464 $ 11,860,128 $ 13,417,056 $ 14,983,142 $ 16,552,282 $ 18,118,368 $ 19,675,296
$ 5,110,560 $ 5,874,120 $ 6,645,240 $ 7,420,896 $ 8,198,064 $ 8,973,720 $ 9,744,840
$ 2,044,224 $ 2,349,648 $ 2,658,096 $ 2,968,358 $ 3,279,226 $ 3,589,488 $ 3,897,936
$ 1,703,520 $ 1,958,040 $ 2,215,080 $ 2,473,632 $ 2,732,688 $ 2,991,240 $ 3,248,280
$ 1,460,160 $ 1,678,320 $ 1,898,640 $ 2,120,256 $ 2,342,304 $ 2,563,920 $ 2,784,240
$ 589,627 $ 677,722 $ 766,689 $ 856,180 $ 945,845 $ 1,035,335 $ 1,124,303
$ 292,032 $ 335,664 $ 379,728 $ 424,051 $ 468,461 $ 512,784 $ 556,848
$ 116,813 $ 134,266 $ 151,891 $ 169,620 $ 187,384 $ 205,114 $ 222,739
$ 97,344 $ 111,888 $ 126,576 $ 141,350 $ 156,154 $ 170,928 $ 185,616
$ 83,438 $ 95,904 $ 108,494 $ 121,157 $ 133,846 $ 146,510 $ 159,099
$ 545,405 $ 626,892 $ 709,187 $ 791,966 $ 874,906 $ 957,685 $ 1,039,980
$ 5,262,417 $ 6,048,665 $ 6,842,699 $ 7,641,403 $ 8,441,664 $ 9,240,368 $ 10,034,401
$ 300,710 $ 345,638 $ 391,011 $ 436,652 $ 482,381 $ 528,021 $ 573,394
$ 1,238,216 $ 1,423,215 $ 1,610,047 $ 1,797,977 $ 1,986,274 $ 2,174,204 $ 2,361,036

Strategic Option 1
2 2 2 2 2 2 2
$ 56,333 $ 64,750 $ 73,250 $ 81,800 $ 90,367 $ 98,917 $ 107,417

Strategic Option 2

$ 16,900 $ 19,425 $ 21,975 $ 24,540 $ 27,110 $ 29,675 $ 32,225

$ 1,690 $ 1,943 $ 2,198 $ 2,454 $ 2,711 $ 2,968 $ 3,223

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

4 4 4 4 4 4 4
4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000

24,900 25,250 25,500 25,650 25,700 25,650 25,500

169,000 194,250 219,750 245,400 271,100 296,750 322,250

1,500 1,250 1,000 750 500 250 0
700 600 500 400 300 200 100
800 700 600 500 400 300 200
900 800 700 600 500 400 300
1,000 900 800 700 600 500 400
20,000 1,000 900 800 700 600 500
20,000 1,000 900 800 700 600
20,000 1,000 900 800 700
20,000 1,000 900 800
20,000 1,000 900
 20,000 1,000
20,000

1,216,800 1,398,600 1,582,200 1,766,880 1,951,920 2,136,600 2,320,200

405,600 466,200 527,400 588,960 650,640 712,200 773,400

Buyers from photos - Full

3,650 4,196 4,747 5,301 5,856 6,410 6,961
3,650 4,196 4,747 5,301 5,856 6,410 6,961
3,650 4,196 4,747 5,301 5,856 6,410 6,961
3,650 4,196 4,747 5,301 5,856 6,410 6,961

Buyers from photos - Discount

2,434 2,797 3,164 3,534 3,904 4,273 4,640
2,434 2,797 3,164 3,534 3,904 4,273 4,640
2,434 2,797 3,164 3,534 3,904 4,273 4,640
2,434 2,797 3,164 3,534 3,904 4,273 4,640
 Discount
% Conversion To % From
Buyer photograph
6.0% 100%
2.4% 40%
2.0% 33%
1.7% 29%

75%
ng from Retailer 25%
12%
0.167%

Add Revenue $ 8,333

Value generated $ 5,000

Revenue Photos - Full Revenue Ph

Heavy Trendi ng Hi gh Trendi ng Mediocre Trending Low Trendi ng Heavy Trendi ng High Trend
$20,000,000 $1,200,000
$18,000,000
$16,000,000 $1,000,000
$14,000,000 $800,000
$12,000,000
$10,000,000 $600,000
$8,000,000
$6,000,000 $400,000
$4,000,000 $200,000
$2,000,000
$- $-
1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4

✘ Enable/Disable

✘ Enable/Disable
 Revenue Photos - Discount
avy Trendi ng High Trendi ng Medi ocre Trendi ng Low Trendi ng

1 2 3 4 5 6 7 8 9 10 11 12
 Application Photograph Strategy

Launch Female Market 6 Images/Day

Conversion to App 0.70% Photos/Day
Switch to
App Price $ 0.99 Photos/Tuesday - Sunday (Full)
$1,99
Word-of-Mouth App Photos/Monday (Discount)
Assumptions - Month 6 Start Month 12 3.5% Photos/Month (Full)
Female Market Month 7
Month 8
7.0% Month 13
6.3% Month 14
2.8% Photos/Month (Discount)
2.1% Exposure Discount/Full
Month 9 5.6% Month 15 1.4% Conversion to Viewer
Month 10 4.9% Month 16 0.7% Triggered by Full
Month 11 4.2% Month 12 0.0% Triggered by Discount
Value Photograph - Full
Monthly Drop 0.7% Value Photograph - Discount
Stills (% of general market)

Month 6 7 8 9 10
App Income Stream $ 69,300 $ 32,571 $ 34,026 $ 35,288 $ 36,355
Revenue Photos - Full $ 50,194,378 $ 73,785,736 $ 98,431,176 $ 123,990,153 $ 150,322,124
Heavy Trending $ 11,339,274 $ 16,668,733 $ 22,236,317 $ 28,010,275 $ 33,958,858
High Trending $ 15,835,883 $ 23,278,748 $ 31,054,167 $ 39,117,798 $ 47,425,302
Mediocre Trending $ 12,581,934 $ 18,495,444 $ 24,673,173 $ 31,079,894 $ 37,680,377
Low Trending $ 10,437,287 $ 15,342,811 $ 20,467,519 $ 25,782,185 $ 31,257,586
Revenue Photos - Discount $ 2,199,448 $ 3,233,188 $ 4,313,117 $ 5,433,076 $ 6,586,906
Heavy Trending $ 636,854 $ 936,176 $ 1,248,871 $ 1,573,158 $ 1,907,252
High Trending $ 636,854 $ 936,176 $ 1,248,871 $ 1,573,158 $ 1,907,252
Mediocre Trending $ 505,994 $ 743,811 $ 992,254 $ 1,249,906 $ 1,515,351
Low Trending $ 419,745 $ 617,025 $ 823,120 $ 1,036,854 $ 1,257,052
Stills $ 1,571,815 $ 2,310,568 $ 3,082,329 $ 3,882,697 $ 4,707,271
Cost of Sales Photos - Full $ 27,305,742 $ 40,139,440 $ 53,546,560 $ 67,450,643 $ 81,775,235
Cost of Sales Photos - Discount $ 1,196,500 $ 1,758,854 $ 2,346,336 $ 2,955,593 $ 3,583,277
Cost of Sales Photos - Full Return $ 15,058,313 $ 22,135,721 $ 29,529,353 $ 37,197,046 $ 45,096,637

Strategic Option 1
Ad placement 0 0 0 0 0
Advertisement Revenue $ - $ - $ - $ - $ -

Strategic Option 2
Affiliation Model - Charge 0%
Affiliation Model - Value $ - $ - $ - $ - $ -
Affiliation Model - Revenue $ - $ - $ - $ - $ -

Average followers 1,000,000 1,000,000 1,000,000 1,000,000

Trending people 4 4 4 4
Followers 10,000,000 4,000,000 4,000,000 4,000,000 4,000,000

Total App Buyers 70,000 32,900 34,370 35,644 36,722

Total App Owners 70,000 102,900 137,270 172,914 209,636

70,000 4,900 4,410 3,920 3,430
28,000 1,960 1,764 1,568
28,000 1,960 1,764
28,000 1,960
28,000
App Buyers + Word of mouth
waterfall
 App Buyers + Word of mouth
waterfall

Photo Viewers - Full 604,800 889,056 1,186,013 1,493,977 1,811,255

Photo Viewers - Discount 302,400 444,528 593,006 746,988 905,628

Buyers from photos - Full

Heavy Trending 6,532 9,602 12,809 16,135 19,562
High Trending 6,532 9,602 12,809 16,135 19,562
Mediocre Trending 6,532 9,602 12,809 16,135 19,562
Low Trending 6,532 9,602 12,809 16,135 19,562

Buyers from photos - Discount

Heavy Trending 4,899 7,201 9,607 12,101 14,671
High Trending 4,899 7,201 9,607 12,101 14,671
Mediocre Trending 4,899 7,201 9,607 12,101 14,671
Low Trending 4,899 7,201 9,607 12,101 14,671
 Full
Photograph Strategy Trend Ladder Distribution % Conversion To % Bought From
Buyer photograph
ages/Day 2 Heavy Trending 27% 4.0% 56%
otos/Day 6 High Trending 19% 5.6% 78%
Photos/Tuesday - Sunday (Full) 36 Mediocre Trending 24% 4.4% 62%
Photos/Monday (Discount) 6 Low Trending 29% 3.7% 52%
otos/Month (Full) 144 Charging Approach
otos/Month (Discount) 24 Charge to Brands 35% Buying from Brand
posure Discount/Full 3.00 Charge to Retailer 3% Buying from Retailer
nversion to Viewer 6% Stars 2% Return Female
ggered by Full 144 Stylists 1% After month 12
ggered by Discount 24 Strategic Option 1
ue Photograph - Full $ 3,100 Amount of Running ads per month 2
ue Photograph - Discount $ 130 Strategic Option 2
ls (% of general market) 3% Affiliation Model - Charge 10%

11 12 13 14 15 16 17
$ 37,228 $ 37,907 $ 38,392 $ 38,683 $ 38,780 $ 38,683 $ 38,392
$ 177,286,544 $ 204,742,869 $ 232,550,554 $ 260,569,056 $ 288,657,830 $ 316,676,332 $ 344,484,017
$ 40,050,317 $ 46,252,900 $ 52,534,858 $ 58,864,440 $ 65,209,898 $ 71,539,481 $ 77,821,439
$ 55,932,339 $ 64,594,567 $ 73,367,646 $ 82,207,236 $ 91,068,996 $ 99,908,586 $ 108,681,665
$ 44,439,392 $ 51,321,711 $ 58,292,102 $ 65,315,338 $ 72,356,189 $ 79,379,424 $ 86,349,816
$ 36,864,496 $ 42,573,692 $ 48,355,948 $ 54,182,042 $ 60,022,747 $ 65,848,841 $ 71,631,097
$ 7,768,449 $ 8,971,547 $ 10,190,041 $ 11,417,773 $ 12,648,584 $ 13,876,315 $ 15,094,809
$ 2,249,370 $ 2,597,729 $ 2,950,546 $ 3,306,039 $ 3,662,422 $ 4,017,914 $ 4,370,732
$ 2,249,370 $ 2,597,729 $ 2,950,546 $ 3,306,039 $ 3,662,422 $ 4,017,914 $ 4,370,732
$ 1,787,170 $ 2,063,949 $ 2,344,270 $ 2,626,716 $ 2,909,870 $ 3,192,316 $ 3,472,636
$ 1,482,539 $ 1,712,140 $ 1,944,678 $ 2,178,980 $ 2,413,869 $ 2,648,171 $ 2,880,710
$ 5,551,650 $ 6,411,432 $ 7,282,218 $ 8,159,605 $ 9,039,192 $ 9,916,579 $ 10,787,365
$ 96,443,880 $ 111,380,121 $ 126,507,501 $ 141,749,566 $ 157,029,860 $ 172,271,925 $ 187,399,305
$ 4,226,036 $ 4,880,522 $ 5,543,382 $ 6,211,268 $ 6,880,829 $ 7,548,715 $ 8,211,576
$ 53,185,963 $ 61,422,861 $ 69,765,166 $ 78,170,717 $ 86,597,349 $ 95,002,900 $ 103,345,205

Strategic Option 1
0 0 0 0 0 0 0
$ - $ - $ - $ - $ - $ - $ -

Strategic Option 2

$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

4 4 4 4 4 4 4
4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000

37,604 38,290 38,780 39,074 39,172 39,074 38,780

247,240 285,530 324,310 363,384 402,556 441,630 480,410

2,940 2,450 1,960 1,470 980 490 0
1,372 1,176 980 784 588 392 196
1,568 1,372 1,176 980 784 588 392
1,764 1,568 1,372 1,176 980 784 588
1,960 1,764 1,568 1,372 1,176 980 784
28,000 1,960 1,764 1,568 1,372 1,176 980
28,000 1,960 1,764 1,568 1,372 1,176
28,000 1,960 1,764 1,568 1,372
28,000 1,960 1,764 1,568
28,000 1,960 1,764
 28,000 1,960
28,000

2,136,154 2,466,979 2,802,038 3,139,638 3,478,084 3,815,683 4,150,742

1,068,077 1,233,490 1,401,019 1,569,819 1,739,042 1,907,842 2,075,371

Buyers from photos - Full

23,070 26,643 30,262 33,908 37,563 41,209 44,828
23,070 26,643 30,262 33,908 37,563 41,209 44,828
23,070 26,643 30,262 33,908 37,563 41,209 44,828
23,070 26,643 30,262 33,908 37,563 41,209 44,828

Buyers from photos - Discount

17,303 19,983 22,697 25,431 28,172 30,907 33,621
17,303 19,983 22,697 25,431 28,172 30,907 33,621
17,303 19,983 22,697 25,431 28,172 30,907 33,621
17,303 19,983 22,697 25,431 28,172 30,907 33,621
 Discount
% Conversion To % From
Buyer photograph
6.0% 100%
8.4% 100%
6.7% 79%
5.5% 66%

80%
ng from Retailer 20%
30%
0.167%

Add Revenue $ 8,333

Value generated $ 5,000

Revenue Photos - Full Revenue P

Heavy Trendi ng Hi gh Trendi ng Medi ocre Trendi ng Low Trendi ng Heavy Trendi ng Hi gh Tre
$350,000,000 $16,000,000
$300,000,000 $14,000,000
$250,000,000 $12,000,000
$10,000,000
$200,000,000
$8,000,000
$150,000,000
$6,000,000
$100,000,000
$4,000,000
$50,000,000 $2,000,000
$- $-
1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4

Enable/Disable

Enable/Disable
 Revenue Photos - Dis count
Heavy Trendi ng Hi gh Trendi ng Mediocre Trending Low Trendi ng
00
00
00
00
00
00
00
00
$-
1 2 3 4 5 6 7 8 9 10 11 12
 Taxes &
Salary p.a. Fringe & Increase p.a. Monthly Starting
Salaries Hiring Cost Month
CEO $ 150,000 20% 5% $ 15,000 1
CFO $ 125,000 20% 5% $ 12,500 8 100%
CMO $ 110,000 20% 5% $ 11,000 12
90%
COO $ 120,000 20% 5% $ 12,000 4
Sales Team 1 $ 60,000 20% 5% $ 6,000 6 80%
Sales Team 2 $ 60,000 20% 5% $ 6,000 8 70%
Sales Team 3 $ 60,000 20% 5% $ 6,000 12 60%
Ecommerce Y1 $ 120,000 20% 5% $ 12,000 1 50%
Ecommerce Y2 $ 120,000 20% 5% $ 12,000 12
40%
Warehouse 1 $ 36,000 20% 5% $ 3,600 12
Freelance $ 36,000 20% 5% $ 3,600 2 30%
Editor $ 60,000 20% 5% $ 6,000 3 20%
Editor $ 60,000 20% 5% $ 6,000 5 10%
Editor $ 60,000 20% 5% $ 6,000 6 0%
Editor $ 75,000 20% 5% $ 7,500 7 1 2
Stylist $ 65,000 20% 5% $ 6,500 2 Tota
Videographer $ 20,000 20% 5% $ 2,000 4 Tota
Video editor freelance $ 20,000 20% 5% $ 2,000 1

Monthly Starting
Recurring Fees Amount p.a. Buffer Increase Cost Month
Rent & Rates $ 20,000 5% 2% $ 1,750 1
PR $ 15,000 5% 2% $ 1,313 1
Insurance $ 5,000 5% 2% $ 438 1
Utilities $ 500 5% 2% $ 44 3
General supplies $ 100 5% 2% $ 9 2
Internet, mobile $ 1,000 5% 2% $ 88 2
Vehicle Expenses $ 100 5% 2% $ 9 3
Repairs & Maintenance $ 200 5% 2% $ 18 3
Legal fees $ 200 5% 2% $ 18 3
Membership & affiliation fees $ 1,000 5% 2% $ 88 3

Starting
Non Recurring Fees Setup Cost Month
Registrations $ 200 2
Connections $ 200 2
Laptop/ app $ - 3
Marketing campaign launch / PR $ 15,000 1
Freelance $ 2,000
Other $ 1,000 2

Expense Table 1 2 3 4 5 6
Total Payroll $ 29,000 $ 39,100 $ 45,100 $ 59,100 $ 65,100 $ 77,100
CEO $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000
CFO $ - $ - $ - $ - $ - $ -
CMO $ - $ - $ - $ - $ - $ -
COO $ - $ - $ - $ 12,000 $ 12,000 $ 12,000
Sales Team 1 $ - $ - $ - $ - $ - $ 6,000
Sales Team 2 $ - $ - $ - $ - $ - $ -
Sales Team 3 $ - $ - $ - $ - $ - $ -
Ecommerce Y1 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000
Ecommerce Y2 $ - $ - $ - $ - $ - $ -
Warehouse 1 $ - $ - $ - $ - $ - $ -
Freelance $ - $ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600
Editor $ - $ - $ 6,000 $ 6,000 $ 6,000 $ 6,000
Editor $ - $ - $ - $ - $ 6,000 $ 6,000
Editor $ - $ - $ - $ - $ - $ 6,000
Editor $ - $ - $ - $ - $ - $ -
Stylist $ - $ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500
Videographer $ - $ - $ - $ 2,000 $ 2,000 $ 2,000
Video editor freelance $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000
Total Recurring Expenses $ 3,500 $ 3,596 $ 3,771 $ 3,771 $ 3,771 $ 3,771
Rent & Rates $ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750
PR $ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313
Insurance $ 438 $ 438 $ 438 $ 438 $ 438 $ 438
Utilities $ - $ - $ 44 $ 44 $ 44 $ 44
General supplies $ - $ 9 $ 9 $ 9 $ 9 $ 9
Internet, mobile $ - $ 88 $ 88 $ 88 $ 88 $ 88
Vehicle Expenses $ - $ - $ 9 $ 9 $ 9 $ 9
Repairs & Maintenance $ - $ - $ 18 $ 18 $ 18 $ 18
Legal fees $ - $ - $ 18 $ 18 $ 18 $ 18
Membership & affiliation fees $ - $ - $ 88 $ 88 $ 88 $ 88
Total Non-Recurring Expenses $ 15,000 $ 1,400 $ - $ - $ - $ -
Non Recurring Fees $ - $ 200 $ - $ - $ - $ -
Registrations $ - $ 200 $ - $ - $ - $ -
Connections $ - $ - $ - $ - $ - $ -
Laptop/ app $ 15,000 $ - $ - $ - $ - $ -
Marketing campaign launch / PR $ - $ - $ - $ - $ - $ -
Freelance $ - $ 1,000 $ - $ - $ - $ -
Other $ - $ - $ - $ - $ - $ -
 Weight of Expenses
1
100% 2
3
90%
4
80% 5
70% 6
60% 7
50% 8
9
40%
10
30% 11
20% 12
10%
0%
1 2 3 4 5 6 7 8 9 10 11 12
Tota l Payrol l Tota l Recurri ng Expens es
Tota l Non-Recurri ng Expenses

7 8 9 10 11 12
$ 84,600 $ 103,100 $ 103,100 $ 103,100 $ 103,100 $ 135,700
$ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000
$ - $ 12,500 $ 12,500 $ 12,500 $ 12,500 $ 12,500
$ - $ - $ - $ - $ - $ 11,000
$ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ - $ - $ - $ - $ 6,000
$ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000
$ - $ - $ - $ - $ - $ 12,000
$ - $ - $ - $ - $ - $ 3,600
$ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ 7,500 $ 7,500 $ 7,500 $ 7,500 $ 7,500 $ 7,500
$ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500
$ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000
$ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000
$ 3,771 $ 3,771 $ 3,771 $ 3,771 $ 3,771 $ 3,771
$ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750
$ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313
$ 438 $ 438 $ 438 $ 438 $ 438 $ 438
$ 44 $ 44 $ 44 $ 44 $ 44 $ 44
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 88 $ 88 $ 88 $ 88 $ 88 $ 88
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 88 $ 88 $ 88 $ 88 $ 88 $ 88
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ -
 P&L
Profit/Loss
$60,000,000

$50,000,000
Male Market

$40,000,000

$30,000,000

$20,000,000

$10,000,000

Female
$- Market
0 2 4 6 8 10 12

Market Comparison
$45,000,000
$40,000,000 S.O.
$35,000,000
$30,000,000
$25,000,000
$20,000,000
$15,000,000
$10,000,000
$5,000,000
$-
1 2 3 4 5 6 7 8 9 10 11 12
Gros s Profit Mal e Market Gros s Profit Fema l e Ma rket

Expenses
P&L
Month 1 2 3 4
App Income Stream $ 49,500 $ 22,275 $ 23,018 $ 23,661
Revenue Photos - Full $ 3,052,800 $ 4,426,560 $ 5,846,112 $ 7,305,350
Cost of Sales Photos - Full $ 1,556,928 $ 2,257,546 $ 2,981,517 $ 3,725,729
Cost of Sales Photos - Full Returns $ 366,336 $ 531,187 $ 701,533 $ 876,642
Gross Profit Photos - Full $ 1,129,536 $ 1,637,827 $ 2,163,061 $ 2,702,980
Revenue Photos - Discount $ 174,446 $ 252,946 $ 334,064 $ 417,449
Cost of Sales Photos - Discount $ 88,967 $ 129,003 $ 170,372 $ 212,899
Gross Profit Photos - Discount $ 85,478 $ 123,944 $ 163,691 $ 204,550
Stills $ 161,362 $ 233,975 $ 309,009 $ 386,140
Gross Profit Male Market $ 1,425,877 $ 2,018,021 $ 2,658,779 $ 3,317,330
App Income Stream $ - $ - $ - $ -
Revenue Photos - Full $ - $ - $ - $ -
Cost of Sales Photos - Full $ - $ - $ - $ -
Cost of Sales Photos - Full Returns $ - $ - $ - $ -
Gross Profit Photos - Full $ - $ - $ - $ -
Revenue Photos - Discount $ - $ - $ - $ -
Cost of Sales Photos - Discount $ - $ - $ - $ -
Gross Profit Photos - Discount $ - $ - $ - $ -
Stills $ - $ - $ - $ -
Gross Profit Female Market $ - $ - $ - $ -
Advertisement Revenue $ 16,667 $ 24,167 $ 31,917 $ 39,883
Affiliation Model - Revenue $ 500 $ 725 $ 958 $ 1,197
Gross Profit Strategic Options $ 17,167 $ 24,892 $ 32,874 $ 41,080
SG&A $ 47,500 $ 44,096 $ 48,871 $ 62,871
Total Payroll $ 29,000 $ 39,100 $ 45,100 $ 59,100
CEO $ 15,000 $ 15,000 $ 15,000 $ 15,000
CFO $ - $ - $ - $ -
CMO $ - $ - $ - $ -
COO $ - $ - $ - $ 12,000
Sales Team 1 $ - $ - $ - $ -
Sales Team 2 $ - $ - $ - $ -
Sales Team 3 $ - $ - $ - $ -
Ecommerce Y1 $ 12,000 $ 12,000 $ 12,000 $ 12,000
Ecommerce Y2 $ - $ - $ - $ -
Warehouse 1 $ - $ - $ - $ -
Freelance $ - $ 3,600 $ 3,600 $ 3,600
Editor $ - $ - $ 6,000 $ 6,000
Editor $ - $ - $ - $ -
Editor $ - $ - $ - $ -
Editor $ - $ - $ - $ -
Stylist $ - $ 6,500 $ 6,500 $ 6,500
Videographer $ - $ - $ - $ 2,000
Video editor freelance $ 2,000 $ 2,000 $ 2,000 $ 2,000
Total Recurring Expenses $ 3,500 $ 3,596 $ 3,771 $ 3,771
Rent & Rates $ 1,750 $ 1,750 $ 1,750 $ 1,750
PR $ 1,313 $ 1,313 $ 1,313 $ 1,313
Insurance $ 438 $ 438 $ 438 $ 438
Utilities $ - $ - $ 44 $ 44
General supplies $ - $ 9 $ 9 $ 9
Internet, mobile $ - $ 88 $ 88 $ 88
Vehicle Expenses $ - $ - $ 9 $ 9
Repairs & Maintenance $ - $ - $ 18 $ 18
Legal fees $ - $ - $ 18 $ 18
Membership & affiliation fees $ - $ - $ 88 $ 88
Total Non-Recurring Expenses $ 15,000 $ 1,400 $ - $ -
Non Recurring Fees $ - $ 200 $ - $ -
Registrations $ - $ 200 $ - $ -
Connections $ - $ - $ - $ -
Laptop/ app $ 15,000 $ - $ - $ -
Marketing campaign launch / PR $ - $ - $ - $ -
Freelance $ - $ 1,000 $ - $ -
Other $ - $ - $ - $ -
EBITDA $ 1,395,543 $ 1,998,817 $ 2,642,782 $ 3,295,539
Depreciation 0
Amortization 0
EBIT $ 1,395,543 $ 1,998,817 $ 2,642,782 $ 3,295,539
Intrest 0
Taxes $ 99,084 $ 141,916 $ 187,638 $ 233,983
Profit/Loss $ 1,296,460 $ 1,856,901 $ 2,455,144 $ 3,061,556
 5 6 7 8 9 10 11
$ 24,206 $ 24,651 $ 24,998 $ 25,245 $ 25,394 $ 25,443 $ 25,394
$ 8,798,170 $ 10,318,464 $ 11,860,128 $ 13,417,056 $ 14,983,142 $ 16,552,282 $ 18,118,368
$ 4,487,066 $ 5,262,417 $ 6,048,665 $ 6,842,699 $ 7,641,403 $ 8,441,664 $ 9,240,368
$ 1,055,780 $ 1,238,216 $ 1,423,215 $ 1,610,047 $ 1,797,977 $ 1,986,274 $ 2,174,204
$ 3,255,323 $ 3,817,832 $ 4,388,247 $ 4,964,311 $ 5,543,763 $ 6,124,344 $ 6,703,796
$ 502,753 $ 589,627 $ 677,722 $ 766,689 $ 856,180 $ 945,845 $ 1,035,335
$ 256,404 $ 300,710 $ 345,638 $ 391,011 $ 436,652 $ 482,381 $ 528,021
$ 246,349 $ 288,917 $ 332,084 $ 375,678 $ 419,528 $ 463,464 $ 507,314
$ 465,046 $ 545,405 $ 626,892 $ 709,187 $ 791,966 $ 874,906 $ 957,685
$ 3,990,923 $ 4,676,804 $ 5,372,221 $ 6,074,421 $ 6,780,650 $ 7,488,157 $ 8,194,189
$ - $ 69,300 $ 32,571 $ 34,026 $ 35,288 $ 36,355 $ 37,228
$ - $ 50,194,378 $ 73,785,736 $ 98,431,176 $ 123,990,153 $ 150,322,124 $ 177,286,544
$ - $ 27,305,742 $ 40,139,440 $ 53,546,560 $ 67,450,643 $ 81,775,235 $ 96,443,880
$ - $ 15,058,313 $ 22,135,721 $ 29,529,353 $ 37,197,046 $ 45,096,637 $ 53,185,963
$ - $ 7,830,323 $ 11,510,575 $ 15,355,263 $ 19,342,464 $ 23,450,251 $ 27,656,701
$ - $ 2,199,448 $ 3,233,188 $ 4,313,117 $ 5,433,076 $ 6,586,906 $ 7,768,449
$ - $ 1,196,500 $ 1,758,854 $ 2,346,336 $ 2,955,593 $ 3,583,277 $ 4,226,036
$ - $ 1,002,948 $ 1,474,334 $ 1,966,781 $ 2,477,482 $ 3,003,629 $ 3,542,413
$ - $ 1,571,815 $ 2,310,568 $ 3,082,329 $ 3,882,697 $ 4,707,271 $ 5,551,650
$ - $ 10,474,386 $ 15,328,047 $ 20,438,400 $ 25,737,931 $ 31,197,506 $ 36,787,991
$ 48,033 $ 56,333 $ 64,750 $ 73,250 $ 81,800 $ 90,367 $ 98,917
$ 1,441 $ 1,690 $ 1,943 $ 2,198 $ 2,454 $ 2,711 $ 2,968
$ 49,474 $ 58,023 $ 66,693 $ 75,448 $ 84,254 $ 93,078 $ 101,884
$ 68,871 $ 80,871 $ 88,371 $ 106,871 $ 106,871 $ 106,871 $ 106,871
$ 65,100 $ 77,100 $ 84,600 $ 103,100 $ 103,100 $ 103,100 $ 103,100
$ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000
$ - $ - $ - $ 12,500 $ 12,500 $ 12,500 $ 12,500
$ - $ - $ - $ - $ - $ - $ -
$ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000
$ - $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ - $ - $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ - $ - $ - $ - $ - $ -
$ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 3,600
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000 $ 6,000
$ - $ - $ 7,500 $ 7,500 $ 7,500 $ 7,500 $ 7,500
$ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500 $ 6,500
$ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000
$ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000 $ 2,000
$ 3,771 $ 3,771 $ 3,771 $ 3,771 $ 3,771 $ 3,771 $ 3,771
$ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750 $ 1,750
$ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313 $ 1,313
$ 438 $ 438 $ 438 $ 438 $ 438 $ 438 $ 438
$ 44 $ 44 $ 44 $ 44 $ 44 $ 44 $ 44
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 88 $ 88 $ 88 $ 88 $ 88 $ 88 $ 88
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 88 $ 88 $ 88 $ 88 $ 88 $ 88 $ 88
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 3,971,526 $ 15,128,342 $ 20,678,589 $ 26,481,397 $ 32,495,964 $ 38,671,870 $ 44,977,193

$ 3,971,526 $ 15,128,342 $ 20,678,589 $ 26,481,397 $ 32,495,964 $ 38,671,870 $ 44,977,193

$ 281,978 $ 1,074,112 $ 1,468,180 $ 1,880,179 $ 2,307,213 $ 2,745,703 $ 3,193,381

$ 3,689,548 $ 14,054,230 $ 19,210,410 $ 24,601,217 $ 30,188,750 $ 35,926,167 $ 41,783,813
 12 13 14 15 16 17 18
$ 25,245 $ 25,287 $ 25,329 $ 25,371 $ 25,414 $ 25,456 $ 25,499
$ 19,675,296 $ 19,708,088 $ 19,740,935 $ 19,773,837 $ 19,806,793 $ 19,839,804 $ 19,872,871
$ 10,034,401 $ 10,051,125 $ 10,067,877 $ 10,084,657 $ 10,101,464 $ 10,118,300 $ 10,135,164
$ 2,361,036 $ 2,364,971 $ 2,368,912 $ 2,372,860 $ 2,376,815 $ 2,380,777 $ 2,384,744
$ 7,279,860 $ 7,291,993 $ 7,304,146 $ 7,316,320 $ 7,328,513 $ 7,340,728 $ 7,352,962
$ 1,124,303 $ 1,126,176 $ 1,128,053 $ 1,129,934 $ 1,131,817 $ 1,133,703 $ 1,135,593
$ 573,394 $ 574,350 $ 575,307 $ 576,266 $ 577,227 $ 578,189 $ 579,152
$ 550,908 $ 551,826 $ 552,746 $ 553,667 $ 554,590 $ 555,515 $ 556,440
$ 1,039,980 $ 1,041,713 $ 1,043,449 $ 1,045,189 $ 1,046,930 $ 1,048,675 $ 1,050,423
$ 8,895,993 $ 8,910,819 $ 8,925,671 $ 8,940,547 $ 8,955,448 $ 8,970,374 $ 8,985,324
$ 37,907 $ 37,970 $ 38,034 $ 38,097 $ 38,160 $ 38,224 $ 38,288
$ 204,742,869 $ 205,084,107 $ 205,425,914 $ 205,768,290 $ 206,111,237 $ 206,454,756 $ 206,798,847
$ 111,380,121 $ 111,565,754 $ 111,751,697 $ 111,937,950 $ 112,124,513 $ 112,311,387 $ 112,498,573
$ 61,422,861 $ 61,525,232 $ 61,627,774 $ 61,730,487 $ 61,833,371 $ 61,936,427 $ 62,039,654
$ 31,939,887 $ 31,993,121 $ 32,046,443 $ 32,099,853 $ 32,153,353 $ 32,206,942 $ 32,260,620
$ 8,971,547 $ 8,986,500 $ 9,001,477 $ 9,016,480 $ 9,031,507 $ 9,046,559 $ 9,061,637
$ 4,880,522 $ 4,888,656 $ 4,896,804 $ 4,904,965 $ 4,913,140 $ 4,921,328 $ 4,929,531
$ 4,091,025 $ 4,097,844 $ 4,104,674 $ 4,111,515 $ 4,118,367 $ 4,125,231 $ 4,132,107
$ 6,411,432 $ 6,422,118 $ 6,432,822 $ 6,443,543 $ 6,454,282 $ 6,465,039 $ 6,475,815
$ 42,480,252 $ 42,551,053 $ 42,621,971 $ 42,693,008 $ 42,764,163 $ 42,835,437 $ 42,906,829
$ 107,417 $ 107,775 $ 108,134 $ 108,494 $ 108,856 $ 109,219 $ 109,583
$ 3,223 $ 3,233 $ 3,244 $ 3,255 $ 3,266 $ 3,277 $ 3,287
$ 110,639 $ 111,008 $ 111,378 $ 111,749 $ 112,122 $ 112,495 $ 112,870
$ 139,471 $ - $ - $ - $ - $ - $ -
$ 135,700 $ - $ - $ - $ - $ - $ -
$ 15,000 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 12,500 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,000 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,000 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,000 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,000 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,600 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,600 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,000 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,500 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,500 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,000 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,000 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 3,771 $ - $ - $ - $ - $ - $ -
$ 1,750 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,313 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 438 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 44 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 88 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 88 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 51,347,413 $ 51,572,880 $ 51,659,020 $ 51,745,304 $ 51,831,732 $ 51,918,306 $ 52,005,024

$ 51,347,413 $ 51,572,880 $ 51,659,020 $ 51,745,304 $ 51,831,732 $ 51,918,306 $ 52,005,024

$ 3,645,666 $ 3,661,674 $ 3,667,790 $ 3,673,917 $ 3,680,053 $ 3,686,200 $ 3,692,357

$ 47,701,747 $ 47,911,206 $ 47,991,230 $ 48,071,387 $ 48,151,679 $ 48,232,106 $ 48,312,667
 19 20 21 22 23 24 25
$ 25,541 $ 25,584 $ 25,626 $ 25,669 $ 25,712 $ 25,755 $ 25,797
$ 19,905,992 $ 19,939,169 $ 19,972,401 $ 20,005,688 $ 20,039,031 $ 20,072,429 $ 20,105,883
$ 10,152,056 $ 10,168,976 $ 10,185,924 $ 10,202,901 $ 10,219,906 $ 10,236,939 $ 10,254,000
$ 2,388,719 $ 2,392,700 $ 2,396,688 $ 2,400,683 $ 2,404,684 $ 2,408,692 $ 2,412,706
$ 7,365,217 $ 7,377,492 $ 7,389,788 $ 7,402,105 $ 7,414,441 $ 7,426,799 $ 7,439,177
$ 1,137,485 $ 1,139,381 $ 1,141,280 $ 1,143,182 $ 1,145,087 $ 1,146,996 $ 1,148,908
$ 580,117 $ 581,084 $ 582,053 $ 583,023 $ 583,995 $ 584,968 $ 585,943
$ 557,368 $ 558,297 $ 559,227 $ 560,159 $ 561,093 $ 562,028 $ 562,965
$ 1,052,174 $ 1,053,927 $ 1,055,684 $ 1,057,444 $ 1,059,206 $ 1,060,971 $ 1,062,740
$ 9,000,300 $ 9,015,300 $ 9,030,326 $ 9,045,376 $ 9,060,452 $ 9,075,553 $ 9,090,679
$ 38,352 $ 38,415 $ 38,480 $ 38,544 $ 38,608 $ 38,672 $ 38,737
$ 207,143,512 $ 207,488,751 $ 207,834,566 $ 208,180,957 $ 208,527,925 $ 208,875,471 $ 209,223,597
$ 112,686,071 $ 112,873,881 $ 113,062,004 $ 113,250,440 $ 113,439,191 $ 113,628,256 $ 113,817,637
$ 62,143,054 $ 62,246,625 $ 62,350,370 $ 62,454,287 $ 62,558,377 $ 62,662,641 $ 62,767,079
$ 32,314,388 $ 32,368,245 $ 32,422,192 $ 32,476,229 $ 32,530,356 $ 32,584,574 $ 32,638,881
$ 9,076,740 $ 9,091,868 $ 9,107,021 $ 9,122,199 $ 9,137,403 $ 9,152,632 $ 9,167,886
$ 4,937,746 $ 4,945,976 $ 4,954,219 $ 4,962,476 $ 4,970,747 $ 4,979,032 $ 4,987,330
$ 4,138,993 $ 4,145,892 $ 4,152,801 $ 4,159,723 $ 4,166,656 $ 4,173,600 $ 4,180,556
$ 6,486,608 $ 6,497,419 $ 6,508,248 $ 6,519,095 $ 6,529,960 $ 6,540,843 $ 6,551,745
$ 42,978,340 $ 43,049,971 $ 43,121,721 $ 43,193,590 $ 43,265,580 $ 43,337,689 $ 43,409,918
$ 109,948 $ 110,315 $ 110,682 $ 111,051 $ 111,422 $ 111,793 $ 112,166
$ 3,298 $ 3,309 $ 3,320 $ 3,332 $ 3,343 $ 3,354 $ 3,365
$ 113,247 $ 113,624 $ 114,003 $ 114,383 $ 114,764 $ 115,147 $ 115,531
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 52,091,887 $ 52,178,895 $ 52,266,050 $ 52,353,350 $ 52,440,796 $ 52,528,388 $ 52,616,128

$ 52,091,887 $ 52,178,895 $ 52,266,050 $ 52,353,350 $ 52,440,796 $ 52,528,388 $ 52,616,128

$ 3,698,524 $ 3,704,702 $ 3,710,890 $ 3,717,088 $ 3,723,297 $ 3,729,516 $ 3,735,745

$ 48,393,363 $ 48,474,194 $ 48,555,160 $ 48,636,262 $ 48,717,499 $ 48,798,873 $ 48,880,383
 26 27 28 29 30 31 32
$ 25,840 $ 25,884 $ 25,927 $ 25,970 $ 26,013 $ 26,057 $ 26,100
$ 20,139,393 $ 20,172,959 $ 20,206,580 $ 20,240,258 $ 20,273,992 $ 20,307,782 $ 20,341,628
$ 10,271,090 $ 10,288,209 $ 10,305,356 $ 10,322,532 $ 10,339,736 $ 10,356,969 $ 10,374,230
$ 2,416,727 $ 2,420,755 $ 2,424,790 $ 2,428,831 $ 2,432,879 $ 2,436,934 $ 2,440,995
$ 7,451,575 $ 7,463,995 $ 7,476,435 $ 7,488,895 $ 7,501,377 $ 7,513,879 $ 7,526,402
$ 1,150,822 $ 1,152,740 $ 1,154,662 $ 1,156,586 $ 1,158,514 $ 1,160,445 $ 1,162,379
$ 586,919 $ 587,898 $ 588,877 $ 589,859 $ 590,842 $ 591,827 $ 592,813
$ 563,903 $ 564,843 $ 565,784 $ 566,727 $ 567,672 $ 568,618 $ 569,566
$ 1,064,511 $ 1,066,285 $ 1,068,062 $ 1,069,842 $ 1,071,625 $ 1,073,411 $ 1,075,200
$ 9,105,830 $ 9,121,006 $ 9,136,208 $ 9,151,435 $ 9,166,687 $ 9,181,965 $ 9,197,268
$ 38,801 $ 38,866 $ 38,931 $ 38,996 $ 39,061 $ 39,126 $ 39,191
$ 209,572,303 $ 209,921,590 $ 210,271,460 $ 210,621,912 $ 210,972,949 $ 211,324,570 $ 211,676,778
$ 114,007,333 $ 114,197,345 $ 114,387,674 $ 114,578,320 $ 114,769,284 $ 114,960,566 $ 115,152,167
$ 62,871,691 $ 62,976,477 $ 63,081,438 $ 63,186,574 $ 63,291,885 $ 63,397,371 $ 63,503,033
$ 32,693,279 $ 32,747,768 $ 32,802,348 $ 32,857,018 $ 32,911,780 $ 32,966,633 $ 33,021,577
$ 9,183,166 $ 9,198,471 $ 9,213,802 $ 9,229,158 $ 9,244,540 $ 9,259,948 $ 9,275,381
$ 4,995,642 $ 5,003,968 $ 5,012,308 $ 5,020,662 $ 5,029,030 $ 5,037,412 $ 5,045,807
$ 4,187,524 $ 4,194,503 $ 4,201,494 $ 4,208,496 $ 4,215,510 $ 4,222,536 $ 4,229,574
$ 6,562,664 $ 6,573,602 $ 6,584,558 $ 6,595,532 $ 6,606,525 $ 6,617,536 $ 6,628,565
$ 43,482,268 $ 43,554,739 $ 43,627,330 $ 43,700,042 $ 43,772,876 $ 43,845,830 $ 43,918,907
$ 112,540 $ 112,915 $ 113,291 $ 113,669 $ 114,048 $ 114,428 $ 114,809
$ 3,376 $ 3,387 $ 3,399 $ 3,410 $ 3,421 $ 3,433 $ 3,444
$ 115,916 $ 116,302 $ 116,690 $ 117,079 $ 117,469 $ 117,861 $ 118,253
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 52,704,014 $ 52,792,047 $ 52,880,228 $ 52,968,556 $ 53,057,032 $ 53,145,656 $ 53,234,428

$ 52,704,014 $ 52,792,047 $ 52,880,228 $ 52,968,556 $ 53,057,032 $ 53,145,656 $ 53,234,428

$ 3,741,985 $ 3,748,235 $ 3,754,496 $ 3,760,767 $ 3,767,049 $ 3,773,342 $ 3,779,644

$ 48,962,029 $ 49,043,812 $ 49,125,731 $ 49,207,788 $ 49,289,983 $ 49,372,314 $ 49,454,784
 33 34 35 36 37 38 39
$ 26,143 $ 26,187 $ 26,231 $ 26,274 $ 26,318 $ 26,362 $ 26,406
$ 20,375,531 $ 20,409,490 $ 20,443,506 $ 20,477,578 $ 20,511,708 $ 20,545,894 $ 20,580,137
$ 10,391,521 $ 10,408,840 $ 10,426,188 $ 10,443,565 $ 10,460,971 $ 10,478,406 $ 10,495,870
$ 2,445,064 $ 2,449,139 $ 2,453,221 $ 2,457,309 $ 2,461,405 $ 2,465,507 $ 2,469,616
$ 7,538,946 $ 7,551,511 $ 7,564,097 $ 7,576,704 $ 7,589,332 $ 7,601,981 $ 7,614,651
$ 1,164,316 $ 1,166,257 $ 1,168,200 $ 1,170,147 $ 1,172,098 $ 1,174,051 $ 1,176,008
$ 593,801 $ 594,791 $ 595,782 $ 596,775 $ 597,770 $ 598,766 $ 599,764
$ 570,515 $ 571,466 $ 572,418 $ 573,372 $ 574,328 $ 575,285 $ 576,244
$ 1,076,992 $ 1,078,787 $ 1,080,585 $ 1,082,386 $ 1,084,190 $ 1,085,997 $ 1,087,807
$ 9,212,597 $ 9,227,951 $ 9,243,331 $ 9,258,737 $ 9,274,168 $ 9,289,625 $ 9,305,108
$ 39,256 $ 39,322 $ 39,387 $ 39,453 $ 39,519 $ 39,584 $ 39,650
$ 212,029,573 $ 212,382,955 $ 212,736,927 $ 213,091,488 $ 213,446,641 $ 213,802,385 $ 214,158,722
$ 115,344,087 $ 115,536,328 $ 115,728,888 $ 115,921,770 $ 116,114,973 $ 116,308,498 $ 116,502,345
$ 63,608,872 $ 63,714,887 $ 63,821,078 $ 63,927,446 $ 64,033,992 $ 64,140,716 $ 64,247,617
$ 33,076,613 $ 33,131,741 $ 33,186,961 $ 33,242,272 $ 33,297,676 $ 33,353,172 $ 33,408,761
$ 9,290,840 $ 9,306,325 $ 9,321,835 $ 9,337,372 $ 9,352,934 $ 9,368,522 $ 9,384,137
$ 5,054,217 $ 5,062,641 $ 5,071,078 $ 5,079,530 $ 5,087,996 $ 5,096,476 $ 5,104,970
$ 4,236,623 $ 4,243,684 $ 4,250,757 $ 4,257,842 $ 4,264,938 $ 4,272,046 $ 4,279,166
$ 6,639,612 $ 6,650,678 $ 6,661,763 $ 6,672,866 $ 6,683,987 $ 6,695,127 $ 6,706,286
$ 43,992,105 $ 44,065,425 $ 44,138,868 $ 44,212,432 $ 44,286,120 $ 44,359,930 $ 44,433,863
$ 115,192 $ 115,576 $ 115,961 $ 116,348 $ 116,735 $ 117,125 $ 117,515
$ 3,456 $ 3,467 $ 3,479 $ 3,490 $ 3,502 $ 3,514 $ 3,525
$ 118,648 $ 119,043 $ 119,440 $ 119,838 $ 120,237 $ 120,638 $ 121,040
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 53,323,350 $ 53,412,420 $ 53,501,639 $ 53,591,007 $ 53,680,525 $ 53,770,193 $ 53,860,011

$ 53,323,350 $ 53,412,420 $ 53,501,639 $ 53,591,007 $ 53,680,525 $ 53,770,193 $ 53,860,011

$ 3,785,958 $ 3,792,282 $ 3,798,616 $ 3,804,962 $ 3,811,317 $ 3,817,684 $ 3,824,061

$ 49,537,392 $ 49,620,138 $ 49,703,022 $ 49,786,046 $ 49,869,208 $ 49,952,509 $ 50,035,950
 40 41 42 43 44 45 46
$ 26,450 $ 26,494 $ 26,538 $ 26,582 $ 26,627 $ 26,671 $ 26,716
$ 20,614,437 $ 20,648,794 $ 20,683,209 $ 20,717,681 $ 20,752,211 $ 20,786,798 $ 20,821,442
$ 10,513,363 $ 10,530,885 $ 10,548,437 $ 10,566,017 $ 10,583,627 $ 10,601,267 $ 10,618,936
$ 2,473,732 $ 2,477,855 $ 2,481,985 $ 2,486,122 $ 2,490,265 $ 2,494,416 $ 2,498,573
$ 7,627,342 $ 7,640,054 $ 7,652,787 $ 7,665,542 $ 7,678,318 $ 7,691,115 $ 7,703,934
$ 1,177,968 $ 1,179,931 $ 1,181,898 $ 1,183,867 $ 1,185,841 $ 1,187,817 $ 1,189,797
$ 600,764 $ 601,765 $ 602,768 $ 603,772 $ 604,779 $ 605,787 $ 606,796
$ 577,204 $ 578,166 $ 579,130 $ 580,095 $ 581,062 $ 582,030 $ 583,000
$ 1,089,620 $ 1,091,436 $ 1,093,255 $ 1,095,077 $ 1,096,903 $ 1,098,731 $ 1,100,562
$ 9,320,616 $ 9,336,151 $ 9,351,711 $ 9,367,297 $ 9,382,909 $ 9,398,547 $ 9,414,212
$ 39,716 $ 39,783 $ 39,849 $ 39,915 $ 39,982 $ 40,049 $ 40,115
$ 214,515,654 $ 214,873,180 $ 215,231,302 $ 215,590,021 $ 215,949,337 $ 216,309,253 $ 216,669,768
$ 116,696,516 $ 116,891,010 $ 117,085,828 $ 117,280,971 $ 117,476,439 $ 117,672,234 $ 117,868,354
$ 64,354,696 $ 64,461,954 $ 64,569,391 $ 64,677,006 $ 64,784,801 $ 64,892,776 $ 65,000,930
$ 33,464,442 $ 33,520,216 $ 33,576,083 $ 33,632,043 $ 33,688,097 $ 33,744,243 $ 33,800,484
$ 9,399,777 $ 9,415,443 $ 9,431,135 $ 9,446,854 $ 9,462,599 $ 9,478,370 $ 9,494,167
$ 5,113,479 $ 5,122,001 $ 5,130,538 $ 5,139,089 $ 5,147,654 $ 5,156,233 $ 5,164,827
$ 4,286,298 $ 4,293,442 $ 4,300,598 $ 4,307,765 $ 4,314,945 $ 4,322,137 $ 4,329,340
$ 6,717,463 $ 6,728,659 $ 6,739,873 $ 6,751,106 $ 6,762,358 $ 6,773,629 $ 6,784,918
$ 44,507,920 $ 44,582,099 $ 44,656,403 $ 44,730,830 $ 44,805,382 $ 44,880,057 $ 44,954,857
$ 117,907 $ 118,300 $ 118,694 $ 119,090 $ 119,487 $ 119,885 $ 120,285
$ 3,537 $ 3,549 $ 3,561 $ 3,573 $ 3,585 $ 3,597 $ 3,609
$ 121,444 $ 121,849 $ 122,255 $ 122,662 $ 123,071 $ 123,481 $ 123,893
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 53,949,980 $ 54,040,099 $ 54,130,369 $ 54,220,790 $ 54,311,362 $ 54,402,086 $ 54,492,962

$ 53,949,980 $ 54,040,099 $ 54,130,369 $ 54,220,790 $ 54,311,362 $ 54,402,086 $ 54,492,962

$ 3,830,449 $ 3,836,847 $ 3,843,256 $ 3,849,676 $ 3,856,107 $ 3,862,548 $ 3,869,000

$ 50,119,531 $ 50,203,252 $ 50,287,112 $ 50,371,114 $ 50,455,255 $ 50,539,538 $ 50,623,962
 47 48 49 50 51 52 53
$ 26,760 $ 26,805 $ 26,849 $ 26,894 $ 26,939 $ 26,984 $ 27,029
$ 20,856,145 $ 20,890,905 $ 20,925,723 $ 20,960,599 $ 20,995,534 $ 21,030,526 $ 21,065,577
$ 10,636,634 $ 10,654,362 $ 10,672,119 $ 10,689,906 $ 10,707,722 $ 10,725,568 $ 10,743,444
$ 2,502,737 $ 2,506,909 $ 2,511,087 $ 2,515,272 $ 2,519,464 $ 2,523,663 $ 2,527,869
$ 7,716,774 $ 7,729,635 $ 7,742,518 $ 7,755,422 $ 7,768,347 $ 7,781,295 $ 7,794,264
$ 1,191,780 $ 1,193,766 $ 1,195,756 $ 1,197,749 $ 1,199,745 $ 1,201,744 $ 1,203,747
$ 607,808 $ 608,821 $ 609,835 $ 610,852 $ 611,870 $ 612,890 $ 613,911
$ 583,972 $ 584,945 $ 585,920 $ 586,897 $ 587,875 $ 588,855 $ 589,836
$ 1,102,396 $ 1,104,234 $ 1,106,074 $ 1,107,917 $ 1,109,764 $ 1,111,614 $ 1,113,466
$ 9,429,902 $ 9,445,618 $ 9,461,361 $ 9,477,130 $ 9,492,925 $ 9,508,747 $ 9,524,595
$ 40,182 $ 40,249 $ 40,316 $ 40,383 $ 40,451 $ 40,518 $ 40,586
$ 217,030,885 $ 217,392,603 $ 217,754,924 $ 218,117,849 $ 218,481,378 $ 218,845,514 $ 219,210,256
$ 118,064,801 $ 118,261,576 $ 118,458,678 $ 118,656,110 $ 118,853,870 $ 119,051,960 $ 119,250,380
$ 65,109,265 $ 65,217,781 $ 65,326,477 $ 65,435,355 $ 65,544,413 $ 65,653,654 $ 65,763,077
$ 33,856,818 $ 33,913,246 $ 33,969,768 $ 34,026,384 $ 34,083,095 $ 34,139,900 $ 34,196,800
$ 9,509,991 $ 9,525,841 $ 9,541,717 $ 9,557,620 $ 9,573,549 $ 9,589,505 $ 9,605,488
$ 5,173,435 $ 5,182,057 $ 5,190,694 $ 5,199,345 $ 5,208,011 $ 5,216,691 $ 5,225,385
$ 4,336,556 $ 4,343,783 $ 4,351,023 $ 4,358,275 $ 4,365,538 $ 4,372,814 $ 4,380,102
$ 6,796,226 $ 6,807,553 $ 6,818,899 $ 6,830,264 $ 6,841,648 $ 6,853,051 $ 6,864,472
$ 45,029,782 $ 45,104,832 $ 45,180,007 $ 45,255,307 $ 45,330,732 $ 45,406,283 $ 45,481,960
$ 120,686 $ 121,088 $ 121,491 $ 121,896 $ 122,303 $ 122,710 $ 123,119
$ 3,621 $ 3,633 $ 3,645 $ 3,657 $ 3,669 $ 3,681 $ 3,694
$ 124,306 $ 124,720 $ 125,136 $ 125,553 $ 125,972 $ 126,392 $ 126,813
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 54,583,990 $ 54,675,171 $ 54,766,504 $ 54,857,990 $ 54,949,629 $ 55,041,422 $ 55,133,368

$ 54,583,990 $ 54,675,171 $ 54,766,504 $ 54,857,990 $ 54,949,629 $ 55,041,422 $ 55,133,368

$ 3,875,463 $ 3,881,937 $ 3,888,422 $ 3,894,917 $ 3,901,424 $ 3,907,941 $ 3,914,469

$ 50,708,527 $ 50,793,234 $ 50,878,082 $ 50,963,073 $ 51,048,205 $ 51,133,481 $ 51,218,899
 54 55 56 57 58 59 60
$ 27,074 $ 27,119 $ 27,164 $ 27,209 $ 27,255 $ 27,300 $ 27,346
$ 21,100,686 $ 21,135,854 $ 21,171,081 $ 21,206,366 $ 21,241,710 $ 21,277,113 $ 21,312,574
$ 10,761,350 $ 10,779,286 $ 10,797,251 $ 10,815,247 $ 10,833,272 $ 10,851,327 $ 10,869,413
$ 2,532,082 $ 2,536,303 $ 2,540,530 $ 2,544,764 $ 2,549,005 $ 2,553,254 $ 2,557,509
$ 7,807,254 $ 7,820,266 $ 7,833,300 $ 7,846,355 $ 7,859,433 $ 7,872,532 $ 7,885,653
$ 1,205,754 $ 1,207,763 $ 1,209,776 $ 1,211,792 $ 1,213,812 $ 1,215,835 $ 1,217,861
$ 614,934 $ 615,959 $ 616,986 $ 618,014 $ 619,044 $ 620,076 $ 621,109
$ 590,819 $ 591,804 $ 592,790 $ 593,778 $ 594,768 $ 595,759 $ 596,752
$ 1,115,322 $ 1,117,181 $ 1,119,043 $ 1,120,908 $ 1,122,776 $ 1,124,647 $ 1,126,522
$ 9,540,469 $ 9,556,370 $ 9,572,297 $ 9,588,251 $ 9,604,231 $ 9,620,238 $ 9,636,272
$ 40,653 $ 40,721 $ 40,789 $ 40,857 $ 40,925 $ 40,993 $ 41,062
$ 219,575,607 $ 219,941,566 $ 220,308,135 $ 220,675,316 $ 221,043,108 $ 221,411,513 $ 221,780,532
$ 119,449,130 $ 119,648,212 $ 119,847,626 $ 120,047,372 $ 120,247,451 $ 120,447,863 $ 120,648,610
$ 65,872,682 $ 65,982,470 $ 66,092,441 $ 66,202,595 $ 66,312,932 $ 66,423,454 $ 66,534,160
$ 34,253,795 $ 34,310,884 $ 34,368,069 $ 34,425,349 $ 34,482,725 $ 34,540,196 $ 34,597,763
$ 9,621,497 $ 9,637,533 $ 9,653,595 $ 9,669,685 $ 9,685,801 $ 9,701,944 $ 9,718,114
$ 5,234,094 $ 5,242,818 $ 5,251,556 $ 5,260,308 $ 5,269,076 $ 5,277,857 $ 5,286,654
$ 4,387,403 $ 4,394,715 $ 4,402,039 $ 4,409,376 $ 4,416,725 $ 4,424,086 $ 4,431,460
$ 6,875,913 $ 6,887,373 $ 6,898,852 $ 6,910,350 $ 6,921,867 $ 6,933,404 $ 6,944,959
$ 45,557,764 $ 45,633,693 $ 45,709,749 $ 45,785,932 $ 45,862,242 $ 45,938,679 $ 46,015,244
$ 123,530 $ 123,942 $ 124,355 $ 124,769 $ 125,185 $ 125,602 $ 126,021
$ 3,706 $ 3,718 $ 3,731 $ 3,743 $ 3,756 $ 3,768 $ 3,781
$ 127,236 $ 127,660 $ 128,085 $ 128,512 $ 128,941 $ 129,370 $ 129,802
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750 $ 15,750
$ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125 $ 13,125
$ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550 $ 11,550
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780 $ 3,780
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300 $ 6,300
$ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875 $ 7,875
$ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825 $ 6,825
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100 $ 2,100
$ - $ - $ - $ - $ - $ - $ -
$ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785 $ 1,785
$ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339 $ 1,339
$ 446 $ 446 $ 446 $ 446 $ 446 $ 446 $ 446
$ 45 $ 45 $ 45 $ 45 $ 45 $ 45 $ 45
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ 9 $ 9 $ 9 $ 9 $ 9 $ 9 $ 9
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 18 $ 18 $ 18 $ 18 $ 18 $ 18 $ 18
$ 89 $ 89 $ 89 $ 89 $ 89 $ 89 $ 89
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ -
$ 55,225,468 $ 55,317,723 $ 55,410,132 $ 55,502,696 $ 55,595,414 $ 55,688,288 $ 55,781,318

$ 55,225,468 $ 55,317,723 $ 55,410,132 $ 55,502,696 $ 55,595,414 $ 55,688,288 $ 55,781,318

$ 3,921,008 $ 3,927,558 $ 3,934,119 $ 3,940,691 $ 3,947,274 $ 3,953,868 $ 3,960,474

$ 51,304,460 $ 51,390,165 $ 51,476,013 $ 51,562,004 $ 51,648,140 $ 51,734,420 $ 51,820,844