Title:

Version:

Author:

Operating the Tool:

Understanding the Results:

Disclaimer:
Plastics To Fuel Cost Estimating Tool For Prospective Project Developers

Version 1

Ocean Recovery Alliance on Behalf of the American Chemsitry Council

All user inputs are coded in blue, constants and conversion factors are coded in pink, and model outputs and calcul
or black. All user inputs are located on the inputs tab. Select input cells contain hoovering notes that provide supple
and guidance to the user. The model also includes several checks that verify whether inputs have been entered cor
have been entered, select outputs are then featured on the model outputs tab.

Key outputs of the model include: fully loaded cost of producing 1 unit of liquid petroleum product, fully loaded co
of liquid petroleum product and IRR. Outputs include debt service and/or equity returns depending on the inputs e
calculations are leverred when a blend of debt and equity is specified and unleverred in the absence of debt.

This model is intended as an estimating tool and is not meant to replace financial due diligence. Queries or concern
cost and financing specifications should be discussed with a technology supplier.
Units

USER INPUTS
FACILITY DESIGN
Investment Year
Construction Period
Operations Start
Maintenance Begins
Project Lifespan
System Design Capacity
Total Incoming Feedstock
Feedstock to PTF Reactor
Pre-processing Rejects Recycled - Plastic
Pre-processing Rejects Recycled - Metals
Pre-processing Rejects to Landfill
CHECK
System Uptime
Processing Residues (e.g. Char)
Processing Residues Landfilled (e.g. Char)
Processing Residues Given Away/Sold (e.g. Char)
CHECK
Land + Building Footprint

OPERATING ASSUMPTIONS
Net Electricity Demand
Net Natural Gas Demand
Net Water Demand
Catalyst Use
No. of Full Time Employees
Synthetic Crude Oil Production
Middle Distillate Production
Light Distillate Production
Heavy Distillate Production

COST ASSUMPTIONS
Equipment & Installation Cost
Infrastructure & Site Development Cost
Soft Costs
Land + Building Purchase
Land + Building Lease
CHECK
Average Annual Labor Cost
Weighted Average Cost of Acquiring Feedstock
Electricity Cost
Water Cost
Pre-Processing Reject Management Costs
Residue Management Costs
CHECK
Fuel Shipping Cost
Natual Gas Cost
Catalyst Cost
Royalty
Annual Maintenance Expense
Annual Insurance Expense
Other Consumables
Selling, General and Administrative Expense

REVENUE ASSUMPTIONS
Gate Fee
Sale Price of Crude Oil
Sale Price Middle Distillate
Sale Price Light Distillate
Sale Price Heavy Distillate
Avoided Feedstock Management Costs
Weighted Avg. Sale Price of Recycled Plastic
Weighted Avg. Sale Price of Recycled Metal

INFLATION, TAXES
Inflation- Petroleum Product Sales
Inflation- Feedstock Acquisition
Inflation- Recyclable Sales
Inflation General
Tax Rate

FINANCING
Grant
% Debt
% Equity
Equity Payback
CHECK
CHECK
CHECK
Interest Rate
Debt Term
CHECK
CHECK
CONVERSION RATES
1 US Barrel = X Gallons
1 US Barrel = X Liters
Metric
US Standard
 US Standard CHOOSE ONE

Units
Year
Year
0 Year
1 Year
Years
Ton/Day
Ton/Day
% of Incoming Feedstock
% of Incoming Feedstock
% of Incoming Feedstock
% of Incoming Feedstock
Error-Account for 100% of Feedstock
Days/Year
% of Feedstock to PTF Reactor
% of Processing Residues
% of Processing Residues
Error-Account for 100% of Processing Residues
ft2

Units
kWh/Ton
ft3/Ton
Gallons/Ton
lbs/Ton
Persons
Gallons/Ton
Gallons/Ton
Gallons/Ton
Gallons/Ton

Units
$ in Investment YR
$ in Investment YR
 $ in Investment YR
$ in Investment YR
$/ft2/year
Confirm No Land/Building Purchase or Lease
$/Full Time Employee/Year
$/Ton
$/kWh
$/1,000 gallons
$/Ton
$/Ton
Error- Confirm that Management Cost Corresponds with % Residues to Landfill
$/Gallon
$/ft3
$/lb
% of Liquid Petroleum Product Sales
% of Total Capex (Excluding Soft Costs)
% of Total Capex (Excluding Soft Costs)
$/Year
% of Liquid Petroleum Product Sales

Units
$/Ton
$/Gallon
$/Gallon
$/Gallon
$/Gallon
$/Ton
$/Ton
$/Ton

Units
%
%
%
%
%

Units
$
 %
%
Years
% Debt and % Equity Do Not Equal 100%
Enter Value for % Equity OR Equity Payback
OK
%
Years
OK
OK
Units
42 Gallons
158.99 Liters
MODEL OUTPUTS
FACILITY OUTPUTS
Plastics Diverted from Alternate Management (Feedstock to PTF Reactor + Plastic Rejects Recycled - Proc
Syn
Middl

TOTAL LIQUID PETROLE

COSTS

CAPEX/Ton

Total Annual Operating and Maintenance

Operating and Maintenance Cost/Barrel

REVENUES IN YR 1 OPERATIONS
Liquid Pe

Avoided Fe
Revenues from

MODEL OUTPUTS
FUL
FUL
 Units
- Ton/YR
- Barrels/YR
- Barrels/YR
- Barrels/YR
- Barrels/YR
- Barrels/YR

MINIMUM Units
$0.00 $ in Investment YR
$0.00 $/Ton Per YR
$0.00 $ in Investment YR
$0.00 $ in Investment YR
$0.00 $/YR in YR 1
$0.00 $/Barrel
$0.00 $/YR in YR 1

MINIMUM Units
$0.00 $/YR in YR 1
$0.00 $/YR in YR 1
$0.00 $/YR in YR 1
$0.00 $/YR in YR 1
$0.00 $/YR in YR 1

MINIMUM Units
$0.00 $/Gallon
$0.00 $/Barrel
Not Viable %
CALCULATIONS
Assumptions
System Design Capacity -
Total Incoming Feedstock -
Feedstock to PTF Reactor -
Pre-processing Rejects Recycled - Plastic -
Pre-processing Rejects Recycled - Metals -
Pre-processing Rejects to Landfill -
Processing Residues -

Total Capex $0.00

Total Capex Less Grant $0.00
Total Debt $0.00
Total Equity $0.00

CALENDAR YEAR 0
OPERATING YEAR 1
Feedstock Assumptions
Total Incoming Feedstock (TPY) -
Feedstock to PTF Reactor (TPY) -
Pre-processing Rejects Recycled - Plastic (TPY) -
Pre-processing Rejects Recycled - Metals (TPY) -
Pre-processing Rejects to Landfill (TPY) -
Processing Residues (TPY) -
Procesing Residues Landfilled (TPY) -
Procesing Residues Sold/Given Away (TPY) -

Operating Assumptions
Water Consumption/Year (1,000 Gallons) -
Electricity Consumption/Year (kWh) -
Catalyst Consumption/Year (lb) -
Synthetic Crude Oil Production/Year (Gallons) -
Synthetic Crude Oil Production/Year (Barrels) -
Middle Distillate Production/Year (Gallons) -
Middle Distillate Production/Year (Barrels) -
Light Distillate Production/Year (Gallons) -
Light Distillate Production/Year (Barrels) -
Heavy Distillate Production/Year (Gallons) -
Heavy Distillate Production/Year (Barrels) -

Economic Assumptions
Water Purchase ($/1,000 Gallons) $0.00
Electricity Purchase ($/kWh) $0.00
Gate Fee ($/Ton) $0.00
Fuel Shipping ($/Gallon) $0.00
Catalyst Purchase ($/lb) $0.00
Average Annual Labor Rate ($/Employee/year) $0.00
Pre-Processing Reject Management ($/Ton) $0.00
Residue Management ($/Ton) $0.00
Avoided Feedstock Management Cost ($/Ton) $0.00
Feedstock Acquisition ($/Ton) $0.00
Synthetic Crude Oil Sale Price ($/Gallon) $0.00
Middle Distillate Sale Price ($/Gallon) $0.00
Light Distillate Sale Price ($/Gallon) $0.00
Heavy Distillate Sale Price ($/Gallon) $0.00
Weighted Avg. Sale Price of Recycled Plastic ($/Ton) $0.00
Weighted Avg. Sale Price of Recycled Metal ($/Ton) $0.00
Land/Building Lease Price ($/year) $0.00
Insurance ($/year) $0.00
Maintenance ($/year) $0.00

Consolidated Profit and Loss

Liquid Petroleum Product Sales ($/year) $0.00
Gate Fee ($/year) $0.00
Avoided Feedstock Management Cost ($/year) $0.00
Sale of Recycables ($/year) $0.00
Total Pre-Tax Revenues ($/year) $0.00
Water Purchases ($/year) $0.00
Electricity Purchase ($/year) $0.00
Catalyst Purchases ($/year) $0.00
Labor ($/year) $0.00
Lease ($/year) $0.00
Fuel Shipping ($/year) $0.00
Pre-Processing Reject Management ($/year) $0.00
Residue Management ($/year) $0.00
Feedstock Acquisition ($/year) $0.00
Insurance ($/year) $0.00
Maintenance ($/year) $0.00
Royalty ($/year) $0.00
Other Consumables ($/year) $0.00
Selling, General and Administrative Expense ($/year) $0.00
Total Operating and Maintenance ($/year) $0.00
O&M/Barrel $0.00
Debt Service ($/year) $0.00
Fully Loaded Cost of Production ($/year) $0.00
Fully Loaded Cost/Liter ($/Gallon) $0.00
Fully Loaded Cost/Barrel ($/Barrel) $0.00
Annual Pre-Tax Profits $0.00
Cumulative Cash Flow $0.00

Financing
Year 1
BOYB $0.00
Interest $0.00
Principal $0.00
Total Debt Service $0.00
EOYB $0.00

Operating Cash Flow

EBIT $0.00
Taxes $0.00
After Tax EBIT $0.00
Depreciation $0.00
Operating Cash Flow $0.00
Debt Service $0.00
Initial Equity $0.00
Initial Debt $0.00
Levered Free Cash Flow $0.00
DO NOT ERASE $0.00
Levered IRR Err:523

Capex and Depreciation Schedule

Plant and Equipment $0.00
Depreciation $0.00

DO NOT ERASE 1
Pre-Tax Fully Loaded Cost/Gallon
Pre-Tax Fully Loaded Cost/Barrel
Liquid Petroleum Product Revenues
Gate Fee Revenues
Avoided Feedstock Management Cost
Recyclables Sales
Annual Operating and Maintenance Expense
Annual Debt Service
Barrels of Synthetic Crude Oil Produced
Barrels of Middle Distillate Produced
Barrels of Light Distillate Produced
Barrels of Heavy Distillate Produced
Total Barrels of Liquid Petroleum Product Produced
Plastics Diverted from Alternative Management
TPY
TPY
TPY
TPY
TPY
TPY
TPY

$ in Investment YR
$ in Investment YR
$ in Investment YR
$ in Investment YR

1 2 3 4
2 3 4 5

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

2 3 4 5
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

2 3 4 5
 5 6 7 8
6 7 8 9

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

6 7 8 9
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

6 7 8 9
 9 10 11 12
10 11 12 13

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

10 11 12 13
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

10 11 12 13
13 14 15 16
14 15 16 17

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

14 15 16 17
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

14 15 16 17
17 18 19 20
18 19 20 21

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

18 19 20 21
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

18 19 20 21
21 22
22 23

- -
- -
- -
- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
- -
- -
- -
- -
 - -
- -

$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00

$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00

22 23
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00

$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00

$0.00 $0.00
$0.00 $0.00

22 23