Professional Documents
Culture Documents
Received
10/28/2015
11/3/2015
11/3/2015
10/28/2015
11/3/2015
10/28/2015
11/3/2015
11/3/2015
10/29/2015
10/28/2015
10/28/2015
10/28/2015
10/29/2015
10/29/2015
10/28/2015
10/28/2015
10/28/2015
10/29/2015
10/28/2015
11/3/2015
11/3/2015
10/28/2015
10/29/2015
10/29/2015
11/3/2015
11/3/2015
10/29/2015
10/28/2015
10/28/2015
10/28/2015
10/29/2015
10/28/2015
10/28/2015
10/28/2015
10/29/2015
10/29/2015
10/29/2015
Per aging
###
263,184.00
300,000.00
6,448,817.43
420,750.00
###
403,563.56
421,483.65
2,970,000.00
1,267,135.60
680,288.40
1,928,372.00
6,854,760.00
17,896,281.45
3,230,114.21
###
44,483,108.32
###
7,992,275.74
1,965,616.60
755,259.12
2,470,050.00
1,708,123.99
###
23,935,700.51
11,214,424.41
1,381,839.62
1,715,642.75
2,797,143.13
12,661,319.89
3,955,978.06
274,337.28
770,545.00
1,267,135.60
15,028.20
32,052.11
Difference
310,287.20
600,000.00
(4,272,307.38)
7,372,340.00
2,339,557.08
319,912.50
(891,000.00)
15,932,800.38
811,864.40
207,563.40
(115,632.00)
(3,664,980.00)
(9,843,048.03)
1,296,292.73
(29,518,603.52)
(6,207,248.11)
1,752,913.80
223,165.80
(1,506,191.84)
(3,944.36)
1,193,179.68
(18,770,256.54)
(10,315,539.57)
628,509.22
(400,072.75)
(18,812.95)
(3,475,478.06)
(1,047,717.00)
625,842.27
161,880.00
93,555.00
125,400.32
74,300.06
254,772.30
258,142.00
316,998.00
349,500.00
302,940.01
288,337.50
505,241.55
325,000.00
361,198.36
359,684.40
388,777.59
719,014.03
504,820.00
540,542.40
774,168.98
651,376.20
841,774.50
700,000.00
542,570.00
562,320.00
500,297.00
599,534.61
530,000.00
760,221.00
516,817.34
825,660.00
127,403,761.56
136,580,630.36
93.28%
486,232.32
###
42,570.00
###
297.00
413,278.96
###
313,215.00
516,817.34
1,267,624.29
(231,460.02)
258,142.00
(304,227.00)
349,500.00
216,216.00
288,337.50
(532,224.00)
325,000.00
361,198.36
719,014.03
64,392.50
540,542.40
(126,800.05)
841,774.50
500,000.00
500,000.00
186,255.65
447,006.00
(441,964.29)
179,424,526.25
(52,020,764.69)
621,225.00
86,724.01
1,037,465.55
359,684.40
###
440,427.50
###
778,176.25
Subsequent Payments
1,210,809.60
189,712.80
81,739.58
139,892.25
1,491,000.00
15,565,663.87
3,189,780.00
8,053,233.42
4,557,050.33
21,687,076.20
3,007,248.11
245,767.50
2,376.00
1,970,050.00
1,900,000.00
1,869,459.83
184,810.00
1,234,728.55
9,185,841.83
564,003.00
153,202.50
-
Balances
3,159,575.10
383,758.40
900,000.00
2,176,510.05
7,372,340.00
2,678,567.50
562,496.00
403,563.56
601,503.90
588,000.00
367,136.51
2,079,000.00
887,851.80
1,812,740.00
(30,643.39)
947,193.70
(6,722,571.40)
867,617.03
(1,222,220.48)
3,472,762.90
976,048.92
(1,006,191.84)
1,704,179.63
877,500.00
1,193,179.68
3,265,443.97
(970,574.99)
2,010,348.84
1,130,760.00
1,543,601.63
2,344,258.06
900,179.55
932,425.00
1,207,488.10
140,428.52
106,352.17
76,483,445.37
254,772.30
258,142.00
316,998.00
349,500.00
302,940.01
288,337.50
505,241.55
325,000.00
361,198.36
359,684.40
388,777.59
719,014.03
504,820.00
540,542.40
774,168.98
651,376.20
841,774.50
700,000.00
542,570.00
562,320.00
500,297.00
599,534.61
530,000.00
760,221.00
516,817.34
825,660.00
50,920,316.19
15,028.20
7,094.21
185,472.30
471.24
8,371.44
34,300.00
3,159,575.10
26,217.62
5,524.00
86,724.01
73,471.20
44,550.00
3,467.25
62,449.55
2,744.00
327,833.55
534,335.21
12,841.29
123,750.00
500.00
30,560.00
84,546.00
178,200.00
12,375.00
562,496.00
403,563.56
218,243.02
90,797.16
245.00
21,384.00
144,059.85
11,870.30
75,919.73
359,684.40
1,479,000.00
5,000.00
186,200.00
14,700.00
89,100.00
388,777.59
2,970.00
157,095.28
42,737.98
1,812,740.00
141,173.49
67,997.10
3,870.00
71,025.50
650,639.23
37,730.00
5,000.00
79,497.60
173,454.89
40,015.80
1,188.00
24,507.00
72,942.22
390,551.00
34,191.96
150,942.82
60,563.80
947,193.70
3,724.00
480,000.00
28,638.72
193,670.00
14,964,504.80
2,737.35
11,444.40
11,880.00
12,771.00
590.00
7,603.20
150,000.00
867,617.03
540,542.40
21,225.60
774,168.98
25,823.75
1,285,027.63
1,965,616.60
11,978.01
58,800.00
445,983.12
43,659.99
66,000.00
500,000.00
80,000.00
214,914.44
23,293.62
31,484.28
700,000.00
41,756.79
40,898.88
32,000.00
108,257.70
30,883.05
42,570.00
5,460.00
1,425,887.39
877,500.00
7,329.43
11,986.14
86,625.00
26,789.40
19,280.15
306.92
562,320.00
297.00
24,948.00
39,916.80
100,782.00
530,000.00
249,757.20
39,501.00
9,310.00
15,769.27
2,064,494.94
6,038.01
432,078.20
60,540.23
949,833.32
76,440.00
15,901.88
149,985.00
81,539.99
4,330.00
13,720.00
14,958.00
2,778,330.18
3,267.00
90,552.60
13,452.02
4,880.00
825,660.00
138,030.49
132,165.00
1,507,452.06
4,410.00
2,777.67
3,500.00
20,527.65
2,735,482.32
146,490.00
3,326.40
179.55
49,569.10
770,545.00
5,865.75
1,267,135.60
56,266,758.15
Per SL
15,028.20
32,052.11
486,232.32
621,225.00
86,724.01
300,000.00
1,037,465.55
6,448,817.43
917,581.50
###
###
59,400.00
###
680,288.40
###
1,928,372.00
###
###
440,427.50
12,771.00
###
###
778,176.25
###
42,570.00
1,708,123.99
###
###
297.00
-
Difference
125,400.32
74,300.06
(231,460.02)
258,142.00
(304,227.00)
349,500.00
216,216.00
288,337.50
600,000.00
(532,224.00)
325,000.00
716,914.78
361,198.36
(4,272,307.38)
(112,909.50)
7,372,340.00
498,936.50
1,400,000.00
207,563.40
(115,632.00)
719,014.03
64,392.50
500,000.00
540,542.40
841,774.50
(126,800.05)
500,000.00
(3,944.36)
1,485,000.00
500,000.00
1,193,179.68
>365
15,028.20
7,094.21
185,472.30
258,142.00
86,724.01
327,833.55
534,335.21
84,546.00
562,496.00
403,563.56
1,400,000.00
359,684.40
388,777.59
1,812,740.00
173,454.89
947,193.70
480,000.00
193,670.00
12,771.00
867,617.03
540,542.40
774,168.98
700,000.00
42,570.00
1,425,887.39
877,500.00
562,320.00
297.00
-
599,534.61
530,000.00
760,221.00
7,150,561.63
2,010,348.84
516,817.34
825,660.00
900,179.55
932,425.00
905,865.75
1,360,690.60
413,278.96
###
313,215.00
3,128,224.54
1,381,839.62
###
1,267,624.29
274,337.28
770,545.00
5,865.75
-
186,255.65
447,006.00
4,022,337.09
628,509.22
(441,964.29)
625,842.27
161,880.00
900,000.00
1,360,690.60
100,782.00
530,000.00
9,310.00
2,064,494.94
949,833.32
825,660.00
179.55
770,545.00
5,865.75
1,267,135.60
52,449,425.56
31,120,621.30
21,328,804.26
20,548,235.58
Proposed balance
125,400.32
99,257.96
69,300.00
316,998.00
349,500.00
216,216.00
288,337.50
900,000.00
177,408.00
325,000.00
182,579.57
361,198.36
2,176,510.05
720,126.00
7,372,340.00
558,336.50
887,851.80
545,559.14
311,150.00
500,000.00
841,774.50
651,376.20
500,000.00
278,292.24
1,485,000.00
500,000.00
1,193,179.68
498,752.61
750,911.00
5,086,066.69
1,060,515.52
516,817.34
900,000.00
161,880.00
900,000.00
93,555.00
31,901,189.98
Received
11/3/2015
11/3/2015
11/3/2015
11/3/2015
11/3/2015
11/3/2015
Balances
7,540,876.00
20,916,658.31
2,166,681.16
4,326,896.45
2,000,000.00
5,646,769.71
2,563,035.00
1,315,266.49
1,361,969.00
4,160,718.80
381,500.00
310,549.38
416,682.00
351,644.27
53,459,246.57
56,847,660.20
94.04%