ADJUSTED FOR PREMIUM CHARGE Baseline B1 = 21,703 B2 = 65,218 B3 = 16,969 B4 = 56,184 B5 = 404,307 B6 = 186,151 B7 = 647 Gross = 751,180 Net = 477,536 