84 Madison Listing Tokens vFinal_Redacted - 84 Madison Ave, Albany, NY 12202.xlsx

sheet1: 50 | 390617 | 183867 | Rounding | 1 | 2 | 3 | Capital | Equity | Ownership | Tokens | Listing Amount | Scaled Tokens | Rounded | Tokens | $ | Listing Amount | Equity | Ownership | Earl Vanze Co | 7000 | 3.2779208616249125E-2 | 1.6654770402093743E-2 | 140 | 6027.014750643878 | 120.54029501287756 | 120 | -0.54029501287756432 | -31.375940217658378 | 6000 | 3.2635300516725592E-2 | 1.5360983102918587E-2 | Wesley Babcock | 143100 | 0.67010067899789272 | 0.34047109207708781 | 2862 | 123209.40154530555 | 2463.848 | 2467 | 3.1520000000000437 | 183.04252530361873 | 123350 | 0.67092738645635031 | 0.31579621095750127 | Member 3 | 10000 | 4.682744088035589E-2 | 2.3792529145848205E-2 | 200 | 8610.021072348396 | 172.20042144696791 | 172 | -0.20042144696790842 | -11.63884764530798 | 8600 | 4.6777264073973347E-2 | 2.2017409114183307E-2 | Member 4 | 13400 | 6.2748770779676888E-2 | 3.1881989055436592E-2 | 268 | 11537.428236946851 | 230.74856473893703 | 230 | -0.74856473893703424 | -43.470552083844204 | 11500 | 6.255099265705738E-2 | 2.9441884280593959E-2 | Member 5 | 10000 | 4.682744088035589E-2 | 2.3792529145848205E-2 | 200 | 8610.021072348396 | 172.20042144696791 | 172 | -0.20042144696790842 | -11.63884764530798 | 8600 | 4.6777264073973347E-2 | 2.2017409114183307E-2 | Member 6 | 14150 | 6.6260828845703584E-2 | 3.3666428741375209E-2 | 283 | 12183.17981737298 | 243.66359634745962 | 243 | -0.66359634745961671 | -38.536278940756404 | 12150 | 6.6086483546369326E-2 | 3.1105990783410139E-2 | Member 7 | 14150 | 6.6260828845703584E-2 | 3.3666428741375209E-2 | 283 | 12183.17981737298 | 243.66359634745962 | 243 | -0.66359634745961671 | -38.536278940756404 | 12150 | 6.6086483546369326E-2 | 3.1105990783410139E-2 | Member 8 | 1750 | 8.1948021540622813E-3 | 4.1636926005234358E-3 | 35 | 1506.7536876609695 | 30.135073753219391 | 30 | -0.13507375321939108 | -7.8439850544145946 | 1500 | 8.158825129181398E-3 | 3.8402457757296467E-3 | Park Place Finance | 206750 | 0 | 0.49191054009041163 | 4135 | 206750 | 4135 | 4135 | 0 | 0 | 206750 | 0 | 0.52931387608806968 | Total | 420300 | 1 | 1 | 8406 | 390617 | 7811.9999690938894 | 7812 | 390600 | 1 | 1 | 16 | 335000 | 50 | 1.0759900362759429 | 55.463403931749632 | Price to sell token to equal capital in deal | (+5% over Appraisal) | 16750 | Subtotal | 351750 | Capital Equity | 213550 | Net Reimbursement | -183.04073052804594 | 22 | 183867 | 23 | 21300 | Multiplier | 1.1614373432970571 | Closing Costs | 26 | 58.071867164852854 | Points | 6240 | Appraisal | 925 | Underwriting Fee | 1695 | Prepaid Interest | 755 | Notary Fee | 250 | Excl. Prepaid Taxes/Insurance | 32 | Title & Escrow | 34 | 750 | Endorsements to Ford & Reale Title Services, LLC | 150 | Escrow Fee to Ford & Reale Title Services, LLC | 75 | Lender Title Ins. to Ford & Reale Title Services, LLC | 995 | NYS Sales Tax to Ford & Reale Title Services, LLC | 8 | Owners Title Ins. to Ford & Reale Title Services, LLC | 493 | Search Fees to Ford & Reale Title Services, LLC | 485 | Drafting Fee to Laura Darling Law PLLC | 650 | Gov't Recording & Transfer Charges | 43 | 291 | Filing Fee - RP5217 to Albany County Clerk | 125 | Lender Recording Tax to Albany County Clerk | 0 | Mortgage Tax to Albany County Clerk | 2055 | Attorney Fee to Shanks & Associates | 625 | 48 | 500 | Lofty Inspection | 500 | Subtotal Closing Costs | 17567 | 51 | 390617 | Capital Stack Shares | 8406 | Target Shares | 7812.34 | Excess | 593.65999999999985