.503 I $ 407.000 I $ 280,5001 224,400 Total Unsold Termones 4,422,000 3.469.500 III. TERM SHEET CALCULATIONS Total Budget 10,201,116 Less: New York StateiNew York City (1.521,000) Intel Contract Deposits (715.000) Equity Contribution ( I sl position aganst Domestic Rights: 2nd position agams1 Foreign Rights) (3