|
Ra
<br />t
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br />90
<br />%
<br />1%
<br />1%
<br />1%
<br />1%
<br />1%
<br />1%
<br />Ra
<br />t
<br />e
<br /> = $1
<br />5
<br />.
<br />4
<br />2
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $1
<br />5
<br />.
<br />5
<br />7
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $1
<br />5
<br />.
<br />7
<br />3
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $1
<br />5
<br />.
<br />8
<br />8
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $1
<br />6
<br />.
<br />0
<br />4
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $16.2
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $16.36
<br />To
<br />t
<br />a
<br />l
<br />To
<br />t
<br />a
<br />l
<br />To
<br />t
<br />a
<br />l
<br />To
<br />t
<br />a
<br />l
<br />To
<br />t
<br />a
<br />l
<br />To
<br />t
<br />a
<br />l
<br />Total
<br />Es
<br />t
<br />i
<br />m
<br />a
<br />t
<br />e
<br />d
<br /> Re
<br />v
<br />e
<br />n
<br />u
<br />e
<br />67
<br />6
<br />,
<br />7
<br />9
<br />8
<br />.
<br />6
<br />5
<br />
<br />
<br />
<br />
<br />
<br />68
<br />3
<br />,
<br />5
<br />6
<br />6
<br />.
<br />6
<br />3
<br />
<br />
<br />
<br />
<br />
<br />69
<br />0
<br />,
<br />4
<br />0
<br />2
<br />.
<br />3
<br />0
<br />
<br />
<br />
<br />
<br />
<br />69
<br />7
<br />,
<br />3
<br />0
<br />6
<br />.
<br />3
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />70
<br />4
<br />,
<br />2
<br />7
<br />9
<br />.
<br />3
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />711,322.18
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />718,435.40
<br />Bu
<br />d
<br />g
<br />e
<br />t
<br />e
<br />d
<br /> Am
<br />t
<br />
<br />2
<br />.
<br />0
<br />4
<br />%
<br />2.
<br />0
<br />7
<br />%
<br />2.
<br />1
<br />2
<br />%
<br />2.
<br />0
<br />7
<br />%
<br />2.
<br />0
<br />7
<br />%
<br />2.07%
<br />65
<br />1
<br />To
<br />t
<br />a
<br />l
<br /> Ca
<br />s
<br />h
<br /> Ex
<br />p
<br />e
<br />n
<br />d
<br />i
<br />t
<br />u
<br />r
<br />e
<br />81
<br />5
<br />,
<br />1
<br />4
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />91
<br />6
<br />,
<br />3
<br />5
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />71
<br />0
<br />,
<br />0
<br />1
<br />1
<br />.
<br />1
<br />9
<br />
<br />
<br />
<br />
<br />
<br />77
<br />4
<br />,
<br />3
<br />7
<br />8
<br />.
<br />7
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />89
<br />4
<br />,
<br />0
<br />8
<br />0
<br />.
<br />6
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />665,525.73
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />918,161.99
<br />Ga
<br />i
<br />n
<br /> / (L
<br />o
<br />s
<br />s
<br />)
<br /> ‐
<br />
<br />No
<br />n
<br />‐ca
<br />s
<br />h
<br /> ba
<br />s
<br />i
<br />s
<br />30
<br />3
<br />,
<br />7
<br />9
<br />8
<br />.
<br />6
<br />5
<br />
<br />2
<br />8
<br />0
<br />,
<br />3
<br />6
<br />6
<br />.
<br />6
<br />3
<br />
<br />2
<br />7
<br />3
<br />,
<br />7
<br />0
<br />1
<br />.
<br />1
<br />1
<br />
<br />2
<br />6
<br />5
<br />,
<br />1
<br />5
<br />5
<br />.
<br />5
<br />3
<br />
<br />2
<br />5
<br />8
<br />,
<br />7
<br />0
<br />8
<br />.
<br />7
<br />0
<br />
<br />2
<br />5
<br />0
<br />,
<br />1
<br />1
<br />2
<br />.
<br />4
<br />5
<br />
<br />2
<br />4
<br />7
<br />,
<br />2
<br />4
<br />4
<br />.
<br />4
<br />1
<br />Ga
<br />i
<br />n
<br /> / (L
<br />o
<br />s
<br />s
<br />)
<br /> ‐
<br />
<br />Ca
<br />s
<br />h
<br /> ba
<br />s
<br />i
<br />s
<br />(1
<br />3
<br />8
<br />,
<br />3
<br />4
<br />1
<br />.
<br />3
<br />5
<br />)
<br />
<br />(
<br />2
<br />3
<br />2
<br />,
<br />7
<br />8
<br />3
<br />.
<br />3
<br />7
<br />)
<br />
<br />(
<br />1
<br />9
<br />,
<br />6
<br />0
<br />8
<br />.
<br />8
<br />9
<br />)
<br />
<br />(
<br />7
<br />7
<br />,
<br />0
<br />7
<br />2
<br />.
<br />4
<br />7
<br />)
<br />
<br />(
<br />1
<br />8
<br />9
<br />,
<br />8
<br />0
<br />1
<br />.
<br />3
<br />0
<br />)
<br />45,796.45 (199,726.59)
<br />Be
<br />g
<br /> Ca
<br />s
<br />h
<br />1,
<br />1
<br />5
<br />1
<br />,
<br />7
<br />0
<br />0
<br />.
<br />3
<br />8
<br />
<br />1
<br />,
<br />0
<br />1
<br />3
<br />,
<br />3
<br />5
<br />9
<br />.
<br />0
<br />3
<br />
<br />7
<br />8
<br />0
<br />,
<br />5
<br />7
<br />5
<br />.
<br />6
<br />6
<br />
<br />7
<br />6
<br />0
<br />,
<br />9
<br />6
<br />6
<br />.
<br />7
<br />7
<br />
<br />6
<br />8
<br />3
<br />,
<br />8
<br />9
<br />4
<br />.
<br />3
<br />1
<br />
<br />4
<br />9
<br />4
<br />,
<br />0
<br />9
<br />3
<br />.
<br />0
<br />0
<br />
<br />5
<br />3
<br />9
<br />,
<br />8
<br />8
<br />9
<br />.
<br />4
<br />5
<br />Ye
<br />a
<br />r
<br /> En
<br />d
<br /> Ca
<br />s
<br />h
<br /> Ba
<br />l
<br />a
<br />n
<br />c
<br />e
<br />1,
<br />0
<br />1
<br />3
<br />,
<br />3
<br />5
<br />9
<br />.
<br />0
<br />3
<br />78
<br />0
<br />,
<br />5
<br />7
<br />5
<br />.
<br />6
<br />6
<br />
<br />7
<br />6
<br />0
<br />,
<br />9
<br />6
<br />6
<br />.
<br />7
<br />7
<br />
<br />6
<br />8
<br />3
<br />,
<br />8
<br />9
<br />4
<br />.
<br />3
<br />1
<br />
<br />4
<br />9
<br />4
<br />,
<br />0
<br />9
<br />3
<br />.
<br />0
<br />0
<br />
<br />5
<br />3
<br />9
<br />,
<br />8
<br />8
<br />9
<br />.
<br />4
<br />5
<br />
<br />3
<br />4
<br />0
<br />,
<br />1
<br />6
<br />2
<br />.
<br />8
<br />6
<br />av
<br />e
<br />r
<br />a
<br />g
<br />e
<br /> ca
<br />p
<br />i
<br />t
<br />a
<br />l
<br /> ex
<br />p
<br />e
<br />n
<br />d
<br />i
<br />t
<br />u
<br />r
<br />e
<br /> re
<br />q
<br />u
<br />i
<br />r
<br />e
<br />m
<br />e
<br />n
<br />t
<br />s
<br /> wi
<br />t
<br />h
<br />
<br />3%
<br /> in
<br />f
<br />l
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> (2
<br />0
<br />1
<br />8
<br />‐20
<br />3
<br />4
<br />)
<br />66
<br />8
<br />,
<br />1
<br />0
<br />2
<br />.
<br />2
<br />9
<br />
<br />6
<br />8
<br />8
<br />,
<br />1
<br />4
<br />5
<br />.
<br />3
<br />6
<br />
<br />7
<br />0
<br />8
<br />,
<br />7
<br />8
<br />9
<br />.
<br />7
<br />2
<br />
<br />7
<br />3
<br />0
<br />,
<br />0
<br />5
<br />3
<br />.
<br />4
<br />1
<br />
<br />7
<br />5
<br />1
<br />,
<br />9
<br />5
<br />5
<br />.
<br />0
<br />1
<br />
<br />7
<br />7
<br />4
<br />,
<br />5
<br />1
<br />3
<br />.
<br />6
<br />6
<br />
<br />7
<br />9
<br />7
<br />,
<br />7
<br />4
<br />9
<br />.
<br />0
<br />7
<br />Op
<br />e
<br />r
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br /> Go
<br />a
<br />l
<br /> 25
<br />%
<br /> of
<br /> Ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />93
<br />,
<br />2
<br />5
<br />0
<br />.
<br />0
<br />0
<br />
<br />1
<br />0
<br />0
<br />,
<br />8
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />1
<br />0
<br />4
<br />,
<br />1
<br />7
<br />5
<br />.
<br />3
<br />0
<br />
<br />1
<br />0
<br />8
<br />,
<br />0
<br />3
<br />7
<br />.
<br />7
<br />0
<br />
<br />1
<br />1
<br />1
<br />,
<br />3
<br />9
<br />2
<br />.
<br />6
<br />7
<br />
<br />1
<br />1
<br />5
<br />,
<br />3
<br />0
<br />2
<br />.
<br />4
<br />3
<br />
<br />1
<br />1
<br />7
<br />,
<br />7
<br />9
<br />7
<br />.
<br />7
<br />5
<br />Ca
<br />p
<br />i
<br />t
<br />a
<br />l
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br /> 25
<br />%
<br /> of
<br /> ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />0.
<br />0
<br />0
<br />
<br />1
<br />7
<br />2
<br />,
<br />0
<br />3
<br />6
<br />.
<br />3
<br />4
<br />
<br />1
<br />7
<br />7
<br />,
<br />1
<br />9
<br />7
<br />.
<br />4
<br />3
<br />
<br />1
<br />8
<br />2
<br />,
<br />5
<br />1
<br />3
<br />.
<br />3
<br />5
<br />
<br />1
<br />8
<br />7
<br />,
<br />9
<br />8
<br />8
<br />.
<br />7
<br />5
<br />
<br />1
<br />9
<br />3
<br />,
<br />6
<br />2
<br />8
<br />.
<br />4
<br />2
<br />
<br />1
<br />9
<br />9
<br />,
<br />4
<br />3
<br />7
<br />.
<br />2
<br />7
<br />To
<br />t
<br />a
<br />l
<br /> Ca
<br />s
<br />h
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br /> Re
<br />q
<br />u
<br />i
<br />r
<br />e
<br />d
<br />93
<br />,
<br />2
<br />5
<br />0
<br />.
<br />0
<br />0
<br />
<br />2
<br />7
<br />2
<br />,
<br />8
<br />3
<br />6
<br />.
<br />3
<br />4
<br />
<br />2
<br />8
<br />1
<br />,
<br />3
<br />7
<br />2
<br />.
<br />7
<br />3
<br />
<br />2
<br />9
<br />0
<br />,
<br />5
<br />5
<br />1
<br />.
<br />0
<br />5
<br />
<br />2
<br />9
<br />9
<br />,
<br />3
<br />8
<br />1
<br />.
<br />4
<br />3
<br />
<br />3
<br />0
<br />8
<br />,
<br />9
<br />3
<br />0
<br />.
<br />8
<br />5
<br />
<br />3
<br />1
<br />7
<br />,
<br />2
<br />3
<br />5
<br />.
<br />0
<br />2
<br />Ca
<br />s
<br />h
<br /> Ba
<br />l
<br />a
<br />n
<br />c
<br />e
<br /> af
<br />t
<br />e
<br />r
<br /> Ca
<br />s
<br />h
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br />92
<br />0
<br />,
<br />1
<br />0
<br />9
<br />.
<br />0
<br />3
<br />
<br />5
<br />0
<br />7
<br />,
<br />7
<br />3
<br />9
<br />.
<br />3
<br />2
<br />
<br />4
<br />7
<br />9
<br />,
<br />5
<br />9
<br />4
<br />.
<br />0
<br />5
<br />
<br />3
<br />9
<br />3
<br />,
<br />3
<br />4
<br />3
<br />.
<br />2
<br />5
<br />
<br />1
<br />9
<br />4
<br />,
<br />7
<br />1
<br />1
<br />.
<br />5
<br />8
<br />
<br />2
<br />3
<br />0
<br />,
<br />9
<br />5
<br />8
<br />.
<br />6
<br />0
<br />22,927.852026
<br />20
<br />2
<br />1
<br /> ‐
<br />
<br />20
<br />2
<br />6
<br /> St
<br />o
<br />r
<br />m
<br />w
<br />a
<br />t
<br />e
<br />r
<br /> Fu
<br />n
<br />d
<br /> Fo
<br />r
<br />e
<br />c
<br />a
<br />s
<br />t
<br />20
<br />2
<br />0
<br />20
<br />2
<br />1
<br />20
<br />2
<br />2
<br />20
<br />2
<br />3
<br />20
<br />2
<br />4
<br />2025
|