|
Ba
<br />s
<br />e
<br /> Ch
<br />a
<br />r
<br />g
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br />
<br />2
<br />%
<br />
<br />o
<br />r
<br /> Fl
<br />a
<br />t
<br /> Ba
<br />s
<br />e
<br /> Ra
<br />t
<br />e
<br />
<br />5
<br />0
<br />.
<br />0
<br />0
<br />$
<br />
<br />Ac
<br />ti
<br />v
<br />e
<br />Ra
<br />t
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br /> fr
<br />o
<br />m
<br /> Pr
<br />i
<br />o
<br />r
<br /> Ye
<br />a
<br />r
<br />35
<br />%
<br />10
<br />%
<br />3%
<br />3%
<br />3%
<br />3%3%
<br />In
<br />f
<br />l
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> ‐
<br />
<br />5 Yr
<br /> Fo
<br />r
<br />e
<br />c
<br />a
<br />s
<br />t
<br />
<br />B
<br />u
<br />d
<br />g
<br />e
<br />t
<br />e
<br />d
<br /> Am
<br />t
<br />2.
<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 />2.07%2.07%
<br />Ti
<br />e
<br />r
<br /> 1 to
<br /> 2 Ra
<br />t
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br />26
<br />%
<br />
<br />I
<br />n
<br />a
<br />c
<br />t
<br />i
<br />v
<br />e
<br />Ti
<br />e
<br />r
<br /> 2 to
<br /> 3 Ra
<br />t
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br />50
<br />%
<br />
<br />I
<br />n
<br />a
<br />c
<br />t
<br />i
<br />v
<br />e
<br />Ba
<br />s
<br />e
<br />d
<br /> on
<br /> 20
<br />1
<br />3
<br />‐20
<br />1
<br />8
<br /> Av
<br />g
<br /> Co
<br />n
<br />s
<br />u
<br />m
<br />p
<br />t
<br />i
<br />o
<br />n
<br />Ca
<br />l
<br />c
<br />u
<br />l
<br />a
<br />t
<br />e
<br />d
<br />
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />Ca
<br />l
<br />c
<br />u
<br />l
<br />a
<br />t
<br />e
<br />d
<br />
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />Ca
<br />l
<br />c
<br />u
<br />l
<br />a
<br />t
<br />e
<br />d
<br />
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />Ca
<br />l
<br />c
<br />u
<br />l
<br />a
<br />t
<br />e
<br />d
<br />
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />Ca
<br />l
<br />c
<br />u
<br />l
<br />a
<br />t
<br />e
<br />d
<br />
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />Calculated AmountCalculated Amount
<br />To
<br />t
<br />a
<br />l
<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 />1,
<br />1
<br />4
<br />4
<br />,
<br />6
<br />2
<br />4
<br />.
<br />4
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />0
<br />2
<br />,
<br />9
<br />1
<br />4
<br />.
<br />9
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />3
<br />0
<br />,
<br />7
<br />3
<br />0
<br />.
<br />7
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />5
<br />9
<br />,
<br />3
<br />8
<br />1
<br />.
<br />0
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />1,
<br />28
<br />8
<br />,
<br />8
<br />9
<br />0
<br />.
<br />8
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />1,319,285.99 $ 1,350,592.96 $
<br />Es
<br />t
<br />i
<br />m
<br />a
<br />t
<br />e
<br />d
<br /> Ca
<br />s
<br />h
<br /> Ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />1,
<br />1
<br />5
<br />1
<br />,
<br />7
<br />3
<br />5
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />3
<br />1
<br />5
<br />,
<br />6
<br />8
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />5
<br />8
<br />,
<br />6
<br />4
<br />6
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />1
<br />8
<br />4
<br />,
<br />6
<br />6
<br />5
<br />.
<br />0
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />0
<br />7
<br />7
<br />,
<br />5
<br />3
<br />6
<br />.
<br />4
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,300,805.47 1,345,889.91
<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 />15
<br />6
<br />,
<br />3
<br />7
<br />4
<br />.
<br />4
<br />9
<br />
<br />2
<br />3
<br />3
<br />,
<br />5
<br />1
<br />4
<br />.
<br />9
<br />1
<br />
<br />2
<br />3
<br />1
<br />,
<br />5
<br />6
<br />5
<br />.
<br />1
<br />4
<br />
<br />2
<br />2
<br />0
<br />,
<br />3
<br />2
<br />9
<br />.
<br />9
<br />9
<br />
<br />2
<br />1
<br />6
<br />,
<br />4
<br />5
<br />0
<br />.
<br />4
<br />2
<br />
<br />2
<br />2
<br />0
<br />,
<br />3
<br />1
<br />9
<br />.
<br />5
<br />3
<br />
<br />2
<br />2
<br />7
<br />,
<br />5
<br />9
<br />8
<br />.
<br />0
<br />5
<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 />(7
<br />,
<br />1
<br />1
<br />0
<br />.
<br />5
<br />1
<br />)
<br />
<br />(
<br />1
<br />1
<br />2
<br />,
<br />7
<br />6
<br />5
<br />.
<br />0
<br />9
<br />)
<br />
<br />(
<br />2
<br />7
<br />,
<br />9
<br />1
<br />5
<br />.
<br />8
<br />6
<br />)
<br />74
<br />,
<br />7
<br />1
<br />5
<br />.
<br />9
<br />9
<br />
<br />2
<br />1
<br />1
<br />,
<br />3
<br />5
<br />4
<br />.
<br />4
<br />2
<br />
<br />1
<br />8
<br />,
<br />4
<br />8
<br />0
<br />.
<br />5
<br />3
<br />
<br />4
<br />,
<br />7
<br />0
<br />3
<br />.
<br />0
<br />5
<br />Be
<br />g
<br />.
<br /> Ca
<br />s
<br />h
<br />21
<br />9
<br />,
<br />4
<br />7
<br />5
<br />.
<br />1
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />Ca
<br />s
<br />h
<br /> Ba
<br />l
<br />a
<br />n
<br />c
<br />e
<br />21
<br />2
<br />,
<br />3
<br />6
<br />4
<br />.
<br />6
<br />1
<br />
<br />9
<br />9
<br />,
<br />5
<br />9
<br />9
<br />.
<br />5
<br />2
<br />
<br />7
<br />1
<br />,
<br />6
<br />8
<br />3
<br />.
<br />6
<br />6
<br />14
<br />6
<br />,
<br />3
<br />9
<br />9
<br />.
<br />6
<br />5
<br />
<br />3
<br />5
<br />7
<br />,
<br />7
<br />5
<br />4
<br />.
<br />0
<br />7
<br />
<br />3
<br />7
<br />6
<br />,
<br />2
<br />3
<br />4
<br />.
<br />6
<br />0
<br />
<br />3
<br />8
<br />0
<br />,
<br />9
<br />3
<br />7
<br />.
<br />6
<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 />24
<br />2
<br />,
<br />0
<br />1
<br />4
<br />.
<br />9
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />9
<br />,
<br />2
<br />7
<br />5
<br />.
<br />4
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />25
<br />6
<br />,
<br />7
<br />5
<br />3
<br />.
<br />6
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />26
<br />4
<br />,
<br />4
<br />5
<br />6
<br />.
<br />3
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />27
<br />2
<br />,
<br />3
<br />8
<br />9
<br />.
<br />9
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />280,561.69 $ 288,978.54 $
<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 /> E xp
<br />e
<br />n
<br />s
<br />e
<br />s
<br />14
<br />8
<br />,
<br />2
<br />3
<br />7
<br />.
<br />5
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />19
<br />3
<br />,
<br />8
<br />8
<br />0
<br />.
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />9
<br />,
<br />7
<br />9
<br />1
<br />.
<br />4
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />25
<br />9
<br />,
<br />7
<br />6
<br />2
<br />.
<br />7
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />26
<br />8
<br />,
<br />1
<br />1
<br />0
<br />.
<br />1
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />274,741.62 $ 280,748.73 $
<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 />‐
<br />$
<br />‐
<br />$
<br />25
<br />,
<br />6
<br />7
<br />5
<br />.
<br />3
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />39
<br />,
<br />6
<br />6
<br />8
<br />.
<br />4
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />54
<br />,
<br />4
<br />7
<br />8
<br />.
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />70,140.42 $ 72,244.64 $
<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 />14
<br />8
<br />,
<br />2
<br />3
<br />7
<br />.
<br />5
<br />0
<br />
<br />1
<br />9
<br />3
<br />,
<br />8
<br />8
<br />0
<br />.
<br />0
<br />0
<br />
<br />2
<br />7
<br />5
<br />,
<br />4
<br />6
<br />6
<br />.
<br />7
<br />7
<br />
<br />2
<br />9
<br />9
<br />,
<br />4
<br />3
<br />1
<br />.
<br />2
<br />1
<br />
<br />3
<br />2
<br />2
<br />,
<br />5
<br />8
<br />8
<br />.
<br />1
<br />1
<br />
<br />3
<br />4
<br />4
<br />,
<br />8
<br />8
<br />2
<br />.
<br />0
<br />4
<br />
<br />3
<br />5
<br />2
<br />,
<br />9
<br />9
<br />3
<br />.
<br />3
<br />6
<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 />64
<br />,
<br />1
<br />2
<br />7
<br />.
<br />1
<br />1
<br />(9
<br />4
<br />,
<br />2
<br />8
<br />0
<br />.
<br />4
<br />8
<br />)
<br />
<br />(
<br />2
<br />0
<br />3
<br />,
<br />7
<br />8
<br />3
<br />.
<br />1
<br />1
<br />)
<br />
<br />(
<br />1
<br />5
<br />3
<br />,
<br />0
<br />3
<br />1
<br />.
<br />5
<br />6
<br />)
<br />35
<br />,
<br />1
<br />6
<br />5
<br />.
<br />9
<br />6
<br />
<br />3
<br />1
<br />,
<br />3
<br />5
<br />2
<br />.
<br />5
<br />6
<br />
<br />2
<br />7
<br />,
<br />9
<br />4
<br />4
<br />.
<br />2
<br />9
<br />Fl
<br />a
<br />t
<br /> Ra
<br />t
<br />e
<br />$1
<br />6
<br />.
<br />6
<br />7
<br />$1
<br />6
<br />.
<br />6
<br />7
<br />$1
<br />6
<br />.
<br />6
<br />7
<br />$1
<br />6
<br />.
<br />6
<br />7
<br />$1
<br />6
<br />.
<br />6
<br />7
<br />$16.67 $16.67
<br />Ti
<br />e
<br />r
<br /> 1
<br />$7
<br />.
<br />0
<br />7
<br />$7
<br />.
<br />7
<br />8
<br />$8
<br />.
<br />0
<br />1
<br />$8
<br />.
<br />2
<br />6
<br />$8
<br />.
<br />5
<br />0
<br />$8.76 $9.02
<br />Ti
<br />e
<br />r
<br /> 2
<br />$9
<br />.
<br />9
<br />0
<br />$1
<br />0
<br />.
<br />8
<br />9
<br />$1
<br />1
<br />.
<br />2
<br />1
<br />$1
<br />1
<br />.
<br />5
<br />5
<br />$1
<br />1
<br />.
<br />8
<br />9
<br />$12.25 $12.62
<br />Ti
<br />e
<br />r
<br /> 3
<br />$1
<br />4
<br />.
<br />8
<br />5
<br />$1
<br />6
<br />.
<br />3
<br />4
<br />$1
<br />6
<br />.
<br />8
<br />3
<br />$1
<br />7
<br />.
<br />3
<br />3
<br />$1
<br />7
<br />.
<br />8
<br />5
<br />$18.39 $18.942026
<br />20
<br />2
<br />1
<br /> ‐
<br />
<br />20
<br />2
<br />6
<br /> Wa
<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 />4
<br />2025
<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 />Exhibit B
|