|
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 2026
<br />Ra
<br />t
<br />e
<br /> In
<br />c
<br />r
<br />e
<br />a
<br />s
<br />e
<br />60
<br />%
<br />8%
<br />4%
<br />4%
<br />2%
<br />2%2%
<br />Ra
<br />t
<br />e
<br /> = $5
<br />.
<br />3
<br />3
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $5
<br />.
<br />7
<br />6
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $5
<br />.
<br />9
<br />9
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $6
<br />.
<br />2
<br />3
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $6
<br />.
<br />3
<br />5
<br />.
<br />0
<br />0
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $6.48
<br />
<br />R
<br />a
<br />t
<br />e
<br /> = $6.61
<br />Es
<br />t
<br />i
<br />m
<br />a
<br />t
<br />e
<br />d
<br /> Pr
<br />o
<br />g
<br />r
<br />a
<br />m
<br /> Re
<br />v
<br />e
<br />n
<br />u
<br />e
<br />20
<br />5
<br />,
<br />6
<br />3
<br />2
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />22
<br />2
<br />,
<br />0
<br />8
<br />2
<br />.
<br />5
<br />6
<br />
<br />
<br />
<br />
<br />23
<br />0
<br />,
<br />9
<br />6
<br />5
<br />.
<br />8
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />0
<br />,
<br />2
<br />0
<br />4
<br />.
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />5
<br />,
<br />0
<br />0
<br />8
<br />.
<br />5
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />249,908.76 254,906.93
<br />Ot
<br />h
<br />e
<br />r
<br /> Re
<br />v
<br />e
<br />n
<br />u
<br />e
<br />Co
<br />u
<br />n
<br />t
<br />y
<br /> Gr
<br />a
<br />n
<br />t
<br />5,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />‐
<br />‐
<br />‐ ‐
<br />Mi
<br />s
<br />c
<br />10
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10,000.00 10,000.00
<br />To
<br />t
<br />a
<br />l
<br /> Re
<br />v
<br />e
<br />n
<br />u
<br />e
<br />22
<br />0
<br />,
<br />6
<br />3
<br />2
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />23
<br />7
<br />,
<br />0
<br />8
<br />2
<br />.
<br />5
<br />6
<br />
<br />
<br />
<br />24
<br />0
<br />,
<br />9
<br />6
<br />5
<br />.
<br />8
<br />6
<br />
<br />
<br />
<br />
<br />
<br />25
<br />0
<br />,
<br />2
<br />0
<br />4
<br />.
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />25
<br />5
<br />,
<br />0
<br />0
<br />8
<br />.
<br />5
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />259,908.76 264,906.93
<br />Co
<br />n
<br />t
<br />r
<br />a
<br />c
<br />t
<br /> %
<br />
<br />4
<br />.
<br />0
<br />%
<br />
<br />4
<br />.
<br />0
<br />%
<br />0.
<br />0
<br />%
<br />4.
<br />0
<br />%
<br />4.0%4.0%
<br />60
<br />3
<br />Co
<br />n
<br />t
<br />r
<br />a
<br />c
<br />t
<br />e
<br />d
<br /> Re
<br />c
<br />y
<br />c
<br />l
<br />i
<br />n
<br />g
<br /> Se
<br />r
<br />v
<br />i
<br />c
<br />e
<br />19
<br />1
<br />,
<br />0
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />19
<br />8
<br />,
<br />6
<br />4
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />20
<br />6
<br />,
<br />5
<br />8
<br />5
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />20
<br />6
<br />,
<br />5
<br />8
<br />5
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />21
<br />4
<br />,
<br />8
<br />4
<br />9
<br />.
<br />0
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />223,442.98 232,380.70
<br />Ot
<br />h
<br />e
<br />r
<br /> Ex
<br />p
<br />e
<br />n
<br />d
<br />i
<br />t
<br />u
<br />r
<br />e
<br />25
<br />,
<br />7
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />31
<br />,
<br />8
<br />5
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />33
<br />,
<br />1
<br />2
<br />4
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />33
<br />,
<br />1
<br />2
<br />4
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />34
<br />,
<br />4
<br />4
<br />8
<br />.
<br />9
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />35,826.92 37,260.00
<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 />21
<br />6
<br />,
<br />7
<br />0
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />23
<br />0
<br />,
<br />4
<br />9
<br />0
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />23
<br />9
<br />,
<br />7
<br />0
<br />9
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />23
<br />9
<br />,
<br />7
<br />0
<br />9
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />9
<br />,
<br />2
<br />9
<br />7
<br />.
<br />9
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />259,269.90 269,640.70
<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 />3,
<br />9
<br />3
<br />2
<br />.
<br />0
<br />0
<br />
<br />6
<br />,
<br />5
<br />9
<br />2
<br />.
<br />5
<br />6
<br />
<br />1
<br />,
<br />2
<br />5
<br />6
<br />.
<br />2
<br />6
<br />
<br />1
<br />0
<br />,
<br />4
<br />9
<br />4
<br />.
<br />9
<br />0
<br />
<br />5
<br />,
<br />7
<br />1
<br />0
<br />.
<br />6
<br />0
<br />
<br />6
<br />3
<br />8
<br />.
<br />8
<br />6
<br />(4,733.77)
<br />Be
<br />g
<br /> Ca
<br />s
<br />h
<br />50
<br />,
<br />9
<br />0
<br />4
<br />.
<br />8
<br />5
<br />54
<br />,
<br />8
<br />3
<br />6
<br />.
<br />8
<br />5
<br />
<br />6
<br />1
<br />,
<br />4
<br />2
<br />9
<br />.
<br />4
<br />1
<br />
<br />6
<br />2
<br />,
<br />6
<br />8
<br />5
<br />.
<br />6
<br />7
<br />
<br />7
<br />3
<br />,
<br />1
<br />8
<br />0
<br />.
<br />5
<br />7
<br />
<br />7
<br />8
<br />,
<br />8
<br />9
<br />1
<br />.
<br />1
<br />7
<br />
<br />7
<br />9
<br />,
<br />5
<br />3
<br />0
<br />.
<br />0
<br />3
<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 />54
<br />,
<br />8
<br />3
<br />6
<br />.
<br />8
<br />5
<br />
<br />6
<br />1
<br />,
<br />4
<br />2
<br />9
<br />.
<br />4
<br />1
<br />
<br />6
<br />2
<br />,
<br />6
<br />8
<br />5
<br />.
<br />6
<br />7
<br />
<br />7
<br />3
<br />,
<br />1
<br />8
<br />0
<br />.
<br />5
<br />7
<br />
<br />7
<br />8
<br />,
<br />8
<br />9
<br />1
<br />.
<br />1
<br />7
<br />
<br />7
<br />9
<br />,
<br />5
<br />3
<br />0
<br />.
<br />0
<br />3
<br />
<br />7
<br />4
<br />,
<br />7
<br />9
<br />6
<br />.
<br />2
<br />6
<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 />54
<br />,
<br />1
<br />7
<br />5
<br />.
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />57
<br />,
<br />6
<br />2
<br />2
<br />.
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />59
<br />,
<br />9
<br />2
<br />7
<br />.
<br />4
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />59
<br />,
<br />9
<br />2
<br />7
<br />.
<br />4
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />62
<br />,
<br />3
<br />2
<br />4
<br />.
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />64,817.48 67,410.17
<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 />66
<br />1
<br />.
<br />8
<br />5
<br />
<br />3
<br />,
<br />8
<br />0
<br />6
<br />.
<br />9
<br />1
<br />
<br />2
<br />,
<br />7
<br />5
<br />8
<br />.
<br />2
<br />7
<br />
<br />1
<br />3
<br />,
<br />2
<br />5
<br />3
<br />.
<br />1
<br />7
<br />
<br />1
<br />6
<br />,
<br />5
<br />6
<br />6
<br />.
<br />6
<br />8
<br />
<br />1
<br />4
<br />,
<br />7
<br />1
<br />2
<br />.
<br />5
<br />5
<br />
<br />7
<br />,
<br />3
<br />8
<br />6
<br />.
<br />0
<br />9
<br />20
<br />2
<br />1
<br /> ‐
<br />
<br />20
<br />2
<br />6
<br /> Re
<br />c
<br />y
<br />c
<br />l
<br />i
<br />n
<br />g
<br /> Fu
<br />n
<br />d
<br /> Fo
<br />r
<br />e
<br />c
<br />a
<br />s
<br />t
|