7/21/2019 xlsx. 14

1/15

158,000 47,000

12,000# "!

11,000

$% &' 35,000

263,000

$ 1600,000

43,200

12,000

12,5002,000

30,000

45,000

684,700

) 2300,000

8560,000

2430,000

1215,000

*&(# &+1150,000-, &+2100,000

1,755,000

300,000

3,002,700

.$ 3360,324-01* 2/(

3,363,024

4(567

567 ( 263,0007.0%

$ 684,7002.5% 1,755,00015.0%)

300,00010.0%

.$ )/01 3360,32410.0%-28 $

39 82001009& & - 449&*: & ; + 859&0&( &

?'*

?@20309& &A ?@20309& &

#B .,&+10 #B .,&+5

.,*30&C,*10& ,.

7/21/2019 xlsx. 14

2/15

4(56718,410

17,118

263,250

30,000

36,032

364,810

7/21/2019 xlsx. 14

3/15

3-2&-

D 39 EF

4&F 3&4&'FG )4&*: 8 $

A+ &-18,00096,000 $ &-13,00036,000H-(* &-13,00036,000

:0I12,50030,000#

7/21/2019 xlsx. 14

4/15

881,490

$ 8,0004,0002,000

4&'F 200,000100,00050,000 4( 2,000,0001,000,000500,000

O ) 02.54.59.0&

555,556500,000500,000

+250&+500&+1000&

-,( ) &-

7/21/2019 xlsx. 14

5/15

3%& 39

4 B%01200,

4 J1500 H-(* &-000

:0I2500 $ &-3000

2 2000-, C@ 500, #

7/21/2019 xlsx. 14

6/15

1,555,556

7/21/2019 xlsx. 14

7/15

&- ; A$P A3

-( &-777,7781,197,7781,599,889EF# (50%70%85%

7/21/2019 xlsx. 14

8/15

03,528,1293,619,250 #*(

.12 5342$1

67

1

.12

2$1

99%.8/#

%*)#

%.# :;:?

.

,.

@@@;@@

7/21/2019 xlsx. 14

9/15

A+

7/21/2019 xlsx. 14

10/15

456789

1,863,4002,049,7402,254,7142,480,1852,728,2043,001,024

90%90%90%90%90%90%

456789

1,407,9161,548,7071,703,5781,873,9362,061,3292,267,462

100%100%100%100%100%100%

3456789

2,655,4042,290,5941,925,7841,560,9751,196,165831,355466,545

364,810364,810364,810364,810364,810364,810364,810

2,290,5941,925,7841,560,9751,196,165831,355466,545101,735

45678910

1,863,4002,049,7402,254,7142,480,1852,728,2043,001,024

1,407,9161,548,7071,703,5781,873,9362,061,3292,267,462

455,484501,033551,136606,250666,875733,562

11,38712,52613,77815,15616,67218,339

44,41048,85153,73659,10965,02071,522

399,688439,656483,622531,984585,182643,701

111.68%

3456789

2,655,4042,290,5941,925,7841,560,9751,196,165831,355466,545

364,810364,810364,810364,810364,810364,810364,810

2,290,5941,925,7841,560,9751,196,165831,355466,545101,735

1,431,3561,858,9272,263,7062,672,4813,085,6533,503,6623,926,990

3,721,9503,784,7123,824,6803,868,6463,917,0083,970,2064,028,725

3,385,0243,385,0243,385,0243,385,0243,385,0243,385,0243,385,024

336,926399,688439,656483,622531,984585,182643,701

7/21/2019 xlsx. 14

11/15

3,721,9503,784,7123,824,6803,868,6463,917,0083,970,2064,028,725

3456789

A;=BB;=?;@A?>;?9?:;99A;9>?

:D?;;

7/21/2019 xlsx. 14

12/15

7/21/2019 xlsx. 14

13/15

17,952,712

13,644,381

4,308,331

107,708

420,062

3,780,560

7/21/2019 xlsx. 14

14/15

10

7/21/2019 xlsx. 14

15/15