12 Months Financial Projections

 

JE@XMO^ OM@D  ^ETR JE@XMO^ =2 @eotls Inomojnma Xregdjtneos ZT@@MR^ =

@mno Inkurds M

Zma Zmads ds Xregdj Xregdjtne tneos os - =2 =2 @ @eo eotls tls Ierdj Ierdjmst mst

B

Mf Mfvdrt vdrtnsn nsnok ok D Dxpd xpdosd osds s Bufkdt Bufkdt - = =2 2 @eo @eotl tls s Ier Ierdjm djmst st

J

Jm Jmsl sl Iaew Iaew - =2 =2 @ @eo eotl tls sI Ier erdj djmst mst

F

Noj Noje`d e`d Ztmtd` Ztmtd`dot dot - J Jur urrdo rdott ^dmr ^dmr Ierdj Ierdjmst mst

D

Bm Bmam amoj ojd d Zl Zldd ddtt - J Jur urrd rdot ot ^dm ^dmrr Ie Ierd rdjms jmstt

 

 ^ETR JE@XMO^ JE@XMO^ OM@D Zmads Xregdjtneos - =2 @eotls Ierdjmst  ^DMR Jmt = Tonts Zeaf Zmad Xrnjd pdr Tont Jmt = Vetma Jmt 2 Tonts Zeaf Zmad Xrnjd pdr Tont Jmt 2 Vetma Jmt : Tonts Zeaf Zmad Xrnjd pdr Tont Jmt : Vetma VEVMA

Gmoumry 8 ₾ 8.88 ₾8

Idbrumry 8 ₾ 8.88 ₾ 8

@mrjl 8 ₾ 8.88 ₾ 8

Mprna 8 ₾ 8.88 ₾ 8

@my 8 ₾ 8.88 ₾ 8

Guod 8 ₾ 8.88 ₾ 8

Guay 8 ₾ 8.88 ₾ 8

Mukust 8 ₾ 8.88 ₾ 8

Zdptd`bdr 8 ₾ 8.88 ₾ 8

Ejtebdr 8 ₾ 8.88 ₾ 8

Oevd`bdr 8 ₾ 8.88 ₾ 8

Fdjd`bdr 8 ₾ 8.88 ₾ 8

VEVMA 8

8 ₾ 8.88 ₾8 8 ₾ 8.88 ₾8 ₾8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8 ₾ 8.88 ₾ 8 8 ₾ 8.88 ₾ 8 ₾ 8

8

Zmads Xregdjtneos

₾ 8

₾ 8

8 ₾ 8 ₾ 8

Jeoinfdotnma

 

 ^ETR JE@XMO^ OM@D Mfvdrtnsnok Dxpdosds Bufkdt  ^DMR @dfnm Vdad`mrcdtnok Fnrdjt `mna & brejlurds Notdrodt `mrcdtnok   Bmoodr mfs   Zpeoserslnps   Zdmrjl doknod mof fnrdjternds   D`mna    Odwskreups XR & remf slew  Mssejnmtneos subsjrnptneo subsjrnptneo Xre`etneoma ebgdjts Xrnotdf mfs Rmfne VY

E snkok Nou ftefeeremr fmvfdvrdtnrstnno Vetma

Gmoumry 8 8

Idbrumry 8 8

@mrjl 8 8

Mprna 8 8

@my 8 8

Guod 8 8

Guay 8 8

Mukust 8 8

Zdptd`bdr 8 8

Ejtebdr 8 8

Oevd`bdr 8 8

Fdjd`bdr 8 8

Vetma ₾ 8 ₾ 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8 8 8

₾ 8

8 8 ₾8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

8 8 ₾ 8

₾ 8

₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾ 8 ₾

 8

₾ 8

 

 ^ETR JE@XMO^ OM@D Bdknoonok Jmsl Bmamojd JMZL NOIAE[Z  Mjjt. rdj. jeaadjtneos Jmsl & jmsl dqunvmadot smads Aemo prejddfs Ewodrs' novdst`dot Etldr7 Vetma Jmsl Noiaews Mvmnambad Jmsl Bmamojd JMZL ETVIAE[Z Epdrmtneos Eiinjd rdot & utnantnds Notdrodt jeoodjtneo & lestnok Vdadpleod sdrvnjd Zmamrnds & wmkds Eiinjd suppands Xestmkd Eiinjd dqunp`dots - purjlmsd Ydlnjad dxpdosds Novdoternds - purjlmsd Dqunp`dots - purjlmsd @mnotdomojd Fdanvdry Etldr7 Vetma Epdrmtneos Inomojd & Mf`nonstrmtneo Zmamrnds & wmkds D`paeydd trmnonok Xreidssneoma idds Bmoc jlmrkds Jrdfnt jmrf idds Aemo prnojnpma pmy`dot Notdrdst Nosurmojd Xmyreaa tmxds Xdr`nts & anjdosds Vmxds Fnvnfdof Novdst`dots Jlmrntmbad jeotrnbutneo Etldr7 Vetma Inomojd & Mf`nonstrmtneo Zmads & @mrcdtnok Xreidssneoma sdrvnjds  Mfvdrtnsnok Xrespdjt ansts Vrmvdanok Zmads dxpdosds Zmamrnds & wmkds Zmtladdsr7je``nssneos E Vetma Zmads & @mrcdtnok

Gmoumry ₾ 8 ₾

Idbrumry ₾ 8

@mrjl ₾ 8

Mprna ₾ 8

@my ₾ 8

Guod ₾ 8

Guay ₾ 8

Mukust ₾ 8

Zdptd`bdr ₾ 8

Ejtebdr ₾ 8

Oevd`bdr ₾ 8

Fdjd`bdr ₾ 8

VEVMA

8.88 8 8 8 8 ₾8 ₾8

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

₾ 8.88

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8 ₾ 8

8 8 8 8 ₾ 8

8 8 8 8 8 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8 8 8 ₾8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 ₾ 8

8 8 8 8 ₾8 ₾8 ₾8 ₾ 8

8 8 8 8 8 8 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8

8 8 8 8 8 8 8 8 ₾8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8 8 8 ₾ 8

8 8 8 8 8 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

8 8 8 8 8

₾

₾

₾

8 8 8

₾

8 8

8 8

8 8

8 8

8 8

8 8

8 8

8 8

8 8

8 8

8 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

8 8 8 ₾8 ₾8

₾

₾

₾

₾ ₾ ₾ ₾

8 8 8 ₾8 ₾8 ₾8

₾

₾

₾

8 8 8 8 ₾8 ₾8 ₾8 ₾8 ₾ 8 ₾ ₾

₾

₾

₾ 8

8 8 8 ₾8 ₾8

₾

₾

₾

₾ ₾

8 8

₾ 8

Vetma Jmsl Eutiaews

₾

8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

Odt Nojrdmsd (Fdjrdmsd) no Jmsl

₾

8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

Dofnok Jmsl Bmamojd

₾

8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

₾ 8

 

 ^ETR JE@XMO^ OM@D Noje`d Ztmtd`dot Ier tld ^dmr Dofnok eo7 FF/@@ Rdvdoud

AMZV ^DMR

JTRRDOV ^DMR

Kress smads Adss7 Zmads rdturos & rdbmtds Odt Zmads

8 8 ₾8

8 ₾ 8

Jest ei Keefs Zeaf Bdknoonok novdotery

₾

8

₾ 8

X Irudrnjkllmt sds Fnrdjt amber

₾ 8

₾

8 8 8

8 8 8

Nofnrdjt dxpdosds

8 ₾ 8

Adss7 Dofnok novdotery Vetma Jest ei Keefs Zeaf Kress Xreint (Aess)

8 ₾ ₾

Dxpdosds Epdrmtneos Eiinjd rdot & utnantnds Notdrodt jeoodjtneo & lestnok Vdadpleod sdrvnjd Zmamrnds & wmkds Eiinjd suppands Xestmkd Eiinjd dqunp`dots (m`ertnzmtneo) Ydlnjad dxpdosds Dqunp`dots (m`ertnzmtneo) @mnotdomojd Fdanvdry dxpdosds Etldr7 Vetma Epdrmtneos Inomojd & Mf`nonstrmtneo Zmamrnds & wmkds D`paeydd trmnonok Xreidssneoma idds Bmoc jlmrkds Jrdfnt jmrf idds Nosurmojd Xmyreaa tmxds Xdr`nts & anjdosds Vmxds Bmf fdbts Jlmrntmbad jeotrnbutneo Etldr7 Vetma Inomojd & Mf`nonstrmtneo Zmads & @mrcdtnok Xreidssneoma sdrvnjds  Mfvdrtnsnok Xrespdjt ansts Vrmvdanok Zmads dxpdosds Zmamrnds & wmkds Zmads je``nssneos Etldr7 Vetma Zmads & @mrcdtnok Vetma Dxpdosds Epdrmtnok Noje`d - DBNV Etldr Noje`d (Dxpdosds) Kmno (aess) eo smad ei mssdts Notdrdst noje`d Adss7 Notdrdst dxpdosds Vetma Etldr Noje`d (Dxpdosds) Noje`d (Aess) Bdierd Vmxds

 

8 ₾ 8 8 ₾ 8 ₾ 8

8 8

AMZV ^DMR

JTRRDOV ^DMR

8 8 8 8

₾ 8

₾

8 8 8

8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 ₾

8

8 8 8 8 8

₾ 8

₾ 8

₾

8 8 8 8

8 8 8 8 8 8 8

8 8 8 8 8 8 8 ₾

8

8 8 8 8 8 8 8 8

₾ 8

₾ 8

₾

8 8 8 8 8 8 8 8 ₾8

₾ 8 ₾ 8

₾ 8

₾ 8

₾

8 8 8

₾ 8

₾

8 8 8 ₾8 ₾

₾ 8 ₾ 8

Noje`d Vmx Dxpdosds (Zmvnoks) Odt Noje`d (Aess)

₾ 8

₾ 8

₾

8

₾ 8

Ju`uamtnvd Odt Noje`d (Aess)

₾

8

₾ 8

 ^ETR JE@XMO^ JE@XMO^ OM@D Bmamojd Zlddt Xregdjtneo Insjma ^dmr Dof Fmtd MZZDVZ

AMZV ^DMR

JTRRDOV ^DMR

Jurrdot Mssdts Jmsl Zlert-tdr` novdst`dots  Mjjeuots rdjdnvmbad   Adss7 Rdsdrvd ier bmf fdbts Novdoternds Xrdpmnf dxpdosds Etldr7 Vetma Jurrdot Mssdts Inxdf Mssdts Ydlnjads   Adss7 Mjju`uamtdf fdprdjnmtneo Iuronturd mof inxturds   Adss7 Mjju`uamtdf fdprdjnmtneo Dqunp`dots   Adss7 Mjju`uamtdf fdprdjnmtneo Admsdleaf n`prevd`dots   Adss7 Mjju`uamtdf fdprdjnmtneo Bunafnoks   Adss7 Mjju`uamtdf fdprdjnmtneo Amof Aeok-tdr` novdst`dots Vetma Inxdf Mssdts

8 8

₾ 8

₾

8 8

8 8 8 8 8 8 8 8 8 8

8 8 8 8 ₾8

₾

8

8 8 8 8 8 8 ₾8

8

8 8

8 8 8 8 8 8 8 8 8 8

8 8 8 8 ₾ 8

₾

8

8 8 8 8 8 8 ₾ 8

Etldr Mssdts Keefwnaa Vetma Etldr Mssdts

8 ₾8

₾ 8

VEVMA MZZDVZ

₾

8

₾ 8

ANMBNANVNDZ MOF D]TNV^

₾

AMZV ^DMR

₾ 8

JTRRDOV ^DMR

Jurrdot Anmbnantnds  Mjjeuots pmymbad  Mjjrudf wmkds  Mjjrudf je`pdosmtneo Noje`d tmxds pmymbad Xmyreaa tmxds pmymbad Todmrodf rdvdouds Zlert-tdr` oetds pmymbad (fud wntlno =2 `eotls) Jurrdot pertneo ei aeok-tdr` fdpt Etldr7 Vetma Jurrdot Anmbnantnds

8 8 8 8 8 8 8 8 8 ₾8

Aeok-Vdr` Anmbnantnds Aeok-tdr` aemo pmymbad Adss7 Zlert-tdr` pertneo Etldr7 Vetma Aeok-Vdr` Anmbnantnds Vetma Anmbnantnds

8 8 8 ₾8 ₾8

₾

₾

₾ 8

8 8 8 8 8 8 8 8 ₾ 8

₾ 8

8 8 ₾ 8 ₾ 8

Ztejcleafdrs' Dqunty Novdst`dot jmpntma  Mjju`uamtdf rdtmnodf dmronoks

8 8

₾ 8

Jurrdot odt preint (aess) Adss7 Fnvnfdof Vetma Jmpntma

8 8 ₾8

8 8 ₾ 8

VEVMA ANMBNANVNDZ MOF ZVEJCLEAFDRZ' D]TNV^

₾

8

₾ 8

₾

8