INF-1
|
$139,087
|
-$48,364
|
$242,033
|
$242,033
|
$193,669
|
$103,465
|
-$27,000
|
$248,048
|
$248,048
|
$221,048
|
$27,379
|
($111,270-$166,904)
|
(–35%;-$38,691-$58,037)
|
($193,626-$290,440)
|
(100%; $193,626-$290,440)
|
(51%; –$154,935-232,403)
|
($82,772-$124,158)
|
(–26%; –$32,400-$21,600)
|
($198,438-$297,658)
|
($198,438-$297,658)
|
(63%; $176,838-265,258)
|
(+12%; $21,903-$32,855)
|
INF-2
|
$139,087
|
-$72,545
|
$242,033
|
$242,033
|
$169,488
|
$103,465
|
-$18,000
|
$248,048
|
$24,048
|
$6,048
|
-$163,440
|
($111,270-$166,904)
|
(–52%; $-87,054-$-58,036)
|
($193,626-$290,440)
|
(100%; $193,626-$290,440)
|
(44%; $135,590-$203,386)
|
($82,772-$124,158)
|
(–17%; –$21,600-$14,400)
|
($198,438-$297,658)
|
(10%; $19,238-$28,858)
|
(2%; $4,838-$7,258)
|
(–42%; –$196,128-$130,752)
|
INF-3
|
$139,087
|
-$72,545
|
$242,033
|
$0
|
-$72,545
|
$103,465
|
-$18,000
|
$248,048
|
$0
|
-$18,000
|
$54,545
|
($111,270-$166,904)
|
(–52%; $-87,054-$-58,036)
|
($193,626-$290,440)
|
(0%; $0)
|
(–19%; –87,054-$58,036)
|
($82,772-$124,158)
|
(–17%; –$21,600-$14,400)
|
($198,438-$297,658)
|
(0%; $0)
|
(–5%; –$14,400-$21,600)
|
(+12%; $43,636-$65,454)
|
Total
|
$417,261
|
-$193,454
|
$726,099
|
$484,066
|
$290, 612
|
$310,395
|
-$63,000
|
$744,144
|
$272,096
|
$209,096
|
-$81,516
|
($333,809-$500,713)
|
(–$232,145-$154,763)
|
($580,879-$871,319)
|
($287,253-$580,879)
|
(+25%; $232,489-$372,474)
|
($248,316-$372,474)
|
(–$75,600-$50,400)
|
($595,315-$892,973)
|
($217,677-$326,515)
|
(+20%; $167,277-$250,915)
|
(–5%; $65,213-$97,819)
|