is the result of TOTAL OPERATING EXP., DIRECT EXPENSES, FIXED EXPENSES and ADMINISTRATION EXPENSES. there is no COST OF SALES or SUNDRY EXPENSES e.t.c. but the code should run too with existing a/cs
Thanks you once again for your support. Hv a great day
<colgroup><col style="mso-width-source:userset;mso-width-alt:768;width:16pt" width="22"> <col style="mso-width-source:userset;mso-width-alt:6769;width:143pt" width="190"> <col style="mso-width-source:userset;mso-width-alt:2190;width:46pt" width="62"> <col style="mso-width-source:userset;mso-width-alt:1251;width:26pt" width="35"> <col style="mso-width-source:userset;mso-width-alt:2019;width:43pt" width="57"> <col style="mso-width-source:userset;mso-width-alt:1166;width:25pt" width="33"> <col style="mso-width-source:userset;mso-width-alt:2076;width:44pt" width="58"> <col style="mso-width-source:userset;mso-width-alt:967;width:20pt" width="27"> <col style="mso-width-source:userset;mso-width-alt:2616;width:55pt" width="74"> <col style="mso-width-source:userset;mso-width-alt:881;width:19pt" width="25"> <col style="mso-width-source:userset;mso-width-alt:1991;width:42pt" width="56"> <col style="mso-width-source:userset;mso-width-alt:1336;width:28pt" width="38"> </colgroup><tbody>
[TD="class: xl65, width: 22"][/TD]
[TD="class: xl66, width: 190"]A[/TD]
[TD="class: xl66, width: 62"]B[/TD]
[TD="class: xl67, width: 35"]C[/TD]
[TD="class: xl66, width: 57"]D[/TD]
[TD="class: xl67, width: 33"]E[/TD]
[TD="class: xl66, width: 58"]F[/TD]
[TD="class: xl67, width: 27"]G[/TD]
[TD="class: xl66, width: 74"]H[/TD]
[TD="class: xl67, width: 25"]I[/TD]
[TD="class: xl66, width: 56"]J[/TD]
[TD="class: xl67, width: 38"]K[/TD]
[TD="class: xl65"][/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"]T.M.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]L.Y.M.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]T.Y.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]L.Y.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]VARIANCE[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl65, align: right"]40[/TD]
[TD="class: xl71"]
TOTAL OPERATING EXP.
[/TD]
[TD="class: xl72, align: right"]
75,100
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
78,265
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
800,125
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
755,458
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
44,667
[/TD]
[TD="class: xl74"][/TD]
[TD="class: xl65, align: right"]41[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl65, align: right"]42[/TD]
[TD="class: xl71"]
G.O.P
[/TD]
[TD="class: xl72, align: right"]
35,205
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
38,474
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
250,148
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
260,365
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
(10,217)
[/TD]
[TD="class: xl74"] [/TD]
[TD="class: xl65, align: right"]43[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]44[/TD]
[TD="class: xl68"]RATES & LICENSES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]1,000 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,150 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]7,200 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](2,050)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]45[/TD]
[TD="class: xl68"]ELECTRICITY[/TD]
[TD="class: xl79, align: right"]75 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]6,555 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](1,408)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]46[/TD]
[TD="class: xl68"]INSURANCES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]250 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]2,200 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]3,500 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](1,300)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]47[/TD]
[TD="class: xl68"]COMMISSIONS[/TD]
[TD="class: xl81, align: right"]45 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]105 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]450 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]355 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"]95 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]48
[/TD]
[TD="class: xl83"]
DIRECT EXPENSES
[/TD]
[TD="class: xl84, align: right"]
120
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,355
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
12,947
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
17,610
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
(4,663)
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]49[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"]
[/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]50[/TD]
[TD="class: xl68"]MANAGEMENT FEES
[/TD]
[TD="class: xl79, align: right"]150 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]258 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]6,555 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,459 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]1,096 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]51[/TD]
[TD="class: xl68"]AUDIT FEES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]4,258 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]889 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]52[/TD]
[TD="class: xl68"]PROFESSIONAL FEES[/TD]
[TD="class: xl79, align: right"]268 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]254 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]3,725 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]4,178 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](453)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]53[/TD]
[TD="class: xl68"]SUNDRY ADMIN EXPENSES[/TD]
[TD="class: xl81"] [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81"] [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]1,785 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]1,955 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"](170)[/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]54
[/TD]
[TD="class: xl83"]
FIXED EXPENSES
[/TD]
[TD="class: xl84, align: right"]
418
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
659
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
17,212
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
15,850
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,362
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]55[/TD]
[TD="class: xl68"][/TD]
[TD="class: xl75"][/TD]
[TD="class: xl76"][/TD]
[TD="class: xl75"][/TD]
[TD="class: xl76"][/TD]
[TD="class: xl75"][/TD]
[TD="class: xl76"][/TD]
[TD="class: xl75"][/TD]
[TD="class: xl76"][/TD]
[TD="class: xl75"][/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl65, align: right"]56[/TD]
[TD="class: xl71"]
N.P.B.F.E
[/TD]
[TD="class: xl72, align: right"]
34,667
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
36,460
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
219,989
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
226,905
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
(6,916)
[/TD]
[TD="class: xl72"] [/TD]
[TD="class: xl65, align: right"]57[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]58[/TD]
[TD="class: xl68"]BANK CHARGES[/TD]
[TD="class: xl79, align: right"]75 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]90 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]365 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]405 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](40)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]59[/TD]
[TD="class: xl68"]INTEREST CHARGES[/TD]
[TD="class: xl81, align: right"]158 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]160 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]748 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]810 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"](62)[/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]60[/TD]
[TD="class: xl83"]
ADMINISTRATION EXPENSES
[/TD]
[TD="class: xl84, align: right"]
233
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
250
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,113
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,215
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
(102)
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]61[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl65, align: right"]62[/TD]
[TD="class: xl86"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl87"] [/TD]
[TD="class: xl65, align: right"]63[/TD]
[TD="class: xl71"]
N. P & L
[/TD]
[TD="class: xl72, align: right"]
34,434
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
36,210
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
218,876
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
225,690
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
(6,814)
[/TD]
[TD="class: xl72"]
[/TD]
</tbody>
<colgroup><col style="mso-width-source:userset;mso-width-alt:768;width:16pt" width="22"> <col style="mso-width-source:userset;mso-width-alt:6769;width:143pt" width="190"> <col style="mso-width-source:userset;mso-width-alt:2190;width:46pt" width="62"> <col style="mso-width-source:userset;mso-width-alt:1251;width:26pt" width="35"> <col style="mso-width-source:userset;mso-width-alt:2019;width:43pt" width="57"> <col style="mso-width-source:userset;mso-width-alt:1166;width:25pt" width="33"> <col style="mso-width-source:userset;mso-width-alt:2076;width:44pt" width="58"> <col style="mso-width-source:userset;mso-width-alt:967;width:20pt" width="27"> <col style="mso-width-source:userset;mso-width-alt:2616;width:55pt" width="74"> <col style="mso-width-source:userset;mso-width-alt:881;width:19pt" width="25"> <col style="mso-width-source:userset;mso-width-alt:1991;width:42pt" width="56"> <col style="mso-width-source:userset;mso-width-alt:1336;width:28pt" width="38"> </colgroup><tbody>
[TD="class: xl65, width: 22"][/TD]
[TD="class: xl66, width: 190"]A[/TD]
[TD="class: xl66, width: 62"]B[/TD]
[TD="class: xl67, width: 35"]C[/TD]
[TD="class: xl66, width: 57"]D[/TD]
[TD="class: xl67, width: 33"]E[/TD]
[TD="class: xl66, width: 58"]F[/TD]
[TD="class: xl67, width: 27"]G[/TD]
[TD="class: xl66, width: 74"]H[/TD]
[TD="class: xl67, width: 25"]I[/TD]
[TD="class: xl66, width: 56"]J[/TD]
[TD="class: xl67, width: 38"]K[/TD]
[TD="class: xl65"][/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"]T.M.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]L.Y.M.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]T.Y.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]L.Y.[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl69"]VARIANCE[/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl65, align: right"]40
[/TD]
[TD="class: xl71"]
TOTAL OPERATING COST
[/TD]
[TD="class: xl72, align: right"]
75,100
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
78,265
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
800,125
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
755,458
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
44,667
[/TD]
[TD="class: xl74"] [/TD]
[TD="class: xl65, align: right"]41[/TD]
[TD="class: xl68"]
[/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl65, align: right"]42[/TD]
[TD="class: xl71"]
G.O.P
[/TD]
[TD="class: xl72, align: right"]
35,205
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
38,474
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
250,148
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
260,365
[/TD]
[TD="class: xl73"][/TD]
[TD="class: xl72, align: right"]
(10,217)
[/TD]
[TD="class: xl74"] [/TD]
[TD="class: xl65, align: right"]43[/TD]
[TD="class: xl68"]
[/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]44[/TD]
[TD="class: xl68"]RATES & LICENSES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]1,000 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,150 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]7,200 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](2,050)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]45[/TD]
[TD="class: xl68"]ELECTRICITY[/TD]
[TD="class: xl79, align: right"]75 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]6,555 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](1,408)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]46[/TD]
[TD="class: xl68"]INSURANCES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]250 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]2,200 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]3,500 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](1,300)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]47[/TD]
[TD="class: xl68"]COMMISSIONS[/TD]
[TD="class: xl81, align: right"]45 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]105 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]450 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]355 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"]95 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]48[/TD]
[TD="class: xl83"]
DIRECT EXPENSES
[/TD]
[TD="class: xl84, align: right"]
120
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,355
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
12,947
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
17,610
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
(4,663)
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]49[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]50[/TD]
[TD="class: xl68"]MANAGEMENT FEES[/TD]
[TD="class: xl79, align: right"]150 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]258 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]6,555 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,459 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]1,096 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]51[/TD]
[TD="class: xl68"]AUDIT FEES[/TD]
[TD="class: xl79"] [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]5,147 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]4,258 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]889 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]52[/TD]
[TD="class: xl68"]PROFESSIONAL FEES[/TD]
[TD="class: xl79, align: right"]268 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]254 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]3,725 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]4,178 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](453)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]53[/TD]
[TD="class: xl68"]SUNDRY ADMIN EXPENSES[/TD]
[TD="class: xl81"] [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81"] [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]1,785 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]1,955 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"](170)[/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]54[/TD]
[TD="class: xl83"]
FIXED EXPENSES
[/TD]
[TD="class: xl84, align: right"]
418
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
659
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
17,212
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
15,850
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,362
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]55[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl65, align: right"]56[/TD]
[TD="class: xl71"]
N.P.B.F.E
[/TD]
[TD="class: xl72, align: right"]
34,667
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
36,460
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
219,989
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
226,905
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
(6,916)
[/TD]
[TD="class: xl72"] [/TD]
[TD="class: xl65, align: right"]57[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl77"] [/TD]
[TD="class: xl78"] [/TD]
[TD="class: xl65, align: right"]58[/TD]
[TD="class: xl68"]BANK CHARGES[/TD]
[TD="class: xl79, align: right"]75 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]90 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]365 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"]405 [/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl79, align: right"](40)[/TD]
[TD="class: xl80"] [/TD]
[TD="class: xl65, align: right"]59[/TD]
[TD="class: xl68"]INTEREST CHARGES[/TD]
[TD="class: xl81, align: right"]158 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]160 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]748 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl81, align: right"]810 [/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl79, align: right"](62)[/TD]
[TD="class: xl82"] [/TD]
[TD="class: xl65, align: right"]60[/TD]
[TD="class: xl83"]
ADMINISTRATION EXPENSES
[/TD]
[TD="class: xl84, align: right"]
233
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
250
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,113
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
1,215
[/TD]
[TD="class: xl84"][/TD]
[TD="class: xl84, align: right"]
(102)
[/TD]
[TD="class: xl85"] [/TD]
[TD="class: xl65, align: right"]61[/TD]
[TD="class: xl90"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl92"] [/TD]
[TD="class: xl65, align: right"]62[/TD]
[TD="class: xl90"]
TOTAL EXPENSES
[/TD]
[TD="class: xl91, align: right"]
75,871
[/TD]
[TD="class: xl91"]
[/TD]
[TD="class: xl91, align: right"]
80,529
[/TD]
[TD="class: xl91"]
[/TD]
[TD="class: xl91, align: right"]
831,397
[/TD]
[TD="class: xl91"]
[/TD]
[TD="class: xl91, align: right"]
790,133
[/TD]
[TD="class: xl91"]
[/TD]
[TD="class: xl91, align: right"]
41,264
[/TD]
[TD="class: xl91"] [/TD]
[TD="class: xl65, align: right"]63[/TD]
[TD="class: xl86"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl76"] [/TD]
[TD="class: xl75"] [/TD]
[TD="class: xl87"] [/TD]
[TD="class: xl65, align: right"]64
[/TD]
[TD="class: xl71"]
N. P & L
[/TD]
[TD="class: xl72, align: right"]
34,434
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
36,210
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
218,876
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
225,690
[/TD]
[TD="class: xl72"][/TD]
[TD="class: xl72, align: right"]
(6,814)
[/TD]
[TD="class: xl72"] [/TD]
</tbody>