EFTA00536795.pdf

hire routes, Inc lotIOYee MR 16 Minima Rewind Mount foe Raman to Pmt (%c4 Mks 500% 20% Minima Road Annum for ComparVat to Post Oi of Sat 153014 30% Ammo Saber S 5080040 Avenge Iteirero• S 530030 Monthly Pon fa S 2530 Nentorker Record% 7503% Averogo Reward per Nanroker S 4.37530 HO Gnaw Reward% 7530% Average Racal pee roti Setlar S 07507 CC rooming Fees 050% 2 3 4 S 6 3 8 9 10 Il l3 Moron teal] 4412 Sew/] 00.12 Nov.11 Deoll boll retail Man13 Apr.13 Minn TOTAL CempakiNteatfunt 5 5 6 8 10 12 15 19 14 30 37 42 58 Gioia Rate n CompanielfRecroiten 2500% Job Taken ES 25 38 54 a4 I77 150 253 427 441 %I 1.442 CM Growth Rate a la Sawn 50,00% Mirage la Peat pee Cenronul 1 100 115 1.56 115 2.44 105 3.81 4.77 5.16 2.45 9.31 1144 Growth Rate of rob irott Per 09•Nm 25.00% TOTAL/08 POSTS 530 741 1211 1807 2980 44.57 7176 11169 177.64 17756 43118 67743 1,873 %el Noes through Ktivforker, 90% 90% 65% 9314 75% 70% 46% 60% 55% 50% 45% 40% 35% 01 Wes through Hie* Routes 10% 10% 15% 15% 30% 35% 40% 45% 50% 55% 60% 65% Avenge Suarostul Hire Rate Idiom or not l 2000% 2030% 2200% 24.20% 2662% 29 26% 3223% 35.43% 3897% 42376 41.16% 51844 5106% Growth Rae 415occech/ net Rate 1003% I 1 3 4 5 6 3 2 9 10 II II Math Mer-l] Apc12 Mown I 7712 M-12 Aug-12 549-12 04632 Noe-32 O%-II 14n-II Mb-I3 TOTAL StroossfulNire thoughHavens 5 1,463 2,374 3840 6,188 9,927 15443 25,135 39,601 61.876 95,715 146,231 404193 Seaonahlilke thoughIIR (ro navenerta 5 163 419 960 2863 4,254 8,531 16,757 32,401 61.876 116.985 219,347 443,755 Post Feta S 125 195 303 477 745 1.164 1319 2.542 4.441 6.939 10442 16,943 45805 Morning Rovanuo S • • . . . . Totalflansuip 5 115 5 1,810 5 3,098 5 5,277 $ 8996 5 15,345 $ 26,192 5 44.734 5 76,443 S 130,031 5 223,542 $ 382.519 5 918183 1.45 5.043 10.321 19,316 34.562 60454 103.515 1328031 332.322 536.264 91678.3 Opeeehno thanes Salotes 2.500 1,500 6,667 6,457 6447 21,917 24917 21,917 12,917 12,917 21917 2.1,917 185,417 Outsorted Predict Development 5.000 5.000 5.000 15800 PHrkang 5.000 IOW WO . ' ' ' ' 15800 Worfaws Benoit, 198003 • 1,500 2500 1,500 ARO 1440 1.300 1,500 10500 CC PrOlOtaill I 9 IS 16 45 77 131 224 382 653 1,113 1,913 4.934 Rent 1.0=3 1,020 1.020 3,020 1.010 1800 3.000 1800 1.0X) 1.000 IMO 1.010 LOW 12400 Utilities Legal ' 1,500 1,500 2400 2.500 . ' . " ' 10400 Accounting • • • • • 5, • GOO Kodveare MGM 10300 TOTAL I XPENSES 8.501 14009 10161 15,193 10.112 35/193 25548 15,640 15,799 16/370 31534 27,319 167511 81117/09<rating Pont 18.3/01 (4.340) (17,06) 199161 11.2151 120.1451 645 19.091 10.544 101.522 192366 355.150 653.273 Interest Expense Income noes Net Income 18.3761 (14189) (17,084) 19,9161 11,2161 120.1481 645 19,094 50,44 104.611 192/301 355,190 651173 EFTA00536795