!"#$%&amp;&#039;()*+,-.<br /><br />2026-2028/0123456789:;<br /><br />!"#$ 	%&amp;&#039;()*+,-./012 	<br /><br />3456$ 	#78509: 	<br /><br />;&lt;=&gt;$ 	?;&lt; 	<br /><br />@ABC$ 	DEFG@H-./012 	<br /><br />@AIJ$ 	KL@AAAAM@ANOPQ 	<br /><br />KRSTUVWXY#UZ[\XYBC$<br /><br />!"!#$%&amp;<br /><br />!"<br /><br />œv§R± .................................................................................................................... 2<br /><br />∫ÿ;&lt; ........................................................................................................................ 6<br /><br />ÚU!"#KL;&lt; ............................................................................................ 6<br /><br />=UnFÉ&lt;&gt;B?Œè;&lt; ............................................................................. 8<br /><br />@ÚA B» ................................................................................................................. 11<br /><br />@=A nFwx;&lt;éäv ...................................................................................... 14<br /><br />ÚUnFwx ...................................................................................................... 14<br /><br />=U§!"#Œèmwx .................................................................................. 14<br /><br />CU©/wx ...................................................................................................... 20<br /><br />@CA !"DE ......................................................................................................... 21<br /><br />@FA àâF5‘G .................................................................................................. 22<br /><br />@HA !"#mI]=&gt; .......................................................................................... 25<br /><br />ÚU!"#J&gt; ................................................................................................... 25<br /><br />=U!"#KLMN .......................................................................................... 25<br /><br />CU!"#-‚ICéîOP?# ..................................................................... 28<br /><br />FU!"#úùï=&gt; ........................................................................................ 31<br /><br />HU!"#∫ÿ‚QnF=&gt; ............................................................................. 32<br /><br />RU!"#SYIC§⁄P?T ......................................................................... 34<br /><br />UUÙı#ÆI]=&gt; ........................................................................................ 41<br /><br />VU!"#mÒWXYéKWı_=&gt; ........................................................... 44<br /><br />&#039;U!"#KÿdZé[Za‹ ....................................................................... 63<br /><br />\U!"#!N]^ .......................................................................................... 65<br /><br />\ÚU"ı_&gt; .................................................................................................. 66<br /><br />@RA !"#Kÿ‡__&gt; ..................................................................................... 78<br /><br />ÚU!"#`a‡_I]=&gt; ......................................................................... 78<br /><br />=U∫ªhflbcûü®E†deØ ............................................................. 91<br /><br />CU!"#/ê^_é•9f=&gt; ............................................................... 118<br /><br />FU!"#èDgéèDef=&gt; ............................................................... 122<br /><br />HU©/ß% ................................................................................................... 124<br /><br />RU¯0Fh=&gt; ........................................................................................... 124<br /><br />UUijhk=&gt; ........................................................................................... 125<br /><br />VU∫ªnFY‡hk ................................................................................... 125<br /><br />&#039;Ul6nF ................................................................................................... 126<br /><br />\U!"#m#^_`Ffln ....................................................................... 127<br /><br />@UA !"#FG=&gt; ........................................................................................... 128<br /><br />ÚU·G=&gt; .................................................................................................... 128<br /><br />=Uo&#039;Wp .................................................................................................... 128<br /><br />CUÙıéKÿ,12qr\⁄s⁄6^ÇZ[é9t=&gt; ....................... 128<br /><br />@VA !"#2026a1-6u=&gt; ............................................................................ 130<br /><br />ÚU!"#2026a1-6uÒW=&gt; .................................................................... 130<br /><br />=U!"#2026a1-6u‡__&gt; .................................................................... 133<br /><br />CU!"#2026a1-6uFG=&gt;vw ............................................................ 140<br /><br />FU!"#2026a1-6ul6;&lt;=&gt; ............................................................ 140<br /><br />RU!"#2026a1-6u¯0Fh=&gt; ............................................................ 146<br /><br />UU!"#2026a1-6u∫ªi&amp;vxyz .................................................... 147<br /><br />@&#039;A ^_`FabG‘{õ ............................................................................... 148<br /><br />@\A |% ............................................................................................................... 149<br /><br />ÚU{p| ........................................................................................................ 149<br /><br />=UÃ˛| ........................................................................................................ 149<br /><br />CU}~| ........................................................................................................ 149<br /><br />@\ÚA Kw^_XY ............................................................................................ 151<br /><br />ÚUÄ ........................................................................................................... 151<br /><br />=U™ÊÅâB? ........................................................................................... 151<br /><br />@\=A Gêëí(y ............................................................................................ 155<br /><br />ÚU!"#GêëíB? ................................................................................ 155<br /><br />=U]\^_`Fab!"ÇmGêëí ..................................................... 155<br /><br />CU]\^_`FabZ[\⁄mQ\Gêëí ......................................... 156<br /><br />FU]\^_`FabZ[\⁄∫ªß%ëí ............................................. 156<br /><br />HU]\^_`Fab]êÉfGêëí ..................................................... 157<br /><br />RU•, ............................................................................................................ 158<br /><br />@\CA ˇ/#hÌB? ........................................................................................ 159<br /><br />ÚUˇ/#hÌmcm§Ñ: ....................................................................... 159<br /><br />=UhÌ‚0§ÌÖ ....................................................................................... 159<br /><br />CUhÌÜâ#§Üá=à ........................................................................... 160<br /><br />FUhÌÜâ§Üá ....................................................................................... 162<br /><br />HUhÌkâòâÌ ....................................................................................... 164<br /><br />RU•, ........................................................................................................... 166<br /><br />@\FA ¯äXY#B? ....................................................................................... 167<br /><br />@\HA o&#039;Uwx=àéã ........................................................................... 168<br /><br />ÚUo&#039;ßì ................................................................................................... 168<br /><br />=Uo&#039;≠s ................................................................................................... 168<br /><br />CU9fwx ................................................................................................... 168<br /><br />FU!"#»_ ............................................................................................... 168<br /><br />HU!"#ÕåçÖ ....................................................................................... 169<br /><br />RUwxéo&#039;ãI]é+ ....................................................................... 169<br /><br />UUãèê ................................................................................................... 169<br /><br />VUiëí: ................................................................................................... 170<br /><br />&#039;UìÌîâB? ........................................................................................... 171<br /><br />\Uï‚ ........................................................................................................... 171<br /><br />@\RA !"/èBC ........................................................................................... 172<br /><br />ÚU!"# ........................................................................................................ 172<br /><br />=UKRST/VWZñ#/Z[\XYBC ................................................... 172<br /><br />CU!"#√ƒóò ........................................................................................ 172<br /><br />FUôflBC .................................................................................................... 172<br /><br />HUG‘@ABC ............................................................................................ 173<br /><br />RUöWUäXUIõBC ............................................................................. 173<br /><br />UUâ≤VWZñúù ..................................................................................... 173<br /><br />@\UA ûzçì ................................................................................................... 175<br /><br />ÚUûzçì .................................................................................................... 175<br /><br />=Uçìzü∆† ............................................................................................ 175<br /><br />°p$/è‡_¢£mflõ1§ ............................................................................. 177<br /><br />0;2 &lt;=&gt;?<br /><br />349˚ê?!"DE}<br /><br />IVD./01234 	covid56234 	,-78 toB* 9:;&lt;5=&gt;?&lt;5@ABC8DEFGHC*&#039;(IJ%&amp;KLMNO=PQR=CVS=,-ST=UVWX:YZ[ 	\]^_=`a^_ 	<br /><br />Covid&amp;bcdef6234 	<br /><br />Covid&amp;bcd&amp;RSVgf6234 	<br /><br />!"#IVDŒœ–hkSK=&gt;§ÚM¿›dùûü≈fi&amp;Md⁄o,—“™’hk¬ÇSm™æMSKŸ\â¬æk’mBest SellerMM&lt;ziHealthh km—“ÄëTòk’op}<br /><br />BUjhaú<br /><br />ü5-3 Œœ–jhÔ‹ü<br /><br />!"#$ 	%&amp;!" 	%&amp;&#039;()* 	%&amp;h!+,- 	<br /><br />ij#!" 	klmGijn=opqGijn=klijn=r+ijnZ 	stusv 	\]^_ 	<br /><br />iw#!" 	iwx2yuUz{|}Z 	<br /><br />~#!" 	Ä/.~n=Ä/Å~n=ÇÉr+.~nZ 	<br /><br />UV!" 	.ÑÖ=iÜy=áàâ=äãåçy=kléè=êëâ=íìâZ 	<br /><br />				<br /><br />îï!" 	CGMñóiwòxy=AIklôöâZ 	- 	- 	<br /><br />BUjhaú<br /><br />ü5-4 +,\qfljhaúÔ‹ü<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />ü5-5 \]∂jhaúÔ‹ü<br /><br />ü5-6 \]Œ”jhÔ‹<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />eìf˚ 	120,000.00 	143,174.87 	263,809.45 	269,720.09 	<br /><br />ëZY˚ 	10,437.82 	8,017.14 	6,264.50 	4,537.41 	<br /><br />4gÂÊ 	4,445.98 	15,382.91 	10,054.77 	6,925.24 	<br /><br />ëZ(Ghi 	5,645.77 	7,380.50 	7,841.32 	4,062.63 	<br /><br />ëQÍd 	3,803.33 	7,899.33 	3,392.12 	588.65 	<br /><br />… ëZ˚ 	897.02 	1,461.59 	3,027.59 	1,355.77 	<br /><br />gE˛íì“Àù∞ÂÊ 	6,433.99 	72,661.33 	156,538.86 	168,796.96 	<br /><br />… ù∞ÂÊ 	57.12 	30.80 	38.85 	42.56 	<br /><br />ù∞ÂÊ4H 	151,721.03 	256,008.46 	450,967.45 	456,029.32 	<br /><br />Àù∞ÂÊœ 					<br /><br />4ìf˚ 	29,500.00 	117,700.00 	145,150.00 	132,700.00 	<br /><br />ëZÊX 	- 	- 	- 	78,037.31 	<br /><br />ÛjÂÊ 	1,859.20 	2,432.85 	2,690.91 	2,180.19 	<br /><br />ÁËÈ∆ÍÂÊ 	95,056.27 	107,221.68 	127,891.63 	138,449.85 	<br /><br />ÁËX[ 	1,334.06 	1,110.53 	894.35 	837.25 	<br /><br />Àù∞ÂÊ4H 	127,749.54 	228,465.05 	276,626.89 	352,204.60 	<br /><br />ÂÊ4H 	279,470.57 	484,473.52 	727,594.34 	808,233.92 	<br /><br />!"1[œ 					<br /><br />!{ 	48,828.96 	49,279.67 	46,493.85 	46,511.17 	<br /><br />3{Bı 	204,325.97 	192,200.90 	131,711.82 	131,658.08 	<br /><br />=œk“! 	110,663.54 	170,407.34 	166,155.43 	166,155.43 	<br /><br />… l4X[ 	100,055.99 	167,977.28 	118,476.09 	67,690.96 	<br /><br />mnBı 	18,991.02 	19,424.25 	23,246.93 	23,246.93 	<br /><br />oÔpde 	1,661,398.87 	1,815,175.60 	2,029,442.64 	2,058,795.97 	<br /><br />qËÈrBCÈ8s1[4H 	1,922,937.28 	2,073,650.35 	2,183,215.90 	2,161,747.66 	<br /><br />&gt;(!"1[ 	59,503.83 	75,411.37 	20,275.45 	20,787.14 	<br /><br />!"1[4H 	1,982,441.11 	2,149,061.72 	2,203,491.36 	2,182,534.81 	<br /><br />ÂÊ0!"1[èH 	2,261,911.68 	2,633,535.24 	2,931,085.70 	2,990,768.72 	<br /><br />k 6-2   !"#2023-2025aé2026a1-3uE†&amp;ßk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-3ï 	<br /><br />g”›7èXY 	323,112.49 	259,219.62 	136,558.89 	30,148.27 	<br /><br />…Jœ›7XY 	323,112.49 	259,219.62 	136,558.89 	30,148.27 	<br /><br />ø”›7èÌ{ 	218,631.10 	188,421.42 	163,409.43 	36,100.68 	<br /><br />…Jœ›7Ì{ 	117,657.19 	76,019.84 	49,397.13 	9,346.31 	<br /><br />ÍZ·t¬ 	4,474.81 	658.25 	264.83 	43.86 	<br /><br />ªºdl 	44,057.68 	45,758.37 	37,107.63 	7,515.36 	<br /><br />efdl 	44,547.50 	40,579.40 	47,463.53 	7,962.95 	<br /><br />S¨dl 	27,846.16 	26,068.71 	32,356.99 	5,245.25 	<br /><br />Mßdl 	-19,952.24 	-663.15 	-3,180.66 	5,986.95 	<br /><br />¬œ… X[ 	634.59 	516.58 	377.29 	126.54 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />23X[*u˝U“-”kv[+ 	56,073.82 	71,247.08 	71,839.49 	14,907.54 	<br /><br />…Jœˇ]›6704›67“23X[ 	-167.91 	0.00 	-91.00 	0.00 	<br /><br />Bw˙xŸ∞X[*u˝U“-”kv[+ 	30,928.77 	73,962.15 	211,354.28 	30,015.51 	<br /><br />3L=xu˝*u˝U“-”kv[+ 	-30,986.71 	-5,347.91 	-3,456.83 	-19.86 	<br /><br />òl=xu˝*u˝U“-”kv[+ 	267.34 	-262.91 	276.39 	-92.84 	<br /><br />3LÒ˘X[ 	-50.12 	67.02 	-0.85 	-3.76 	<br /><br />/”›7de*yuU“-”kv[+ 	161,349.07 	210,980.21 	253,539.24 	38,980.72 	<br /><br />¬œ›7oXY 	377.36 	182.81 	652.61 	135.71 	<br /><br />=œ›7o±` 	3,691.98 	476.04 	1,465.96 	530.33 	<br /><br />ƒ”deèn*yuènU“-”kv[+ 	158,034.44 	210,686.98 	252,725.88 	38,586.10 	<br /><br />=œÈ∆Ídl 	23,111.22 	30,682.77 	25,775.44 	8,140.38 	<br /><br />≈”&#039;de*&#039;yuU“-”kv[+ 	134,923.22 	180,004.21 	226,950.45 	30,445.72 	<br /><br />qËÈrBCÈ8s“&#039;de 	125,160.82 	166,872.73 	226,674.83 	29,353.33 	<br /><br />&gt;(!"u[ 	9,762.41 	13,131.48 	275.62 	1,092.40 	<br /><br />k 6-3   !"# 2023-2025aé2026a1-3uE†Ô5ÔKk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-3ï 	<br /><br />g”6›z∞Lp“{Zù) 					<br /><br />ªºó∂”|ê}ßXí“{Z 	322,144.72 	243,749.14 	109,936.89 	23,824.91 	<br /><br />Xí“Íd~ 	8,776.37 	6,111.19 	2,456.11 	509.62 	<br /><br />Xí… ‚6›z∞8Ñ“{Z 	36,062.08 	29,892.39 	49,443.25 	7,690.04 	<br /><br />6›z∞{ZùYfiH 	366,983.17 	279,752.72 	161,836.24 	32,024.58 	<br /><br />ìÄó∂”xÅ}ß±Z“{Z 	100,234.02 	68,774.74 	36,092.04 	10,455.24 	<br /><br />±ZÇ(GU·÷(G±Z“{Z 	42,878.25 	53,605.40 	59,216.83 	18,666.30 	<br /><br />±Z“ÉÖÍd 	12,862.04 	16,635.06 	21,945.26 	760.78 	<br /><br />±Z… ‚6›z∞8Ñ“{Z 	33,997.16 	42,062.23 	61,262.44 	11,389.78 	<br /><br />6›z∞{Zù`fiH 	189,971.47 	181,077.43 	178,516.56 	41,272.10 	<br /><br />6›z∞Lp“{Zù)&#039;n 	177,011.70 	98,675.29 	-16,680.32 	-9,247.53 	<br /><br />ø”23z∞Lp“{Zù) 					<br /><br />XÙ23Xí“{Z 	1,020,562.96 	1,469,621.57 	1,018,620.47 	676,678.85 	<br /><br />≈∆23X[ÈXí“{Z 	24,745.98 	60,161.32 	111,707.63 	84,683.27 	<br /><br />Ò˘]#3L”_‘3L0… 4ì3LXÙ“{Z&#039;n 	58.15 	86.47 	237.22 	0.00 	<br /><br />Xí… ‚23z∞8Ñ“{Z 	0.00 	0.00 	11.02 	194.16 	<br /><br />23z∞{ZùYfiH 	1,045,367.09 	1,529,869.36 	1,130,576.34 	761,556.29 	<br /><br />ìÂ]#3L”_‘3L0… 4ì3L±Z“{Z 	21,265.31 	7,391.88 	26,432.56 	9,486.89 	<br /><br />23±Z“{Z 	1,441,960.35 	1,579,989.91 	1,175,335.81 	854,558.16 	<br /><br />≈∆.BC·… ›7˜W±Z“{Z&#039;n 	0.00 	0.00 	96.29 	91.00 	<br /><br />±Z… ‚23z∞8Ñ“{Z 	730.93 	614.64 	1,556.30 	319.96 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />23z∞{Zù`fiH 	1,463,956.60 	1,587,996.43 	1,203,420.96 	864,456.01 	<br /><br />23z∞Lp“{Zù)&#039;n 	-418,589.51 	-58,127.07 	-72,844.61 	-102,899.72 	<br /><br />/”Ñ3z∞Lp“{Zù) 					<br /><br />ÖX23Xí“{Z 	0.00 	0.00 	0.00 	0.00 	<br /><br />≈∆f˚Xí“{Z 	152,948.49 	360,314.60 	912,233.37 	434,412.40 	<br /><br />Xí… ‚Ñ3z∞8Ñ“{Z 	2,443.52 	39,489.10 	1,059.76 	7,228.46 	<br /><br />Ñ3z∞{ZùYfiH 	155,392.01 	399,803.70 	913,293.13 	441,640.86 	<br /><br />ÜÊß±Z“{Z 	26,000.00 	183,600.00 	680,043.68 	350,521.24 	<br /><br />Ôp!d”deáÜZdà±Z“{Z 	118,668.55 	19,065.57 	18,690.79 	1,822.51 	<br /><br />±Z… ‚Ñ3z∞8Ñ“{Z 	103,001.67 	187,517.56 	162,189.31 	443.58 	<br /><br />Ñ3z∞{Zù`fiH 	247,670.23 	390,183.13 	860,923.78 	352,787.33 	<br /><br />Ñ3z∞Lp“{Zù)&#039;n 	-92,278.21 	9,620.57 	52,369.34 	88,853.53 	<br /><br />ƒ”âfŸ∞ˇ{Z·{Z‘˙ú“%&amp; 	6,944.27 	4,393.88 	-7,107.77 	-4,801.19 	<br /><br />≈”{Z·{Z‘˙ú&#039;)¬n 	-326,911.74 	54,562.67 	-44,263.36 	-28,094.91 	<br /><br />¬œìÏ{Z·{Z‘˙únn 	555,911.96 	229,000.21 	283,562.89 	239,299.52 	<br /><br />§”ìU{Z·{Z‘˙únn 	229,000.21 	283,562.89 	239,299.52 	211,204.61 	<br /><br />k 6-4   !"#&#039;122023-2025a√é2026a3u√Fhfi^k<br /><br />‰â$≠:<br /><br />Ü 	2023U 	2024EU 	2025EU 	2026E3ïU 	<br /><br />ù∞3Lœ 					<br /><br />öV3Z 	63,532.72 	145,619.83 	158,389.91 	210,055.16 	<br /><br />QR*ZW3L 	21,568.32 	3,938.28 	23,929.09 	13,235.92 	<br /><br />ëXXÒ 	176.94 	4.22 	44.91 	54.93 	<br /><br />ëXY˚ 	55,846.94 	45,695.23 	154,991.18 	153,976.17 	<br /><br />∑Z˚Ö 	511.04 	7,308.41 	453.82 	533.04 	<br /><br />… ëX˚ 	22,358.31 	8,447.70 	35,011.41 	40,938.40 	<br /><br />“ö 	3,936.00 	2,802.22 	1,982.45 	1,882.74 	<br /><br />4g3L 	- 	- 	- 	- 	<br /><br />gE˛íì“Àù∞3L 	11,114.28 	- 	8,695.09 	6,564.20 	<br /><br />… ù∞3L 	2,392.23 	1,942.94 	1,710.98 	1,057.76 	<br /><br />ù∞3L4H 	181,436.78 	215,758.83 	385,208.85 	428,298.32 	<br /><br />Àù∞3Lœ 					<br /><br />… Àù∞ZW3L 	32,881.08 	43,763.07 	62,366.71 	66,033.45 	<br /><br />4ì!123 	92,687.73 	103,307.17 	113,856.21 	115,001.52 	<br /><br />]#3L 	3,139.85 	3,052.77 	3,000.09 	2,907.91 	<br /><br />IÂGQ 	97.16 	948.93 	1,837.18 	2,354.00 	<br /><br />^l13L 	- 	- 	- 	- 	<br /><br />_‘3L 	3,423.17 	3,976.70 	6,189.07 	15,918.89 	<br /><br />T¨±` 	1,808.65 	908.66 	997.51 	1,017.74 	<br /><br />4ìbcdl 	265.38 	544.84 	592.65 	590.81 	<br /><br />ÁËÈ∆Í3L 	4,476.42 	2,841.27 	14,275.00 	15,119.35 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />… Àù∞3L 	9,305.90 	12,515.82 	8,996.27 	13,967.73 	<br /><br />Àù∞3L4H 	148,085.33 	171,859.23 	212,110.69 	232,911.41 	<br /><br />3LèH 	329,522.11 	387,618.07 	597,319.54 	661,209.73 	<br /><br />ù∞ÂÊœ 					<br /><br />eìf˚ 	- 	- 	78,545.16 	94,560.99 	<br /><br />ëZXÒ 	120,000.00 	105,000.00 	135,551.46 	118,551.46 	<br /><br />ëZY˚ 	899.76 	358.52 	238.44 	290.50 	<br /><br />4gÂÊ 	2,133.18 	876.62 	1,541.17 	955.68 	<br /><br />ëZ(Ghi 	1,926.02 	2,252.77 	2,508.41 	1,276.82 	<br /><br />ëQÍd 	1,871.74 	1,770.15 	153.22 	4.33 	<br /><br />… ëZ˚ 	96.05 	1,195.06 	3,061.70 	1,788.37 	<br /><br />gE˛íì“Àù∞ÂÊ 	4,524.47 	70,335.89 	154,467.63 	167,052.36 	<br /><br />… ù∞ÂÊ 	45.96 	27.06 	25.82 	27.02 	<br /><br />ù∞ÂÊ4H 	131,497.18 	181,816.06 	376,093.00 	384,507.52 	<br /><br />Àù∞ÂÊœ 					<br /><br />4ìf˚ 	29,500.00 	117,700.00 	145,150.00 	132,700.00 	<br /><br />ëZÊX 	- 	- 	- 	78,037.31 	<br /><br />ÛjÂÊ 	- 	- 	- 	- 	<br /><br />ÁËX[ 	9.92 	25.53 	19.40 	17.87 	<br /><br />Àù∞ÂÊ4H 	29,509.92 	117,725.53 	145,169.40 	210,755.18 	<br /><br />ÂÊ4H 	161,007.10 	299,541.58 	521,262.40 	595,262.70 	<br /><br />!"1[œ 					<br /><br />!{ 	48,828.96 	49,279.67 	46,493.85 	46,511.17 	<br /><br />3{Bı 	193,405.33 	180,590.32 	102,783.34 	106,982.66 	<br /><br />=œk“! 	110,663.54 	170,407.34 	166,155.43 	166,155.43 	<br /><br />… l4X[ 	- 	- 	- 	- 	<br /><br />mnBı 	18,990.92 	19,424.16 	23,246.84 	23,246.84 	<br /><br />oÔpde 	17,953.34 	9,189.68 	69,688.54 	55,361.80 	<br /><br />È8s1[4H 	168,515.01 	88,076.48 	76,057.14 	65,947.03 	<br /><br />ÂÊ0È8s1[èH 	329,522.11 	387,618.07 	597,319.54 	661,209.73 	<br /><br />k 6-5   !"#&#039;12 2023-2025aé2026a1-3u&amp;ßk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-3ï 	<br /><br />g”›7XY 	103,200.59 	74,013.71 	141,672.95 	7,692.39 	<br /><br />ø”›7Ì{ 	60,970.45 	42,905.90 	21,849.94 	5,204.82 	<br /><br />ÍZ·t¬ 	4,257.36 	471.75 	80.28 	6.35 	<br /><br />ªºdl 	9,486.95 	3,969.02 	4,157.47 	768.16 	<br /><br />efdl 	13,182.84 	12,016.33 	16,290.15 	3,342.12 	<br /><br />S¨dl 	11,469.91 	10,220.96 	15,681.63 	3,265.35 	<br /><br />Mßdl 	-7,136.41 	-1,996.18 	5,135.34 	3,791.57 	<br /><br />¬œ… X[ 	298.52 	170.68 	41.89 	57.09 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />23X[ 	507.54 	-421.99 	6,397.46 	-427.46 	<br /><br />…Jœˇ]›6704›67“23X[ 	-167.91 	-198.39 	0.00 	0.00 	<br /><br />Bw˙xŸ∞X[ 	858.62 	583.52 	-5,323.92 	-4,570.63 	<br /><br />3L=xu˝ 	-6,852.15 	-792.63 	-341.16 	-65.14 	<br /><br />òl=xu˝ 	172.61 	40.68 	-140.52 	-5.08 	<br /><br />3LÒ˘X[ 	-0.59 	-0.54 	-2.14 	0.00 	<br /><br />/”›7de 	5,954.06 	6,005.64 	79,109.73 	-13,697.22 	<br /><br />¬œ›7oXY 	4,780.53 	11.72 	18.92 	128.93 	<br /><br />=œ›7o±` 	202.47 	200.51 	1,400.28 	522.20 	<br /><br />ƒ”deèn 	10,532.11 	5,816.85 	77,728.37 	-14,090.48 	<br /><br />=œÈ∆Ídl 	93.80 	1,484.51 	4,821.71 	236.26 	<br /><br />≈”&#039;de 	10,438.32 	4,332.35 	72,906.65 	-14,326.75 	<br /><br />k 6-6   !"#&#039;12 2023-2025aé2026a1-3uÔ5ÔKk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-3ï 	<br /><br />g”6›z∞Lp“{Zù) 					<br /><br />ªºó∂”|ê}ßXí“{Z 	106,033.97 	83,544.46 	33,120.19 	8,048.34 	<br /><br />Xí“Íd~ 	8,137.84 	5,471.39 	2,182.26 	497.30 	<br /><br />Xí… ‚6›z∞8Ñ“{Z 	30,499.62 	23,908.72 	52,952.60 	4,010.70 	<br /><br />6›z∞{ZùYfiH 	144,671.43 	112,924.57 	88,255.05 	12,556.34 	<br /><br />ìÄó∂”xÅ}ß±Z“{Z 	96,288.28 	41,726.14 	25,626.88 	5,717.19 	<br /><br />±ZÇ(GU·÷(G±Z“{Z 	12,393.82 	16,305.24 	20,156.91 	6,139.21 	<br /><br />±Z“ÉÖÍd 	4,629.23 	586.19 	16,834.74 	11.92 	<br /><br />±Z… ‚6›z∞8Ñ“{Z 	15,380.75 	19,250.32 	61,107.30 	10,490.86 	<br /><br />6›z∞{Zù`fiH 	128,692.07 	77,867.89 	123,725.82 	22,359.18 	<br /><br />6›z∞Lp“{Zù)&#039;n 	15,979.36 	35,056.68 	-35,470.77 	-9,802.84 	<br /><br />ø”23z∞Lp“{Zù) 					<br /><br />XÙ23Xí“{Z 	59,147.67 	66,126.80 	4,326.69 	19,108.01 	<br /><br />≈∆23X[Xí“{Z 	1,017.27 	1,382.93 	140.70 	0.50 	<br /><br />Ò˘]#3L”_‘3L0… 4ì3L XÙ“{Z&#039;n 	3.52 	33.30 	4.28 	0.00 	<br /><br />Ò˘.BC·… ›7˜WXí“{Z&#039;n 	0.00 	0.00 	0.00 	0.00 	<br /><br />Xí… ‚23z∞8Ñ“{Z 	0.00 	0.00 	0.00 	194.16 	<br /><br />23z∞{ZùYfiH 	60,168.46 	67,543.03 	4,471.67 	19,302.67 	<br /><br />ìÂ]#3L”_‘3L0… 4ì3L±Z“{Z 	891.04 	1,909.19 	7,125.91 	8,686.79 	<br /><br />23±Z“{Z 	62,188.03 	51,142.38 	55,790.81 	21,882.38 	<br /><br />≈∆.BC·… ›7˜W±Z“{Z&#039;n 	0.00 	0.00 	0.00 	0.00 	<br /><br />±Z… ‚23z∞8Ñ“{Z 	0.00 	0.07 	39.90 	7.80 	<br /><br />23z∞{Zù`fiH 	63,079.07 	53,051.65 	62,956.61 	30,576.97 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />23z∞Lp“{Zù)&#039;n 	-2,910.61 	14,491.38 	-58,484.94 	-11,274.29 	<br /><br />/”Ñ3z∞Lp“{Zù) 					<br /><br />ÖX23Xí“{Z 	0.00 	0.00 	0.00 	0.00 	<br /><br />≈∆f˚Xí“{Z 	34,000.00 	217,500.00 	314,500.00 	175,500.00 	<br /><br />Xí… ‚Ñ3z∞8Ñ“{Z 	114,693.64 	144,488.69 	136,610.31 	19,728.16 	<br /><br />Ñ3z∞{ZùYfiH 	148,693.64 	361,988.69 	451,110.31 	195,228.16 	<br /><br />ÜÊß±Z“{Z 	0.00 	183,600.00 	230,050.00 	111,450.00 	<br /><br />Ôp!d”deáÜZdà±Z“{Z 	118,668.55 	19,024.94 	15,593.26 	1,389.57 	<br /><br />±Z… ‚Ñ3z∞8Ñ“{Z 	99,999.68 	182,881.18 	121,653.59 	0.00 	<br /><br />Ñ3z∞{Zù`fiH 	218,668.24 	385,506.12 	367,296.84 	112,839.57 	<br /><br />Ñ3z∞Lp“{Zù)&#039;n 	-69,974.60 	-23,517.43 	83,813.47 	82,388.60 	<br /><br />ƒ”âfŸ∞ˇ{Z“%&amp;n 	3,445.83 	1,639.51 	-3,360.94 	-2,506.88 	<br /><br />≈”{Z·{Z‘˙ú&#039;)¬n 	-53,460.01 	27,670.15 	-13,503.17 	58,804.58 	<br /><br />¬œìÏ{Z·{Z‘˙únn 	105,556.97 	52,096.95 	79,767.10 	66,263.93 	<br /><br />§”ìU{Z·{Z‘˙únn 	52,096.95 	79,767.10 	66,263.93 	125,068.51 	<br /><br />/#0123456789:;&lt;=<br /><br />8"=&gt;?@A67<br /><br />k6-7   !"#2023-2025a√é2026a3u√FhICÚ&gt;k<br /><br />‰â$≠:<br /><br />Ü 	2023EU 	2024EU 	2025EU 	2026E3ïU 	<br /><br />Zn 	é&amp; 	Zn 	é&amp; 	Zn 	é&amp; 	Zn 	é&amp; 	<br /><br />öV3Z 	246,126.31 	10.88% 	350,642.74 	13.31% 	332,637.10 	11.35% 	297,373.83 	9.94% 	<br /><br />QR*ZW3L 	881,147.98 	38.96% 	694,603.31 	26.38% 	735,666.12 	25.10% 	541,517.42 	18.11% 	<br /><br />ëXXÒ 	176.94 	0.01% 	4.22 	0.00% 	44.91 	0.00% 	54.93 	0.00% 	<br /><br />ëXY˚ 	11,799.36 	0.52% 	5,692.54 	0.22% 	4,790.72 	0.16% 	4,445.19 	0.15% 	<br /><br />∑Z˚Ö 	1,400.71 	0.06% 	5,626.47 	0.21% 	2,975.95 	0.10% 	4,690.48 	0.16% 	<br /><br />… ëX˚ 	8,602.72 	0.38% 	8,270.81 	0.31% 	5,488.25 	0.19% 	6,334.04 	0.21% 	<br /><br />“ö 	28,289.51 	1.25% 	21,999.79 	0.84% 	20,423.15 	0.70% 	20,340.52 	0.68% 	<br /><br />gE˛íì“Àù∞3L 	11,114.28 	0.49% 	318,320.87 	12.09% 	89,129.28 	3.04% 	460,653.11 	15.40% 	<br /><br />… ù∞3L 	10,102.74 	0.45% 	2,567.87 	0.1% 	2,413.32 	0.08% 	2,779.04 	0.09% 	<br /><br />ù∞3L4H 	1,198,760.55 	53.00% 	1,407,728.62 	53.45% 	1,193,568.80 	40.72% 	1,338,188.56 	44.74% 	<br /><br />Ê123 	521,115.43 	23.04% 	236,138.80 	8.97% 	162,723.91 	5.55% 	0.00 	0.00% 	<br /><br />… 1[G\23 	28,798.55 	1.27% 	65,082.04 	2.47% 	72,310.01 	2.47% 	57,125.36 	1.91% 	<br /><br />… Àù∞ZW3L 	449,902.52 	19.89% 	853,495.43 	32.41% 	1,372,548.65 	46.83% 	1,484,474.35 	49.64% 	<br /><br />4ì!123 	601.62 	0.03% 	0.00 	0.00% 		0.00% 	91.00 	0.00% 	<br /><br />]#3L 	33,974.61 	1.50% 	33,511.54 	1.27% 	48,038.34 	1.64% 	46,980.12 	1.57% 	<br /><br />IÂGQ 	97.16 	0.00% 	948.93 	0.04% 	1,920.93 	0.07% 	2,437.75 	0.08% 	<br /><br />^l13L 	3,677.78 	0.16% 	4,687.72 	0.18% 	4,808.88 	0.16% 	3,830.76 	0.13% 	<br /><br />_‘3L 	7,661.70 	0.34% 	6,787.63 	0.26% 	7,950.68 	0.27% 	17,206.87 	0.58% 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />T¨±` 	1,808.65 	0.08% 	908.66 	0.03% 	997.51 	0.03% 	1,017.74 	0.03% 	<br /><br />óa 	- 	- 	- 	- 		0.00% 		0.00% 	<br /><br />4ìbcdl 	457.70 	0.02% 	1,211.53 	0.05% 	2,033.74 	0.07% 	1,684.57 	0.06% 	<br /><br />ÁËÈ∆Í3L 	5,502.28 	0.24% 	10,518.52 	0.40% 	23,352.93 	0.80% 	23,501.18 	0.79% 	<br /><br />… Àù∞3L 	9,553.12 	0.42% 	12,515.82 	0.48% 	40,831.31 	1.39% 	14,230.47 	0.48% 	<br /><br />Àù∞3L4H 	1,063,151.13 	47.00% 	1,225,806.62 	46.55% 	1,737,516.90 	59.28% 	1,652,580.16 	55.26% 	<br /><br />3LèH 	2,261,911.68 	100.00% 	2,633,535.24 	100.00% 	2,931,085.70 	100.00% 	2,990,768.72 	100.00% 	<br /><br />2023-2025aé2026a3u√M!"#Fh*ƒû¿¨2,261,911.68≠:U2,633,535.24≠:U2,931,085.70≠:ò2,990,768.72≠:}`CaéÚ\!"#Fh*ƒ˝PÎ{Ÿ¸ˇMFhIC,¨PQ}FhIC&amp;MXÔwFh∞L,…MXÔwFh∞Lû¿¨47.00%U46.55%U59.28%ò55.26%MXÔwFhKÿ–•,XÔw5`FhU^‚nF®B!"#ˇ/.Qîêî°ò^Ç∂EØC }öL√*M!"#FhoK,ÚMÊ4p[ÙıÒW*ƒmi|WªM•FhJ6Ω¬[PÎ{Ÿ}<br /><br />1UÔwFh=&gt;<br /><br />k 6-8   !"#2023-2025a√é2026a3u√ÔwFhKÿC =&gt;<br /><br />‰â$≠:<br /><br />Ü 	2023EU 	2024EU 	2025EU 	2026E3ïU 	<br /><br />Zn 	é&amp; 	Zn 	é&amp; 	Zn 	é&amp; 	Zn 	é&amp; 	<br /><br />öV3Z 	246,126.31 	10.88% 	350,642.74 	13.31% 	332,637.10 	11.35% 	297,373.83 	9.94% 	<br /><br />QR*ZW3L 	881,147.98 	38.96% 	694,603.31 	26.38% 	735,666.12 	25.10% 	541,517.42 	18.11% 	<br /><br />ëXXÒ 	176.94 	0.01% 	4.22 	0.00% 	44.91 	0.00% 	54.93 	0.00% 	<br /><br />ëXY˚ 	11,799.36 	0.52% 	5,692.54 	0.22% 	4,790.72 	0.16% 	4,445.19 	0.15% 	<br /><br />∑Z˚Ö 	1,400.71 	0.06% 	5,626.47 	0.21% 	2,975.95 	0.10% 	4,690.48 	0.16% 	<br /><br />… ëX˚ 	8,602.72 	0.38% 	8,270.81 	0.31% 	5,488.25 	0.19% 	6,334.04 	0.21% 	<br /><br />“ö 	28,289.51 	1.25% 	21,999.79 	0.84% 	20,423.15 	0.70% 	20,340.52 	0.68% 	<br /><br />gE˛íì“Àù∞3L 	11,114.28 	0.49% 	318,320.87 	12.09% 	89,129.28 	3.04% 	460,653.11 	15.40% 	<br /><br />… ù∞3L 	10,102.74 	0.45% 	2,567.87 	0.1% 	2,413.32 	0.08% 	2,779.04 	0.09% 	<br /><br />ù∞3L4H 	1,198,760.55 	53.00% 	1,407,728.62 	53.45% 	1,193,568.80 	40.72% 	1,338,188.56 	44.74% 	<br /><br />2023-2025aé2026a3u√M!"#ÔwFhû¿¨1,198,760.55≠:U1,407,728.62≠:U1,193,568.80≠:ò1,338,188.56≠:Mû¿∞"\JFhmL∫¨53.00%U53.45%U40.72%ò44.74%M!"#ÔwFh¢efï5`FhUÏ<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />				credit opportunities in directly originated assets, including loans and  other debt  securities, made  to or issued by large private U.S. borrowers,  with a strong emphasis on senior secured lending. *{YZ“ÛâÜî˝Ù≈ı#“X[’IˆY˜_¯…çno˘≈4ì3{)x˙{YZäÃ2·pK$Scdòä≥F’&amp;˙w xä˚á… Ê1’˚¸’÷ù”8»ç“f˚˙+ 		<br /><br />CoalescenceGlobalOpportunitiesFundLP*˝˛ô–≥FYZ+ 	!Xx”YZ 	CoalescencePart nersInvestment ManagementLP 	125,289.52 	ô–!XYZ’23ô–4ì?Ì#*’åBC 	9.13 	<br /><br />HPSCorporateLending Fund 	cdòä 	HPSAdvisors,LLC. 	105,537.79 	23Üî˝®{\8Öˇ:“ÿŸˆ˜ÚÙò’äÃU—¯X[“‘Vã{’%èê!"23#$4ì3{)x“%:˙ 	7.69 	<br /><br />BlueOwlCreditIncome Corp(“OCIC”) 	cdòä 	BlueOwlCreditA dvisorsLLC 	102,941.19 	OCICfocusesonmakingsenio rsecuredloanstoprivatecompa niesprimarilyintheuppermiddlemarket.Thefundwillgenerallyavoidinvestmentsincyclical sectorsandthosefacingsecularheadwinds. (OCICJyÈ·äÃÒÈJ?&amp;»m“c›BC|ê’÷&#039;/ä˚˙ƒYZè(F)ˇlì*M7U·Ù*4ì!d+,“M7∫M23˙) 	7.50 	<br /><br />:;&lt;Üá7234567*8945+ 	cd!1YZ 	:;`Üá723efJâ*8945+ 	94,358.66 	ƒYZäÃ2·aÄ”&gt;?$§•”–G‚ç”púˇ√”¡çÉ¡åó‘‰Â’-\.YZ230ÖÜw2©ç’#"¬.:T/·?03É12’åÄSá7ÖÜ˙ 	6.87 	<br /><br />4H 	574,037.33 	- 	41.82 	<br /><br />2023-2025aé2026a3u√M!"#-]’6û¿¨48,828.96≠:U49,279.67≠:U46,493.85≠:ò46,511.17≠:M∞"\-;‚QmL∫û¿¨2.46%U2.29%U2.11%ò2.13%}<br /><br />5U•,ÌEÆQ<br /><br />2023-2025aé2026a3u√M!"#•,ÌEÆQ’6û¿¨100,055.99≠:U167,977.28≠:U118,476.09≠:ò67,690.96≠:M ∞"\-;‚QmL∫û¿¨5.05%U7.82%U5.38%ò3.10%}2025a√M!"#•,ÌEÆQ’6™L‘’29.47%MKÿ›–™]qr\68qkÃõ`6&#039;(∑Û}<br /><br />6U»’17<br /><br />2023-2025aé2026a3u√M!"#»’17’6û¿¨18,991.02≠:U19,424.25≠:U23,246.93≠:ò23,246.93≠:M∞"\-;‚QmL∫û¿¨0.96%U0.90%U1.06%ò1.07%}2025a√M!"#»’17’6™L{Ÿ19.68%}<br /><br />®FØ»&amp;À:ûü<br /><br />1U»&amp;=&gt;<br /><br />k6-31   !"#2023-2025aé2026a1-3u»&amp;=&gt;<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-3ï 	<br /><br />Zn 	g&amp;)9 	Zn 	g&amp;)9 	Zn 	g&amp;)9 	Zn 	g&amp;)9 	<br /><br />›7èXY 	323,112.49 	-87.72% 	259,219.62 	-19.77% 	136,558.89 	-47.32% 	30,148.27 	-40.54% 	<br /><br />›7èÌ{ 	218,631.10 	-70.59% 	188,421.42 	-13.82% 	163,409.43 	-13.27% 	36,100.68 	-18.39% 	<br /><br />¬œ… X[ 	634.59 	34.23% 	516.58 	-18.60% 	377.29 	-26.96% 	126.54 	1.00% 	<br /><br />23X[ 	56,073.82 	499.83% 	71,247.08 	27.06% 	71,839.49 	0.83% 	14,907.54 	-19.83% 	<br /><br />Bw˙xŸ∞X[ 	30,928.77 	-194.76% 	73,962.15 	139.14% 	211,354.28 	185.76% 	30,015.51 	435.09% 	<br /><br />3L=xu˝ 	-30,986.71 	-3.64% 	-5,347.91 	-82.74% 	-3,456.83 	-35.36% 	-19.86 	-62.82% 	<br /><br />òl=xu˝ 	267.34 	-121.24% 	-262.91 	-198.35% 	276.39 	-205.13% 	-92.84 	-76.32% 	<br /><br />3LÒ˘X[ 	-50.12 	-92.20% 	67.02 	-233.71% 	-0.85 	-101.27% 	-3.76 	-179.66% 	<br /><br />›7de 	161,349.07 	-91.19% 	210,980.21 	30.76% 	253,539.24 	20.17% 	38,980.72 	28.41% 	<br /><br />›7oXY 	377.36 	466.66% 	182.81 	-51.56% 	652.61 	256.99% 	135.71 	450.55% 	<br /><br />›7o±` 	3,691.98 	-32.48% 	476.04 	-87.11% 	1,465.96 	207.95% 	530.33 	1664.24% 	<br /><br />deèn 	158,034.44 	-91.34% 	210,686.98 	33.32% 	252,725.88 	19.95% 	38,586.10 	27.14% 	<br /><br />=œÈ∆Ídl 	23,111.22 	-86.97% 	30,682.77 	32.76% 	25,775.44 	-15.99% 	8,140.38 	216.92% 	<br /><br />&#039;de 	134,923.22 	-91.81% 	180,004.21 	33.41% 	226,950.45 	26.08% 	30,445.72 	9.59% 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />®ÚØAndon Holdings Co., Ltd (BVI)<br /><br />Andon Holdings Co., Ltd (BVI) ù™2014a9u174M34∆†¨intershore Chambers, Road Town, Tortola, British Virgin lslandsMKÿªßnFXYM†ˇ/âπ⁄•,12-‚}-;¨%&amp;&#039;()*+,-./012M34F]¨5.1≠fi:MCÀ¶ßû¿¨™´USTEPHANE,REGIS,PIERRE, JEAN,KERRIENU PATRICK, WADE, WILSOM}<br /><br />Kÿ-;$%&amp;&#039;()*+,-./012Mˇ/100%m-‚}<br /><br />012025a√Mæ12FhJ62,606,841.70≠:Mfi^J6249,129.42≠:MÃ/É‚QJ62,357,712.28≠:M2025aTMîÔWıÆ¡100,380.66≠:UîÔWı&amp;ß184,711.95≠:U´&amp;ß172,893.85≠:}<br /><br />\U!"#m#^_`Ffln<br /><br />5]\^_`Fab6M?•,m#^_`Ffln}<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />0Q2 &lt;=G6RKL<br /><br />ÚU·G=&gt;<br /><br />!"#d$ê"mG‘§ÚM?i§°EWp}012026a3u√M!"#é•E†XY⁄,12ê"·GJ6¨950,550.04≠:M•≤cì‘·G6T522,001.50≠:Mì‘·G6T428,548.54≠:}bL·G=&gt;Á‘k$<br /><br />k7-1   !"#2026a3u√ê"·Géì‘=&gt;<br /><br />˜Wœ|}<br /><br />vk 	LM 	LònR 	∏^lnR 	o^lnR 	<br /><br />1 	A7LM 	200,000.00 	178,600.00 	21,400.00 	<br /><br />2 	GóLM 	40,000.00 	29,000.00 	11,000.00 	<br /><br />3 	@¨LM 	100,000.00 	73,500.00 	26,500.00 	<br /><br />4 	∫`√LM 	29,000.00 	27,000.00 	2,000.00 	<br /><br />5 	ñóLM 	20,000.00 	4,901.46 	15,098.54 	<br /><br />6 	M`LM 	150,000.00 	58,000.00 	92,000.00 	<br /><br />7 	ÂπLM 	30,000.00 	- 	30,000.00 	<br /><br />8 	^7LM 	20,000.00 	13,000.00 	7,000.00 	<br /><br />9 	C$LM 	25,000.00 	10,500.00 	14,500.00 	<br /><br />10 	∑=LM 	20,000.00 	9,950.00 	10,050.00 	<br /><br />11 	µpLM 	90,000.00 	25,000.00 	65,000.00 	<br /><br />12 	:;LM 	40,000.00 	3,000.00 	37,000.00 	<br /><br />13 	KŒT¨LM 	20,000.00 	3,000.00 	17,000.00 	<br /><br />14 	N?LM 	10,000.00 	5,000.00 	5,000.00 	<br /><br />15 	JòLM 	40,000.00 	20,000.00 	20,000.00 	<br /><br />16 	Ñ¢LM 	60,000.00 	5,000.00 	55,000.00 	<br /><br />17 	Nî 	21,063.14 	21,063.14 	- 	<br /><br />18 	∫ªºd 	35,486.90 	35,486.90 	- 	<br /><br />	4H 	950,550.04 	522,001.50 	428,548.54 	<br /><br />=Uo&#039;Wp<br /><br />JL√*M!"#G‘Wp§ÚM`Ca‚/o&#039;WpMu‚/•,^_o&#039;Wp}<br /><br />CUÙıéKÿ,12qr\⁄s⁄6^ÇZ[é9t=&gt;<br /><br />01]àâävãrb4M!"#KL!"^Ç56Áfl30.99:#78MZ9t^Ç’6Áfl20.49:#78M•≤≤\î°’615.49:#78U≤Æ\`FÇ’659:#78}<br /><br />01]àâävã23´4M!"#m#^_`FabKL!"=&gt;6‘$<br /><br />k7-2 !"#m#^_`FabKL!"=&gt;<br /><br />˜Wœh}”%<br /><br />PX¿$ 	PXK+ 	-àëì 	íìëì 	ì9*E+ 	XÙdf 	nn 	¨MΩß 	˝ÉCZ 	<br /><br />26&lt;=&gt;?MTN003*áÊ+ 	JìXÒ 	2026-07-30 	2028-07-30 	2 	1.68 	7.6 	7.6 	oC Z 	<br /><br />26&lt;=&gt;?MTN002*áÊ+ 	JìXÒ 	2026-03-23 	2029-03-23 	3 	1.94 	7.8 	7.8 	oC Z 	<br /><br />26&lt;=&gt;?SCP001*áÊ+ 	EeìW3X 	2026-1-29 	2026-10-26 	0.74 	1.73 	5 	5 	oC Z 	<br /><br />25&lt;=&gt;?MTN001*áÊ+ 	JìXÒ 	2025-8-22 	2028-8-22 	1+1+1 	1.83 	0.0 	10.5 	∏CZ 	<br /><br />4H 	- 	- 	- 	- 	- 	20.4 	30.9 	- 	<br /><br />3$&amp;π’6¨Z9t]5’6Mi \I&amp;ê<br /><br />!<br /><br />!"#E†Fhfi^k<br /><br />‰â$≠:<br /><br />Ü 	2023U 	2024EU 	2025EU 	2026E6ïU 	<br /><br />ù∞3Lœ 					<br /><br />öV3Z 	246,126.31 	350,642.74 	332,637.10 	246,035.26 	<br /><br />QR*ZW3L 	881,147.98 	694,603.31 	735,666.12 	680,682.69 	<br /><br />ëXXÒ 	176.94 	4.22 	44.91 	90.96 	<br /><br />ëXY˚ 	11,799.36 	5,692.54 	4,790.72 	6,407.74 	<br /><br />∑Z˚Ö 	1,400.71 	5,626.47 	2,975.95 	3,002.96 	<br /><br />… ëX˚ 	8,602.72 	8,270.81 	5,488.25 	3,924.99 	<br /><br />“ö 	28,289.51 	21,999.79 	20,423.15 	21,213.37 	<br /><br />gE˛íì“Àù∞3L 	11,114.28 	318,320.87 	89,129.28 	- 	<br /><br />… ù∞3L 	10,102.74 	2,567.87 	2,413.32 	2,322.98 	<br /><br />ù∞3L4H 	1,198,760.55 	1,407,728.62 	1,193,568.80 	963,680.95 	<br /><br />Àù∞3Lœ 					<br /><br />Ê123 	521,115.43 	236,138.80 	162,723.91 	- 	<br /><br />… 1[G\23 	28,798.55 	65,082.04 	72,310.01 	38,288.15 	<br /><br />… Àù∞ZW3L 	449,902.52 	853,495.43 	1,372,548.65 	2,236,753.70 	<br /><br />4ì!123 	601.62 	- 	- 	- 	<br /><br />]#3L 	33,974.61 	33,511.54 	48,038.34 	46,426.94 	<br /><br />IÂGQ 	97.16 	948.93 	1,920.93 	2,268.61 	<br /><br />^l13L 	3,677.78 	4,687.72 	4,808.88 	3,056.05 	<br /><br />_‘3L 	7,661.70 	6,787.63 	7,950.68 	16,811.23 	<br /><br />T¨±` 	1,808.65 	908.66 	997.51 	1,025.40 	<br /><br />óa 	- 	- 	- 	- 	<br /><br />4ìbcdl 	457.70 	1,211.53 	2,033.74 	1,554.20 	<br /><br />ÁËÈ∆Í3L 	5,502.28 	10,518.52 	23,352.93 	19,708.89 	<br /><br />… Àù∞3L 	9,553.12 	12,515.82 	40,831.31 	45,471.85 	<br /><br />Àù∞3L4H 	1,063,151.13 	1,225,806.62 	1,737,516.90 	2,411,365.02 	<br /><br />3LèH 	2,261,911.68 	2,633,535.24 	2,931,085.70 	3,375,045.98 	<br /><br />ù∞ÂÊœ 					<br /><br />eìf˚ 	120,000.00 	143,174.87 	263,809.45 	486,434.76 	<br /><br />ëZY˚ 	10,437.82 	8,017.14 	6,264.50 	6,307.87 	<br /><br />4gÂÊ 	4,445.98 	15,382.91 	10,054.77 	7,980.84 	<br /><br />ëZ(Ghi 	5,645.77 	7,380.50 	7,841.32 	4,535.22 	<br /><br />ëQÍd 	3,803.33 	7,899.33 	3,392.12 	403.09 	<br /><br />… ëZ˚ 	897.02 	1,461.59 	3,027.59 	23,557.47 	<br /><br />gE˛íì“Àù∞ÂÊ 	6,433.99 	72,661.33 	156,538.86 	165,083.67 	<br /><br />… ù∞ÂÊ 	57.12 	30.80 	38.85 	31.92 	<br /><br />ù∞ÂÊ4H 	151,721.03 	256,008.46 	450,967.45 	694,334.85 	<br /><br />Àù∞ÂÊœ 					<br /><br />4ìf˚ 	29,500.00 	117,700.00 	145,150.00 	97,600.00 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />ëZÊX 	- 	- 	- 	78,394.48 	<br /><br />ÛjÂÊ 	1,859.20 	2,432.85 	2,690.91 	1,787.42 	<br /><br />ÁËÈ∆ÍÂÊ 	95,056.27 	107,221.68 	127,891.63 	168,881.28 	<br /><br />ÁËX[ 	1,334.06 	1,110.53 	894.35 	780.14 	<br /><br />Àù∞ÂÊ4H 	127,749.54 	228,465.05 	276,626.89 	347,443.32 	<br /><br />ÂÊ4H 	279,470.57 	484,473.52 	727,594.34 	1,041,778.17 	<br /><br />!"1[œ 					<br /><br />!{ 	48,828.96 	49,279.67 	46,493.85 	46,604.06 	<br /><br />3{Bı 	204,325.97 	192,200.90 	131,711.82 	133,520.97 	<br /><br />=œk“! 	110,663.54 	170,407.34 	166,155.43 	166,155.43 	<br /><br />… l4X[ 	100,055.99 	167,977.28 	118,476.09 	9,606.44 	<br /><br />mnBı 	18,991.02 	19,424.25 	23,246.93 	23,246.93 	<br /><br />oÔpde 	1,661,398.87 	1,815,175.60 	2,029,442.64 	2,267,262.21 	<br /><br />qËÈrBCÈ8s1[4H 	1,922,937.28 	2,073,650.35 	2,183,215.90 	2,314,085.17 	<br /><br />&gt;(!"1[ 	59,503.83 	75,411.37 	20,275.45 	19,182.64 	<br /><br />!"1[4H 	1,982,441.11 	2,149,061.72 	2,203,491.36 	2,333,267.81 	<br /><br />ÂÊ0!"1[èH 	2,261,911.68 	2,633,535.24 	2,931,085.70 	3,375,045.98 	<br /><br />!"#E†&amp;ßk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-6ï 	<br /><br />g”›7èXY 	323,112.49 	259,219.62 	136,558.89 	53,126.93 	<br /><br />…Jœ›7XY 	323,112.49 	259,219.62 	136,558.89 	53,126.93 	<br /><br />ø”›7èÌ{ 	218,631.10 	188,421.42 	163,409.43 	77,011.21 	<br /><br />…Jœ›7Ì{ 	117,657.19 	76,019.84 	49,397.13 	17,065.39 	<br /><br />ÍZ·t¬ 	4,474.81 	658.25 	264.83 	215.77 	<br /><br />ªºdl 	44,057.68 	45,758.37 	37,107.63 	14,752.84 	<br /><br />efdl 	44,547.50 	40,579.40 	47,463.53 	19,422.16 	<br /><br />S¨dl 	27,846.16 	26,068.71 	32,356.99 	11,377.29 	<br /><br />Mßdl 	-19,952.24 	-663.15 	-3,180.66 	14,177.76 	<br /><br />¬œ… X[ 	634.59 	516.58 	377.29 	199.92 	<br /><br />23X[*u˝U“-”kv[+ 	56,073.82 	71,247.08 	71,839.49 	12,833.13 	<br /><br />…Jœˇ]›6704›67“23X[ 	-167.91 	0.00 	-91.00 	-91.00 	<br /><br />Bw˙xŸ∞X[*u˝U“-”kv[+ 	30,928.77 	73,962.15 	211,354.28 	364,746.54 	<br /><br />3L=xu˝*u˝U“-”kv[+ 	-30,986.71 	-5,347.91 	-3,456.83 	-890.59 	<br /><br />òl=xu˝*u˝U“-”kv[+ 	267.34 	-262.91 	276.39 	-360.56 	<br /><br />3LÒ˘X[ 	-50.12 	67.02 	-0.85 	-0.93 	<br /><br />/”›7de*yuU“-”kv[+ 	161,349.07 	210,980.21 	253,539.24 	352,643.23 	<br /><br />¬œ›7oXY 	377.36 	182.81 	652.61 	151.26 	<br /><br />=œ›7o±` 	3,691.98 	476.04 	1,465.96 	535.69 	<br /><br />ƒ”deèn*yuènU“-”kv[+ 	158,034.44 	210,686.98 	252,725.88 	352,258.81 	<br /><br />=œÈ∆Ídl 	23,111.22 	30,682.77 	25,775.44 	44,837.61 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />≈”&#039;de*&#039;yuU“-”kv[+ 	134,923.22 	180,004.21 	226,950.45 	307,421.20 	<br /><br />qËÈrBCÈ8s“&#039;de 	125,160.82 	166,872.73 	226,674.83 	307,022.28 	<br /><br />&gt;(!"u[ 	9,762.41 	13,131.48 	275.62 	398.92 	<br /><br />!"#E†Ô5ÔKk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-6ï 	<br /><br />g”6›z∞Lp“{Zù) 					<br /><br />ªºó∂”|ê}ßXí“{Z 	322,144.72 	243,749.14 	109,936.89 	41,862.27 	<br /><br />Xí“Íd~ 	8,776.37 	6,111.19 	2,456.11 	4,308.90 	<br /><br />Xí… ‚6›z∞8Ñ“{Z 	36,062.08 	29,892.39 	49,443.25 	18,685.85 	<br /><br />6›z∞{ZùYfiH 	366,983.17 	279,752.72 	161,836.24 	64,857.02 	<br /><br />ìÄó∂”xÅ}ß±Z“{Z 	100,234.02 	68,774.74 	36,092.04 	17,434.57 	<br /><br />±ZÇ(GU·÷(G±Z“{Z 	42,878.25 	53,605.40 	59,216.83 	33,489.54 	<br /><br />±Z“ÉÖÍd 	12,862.04 	16,635.06 	21,945.26 	2,271.81 	<br /><br />±Z… ‚6›z∞8Ñ“{Z 	33,997.16 	42,062.23 	61,262.44 	23,032.23 	<br /><br />6›z∞{Zù`fiH 	189,971.47 	181,077.43 	178,516.56 	76,228.15 	<br /><br />6›z∞Lp“{Zù)&#039;n 	177,011.70 	98,675.29 	-16,680.32 	-11,371.13 	<br /><br />ø”23z∞Lp“{Zù) 					<br /><br />XÙ23Xí“{Z 	1,020,562.96 	1,469,621.57 	1,018,620.47 	1,500,544.43 	<br /><br />≈∆23X[ÈXí“{Z 	24,745.98 	60,161.32 	111,707.63 	150,450.00 	<br /><br />Ò˘]#3L”_‘3L0… 4ì3LXÙ“{Z&#039;n 	58.15 	86.47 	237.22 	178.15 	<br /><br />Xí… ‚23z∞8Ñ“{Z 	0.00 	0.00 	11.02 	0.00 	<br /><br />23z∞{ZùYfiH 	1,045,367.09 	1,529,869.36 	1,130,576.34 	1,651,172.58 	<br /><br />ìÂ]#3L”_‘3L0… 4ì3L±Z“{Z 	21,265.31 	7,391.88 	26,432.56 	9,585.57 	<br /><br />23±Z“{Z 	1,441,960.35 	1,579,989.91 	1,175,335.81 	1,916,395.73 	<br /><br />≈∆.BC·… ›7˜W±Z“{Z&#039;n 	0.00 	0.00 	96.29 	91.00 	<br /><br />±Z… ‚23z∞8Ñ“{Z 	730.93 	614.64 	1,556.30 	580.50 	<br /><br />23z∞{Zù`fiH 	1,463,956.60 	1,587,996.43 	1,203,420.96 	1,926,652.79 	<br /><br />23z∞Lp“{Zù)&#039;n 	-418,589.51 	-58,127.07 	-72,844.61 	-275,480.21 	<br /><br />/”Ñ3z∞Lp“{Zù) 					<br /><br />ÖX23Xí“{Z 	0.00 	0.00 	0.00 	0.00 	<br /><br />≈∆f˚Xí“{Z 	152,948.49 	360,314.60 	912,233.37 	1,048,558.50 	<br /><br />Xí… ‚Ñ3z∞8Ñ“{Z 	2,443.52 	39,489.10 	1,059.76 	25,453.03 	<br /><br />Ñ3z∞{ZùYfiH 	155,392.01 	399,803.70 	913,293.13 	1,074,011.53 	<br /><br />ÜÊß±Z“{Z 	26,000.00 	183,600.00 	680,043.68 	786,604.73 	<br /><br />Ôp!d”deáÜZdà±Z“{Z 	118,668.55 	19,065.57 	18,690.79 	51,441.09 	<br /><br />±Z… ‚Ñ3z∞8Ñ“{Z 	103,001.67 	187,517.56 	162,189.31 	1,306.55 	<br /><br />Ñ3z∞{Zù`fiH 	247,670.23 	390,183.13 	860,923.78 	839,352.38 	<br /><br />Ñ3z∞Lp“{Zù)&#039;n 	-92,278.21 	9,620.57 	52,369.34 	234,659.15 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />ƒ”âfŸ∞ˇ{Z·{Z‘˙ú“%&amp; 	6,944.27 	4,393.88 	-7,107.77 	-8,991.25 	<br /><br />≈”{Z·{Z‘˙ú&#039;)¬n 	-326,911.74 	54,562.67 	-44,263.36 	-61,183.44 	<br /><br />¬œìÏ{Z·{Z‘˙únn 	555,911.96 	229,000.21 	283,562.89 	239,299.52 	<br /><br />§”ìU{Z·{Z‘˙únn 	229,000.21 	283,562.89 	239,299.52 	178,116.08 	<br /><br />!"#&#039;12Fhfi^k<br /><br />‰â$≠:<br /><br />Ü 	2023U 	2024EU 	2025EU 	2026E6ïU 	<br /><br />ù∞3Lœ 					<br /><br />öV3Z 	63,532.72 	145,619.83 	158,389.91 	178,630.59 	<br /><br />QR*ZW3L 	21,568.32 	3,938.28 	23,929.09 	12,787.51 	<br /><br />ëXXÒ 	176.94 	4.22 	44.91 	90.96 	<br /><br />ëXY˚ 	55,846.94 	45,695.23 	154,991.18 	155,444.17 	<br /><br />∑Z˚Ö 	511.04 	7,308.41 	453.82 	697.52 	<br /><br />… ëX˚ 	22,358.31 	8,447.70 	35,011.41 	52,767.86 	<br /><br />“ö 	3,936.00 	2,802.22 	1,982.45 	2,046.73 	<br /><br />4g3L 	- 	- 	- 	- 	<br /><br />gE˛íì“Àù∞3L 	11,114.28 	- 	8,695.09 	- 	<br /><br />… ù∞3L 	2,392.23 	1,942.94 	1,710.98 	1,266.85 	<br /><br />ù∞3L4H 	181,436.78 	215,758.83 	385,208.85 	403,732.19 	<br /><br />Àù∞3Lœ 					<br /><br />… Àù∞ZW3L 	32,881.08 	43,763.07 	62,366.71 	89,489.83 	<br /><br />4ì!123 	92,687.73 	103,307.17 	113,856.21 	115,624.38 	<br /><br />]#3L 	3,139.85 	3,052.77 	3,000.09 	3,253.20 	<br /><br />IÂGQ 	97.16 	948.93 	1,837.18 	2,184.31 	<br /><br />^l13L 	- 	- 	- 	- 	<br /><br />_‘3L 	3,423.17 	3,976.70 	6,189.07 	15,659.28 	<br /><br />T¨±` 	1,808.65 	908.66 	997.51 	1,025.40 	<br /><br />4ìbcdl 	265.38 	544.84 	592.65 	544.28 	<br /><br />ÁËÈ∆Í3L 	4,476.42 	2,841.27 	14,275.00 	16,707.89 	<br /><br />… Àù∞3L 	9,305.90 	12,515.82 	8,996.27 	20,729.09 	<br /><br />Àù∞3L4H 	148,085.33 	171,859.23 	212,110.69 	265,217.64 	<br /><br />3LèH 	329,522.11 	387,618.07 	597,319.54 	668,949.82 	<br /><br />ù∞ÂÊœ 					<br /><br />eìf˚ 	- 	- 	78,545.16 	147,078.01 	<br /><br />ëZXÒ 	120,000.00 	105,000.00 	135,551.46 	146,601.46 	<br /><br />ëZY˚ 	899.76 	358.52 	238.44 	292.64 	<br /><br />4gÂÊ 	2,133.18 	876.62 	1,541.17 	1,473.07 	<br /><br />ëZ(Ghi 	1,926.02 	2,252.77 	2,508.41 	1,604.77 	<br /><br />ëQÍd 	1,871.74 	1,770.15 	153.22 	70.24 	<br /><br />… ëZ˚ 	96.05 	1,195.06 	3,061.70 	24,181.81 	<br /><br />gE˛íì“Àù∞ÂÊ 	4,524.47 	70,335.89 	154,467.63 	163,721.09 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />… ù∞ÂÊ 	45.96 	27.06 	25.82 	23.61 	<br /><br />ù∞ÂÊ4H 	131,497.18 	181,816.06 	376,093.00 	485,046.69 	<br /><br />Àù∞ÂÊœ 					<br /><br />4ìf˚ 	29,500.00 	117,700.00 	145,150.00 	97,600.00 	<br /><br />ëZÊX 	- 	- 	- 	78,394.48 	<br /><br />ÛjÂÊ 	- 	- 	- 	- 	<br /><br />ÁËX[ 	9.92 	25.53 	19.40 	16.33 	<br /><br />Àù∞ÂÊ4H 	29,509.92 	117,725.53 	145,169.40 	176,010.82 	<br /><br />ÂÊ4H 	161,007.10 	299,541.58 	521,262.40 	661,057.50 	<br /><br />!"1[œ 					<br /><br />!{ 	48,828.96 	49,279.67 	46,493.85 	46,604.06 	<br /><br />3{Bı 	193,405.33 	180,590.32 	102,783.34 	108,889.74 	<br /><br />=œk“! 	110,663.54 	170,407.34 	166,155.43 	166,155.43 	<br /><br />… l4X[ 	- 	- 	- 	- 	<br /><br />mnBı 	18,990.92 	19,424.16 	23,246.84 	23,246.84 	<br /><br />oÔpde 	17,953.34 	9,189.68 	69,688.54 	-4,692.88 	<br /><br />È8s1[4H 	168,515.01 	88,076.48 	76,057.14 	7,892.32 	<br /><br />ÂÊ0È8s1[èH 	329,522.11 	387,618.07 	597,319.54 	668,949.82 	<br /><br />!"#&#039;12&amp;ßk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-6ï 	<br /><br />g”›7XY 	103,200.59 	74,013.71 	141,672.95 	17,476.82 	<br /><br />ø”›7Ì{ 	60,970.45 	42,905.90 	21,849.94 	12,029.21 	<br /><br />ÍZ·t¬ 	4,257.36 	471.75 	80.28 	139.39 	<br /><br />ªºdl 	9,486.95 	3,969.02 	4,157.47 	1,428.95 	<br /><br />efdl 	13,182.84 	12,016.33 	16,290.15 	6,586.18 	<br /><br />S¨dl 	11,469.91 	10,220.96 	15,681.63 	6,527.09 	<br /><br />Mßdl 	-7,136.41 	-1,996.18 	5,135.34 	7,997.86 	<br /><br />¬œ… X[ 	298.52 	170.68 	41.89 	70.10 	<br /><br />23X[ 	507.54 	-421.99 	6,397.46 	9,756.37 	<br /><br />…Jœˇ]›6704›67“23X[ 	-167.91 	-198.39 	0.00 	0.00 	<br /><br />Bw˙xŸ∞X[ 	858.62 	583.52 	-5,323.92 	1,293.97 	<br /><br />3L=xu˝ 	-6,852.15 	-792.63 	-341.16 	-152.30 	<br /><br />òl=xu˝ 	172.61 	40.68 	-140.52 	-29.27 	<br /><br />3LÒ˘X[ 	-0.59 	-0.54 	-2.14 	0.02 	<br /><br />/”›7de 	5,954.06 	6,005.64 	79,109.73 	-6,292.96 	<br /><br />¬œ›7oXY 	4,780.53 	11.72 	18.92 	131.35 	<br /><br />=œ›7o±` 	202.47 	200.51 	1,400.28 	524.83 	<br /><br />ƒ”deèn 	10,532.11 	5,816.85 	77,728.37 	-6,686.43 	<br /><br />=œÈ∆Ídl 	93.80 	1,484.51 	4,821.71 	-1,507.72 	<br /><br />≈”&#039;de 	10,438.32 	4,332.35 	72,906.65 	-5,178.71 	<br /><br />!<br /><br />!"#&#039;12Ô5ÔKk<br /><br />‰â$≠:<br /><br />Ü 	2023ER 	2024ER 	2025ER 	2026E1-6ï 	<br /><br />g”6›z∞Lp“{Zù) 					<br /><br />ªºó∂”|ê}ßXí“{Z 	106,033.97 	83,544.46 	33,120.19 	16,816.93 	<br /><br />Xí“Íd~ 	8,137.84 	5,471.39 	2,182.26 	768.26 	<br /><br />Xí… ‚6›z∞8Ñ“{Z 	30,499.62 	23,908.72 	52,952.60 	11,607.64 	<br /><br />6›z∞{ZùYfiH 	144,671.43 	112,924.57 	88,255.05 	29,192.83 	<br /><br />ìÄó∂”xÅ}ß±Z“{Z 	96,288.28 	41,726.14 	25,626.88 	12,717.00 	<br /><br />±ZÇ(GU·÷(G±Z“{Z 	12,393.82 	16,305.24 	20,156.91 	11,301.60 	<br /><br />±Z“ÉÖÍd 	4,629.23 	586.19 	16,834.74 	428.81 	<br /><br />±Z… ‚6›z∞8Ñ“{Z 	15,380.75 	19,250.32 	61,107.30 	18,017.50 	<br /><br />6›z∞{Zù`fiH 	128,692.07 	77,867.89 	123,725.82 	42,464.91 	<br /><br />6›z∞Lp“{Zù)&#039;n 	15,979.36 	35,056.68 	-35,470.77 	-13,272.09 	<br /><br />ø”23z∞Lp“{Zù) 					<br /><br />XÙ23Xí“{Z 	59,147.67 	66,126.80 	4,326.69 	26,310.90 	<br /><br />≈∆23X[Xí“{Z 	1,017.27 	1,382.93 	140.70 	22.81 	<br /><br />Ò˘]#3L”_‘3L0… 4ì3L XÙ“{Z&#039;n 	3.52 	33.30 	4.28 	6.01 	<br /><br />Ò˘.BC·… ›7˜WXí“{Z&#039;n 	0.00 	0.00 	0.00 	0.00 	<br /><br />Xí… ‚23z∞8Ñ“{Z 	0.00 	0.00 	0.00 	0.00 	<br /><br />23z∞{ZùYfiH 	60,168.46 	67,543.03 	4,471.67 	26,339.72 	<br /><br />ìÂ]#3L”_‘3L0… 4ì3L±Z“{Z 	891.04 	1,909.19 	7,125.91 	9,000.79 	<br /><br />23±Z“{Z 	62,188.03 	51,142.38 	55,790.81 	46,876.71 	<br /><br />≈∆.BC·… ›7˜W±Z“{Z&#039;n 	0.00 	0.00 	0.00 	0.00 	<br /><br />±Z… ‚23z∞8Ñ“{Z 	0.00 	0.07 	39.90 	12.41 	<br /><br />23z∞{Zù`fiH 	63,079.07 	53,051.65 	62,956.61 	55,889.90 	<br /><br />23z∞Lp“{Zù)&#039;n 	-2,910.61 	14,491.38 	-58,484.94 	-29,550.19 	<br /><br />/”Ñ3z∞Lp“{Zù) 					<br /><br />ÖX23Xí“{Z 	0.00 	0.00 	0.00 	0.00 	<br /><br />≈∆f˚Xí“{Z 	34,000.00 	217,500.00 	314,500.00 	256,000.00 	<br /><br />Xí… ‚Ñ3z∞8Ñ“{Z 	114,693.64 	144,488.69 	136,610.31 	75,952.49 	<br /><br />Ñ3z∞{ZùYfiH 	148,693.64 	361,988.69 	451,110.31 	331,952.49 	<br /><br />ÜÊß±Z“{Z 	0.00 	183,600.00 	230,050.00 	188,500.00 	<br /><br />Ôp!d”deáÜZdà±Z“{Z 	118,668.55 	19,024.94 	15,593.26 	49,953.44 	<br /><br />±Z… ‚Ñ3z∞8Ñ“{Z 	99,999.68 	182,881.18 	121,653.59 	0.00 	<br /><br />Ñ3z∞{Zù`fiH 	218,668.24 	385,506.12 	367,296.84 	238,453.44 	<br /><br />Ñ3z∞Lp“{Zù)&#039;n 	-69,974.60 	-23,517.43 	83,813.47 	93,499.05 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />ƒ”âfŸ∞ˇ{Z“%&amp;n 	3,445.83 	1,639.51 	-3,360.94 	-5,067.50 	<br /><br />≈”{Z·{Z‘˙ú&#039;)¬n 	-53,460.01 	27,670.15 	-13,503.17 	45,609.28 	<br /><br />¬œìÏ{Z·{Z‘˙únn 	105,556.97 	52,096.95 	79,767.10 	66,263.93 	<br /><br />§”ìU{Z·{Z‘˙únn 	52,096.95 	79,767.10 	66,263.93 	111,873.21 	<br /><br />4U∫ªhflbcU∫ÿ‡_¢£ûü<br /><br />∫ÿ‡_¢£vw=&gt;<br /><br />‰â$≠:<br /><br />ÖÜ 	2023E 	2024E 	2025E 	2026E6ï 	<br /><br />“öl;:(*:+ 	152.09 	120.73 	154.59 	219.58 	<br /><br />ëXY˚l;:(*:+ 	28.67 	12.27 	13.88 	18.97 	<br /><br />ëZY˚l;:(*:+ 	64.58 	44.30 	52.04 	66.3 	<br /><br />è3Ll;f 	0.15 	0.11 	0.05 	0.02 	<br /><br />ä›7ßcdf 	63.59 	70.67 	63.83 	67.88 	<br /><br />è3LX[f 	6.08 	7.35 	8.16 	9.74 	<br /><br />&#039;3LX[f 	6.29 	8.20 	10.75 	13.65 	<br /><br />3LÂÊf*%+ 	12.36 	18.40 	24.82 	30.87 	<br /><br />ù∞&amp;f*&lt;+ 	7.90 	5.50 	2.65 	1.39 	<br /><br />=∞&amp;f*&lt;+ 	7.71 	5.41 	2.60 	1.36 	<br /><br />{Z&amp;f*&lt;+ 	7.43 	4.08 	2.37 	1.33 	<br /><br />EBITDAdà/&gt;&lt;(*&lt;+ 	136.81 	33.38 	23.98 	53.22 	<br /><br />CU!"#2026a1-6uFG=&gt;vw<br /><br />!"#d$ê"mG‘§ÚM?i§°EWp}012026a6u√M!"#é•E†XY⁄,12ê"·GJ6¨1,277,518.45≠:M•≤cì‘·G6T728,419.91≠:Mì‘·G6T549,098.54≠:}bL·G=&gt;Á‘k$<br /><br />!"#ê"·Géì‘=&gt;<br /><br />˜Wœ|}<br /><br />vk 	LM 	LònR 	∏^lnR 	o^lnR 	<br /><br />1 	A7LM 	200,000.00 	192,500.00 	7,500.00 	<br /><br />2 	GóLM 	40,000.00 	40,000.00 	- 	<br /><br />3 	@¨LM 	100,000.00 	83,500.00 	16,500.00 	<br /><br />4 	ñóLM 	20,000.00 	4,901.46 	15,098.54 	<br /><br />5 	M`LM 	200,000.00 	66,000.00 	134,000.00 	<br /><br />6 	ÂπLM 	30,000.00 	14,000.00 	16,000.00 	<br /><br />7 	^7LM 	20,000.00 	13,000.00 	7,000.00 	<br /><br />8 	C$LM 	15,000.00 	15,000.00 	- 	<br /><br />9 	∑=LM 	20,000.00 	6,000.00 	14,000.00 	<br /><br />10 	µpLM 	80,000.00 	10,000.00 	70,000.00 	<br /><br />11 	JKLM 	40,000.00 	- 	40,000.00 	<br /><br />12 	:;LM 	40,000.00 	37,000.00 	3,000.00 	<br /><br />13 	KTM 	20,000.00 	14,000.00 	6,000.00 	<br /><br />14 	N?LM 	10,000.00 	5,000.00 	5,000.00 	<br /><br />15 	QèLM 	25,000.00 	- 	25,000.00 	<br /><br />16 	JòLM 	40,000.00 	25,000.00 	15,000.00 	<br /><br />17 	Ñ¢LM 	60,000.00 	5,000.00 	55,000.00 	<br /><br />18 	–NLM 	30,000.00 	5,000.00 	25,000.00 	<br /><br />19 	OPLM 	40,000.00 	- 	40,000.00 	<br /><br />20 	QóLM 	55,000.00 	- 	55,000.00 	<br /><br />21 	Nî 	55,334.65 	55,334.65 	- 	<br /><br />22 	∫ªºd 	83,683.79 	83,683.79 	- 	<br /><br />23 	âGLM 	53,500.01 	53,500.01 	- 	<br /><br />4H 	1,277,518.45 	728,419.91 	549,098.54 	<br /><br />FU!"#2026a1-6ul6;&lt;=&gt;<br /><br />012026a6u√M!"#iZd¨èDg¢éXèDg‰â;E;&lt;m=&gt;}<br /><br />HU!"#2026a1-6u/êfi^=&gt;<br /><br />®ÚØ!"#2026a1-6u/ê^_=&gt;<br /><br />!"#/êfi^Kÿ()Æ\⁄EUÚa⁄!\mXÔwfi^UŸ\⁄EUÕf^Ç}!"#2026a6u√/ê^_¨826,150.32≠:}<br /><br />!"#2026a1-6u/ê^_=&gt;<br /><br />‰â$≠:<br /><br />Ü 	2026E6ïU 	<br /><br />Zn 	é&amp; 	<br /><br />LMf˚ 	590,789.32 	71.51% 	<br /><br />ëZÊX 	235,361.00 	28.49% 	<br /><br />4H 	826,150.32 	100.00% 	<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />0%2 TOU6VWRDXY<br /><br />]\^_`Fab?;&lt;}<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />0Z@2 kl^_Gij<br /><br />]\^_`Fabi4é¯äXY#é¯äXYB?}<br /><br />!!!!!!!!!!!"#$%&amp;&#039;()*+,-./2026-20280123456789:;&lt;<br /><br />+≤$022-58316546