Financial Plan - 2012

  • Upload
    npgovlk

  • View
    217

  • Download
    0

Embed Size (px)

Citation preview

  • 8/3/2019 Financial Plan - 2012

    1/78

    W+Ke Vnhi Ke

    >

    0 He|ipkep(w Wigpi}npan} >

    7 Geevipn}a|i Ijvceqiiw Gejjawwaek 0= Vpe|akganc Vy`cag Wip|agi Gejjawwaek 7

    9 Gbail Wigpi}npq(w Wigpi}npan} =

    < Vpe|akganc ]pinwypq 9

    8 Vpe|akganc Vcnkkakh Wigpi}npan} 6

    >6 Miv}+ el Pi|ikyi >>

    >> Miv}+ el Vpe|akganc Ak}ipknc Nyma} >0

    >0 >7

    >7 J%Nhpagyc}ypi >=>= Miv}+ el Nhpagyc}ypi >9 Miv}+ el NV,B 0=

    >< Miv} + el Appahn}aek 01

    >8 Miv}+ el Cnkm Nmjakaw}pn}aek 7>

    >2 J%Imygn}aek 71 Miv}+ el Imygn}aek =7

    06 Miv}+ el Wvep}w =1

    0> J%Binc}b 9=

    00 Miv}+ el Binc}b Wip|agiw 99

    07 Miv}+ el Akmahikeyw Jimagaki

    0= J%Aklpnw}pyg}ypi Mi|icevjik}

  • 8/3/2019 Financial Plan - 2012

    2/78

    Pigyppik} Gnva}nc ]e}nc

    Irvikma}ypi Irvikma}ypi Irvikma}ypi

    =66 He|ipkep(w Wigpi}npan} 9=#066#666 90#666#666 >6 Ge*evipn}a|i Ijvceqiiw Gejjawwaek 7#772#666 966#666 7#272#666=60 Vpe|akganc Vy`cag Wip|agi Gejjawwaek >0#008#666 966#666 >0#808#666

    =06 Gbail Wigpi}npq(w Wigpi}npan} >=##666#666 >9# Vpe|akganc ]pinwypq 82=#161#666 798#166#666 >#>=0#261#666

    =00 Vpe|akganc Vcnkkakh Wigpi}npan} 7>#10=#666 092##68#966#666 77#866#666

    =7> Mivnp}jik} el Nhpagyc}ypi 17#666#666 76#28#798#666 7=#896#666 000#>68#666

    =7= Mivnp}jik} el Cnkm Nmjakaw}pn}aek 99#662#666 966#666 99#962#666

    ==6 Jakaw}pq el Imygn}aek# Gyc}ypnc Nllnapw , Wvep}w >>6#096#666 >0 Mivnp}jik} el Imygn}aek 9#679#8#966#666 =#666 966#666 >2#89>#666

    =9> Mivnp}jik} el Binc}b 0#> Mivnp}jik} el Cegnc He|ipkjik} 209#797#666 >67#666

    =80 Mivnp}jik} el Ge*evipn}a|i 160#666 0#896#666 12#290#666

    =87 Mivnp}jik} el Akmyw}paiw =2#>02#666 >9#666#666 02#666

    =8= Mivnp}jik} el Weganc Wip|agiw 072#966#666 0>#896#666 0#896#666 #096#666

    =8< Mivnp}jik} el Pypnc Mi|icevjik} 9=#766#666 >#896#666 96#702#829#666 0#69=#666#666 >0#720#829#666

    LAKNKGANC VCNK * 06>0

    WYJJNPQ

    Binm Jakaw}pq % Mivnp}jik}

  • 8/3/2019 Financial Plan - 2012

    3/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}aky

    n}aek

    lepj

    06>>

    Vpevewim

    kix xepow ak

    06>0

    ]e}nc

    Wyw}nak }bi

    byjnk

    piweypgi

    08+89 9=+06

    Jnk vexip

    "89!

    wyw}nakim+

    Hpai|nkgiw el

    ijvceqiiw nkm

    vy`cag n}}ikmim

    0

    Ajvpe|akh

    byjnk ,

    Akw}a}y}aekncpiweypgi lep

    wip|agi mica|ipq

    G@H * 90+66 90+66 0

    08+89 0

  • 8/3/2019 Financial Plan - 2012

    4/78

    Laknkganc Vcnk 06>0

    Binm4 =6> * Ge*evipn}a|i Ijvceqiiw Gejjawwaek# Kep}bipk Vpe|akgi

    Vpehpnjji Ke 4 7

    Vped

    ig}OPN

    Akvy} ak Jk

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Pigyppik} Gnva}nc

    Vipweknc

    Ijecyj

    ik}w

    E}bipPigyppi

    k}

    Irvikma}

    ypi

    ]e}nc

    Weypg

    i el

    Lykm

    CaoicqGek}aky

    n}aek

    lpej

    06>>

    Vpevewi

    m Kix

    xepow

    ak 06>0

    ]e}nc

    > Wyw}nak }bi

    byjnk piweypgi 0+77

    >+67+77

    G@H 6+9 6+9

    VipwekncIjecyjik}w vnam

    }e 1 w}nll

    Byjnk piweypgiw

    "1 Kew! el wip|agimica|ipq wqw}ij aw

    wyw}nakim+=

    =

    Ajvpe|ijik}

    el wip|agimica|ipq

    796 nvvcagn}aekwvpegiwwim

    Bahb ci|ic elwip|agi mica|ipq el

    ge*evipn}a|i

    wegai}aiw

    nwgip}nakim

    766 gnmpi

    nwwahkjik}wnvvpe|im

    7+ Ellagi

    ny}ejn}aek^ynca}q el ellagi

    ey}vy}w akgpinwim

    ]pyw} ek GIGnjekh hpai|im

    akgpinwim0

    =+ Vpeje}akh

    gekwaw}ikgaiw>0 gejjawwaek

    jii}akhw gek|ikim

    Ncjew} >66) el

    de` wigypa}q elgeevipn}a|i

    ijvceqiiwnwwypim Kn}ypnc

    cnx pinllapjim

    96

    migawaekw%mapig}aekw }exnpmwpimpiwwiw jnmi

    >66)geklcag} lpii

    ik|apekjik} ak

    Ge*evipn}a|iWegai}aiw ikwypim

    Bnpjekatimxepoakh

    ik|apekjik}

    iw}n`cawbim

    ]e}nc 0+77 >+6 7+77 6+9 6+9

  • 8/3/2019 Financial Plan - 2012

    5/78

    Oiq Piwyc}

    Npin

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    0

    Wyw}nakakhbyjnk

    pigeypwiw el

    wip|agi mica|ipq

    wqw}ij

  • 8/3/2019 Financial Plan - 2012

    6/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn

    }aek

    lepj

    06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    0

    =

    0

    8+70 8+79 >=++66 >+66

    Binm 4* =06* Gbail Wigpi}npq(w Wigpi}npan}

    Vpehpnjji 4* 67

    8+70 8+79 >=++66 0

    Laknkganc Vcnk*06>0

    Oiq Ey}geji

    Akmagn}ep

    Wipanc Ke+ el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Pigyppik} Gnva}nc

    Vpedig} OPN

    Akvy}

    Oiq Ey}vy}

    Akmagn}ep

    Wyw}nak }bi

    Byjnk

    Piweypgi

    Jnk vexip

    "09!

    wyw}nakim+

    Hpai|nkgiw el

    ijvceqiiw nkm

    vy`cag n}}ikmim

    >+66

  • 8/3/2019 Financial Plan - 2012

    7/78

    VipwekncIjecyjik}w

    E}bipPigyppik}

    Irvikma}ypi

    ]e}ncWeypgiel Lykm

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim KixXepow ak

    06>0

    ]e}nc

    0

    Wyw}nakakh }bi

    byjnk Piweypgiw el

    Wip|agi mica|ipq

    wqw}ij

    2+181 7+=78 >0+=>< * * * Wncnpaiw vnam }e 0= w}nll

    Byjnk Piweypgi el

    wip|agi mica|ipq

    wqw}ij `q 0= w}nll aw

    wyw}nakim

    >

    0Je`acatn}aek el

    laknkganc Piweypgi* 6+716 6+716 * * * *

    Lykmw ncegn}i njeykh 70

    wig}epw el kep}bipk

    vpe|akgi

    Vpivnpakh el laknkganc

    W}n}ijik} lep 70 Binmw

    Lngaca}aiw pikmipim

    }e Vy`cag `q >9)0

    0

    Vecagq pi|aix ,

    Vpeje}akh

    gekwaw}ikgaiw

    * 0+726 0+726 * *>2 kew el gapgycnp nkm 2

    hyamicakiw awwyim

    @i}}ip mica|ipq el

    wip|agi `q >6)0

    0W}ikh}bikakh }biNggeyk}n`aca}q nkm

    Pivekwa`aca}q

    * >6+6+1+66 0>1+66

    * * * G@H * =6+66 =6+66

    * * * G@H * 96+66 96+66

    2+796 >71+981 898+101 G@H * =2+=6 =2+=6

    ]e}nc 98+926 82=+161 * 798+16 798+16

    Jawgiccnkieyw

    Wip|agiw=

    W}pikh}bikakh }bi

    Kep}bipk Vpe|akganc

    Geykgac Wip|agiw

    Ke+ el |ibagciw pivnapw

    Ke+ el |ibagciw vypgbnwim

    Wyvvcijik}npq Wip|agiw

    vpe|amim }e vpaepa}q

    xepow

    0

    Ajvpe|akh Byjnk

    Piweypgi nkm

    akw}a}y}aeknc

    mi|icevjik}

    LAKNKGANC VCNK *06>0

    Wipanc ke el

    WPN }e xbagb

    OPNGek}pa`y}i

    Vpedi

    g}Oiq Ey}vy} Akmagn}ep

    Oiq Ey}geji

    Akmagn}epOPN

    Pigyppik} Gnva}nc

    Vpehpnjji Ke4* 7 Hikipnc Nmjakaw}pn}aek , Laknkgi

    Binm 4* =0> * Vpe|akganc ]pinwypq KV

    0

    Akvy} ak Jk

    >+>66 6+96 6+96G@H *

    8 gejvy}ip xa}b

    nggiwwepaiw# vpak}ip nkm

    lypka}ypi npi vypgbim# 0=

    w}nll }e `i }pnakim

    >

    Akgpinwakh gnvnga}q

    el }bi w}nll `q >6)#

    @i}}ip Wip|agi

    mica|ipq `q 9)

    * >+>66

  • 8/3/2019 Financial Plan - 2012

    8/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    Gek}akyn

    }aek lpej

    06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    0Wyw}nak }bi

    Byjnk Piweypgi07+006 +896 >+896

    Jnk vexip

    "21 ak kyj`ip!

    wyw}nakim+

    >66) vpejv}kiww

    ak }bi

    nmjakaw}pn}a|i

    gyc}ypi ikwypim+

    0

    0

    Pimygakh

    |yckipn`aca}q

    Aklepjn}aek

    Mi|icevjik}

    G@H 6+296 6+296

    7= PiweypgiVpelaci nkm

    W}n}aw}agnc Bnkm

    @eeo vy`cawbim

    `q }bi MWW

    Aklepjn}aekwbnpakh nkm

    liim`ngo njekh

    w}noibecmipw

    iw}n`cawbim

    9

    0 * * * G@H 76+666 76+666

    Ke+ el yphik}

    xepow

    ajvcijik}im q

    }bi wig}epw

    Ajvpe|im }bi ca|akh

    w}nkmnpm ak }bi

    piwi}}cim npinw

    0 * * * VWMH * 009+666 009+666

    Ajvcijik}im kewel ak}ihpn}im

    mi|icevjik}

    vpedig}w

    Pimygim Pihaeknc

    Mawvnpa}aiw>

    ]e}nc 07+006

  • 8/3/2019 Financial Plan - 2012

    9/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    Gek}akyn

    }aek lpej

    06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    =

    Wyw}nak }bi

    Byjnk Piweypgi*

    GAPJ

    6+82 >++66 >+66

    Jnk vexip

    "60 ak kyj`ip!

    wyw}nakim+

    Gik}pi lep

    aklepjn}aek

    wyw}nakim ak }bivpe|akgi+

    0

    6+82 >++66 >+66Wy` ]e}nc

    Gnva}ncWipanc ke el

    WPN }e xbagb

    OPN

    Gek}pa`y}i

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Pigyppik}

    LAKNKGANC VCNK *06>0

    Vpehpnjji Ke 4*7

    Vpedig}

    Binm 4*=00 * Vcnkkakh Wigpi}npan} "GAPJ!

    OPN

    Akvy} ak Jk

  • 8/3/2019 Financial Plan - 2012

    10/78

    Binm4*

    Vpehpnjji Ke4* 7 Hikipnc Nmjakaw}pn}aek , Laknkgi

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el LykmWEL

    Caoicq

    Gek}akyn}a

    ek lpej

    06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    Wyw}nakakh }bi

    byjnk Piweypgiw

    el Wip|agi mica|ipq

    wqw}ij

    >7+96 2+96 00+66 * *

    Vipweknc

    Ijecyjik}w

    vnam }e 7= w}nll

    Byjnk

    Piweypgi el

    wip|agi

    mica|ipq

    wqw}ij `q 7=

    w}nll awwyw}nakim

    >

    Ajvpe|akh byjnk

    nkm akw}a}y}aeknc

    piweypgiw lep

    wip|agi mica|ipq

    =+89 =+89 G@H 9+96 9+96

    Ke el

    lypka}ypi ,

    i~yavjik}w

    vypgbnwim#]bp

    ii gapgya}

    `ykhncexw#

    Hyiw} Beywiw

    nkm }xe

    bew}icw

    jnak}nakim#

    Nvvperajn}icq =70 ellagipw

    `ikila}im lpej

    w}nll yw

    }pnkwvep}

    lngaca}aiw

    Vpemyg}a|a}q

    nkm pivy}n}aek

    akgpinwim

    0

    0

    Akvy} Pw+Jk

    =07 * Vpe|akganc Vy`cag Nmjakaw}pn}aek

    LAKNKGANC VCNK *06>0

    Wipanc ke

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    Vpedig}Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}epOPN

    Pigyppik} Gnva}nc

  • 8/3/2019 Financial Plan - 2012

    11/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    WEL

    Caoicq

    Gek}akyn}a

    ek lpej06>>

    Vpevewim Kix

    Xepow ak 06>0

    ]e}nc

    Akvy} Pw+Jk

    Wipanc ke

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    Vpedig}Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}epOPN

    Pigyppik} Gnva}nc

    Je}a|n}akh Ellaganc *

    06 ellagipw

    `ikala}}im }e

    w}nq

    Vpevip

    lykg}aek el 2

    Ke+ el

    ~ynp}ipw

    ikwypim

    Vpe|akganc

    ijvceqiiw

    `ikala}}im

    Mi|icevjik} el

    Weganc# Laknkganc#

    Byjnk# Vbqwagnc#

    Kn}ypnc# Nwwi}w

    6+>2 6+>2

    KVG gejvcir

    ipig}im , Ke

    el ynp}ipw

    Pibn`aca}n}im

    Wip|agi

    mica|ipqikbnkgim myi

    }e gcewi

    vperaja}q el

    veak} el

    wip|agi

    mica|ipq

    }exnpmw

    `ikilaganpaiw

    ]e}nc >7+96 >7+=7 0

  • 8/3/2019 Financial Plan - 2012

    12/78

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    Gek}akyn}aek

    lpej 06>>

    Vpevewim

    Kix Xepow ak

    06>0

    ]e}nc

    >

    Wyw}nakakh }bi

    byjnk

    Piweypgiw el

    Wip|agi

    mica|ipq

    wqw}ij

    2+6+996#666

    |ibagci

    pi|ikyi

    Cagikwiw ,

    }nhi}im

    pi|ikyi

    >>>+91 Jk

    Akgpinwim

    vpe|akganc

    Geykgac Akgeji

    `q 9)+ Ikwypim

    vy`cag wnli}q

    nkm pimygim

    Gpajiw `q 0)

    0

    Gnvnga}q

    Mi|icevjik}G@H 6+966 6+966

    Ke+ ellypka}ypi ,

    i~yavjik}w

    vypgbnwim

    wip|agi vpe|ami

    wjee}bcq

    ]e}nc 2++16+90

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Wipanc ke el

    WPN }e

    xbagb OPN

    Gek}pa`y}i

    Binm 4* =0= * Mivnp}jik} el Je}ep ]pnllag

    Vpehpnjji Ke 4* 7

    Vpedig}

    Gnva}nc

    >+1

  • 8/3/2019 Financial Plan - 2012

    13/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim

    kix xepow

    06>0

    ]e}nc

    8+066 8+066

    $Jnak}ikgi el byjnk piweypgi

    el mica|ipq wqw}ij q =7w}nllw

    aw wyw}nakim +

    =

    6+>96 6+>96

    $vpe|amakh vpng}agnc }pnakakh }e

    }pnakiww ak }bi laicm el ak}ipknc

    nyma}akh+

    0+9$Iklepgijik} el i}}ip laknganc

    gek}pec

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    Wyw}nakakh }bi

    byjnk

    Piweypgiw el

    Wip|agi mica|ipq

    wqw}ij

    7+666 1+666 * *

    Vipweknc

    Ijecyjik}w

    xipi vnam }e

    w}nll

    Byjnk

    Piweypgi el

    wip|agi

    mica|ipq

    wqw}ij aw

    wyw}nakim

    >

    Ajvpe|akh

    byjnk nkm

    akw}a}y}aeknc

    piweypgiw lep

    wip|agi mica|ipq

    * 6+966 6+966

    Ke el

    lypka}ypi ,

    i~yavjik}w

    vypgbnwim#

    Ke el

    ]pnakkakh

    Vpehpnjji

    gekmyg}im#

    Vpemyg}a|a}q

    nkm

    pivy}n}aek

    akgpinwim

    0

    Mi|icevjik} el

    Weganc#

    Laknkganc#

    Byjnk#

    Vbqwagnc#

    Kn}ypnc# Nwwi}w

    Vpegiwwiwnkm

    vpegimypiw

    pi|awim nkm

    w}pinjcakim+

    wip|agi

    mica|ipq

    pi|aixim nkm

    wajvcalaim

    gek}akyeywcq

    Micahb}im

    gcaik}w

    ]e}nc 7+666 0

    Wipanc ke

    el WPN }e

    xbagb

    OPN

    Gek}pa`y}i

    Vpedig} Oiq Ey}vy}Akmagn}ep

    Oiq

    Ey}geji

    Akmagn}ep

    OPN

    Pigyppik}

  • 8/3/2019 Financial Plan - 2012

    15/78

    Vipweknc

    ijecyjik}w

    E}bipPigyppik}

    Irvikma}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicqgek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    Wyw}nakakh byjnk

    piweypgi wip|agi

    mica|ipq wqw}ij

    1+86

    7+Ajvpe|akh

    nggiwwa`aca}q }e

    piweypgiw

    * VWMH 7+66 7+66

    >66

    lnjacaiw he}

    lawbakh ki}w

    , hinpw

    Lawbipjik

    ajvpe|i }biap

    lngaca}aiw }e me

    lawbakh+

    9

    =+Ajvpe|ijik} el

    wip|agi mica|ipq* VWMH 6+96 6+96

    066

    lawbipjik

    }pnakim+

    766 kix

    lnjacaiw

    je`acatim

    }exnpmw

    }bi lawbakh

    akmyw}pq+

    Cinpkim

    }igbka~yiw

    nvvcaim `q

    lawbipw mypakh

    }biap lawbakh

    ng}a|a}aiw+

    =

    Laknkganc Vcnk * 06>0

    Binm* =76 * J%Nhpagyc}ypi

    Vpehpnjji 4* 7

    0

    Vpedig} Oiq Piwyc} Npin

    Wipanc Ke+el

    WPN }e xbagbOPN

    Gek}pa`y}i

    Akvy}w

    Oiq ey}vy}Akmagn}ep Oiq ey}gejiAkmagn}ep

    Pigyppik} "Pw! Gnva}nc "Pw!

  • 8/3/2019 Financial Plan - 2012

    16/78

    9+Gnvnga}q `yacmakh

    lep ajvcijik}n}aek

    Gnvnga}q yacmakh lep

    ajvcijik}n}aek

    VWMH 2+66 2+66

    ]xe

    kyj`ipw el

    kypwipaiw

    iw}n`cawbim

    }e

    wyvvcijik

    }npq wyvvcq

    el

    lakhipcakhw

    }e

    Oacakegbgba

    ,

    Jyccna}a|ymaw}pag}w

    N|nacn`aca}q el

    lakhipcakhw lep

    w}egoakh

    akgpinwiw+

    7

    VWMH 7+66 7+66

    96

    kyj`ipw el

    wjncc wgnci

    vpnxk

    lnpjipw

    iw}n`cawbim

    ak }bi

    Vikakwycn

    N|nacn`aca}q

    nkm

    vpemyg}aek el

    vpnxkw

    akgpinwiw ak

    }bi Dnllkn

    Vikakwycn

    7

    0

    W}pikh}bikakh

    he|ipknkgi

    w}pyg}ypi nkm

    akw}a}y}aek

    G@H 6+96 6+96

    Hikipn}ep#

    Gejvy}ipw

    # Irigy}a|i

    }n`ci ,

    gbnap

    vypgbnwim

    W}pikh}bikakh

    he|ipknkgi

    w}pyg}ypi

    8+96

    0

  • 8/3/2019 Financial Plan - 2012

    17/78

    Binm4 =7> Mivnp}jik} el Nhpagyc}ypi

    Vpehpnjji467# Vpe|akganc Nmjakaw}pn}aek

    Vipweknc

    Ijecyjik

    }w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    Gek}akyn}ae

    k

    lepj 06>>

    Vpevewim

    Kix Xepow

    ak 06>0

    ]e}nc

    6>+Wyw}nakakh

    byjnk

    piweypgi lep

    illig}a|i

    wip|agi mica|ipq

    wqw}ij

    2+66 6+=6 2+=6

    Vipweknc

    ijecyjik}w

    xipi vnam }e 07

    w}nllw+

    Wip|agi

    mica|ipq

    wqw}ij `q 07

    w}nllw

    wyw}nakim

    Pi ng}a|n}akh

    nkm

    Irvikmakh

    wip|agiw nkm

    lngaca}aiw

    60+ Ajvpe|i

    akw}a}y}aknc

    piweypgiw lep

    illig}a|i

    wip|agi

    mica|ipq

    >++0

    Hikipnc

    Nmjakaw}pn}

    aek ,

    laknkgi

    Vpedig} OPN

    Pigyppik}

    Gek}pa`y}aek

    }e WPN

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Akvy} ak Jk

    Gnva}nc

    VWMH

  • 8/3/2019 Financial Plan - 2012

    18/78

    Vipweknc

    Ijecyjik

    }w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    Gek}akyn}ae

    k

    lepj 06>>

    Vpevewim

    Kix Xepow

    ak 06>0

    ]e}nc

    Vpedig} OPN

    Pigyppik}

    Gek}pa`y}aek

    }e WPN

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Akvy} ak Jk

    Gnva}nc

    VWMH

    67+ Vpemyg}aek

    nkm

    vpemyg}a|a}q

    ikbnkgijik}

    >+66 >+66

    W}nll

    vpemyg}a|a}q

    pihycnpcq

    jeka}epim ak 69

    maw}pag}w nkm

    nwwaw}im ak akvy}

    nppnkhijik}#nww

    aw}im ak

    i|ncyn}aek ,

    ajvpe|ijik}

    ?W}nll

    viplepjnkgi el020 w}nll

    xepoakh ak }bi

    69 maw}pag}+

    Wygiiwlyc

    ajvcijik}n}ae

    k el ir}ikwaek

    vpehpnjji

    Mi|ievjik}

    el byjnk

    gnvnga}q

    2+66 7+66 >>+66 6+96 6+96]e}nc

  • 8/3/2019 Financial Plan - 2012

    19/78

    Binm4 =70 Mivnp}jik} el Nkajnc Vpemyg}aek nkm Binc}b

    Vpehpnjji4 7# Vpe|akganc Nmjakaw}pn}aek

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    Irvikma}ypi ]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}ak

    lpej 06>>

    Vpevewim

    kix xepow

    ak 06>0 ]e}nc

    Wyw}nakakh }bi Byjnk piweypgi

    el wip|agi mica|ipq wqw}ij0>#7>1#666 926#666 0>#211#666

    Jnmi wncnpq nkm e}bip vnqjik}w

    }e >6#666 >>6#666

    9 NM(w ellagi nkm VM(w ellagi

    `yacmakh jnak}iknkgi ng}a|a}aiw

    xipi gnppaim ey}+

    Wn}awlng}epq ca|akh gekma}aekw

    nkm xepoakh ik|apekjik} npi

    vpe|amim }e ellagi w}nllw+ 0

    G@H 18=#666 18=#666

    Vpegypijik} = Kew el Cnv}ev#6>

    Ke+el Cnwip Geceyp Vpak}ip#60

    Kew+ el Cnwip Vpak}ip# 60Kew+ el]n`ci Lnk# 69Kew+ el Gejvy}ip

    }n`ci# 69Kew+ el Gejvy}ip Gbnap#

    6>Ke+ el Geklipikgi }n`ci# 09 Kew+

    el Geklipikgi peej gbnap# 6=Kew+

    el Irigy}a|i ]n`ci , 6=Kew+

    Irigy}a|i Gbnap

    Ykak}ippyv}im nkm illagaik}

    xepoakh ik|apekjik} ak

    ellagiw+

    0

    109#666 109#666

    96) kiim el \ibagci# Vcnk} nkm

    jngbakipq npi jnak}nakim+]ajicq wip|agi Mica|ipq q

    ellagipw0

    >#076#666 >#076#666

    >66) kiimw el lyic #Icig}pagnc

    Heemw , w}n}aekipaiw vypgbnwim+

    ]ajicq wip|agi Mica|ipq q

    ellagipw 0

    G@H 799#666 >#>99#666

    Ak}ipki} gekkig}aekw lep 9 nmjak+

    Yka}w npi Vpe|amim+nkm e}bip

    gek}png}ync wip|agiw

    0

    0>#7>1#666 =#666#666 09#7>1#666 >#6>6#666 >#6>6#666

    Oiq Piwyc} NpinVpedig}

    Vpehpnjji ]e}nc

    Akw}a}y}aeknc nkm aklpnw}pyg}ypi

    mi|icevjik} lep wip|agi

    mica|ipq

    Pigyppik} "Pw+! Gnva}nc "Pw+!

    Akvy}

    0

    Laknkgakh Vcnk * 06>0

    Oiq Ey}geji Akmagn}epOiq ey}vy} Akmagn}ep

    Wipanc Ke+

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    Pimyg}aek el gejjykagn}aek

    micnqw , irgbnkhakh

    megyjik}w }ajicq

  • 8/3/2019 Financial Plan - 2012

    20/78

    Binm4 =70 Mivnp}jik} el Nkajnc Vpemyg}aek nkm Binc}b

    Vpehpnjji4 =9 Ca|iw}ego Mi|icevjik}

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}ak

    lpej 06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    Wyw}nakakh }bi Byjnk piweypgi

    el wip|agi mica|ipq wqw}ij#666#666 >#669#666 ellagipw

    Byjnk Piweypgi el Wip|agi

    Mica|ipq wqw}ij aw wyw}nakim=

    VWMH 0#966#666 0#966#666

    @yacmakh irvnkwaek xepow npi

    meki ak 69\i}ipaknpq ellagi

    `yacmakhw+

    Gekmyga|i xepoakh

    ik|apekjik} gpin}im ak

    ellagiw lep ajvcijik}akh

    mallipik} mi|icevjik}

    vpedig}w

    0

    VWMH 7#066#666 7#066#666

    Jnak}iknkgi xepow nkm jakep

    pivnapw npi meki ak >6\i}ipaknpq

    ellagi yacmakhw+

    Gekmyga|i xepoakh

    ik|apekjik} ak \i}ipaknpq

    ellagiw+

    0

    VWMH 0#966#666 0#966#666

    W}nll ~ynp}ipw lngaca}aiw ajvpe|im

    }e ikwypi vpiwik}w el }igbkagnc

    w}nllw lep i}}ip lnpj jnknhijik}

    Pimygim mawinwim akgamik}w

    `q 96) nkm akgpinwim

    vpemyg}aek el MEG `q 06)

    0

    VWMH 7#666#666 7#666#666Gejvci}aek el > NM(w ellagi

    `yacmakhw

    Wn}awlng}epq ca|akh gekma}aekw

    nkm gekmyga|i xepoakh

    ik|apekjik} npi vpe|amim }e

    ellagi w}nll

    0

    Vpegypijik} el 6= Kew+ el

    Gejvy}ip

    >> Kew+ el ]n`ci Lnk67 Kew el Gejvy}ip ]n`ci

    67 Kew el Gejvy}ip Gbnap

    6= Kew el W}iicGn`aki}

    67 Kew el Pilpahipn}epw

    69Kew+ El Ellagi gbnap

    69Kew+ El Ellagi }n`ci

    >##0

    Wipanc Ke+

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    876#666

    Oiq Ey}geji Akmagn}ep

    0

    Gekmyga|i nkm Binc}bq

    xepoakh ik|apekjik} xacc

    akgpinwi wip|agi mica|ipq

    wqw}ij ak pnkhi ellagiw

  • 8/3/2019 Financial Plan - 2012

    21/78

    >#=66#666 >#=66#666

    >66) kiim el w}n}aekipaiw # lyic ,

    icig}pagnc heemw }e \i}ipaknpq

    ellagiw xipi wyvvcaimGemyga|i xepoakh

    ik|apekjik}0

    G@H >6#666 >6#666

    Vpe|amim Kix ]icivbeki

    Gekkig}aek }e 6> Ke+ \i}ipaknpq

    Wyphiek( ellagi

    >##66 |ancw ">66#666

    mewiw!

    KGM* 066 |ancw "066#666 mewiw!

    A@M *966 |ancw "966#666 mewiw!

    26#666 26#666

    >6 lnpjip ]pnakakh vpehpnjw

    gekmyg}im lnpjipw+ ep 766 lnpjipw

    e`}nakim okexcimhi ek Ca|iw}ego

    Jnknhijik}

    Cinpkim }igbka~yiw xipi

    nvvcaim q ikilaganpaiw ak

    Ca|iw}ego Vpemyg}aek

    >

    VWMH >#666#666 >#666#666066Kew+ el Wbi hen}w awwyim "xa}b

    96) Wy`wamq!

    Lnjacq akgeji vip

    `ikilaganpq akgpinwim q

    Pw+0666 vip jek}b xa}bak 66 lnjacaiw+

    >

    VWMH

  • 8/3/2019 Financial Plan - 2012

    22/78

    VWMH 0#666#666 0#666#666>06 Hen} wbimw Ajvpe|im "96)

    Wy`wamq!

    Vpi|ik}akh

    Ak`pinmakh%mawinwi

    akgamik}w%min}bw myi }e

    nm|ipwi ik|apekjik}#

    akgpinwim hiki}ag ve}ik}anc }e

    akgpinwim jin} Vpemyg}aek

    vip qinp `q 76) lpej wicig}im

    lnpjw

    >

    VWMH 0#666#666 0#666#666>66 gn}}ci vnmmegow ajvpe|im

    "96) wy`wamq!

    Lngaca}n}akh }e nmev} i}}ip

    bipm jnknhijik} wqw}ij akcnphi bipmw }e ajvpe|i

    akgeji |an vpemyg}aek el

    jaco# jin}# nkm jnkypi q

    96) ak >66 wicig}im lnpjw+

    >

    VWMH 966#666 966#666Wyvvep}akh >6CA@GEw }e akgpinwi

    nmjakaw}pn}aek gnvnga}q+

    Jnknhijik} Gnvnga}q el }bi

    CA@GEw ajvpe|im }e

    ajvcijik} Ca|iw}ego

    mi|icevjik} Vpedig}w

    >

    VWMH 966#666 966#666

    Wyvvep}akh >6 \i}ipaknpq ellagiw

    }e akgpinwi nmjakaw}pn}aek

    gnvnga}q+

    Ajvpe|i }bi mn}n

    jnknhijik} wqw}ij nkm

    gpin}akh n gekmyga|i xepoakh

    ik|apekjik} n} \i}ipaknpqellagiw

    >

    VWMH 896#666 896#666Wyvvcq el >66 Kew+ el W}ym hen}w

    }e lnpjipw "96 ) wy`wamq!

    >6#666 oamw vpemygim ak cnphi

    hen} lnpjw xa}b 96) bahbip

    vpemyg}a|a}q "lep jin} ,

    Jaco! ak 0qinpw+

    >

    *

    VWMH >#966#666 >#966#666Wyvvcq el >66 Kew+ el W}ym @yccw

    }e lnpjipw+"96 ) wy`wamq

    0966 gnc|iw vpemygim ak cnphi

    bipmw xa}b 96) bahbip

    vpemyg}a|a}q

    "lep jaco nkm jin}! ak 0 qinpw>

    =66#666 =66#666 Liim }e 61Kew+ NA Gik}pi(w nkajncAkgpinwim Vpemyg}aek el ML

    Wijnk>

    #666#666

  • 8/3/2019 Financial Plan - 2012

    23/78

    Binm4 =70*Mivnp}jik} el Nkajnc Vpemyg}aek nkm Binc}b

    Vpehpnjji 49>

    Vpevewim

    kix xepow

    ak 06>0 ]e}nc

    Wyw}nakakh }bi byjnk piweypgi

    el wip|agi mica|ipq wqw}ij>#98>#666 >0#066 >#927#066

    Vnqjik} el Wncnpq }e 8 ellagipw Byjnk Piweypgi Mica|ipqWqw}ij aw wyw}nakim =

    >66 ) kiimw el w}n}aekipaiw# lyic

    nkm icig}pagnc heemw vypgbnwim+Gekmyga|i xepoakh

    ik|apekjik}

    W}pikh}bikim nkm jnak}iknkgi el

    pihaeknc ellagi yacmakhw+Gekmyga|i xepoakh

    ik|apekjik}

    96 ) \ibagci#Vcnk}# nkm

    jngbaknpaiw npi jnak}nakimGekmyga|i xepoakh

    ik|apekjik}

    Ajvpe|im \i}ipaknpq Ir}ikwaek

    wip|agiw8=#666

    >6 lnpjip ]pnakakh vpehpnjwgekmyg}im lnpjipw+ ep 766 lnpjipw

    e`}nakim okexcimhi ek Ca|iw}ego

    Jnknhijik}

    Cinpkim }igbka~yiw xipi

    nvvcaim q ikilaganpaiw ak

    Ca|iw}ego Vpemyg}aek

    >

    >#98>#666 966#666 0#68>#666

    Vpedig} Oiq Piwyc} Npin

    Akvy}

    Pigyppik} "Pw+! Gnva}nc "Pw+!Oiq Ey}geji Akmagn}ep

    Wipanc Ke+

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    Laknkgakh Vcnk * 06>0

    Vpehpnjji ]e}nc

    Akw}a}y}aeknc , Aklpnw}pyg}ypi

    mi|icevjik}0=>7#266

    Oiq ey}vy} Akmagn}ep

    7

  • 8/3/2019 Financial Plan - 2012

    24/78

    4* =7

    Oiq Piwyc} Npin VipwekncIjecyjik}w

    E}bipPigyppik}

    Irvikma}ypi

    ]e}nc Weypgiel Lykm

    CaoicqGek}akyn}aek

    lpej 06>6

    Vpevewim KixXepow ak 06>>

    ]e}nc

    Wyw}nakakh }bi

    byjnk piweypgiw

    el wip|agi mica|ipq

    wqw}ij

    >66#298#666 09#196#666 >0

    Vpemyg}a|a}q

    ikbnkgijik}* >8#666#666 >8#666#666 * * * *

    Evipn}aeknc ng}a|a}aiw el

    9= Jndep % Jimayj Appahn}aek

    Wgbijiw#

    7= Wnc} Xn}ip Irgcywaek Wgbijiw#

    7 Cnheek Wgbijiw nkm

    \ncyonapny Mpnaknhi Wgbiji

    npi gnppaim ey}+

    Wn}awlng}epq Appahn}aek# Wnc}

    Xn}ip Irgcywaek nkm Mpnaknhi

    lngaca}aiw npi vpe|amim }e 11#=6>

    ngpiw el vnmmq cnkmw+

    >

    Jnak}iknkgi ng}a|a}aiw el

    9= Jndep % Jimayj Appahn}aek

    Wgbijiw#

    7= Wnc} Xn}ip Irgcywaek Wgbijiw#

    7 Cnheek Wgbijiw nkm

    \ncyonapny Mpnaknhi Wgbiji

    Wn}awlng}epq Appahn}aek# Wnc}

    Xn}ip Irgcywaek nkm Mpnaknhi

    lngaca}aiw npi vpe|amim }e 11#=6>

    ngpiw el vnmmq cnkmw+

    Jnak}iknkgi ng}a|a}aiw el 26 `yacmakhw

    npi gnppaim ey}+

    Wn}awlng}epq ca|akh gekma}aekw

    nkm gekmyga|i xepoakh

    ik|apekjik} npi vpe|amim }e }bi

    = w}nll+

    Pivnapw nkm jnak}iknkgi el >9

    \ibagciw# Vcnk}# Jngbakipaiw nkm

    I~yavjik} npi gnppaim ey}+

    Ykak}ippyv}im wip|agiw }e

    lnpjipw# illagaikgq nkm cekh

    mypn`aca}q el }biwi nwwi}w npi

    ikwypim+

    *

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}ep

    *

    0

    >

    Gnva}nc

    Mi|icevjik} el

    Vbqwagnc nwwi}w* =7#996#666 =7#996#666 *

    Wipanc Ke+

    el WPN }e

    xbagb OPNGek}pa`y}i

    Pigyppik}

    *

    Laknkganc Vcnk * 06>0

    Binm

    Vpehpnjji Ke

    Vpedig}

    Akvy} Pw+

    4* =77 * Appahn}aek Mivnp}jik}# Kep}bipk Vpe|akgi

  • 8/3/2019 Financial Plan - 2012

    25/78

    Oiq Piwyc} NpinVipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    Gek}akyn}aek

    lpej 06>6

    Vpevewim Kix

    Xepow ak 06>>]e}nc

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}ep

    Gnva}ncWipanc Ke+

    el WPN }e

    xbagb OPN

    Gek}pa`y}i

    Pigyppik}

    Vpedig}

    Akvy} Pw+

    0Gnvnga}q @yacmakh

    lep Ajvcijik}n}aek* * * G@H * >#896#666 >#896#666

    7 Kew Gejvy}ip Wi}

    9 Kew Vpak}ip

    >6 Kew Gejvy}ip }n`ci

    >> Kew Gejvy}ip Gbnap

    >> Kew Ncjqpn "w}iic, hcww!

    > Ke Irgy}a|i }n`ciw xa}b gbnap

    7 Kew Vbe}egevaip w}nkm

    9 Kew Vcnw}ag gbnap

    7 Kew Xn}ip Lac}ip

    < Kew W}iic mpnxip gn aki}w

    < Kew Ellagi Gbnap

    0 Kew Laci pngo

    0 Kew Iragy}a|i ]n`ci xa}b gbnap

    > Kew Lnr Jngbaki

    7 Kew Vimnw}nc Lnk

    > Ke Jyc}ajiman vpedig}ep

    > Ke Geklipikgi }n`ci

    0< Kew Npj gbnapw

    > Ke Wgnkkip

    >9 Kew Ellagi ]n`cixa}b hcnww"=(R0(!

    7 Kew Xba}i `enpm

    >8 Kew Gbnapw

    6> Ke Vimiw}nc lnk

    Kigiwwnpq lypka}ypi nkm

    i~yavjik}w npi vpe|amim }e

    ikn`ci }bi w}nll }e viplepj }biap

    lykg}aekw xa}b akgpinwim

    illig}a|ikiww nkm illagaikgq q

    >6)+

    7

    Ajvpe|akh Byjnk

    nkm Akw}a}y}aeknc

    Piweypgiw lep

    wip|agi mica|ipq

    * * * VWMH * 77#666#666 77#666#666

    1 Jndep% Jimayj Appahn}aek Wgbijiw

    npi ajvpe|im }e lykg}aek n} }biap

    wn}awlng}epq evipn}aeknc ci|ic+

    Wnli}q el }bi Appahn}aek Wgbijiw

    npi ikwypim nkm ajvpe|im

    appahn}aek lngaca}aiw npi vpe|amim

    }e >1#7=8ngpiw el vnmmq cnkmw+

    0

    >66#298#666 228#798#666 * * 7=#896#666 7=#896#666]e}nc

  • 8/3/2019 Financial Plan - 2012

    26/78

    Binm 4* =77 * Mivnp}jik} el Cnkm Nmjakaw}pn}aek

    Vpehpnjji 4* =6 Cnkm Nmjakaw}pn}aek , mi|icevjik}

    Vipwekic

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    Lykm

    Caoicq

    Gek}akyn}

    aek lpej

    06>>

    Vpevewim

    Kix xepo

    ak 06>0

    ]e}nc

    >+Akw}a}y}aeknc

    Mi|icevjik} lep

    wip|agi mica|ipq

    =6#7=0+6 >#89

    Cnv}ev

    Lngaca}q

    vpe|amim }e =9

    ellagi w}nll lep

    `i}}ip wip|agi

    mica|ipq

    Mi|icevjik} el

    byjnk gnvnga}q

    "WPN=!

    a+ Ncaikn}im

    0666

    ncce}jik}w lep

    cnkm ciww

    vinwnk}w+

    Vpevip}q

    exkipwbav

    ha|ik }e 0666

    cnkmciww

    vinwnk}w+

    ]nphi}akh n}

    \yckipn`ci

    hpeyvw "WPN 9!

    aa+ >666

    Nkkync

    Vipja}w

    gek|ip}im ak}e

    CME vipja}w+

    ]ijvepnpq

    exkipwbav el

    cnkm ha|ik }e

    >666

    vinwnk}w+

    aaa+ Mi|ec|im

    vipja}w

    %Hpnk}w }e

    >666 cihnc

    wyggiwwepw+

    Vpevip}q pahb}

    el >666 cihnc

    wyggiwwepw

    hpnk}im ak

    piwvig} el

    cnkmw ncpinmq

    ncaikn}im+

    * * *

    Cnkm

    Nmjakaw

    }pn}aek0+ Ikwypakh

    jakajyj cnkm

    kiimlyc el

    |yckipn`ci

    hpeyv

    796+66 796+66*

    Wipanc Ke el WPN

    }e xbagb OPN

    gek}p`y}i

    Pigyppik} "Pw+666!

    Laknkganc Vcnk * 06>0

    Oiq Ey}geji

    Akmagn}ep

    Oiq Ey}vy}

    Akmagn}ep

    Gnva}nc "Pw+666!

    Vpedig} Oiq Piwyc} Npin

    Akvy}w

  • 8/3/2019 Financial Plan - 2012

    27/78

    a|+ Piwi}}cim

    >666 AMVW%

    ]wyknja

    |ag}ajw ak

    }biap Epahaknc

    ncce}jik}w+

    Vpevip}q pahb}w

    el >666 AMVW %

    ]wyknja

    \ag}ajw

    piw}epim+

    |+ Picegn}im

    >666 cnkmciww

    AMVW nkm

    ]wyknja

    \ag}ajw+

    Vpevip}qexkipwbav

    ha|ik }e >666

    cnkmciww AMVW

    % ]wyknja

    \ag}ajw+

    7+ Vpe}ig}aek el

    ykncaikn}im

    w}n}i cnkmw

    * 0

  • 8/3/2019 Financial Plan - 2012

    28/78

    Binm 4* =77 * Mivnp}jik} el Cnkm Nmjakaw}pn}aek

    Vpehpnjji 4* =6 Cnkm Nmjakaw}pn}aek , mi|icevjik}

    Vipwekic

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    Lykm

    Caoicq

    Gek}akyn}

    aek lpej

    06>>

    Vpevewim

    Kix xepo

    ak 06>0

    ]e}nc

    a+ Nyg}aekim

    >66 ncce}jik}w

    Pi|ikyi el

    KVG pnawim `q

    9 }e >6Jk+

    aa+ Cinwim 96

    vnpgicw el

    w}n}i cnkm

    96 yvvip akgeji

    nkm cexip akgeji

    hpeyv vipwek

    vpe|amim cnkm lep

    ak|iw}jik}+

    aaa+ \iw}im >6

    vnpgicw el cnkm

    ak cegnc

    `emaiw+

    >6 cegnc `emaiw

    vpe|amim w}n}i

    cnkm lep

    mi|icevjik}

    vypvewiw+

    a|+ Picinwim >6

    Vnpgicw el cnkm

    }e He|}

    mivnp}jik}w+

    >6 He|}

    mivnp}jik}w

    vpe|amim w}n}i

    cnkm lep

    mi|icevjik}

    vypvewiw+

    |+ Awwyim >6

    Ey} Pahb}

    Hpnk}+

    Exkipwbav el cnkm

    ha|ik }e >6 ciwwiiw

    ak piwvig} el cnkm

    ncpinmq cinwim }e

    }bij lep

    Piwamik}anc

    vypvewi+

    |a+ Awwyim 096

    Wviganc Hpnk}

    Exkipwbav el cnkm

    ha|ik }e 096

    picegn}im ]wyknja

    \ag}ajw+

    716+6 716+6

    Laknkganc Vcnk * 06>0

    *

    Ping}a|n}akh

    nkm irvnkmakh

    wip|agi ,

    lngaca}aiw

    * *

    Cnkm

    Nmjakaw

    }pn}aek

    =+ Wqw}ijn}ag

    mi|icevjik} el

    w}n}i cnkm

    * 716+6 716+6

    Vpedig} Oiq Piwyc} Npin

    Akvy}w

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    Wipanc Ke el WPN

    }e xbagb OPN

    gek}p`y}i

    Pigyppik}"Pw!666 Gnva}nc "Pw!666

  • 8/3/2019 Financial Plan - 2012

    29/78

    Binm 4* =77 * Mivnp}jik} el Cnkm Nmjakaw}pn}aek

    Vpehpnjji 4* =6 Cnkm Nmjakaw}pn}aek , mi|icevjik}

    Vipwekic

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    Lykm

    Caoicq

    Gek}akyn}

    aek lpej

    06>>

    Vpevewim

    Kix xepo

    ak 06>0

    ]e}nc

    9+ Irvnkmakh

    Wip|agi mica|ipq+* 089+6 089+6 * * *

    Pige|ipim Pw

    =66#666

    Pi|ikyi el }bi

    KVG akgpinwim

    `q Pw+ =66#666

    Ping}a|n}akh

    nkm irvnkmakh

    wip|agi ,

    lngaca}aiw

    "WPN 0!

  • 8/3/2019 Financial Plan - 2012

    30/78

    Binm 4* =77 * Mivnp}jik} el Cnkm Nmjakaw}pn}aek

    Vpehpnjji 4* =6 Cnkm Nmjakaw}pn}aek , mi|icevjik}

    Vipwekic

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    Lykm

    Caoicq

    Gek}akyn}

    aek lpej

    06>>

    Vpevewim

    Kix xepo

    ak 06>0

    ]e}nc

    8+ Wyw}nakakh

    }bi byjnk

    piweypgiw el

    wip|agi mica|ipq

    wqw}ij

    >6#666 6#27 w}nll

    Byjnk

    Piweypgi el

    wip|agi mica|ipq

    wqw}ij q >27

    ellagipw awwyw}nakim

    Piw}epakh }bi

    ca|icabeem

    WPN >

    a!Wi}}cim >66

    cnkm picn}im

    awwyiw

    Vpi|ik}im 066

    CME ncce}}iiw

    lpej wiioakh

    cihnc pijimq }e

    wi}}ci }biap

    cnkm picn}im

    awwyiw+

    aa! Awwyim 0666

    Pnk`iijn

    Hpnk} ak

    piwvig} el

    mi|icevim CME

    ncce}jik}w+

    Exkipwbav el

    cnkm ha|ik }e

    0666 CME

    naae}}iiw

    >6#666 >#086 >>#086

    * *

    Ping}a|n}akh

    nkm irvnkmakh

    wip|agiw ,lngaca}aiw

    Cnkm

    Nmjakaw

    }pn}aek

    62+Nmjakaw}pn}a

    ek nkm

    Jnknhijik} elwi}}cijik}

    wgbijiw

  • 8/3/2019 Financial Plan - 2012

    31/78

    Binm Ke4 ==6 * Jakaw}pq el Imygn}aek#Gyc}ypnc Nllnapw ,Wvep}wVpehpnjji Ke4 7 Vpe|akganc Nmjakaw}pn}aekVpedig}4 0 * Hikipnc Nmjakaw}pn}aek , Laknkgi

    VipwekncIjecyjik}w E}bip pigyppik}Irvikma}ypi ]e}nc Weypgi elLykmCaoicqgek}akyn}aeklpej 06>>

    Vpevewimkix xepowak 06>0 ]e}nc

    > Teknc Ellagi yacmakh

    jna}nakim

    >+ ]bi cali el |igbacgiw npi

    ir}ikmim

    0+ Viplepjnkgi nkm cali el }bi

    jngbaikipq , i~yavjik}

    7+ >#1#1 2#17> *

    Vnam nccexnkgi }e >26

    Yka|ipwa}q ykmip hpn}yn}i

    W}ymi}w

    W}ymi}kw je}a|n}im ak }biap

    Ykmip Hpn}yn}i W}ymq

    * >8#9=9 >8#9=9 * * ** G@H 7#666 7#666

    @yacmakh , W}pyg}ypi Illagikgq el evipnaekw aw

    akgpinwim

    * G@H >#896 >#896

    Lypkaypi , Ellagi i~yavjik} Illagikgq el evipnaekw aw

    akgpinwim

    * * * * =#896 =#896>2#966 7=#966 * * =#896 =#896

    Wy` ]e}ncHpnkm ]e}nc

    0

    0

    0

    Wyw}nakakh Byjnk

    piweypgi ak }bi

    Wip|agi Mica|ipq

    Wqw}ij

    W}pikh}bkakhhe|ipknkgi

    W}pikh}bkakh

    he|ipknkgi

    Wy` ]e}nc

    Wy` ]e}nc

    Gnva}nc

    Laknkganc Vcnk*06>0

    Vpe dig} Oiq Piwyc } Npin

    Akvy}w "Pw #666!

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}epWipanc Keel WPN }exbagb OPNgek}pa`y}i

    Pigyppik}

  • 8/3/2019 Financial Plan - 2012

    32/78

    Binm Ke4 ==6 * Jakaw}pq el Imygn}aek#Gyc}ypnc Nllnapw ,Wvep}wVpehpnjji Ke4 1 Byjnk Piweypgiw Jnknhijik}Vpedig}4 7# Jnknhijik} Mi|icevjik} , ]pnakakh "W]IVW!

    VipwekncIjecyjik}w E}bip pigyppik}Irvikma}ypi ]e}nc Weypgi elLykmCaoicqgek}akyn}aeklpej 06>>

    Vpevewimkix xepowak 06>0 ]e}nc

    >#990 >#990 * * *

    6< ellagipw vnam xa}b wncnpq ,

    Nccexnkgi

    ]ingbipw# Vpakganvcw#

    Jnknhijik} Nwwaw}nk}w lyclacc}biap iw}n`cawbjik} kiimw

    *

    Ak}ipiw} ek vpevip} cenk }e

    ellagipw npi vnam

    Ellagipw npi je}a|n}im

    * >#60> >#60> * * *

    >+ Becamnq xnppik}w awwyim }e< ellagipw

    0+ < Ellagipw vnp}agavn}im ak

    }bi }pnakakh gekmyg}im q

    H]T+

    Viplepjnkgi el }bi ellagipw npije}a|n}im

    >#990 >#60> 0#987 * * ** 09 09 * * *

    Jii}akhw n} W]IVW W]IVW Akw}a}y}i ng}a |a}iw npi

    i|ncyn}im

    * >76 >76 * * *

    >+ Jngbakipq , i~yavjik}w

    npi jnak}iakim

    0+ Ellagi yacmakh jna}nakim

    >+ Viplepjnkgi nkm cali el }bi

    jngbaikipq , i~yavjik}

    0+ He|ipkjik} Ellagipw pigia|im`i}}ip wip|agi

    * 706 706 * * *

    @nwag pi~yapijik}w lep

    geppiwvekmnkgi , }pnkwvep}

    vpe|amim

    Wjee}b lykkg}akh el }bi ellagi aw

    gip}alaim

    * 901 901 *

    Akvy}w lep i}}ip ellagi

    Jnknhijik} vpe|amim

    illagikgq el }bi ellagi

    jnknhijik} wqw}ij akgpinwim

    * >#66= >#66= * * *>#990 0#609 7#988 * * * *

    Laknkganc Vcnk*06>0

    Vpe dig } Oiq Piwyc } Npin

    Akvy}w "Pw #666!

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}epWipanc Keel WPN }exbagbOPNgek}pa`y}i

    Pigyppik} Gnva}nc

    Hpnkm ]e}nc

    7

    Wyw}nakakh Byjnk

    piweypgi ak }biWip|agi Mica|ipq

    Wqw}ij

    Wy` ]e}nc

    7W}pikh}bkakh

    he|ipknkgi

    Wy` ]e}nc

  • 8/3/2019 Financial Plan - 2012

    33/78

    Binm Ke4 ==6 * Jakaw}pq el Imygn}aek#Gyc}ypnc Nllnapw ,Wvep}wVpehpnjji Ke4 26 * Vpajnpq Imygn}aekVpedig}4 = * Inpcq Gbacmbeem

    VipwekncIjecyjik}wE}bipPigyppik}Irvikma}ypi ]e}nc

    Weypgi elLykmCaoicqgek}akyn}aeklpej 06>>

    Vpevewimkix xepowak 06>0 ]e}nc

    >#666 >#666 * * *

    >+ Vipweknc Ijeycjik}w xipi

    vnam }e 69 ellagipw0+ 77 Ma|awaeknc Geepmakn}epw

    vnam xa}b nccexnkgi

    7+ 266 wgbeecw vnam hpnk}

    >+ Byjnk piweypwiw gnvnga}q aw

    wyw}nakim0+ Viplepjnkgi el }bi ellagiw nkm

    wgbeecw npi ici|n}im

    7+ Illagaikgq el vpi*wgbeec npi

    ic|n}im

    * 91#0>6 91#0>6 * * *

    >+ Becamnq xnppik}w awwyim }e

    69 ellagipw

    0+ >6 xepowbev gekmygn}im

    7+ Ira`a}aek nkm gejvi}a}aek

    wvep}w ng}a|a}q gnjvw

    gekmygn}im

    >+ Viplepjnkgi el }bi ellagipw npi

    je}a|n}im

    0+ Vpi*wgbeec }ingbipw viplepjim

    xicc

    7+ Gbacmpikw irba`a}i }bi n`aca}q ak

    becaw}ag mi|icevjik}

    >#666 91#0>6 6 * * *

    * >96 >96 * * *

    Jii}akhw n} Jakaw}pq el Inpcq

    Gbacmbeem Mi|icevjik} ,

    Mekepw n}}ikmim

    Vpe|akganc ng}a|a}aiw npi i|ncyn}im

    * 76 76 * * *

    >+ > |ibagci xipi jnak}nakim

    0+ jngbakipq , i~yavjik}w

    npi jnak}iakim

    >+ ]bi cali el |igbacgiw npi

    ir}ikmim

    0+ Viplepjnkgi nkm cali el }bi

    jngbaikipq , i~yavjik}

    * >62 >62 * * *

    @nwag pi~yapijik}w lep

    geppiwvekmnkgi , }pnkwvep}

    vpe|amim

    Wjee}b lykkg}akh el }bi ellagi aw

    gip}alaim

    * 960 960 *Akvy}w lep i}}ip ellagiJnknhijik} vpe|amim

    Illagikgq el }bi ellagijnknhijik} wqw}ij akgpinwim

    * 816 816 * * *>#666 0

    Vpedig} Oiq Piwyc}Npin

    Akvy}w "Pw #666!

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}epWipanc Keel WPN }exbagb OPNgek}pa`y}i

    Pigyppik} Gnva}nc

    Hpnkm ]e}nc

    =

    Wyw}nakakh

    Byjnk

    piweypgi ak }bi

    Wip|agi

    Mica|ipq

    Wqw}ij

    Wy` ]e}nc

    =W}pikh}bkakh

    he|ipknkgi

    Wy` ]e}nc

  • 8/3/2019 Financial Plan - 2012

    34/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn

    }aek

    lpej

    06>>

    Vpevewim

    Kix xepow

    ak 06>0

    ]e}nc

    >+Wyw}nakakh

    }bi byjnk

    piweypgi el

    wip|agiw

    mica|ipq

    8#966 8#966

    >+Vpe|amim

    wncnpq lep 77

    ellagipw

    >+> Byjnk piweygiw el

    Wip|agi mica|ipq wqw}ij

    el 77 ellagipw aw

    wyw}nakim

    0+Pigehakatakh

    }bi

    ca}ipnpq nkm

    gpin}a|i

    np}a}ww

    79 np}aw}w

    e|ip ]bi wegai}q

    pigehkatim

    }bi wip|agi el }biwi >9

    Np}aw}w nkm }biap

    irvipaikgi

    aw vpevnhn}im }e }bi

    qeykh

    Np}aw}w

    7+> >66 `eeow

    vypgbiwim

    7+> Pinmipw pigia|im

    >666

    ~ynca}q `eeow lep }biappinmakh

    7+0 >6 ny}bepw

    npi nxnpmim

    7+0 e}bip ny}bepw npi

    je}a|n}im

    Laknkganc Vcnk *06>0

    Binm 4 ==6 * Jakaw}pq el Imygn}aek# Gyc}ypnc Nllnapw

    Vpehpnjji Ke4* 7* Picahaeyw , Gyc}ypnc Nllnapw

    Vpedi

    g}

    7+Ikgeyppnnhi

    qeykh

    ca}ipnpq nkm

    gpin}a|i

    np}aw}w

    766 766

    Wipanc Ke elWPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Piwyc}

    Npin

    Pigyppik} Gnva}nc

    Akvy} "Pw 666!

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

  • 8/3/2019 Financial Plan - 2012

    35/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn

    }aek

    lpej

    06>>

    Vpevewim

    Kix xepow

    ak 06>0

    ]e}nc

    Vpedi

    g}

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Piwyc}

    Npin

    Pigyppik} Gnva}nc

    Akvy} "Pw 666!

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    7+7 69

    Irba`a}aek ak

    gekmig}im

    pihaeknccq nkm

    geccig}aek npi

    vpiwip|im ak

    Gyc}ypnc

    gik}ipw+

    7+7 Wegai}q cinpkim

    n`ey}

    }pnma}aeknc gpin}aek nkm

    }bi

    megyjik}w lpej 69

    irba`a}aekw

    =+Ikgeyppnhi}bi lnjeyw

    np}aw}w =6 =6

    Np}aw}w lpej 9maw}pag}w

    gek}pa`y}iw n}

    }bi Np} liw}a|nc

    gpin}i ak}ipiw} n`ey}

    }bi }pnma}aeknc np} el

    }bi vpe|akgi

    9+Gici`pn}akh

    gyc}ypnc nkm

    picahaeyw

    liw}a|ncnkm

    mawwajakn}aek

    el gyc}ypnc

    bipa}nhi#picahae

    yw lna}b nkm

    niw}bi}ag |ncyi

    0#76> 0#76>

    >+9 liw}a|ncw el

    |npaeyw

    picahaekw

    gekmyg}im

    0+mpnjn#leconp}w gekmyg}im

    >+vievci el mallipik}

    picahaekw ykmipw}nkm

    n`ey} }bi e}bip

    picahaekw nkm gyc}ypiw

    "weganc

    gebiwaek!0+vnpagavnk}wnpi ak|ec|im ak

    ng~yapakh woaccw+

    #666 >#666

    wicig}im xpa}ipw

    nkm viplepjakh

    np}aw} npi

    pigehkawim

    `ilepi vy`cag

    ikgeypnhi e}bip np}aw}w

    }e hi} pigehka}aek

  • 8/3/2019 Financial Plan - 2012

    36/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn

    }aek

    lpej

    06>>

    Vpevewim

    Kix xepow

    ak 06>0

    ]e}nc

    Vpedi

    g}

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Piwyc}

    Npin

    Pigyppik} Gnva}nc

    Akvy} "Pw 666!

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    w}pikh}biakakh

    }bi gnvnga}q el

    }bi ellagipw

    >66 >66

    77 gyc}ypncellagipw }pnakim

    ak jemipk

    ji}bemecehaiw

    =6 ) akgpinwi ak }bi

    viplejnkgi el ellagipw

    >66 >66ji} akgamik}anc

    irvikwiw

    ak}ippyv}aek el }bi

    ellagi wqw}ij pimygim

    @i}}ip

    wip|agiw lpej

    }biwi

    06 ellagipw

    26) @i}}ipviplepjnkgi

    el }biwi ellagipw

  • 8/3/2019 Financial Plan - 2012

    37/78

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el Lykm

    Caoicq

    gek}akyn

    }aek

    lpej

    06>>

    Vpevewim

    Kix xepow

    ak 06>0

    ]e}nc

    Vpedi

    g}

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Piwyc}

    Npin

    Pigyppik} Gnva}nc

    Akvy} "Pw 666!

    Oiq Ey}vy}

    Akmagn}ep

    Oiq Ey}geji

    Akmagn}ep

    VWMH 9#666 9#666

    @yacmakh ,

    w}pyg}ypi

    illagikgq el

    }bigyc}ypiyka}w ak MWellagi akgpinwim

    8+ gek}png}ync

    wip|agiw==9 ==9

    `i}}ip

    wyvvep}akh

    wip|agiw lep }bi

    ellagi

    jnknhijik}

    `i}}ip wip|agi mica|ipim

    ijvceqiiw

    2+ wyvvcaiw 29= 29=

    ellagi aw

    vpivnpim }e

    mica|ip }bi

    akvy}w xa}b

    gejjykagn}aeklngaca}aiw

    illagaikgq el }bi ellagi

    akgpinwim

    1+ jnak}nkikgi =09 =09

    }bi ellagi

    wyvvep} wqw}ij

    aw jnak}nakim

    }e akgpinwi }bi

    illagikgq ak

    xepoakh

    ik|apekjik}

    }bi illagikgq el

    }biellagi wqw}ij

    akgpinwim

    ]E]NC 8#966 >8#

  • 8/3/2019 Financial Plan - 2012

    38/78

    Vipweknc

    Ijecyjik}w

    E}bip pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    2=8 Ak}ipknc I|ncyn}aek

    Pivep}w vpivnpim

    ^ynca}q nwwypnkgi

    iw}n`cawbim ak 2=8 Wgbeecw

    766 Ir}ipknc I|ncyn}aek

    Pivep}w vpivnpim

    ^ynca}q nwwypnkgi

    iw}n`cawbim ak 2=8 wgbeecw+

    0=6 TJV Pivep}w vpivnpim^ynca}q nwwypnkgi

    iw}n`cawbim ak 2=8 wgbeecw+

    0+ Wyw}nakakh

    Byjnk piweypgi ak

    }bi wqw}ij+

    00

  • 8/3/2019 Financial Plan - 2012

    39/78

    Vipweknc

    Ijecyjik}w

    E}bip pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    >+ Wyw}nakakhByjnk piweypgi ak

    >#8>>#666#666 >#8>>#666#666 GL =901 ]ingbipw wip|im ak726 wgbeecw

    11#729 W}ymik}w he}imygn}aek lngaca}aiw+

    6 )0

    7+ Ajvpe|ijik} el

    wip|agi mica|ipq=#266#666 =#266#666 GL *

    =89 wip|agi vngonhiw

    mica|ipim

    Ajvpe|im gyw}ejip

    wn}aw}yn}aek0

    = +]ingbip

    Mi|icevjik}9#666#666 9#666#666 GL *

    =901 ]ingbipw

    vimnhehagnc woaccw yvmn}im

    ^ynca}q el }ingbakh i

    ajvpe|im ak 288 wgbeecw q =

    9+Ge gyppagycnp

    ajvcijik}n}aek>0#666#666 >0#666#666 GL * 0=6 vpehpnjw gekmyg}im

    11#729 w}ymik}(w bahbip

    epmip woaccw mi|icevim+

    11#729 w}ymik}(w ncnkgim

    vipweknca}q mi|icevim

    >

    #666#666 =>#666#666 *

    11#729 Gbacmpik pigia|im

    imygn}aek

    Ajvpe|im gehka}a|i

    ngbai|ijik}0

    02 Gejvi}a}aekw Gekmyg}im

    0< Irba`a}aek Gekmyg}im

    76 Gnjvw Gekmyg}im

    VWMH 78#

    Vpehpnjji Ke4 26

    Vpedig} Wy` ]e}nc

    11#729 w}ymik}w wel} woaccw

    mi|icevim+

    2+ Ajvpe|im

    akw}a}y}aeknc

    gnvnga}q la} lep

    vpemyg}a|i wip|agi

    mica|ipq

    Vpajnpq

    Imygn}aek

    Akvy}w "Pw #666!

    8+ W}ymik} `nwim

    ng}a|a}iw

  • 8/3/2019 Financial Plan - 2012

    40/78

    Vipweknc Ijecyjik}wE}bip pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    >+ Wyw}nakakh

    Byjnk piweypgi ak

    }bi wqw}ij+

    0#266#666#666 166#666 0#266#166#666 GL>0#111 ]ingbipw wip|im ak

    =#=6 )0

    7+ Ajvpe|ijik} el

    wip|agi mica|ipq>>#76>#666 >>#76>#666 GL *

    =89 wip|agi vngonhiw

    mica|ipim

    Ajvpe|im gyw}ejip

    wn}aw}ng}aek0

    = +]ingbip

    Mi|icevjik}02#961#666 02#961#666 GL *

    >0#111 ]ingbipw

    vimnhehagnc woaccw yvmn}im

    ^ynca}q el }ingbakh i

    ajvpe|i ak 288 wgbeecw q =

    9+Ge gyppagycnp

    ajvcijik}n}aek066#666 GL

    >0#111 W}nll vpe|amim xa}b

    becamnq xnppnk}w

    >0#111 w}nllw je}a|n}im

    lep bahb ~ynca}q wip|agi

    mica|ip

    =

    >6+Ajvpe|ijik} el

    aklpnw}pyg}ypi lep

    mica|ipq el wip|agiw

    7>#2=6#666 7>#2=6#666 GL>09 Jnak}iknkgi ng}a|a}iw

    viplepjim

    9966 w}ymik}w pigia|im bahb

    ~ynca}q imygn}aek0

    0#266#666#666 >

  • 8/3/2019 Financial Plan - 2012

    41/78

    Vipweknc Ijecyjik}w E}bip pigyppik}Irvikma}ypi ]e}nc Weypgi elLykm

    Caoicq

    gek}akyn}aeklpej 06>>

    Vpevewim kixxepow ak 06>0 ]e}nc

    >+ Wyw}nakakh

    Byjnk piweypgi ak

    }bi wqw}ij+

    176#666 76#666 1602 maw`cim w}ymik}w he}

    i~ync evvep}yka}q el

    imygn}aek

    602

    w}ymik}w akgpinwim `q 8) +=

    VWMH 7#666#666 7#666#666Wviganc Imygn}aek Yka}

    iw}n`cawbim

    * IWMV 9#666#666 9#666#666 I~yavjik}w wyvvcaim

    9+ W}pikh}bkakhbahbepmip cinpkakh

    ak Wgbeecw

    266#666 266#666 GL 82 wgbeecw he} ~ynca}q akvy}wNgbai|ijik} ci|ic el >602

    w}ymik}w akgpinwim `q 8) +0

    06#666 >06#666 GL

    wyvvcq el w}n}aeknpq# lyic

    nkm e}bip vipawbn`ciw

    ^ynca}q el }ingbakh

    ajvpe|im0

    176#666 =#966#666 9#=76#666 2#666#666 2#666#666 *

    7

    0+Akgcywa|i

    Imygn}aek

    Wipanc Ke el WPN

    }e xbagb OPN

    gek}pa`y}i

    Gnva}nc

    Akvy}w "Pw #666!

    Pigyppik}Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}epVpedig}

    Akgcywa|i imygn}aek

    w}pikh}bikim ak 82 wgbeecw

    Binm Ke4==>

    Vpehpnjji Ke428

    9GL

    WvigancImygn}aek

    =+ Ajvpe|im

    akw}a}y}aeknc

    gnvnga}q la} lep

    vpemyg}a|i wip|agi

    Oiq Piwyc} Npin

    Vpedig} Wy` ]e}nc

    Wviganc

    Imygn}aek966 }ingbipw }pnakim+

    Cinpkakh ngbai|ijik}

    ajvpe|im

  • 8/3/2019 Financial Plan - 2012

    42/78

    Vipweknc Ijecyjik}wE}bip pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    >+ Wyw}nakakh

    Byjnk piweypgi ak

    }bi wqw}ij+

    >#266#666 >#266#666 GL *Pi}nak 9 w}nllw ak }bi

    imygn}aek wqw}ij

    Jepi }bnk 8666 nmyc}w

    pigia|im imygn}aek nkm de`

    woaccw

    9+ Ajvpe|im

    akw}a}y}aeknc

    gnvnga}q la} lep

    vpemyg}a|i wip|agi

    mica|ipq

    IWMV 7#966#666 7#966#666\egn}aeknc }pnakakh

    i~yavjik}w wyvvcaim

    Jepi }bnk 8666 nmyc}w

    pigia|im imygn}aek nkm de`

    woaccw

    7

    66#666 >66#666 GL Wyvvcaim vpe|amim

    28 Akw}pyg}epw pigiia|im

    vpeliwwaeknc hyamikgi q

    NMIw , AWNw

    0

    >#266#666 8#966#666 1#766#666 * * 7#966#666 7#966#666

    Wyp|a|nc pn}i akgpinwim q

  • 8/3/2019 Financial Plan - 2012

    43/78

    Vipweknc Ijecyjik}wE}bip pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    Caoicq

    gek}akyn}aek

    lpej 06>>

    Vpevewim kix

    xepow ak 06>0]e}nc

    >+ Wyw}nakakh

    Byjnk piweypgi ak

    }bi wqw}ij+

    =6 Vcnkw vpivnpim+Piweyigiw y}acatim

    illagaik}cq+#666#666 >#666#666 GL >66 ellagipw }pnakim+

    Gnvnga}q el >66 ellagipw

    w}pikh}bikim+#666#666 GL

    Vpevip IJAW jnak}nakim q

    Vpe|akgi nkm Teki

    Aklepjim migawaek jnoakh

    gyc}ypi iw}n`cawbim>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    =

    >+!

    Mi|icevjik}el

    Wvep}w

    Ng}a|a}aiw

    0#801#966 0#801#966

    >+>! Jeka}epakh

    }bi Wvep}w

    ng}a|a}aiw ak

    9 maw}pag}w

    akgcymakh

    77 MW Ma|awaekw

    , +0! ]e vpe|amiwwvep}w }pnakakh

    jn}ipancw }e

    9 Maw}pag}

    ]pnakakh Gik}ipw

    ,

    77 Ma|awaeknc

    ]pnakakh Gik}ipw

    >+7! He|ipkep

    Nxnpm lep

    Kn}aeknc Xakkipw

    Vnp}agavn}aek ak

    Wvep}w Ng}a|a}aiw

    ikbnkgim

    viplepjnkgi ak

    Kn}aeknc Ci|ic

    Ajvpe|im

    Wvep}akh

    Ik|apekjik} ak

    pypnc npinw npi

    hi}}akh bahb ci|ic

    >

    Oiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}ep

    Gek}pa`y}ae

    k}e WPN

    LAKNKGANC VCNK * 06>0

    Akvy} ak Pw

    Gnva}ncPigyppik}

    Vpedig} OPN

  • 8/3/2019 Financial Plan - 2012

    45/78

    Binm*==0 Mivnp}jik} el Wvep}w

    Vpehpnjji Ke* 16 Wvep}w nkm Pigpin}aek

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    Oiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}ep

    Gek}pa`y}ae

    k}e WPN

    LAKNKGANC VCNK * 06>0

    Akvy} ak Pw

    Gnva}ncPigyppik}

    Vpedig} OPN

    0+! ]e gekmyg}

    }bi Wvep}w

    Ikwypi }bi

    Vnp}agavnk} }e

    vnp}agavn}i

    vpevip

    ]eypknjik}w,

    Gejvi}a}aekw

    9#766#666 9#766#666

    0+>! ]e gekmyg}

    77 ma|awaeknc

    Wvep}w Jii}w#

    9 Maw}pag} Wvep}w

    Jii}w , eki

    Vpe|akganc Wvep}w

    Liw}a|nc

    0+0! ]e vpe|amiw

    wvep}w

    i~yavjik} lep

    gejvi}a}epw

    Nggiww el wvep}w

    vnp}agavnk}w

    akgpinwim

    Wvep}w

    I~yavjik} npi

    y}acatim qgejvi}a}epw }e

    ikgeypnhim }bi

    wvep}w ng}a|a}aiw

    0

  • 8/3/2019 Financial Plan - 2012

    46/78

    Binm*==0 Mivnp}jik} el Wvep}w

    Vpehpnjji Ke* 16 Wvep}w nkm Pigpin}aek

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    Oiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}ep

    Gek}pa`y}ae

    k}e WPN

    LAKNKGANC VCNK * 06>0

    Akvy} ak Pw

    Gnva}ncPigyppik}

    Vpedig} OPN

    7+! Wyw}nakakh

    }bi byjnk

    piweypgi el

    wip|agi

    mica|ipqwqw}ij

    W}pikh}bikakh

    he|ipknkgi

    illagaikgq+

    >1#006#966 006#966 >1#==>#666

    7+>! Vnqjik} el

    wncnpaiw lep 8=

    ellagipw

    7+0! Gpin}i n

    ng}a|i ellagi

    ny}ejn}aek

    ik|apekjik}

    7+7! e|ip}aji

    nkm becamnq vnq

    lep n`ey} 8=

    ijvceqiiw#

    vpevip}q cenk

    Vpe|amakh

    becamnq xnppnk}w

    }e ncc ijvceqiiw

    @i}}ip Wip|agi

    mica|ipq ikwypim 7

  • 8/3/2019 Financial Plan - 2012

    47/78

    Binm*==0 Mivnp}jik} el Wvep}w

    Vpehpnjji Ke* 16 Wvep}w nkm Pigpin}aek

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim KixXepow ak 06>0

    ]e}ncOiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}ep

    Gek}pa`y}ae

    k}e WPN

    LAKNKGANC VCNK * 06>0

    Akvy} ak Pw

    Gnva}ncPigyppik}

    Vpedig} OPN

    =+!Ajvpe|akh

    Evipn}aeknc#

    Jnknhipanc

    Illagaikgq nkm

    Wvep}w Woaccw

    099#666 099#666

    =+>! Vpe|ami

    wvep}w jn}ipancw

    lep Wvep}w gcy`w

    , Qey}b Gcy`w

    =+>! Gekmyg} 09

    Wvep}w Gengbakh

    Gnjvw

    =+0! Gekmyg} 02

    gnppaip hyamnkgi

    Vpehpnjji lep

    ykijvceqjik}

    Qey}bw

    Jepi Hnjiw npi

    vcnqim `q Qey}bw

    ]bi Gnvnga}q el

    Qey}bw Akgpinwim

    Jepi n|ikyiw el

    ijvceqjik}

    irvcemim

    =

    9+!Amik}alq ,

    \ipalq }bi

    }nphi}akh

    hpeyvw }e

    pigekw}pyg}

    }biap Vbqwagnc, Jik}nc

    Mi|icevjik}

    096#666 096#666

    9+>! Ephnkati

    Wviganc

    Vpehpnjjiw

    xa}b vywbyv }bi

    }nphi}akh hpeyvw

    Viplepjnkgi ak

    Wvep}w Ngbai|ipw

    akgpinwim

    Vcinwypi

    ng}a|a}aiw jnoi

    }bi Gejjyka}q

    Binc}baip

    9

  • 8/3/2019 Financial Plan - 2012

    48/78

    Binm*==0 Mivnp}jik} el Wvep}w

    Vpehpnjji Ke* 16 Wvep}w nkm Pigpin}aek

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    Weypgi el

    Lykm

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim KixXepow ak 06>0

    ]e}ncOiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}ep

    Gek}pa`y}ae

    k}e WPN

    LAKNKGANC VCNK * 06>0

    Akvy} ak Pw

    Gnva}ncPigyppik}

    Vpedig} OPN

    #>19#666 >#>19#666

    VWMH

    G@H

    >8#666#666

    966#666

    !

    Gekw}pyg}aek el 9

    \ecciq`ncc Geyp}w

    ,

    > Akmeep Jyc}a

    Wvep}w Gejvcir

    86#966 >8#966#666

  • 8/3/2019 Financial Plan - 2012

    49/78

    Binm 4 =96 * J%Binc}b , AJ

    Vpehpnjji 4 7

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el lykm

    Caoicq

    Gek}aky

    n

    }aek

    lpej

    06>>

    Vpevewim

    Kix Xepow

    ak 06>0

    ]e}nc

    8+818 8+818 79 W}nllw ijvceqim Wip|agiw el 79 w}nllw wyw}nakim =

    7+19= 6+996 =+96= 79 w}nllw je}a|n}im }e ngbai|i }bi

    }nwow

    Ikwypim illig}a|i nmjakaw}pn}aek =

    6+=66 6+=66 * 79 W}nllw lngaca}n}im Ikwypim 19 ) el gnmpi laccim lep

    illig}a|i nmjakaw}pn}aek

    =

    >+666 >+666 G@H 6+>66 6+>66 6= Kew el |ibagciw jnak}nakim nkm

    ak ywi

    69 Pihaeknc akw}a}y}aekw wyvip|awim

    nkm jeka}epim lep bahbip

    viplepjnkgi+

    09 Jek}bcq jii}akhw n}}ikmim }e

    pihycn}i binc}b wip|agiw+

    0

    6+>66 6+>66 * 6> yacmakh oiv} ak heem gekma}aek Nwwi}w wyw}nakim 7

    G@H 6+=66 6+=66 69 Ellagi Lypka}ypi , I~yavjik}

    vpegyppim

    Ikbnkgi gek}akyeyw wip|agiw }e }bi

    vy`cag+

    7

    0+>89 0+>89 Vpe|amim wyvvcaiw nw w}n}aekipaiw#

    ellagi pi~yawa}iw# lyic# cy`pagnk}w#

    ykalepjw nkm gekwyjn`ciw

    Ikbnkgi gek}akyeyw wip|agiw }e }bi

    vy`cag+

    7

    >+289 >+289 6> ellagi vpe|amim xa}b wip|agiw

    gek}png}w lep Y}aca}aiw+

    Wip|agi mica|ipq wyw}nakim 7

    6+=66 6+=66 * 68 Kew+el Ellagi I~yavjik} oiv}

    ak heem gekma}aek

    Ajvpe|i wip|agiw }e }bi vy`cag 7

    >>+89> 2+09> * 6+966 6+966

    >

    HikipncNmjakaw}pn}aek,L

    aknkgi

    Byjnk Piweypgi

    Mi|icevjik}

    Mi|icevjik} el

    Akw}a}y}aeknc

    Gnvnga}q

    LAKNKGANC VCNK * 06>0

    Vpedig} OPN

    Akvy}

    Oiq Ey}vy} Akmagn}ep

    Oiq Ey}geji Akmagn}ep Wipanc

    Ke+el WPN

    }e xbagb

    OPN

    gek}pa`y}i

    Pigyppik} Gnva}nc

  • 8/3/2019 Financial Plan - 2012

    50/78

    Binm 4 =9> * VMBW#KV

    Vpehpnjji 4 7

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el lykm

    Caoicq

    Gek}aky

    n

    }aek

    lpej

    06>>

    Vpevewim

    Kix Xepow

    ak 06>0

    ]e}nc

    1+8 6+9=6 9+ *=2 w}nllw vpe|amim nccexnkgiw

    16) el }bi gyw}ejip wn}awlng}aek

    pincatim

    =

    6++=76 * 6> ellagi vpe|amim xa}b

    wip|agiw gek}png}w lep Y}aca}aiw+

    Wip|agi mica|ipq wyw}nakim+ 0

    BWMV 7+666 7+666 Wyp|iqw , pivep}w meki Ikwypim nwwaw}nkgi lep ly}ypi

    mi|icevjik}+

    0

    * G@H 6+966 6+966 6> maha}nc myvcagn}ep jngbaki

    vpegyppim

    Xepo illagaikgq akgpinwim `q

    >6)+

    7

    >=+166 8+966 00+=66 * 2+866 2+866

    0

    HikipncNmjakaw}pn}aek,L

    aknkgi

    OPNVpedig}

    Gnva}nc

    Byjnk Piweypgi

    Mi|icevjik}

    Mi|icevjik} el

    Akw}a}y}aeknc

    Gnvnga}q

    LAKNKGANC VCNK * 06>0

    Oiq Ey}geji Akmagn}ep

    Wipanc

    Ke+el WPN

    }e xbagb

    OPN

    gek}pa`y}i

    Akvy} Pw+(666

    Oiq Ey}vy} Akmagn}ep

    Pigyppik}

  • 8/3/2019 Financial Plan - 2012

    51/78

    Binm 4 =9>

    Vpehpnjji 486

    VipwekncIjecyjik}w

    E}bip

    Pigyppik}Irvikma}ypi

    ]e}nc Weypgiel lykm

    Caoicq

    Gek}akyn}aek lpej

    06>>

    Vpevewim

    Kix Xepowak 06>0

    ]e}nc

    89+666 * 89+666 *=01 W}nllw vpe|amim wncnpaiw

    Wip|agiw el =01 w}nllw

    wyw}nakim

    =

    =8+166 >8+166 * =01 w}nllw vpe|amim xa}b

    wyvvcaiw nw w}n}aekipaiw# ellagi

    pi~yawa}iw , jigbnkagnc nkm

    jimagnc wyvvcaiw

    Vpe|amim Lyic# nggejjemn}aek#

    jincw lep je`acatim ellagipw

    Xepon`ci ik|apekjik}

    wyw}nakim

    0

    >>+266 >>+266 * 69 ellagiw vpe|amim xa}b

    wip|agiw gek}png}w lep Y}aca}aiw+

    Wip|agi mic a|ipq wyw}nakim 0

    BWMV 0+666 0+666 Wyp|iqw , pivep}w meki Ikwypim nwwaw}nkgi lep

    ly}ypi mi|icevjik}+

    0

    VWMH 9+666 9+666 6> PMBW Ellagiw Gekw}pyg}im %

    Gejvci}im+

    Nwwi}w piw}epim ak kixcq

    pige|ipq npinw+

    7

    VWMH 7+666 7+666 6> gnk}iik lep Kypwiw ]pnakakh

    Wgbeec gekw}pyg}im

    Ajvpe|im byjnk piweypgi

    mi|icevjik}

    =

    VWMH 0>+666 96+666 >8>+666 >>+666 8+096

    Mi|icevjik} el Akw}a}y}aeknc

    Gnvnga}q

    =

    HikipncBinc}bWip|agiw

    LAKNKGANC VCNK * 06>0

    Oiq Ey}vy} Akmagn}ep Oiq Ey}geji Akmagn}ep

    Wipanc

    Ke+el WPN

    }e xbagb

    OPN

    gek}pa`y}i

    Pigyppik}

    Mi|icevjik} el Akw}a}y}aeknc

    Gnvnga}q

    =

    HikipncBinc}bWip|agiw

    Gnva}nc

    OPN

    Akvy}

    Vpedig}

    Byjnk Piweypgi

    Mi|icevjik}

  • 8/3/2019 Financial Plan - 2012

    52/78

    >_VnhiwZ

    Binm 4 =9>

    Vpehpnjji 4 8>

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el lykm

    CaoicqGek}akyn

    }aek lpej

    06>>

    Vpevewim

    Kix Xepow ak

    06>0

    ]e}nc

    7+666 1> kew+el bewva}ncw vpe|amim

    xa}b wip|agiw gek}png}w lep

    Y}aca}aiw+

    19) vpejv} binc}b

    wip|agiw }e }bi vy`cag

    mica|ipim

    0

    1+966 1+966 VWMH 06+666 06+666 6> MJE# 6> KE nkm 6>

    jamxa|iw ~ynp}ipw ,

    `yacmakhw jnak}nakim %

    pivnapim % pilyp`awbimvpevipcq nkm ak ywi+

    Wyw}nakn`aca}q el nwwi}w 7

    06+666 06+666 VWMH 0+666 0+666 Kew bewva}ncw Jimagnc

    I~yavjik} jnak}nakim

    Nwwi}w jnak}nakim ak

    heem gekma}aek

    7

    VWMH 0>+666 0>+666 Kew bewva}ncw Jimagnc

    I~yavjik} vypgbnwim+ ,

    akw}nccn}aek }pnkwlepjnc ,

    ak}ipknc xapakh

    Ikwypim gek}akya}q el

    wip|agiw+

    LAKNKGANC VCNK * 06>0

    Wipanc Ke+el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Ey}geji

    Akmagn}ep

    Pigyppik}

    Vpedig}

    Gnva}nc

    Byjnk Piweypgi

    Mi|icevjik}

    OPN

    Akvy}

    Oiq Ey}vy} Akmagn}ep

    9

    Vn

    }aik}GnpiWip|agiw"Gypn}a|i!

    Ajvpe|ijik} elGypn}a|i Gnpi Wip|agiw

  • 8/3/2019 Financial Plan - 2012

    53/78

    0_VnhiwZ

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el lykm

    Caoicq

    Gek}akyn

    }aek lpej

    06>>

    Vpevewim

    Kix Xepow ak

    06>0

    ]e}nc

    Wipanc Ke+el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Oiq Ey}geji

    Akmagn}ep

    Pigyppik}

    Vpedig}

    Gnva}nc

    OPN

    Akvy}

    Oiq Ey}vy} Akmagn}ep

    VWMH > Jn}ipka}q

    xnpm# 0 gekwyc}nk} ~ynp}ipw#jamxali ~ynp}ipw# 0 KEw

    ~ynp}ipw , 67 jep}ynpaiw

    gekw}pyg}im nkm |n} vnqjik}

    nwwypim lep lepiahk nwwaw}nkgi+

    Ikwypi ~ynca}q vn}aik}

    gnpi , JGB gnpi }e }bivy`cag

    7

    YKLVN 7+666 7+666 Kew el \ibagci vypgbnwim W}pikh}bikakh el

    je`aca}q

    0

    YKLVN >6+666 >6+666 Kew el Lypka}ypi ,

    I~yavjik} vypgbnwim

    W}pikh}bikakh el vn}aik}

    gnpi wipa|iw+

    0

    YKLVN >>+666 >>+666 6> HBw# 6> @Bw# MBw

    i~yavim xa}b Cn`epn}epq

    I~yavjik}

    19) mimyg}aek ak

    vn}aik} gejvcnak}w ak

    jimagnc ak|iw}ahn}aek

    0# #019+666 776+666 >#

  • 8/3/2019 Financial Plan - 2012

    54/78

    Binm 4 =9>

    Vpehpnjji 4 80

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}ncWeypgi

    el lykm

    Caoicq

    Gek}akyn

    }aek lpej

    06>>

    Vpevewim

    Kix Xepow ak

    06>0

    ]e}nc

    >16+666 >16+666 *>>>66+666 0+966 >60+966 * >>6+966 >6+966 * >>66 w}nllw hnakim

    okexcimhi

    =

    YKAGIL 6+966 6+966 06 pi|aix jii}akh

    gekmyg}im

    Ajvpe|im Jn}ipknc ,

    gbacm gnpi wip|agiw

    =

    YKAGIL 0+666 0+666 09 Kew el ky}pa}aeknc

    nxnpikiww nkm >6 Kew el

    gejjyka}q nxnpikiww

    vpehpnjjiw gekmyg}im

    Ikwypim `i}}ip

    ky}pa}aeknc w}n}yw el }bi

    gejjyka}q

    9

    YKAGIL 9+666 9+666 69 ]pnakakh vpehpnjjiw

    gekmyg}im }e jamxa|iw

    6> ]pnakakh vpehpnjji lep

    kiekn}nc piwyjv}aek

    6> wgbeec binc}b vpehpnjji

    gekmyg}im

    69 Kew el ]pnakakh

    vpehpnjjiw lep Jimagnc

    w}nllw gekmyg}im

    Ajvpe|im Jn}ipknc ,

    Gbacm gnpi wip|agiw

    0

    YKAGIL 9+966 9+966 =9 Kew el Binc}b |ecyk}iipw

    VBJ mivceqim

    Jn}ipknc , Gbacm

    Binc}b gnpi wip|agiw

    wipa|iw lngaca}n}im

    0

    Ajvpe|ijik} el

    Vpi|ik}a|i Gnpi

    Wip|agiw

    8+666 8+666 >1 Kew+el |ibagci

    jnak}nakim nkm wvnpi vnp}w

    pivcngim nkm ak ywi

    Ey}pingb wip|agiw

    ajvpe|im q 26)

    0

    Gnva}nc

    LAKNKGANC VCNK * 06>0

    OPN

    Akvy} Pw+(666

    Oiq Ey}vy} Akmagn}epOiq Ey}geji

    Akmagn}ep

    Byjnk Piweypgi

    Mi|icevjik}

    Wipanc

    Ke+el WPN

    }e xbagb

    OPN

    gek}pa`y}i

    >

    Vpevewim

    kix xepow ak

    06>0

    ]e}nc

    Jk

    VWMH 1+66 06+96 01+96

    Hpeykm lceep el nmjak

    `cego gekw}pyg}im

    Ajvpe|im binc}b

    w}n}yw vievci el 9

    Maw}pag}w

    G@H >+66 >+66Ajvpe|i Binc}b w}n}yw

    \n|ykaqn vievci

    Lykg}aekakh xa}b

    mallagyc}aiw

    VWMH >+66 >+66

    Eki \ibagci vnpo# nkm

    wigypa}q by}

    gekw}png}im+E|ip binm

    vpedig}ep ep nkm

    Ca`pnpq lypka}ypi

    vpegypim

    Ajvpe|im

    ]pnma}aeknc jimagnc

    gnpi

    G@H 6+96 6+96

    9 Lypka}ypi# 9

    gejvy}ipw

    vpegypim

    Ajvpe|im illagaikgq

    el 06 W}nll

    9 Vpehpnjw Ajvpe|i nxnpikiww

    el AJ9 Vpehpnjw Ajvpe|i ky}pa}aeknc

    w}n}yw el >666vievci

    Eki Bip`nc Hnpmik

    iw}n`cawbim

    Ajvpe|im vpemyg}aek

    el Jimagaki

    6 0>+8< 8=+2< 1+96 09+66 7=+96

    7+66 VWMH

    Vpehpnjji 4 87

    >+86Vpi|ik}a|i Binc}bGnpi

    0+09

    WPN 0

    WPN =

    Gnva}nc

    WPN 90+09

    Laknkganc Vcnk *06>0

    Vpedig} OPN

    Akvy} ak Jk Oiq Ey}vy}Akmagn}ep Oiq Ey}gejiAkmagn}epPigyppik}Wipanc Ke elWPN }e

    xbagb

    OPN

    gek}pa`y}i

    ]e}nc

    =2+>7 >1+1< +76

  • 8/3/2019 Financial Plan - 2012

    57/78

    Vpehpnjji4>9#=8 ,9>

    Akvy}

    Vipweknc

    Ijecyjik

    }w

    E}bip

    Pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    Lykmw

    CaoicqGek}akyn}

    aek lpej

    06>>

    VpevewimKix

    Xepow

    ak 06>0

    ]e}nc

    >

    Wyw}nakakh }bi Byjnk

    Piweypgiw el Wip|agi

    mica|ipq wqw}ij

    9#>68 U 9#>68 U U UVipweknc Ijecyjik}w npi

    vnam }e 09 w}nll

    Byjnk piweypgiw el

    Wip|agi mica|ipq Wqw}ij

    aw wyw}nakim+

    0

    0

    Jnpoi} evvep}yka}aiw#

    aklepjn}ek nkm

    cakonhi nkm `yacmakh

    okexcimhi ek kix

    ev}aekw n|nacn`ci

    0=8 0=8 VWMH >9#966 >8#966 77#666

    6= @ycamakh Piw} npinw# 60

    kew }eypaw} gik}piw

    pibn`aca}n}im

    096 vievci hi} mapig} ,

    akmapig} ijvceqjik} nkm

    akgpinwim 8966 cegnc ,

    lepiahk }eypaw} nppa|ncw ak

    KV

    >

    7 Ajvpe|akh je`aca}q eljik , jn}ipancw

    022 022 VWMH U >8#666 >8#666 6= `yw w}nkmPibn`aca}n}im

    0966lnjacaiw `ikila}im 0

    U 71= 71= G@H U 966 966

    Vpegypim ellagi i~yavjik}w

    Gejvy}ip , Nggiwwepaiw

    lypka}ypi , E}bip

    Iyavjik}w

    xepoakh gnvnga}q el }bi

    jakaw}pq ajvpe|im `q

    09)

    = U >#=0> >#=0> U U U >66 laicm nkm cn` }iw} meki~ynca}q el gekw}pyg}aek

    nwwypim `q =6)

    9

    Ajvpe|ijik} el wip|agi

    mica|ipq ,Akw}a}y}aeknc

    mi|icevjik} lepmica|ipq el wvigancatim

    }pnakakh

    U 68 7#1>2 1#609 U >9#966 >8#966 96#966

    7

    Pigyppik} "666!

    Binm 4=0

    0,=

    Vpedig}

    OPN Oiq Ey}vy} akmagn}ep

    Gnva}nc"666!

    Oiq Ey}gejiakmagn}ep

    Wipanc Ke

    el WPN }e

    xbagbOPN

    Gek}pa`y

    }i

    Gnvnga}q `yacmakh lep

    ajvcijik}n}aek

  • 8/3/2019 Financial Plan - 2012

    58/78

    >9

    Oiq Piwyc} NpinVipweknc

    Ijecyjik}w

    E}bipPigyppik}

    Irvikma}ypi

    ]e}nc

    Caoicq

    Gek}akyn}aek

    lpej

    06>>

    Vpevewim KixXepow ak

    06>0

    ]e}nc

    Mi|icevjik} el

    Weganc# Laknkganc#

    Byjnk# Vbqwagnc#

    Kn}ypnc Nwwi}w

    =2#=96#666 186#666 =1#=06#666

    Vipweknc

    Ijecyjik}w xipi

    vnam }e >22 w}nll

    Byjnk piweypgiw el Wip|agi

    mica|ipq wqw}ij aw wyw}nakim+

    >

    WPN >

    =

    Ajvpe|akh Byjnk

    Akw}a}y}aekncPiweypgiw lep

    Wip|agi mica|ipq

    > Gejvy}ipw xa}b

    nggiwwepaiw# 69

    Vbe}egevaipw# 67

    Kew Jyc}a Jiman

    Vpedig}ep , ellagi

    Lypka}ypi npi

    vypgbnwim

    Ajvcijik}akh gnvnga}q el w}nll

    ajvpe|im `q 09)

    7

    WPN 7

    =

    Je}a|n}akh

    Ellagancw >96#666 >96#666 766#666

    > !Ellagi cnkhynhi 4*

    96 ellagipw `ikila}im

    0!Vipaemagnc

    jnhntakiw 4*60 Kew

    jnhntakiw

    vypgbnwim

    7!Xiclnpi4*76Kew

    w}nll `ikila}im

    Wip|agi vpe|amim }e e}bip

    akw}a}y}aekw ajvpe|im+

    0

    Oiq Ey}vy}

    Akmagn}ep Oiq Ey}geji Akmagn}ep

    Wipanc Ke+

    el WPN }e

    xbagb OPNGek}pa`y}i

    Vpedig}

    Akvy}

    Binm4*

    Vpehpnjji Ke4*

  • 8/3/2019 Financial Plan - 2012

    59/78

    Binm Ke+ 4* =0

    OPN Oiq Ey}vy} akmagn}epOiq Ey}geji

    akmagn}ep

    Wipanc Ke el WPN

    }e xbagb OPN

    Gek}pa`y}iVpedig

    }

    Akvy}"Pw!

    Vipweknc

    Ijecyjik}w

    E}bip Pigyppik}

    Irvikma}ypi]e}nc

    CaoicqGek}akyn}aek

    lpej 06>>

    Vpevewim Kix

    Xepow ak 06>0]e}nc

    >

    Wyw}nakakh }bi Byjnk

    Piweypgiw el Wip|a|gi

    mica|ipq wqw}ij

    71#726#666 * 71#726#666 * * *Vipweknc Ijecykjik}w

    npi vnam }e >70 w}nll

    Byjnk piweypgiw el

    Wip|agi mica|ipq

    Wqw}ij aw wyw}nakim+

    0

    * >86#666 >86#666 * *

    >9 Kew+ el W}nll }pnakim

    ek Wvigancatim }igbkagnc

    wy`dig}w , >9 Kew+

    kepjnc }pnakakh

    76 Ke+ el w}nll

    Gnvnga}q ajvpe|im n}

    ev}ajyj evipn}aeknc

    ci|ic

    * >7#276#666 >7#276#666 * * *Evipn}aeknc Ng}a|a}iw el7= vpedig}wel penmw }e

    `i gnppaim ey}

    @i}}ip wip|agi mica|ipq

    `q >6)

    7Ajvpe|akh je`aca}q el

    jik nkm jn}ipancw* 76#666#666 76#666#666 * *

    096 oj el penmw , penm

    w}pyg}ypiw }e `i

    Jnak}nakim

    @i}}ip wip|agi mica|ipq

    `q 9)0

    =

    Nggiwwa`aca}q }e npinw

    Jepi Ak|iw}jik}#

    Akgpinwim Je`aca}q

    Inwq , Gejlep}n`ci

    }pnkwvep}#

    Jakajati Penm

    Nggamik}w

    * * * * >76#666#666 >76#666#666

    =8+29 oj el penmw }e `i

    ajvpe|im#

    7 w}pyg}ypi }e `i

    gekw}pyg}im+

    @i}}ip wip|agi mica|ipq

    `q >9)7

    9

    Gnvnga}q `yacmakh nkm

    ~ynca}q ajvpe|ijik} lep

    ajvcijik}n}aek

    * * * * >#896#666 >#896#666

    HVW *= Kew

    N7 Geceyp vpak}ep > Kew+

    N = Geceyp Vpak}ep 7

    Kew

    Geceyp Vpak} vbe}egevq

    jngbaki >

    Ellagi Lypka}ypiw

    @yacmakh }bi Gnvnga}q

    el Ma|awaeknc ,

    pihaeknc , Binm ellagi

    Ajvpe|im n} ev}ajyj

    evipn}aeknc ci|ic

    7

    71#726#666 ==#666#666 27#726#666 * >7>#896#666 >7>#896#666

    Pigyppik} Gnva}nc

    OPN

    Ajvpe|akh Byjnk nkm

    akw}a}y}aeknc piweypgiw

    lep i}}ip wip|agi

    mica|ipq

    0

    =

    ]e}nc

    0

    Oiq Ey}vy} akmagn}epOiq Ey}geji

    akmagn}ep

    Wipanc Ke el WPN

    }e xbagb OPN

    Gek}pa`y}iVpedig

    }

    Akvy}"Pw!

    Laknkganc Vcnk * 06>0

  • 8/3/2019 Financial Plan - 2012

    60/78

    Binm 4 =86 * J%Cegnc He|ipkjik}

    Vpehpnjji 4 7,>

    Vpevew

    imKix

    xepowak

    06>0

    ]e}nc

    0

    Wyw}nakakhByjnkPiweypgi akWip|agiMica|ipqWqw}ij

    >0#96= >0#61

    Vipwekncijecyjik}wxipi vnam }e 99ellagipw

    Byjnkpiweypgiwgnvnga}q awwyw}nakim+Ng}a|a}aiw el }biJakaw}pq elCegnc

    He|ipkjik}

    >

    =

    Akw}a}y}aekncPiweypgiwlep }biWip|agiMica|ipq

    >#> 966 0#>>> G@H 966 966

    Akw}a}y}aekxipiw}pikh}bikim`q 96)

    0

  • 8/3/2019 Financial Plan - 2012

    61/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikmy}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}

    ak lpej

    06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    0

    Wyw}nkakh }bi

    byjnk

    Piweypgiw el

    Wip|agi mica|ipq

    wqw}ij

    801+69

    Vipweknc

    Ijecyjik}w

    xipi vnam }e =6

    w}nll

    Byjnk

    Piweypgiw el

    Wip|agi mica|ipq

    wqw}ij `q =6

    w}nll xnw

    wyw}nakim

    >

    0

    Wyw}nkakh }bi

    byjnk

    Piweypgiw el

    Wip|agi mica|ipq

    wqw}ij

    Vipenknc

    ijecyjik}w

    xipi vnam }e

    019 w}nll

    Byjnk

    piweypgiw el

    wip|agi mica|ipq

    wqw}ij `q 019

    w}nll xnw

    wyw}nakim

    >

    0

    Ajvpe|akh

    byjnk nkmakw}a}y}aeknc

    piweypgiw

    }bpeyhb }bi

    vypgbnwbakh lep

    wip|agi mica|ipq

    G@H >+89 >+89

    Lypka}ypi nkm

    icig}pekag

    i~yavjik}wkiimw xipi

    lycclaccim lep

    Cegnc

    He|ipkjik}w

    Mivnp}jik}w " 2

    Kew!

    Gekmyga|i

    xepoakh

    ik|apekkjik}vpe|amim nkm

    byjnk

    piweypgiw el

    wip|agi mica|ipq

    wqw}ij `q w}nll

    xnw wyw}nakim

    0

    >0+09 8>0

    Vpedig

    }

    OPN

    Akvy}

    Pigyppik} Pw ak Jk Gnva}nc Pw ak Jk

    Oiq Ey} vy}akmagn}ep

    Vpehpnjji4 Mivnp}jik} el Cegnc He|ipkjik}

  • 8/3/2019 Financial Plan - 2012

    62/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikmy}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}

    ak lpej

    06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    Oiq Ey}Geji

    akmagn}ep

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}iVpedig}

    OPN

    Akvy}

    Pigyppik} Pw ak Jk Gnva}nc Pw ak Jk

    Oiq Ey} vy}

    akmagn}ep

    =

    W}pikh}bikakh

    byjnk

    Piweypgiw nkm

    akw}a}y}aeknc

    piweypgiw el

    Cegnc

    ny}bepa}aiw

    16+7>

    0

    Mi|icevjik} lep

    Mica|ipq el Wvigancti

    ]pnakakhw

    =

    Mi|icevjik}

    nkm

    ajvpe|ijik} }e

    `yacmakh

    lngaca}aiw nkm

    piw}epn}aek el

    vpevip}aiw

    mnjnkhim `q

    geklcag} nkm

    vypgbnwi el

    @eeow

    G@H >8+66 >8+66

    Vypgbnwakh

    `eeow lep >68

    Vy`cag

    Ca`pnpaiw

    Akgpiwakh cali

    okexcimhi nkm

    woaccw

    7

  • 8/3/2019 Financial Plan - 2012

    63/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikmy}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}

    ak lpej

    06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    Oiq Ey}Geji

    akmagn}ep

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}iVpedig}

    OPN

    Akvy}

    Pigyppik} Pw ak Jk Gnva}nc Pw ak Jk

    Oiq Ey} vy}

    akmagn}ep

    =

    Iw}n`cawbjik}

    nkm evipn}aek el

    n ~ynca}q

    ki}xepo ak }bi

    vpe|akgi

    VWMH 99+66 99+66>6 Oj penmw

    Pibn`aca}n}im

    >+]pnkwvep}

    }aji pimyg}aek

    0+Pimygim

    Gekwyj}aek el

    Lync

    7+pimyg}aek el

    ]pnkwvep} gew}

    el vnwwikhipw

    nkm cenm

    gnppaipw+

    =+Ak|iw}jik}w

    el igekejagng}a|a}aiw

    7

  • 8/3/2019 Financial Plan - 2012

    64/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikmy}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}

    ak lpej

    06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    Oiq Ey}Geji

    akmagn}ep

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}iVpedig}

    OPN

    Akvy}

    Pigyppik} Pw ak Jk Gnva}nc Pw ak Jk

    Oiq Ey} vy}

    akmagn}ep

    =

    Mi|icevjik} el

    nc}ipkn}a|i

    ikiphq ak

    pije}i%pypnc

    npinw }bn} gnk(}

    `i wip|im `q

    kn}aeknc

    VWMH 6+66

    7= Myjvakh

    hpeykmw xipi

    pike|n}im# ak

    ingb Cegnc

    Ny}bepa}q lep

    iw}n`cawbjik}

    el vpevip wecam

    xnw}i

    Jnknhijik}+

    @i}}ip Wecam

    xnw}i

    Jnknhijik}

    vpng}agiw xipi

    wyw}nakim

    7

    =

    7+0 Jepi

    ak|iw}jik}w

    Vpe|awaek el Gejjyka}q

    ci|ic

    aklpnw}pyg}ypi

    VWMH >9+66 >9+66

    = Kew Jemic

    gejjyka}q # 0

    Kew Vy`cagca pnpaiw gik}pi

    gekw}pyg}im

    @i}}ip

    ajvpe|ijik}

    wajvcalaim nwxicc nw ajvpe|i

    ca li okexcimhi

    woaccw

    7

  • 8/3/2019 Financial Plan - 2012

    65/78

    Vipweknc

    ijecyjik}w

    E}bip

    pigyppik}

    irvikmy}ypi

    ]e}ncWeypgi el

    Lykm

    Caoicq

    gek}akyn}

    ak lpej

    06>>

    Vpevewim

    kix xepow

    ak 06>0

    ]e}nc

    Oiq Ey}Geji

    akmagn}ep

    Wipanc Ke el

    WPN }e

    xbagb OPN

    gek}pa`y}iVpedig}

    OPN

    Akvy}

    Pigyppik} Pw ak Jk Gnva}nc Pw ak Jk

    Oiq Ey} vy}

    akmagn}ep

    =Vpe|awaek el

    vy`cag pync

    aklpnw}pyg}ypi

    VWMH 9=+66 9=+66

    > Ke Nqyp|imag

    bewva}nc > Ke

    gejjnk bncc # 7

    Kew jipoi} # >

    Ke gpija}epayj

    nkm >Ke

    giji}pq

    gekw}pyg}im

    Akgpinwakh

    aklpnw}pyg}ypi

    lngaca}aiw njekh

    pypnc npin

    vievci+

    7

    = Mi|icevjik} el

    vbqwagnc nwwi}w

    G@H >6+66 >6+66

    >0==Gejjyka}q

    gik}piw }e

    vypgbnwi Kixw

    vnvip nkm

    vipaemagnc

    jnhntakiw

    @i}}ip pinmakh

    nkm cipnakh

    lngac a}aiw >0==

    gejjyka}q

    gik}ipw

    =

    ]e}nc >60+99 800+26 209+79 >

  • 8/3/2019 Financial Plan - 2012

    66/78

    Vipweknc

    Ijecyjik}w

    E}bip

    pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    lykm

    Caoicq

    Gek}akyn}aek

    lpej 06>>

    Vpevewim

    kix xepo

    ak 06>0

    ]e}nc

    Jnak}nak }bi

    Byjnk Piweypgi

    el wip|agi mica|ipq

    wqw}ij

    88#666 #089 >#089Pige|ipim 89) el myi ncnkgiw

    }e }bi wegai}aiw

    Mawvy}iw wi}}cim

    >#=#=28=

    e}bip Vpajnpq Wegai}aiw pigia|im

    nm|agi nkm hyamnkgi

    @iw} Jnknhijik} Vpng}agiw

    226 226Pimygi xnw}nhiw ,

    jawnvvpevpan}aek `q 06)

    Wip|agi mica|ipq ajvpe|im

    Ajvpe|akh

    Akw}a}y}aeknc

    piweypgiw lep

    wip|agi mica|ip

    G@H >#896 >#896

    60 Vbe}egevq Jngbakiw# >#896 >#896

    Laknkganc Vcnk * 06>0

    Binm Ke 4*=80 Mivnp}jik} el Ge*evipn}a|i Mi|icevjik}

    Vpehpnjji 4*97 Ge*evipn}a|i Mi|icevjik}

    Vpedig} 4*0 Hikipnc Nmjakaw}pn}aek

    Pigyppik} "666" Gnva}nc "666"Oiq ey} geji

    akmagn}ep

    Wipanc Ke el

    WPN }e xbagb

    OPN

    Gek}pa`y}i

    >

    Vpevewim

    kix xepo

    ak 06>0

    ]e}nc

    Jnak}nak }bi

    Byjnk Piweypgi

    el wip|agi mica|ipq

    wqw}ij

    >#190 >#190

    Pijykipn}aek , Akgik}a|iw

    vpe|amim }e >6 w}nll

    Byjnk piweypgiw el Wip|agi

    mica|ipq wqw}ij `q >6 w}nll aw

    wyw}nakim>

    Vpeje}akh

    vpeliwwaekncawj ak

    }nphi}akh nkm

    vpaepa}atakh

    710 710

    Wyvvep}akh }e Maw}pag} Geev

    Geykgac }e gekmyg} >6 }pnakakh

    vpehpnjjiw , Irnjw }e geev

    ijvceqiiw

    @iw} Jnknhijik} Vpng}agiw

    0

    Ajvpe|akh

    Akw}a}y}aeknc

    piweypgiw lep

    wip|agi mica|ipq182 182

    Vpe|amakh ]pnakakh }e >01 Ge*

    evipn}a|i Mi|icevjik} Ellagipw#

    >66 e}bip w}nll# , ijvceqiiw el

    }bi wegai}aiw }e ajvpe|i }bi

    ci|ic el wip|agiw mica|ipim

    Gnvnga}q el Byjnk piweypgi

    akgpinwim

    0

    Aklepjn}aek

    Mi|icevjik}776 776

    Gekmyg}akh 68 xepowbevw }e }bi

    Ge*evipn}a|i ephnkatn}aekw

    @iw} Jnknhijik} Vpng}agiw

    9

    ]e}nc >#190 >#866 7#0

    Binm Ke 4*=80 Mivnp}jik} el Ge*evipn}a|i Mi|icevjik}

    Vpehpnjji 4*97 Ge*evipn}a|i Mi|icevjik}

    Vpedig} 4*7 Vpe|akganc Ge*evipn}a|i ]pnakakh Akw}a}y}i

    Vpedig} Oiq Piwyc} Npin

    Akvy}

    Oiq ey} vy}

    akmagn}ep

    Oiq ey} geji

    akmagn}ep

    Wipanc Ke el

    WPN }e xbagb

    OPN

    Gek}pa`y}i

  • 8/3/2019 Financial Plan - 2012

    68/78

    Vipweknc

    Ijecyjik}w

    E}bip

    pigyppik}

    Irvikma}ypi

    ]e}nc

    Weypgi

    el

    lykm

    Caoicq

    Gek}akyn}aek

    lpej 06>>

    Vpevewim

    kix xepo

    ak 06>0

    ]e}nc

    Jnak}nak }bi

    Byjnk Piweypgi

    el wip|agi mica|ipq

    wqw}ij

    #666 >#666

    Vpe|amim }pnakakh }e 729

    @ikilaganpaiw

    Ikbnkgim woaccw nkm

    okexcimhi el }bi @ikilaganpaiw

    , irvnkm }bi wicl ijvceqjik}

    7

    Pimygakh

    bi}ipehikia}q nkm

    |yckipn`aca}

    >16 >16966 @ikilaganpaiw pigia|im gpima}

    lngaca}aiwW}nkmnpm el cali ajvpe|im 9

    ]e}nc 0

  • 8/3/2019 Financial Plan - 2012

    69/78

    OPN >+> Byjnk

    Piweypgi

    Mi|icevjik}

    797 w}nll

    Byjnk piweypgiw

    gnvnga}q aw

    jnak}nakim

    OPN >+> Ajvpe|akh

    Akw}a}y}aekncPiweypgiw lep }bi

    wip|agi mica|ipq

    >#966 >#966 PG >#696 >#696

    Pivnapw nkm

    jnak}nakim |ibagci * >

    Gnp# > Wakhci gy`# 8

    Je}ep aoi# >6

    Gejvy}ipw# 0

    Vbe}egevq jngbakiw

    nkm 0 Lnr jngbakiw

    Akw}a}y}aeknc

    gnvnga}q

    ajvpe|im `q >6)

    OPN >+7 Jnpoi}

    evvep}yka}aiw#

    aklepjn}aek

    cakonhiw , ki}xepow

    >#766 >#766Pigypi

    k}

    9 Irba`a}aekw , 9

    ]pnmi w}nccw gekmyg}im

    Cegnc jnpoi} ,

    Kn}aeknc ci|ic

    Jnpoi} el cegnc

    vpemyg}w aw

    OPN >+=

    Vpemyg}a|a}q

    ikbnkgijik}

    VWMH =66 =66Jemalaim >0 pntep

    jemic bnkmceejw

    Cegnc vpemyg}aek

    akgpinwim `q 96)

    OPN0+> Ajvpe|akh

    je`aca}q# jik ,

    jn}ipancw

    >#996 >#996Pigypi

    k}

    Wyvvcaim >666 Oh

    qnpk , geap }e ]pnakakh

    gyj vpemyg}aek

    gik}ipw

    Cegnc vpemyg}aek

    akgpinwim `q 96)0

    ]e}nc

    Binm Ke+ 4* =87 * Mivnp}jik} el Akmyw}paiw

    Vpehpnjji Ke 4* 9>

    OPN

    Akvy}

    Pigyppik} "Pw (666! Gnva}nc "Pw (666!

    Vipweknc

    Ijecyjik}w

    E}bipPigyppik}

    Irvikma}y

    pi

    Oiq ey}geji

    Akmagn}ep]e}nc

    Caoicqgek}akyn

    }aek lpej

    06>>

    VpevewimKix

    xepow ak

    06>0

    >

    Oiq ey} vy}

    AkmaGn}ep

    Laknkgakh Vcnk * 06>0

    Weypgi

    el Lykm

    Wipanc Ke+elWPN }e

    xbagb OPN

    gek}pa`y}i

    Vpedig

    }

    0# = ,

    9 7

  • 8/3/2019 Financial Plan - 2012

    70/78

    ]e}nc

    OPN

    Akvy}

    Pigyppik} "Pw (666! Gnva}nc "Pw (666!

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}y

    pi

    Oiq ey}geji

    Akmagn}ep]e}nc

    Caoicq

    gek}akyn

    }aek lpej

    06>>

    Vpevewim

    Kix

    xepow ak

    06>0

    Oiq ey} vy}

    AkmaGn}ep

    Weypgi

    el Lykm

    Wipanc Ke+el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Vpedig

    }

    >#=== >#===G@H *

    GIMW>#666 >#666

    Gekmyg}im 69]igbkecehq ]pnkwlip

    ]pnakakh lep >=6

    `ikilaganpaiw

    >66 wicl

    ijvceqjik}

    hikipn}im

    0#618 0#618Pigypi

    k}

    Gekmyg}im =6 ]pnakakh

    vpehpnjjiw ek

    Bnkmceej xin|akh#

    Wjncc Akmyw}paiw ,

    Bnkmagpnl} vpemyg}aek

    lep =96 `ikilaganpaiw

    766 Bnkmceej

    xin|ipw

    mi|icevim# >96

    Gpnl}w jik

    mi|icevim

    G@H 866 866

    Mi|icevim ]pnakakh

    gik}piw , Wnciw

    gik}piw

    Lngaca}aiw el

    ]pnakakh Gik}ipw

    Ajvpe|im

    >#>26 >#>26 VWMH = Mqi

    gik}pi

    09) el Woacc

    Mijnkm Gn}ipim>#766>#766 VWMH 9#666 9#666

    A }

  • 8/3/2019 Financial Plan - 2012

    71/78

    ]e}nc

    OPN

    Akvy}

    Pigyppik} "Pw (666! Gnva}nc "Pw (666!

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}y

    pi

    Oiq ey}geji

    Akmagn}ep]e}nc

    Caoicq

    gek}akyn

    }aek lpej

    06>>

    Vpevewim

    Kix

    xepow ak

    06>0

    Oiq ey} vy}

    AkmaGn}ep

    Weypgi

    el Lykm

    Wipanc Ke+el

    WPN }e

    xbagb OPN

    gek}pa`y}i

    Vpedig

    }

    OPN =+7 Vpe|amakh

    akgik}a|iw>#=01 >#=01

    Vpe|amim mi|icevjik}wy`wamaiw lep >066

    `ikilaganpaiw el }bi

    woacc mi|icevjik}

    vpehpnjji

    Vnp}agavn}aek ak

    }pnakakh

    vpehpnjji

    akgpinwim `q 96)

    ]e}nc 7>#266 =2#>02 >9#666 >9#666

  • 8/3/2019 Financial Plan - 2012

    72/78

    Binm 4 =8= * Mivnp}jik} el Weganc Wip|agiw# KV

    Oiq Piwyc} Npin

    Vipweknc

    Ijecyjik}w

    E}bip

    Pigyppik}

    Irvikma}ypiw ]e}nc

    Weypgi

    el

    lykm

    Caoicq

    Gek}aky

    n}aek

    lpej

    06>>

    Vpevewim Kix

    xepow ak 06>0 ]e}nc

    Wyw}nakakh }bi

    byjnk piweypgiw

    el wip|agi mica|ipq 01#966#666 0#666#666 7>#966#666 * * * *

    >>6 w}nll ijvceqim

    Byjnk piweypgiw el

    wip|agi mica|ipq wqw}ij `q

    >>6 w}nll aw wyw}nakim

    Mi|icevjik} el

    byjnk nwwi}w nkm

    vpemyg}a|a}qikbnkgijik} * 82#666#666 * * * *

    Vpe|a