PENTATHLON COMMUNITY DEVELOPMENT
DISTRICT

MIAMI-DADE COUNTY REGULAR BOARD MEETING FEBRUARY 10, 2022
6:00 P.M.

Special District Services, Inc. 8785 SW 165th Avenue, Suite 200
Miami, FL 33193
www.pentathloncdd.org 786.347.2711 ext. 2011 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile

AGENDA
PENTATHLON COMMUNITY DEVELOPMENT DISTRICT
Conference Room of Signature Flight Support 14150 SW 129th Street
Miami, Florida 33186
REGULAR BOARD MEETING
February 10, 2022
6:00 p.m.

Call to Order
Proof of Publication…	Page 1
Establish Quorum
Additions or Deletions to Agenda
Comments from the Public for Items Not on the Agenda
Approval of Minutes
September 9, 2021 Regular Board Meeting…	Page 2
Old Business
Staff Report as Required
New Business
Consider Resolution No. 2022-01 – Adopting a Fiscal Year 2022/2023 Proposed Budget…	Page 5
Administrative Matters
Announcement of Qualifying Period: Noon, June 13, 2022 – Noon, June 17, 2022 (Seats 3&4)
Financial Update…	Page 12
Board Members Comments
Adjourn

MIAMI DAILY BUSINESS REVIEW
Published Daily except Saturday, Sunday and Legal Holidays
Miami, Miami-Dade County, Florida

STATE OF FLORIDA COUNTY OF MIAMI-DADE:

Before  the   undersigned     authority personally  appeared GUILLERMO GARCIA, who on oath says that he or she is the DIRECTOR OF OPERATIONS, Legal Notices of the Miami Daily Business   Review    f/k/a    Miami    Review,   a   daily		(except Saturday,	Sunday	and	Legal	Holidays)	newspaper, published at Miami in Miami-Dade County, Florida; that the attached copy   of advertisement, being   a   Legal Advertisement of Notice in the matter of

PENTATHLON COMMUNITY DEVELOPMENT DISTRICT - FISCAL YEAR 2021/2022 REGULAR MEETING SCHEDULE

in the XXXX Court,
was published in said newspaper in the issues of 10/01/2021
Affiant further says that the said     Miami Daily Business Review is a newspaper published at Miami, in said Miami-Dade County, Florida and that the said   newspaper   has   heretofore been continuously published in said Miami-Dade County, Florida each day (except Saturday, Sunday and   Legal   Holidays)   and has  been entered as second class mail matter at the post office in Miami in said Miami-Dade County, Florida, for a period of one year nex1 preceding the first publication of the attached copy of advertisement; and affiant further says that he   or she has neither paid nor promised any person, firm or corporation any discount, rebate, commission or refund for the purpose of this	advertisement	for	publication	in	the	said

0

(SEAL)	
GUILLERMO GARCIA personallv '·--· ·- •-

PENTATHLON COMMUNITY DEVELOPMENT DISTRICT REGULAR BOARD MEETING
SEPTEMBER 9, 2021

CALL TO ORDER

District Manager Nancy Nguyen called the September 9, 2021, Regular Board Meeting of the Pentathlon Community Development District (the “District”) to order at 6:33 p.m. in the Conference Room of the Signature Flight Support Building located at 14150 SW 129th Street, Miami, Florida 33186.

PROOF OF PUBLICATION

Ms. Nguyen presented proof of publication that notice of the Regular Board Meeting had been published in the Miami Daily Business Review on September 28, 2020, as part of the District’s Fiscal Year 2020/2021 Regular Meeting Schedule, as legally required.

ESTABLISH A QUORUM

Ms. Nguyen determined that the attendance of Chairperson Grissobelle Reyes-Obando, Vice Chairperson Ana Ibarra and Supervisors Michael Hunt, Julio Cesar Obando, and Andre Goins constituted a quorum and it was in order to proceed with the meeting.

Staff in attendance included: District Manager Nancy Nguyen of Special District Services, Inc.; and District Counsel Ginger Wald of Billing, Cochran, Lyles, Mauro & Ramsey, P.A.

ADDITIONS OR DELETIONS TO THE AGENDA

Ms. Nguyen informed the Board of Supervisors (the “Board”) that she would like to add the following item to the agenda:

New Business Item 4. – Traffic Concerns on SW 157th Avenue The Board acknowledged Ms. Nguyen’s request.
COMMENTS FROM THE PUBLIC FOR ITEMS NOT ON THE AGENDA

There were no comments for items not on the agenda.

APPROVAL OF MINUTES
1. May 13, 2021, Regular Board Meeting and Public Hearing

Ms. Nguyen presented the May 13, 2021, Regular Board Meeting and Public Hearing minutes and asked if there were any comments and/or changes.

There being no changes and/or comments, a motion was made by Mr. Hunt, seconded by Mr. Obando and unanimously passed approving the May 13, 2021, Regular Board Meeting and Public Hearing minutes, as presented.

OLD BUSINESS
Page 1 of 3

1. Staff Report, as Required

There was no Staff Report at this time.

NEW BUSINESS
Consider Resolution No. 2021-06 – Adopting a Fiscal Year 2020/2021 Amended Budget

Resolution No. 2021-06 was presented, entitled:

RESOLUTION NO. 2021-06

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE PENTATHLON COMMUNITY DEVELOPMENT DISTRICT AUTHORIZING AND ADOPTING AN AMENDED FINAL FISCAL YEAR 2020/2021 BUDGET (“AMENDED BUDGET”), PURSUANT TO CHAPTER
189, FLORIDA STATUTES; AND PROVIDING AN EFFECTIVE DATE.

Ms. Nguyen provided an explanation for the document. A discussion ensued after which:

A motion was made by Mr. Goins, seconded by Ms. Ibarra and unanimously passed to approve and adopt Resolution No. 2021-06, as presented, thereby setting the amended/revised budget for the 2020/2021 fiscal year.

Consider Approval of Auditor Renewal

Ms. Nguyen explained that at the March 14, 2019, District meeting, the Board selected Grau & Associates to perform the year end audits for the fiscal years ending 2018, 2019, and 2020 with an option to perform the 2021 and 2022 audits.

Ms. Nguyen stated that management was pleased with the services provided by Grau & Associates, and recommended that the Board approve the renewal option. A discussion ensued, after which:

A motion was made by Ms. Ibarra, seconded by Ms. Reyes-Obando and unanimously passed approving the renewal option with Grau & Associates to perform the audits for the fiscal years ending in 2021 and 2022 for $3,500 and $3,600, respectively.

Legislative Session Update

Ms. Nguyen explained that District Counsel had prepared a memorandum summarizing the legislative acts that had become law during the most recent legislative session. Ms. Wald provided an explanation of the laws that pertain to the District and advised that if there were any questions regarding these new laws, they may contact her office or visit http://laws.flrules.org/.

ADD-ON: Traffic Concerns on SW 157th Avenue

Ms. Nguyen explained that this item was added at the request of Ms. Ibarra. Ms. Ibarra stated that although the new street light at the intersection of SW 157th Avenue and SW 140th Street was a great addition to the area, there was still a need for additional attention to traffic, especially during school drop off and pick up times. Ms. Ibarra further stated that motorists were blocking the intersection; therefore, motorists traveling east on SW 140th Street are unable to make a left hand turn onto SW 157th Avenue.

Mr. Hunt expressed his concerns with the traffic as well. Ms. Nguyen advised that she submitted a complaint with 311 informing them of the issue. Ms. Nguyen stated that once she receives a response from 311 she will relay the information to the Board.

ADMINISTRATIVE MATTERS
1. Staff Report, as Required

Ms. Nguyen stated that unless an emergency were to arise, the Board would not need to meet until February 10, 2022, in order to approve the fiscal year 2022/2023 proposed budget and June 9, 2022, in order to finalize the fiscal year 2022/2023 final budget.

BOARD MEMBER COMMENTS

Everyone exchanged best wishes for the holiday season.

ADJOURNMENT

There being no further business to come before the Board, a motion was made by Ms. Ibarra, seconded by Mr. Hunt to adjourn the Regular Board Meeting at approximately 7:01 p.m. There were no objections.

Secretary/Assistant Secretary	Chairperson/Vice-Chairperson

RESOLUTION NO. 2022-01

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE PENTATHLON COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET AND NON-AD VALOREM SPECIAL ASSESSMENTS FOR FISCAL YEAR 2022/2023; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Board of Supervisors (the “Board”) of the Pentathlon Community Development District (the “District”) is required by Chapter 190.008, Florida Statutes, to approve a Proposed Budget for each fiscal year; and,

WHEREAS, the Proposed Budget including the Assessments for Fiscal Year 2022/2023 has been prepared and considered by the Board.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE PENTATHLON COMMUNITY DEVELOPMENT DISTRICT THAT:

Section 1. The Proposed Budget including the Assessments for Fiscal Year 2022/2023 attached hereto as Exhibit “A” is approved and adopted.

Section 2.       A Public Hearing is hereby scheduled for April 14, 2022 at 6:00 p.m. in the Conference Room at Signature Flight Support located at 14150 SW 129th Street, Miami, Florida 33186, for the purpose of receiving public comments on the Proposed Fiscal Year 2022/2023 Budget.

PASSED, ADOPTED and EFFECTIVE this 10th day of February, 2022.

ATTEST:	PENTATHLON
COMMUNITY DEVELOPMENT DISTRICT

By:			By:		 Secretary/Assistant Secretary			Chairperson/Vice-Chairperson

Pentathlon Community Development District

Proposed Budget For Fiscal Year 2022/2023
October 1, 2022 - September 30, 2023

CONTENTS

PROPOSED BUDGET

DETAILED PROPOSED BUDGET

DETAILED PROPOSED DEBT SERVICE FUND BUDGET IV	ASSESSMENT COMPARISON

PROPOSED BUDGET
PENTAT LON COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2022/2023
OCTOBER 1, 2022 - SEPTEMBER 30, 2023

REVENUES	
FISCAL YEAR 2022/2023 BUDGET	
        R   V             	6 77 	
              FR  R   R    R V                 	   63 	
                	  3    	
    R          	36 	
		
TOTAL REVENUES	$	2 3,578	
		
EXPENDITURES		
MAINTENANCE/INFRASTRUCTURE IMPROVEMENTS		
   R V                 	     	
       R               	     	
TOTAL MAINTENANCE/INFRASTRUCTURE IMPROVEMENTS	$	10,000	
		
ADMINISTRATIVE EXPENDITURES		
    RV   R F   	6    	
   R                  R 	   	
          	3 676	
   R  R   	3    	
     	     	
           R   	6    	
      F   	3 6  	
    R    	6    	
        V R      	6  	
             	 5 	
       	  5	
 FF            	5 5	
            R       	 75	
 R     F   	3 5  	
                   R F  	35 	
W                 	  5  	
		
TOTAL ADMINISTRATIVE EXPENDITURES	$	73,681	
		
TOTAL EXPENDITURES	$	83,681	
		
REVENUES LESS EXPENDITURES	$	20 ,8 7	
		
             	      55 	
		
BALANCE	$	8,  2	
		
          R   R                R F  	 5 6  	
          F R  R           	    7   	
		
EXCESS/ S ORTFALL 	$	8,650 	
		
  RR  V R FR   R R    R	  65 	
		
NET EXCESS/ S ORTFALL 	$	-	

DETAILED PROPOSED BUDGET
PENTAT LON COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2022/2023
OCTOBER 1, 2022 - SEPTEMBER 30, 2023

REVENUES	
FISCAL YEAR 2020/2021 ACTUAL	
FISCAL YEAR 2021/2022 BUDGET	
FISCAL YEAR 2022/2023 BUDGET	

COMMENTS	
        R  V             	7   7	6     	6 77 	 x        r            r       arryov r .  	
              FR   R    R    R V                 	   63 	   63 	   63 	 x      r  	  	
                	    5 6	  3 56 	  3    	 o   ay  	  	
    R          	 37	36 	36 	    r    ro          3   r o h	
					
TOTAL REVENUES	$	2 3,838	$	2 3,586	$	2 3,578		
					
EXPENDITURES					
MAINTENANCE/INFRASTRUCTURE IMPROVEMENTS					
   R V                 	 	     	     	   rov       o   g  y	
       R               	 75	     	     	 o ha g Fro                  g  	
TOTAL MAINTENANCE/INFRASTRUCTURE IMPROVEMENTS	$	75	$	10,000	$	10,000		
					
ADMINISTRATIVE EXPENDITURES					
    RV  R F   	     	6    	6    	 o ha g Fro                 g  	
   R                  R 	3 6	   	   	 ro                    rv or F   	
          	3   6	3 7  	3 676	                 a       3  	
   R   R   	3    	3    	3    	 o ha g Fro                 g  	
     	5 75	     	     	 o ha g Fro                 g  	
           R   	6    	6    	6    	 o ha g Fro                 g  	
      F   	3    	3 5  	3 6  	           o   For                	
    R    	5 5 3	6    	6    	    ra        a  	
        V R      	  6	65 	6  	 5     r a  Fro                g  	
             	367	   	 5 	 5     r a  Fro                g  	
       	 6	 5 	  5	  5   r a  Fro                g  	
 FF            	 5 	55 	5 5	  5   r a  Fro                g  	
            R       	 75	 75	 75	 o ha g Fro                 g  	
 R     F   	3    	3 5  	3 5  	 o ha g Fro                 g  	
                   R F  	35 	35 	35 	 o ha g Fro                 g  	
W                 	  5  	  5  	  5  	 o ha g Fro                 g  	
					
TOTAL ADMINISTRATIVE EXPENDITURES	$	65,616	$	72,583	$	73,681		
					
TOTAL EXPENDITURES	$	66,5 1	$	82,583	$	83,681		
					
REVENUES LESS EXPENDITURES	$	227,2 7	$	211,003	$	20 ,8 7		
					
             	     55  	     755 	      55 	   3       ay            ar       r   	
					
BALANCE	$	2 ,6 7	$	10,2 8	$	8,  2		
					
          R   R                R F  	       	 5 6  	 5 6  	 wo   r         o a                   Ro  	
          F R  R           	     6  	    7   	    7   	Fo r    r         o a                     Ro  	
					
EXCESS/ S ORTFALL 	$	10, 0 	$	7,3 5 	$	8,650 		
					
  RR  V R FR   R R    R	 	7 3 5	  65 	 arryov r Fro  r or   ar	
					
NET EXCESS/ S ORTFALL 	$	10, 0 	$	0 	$	-		

DETAILED FINAL DEBT SERVICE FUND BUDGET PENTAT LON COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2022/2023
OCTOBER 1, 2022 - SEPTEMBER 30, 2023

REVENUES	FISCAL YEAR 2020/2021 ACTUAL	FISCAL YEAR 2021/2022 BUDGET	FISCAL YEAR 2022/2023 BUDGET	

COMMENTS	

    r       o  	
 7	
 5	
 5	
 ro          r  For            3	

  V ax o     o 	

    55 	

    755	

     55	

   3       ay            ar       r   	

Total Revenues	

$	202,567	

$	200,780	

$	200, 80		

EXPENDITURES					

 r     a  ay     	

  5    	

  5    	

 r     a  ay               3	

    r    ay     	

 7  5	

   7  	

75    	

    r    ay                 3	

Total Expenditures	

$	202,105	

$	200,780	

$	200, 80		

Excess/ Shortfall 	

$	62	

$	-	

$	-		

Series 2012 Refunding Bonds Information

 r g a  ar   o   =	   7      	    a  r    a  ay           =	 ov b r    	
    r   Ra  =	 . 5 -  .5 	    a     r    ay           =	 ay        ov b r    	
       a  =	  r       			
 a  r  y  a   =	 ov  b r  33			

 ar   o                  =	          

Pentathlon Community Development District Assessment Comparison

 r g a 	F  a    ar	F  a    ar	F  a    ar	Fiscal Year	
 ro      	         	         	         	2022/2023	
 	          *		             *	 	          *		 	          *		   Projected Assessment*  	

        ra v 	
 	
   .  	
 	
 3 .  	
 	
 36.  	
 	
 3 .  	
$	
133.80	
 a     a       ra r   r 	 	-	 	  .7 	 	  .7 	 	  .7 	$	20.70	

  b 

 	5 5.  

 	   . 5

 	  3.5 

 	  5.5 

$	15. 7

 o a 

$	650.00	$

572.76	$

570.50	$

570.	$

570. 7

*                                     h Fo  ow  g  
       o    or ar y  ay     
    o   y ax o    or F  
    o   y ro r y   ra   r F  

 o      y   or a  o  
 o a	5  

  3            7	V

Pentathlon Community Development District

Financial Report For January 2022

Pentathlon Community Development District
Budget vs. Actual
October 2021 through January 2022

	Oct 21 - Jan 22		21/22 Budget		$ Over Budget		% of Budget	
Income								
363.100 · Administrative Assessments	64,214 16		69,019 00		-4,804 84		93 04%	
363.101 · Maintenance Assessments	9,898 65		10,638 00		-739 35		93 05%	
363.810 · Debt Assessments	198,680 80		213,569 00		-14,888 20		93 03%	
363.820 · Debt Assessment-Paid To Trustee	-188,877 15		-200,755 00		11,877 85		94 08%	
363.830 · Assessment Fees	-2,619 52		-5,864 00		3,244 48		44 67%	
363.831 · Assessment Discounts	-10,841 91		-11,729 00		887 09		92 44%	
369.399 · Carryover From Prior Year	0 00		7,345 00		-7,345 00		0 0%	
369.401 · Interest Income	6 85		360 00		-353 15		1 9%	
Total Income	70,461 88		82,583 00		-12,121 12		85 32%	
Expense								
511.122 · Payroll Taxes	0 00		480 00		-480 00		0 0%	
511.131 · Supervisor Fees	0 00		6,000 00		-6,000 00		0 0%	
511.308 · Improvement Contingency	0 00		9,000 00		-9,000 00		0 0%	
511.310 · Engineering	0 00		1,000 00		-1,000 00		0 0%	
511.311 · Management Fees	10,576 00		31,728 00		-21,152 00		33 33%	
511.312 · Secretarial Fees	1,000 00		3,000 00		-2,000 00		33 33%	
511.315 · Legal Fees	1,200 00		8,000 00		-6,800 00		15 0%	
511.318 · Assessment/Tax Roll	0 00		6,000 00		-6,000 00		0 0%	
511.320 · Audit Fees	0 00		3,500 00		-3,500 00		0 0%	
511.450 · Insurance	5,706 00		6,000 00		-294 00		95 1%	
511.480 · Legal Advertisements	35 88		650 00		-614 12		5 52%	
511.512 · Miscellaneous	326 42		900 00		-573 58		36 27%	
511.513 · Postage and Delivery	19 31		250 00		-230 69		7 72%	
511.514 · Office Supplies	37 50		550 00		-512 50		6 82%	
511.540 · Dues License & Subscriptions	175 00		175 00		0 00		100 0%	
511. 33 · Trustee Fees	0 00		3,500 00		-3,500 00		0 0%	
511. 34 · Continuing Disclosure Fee	0 00		350 00		-350 00		0 0%	
511. 50 · Website Management	500 00		1,500 00		-1,000 00		33 33%	
Total Expense	19,576 11		82,583 00		-63,006 89		23 71%	
 et Income	 	50 885.  		 	0.00		 	50 885.  		 	100.0%	

PE TATHLO COMMU ITY DEVELOPME T DISTRICT MO THLY FI A CIAL REPORT
JA UARY 2022

REVE UES	
Annual Budget
10/1/21 - 9/30/22	

Actual Jan-22	Year To Date Actual
10/1/21 - 1/31/22	
                          	69,019	1,790	64,214	
              F                                   	10,638	276	9,899	
                	213,569	5,539	198,681	
               	360	0	7	
				
TOTAL REVE UES	$	293 586	$	605	$	2 2 801	
				
E PE DITURES				
I FRASTRUCTURE IMPROVEME TS				
                       	9,000	0	0	
                       	1,000	0	0	
TOTAL I FRASTRUCTURE IMPROVEME TS	$	10 000	$	-	$	-	
				
ADMI ISTRATIVE E PE DITURES				
           F   	6,000	0	0	
                        	480	0	0	
          	31,728	2,644	10,576	
           	3,000	250	1,000	
     	8,000	0	1,200	
               	6,000	0	0	
      F   	3,500	0	0	
         	6,000	0	5,706	
                 	650	0	36	
             	900	50	326	
       	250	0	19	
 FF            	550	5	38	
                    	175	0	175	
        F   	3,500	0	0	
                      F  	350	0	0	
W                 	1,500	125	500	
				
TOTAL ADMI ISTRATIVE E PE DITURES	$	2 583	$	3 0 4	$	19 5 6	
				
TOTAL E PE DITURES	$	82 583	$	3 0 4	$	19 5 6	
				
REVE UES LESS E PE DITURES	$	211 003	$	4 531	$	253 225	
				
             	 200,755 	 5,318 	 188,877 	
				
BALA CE	$	10 248	$	8  	$	64 348	
				
                                 F  	 5,864 	 74 	 2,620 	
          F                 	 11,729 	 230 	 10,842 	
				
E CESS/ SHORTFALL 	$	345 	$	1 091 	$	50 886	
				
          F              	7,345	0	0	
				
 ET E CESS/  SHORTFALL 	$	-	$	1 091 	$	50 886	

Bank Balance As Of 1/31/22	$	430 18.93	
Accounts Payable As Of 1/31/22	$	1 011.65	
Accounts Receivable As Of 1/31/22	$	-	
Available Funds As Of 1/31/22	$	253 0 .28	

PE TATHLO CDD TA COLLECTIO S 2021-2022

 	

ID 	

PAYME T FROM	

DATE	

FOR	

Tax Collect Receipts	

Interest Received	

Fees	

Discount	

 et From Tax Collector	
Admin Assessment Income
 Before Discounts &
Fees 	
Maintenance Assessment Income
 Before Discounts &
Fees 	
Debt Assessment Income
 Before
Discounts & Fees 	
Admin Assessment Income
 After
Discounts & Fees 	
Maintenance Assessment Income
 After Discounts &
Fees 	
Debt Assessment Income
 After Discounts &
Fees 	

Debt Assessment Paid to Trustee	
									$	293 316	$	69 019	$	10 638	$	213 659	$	69 019	$	10 638	$	213 659		
									$	2 5 633	$	64 8 8	$	10 000	$	200 55	$	64 8 8	$	10 000	$	200 55	$	200 55	
1	1	     -                  	11 26 21	         	 	22,159 80		 	 212 40 	 	 919 59 	 	21,027 81	 	5,216 40	 	804 40	 	16,139 00	 	4,949 86	 	763 30	 	15,314 65	 	15,314 65	
2	2	     -                  	12 03 21	         	 	191,684 64		 	 1,840 17 	 	 7,667 52 	 	182,176 95	 	45,121 44	 	6,955 20	 	139,608 00	 	42,883 20	 	6,610 25	 	132,683 50	 	132,683 50	
3	3	     -                  	12 08 21	         	 	35,370 38		 	 339 56 	 	 1,414 84 	 	33,615 98	 	8,325 98	 	1,283 40	 	25,761 00	 	7,912 98	 	1,219 70	 	24,483 30	 	24,483 30	
4	4	     -                  	12 20 21	         	 	15,973 72		 	 153 63 	 	 610 43 	 	15,209 66	 	3,760 12	 	579 60	 	11,634 00	 	3,580 01	 	551 90	 	11,077 75	 	11,077 75	
5	5	     -                  	01 11 22	         	 	7,605 07		 	 73 76 	 	 229 53 	 	7,301 78	 	1,790 22	 	276 05	 	5,538 80	 	1,718 73	 	265 10	 	5,317 95	 	5,317 95	
6									 	-							 	-	
7									 	-							 	-	
8									 	-							 	-	
9									 	-							 	-	
10									 	-							 	-	
11									 	-							 	-	
12									 	-							 	-	
13									 	-							 	-	
14									 	-							 	-	
15									 	-							 	-	
16									 	-							 	-	
17									 	-							 	-	
					 	272,793 61	 	-	 	 2,619 52 	 	 10,841 91 	 	259,332 18	 	64,214 16	 	9,898 65	 	198,680 80	 	61,044 78	 	9,410 25	 	188,877 15	 	188,877 15	

Assessment Roll	293,316,  69,019,  10,638        213,659       2021 2022         
514 Units   5 0.50   293 231.86	                                      
       275,633, 64,878, 10,000        200,755       2021 2022         

272,793 61
-

259,332 18

 	 64,214 16 	 	 61,044 78 	
 	 9,898 65 	 	 9,410 25 	
        198,680 80 	 	 188,877 15 
-	-